APPRAISAL SUMMARY — NORTHGATE PLAZA (DEMO/FICTIONAL)
Effective date March 15, 2023. Appraised value: $22,100,000.
Approach: income capitalization (6.40% cap on stabilized NOI of $1,414,000),
supported by sales comparison. Prepared for Pacific Northwest Bank.
HISTORICAL VALUE — see platform valuation tab for current basis.