Hello, Where did $929 came from in Exit Value? Thank you

NW Business Park Valuation Assumptions Exit Cap Rate Discount Rate Rent Growth (Yr. 4 Only) OpEx Growth Sales Commission/Costs Reimbursable OpEx/SF Nonreimbursable Opex/SP 343,200 95% 326,040 9.0% 12.0% 3.0% 3,0% 2.056 $1.20 $0.10 OR 4.25 Total SF Stab. Occ% Stab, Occ SF Existing/Renewal Tenant SF New Tenant SF 175,000 151,040 SF Rental Assumptions Existing/Renewal Tenant New Tenant 175.000 151,040 Rent/SF $2.95 $7.95 s Rent 5516 5446 TI/SF 50.50 $2.00 TI $ 588 S302 LC/SF 0% 129 LCS $0 $53 1998 2002 1999 $516 $216 $733 2000 5516 $223 5739 $210 5210 2001 $962 $462 $1.424 5991 $476 51,466 Year Rental Revenues Reimbursements Gross Revenues Operating Expenses Net Operating Income Tenant Improvements Lease Commissions Net Cash Flow after Capex Exit Value Sales Commission/Costs (5445) (5235) ($456) $274 (5472) S267 15486) $938 (5501) 5966 (588) $0 $187 SO SO $267 (5302) (553) (5235) 3582 $10.729 -5929/96 (5215) Total Cash Flow $187 S267 $11.097 DCF 12% 58278