Commercial real estate Foundation costs (incl land and sales expenses) Foundation expenses (incl. land) Income Intramural healthcare real estate Living space Market value Market value Market value Market value Number Number Number Number Other Parking facility Policy value Policy value Policy value Policy value Sales expenses Sales expenses Sales income Sales income Social real estate Total cash outflow investing activities in the first 3 forecast years for the 12% criterion Total of NCW ground lease Total of NCW ground lease Total of NCW property tax Total of NCW property tax Total of overdue maintenance included in the value Total of overdue maintenance included in the value Total of vacant value at the time of valuation