RailSolutions, Inc.

Table of Contents Introduction and Use of The Guide 1

Overview of the Market for Railroad Equipment

Historical Overview 7 Supply and Demand Trends, 1975 – 2007 7 Supply and Demand Trends, 2008 – 2010 17 Supply and Demand Trends, 2011 – 2017 18 RS Railcar Market Index and Railcar Rental Rate Index 22 Trends in Equipment Ownership 22 Economic Useful Lives of Railcars and Locomotives 24 Salvage and Scrap Values 25

Railcar Evaluations Section 1 - General Service Boxcars 27 Section 2 - Small Cubic Capacity Covered Hopper Cars 41 Section 3 - General Service Covered Hopper Cars, Grain Service 55 Section 4 - Specialty Covered Hopper Cars 71 Section5-PressureDifferentialCoveredHopperCars 85 Section 6 – Mill Gondola and Coil Steel Gondola Cars 97 Section 7 - Open Top Hopper Cars, Coal Service 111 Section 8 - High Side Gondola Cars, Coal Service 125 Section 9 - Center Beam and Bulkhead Flatcars 139 Section 10 - Double Stack Intermodal Container Cars 153 Section 11 - Tank Cars, General Service 169 Section 12 - Tank Cars, High Pressure 187 Section 13 - Tank Cars, Acid Service 199 Section 14 - Autoracks 211

Overview of the Locomotive Market 225Locomotive Evaluations

Section 15 - Four Axle, Low Horsepower Locomotives 239 EMD SW1500 EMD MP15

RailSolutions, Inc.

Section 16 - Four Axle, Medium and High Horsepower Locomotives 243 EMD GP9 EMD GP38 EMD GP38-2 EMD GP40 EMD GP40-2 Section 17 - Six Axle, High Horsepower Locomotives 251 EMD SD40-2

Section 18 - Six Axle, High Horsepower, DC Traction 255 Powered Locomotives GE ES44DC EMD SD70M-2 GE Dash 9-44CW EMD SD70M

Section 19 - Six Axle, High Horsepower, AC Traction 263 Powered Locomotives GE ES44AC EMD SD70ACe GE AC4400CW EMD SD70MAC GE ES44C4Glossary 271

RailSolutions, Inc. Overview 275

27

Historical Overview The general service boxcar has been a mainstay of the industry’s equipment fleet ever since railroads began hauling freight. Until railcars became more specialized after World War II, boxcars were used to haul virtually every type of commodity with the exception of coal and bulk liquid chemicals. Over the past 30 years, supply and demand dynamics in the boxcar market have been used by some analysts as an indicator of the general health of the overall rail equipment market. Since 1985, however, the volume and types of commodities moved in boxcars, the number of boxcars in service and the ownership profile of the North American boxcar fleet changed significantly. In the mid-1970s, the total number of boxcars in the North American fleet exceeded 400,000 units; however, as railroads lost significant volumes of general merchandise traffic to over-the-highway truck carriers, the size of the boxcar fleet declined to less than 110,000 units by 2017. Over the past two decades, railroads have directed marketing efforts toward retaining existing traffic and regaining certain types of general merchandise business which can be moved efficiently and profitably by rail. A significant volume of general merchandise traffic that now moves by rail is no longer moved in boxcars, but in intermodal containers and trailers. Boxcars are currently utilized in four primary markets: paper products (both finished and scrap paper), lumber products (primarily wood pulp and cut lumber), auto parts (which are shipped in equipped boxcars) and food products (packaged, perishable and frozen foods, which are shipped in refrigerated boxcars). A major issue for boxcar investment is the return on investment associated with the equipment. Boxcars generally move lower revenue producing commodities in merchandise service meaning that revenue per carload and carloads per month are low relative to many other car types. The nature of

Market for General Service Boxcars

boxcar shipments are that they are usually loaded at one point but are shipped to many different points in non-unit train service averaging one load per car per month or less. Additionally, much of the existing infrastructure for loading and unloading boxcars is based on the 50’, 70-ton car originally produced in the 1970s which is less efficient and obsolete in the eyes of many railroads. The boxcar fleet in place today is composed of many cars with different lengths, heights, load capacities and door configurations which makes maintaining and more importantly, providing the correct car to a shipper, a challenge. Many of the railroads are promoting a new standardized car to boxcar shippers that is more efficient but does not address customers’ concerns about existing infrastructure and size restrictions at the loading and unloading points. The only notable additions to the boxcar fleet in recent years have been by TTX which, as mentioned previously, is owned by a consortium of railroads and may have different criteria for investment than other investors.

Supply and Demand Trends –General Service BoxcarsSince the mid-1970s, the ownership profile of the boxcar fleet has shifted from primarily Class I railroad ownership to a mix of Class I, regional and short line railroads and private (leasing company) ownership. A significant factor in this

RailSolutions, Inc.

28

shift of ownership is directly related to certain artificial investment incentives (investment tax credits and incentive per diem) that existed in the mid and late 1970s which helped fuel a period of massive overbuilding between 1977 and 1980. A majority of the boxcars built during this period were 50-foot, 70-ton general service boxcars that were placed in free-running service by regional and short line railroads and financed by private owners and leasing companies.

The massive overbuilding of the late 1970s created an oversupply of boxcars that existed until the mid-1990s. During the period from 1982 to 1992, orders for newly manufactured general service boxcars were virtually nonexistent. By the mid-1990s, many shippers began to recognize the deteriorating state of the boxcar fleet, and as a result, a modest level of demand for new boxcars began to surface. Over the past 15 years, the demand for newly manufactured boxcars has been focused primarily on 50-foot and 60-foot, 108-ton (286,000 pounds gross rail load), high capacity cars for use in high grade (Class A) paper service.

Boxcar fleet statistics include several variations of car lengths and interior configurations, and are usually classified as equipped or unequipped cars. Historically, the equipped versus unequipped designation usually referred to the type of interior lading securement devices installed. The standard practice among car owners has been to assign equipped boxcars to specific traffic moves known as dedicated services rather than using those cars in free-running or general services. In order to control the movement and availability of boxcars, many shippers and railroads have redesignated a significant number of boxcars from unequipped to equipped status (regardless of those cars’ actual interior configuration). By the mid-1990s, the equipped status of boxcars became more of an indicator of the type of service in which cars are employed rather than the configuration of the car.

New deliveries of boxcars averaged approximately 3,500 units annually during the period from 1996 to 2006. Compared to the number of newly manufactured railcars in other general service classifications, the boxcar production numbers were modest. We believe that the relatively high cost of new boxcars during the peak production years of 1996 to 1998 and 2004 to 2006 was one of the major factors in explaining the low number of orders for new boxcars. Overall demand for unequipped and equipped general service boxcars is tied primarily to rail traffic levels in pulp and paper markets, and in lumber and wood products markets. Since the recession of 1991, rail traffic levels in those markets have been somewhat volatile with traffic peaking in 1994 (which was considered a banner year for rail freight traffic in general). Boxcar traffic declined during the period between 1995 and 1998, before increasing again in 1999.

By late 2000, the softening U.S. economy began to take its toll on rail traffic of all types, including general merchandise, paper and lumber traffic. Traffic volumes for those commodities typically carried in boxcars posted healthy growth in 2004 and 2005 along with almost every other sector served by rail. Demand for equipped boxcars used in auto parts service is tied directly to the fortunes of the automobile manufacturing industry, and as might be expected, has followed the same trends described above. Another sector of the boxcar market which, until recently, received relatively little attention is the market for refrigerated boxcars. Beginning in the 1950s, the transportation of packaged and frozen foods shifted from rail to highway and the demand for refrigerated boxcars posted steady declines (both insulated cars used in beer and beverage services and mechanically refrigerated cars used in packaged and frozen food services). Virtually no new mechanically refrigerated boxcars entered service between 1980 and 2000.

General Service Boxcars

RailSolutions, Inc.

29

In the early 2000s, both BNSF and Union Pacific recognized that some potential exists to grow the traffic base in this sector and to ship packaged and frozen foods profitably in long haul corridors with a high level of equipment utilization (more than two loaded trips per month). Both railroads took delivery of new, high capacity mechanically refrigerated boxcars in the early 2000s. The newest generation of mechanically refrigerated boxcars is relatively sophisticated (equipped with GPS and advanced cooling systems) and are also quite expensive at $220,000 to $260,000 per car. Since 2003, no significant orders for new refrigerated boxcars have been placed, and we doubt that any significant number of new cars of this type will be built in the foreseeable future.

Current Market Conditions Market conditions in the general service boxcar sector began to deteriorate at a steady pace in late 2006. Given general economic conditions, and more specifically, trends in the paper, forest products and auto parts sectors, it is no surprise that boxcar demand declined at a startling rate. Rail traffic volumes in these markets declined by almost 30 percent over the four-year period from 2006 through early 2010.

A significant number of the approximately 400,000 railcars that were in storage, as of January 1, 2010, were boxcars and other car types used in lumber and automobile manufacturing-related services. Rental rates on leased boxcars and used boxcar values declined by more than 40 percent between 2006 and 2010. Rental rates and values of older 50-foot, 70-ton capacity boxcars posted the most dramatic declines. Perhaps the most obvious indicator of market weakness was the huge drop in the number of orders for newly manufactured general service boxcars. The total number of new boxcars delivered in the four-year period from 2007 through the end of 2010 was less than 1,500 units.

Demand for newer, 100-ton and 105-ton boxcars began to improve in early 2011 as rental rates and utilization rates posted respectable gains. Virtually no orders for newly manufactured boxcars were placed between 2007 and early 2010. In late 2010, TTX placed an order for a significant number of boxcars that were delivered in mid and late 2011. After that one noteworthy order, very few orders for new boxcars were placed in 2012 and 2013. It should be noted that TTX may be one of the few boxcar fleet owners that can successfully deploy large numbers of new boxcars given current market conditions. More recently, paper and forest products traffic ended 2014 with a gain of roughly 3.5 percent over 2013 volumes. In late 2014, as market conditions improved, orders for more than 3,000 new boxcars were placed for delivery in 2015 and 2016. Since then, traffic volumes have remained flat. Orders for new boxcars placed in 2017 totaled less than 300 units and deliveries were slightly less than 4,000. RS believes that traffic volumes in the paper and forest products markets will show slow growth, but will probably not return to pre-recession levels anytime soon. On the supply side, we expect that large numbers of older, obsolete 70-ton capacity cars will be retired within the next three to five years. RS has recently revised estimates of current and future fair market values for newer, 105-ton boxcars to reflect expected modest improvements in market conditions and increasing replacement costs of newly manufactured 50-foot and 60-foot general service boxcars.

General Service Boxcars

RailSolutions, Inc.

30

Overview of Significant Trends and EventsTable 1.1

1977 - 1980 Boxcar Building BoomA boxcar shortage in the 1960s and early 1970s turned into a glut by the early 1980s. Thousands of newly manufactured 50-foot, 70-ton boxcars entered service in the late 1970s, many of which were acquired by private investors and shortline railroads for use in free-running service, earning car hire revenue under prescribed rates.

1982 - 1985 Oversupply of BoxcarsBy 1982, the oversupply of boxcars had become painfully obvious. Virtually no new building of boxcars would occur again until the early 1990s.

1994 Deprescription of Car Hire Rates Prescribed car hire rates were phased out over a ten-year period from 1994 to 2004. Under deprescription, all car hire rates are negotiated under bi-lateral agreements between railroads.

1994 - 1995 Introduction of 286,000-Pound Gross Rail Load BoxcarsVirtually all of the boxcars built new since the late 1980s were 50-foot and 60-foot, 100-ton and 105-ton capacity cars. Even with the return of the boxcar market to equilibrium and the introduction of 286k GRL cars, the demand for newly manufactured boxcars remains subdued when compared to other general service car types.

2006 - 2010 Declining Traffic Volumes and Declining DemandPaper, forest products and auto parts traffic moved by rail posted steady declines beginning in late 2006. Market demand for 50-foot, 70-ton boxcars and newly manufactured boxcars (263,000 and 286,000 pounds gross rail load) declined at a rapid pace beginning in early 2007. Virtually no orders for newly manufactured boxcars were placed in 2008 and 2009

2011 - 2018 Slow Improvement in Market Conditions

Market demand for 100-ton – 108-ton boxcars showed some improvement between 2011 and 2018, even though traffic levels in those sectors served by rail and moved in boxcars remained well below pre-recession levels.

General Service Boxcars

RailSolutions, Inc.

31

0

5,000

10,000

15,000

20,000

25,000

30,000

35,000

40,000

Box Cars2018 Age Profile

Source: AllTranstek, FTR, Umler - 110,439 cars

Current Ownership and Fleet Age ProfileTable 1.2

US Ownership of Boxcars

Fleet Age Distribution

Boxcars2018 Age Profile

Owner # Cars

TTX 24,575GATX Rail 16,814Norfolk Southern 8,529CIT Rail 7,987Canadian National 7,783CSXT 6,314Other 38,437

Total 110,439

2017 Ownership Breakdown(North America)

Number of Units

Average Age of the Fleet: 29 Years

General Service Boxcars

Class 133%

Class 2/36%

Large Lessors29%

Other Lessors

9%

Shippers1%

TTX22%

Box Cars2018 Fleet Ownership

Source: AllTranstek, FTR, Umler - 110,439 cars

0-5 6-10 11-15 16-20 21-21 26-30 31-35 36-40 >40

Boxcars

Source: AllTranstek, FTR, Umler - 110,439 cars

RailSolutions, Inc.

32

General Service Boxcars

Carloading and Utilization InformationTable 1.3

0

200

400

600

800

1,000

1,200

1,400

1,600

1,80019

98

1999

2000

2001

2002

2003

2004

2005

2006

2007

2008

2009

2010

2011

2012

2013

2014

2015

2016

2017

Carloads (000s)

All Other

Pulp or Pulp MillProducts (STCC261)

Waste or Scrap(STCC 402)

Paper (STCC 262)

Motor Vehicles orEquipment (STCC371)

Fibreboard,Paperboard,Pulpboard (STCC263)

Source: FTR; Copyright 2018

RailSolutions, Inc.

33

Fibreboard, Paperboard, Pulpboard Summary Table 1.4a

General Service Boxcars

Carloadings Originated

Year Thousands % Change

1998 424 --1999 455 7.4%2000 470 3.3%2001 350 -25.6%2002 360 2.9%2003 362 0.5%2004 356 -1.7%2005 341 -4.1%2006 335 -1.8%2007 319 -4.8%2008 314 -1.5%2009 243 -22.6%2010 250 2.8%2011 274 9.7%2012 276 0.5%2013 280 1.5%2014 280 0.2%2015 pre. 275 -2.1%2016 pre. 258 -6.1%2017 est. 256 -0.5%

Carloadings

0

50

100

150

200

250

300

350

400

450

50019

98

1999

2000

2001

2002

2003

2004

2005

2006

2007

2008

2009

2010

2011

2012

2013

2014

2015

2016

2017

Carloads (000s)

Source: FTR; Copyright 2018

0

20

40

60

80

100

120

140

160

180

20019

98

1999

2000

2001

2002

2003

2004

2005

2006

2007

2008

2009

2010

2011

2012

2013

2014

2015

2016

2017

Carloads (000s) Source: FTR; Copyright 2018

RailSolutions, Inc.

34

Paper Traffic SummaryTable 1.4bCarloadings Originated

General Service Boxcars

0

20

40

60

80

100

120

140

160

180

20019

98

1999

2000

2001

2002

2003

2004

2005

2006

2007

2008

2009

2010

2011

2012

2013

2014

2015

2016

2017

Carloads (000s) Source: FTR; Copyright 2018

Year Thousands % Change

1998 134 --1999 137 2.1%2000 148 7.6%2001 182 23.5%2002 179 -2.0%2003 188 5.5%2004 176 -6.8%2005 171 -2.4%2006 183 6.9%2007 163 -11.0%2008 148 -8.9%2009 102 -31.2%2010 117 14.7%2011 115 -1.5%2012 124 7.6%2013 126 1.4%2014 126 0.2%2015 pre. 124 -2.1%2016 pre. 116 -6.1%2017 est. 115 -0.5%

Carloadings

RailSolutions, Inc.

35

Historical New Railcar Invoice PricesTable 1.5

1988 50 Feet, 100 Tons (263k GRL) 300 $60,000

1989 50 Feet, 100 Tons (263k GRL) 400 62,000

1990 50 Feet, 100 Tons (263k GRL) 400 62,000

1991 50 Feet, 100 Tons (263k GRL) 100 62,000

1992 50 Feet, 100 Tons (263k GRL) 100 62,000

1993 50 Feet, 100 Tons (263k GRL) 1,400 63,000

1994 50 Feet, 100 Tons (263k GRL) 1,300 64,000

1995 60 Feet, 105 Tons (286k GRL) 1,600 65,000

1996 60 Feet, 105 Tons (286k GRL) 2,800 65,000

1997 60 Feet, 105 Tons (286k GRL) 1,200 65,000

1998 60 Feet, 105 Tons (286k GRL) 3,600 65,000

1999 60 Feet, 105 Tons (286k GRL) 5,100 70,000

2000 60 Feet, 105 Tons (286k GRL) 7,700 70,000

2001 60 Feet, 105 Tons (286k GRL) 5,400 65,000

2002 60 Feet, 105 Tons (286k GRL) 1,300 65,000

2003 60 Feet, 105 Tons (286k GRL) 4,200 68,000

2004 60 Feet, 105 Tons (286k GRL) 4,600 72,000

2005 60 Feet, 105 Tons (286k GRL) 2,900 80,000

2006 60 Feet, 105 Tons (286k GRL) 1,500 84,000

2007 60 Feet, 105 Tons (286k GRL) 200 90,000

2008 60 Feet, 105 Tons (286k GRL) 200 90,000

2009 60 Feet, 105 Tons (286k GRL) 400 N / A

2010 60 Feet, 105 Tons (286k GRL) 400 N / A

2011 60 Feet, 105 Tons (286k GRL) 1,400 108,000

2012 60 Feet, 105 Tons (286k GRL) 2,450 108,000

2013 60 Feet, 105 Tons (286k GRL) 1,800 112,000

2014 60 Feet, 105 Tons (286k GRL) 1,000 114,000

2015 60 Feet, 105 Tons (286k GRL) 1,200 120,000

2016 60 Feet, 105 Tons (286k GRL) 3,000 114,000

2017 60 Feet, 105 Tons (286k GRL) 1,500 116,000

Year Built General Description

ApproximateNumber of Railcars

Built

Estimated AverageInvoice CostPer Railcar

General Service Boxcars

RailSolutions, Inc.

36

Historical Estimates of Fair Market Value, Railcars Built New in 1995Table 1.6

EstimatedThen-Current FMV

Then-Current FMVas a % of OEC

General Service Boxcars

Historical Rental Rate Data, Railcars Built New in 1995Table 1.7

EstimatedThen-Current FMN

Rental Rates

EstimatedThen-Current FMN

Rental Ratesas a % of OEC

GRAPH NOT UPDATED

0.00%

20.00%

40.00%

60.00%

80.00%

$0

100.00%

$10,000

$20,000

$30,000

$40,000

$50,000

$60,000

1995 1997

$70,000

1999 2001 2003 2005 2007 2009 2011 2013 2015 2017

0.00%

0.20%

0.40%

0.60%

0.80%

1.00%

$0

1.20%

$100

$200

$300

$400

$500

$600

$700

$800

1995 1997 1999 2001 2003 2005 2007 2009 2011 2013 2015 2017

RailSolutions, Inc.

37

General Service Boxcars

Historical Residual Values,General Service Boxcars - 50-60 Feet, 100-108 Tons

Table 1.8

1998 1977 - 1981 20 $48,000 $20,000 - 22,000 42% - 46%

1999 1978 - 1982 20 48,000 19,000 - 21,000 40% - 44%

2000 1979 - 1982 20 48,000 17,000 - 20,000 35% - 42%

2001 1979 - 1982 21 48,000 16,000 - 19,000 33% - 40%

2002 1979 - 1982 22 48,000 14,000 - 17,000 29% - 35%

2003 1979 - 1982 23 48,000 14,000 - 16,000 29% - 33%

2004 1979 - 1982 24 48,000 4,000 - 17,000 29% - 35%

2005 1979 - 1982 25 48,000 15,000 - 18,000 31% - 38%

2006 1979 - 1982 26 48,000 18,000 - 20,000 37% - 42%

2007 1986 - 1989 20 60,000 32,000 - 34,000 53% - 57%

2008 1987 - 1990 20 62,000 28,000 - 31,000 45% - 50%

2009 1988 - 1991 20 62,000 25,000 - 28,000 41% - 46%

2010 1989 - 1992 20 62,000 25,000 - 29,000 40% - 47%

2011 1990 - 1993 20 62,000 32,000 - 39,000 52% - 63%

2012 1991 - 1994 20 62,000 33,000 - 41,000 53% - 66%

2013 1992 - 1995 20 63,000 35,000 - 43,000 56% - 68%

2014 1993 - 1996 20 64,000 36,000 - 44,000 56% - 69%

2015 1994 - 1997 20 65,000 41,000 - 49,000 63% - 76%

2016 1995 - 1998 20 65,000 42,000 - 50,000 65% - 77%

2017 1996 - 1999 20 65,000 43,000 - 50,000 66% - 77%

Year Years BuiltAvg. Age(Years)

EstimatedOriginal

Cost Per Car

EstimatedFair Market Value

Per Car

FMV as a % of

Original Cost

General Service Boxcars

RailSolutions, Inc.

38

Estimated Current Fair Market Values, Used RailcarsTable 1.9

2000 18 60 Feet, 108 Tons, Plate F $47,000 - 56,000

1999 19 60 Feet, 108 Tons, Plate F 46,000 - 55,000

1998 20 60 Feet, 108 Tons, Plate F 45,000 - 54,000

1997 21 60 Feet, 108 Tons, Plate F 43,000 - 52,000

1996 22 60 Feet, 108 Tons, Plate F 40,000 - 48,000

1995 23 60 Feet, 108 Tons, Plate F 38,000 - 45,000

1994 24 50 Feet, 100 Tons, Plate C 33,000 - 40,000

1993 25 50 Feet, 100 Tons, Plate C 32,000 - 38,000

1992 26 50 Feet, 100 Tons, Plate C 31,000 - 37,000

1991 27 50 Feet, 100 Tons, Plate C 30,000 - 36,000

1990 28 50 Feet, 100 Tons, Plate C 29,000 - 35,000

1989 29 50 Feet, 100 Tons, Plate C 28,000 - 33,000

1988 30 50 Feet, 100 Tons, Plate C 27,000 - 33,000

1987 31 N/A N/A

1986 32 N/A N/A

1985 33 N/A N/A

1984 34 N/A N/A

1983 35 N/A N/A

1982 36 50 Feet, 70 Tons, Plate C 9,000 - 13,000

1981 37 50 Feet, 70 Tons, Plate C 8,000 - 12,000

Year Built

Estimated Fair Market Value as of January 2018General Service Boxcars

Age(Years) Configuration

Range of Estimated

Fair Market Value

General Service Boxcars

RailSolutions, Inc.

39

$0

$10,000

$20,000

$30,000

$40,000

$50,000

$60,000

$70,000

$80,000

$90,000

$100,000

$110,000

$120,000

$130,000

0.00%

10.00%

20.00%

30.00%

40.00%

50.00%

60.00%

70.00%

80.00%

90.00%

100.00%

Series2

Series1

Estimated Future Fair Market Values, New RailcarsGeneral Service Boxcars - 60 Feet, 105 Tons, Plate F

Table 1.10

General Service Boxcars

EstimatedFair Market Value

($ per Unit)

Years in Service

EstimatedFair Market Value

(% of Replacement Cost)

Year

Service Life

(Years)

2018 Estimated Replacement

CostValuation

IndexValuation

Index

Uninflated Dollars Inflated Dollars (2.0% Annually)Estimated

FMVEstimated

FMV

2018 0 $118,000 100.00% $118,000 100.00% $118,000 2019 1 118,000 95.25% 112,400 97.16% 114,648 2020 2 118,000 90.51% 106,800 94.17% 111,115 2021 3 118,000 85.76% 101,200 91.01% 107,394 2022 4 118,000 81.02% 95,600 87.70% 103,481 2023 5 118,000 76.27% 90,000 84.21% 99,367 2024 6 118,000 72.37% 85,400 81.50% 96,174 2025 7 118,000 68.47% 80,800 78.66% 92,814 2026 8 118,000 64.58% 76,200 75.66% 89,280 2027 9 118,000 60.68% 71,600 72.52% 85,569 2028 10 118,000 56.78% 67,000 69.21% 81,673 2029 11 118,000 54.92% 64,800 68.28% 80,571 2030 12 118,000 53.05% 62,600 67.28% 79,392 2031 13 118,000 51.19% 60,400 66.22% 78,134 2032 14 118,000 49.32% 58,200 65.08% 76,794 2033 15 118,000 47.46% 56,000 63.87% 75,369 2034 16 118,000 45.42% 53,600 62.36% 73,581 2035 17 118,000 43.39% 51,200 60.76% 71,692 2036 18 118,000 41.36% 48,800 59.07% 69,698 2037 19 118,000 39.32% 46,400 57.28% 67,596 2038 20 118,000 37.29% 44,000 55.41% 65,382 2039 21 118,000 35.93% 42,400 54.46% 64,264 2040 22 118,000 34.58% 40,800 53.45% 63,076 2041 23 118,000 33.22% 39,200 52.39% 61,814 2042 24 118,000 31.86% 37,600 51.25% 60,477 2043 25 118,000 30.51% 36,000 50.05% 59,062 2044 26 118,000 29.15% 34,400 48.78% 57,566 2045 27 118,000 27.80% 32,800 47.45% 55,986 2046 28 118,000 26.44% 31,200 46.03% 54,320 2047 29 118,000 25.08% 29,600 44.55% 52,565 2048 30 118,000 23.73% 28,000 42.98% 50,718

0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30

Series2 Series1

Inflated $ Uninflated $

RailSolutions, Inc.

40

Other Valuation Information

General Service Boxcars

Salvage Value: $5,000 - 9,000

Scrap Value: $3,000 - 7,000

Estimated Discount Used to Convert Form Fair Market Value to Orderly Liquidation Value: 20 Percent

Estimated Total Economic Useful Life: 38 to 42 years(Newly Manufactured Equipment)

RailSolutions, Inc.

01_Market General Services Boxcars_2018