HOUSE_OVERSIGHT_018734.jpg

SOURCES & USES OF FUNDS Use Of Funds: Total % of Total Source Of Funds: Total % of Total $1,113,393 16.72% Investor Equity $1,618,757 24.31% Hard Project Costs $5,780,914 86.82% Loan $5,040,000 75.69% Total Uses $6,658,757 100.00% Total Sources $6,658,757 100% CONSTRUCTION TIMELINE 2014 2015 2016 Entitlement Land Acquisition Ground Breaking Equity Funding Site Work Vertical Development Delivery Tenant Build-out Investor Acquisition Lease/Rent Commencement Lease Term Page 8 GSA Investment & Acquisition Opportunity | St Thomas, USVI eo Stan Johnson Company | THE NET LEASE AUTHORITY® HOUSE_OVERSIGHT_018734