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 ee) Stan Johnson Company | THE NET LEASE AUTHORITY®
HOUSE_OVERSIGHT_018734