EFTA01734178

I SLAND G LOBAL NUM= YACHTING ATTACHMENT C Simpson Bay Financial Projections Island Global Yachting Ltd. • 515 East Las Olas Boulevard, Suite 900 • Fort Lauderdale, FL 33301 Tel: (954) 302-6000 • Fax: (954) 302-6001 • www.islecap.com EFTA_R1_00011968 EFTA01734178 ra EFTA_R1_00011969 EFTA01734179 Blue Font Macao Saw Capin Rod tom InclKaln ATM Copra Widlaálait NM a awilelled Win Merl ilty NM Item Mudding Dinghy 1Y 116 Oviboard God Cri Mow Nat Doak Hour Plow Ertrinion Abon Gala 'nab IFIntical Olean (Small) Wane Born randhy Tonal lift Socuelty Canaria Rand SwearGownland Mooring System • (aWordabla samara *pop.") On.. Orr Picirmions 15 pow wary fl oat Garr f in ert1ngokshan PC esplac• 4 litoultoni 0.111. Pond" Taps bah Up PAX Corona Cook, Alt CordirJonor Up Grad* ittiewoonia Hot Wader lank* Salo of Dinghy Sate ot Outbord Bollard rendering nikplacweed Mar Walkway* ing4r Ciedka COncni• Sydow Utaltra • %par UMW* • Ropattlitainwouna• Condenlidurie Ono* Bullard Repoli' Roof (Gan Hour.) "Pr« I low (Gele Ho-er) Itopelt Cenca•le wets IGO* Heellel Rapid W Sow tal. BinUlan Ham») ',Spoil Rau. es %peer Real peel Dock) 100~Hatinntfool Doc Oraddind Stalnlimint• TOW Capo (0~0 onestáist Total Capes (OA Memo) rats Caw. for Sensed KM lies* Sun Brat, InMstail S rie• Plied Slepeer bay Sonata «. 7010 Capin, Projwitow Sep 2107 2000 SMS 1415 Total 50.040 25.003 2.5.0(e 100.100 20000 20.100 7.000 7.000 6.020 6.000 12400 12.020 12.404 557:00 64040 >020 7.004 15000 15.010 15.003 15.000 15.0:0 25.404 &CO) 3.003 3.400 1.0:0 3.0:0 IMM 7.030 7.040 5.000 3.000 tale 30CLCOO 34t000 5.000 WO* 11403 11.0•1 10.030 10.011 10.003 10002 10.040 SUN 4.000 4.100 5.000 5002 11001 1.0(0 5,000 4491 IJ 2.9:0 2,066 1.400 ISO 10.0:0 1040 600 1,000 5.000 1.540 27:03 2.0:0 2_000 4.010 2,402 2030 2,00 4.014 2.00:0 2.040 (2.030) 110601 (1403) 0,040) 3,010 3.000 3.000 3.000 3.00> 15.000 3.000 3.040 3.040 0,000 OCIWO 71103 754103 51.0:0 ~0 71.003 206,540 71.00 74 400 51,003 1,910 4112.4.04 Sun Sworn art/ AIM (S r plan) 2007 ION 2001 2010 Totil 25403 Tí.000 020 MAM / (00 CO) 4,0011 • 5500 15.000 15.000 45.004 100 3.002 1000 12.440 37(0) .51:03 5.040 10.000 10.CCO l0,1333 10,000 40.400 5.00) 5.4•5 5.(0) SAO 2.603 2,00 • IOW) 10,400 Mo 91 0 100 2.00 200 4.034 2.00) 2.00 4,1140 040 2.404 170001 (7444) 11.0044 11.4345 2,000 3.0:0 3.0:0 12,0110 3.0:0 3.11:0 3,000 i4r3 20) 102.200 24 403 24 440 51 560 61.500 15402 15 000 3500Z 340400 7 530 7,130 71:00 7,910 000 014 4740 4400 30 30X20 14200 1 140 1,164 725 50.000 2540) 76,004 355200 4.53.055 MON 50.0411 MAIM ~Sal IMProuonnes OY C on Dock Cogs, Stoadu•S tapir Cirplowa Cold 353.100 38,885 35.000 10.000 381.200 . . 33.100 35.000 40.000 48,003 EFTA_R1_00011970 TOW Ceuta for &Moe, IC 14•01•0 356,200 453,085 75,000 513,000 EFTA01734180