EFTA01734178.pdf

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