7/28/2019 Financial Model - 225 East 13th Street, New York

1/13

Prbpbslf Flvlabpnlet . ??< List 94th Ttrllt! Elw Sbrk 3.Ipr.94

Wiahiaai _lia Lstitl Flvlabpnlet Dbnpiey AAD%

Ipplefcx 9= Issunptcbes

Aief Idqucsctcbe Flvlabpnlet Vcnlacel TVI_V LEF

Aief Purdhisl Fitl 99"9

?094 Ieeuia _lia Lstitl Vixls &?:!

7/28/2019 Financial Model - 225 East 13th Street, New York

2/13

Prbpbslf Flvlabpnlet . ??< List 94th Ttrllt! Elw Sbrk

Wiahiaai _lia Lstitl Flvlabpnlet Dbnpiey AAD%

Ipplefcx ?= Olgbrl Vix Dish Gabw Prbmldtcbe . ?09? tb ?0?

Lggldtcvl Jrbss Cedbnl 6!0?3!:Bplritcej Lxplesls (706!676# (

7/28/2019 Financial Model - 225 East 13th Street, New York

3/13

Prbpbslf Flvlabpnlet . ??< List 94th Ttrllt! Elw Sbrk

Wiahiaai _lia Lstitl Flvlabpnlet Dbnpiey AAD%

Ipplefcx 4= Igtlr Vix Dish Gabw Prbmldtcbe

9 ? 4 6 < 7 : 8 3

& " \TF

?094 ?096 ?09< ?097 ?09: ?098 ?093 ?0?0 ?0?9 ?0??

Elt Bplritcej Cedbnl 4!43:!:3< 6!4:3!448 6!Alss= Abie Cetlrlst (9!796!::6# (9!

7/28/2019 Financial Model - 225 East 13th Street, New York

4/13

Prbpbslf Flvlabpnlet . ??< List 94th Ttrllt! Elw Sbrk 3.Ipr.94

Wiahiaai _lia Lstitl Flvlabpnlet Dbnpiey AAD%

Ipplefcx 6= Flvlabpnlet Oufjlt . 9"9"?09? . 9?"49"?09?

Lqucty Abie Vbtia PTG

, & , & & &

Dbst bg Aief ief Lxcstcej Oucafcej Thlaa 900, &44!?00!000 0, &0 &44!?00!000 &479%04Flnbactcbe Dbst 0, &0 900, &

7/28/2019 Financial Model - 225 East 13th Street, New York

5/13

Prbpbslf Flvlabpnlet . ??< List 94th Ttrllt! Elw Sbrk 3.Ipr.94

Wiahiaai _lia Lstitl Flvlabpnlet Dbnpiey AAD%

Ipplefcx

7/28/2019 Financial Model - 225 East 13th Street, New York

6/13

Prbpbslf Flvlabpnlet . ??< List 94th Ttrllt! Elw Sbrk 3.Ipr.94

Wiahiaai _lia Lstitl Flvlabpnlet Dbnpiey AAD%

Ipplefcx 7= Alisl.up Tdhlfual gbr ?096 (Nbeth oy Nbeth#

Mie.96 Glo.96 Nir.96 Ipr.96 Niy.96 Mue.96 Mua.96 Iuj.96 Tlp.96 Bdt.96 Ebv.96 Fld.96 Vbtia

_lscfletciaTtufcbs &?!? Olfrbbn &6!000

\ects alislf < 3 94 97 93 ?9 ?6 ?< ?< ?< ?< ?

_ltica \ects &?0!844

\ects alislf 4 4 4 4 4 4 6 6 6 6 <

7/28/2019 Financial Model - 225 East 13th Street, New York

7/13

Prbpbslf Flvlabpnlet . ??< List 94th Ttrllt! Elw Sbrk 3.Ipr.94

Wiahiaai _lia Lstitl Flvlabpnlet Dbnpiey AAD%

Ipplefcx := Alisl.up Slir Prbgbrni (?096#

Mie.96 Glo.96 Nir.96 Ipr.96 Niy.96 Mue.96 Mua.96 Iuj.96 Tlp.96 Bdt.96 Ebv.96 Fld.96 Vbtia

_letiasTtufcbs &3!000 &9

? Olfrbbn &?0!000 &4

Vbtia _lscfletcia Cedbnl &:

_ltica _letia Cedbnl &7?!

7/28/2019 Financial Model - 225 East 13th Street, New York

8/13

Prbpbslf Flvlabpnlet . ??< List 94th Ttrllt! Elw Sbrk 3.Ipr.94

Wiahiaai _lia Lstitl Flvlabpnlet Dbnpiey AAD%

Ipplefcx 8= Inbrtczitcbe Tdhlfuals

lls ' Issunptcbes

btia Dbnnctnlet Alttlr Dbsts &963!

7/28/2019 Financial Model - 225 East 13th Street, New York

9/13

Prbpbslf Flvlabpnlet . ??< List 94th Ttrllt! Elw Sbrk 3.Ipr.94

Wiahiaai _lia Lstitl Flvlabpnlet Dbnpiey AAD%

Ipplefcx 3= Flprldcitcbe Tdhlfuals

Issunptcbes

VbtiaAief Purdhisl Dbst &44!?00!000Dabscej Dbsts 638!000Flnbactcbe Dbsts

7/28/2019 Financial Model - 225 East 13th Street, New York

10/13

Prbpbslf Flvlabpnlet . ??< List 94th Ttrllt! Elw Sbrk 3.Ipr.94

Wiahiaai _lia Lstitl Flvlabpnlet Dbnpiey AAD%

Ipplefcx 90= Vix Diaduaitcbes

_lia Lstitl Vixls

Vbtia Dbestrudtcbe Dbst &?

Nirklt Wiaul &

7/28/2019 Financial Model - 225 East 13th Street, New York

11/13

Prbpbslf Flvlabpnlet . ??< List 94th Ttrllt! Elw Sbrk 3.Ipr.94

Wiahiaai _lia Lstitl Flvlabpnlet Dbnpiey AAD%

Ipplefcx 99= Dbestrudtcbe Abie Tdhlfual

Dbestrudtcbe Abie Issunptcbes

bie inbuet &??!467!?80

Ieeuia Cetlrlst _itl :%0,Nbethay Cetlrlst _itl 0%Fld.94 &0 &0 &?!?46!7?8 &9?9!4?3 &?4!9Vbtia &??!467!?80 &?!?46!7?8 &??!467!?80 &364!373 &?4!?30!?63

7/28/2019 Financial Model - 225 East 13th Street, New York

12/13

Prbpbslf Flvlabpnlet . ??< List 94th Ttrllt! Elw Sbrk 3.Ipr.94

Wiahiaai _lia Lstitl Flvlabpnlet Dbnpiey AAD%

Ipplefcx 9?= Plrnielet Abie Tdhlfual

Plrnielet Abie Issunptcbes

Abie inbuet &64!070!768Plrnielet Abie alss Dbestrudtcbe Abie Oiaiedl &93!::0!438

Ieeuia Cetlrlst _itl 4%:Mie.9< &6?!?78!8

7/28/2019 Financial Model - 225 East 13th Street, New York

13/13

Prbpbslf Flvlabpnlet . ??< List 94th Ttrllt! Elw Sbrk 3.Ipr.94

Wiahiaai _lia Lstitl Flvlabpnlet Dbnpiey AAD%

Ipplefcx 9?= Plrnielet Abie Tdhlfual

Ebv.?: &?8!3::!788 &933!6?9 &30!

Iuj.?3 &?7!798!760 &933!6?9 &84!984 &997!?4: &?7!

Iuj.4? &??!937!347 &933!6?9 &73!47< &940!0

Fld.6? &?!Iuj.64 &38:!8?4 &933!6?9 &4!08: &937!446 &:39!683Tlp.64 &:39!683 &933!6?9 &?!6:4 &937!36: &