Stuart King Capital Corp.

announced

Capital Structure & Economics

Trust SizeN/A

Unit Price$0.10

Warrant Coverage-

Sponsor Promote20%

Implied Equity Architecture

Public Trust Allocation	N/A
Sponsor At-Risk Capital	N/A
Total Underwriting Discount	N/A
Trust Per Unit (Implied)	$0.10
Sponsor Promote Allocation	20%

Deal Lifecycle

IPO PricedSep 22, 2011

Target AnnouncedJan 16, 2015

Maturation Wall

N/A

Announced Target / M&A

Target CompanyCloud Income Properties, Inc.
Announcement Date2015-01-16

Board & Officers

Eric AndersonCEO

Syndicate & Advisors

Underhill Securities Corp.
TRUSTEE

Interactive Deal Modeling

Base financial constraints (Trust Size, Warrants, Promote) are pre-loaded into the calculation engines. Proceed to model implied dilution and advisory friction limits.

Dilution Cash Friction