Pro Forma

Q1 Purchase price (rounded to $000) _______________________

Q2a bp change in IRR ______ Q1 AFTCF_________ New AFTCF_______ Year _____

Q2b bp change in IRR ______ Q1 AFTCF_________ New AFTCF_______ Year _____

Q2c bp change in IRR ______ Q1 AFTCF_________ New AFTCF_______ Year _____

Q2d bp change in IRR ______ Q1 AFTCF_________ New AFTCF_______ Year _____

Q2e bp change in IRR ______ Q1 AFTCF_________ New AFTCF_______ Year _____

Q2f bp change in IRR ______ Q1 AFTCF_________ New AFTCF_______ Year _____

Q3 bp change in IRR ______ New Sales Price __________

Year 3 Initial AFTCF_________ Year 3 New ATCF _________

Year 4 Initial AFTCF_________ Year 4 New ATCF _________

Year 5 Initial AFTCF_________ Year 5 New ATCF _________

Year 6 Initial AFTCF_________ Year 6 New ATCF _________

Year 7 Initial AFTCF_________ Year 7 New ATCF _________

Year 8 Initial AFTCF_________ Year 8 New ATCF _________

Year 9 Initial AFTCF_________ Year 9 New ATCF _________

Year 10 Initial AFTCF_________ Year 10 New ATCF _________

Q4a IRR ______

Year 4 Initial AFTCF_________ Year 4 New ATCF _________

Year 5 Initial AFTCF_________ Year 5 New ATCF _________

Year 6 Initial AFTCF_________ Year 6 New ATCF _________

Q4b Months ______

Year 4 Initial AFTCF_________ Year 4 New ATCF _________

Year 5 Initial AFTCF_________ Year 5 New ATCF _________

Year 6 Initial AFTCF_________ Year 6 New ATCF _________

Q4c Months ______

Year 4 Initial AFTCF_________ Year 4 New ATCF _________

Year 5 Initial AFTCF_________ Year 5 New ATCF _________

Year 6 Initial AFTCF_________ Year 6 New ATCF _________