Pro Forma Assignment*price is negotiable
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 _________
Attachments: