EFTA Document EFTA01382182

American Medical Properties Financial Model: Key Assumptions Financial forecast Acquisitions Financing Capital expenditures Cash distributions Exit assumptions Revenue estimates - Net rental revenue based on acquisitions at a weighted average 9.0% cap rate - Rents growing annually at 2.0% - Occupancy remains constant at 100% assuming 10-15 year lease contracts Operating expenses - No operating expenses with 100% triple-net lease agreements - Assumes $6 million in year 1, increasing