Year 1 2 3 4 5 6
Operating Cash Flows
PGI 1,416,447.00 1,474,414.28 1,320,925.17 1,390,309.54 1,360,524.21 1,383,237.88
V&C - - 22,211.44 - 57,348.87 58,803.37
EGI 1,416,447.00 1,474,414.28 1,298,713.73 1,390,309.54 1,303,175.34 1,324,434.51
OE 513,315.00 513,315.00 513,315.00 513,315.00 513,315.00 513,315.00
NOI 903,132.00 961,099.28 785,398.73 876,994.54 789,860.34 811,119.51
User_11637 | Oct 01, 2017, 19:05 PM