PLEASE COMPUTE FOR INCREMENTAL FCF pre CAPEX FOR 8 YEARS.

Cash Flow Forecast Years 1 2 3 4 5 6 7 8 0.00 Thor MM-9 costs Labor Cost Semiauto labor retained Contract maintenance Power cost Labor saving Depreciation Incremental operating costs 76,339.20 76,339.20 76,339.20 76.339.20 76.339.20 76,339.20 76,339.20 76,339.20 0.00 0.00 0.00 0.00 0.001 0.001 0.00 120,000.00 120,000.00 120,000.00 120,000.00 120,000.00 120,000.00 120,000.00 120.000.00 40.000.00 40,000.00 40,000.00 40,000.00 40,000.00 40,000.00 40.000.00 40,000.00 -30.000.00 -30,000.00 -30,000.00 -30,000.00 -30,000.00 -30,000.00 -30,000.00 -30.000.00 243,750.00 243,750.00 243,750.00 243,750.00 243,750.00 243,750.00 243,750.00 243.750.00 450,089.20 450,089.20 450,089.20 450,089.20 450,089.20 450,089.20 450,089.20 450,089.20 Foregone Semiautomatic Machine Costs Operating labor Maintenance labor Maintenance supplies Electrical Power Depreciation Incremental operating costs Years 2 3 4 5 6 7 8 591,091.20 591,091.20 591.091.20 591,091.20 591,091.20 591,091.20 591,091.20 591,091.20 52.752.00 52.752.00 52,752.00 52,752.00 52,752.00 52,752.00 52,752.00 52.752.00 6.000.00 6,000.00 6,000.00 6,000.00 6,000.00 6,000.00 6,000.00 6.000.00 15.300.00 15,300.00 15,300.00 15,300.00 15,300.00 15,300.00 15,300.00 15.300.00 42,300.00 42,300.00 42,300.00 42,300.00 42,300.00 42.300.00 0.00 0.00 707,443.20 707,443.20 707,443.20 707,443.20 707,443.20 707,443.20 665,143.20 665,143.20 Incremental Thor operating profit Incremental taxes Incremental NOPAT Incremental depeciation 257,354.00 257,354.00 257,354.00 257,354.00 257,354.00 257,354.00 215.054.00 215.054.00 110.662.22 110,662.22 110,662.22 110,662.22 110,662.22 110,662.22 92.473.22 92.473.22 146,691.78 146,691.78 146.691.78 146.691.78 146.691.78 146,691.78 122.580.78 122.580.78 201,450.00 201,450.00 201,450.00 201,450.00 201,450.00 201,450.00 243.750.00 243.750.00 Years Incremental FCF pre-CAPEX 1 2 3 4 5 6 7 8 WACC IS 5.8%