ProForma

TestII

All projects

Project timeline

One continuous monthly calendar shared by construction, operations, financing, and future engines.

Dates

Analysis start
Jul 31, 2026
Construction start
Dec 31, 2026
Construction completion
Dec 30, 2027
Opening
Jan 31, 2028
Projection end
Jan 30, 2038
Sale month

Months

Total project months
138
Construction months
12
Operating months
120

Calendar years

2026, 2027, 2028, 2029, 2030, 2031, 2032, 2033, 2034, 2035, 2036, 2037, 2038

Operating years

Year 1, Year 2, Year 3, Year 4, Year 5, Year 6, Year 7, Year 8, Year 9, Year 10

MonthPeriodPhaseCalendarOperatingFlags
1Aug 2026PredevelopmentCY2026 Q3 M8
2Sep 2026PredevelopmentCY2026 Q3 M9
3Oct 2026PredevelopmentCY2026 Q4 M10
4Nov 2026PredevelopmentCY2026 Q4 M11
5Dec 2026PredevelopmentCY2026 Q4 M12
6Jan 2027ConstructionCY2027 Q1 M1Construction
7Feb 2027ConstructionCY2027 Q1 M2Construction
8Mar 2027ConstructionCY2027 Q1 M3Construction
9Apr 2027ConstructionCY2027 Q2 M4Construction
10May 2027ConstructionCY2027 Q2 M5Construction
11Jun 2027ConstructionCY2027 Q2 M6Construction
12Jul 2027ConstructionCY2027 Q3 M7Construction
13Aug 2027ConstructionCY2027 Q3 M8Construction
14Sep 2027ConstructionCY2027 Q3 M9Construction
15Oct 2027ConstructionCY2027 Q4 M10Construction
16Nov 2027ConstructionCY2027 Q4 M11Construction
17Dec 2027ConstructionCY2027 Q4 M12Construction
18Jan 2028Pre-openingCY2028 Q1 M1
19Feb 2028Ramp-upCY2028 Q1 M2OY1 Q1 OM1Opening, Operating
20Mar 2028Ramp-upCY2028 Q1 M3OY1 Q1 OM2Operating
21Apr 2028Ramp-upCY2028 Q2 M4OY1 Q1 OM3Operating
22May 2028Ramp-upCY2028 Q2 M5OY1 Q2 OM4Operating
23Jun 2028Ramp-upCY2028 Q2 M6OY1 Q2 OM5Operating
24Jul 2028Ramp-upCY2028 Q3 M7OY1 Q2 OM6Operating
25Aug 2028Ramp-upCY2028 Q3 M8OY1 Q3 OM7Operating
26Sep 2028Ramp-upCY2028 Q3 M9OY1 Q3 OM8Operating
27Oct 2028Ramp-upCY2028 Q4 M10OY1 Q3 OM9Operating
28Nov 2028Ramp-upCY2028 Q4 M11OY1 Q4 OM10Operating
29Dec 2028Ramp-upCY2028 Q4 M12OY1 Q4 OM11Operating
30Jan 2029Ramp-upCY2029 Q1 M1OY1 Q4 OM12Operating
31Feb 2029Ramp-upCY2029 Q1 M2OY2 Q1 OM13Operating
32Mar 2029Ramp-upCY2029 Q1 M3OY2 Q1 OM14Operating
33Apr 2029Ramp-upCY2029 Q2 M4OY2 Q1 OM15Operating
34May 2029Ramp-upCY2029 Q2 M5OY2 Q2 OM16Operating
35Jun 2029Ramp-upCY2029 Q2 M6OY2 Q2 OM17Operating
36Jul 2029Ramp-upCY2029 Q3 M7OY2 Q2 OM18Operating
37Aug 2029Ramp-upCY2029 Q3 M8OY2 Q3 OM19Operating
38Sep 2029Ramp-upCY2029 Q3 M9OY2 Q3 OM20Operating
39Oct 2029Ramp-upCY2029 Q4 M10OY2 Q3 OM21Operating
40Nov 2029Ramp-upCY2029 Q4 M11OY2 Q4 OM22Operating
41Dec 2029Ramp-upCY2029 Q4 M12OY2 Q4 OM23Operating
42Jan 2030Ramp-upCY2030 Q1 M1OY2 Q4 OM24Operating
43Feb 2030Ramp-upCY2030 Q1 M2OY3 Q1 OM25Operating
44Mar 2030Ramp-upCY2030 Q1 M3OY3 Q1 OM26Operating
45Apr 2030Ramp-upCY2030 Q2 M4OY3 Q1 OM27Operating
46May 2030Ramp-upCY2030 Q2 M5OY3 Q2 OM28Operating
47Jun 2030Ramp-upCY2030 Q2 M6OY3 Q2 OM29Operating
48Jul 2030Ramp-upCY2030 Q3 M7OY3 Q2 OM30Operating
49Aug 2030Ramp-upCY2030 Q3 M8OY3 Q3 OM31Operating
50Sep 2030Ramp-upCY2030 Q3 M9OY3 Q3 OM32Operating
51Oct 2030Ramp-upCY2030 Q4 M10OY3 Q3 OM33Operating
52Nov 2030Ramp-upCY2030 Q4 M11OY3 Q4 OM34Operating
53Dec 2030Ramp-upCY2030 Q4 M12OY3 Q4 OM35Operating
54Jan 2031Ramp-upCY2031 Q1 M1OY3 Q4 OM36Operating
55Feb 2031Ramp-upCY2031 Q1 M2OY4 Q1 OM37Operating
56Mar 2031Ramp-upCY2031 Q1 M3OY4 Q1 OM38Operating
57Apr 2031Ramp-upCY2031 Q2 M4OY4 Q1 OM39Operating
58May 2031Ramp-upCY2031 Q2 M5OY4 Q2 OM40Operating
59Jun 2031Ramp-upCY2031 Q2 M6OY4 Q2 OM41Operating
60Jul 2031Ramp-upCY2031 Q3 M7OY4 Q2 OM42Operating
61Aug 2031Ramp-upCY2031 Q3 M8OY4 Q3 OM43Operating
62Sep 2031Ramp-upCY2031 Q3 M9OY4 Q3 OM44Operating
63Oct 2031Ramp-upCY2031 Q4 M10OY4 Q3 OM45Operating
64Nov 2031Ramp-upCY2031 Q4 M11OY4 Q4 OM46Operating
65Dec 2031Ramp-upCY2031 Q4 M12OY4 Q4 OM47Operating
66Jan 2032Ramp-upCY2032 Q1 M1OY4 Q4 OM48Operating
67Feb 2032Ramp-upCY2032 Q1 M2OY5 Q1 OM49Operating
68Mar 2032Ramp-upCY2032 Q1 M3OY5 Q1 OM50Operating
69Apr 2032Ramp-upCY2032 Q2 M4OY5 Q1 OM51Operating
70May 2032Ramp-upCY2032 Q2 M5OY5 Q2 OM52Operating
71Jun 2032Ramp-upCY2032 Q2 M6OY5 Q2 OM53Operating
72Jul 2032Ramp-upCY2032 Q3 M7OY5 Q2 OM54Operating
73Aug 2032Ramp-upCY2032 Q3 M8OY5 Q3 OM55Operating
74Sep 2032Ramp-upCY2032 Q3 M9OY5 Q3 OM56Operating
75Oct 2032Ramp-upCY2032 Q4 M10OY5 Q3 OM57Operating
76Nov 2032Ramp-upCY2032 Q4 M11OY5 Q4 OM58Operating
77Dec 2032Ramp-upCY2032 Q4 M12OY5 Q4 OM59Operating
78Jan 2033Ramp-upCY2033 Q1 M1OY5 Q4 OM60Operating
79Feb 2033Ramp-upCY2033 Q1 M2OY6 Q1 OM61Operating
80Mar 2033Ramp-upCY2033 Q1 M3OY6 Q1 OM62Operating
81Apr 2033Ramp-upCY2033 Q2 M4OY6 Q1 OM63Operating
82May 2033Ramp-upCY2033 Q2 M5OY6 Q2 OM64Operating
83Jun 2033Ramp-upCY2033 Q2 M6OY6 Q2 OM65Operating
84Jul 2033Ramp-upCY2033 Q3 M7OY6 Q2 OM66Operating
85Aug 2033Ramp-upCY2033 Q3 M8OY6 Q3 OM67Operating
86Sep 2033Ramp-upCY2033 Q3 M9OY6 Q3 OM68Operating
87Oct 2033Ramp-upCY2033 Q4 M10OY6 Q3 OM69Operating
88Nov 2033Ramp-upCY2033 Q4 M11OY6 Q4 OM70Operating
89Dec 2033Ramp-upCY2033 Q4 M12OY6 Q4 OM71Operating
90Jan 2034Ramp-upCY2034 Q1 M1OY6 Q4 OM72Operating
91Feb 2034Ramp-upCY2034 Q1 M2OY7 Q1 OM73Operating
92Mar 2034Ramp-upCY2034 Q1 M3OY7 Q1 OM74Operating
93Apr 2034Ramp-upCY2034 Q2 M4OY7 Q1 OM75Operating
94May 2034Ramp-upCY2034 Q2 M5OY7 Q2 OM76Operating
95Jun 2034Ramp-upCY2034 Q2 M6OY7 Q2 OM77Operating
96Jul 2034Ramp-upCY2034 Q3 M7OY7 Q2 OM78Operating
97Aug 2034Ramp-upCY2034 Q3 M8OY7 Q3 OM79Operating
98Sep 2034Ramp-upCY2034 Q3 M9OY7 Q3 OM80Operating
99Oct 2034Ramp-upCY2034 Q4 M10OY7 Q3 OM81Operating
100Nov 2034Ramp-upCY2034 Q4 M11OY7 Q4 OM82Operating
101Dec 2034Ramp-upCY2034 Q4 M12OY7 Q4 OM83Operating
102Jan 2035Ramp-upCY2035 Q1 M1OY7 Q4 OM84Operating
103Feb 2035Ramp-upCY2035 Q1 M2OY8 Q1 OM85Operating
104Mar 2035Ramp-upCY2035 Q1 M3OY8 Q1 OM86Operating
105Apr 2035Ramp-upCY2035 Q2 M4OY8 Q1 OM87Operating
106May 2035Ramp-upCY2035 Q2 M5OY8 Q2 OM88Operating
107Jun 2035Ramp-upCY2035 Q2 M6OY8 Q2 OM89Operating
108Jul 2035Ramp-upCY2035 Q3 M7OY8 Q2 OM90Operating
109Aug 2035Ramp-upCY2035 Q3 M8OY8 Q3 OM91Operating
110Sep 2035Ramp-upCY2035 Q3 M9OY8 Q3 OM92Operating
111Oct 2035Ramp-upCY2035 Q4 M10OY8 Q3 OM93Operating
112Nov 2035Ramp-upCY2035 Q4 M11OY8 Q4 OM94Operating
113Dec 2035Ramp-upCY2035 Q4 M12OY8 Q4 OM95Operating
114Jan 2036Ramp-upCY2036 Q1 M1OY8 Q4 OM96Operating
115Feb 2036Ramp-upCY2036 Q1 M2OY9 Q1 OM97Operating
116Mar 2036Ramp-upCY2036 Q1 M3OY9 Q1 OM98Operating
117Apr 2036Ramp-upCY2036 Q2 M4OY9 Q1 OM99Operating
118May 2036Ramp-upCY2036 Q2 M5OY9 Q2 OM100Operating
119Jun 2036Ramp-upCY2036 Q2 M6OY9 Q2 OM101Operating
120Jul 2036Ramp-upCY2036 Q3 M7OY9 Q2 OM102Operating
121Aug 2036Ramp-upCY2036 Q3 M8OY9 Q3 OM103Operating
122Sep 2036Ramp-upCY2036 Q3 M9OY9 Q3 OM104Operating
123Oct 2036Ramp-upCY2036 Q4 M10OY9 Q3 OM105Operating
124Nov 2036Ramp-upCY2036 Q4 M11OY9 Q4 OM106Operating
125Dec 2036Ramp-upCY2036 Q4 M12OY9 Q4 OM107Operating
126Jan 2037Ramp-upCY2037 Q1 M1OY9 Q4 OM108Operating
127Feb 2037Ramp-upCY2037 Q1 M2OY10 Q1 OM109Operating
128Mar 2037Ramp-upCY2037 Q1 M3OY10 Q1 OM110Operating
129Apr 2037Ramp-upCY2037 Q2 M4OY10 Q1 OM111Operating
130May 2037Ramp-upCY2037 Q2 M5OY10 Q2 OM112Operating
131Jun 2037Ramp-upCY2037 Q2 M6OY10 Q2 OM113Operating
132Jul 2037Ramp-upCY2037 Q3 M7OY10 Q2 OM114Operating
133Aug 2037Ramp-upCY2037 Q3 M8OY10 Q3 OM115Operating
134Sep 2037Ramp-upCY2037 Q3 M9OY10 Q3 OM116Operating
135Oct 2037Ramp-upCY2037 Q4 M10OY10 Q3 OM117Operating
136Nov 2037Ramp-upCY2037 Q4 M11OY10 Q4 OM118Operating
137Dec 2037Ramp-upCY2037 Q4 M12OY10 Q4 OM119Operating
138Jan 2038Ramp-upCY2038 Q1 M1OY10 Q4 OM120Operating