Current Year | Forecasted Year 1 | Forecasted Year 2 | Forecasted Year 3 | Forecasted Year 4 | Forecasted Year 5 | Forecasted Year 6 | Forecasted Year 7 | Forecasted Year 8 | Forecasted Year 9 | Terminal | |
---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | (16 762.1) | ||||||||||
CAPEX | 0 | ||||||||||
Maintenance CAPEX | 0 | ||||||||||
Cash Flow For Owners | (16 762.1) | (22 628.9) | (30 549.0) | (41 241.1) | (55 675.5) | (75 161.9) | (101 468.6) | (136 982.6) | (184 926.5) | (249 650.8) | (6 322 190.2) |