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 | (44 140.0) | ||||||||||
CAPEX | 0 | ||||||||||
Maintenance CAPEX | 0 | ||||||||||
Cash Flow For Owners | (44 140.0) | (46 347.0) | (48 664.3) | (51 097.6) | (53 652.4) | (56 335.1) | (59 151.8) | (62 109.4) | (65 214.9) | (68 475.6) | (1 348 733.7) |