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 | (116 587.3) | ||||||||||
CAPEX | (0.5) | ||||||||||
Maintenance CAPEX | (0.4) | ||||||||||
Cash Flow For Owners | (116 587.6) | (122 417.0) | (128 537.9) | (134 964.8) | (141 713.0) | (148 798.6) | (156 238.6) | (164 050.5) | (172 253.0) | (180 865.7) | (3 562 430.1) |