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 | (35 030.2) | ||||||||||
CAPEX | 0 | ||||||||||
Maintenance CAPEX | 0 | ||||||||||
Cash Flow For Owners | (35 030.2) | (36 781.7) | (38 620.8) | (40 551.9) | (42 579.5) | (44 708.4) | (46 943.8) | (49 291.0) | (51 755.6) | (54 343.4) | (1 070 377.1) |