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 | (2 128.0) | ||||||||||
CAPEX | 0 | ||||||||||
Maintenance CAPEX | 0 | ||||||||||
Cash Flow For Owners | (2 128.0) | (2 872.8) | (3 878.3) | (5 235.7) | (7 068.2) | (9 542.0) | (12 881.7) | (17 390.3) | (23 477.0) | (31 693.9) | (802 620.4) |