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 | (11 162.9) | ||||||||||
CAPEX | 0 | ||||||||||
Maintenance CAPEX | 0 | ||||||||||
Cash Flow For Owners | (11 162.9) | (11 721.1) | (12 307.2) | (12 922.5) | (13 568.6) | (14 247.1) | (14 959.4) | (15 707.4) | (16 492.8) | (17 317.4) | (341 093.0) |