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 | (9 555.5) | ||||||||||
CAPEX | 0 | ||||||||||
Maintenance CAPEX | 0 | ||||||||||
Cash Flow For Owners | (9 555.5) | (10 033.2) | (10 534.9) | (11 061.7) | (11 614.7) | (12 195.5) | (12 805.3) | (13 445.5) | (14 117.8) | (14 823.7) | (291 975.4) |