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 | (13 923.4) | ||||||||||
CAPEX | 0 | ||||||||||
Maintenance CAPEX | 0 | ||||||||||
Cash Flow For Owners | (13 923.4) | (14 619.6) | (15 350.6) | (16 118.1) | (16 924.0) | (17 770.2) | (18 658.7) | (19 591.7) | (20 571.3) | (21 599.8) | (425 442.0) |