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 | (3 950.7) | ||||||||||
CAPEX | 0 | ||||||||||
Maintenance CAPEX | 0 | ||||||||||
Cash Flow For Owners | (3 950.7) | (4 148.3) | (4 355.7) | (4 573.5) | (4 802.2) | (5 042.3) | (5 294.4) | (5 559.1) | (5 837.1) | (6 128.9) | (120 718.3) |