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 | (6 404.1) | ||||||||||
CAPEX | 0 | ||||||||||
Maintenance CAPEX | 0 | ||||||||||
Cash Flow For Owners | (6 404.1) | (6 724.3) | (7 060.6) | (7 413.6) | (7 784.3) | (8 173.5) | (8 582.2) | (9 011.3) | (9 461.8) | (9 934.9) | (195 683.7) |