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 | (2 603.1) | ||||||||||
CAPEX | 0 | ||||||||||
Maintenance CAPEX | 0 | ||||||||||
Cash Flow For Owners | (2 603.1) | (2 733.2) | (2 869.9) | (3 013.4) | (3 164.0) | (3 322.2) | (3 488.3) | (3 662.8) | (3 845.9) | (4 038.2) | (79 538.3) |