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 | (7 857.3) | ||||||||||
CAPEX | 0 | ||||||||||
Maintenance CAPEX | 0 | ||||||||||
Cash Flow For Owners | (7 857.3) | (8 250.2) | (8 662.7) | (9 095.8) | (9 550.6) | (10 028.1) | (10 529.5) | (11 056.0) | (11 608.8) | (12 189.3) | (240 086.5) |