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 | (7 327.2) | ||||||||||
CAPEX | 0 | ||||||||||
Maintenance CAPEX | 0 | ||||||||||
Cash Flow For Owners | (7 327.2) | (7 693.6) | (8 078.3) | (8 482.2) | (8 906.3) | (9 351.6) | (9 819.2) | (10 310.1) | (10 825.7) | (11 366.9) | (223 889.5) |