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 | (16 712.9) | ||||||||||
CAPEX | 0 | ||||||||||
Maintenance CAPEX | 0 | ||||||||||
Cash Flow For Owners | (16 712.9) | (17 548.5) | (18 426.0) | (19 347.3) | (20 314.6) | (21 330.4) | (22 396.9) | (23 516.7) | (24 692.6) | (25 927.2) | (510 676.3) |