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 | (7 559.7) | ||||||||||
CAPEX | 0 | ||||||||||
Maintenance CAPEX | 0 | ||||||||||
Cash Flow For Owners | (7 559.7) | (7 937.7) | (8 334.6) | (8 751.3) | (9 188.9) | (9 648.3) | (10 130.7) | (10 637.3) | (11 169.1) | (11 727.6) | (230 992.7) |