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 | (29.7) | ||||||||||
CAPEX | 33.6 K | ||||||||||
Maintenance CAPEX | 23.5 K | ||||||||||
Cash Flow For Owners | (29.7) | (40.1) | (54.2) | (73.1) | (98.7) | (133.3) | (179.9) | (242.9) | (327.9) | (442.7) | (11 211.2) |