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 | (43.2) | ||||||||||
CAPEX | 6 K | ||||||||||
Maintenance CAPEX | 4.2 K | ||||||||||
Cash Flow For Owners | (43.2) | (58.3) | (78.8) | (106.3) | (143.5) | (193.8) | (261.6) | (353.1) | (476.7) | (643.6) | (16 298.8) |