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 | (51.1) | ||||||||||
CAPEX | 28 K | ||||||||||
Maintenance CAPEX | 19.6 K | ||||||||||
Cash Flow For Owners | (51.1) | (54.8) | (58.6) | (62.8) | (67.2) | (72.0) | (77.1) | (82.6) | (88.4) | (94.7) | (1 901.7) |