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 | (61.3) | ||||||||||
CAPEX | 41 K | ||||||||||
Maintenance CAPEX | 28.7 K | ||||||||||
Cash Flow For Owners | (61.3) | (82.3) | (110.6) | (148.5) | (199.3) | (267.7) | (359.4) | (482.6) | (648.1) | (870.2) | (21 919.0) |