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 | (142.1) | ||||||||||
CAPEX | 34 K | ||||||||||
Maintenance CAPEX | 23.8 K | ||||||||||
Cash Flow For Owners | (142.1) | (149.2) | (156.6) | (164.5) | (172.7) | (181.3) | (190.4) | (199.9) | (209.9) | (220.4) | (4 341.3) |