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 | (10.0) | ||||||||||
CAPEX | 11.4 K | ||||||||||
Maintenance CAPEX | 7.97 K | ||||||||||
Cash Flow For Owners | (10.0) | (13.5) | (18.3) | (24.6) | (33.3) | (44.9) | (60.6) | (81.8) | (110.5) | (149.1) | (3 777.1) |