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 | (4.7) | ||||||||||
CAPEX | 46 K | ||||||||||
Maintenance CAPEX | 32.2 K | ||||||||||
Cash Flow For Owners | (4.7) | (6.4) | (8.6) | (11.7) | (15.8) | (21.3) | (28.7) | (38.8) | (52.4) | (70.7) | (1 790.1) |