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 | (98.6) | ||||||||||
CAPEX | 11.9 K | ||||||||||
Maintenance CAPEX | 8.35 K | ||||||||||
Cash Flow For Owners | (98.6) | (103.6) | (108.7) | (114.2) | (119.9) | (125.9) | (132.2) | (138.8) | (145.7) | (153.0) | (3 013.7) |