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 | (8.9) | ||||||||||
CAPEX | 14.7 K | ||||||||||
Maintenance CAPEX | 10.3 K | ||||||||||
Cash Flow For Owners | (8.9) | (12.1) | (16.3) | (22.0) | (29.7) | (40.0) | (54.1) | (73.0) | (98.5) | (133.0) | (3 368.0) |