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 | (65.4) | ||||||||||
CAPEX | 4 K | ||||||||||
Maintenance CAPEX | 2.8 K | ||||||||||
Cash Flow For Owners | (65.4) | (88.3) | (119.3) | (161.0) | (217.4) | (293.4) | (396.1) | (534.8) | (721.9) | (974.6) | (24 681.3) |