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 | (48.0) | ||||||||||
CAPEX | 34 K | ||||||||||
Maintenance CAPEX | 23.8 K | ||||||||||
Cash Flow For Owners | (48.0) | (50.4) | (52.9) | (55.5) | (58.3) | (61.2) | (64.3) | (67.5) | (70.9) | (74.4) | (1 466.1) |