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 | (2.6) | ||||||||||
CAPEX | 24.6 K | ||||||||||
Maintenance CAPEX | 17.2 K | ||||||||||
Cash Flow For Owners | (2.6) | (3.5) | (4.8) | (6.4) | (8.7) | (11.7) | (15.9) | (21.4) | (28.9) | (39.0) | (988.3) |