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 | (18.3) | ||||||||||
CAPEX | 19.2 K | ||||||||||
Maintenance CAPEX | 13.4 K | ||||||||||
Cash Flow For Owners | (18.3) | (19.3) | (20.2) | (21.2) | (22.3) | (23.4) | (24.6) | (25.8) | (27.1) | (28.4) | (560.2) |