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 | (18 321.3) | ||||||||||
CAPEX | 19.2 K | ||||||||||
Maintenance CAPEX | 13.4 K | ||||||||||
Cash Flow For Owners | (18 321.3) | (19 237.4) | (20 199.2) | (21 209.2) | (22 269.6) | (23 383.1) | (24 552.3) | (25 779.9) | (27 068.9) | (28 422.3) | (559 822.0) |