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 | (9.1) | ||||||||||
CAPEX | 12 K | ||||||||||
Maintenance CAPEX | 8.4 K | ||||||||||
Cash Flow For Owners | (9.1) | (12.3) | (16.6) | (22.5) | (30.3) | (41.0) | (55.3) | (74.6) | (100.8) | (136.0) | (3 444.9) |