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 | (136.2) | ||||||||||
CAPEX | 47 K | ||||||||||
Maintenance CAPEX | 32.9 K | ||||||||||
Cash Flow For Owners | (136.2) | (183.9) | (248.2) | (335.1) | (452.4) | (610.7) | (824.4) | (1 113.0) | (1 502.5) | (2 028.4) | (51 366.9) |