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 | (5.3) | ||||||||||
CAPEX | 31 K | ||||||||||
Maintenance CAPEX | 21.7 K | ||||||||||
Cash Flow For Owners | (5.3) | (6.9) | (8.9) | (11.6) | (15.1) | (19.6) | (25.5) | (33.2) | (43.1) | (56.1) | (1 367.8) |