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 | 6.8 | ||||||||||
CAPEX | (9.8) | ||||||||||
Maintenance CAPEX | (6.8) | ||||||||||
Cash Flow For Owners | 17.3 K | 20.8 K | 25 K | 30.1 K | 36.3 K | 43.6 K | 52.5 K | 63.2 K | 76 K | 91.4 K | 2.1 |