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 | 2.2 | ||||||||||
CAPEX | 65.3 K | ||||||||||
Maintenance CAPEX | 45.7 K | ||||||||||
Cash Flow For Owners | 2.2 | 2.9 | 3.9 | 5.3 | 7.2 | 9.7 | 13.1 | 17.7 | 23.8 | 32.2 | 815.0 |