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 | 12.0 | ||||||||||
CAPEX | 68 K | ||||||||||
Maintenance CAPEX | 47.6 K | ||||||||||
Cash Flow For Owners | 12.0 | 12.4 | 12.8 | 13.3 | 13.7 | 14.2 | 14.7 | 15.2 | 15.7 | 16.2 | 315.3 |