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 | 33.5 | ||||||||||
CAPEX | 100 K | ||||||||||
Maintenance CAPEX | 70 K | ||||||||||
Cash Flow For Owners | 33.4 | 34.8 | 36.2 | 37.7 | 39.2 | 40.8 | 42.5 | 44.2 | 46.0 | 47.9 | 934.3 |