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 | 8.6 | ||||||||||
CAPEX | 6.26 K | ||||||||||
Maintenance CAPEX | 4.38 K | ||||||||||
Cash Flow For Owners | 8.6 | 11.5 | 15.6 | 21.0 | 28.4 | 38.4 | 51.8 | 69.9 | 94.4 | 127.4 | 3 226.6 |