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 | 3.6 | ||||||||||
CAPEX | 71.5 K | ||||||||||
Maintenance CAPEX | 50.1 K | ||||||||||
Cash Flow For Owners | 3.5 | 4.0 | 4.5 | 5.1 | 5.8 | 6.6 | 7.5 | 8.6 | 9.7 | 11.1 | 236.1 |