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 | 48.8 | ||||||||||
CAPEX | 42.4 K | ||||||||||
Maintenance CAPEX | 29.7 K | ||||||||||
Cash Flow For Owners | 48.7 | 65.8 | 88.8 | 119.9 | 161.9 | 218.5 | 295.0 | 398.2 | 537.6 | 725.8 | 18 380.3 |