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 | 84.7 | ||||||||||
CAPEX | 75 K | ||||||||||
Maintenance CAPEX | 52.5 K | ||||||||||
Cash Flow For Owners | 84.7 | 88.9 | 93.3 | 98.0 | 102.9 | 108.0 | 113.5 | 119.1 | 125.1 | 131.3 | 2 586.8 |