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 | 182.8 | ||||||||||
CAPEX | 4 K | ||||||||||
Maintenance CAPEX | 2.8 K | ||||||||||
Cash Flow For Owners | 182.8 | 246.8 | 333.1 | 449.7 | 607.2 | 819.7 | 1 106.5 | 1 493.8 | 2 016.7 | 2 722.5 | 68 945.5 |