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 | 48.6 | ||||||||||
CAPEX | (1.7) | ||||||||||
Maintenance CAPEX | (1.2) | ||||||||||
Cash Flow For Owners | 47.5 | 64.1 | 86.5 | 116.7 | 157.6 | 212.8 | 287.2 | 387.8 | 523.5 | 706.7 | 17 897.5 |