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 | 22.2 | ||||||||||
CAPEX | (5.0) | ||||||||||
Maintenance CAPEX | (3.5) | ||||||||||
Cash Flow For Owners | 18.7 | 25.0 | 33.5 | 44.8 | 60.0 | 80.4 | 107.6 | 144.1 | 193.0 | 258.4 | 6 491.2 |