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 | 26.0 | ||||||||||
CAPEX | (1.5) | ||||||||||
Maintenance CAPEX | (1.0) | ||||||||||
Cash Flow For Owners | 25.0 | 26.3 | 27.6 | 29.0 | 30.4 | 31.9 | 33.5 | 35.2 | 37.0 | 38.8 | 764.3 |