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 | 164.8 | ||||||||||
CAPEX | (9.0) | ||||||||||
Maintenance CAPEX | (6.3) | ||||||||||
Cash Flow For Owners | 158.5 | 170.5 | 183.5 | 197.4 | 212.4 | 228.5 | 245.8 | 264.5 | 284.5 | 306.1 | 6 178.1 |