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 | 42.9 | ||||||||||
CAPEX | (25.0) | ||||||||||
Maintenance CAPEX | (17.5) | ||||||||||
Cash Flow For Owners | 25.4 | 32.9 | 42.5 | 55.0 | 71.1 | 91.9 | 118.9 | 153.7 | 198.7 | 257.0 | 6 233.7 |