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 | (17.1) | ||||||||||
CAPEX | 2.75 | ||||||||||
Maintenance CAPEX | 1.92 | ||||||||||
Cash Flow For Owners | (17.1) | (23.1) | (31.2) | (42.2) | (56.9) | (76.9) | (103.8) | (140.1) | (189.1) | (255.3) | (6 465.8) |