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 | 11.3 | ||||||||||
CAPEX | (113.2) | ||||||||||
Maintenance CAPEX | (79.2) | ||||||||||
Cash Flow For Owners | (67.9) | (91.7) | (123.8) | (167.2) | (225.7) | (304.7) | (411.3) | (555.3) | (749.6) | (1 011.9) | (25 626.7) |