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 | (81.6) | ||||||||||
CAPEX | 4 | ||||||||||
Maintenance CAPEX | 2.8 | ||||||||||
Cash Flow For Owners | (81.6) | (110.1) | (148.7) | (200.7) | (270.9) | (365.8) | (493.8) | (666.6) | (899.9) | (1 214.9) | (30 765.9) |