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 | 3 041.0 | ||||||||||
CAPEX | (636.0) | ||||||||||
Maintenance CAPEX | (445.2) | ||||||||||
Cash Flow For Owners | 2 595.8 | 3 439.8 | 4 558.2 | 6 040.3 | 8 004.2 | 10 606.6 | 14 055.3 | 18 625.2 | 24 681.0 | 32 705.7 | 812 991.2 |