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 | 4 884.0 | ||||||||||
CAPEX | (250.0) | ||||||||||
Maintenance CAPEX | (175.0) | ||||||||||
Cash Flow For Owners | 4 709.0 | 5 545.7 | 6 531.0 | 7 691.4 | 9 058.0 | 10 667.4 | 12 562.7 | 14 794.8 | 17 423.5 | 20 519.2 | 453 302.5 |