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 | 5 495.1 | 6 412.5 | 7 482.9 | 8 732.1 | 10 189.8 | 11 890.9 | 13 875.9 | 16 192.4 | 18 895.5 | 413 624.4 |