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 | (2 019.7) | ||||||||||
CAPEX | (883.8) | ||||||||||
Maintenance CAPEX | (618.7) | ||||||||||
Cash Flow For Owners | (2 638.4) | (3 561.8) | (4 808.4) | (6 491.4) | (8 763.3) | (11 830.5) | (15 971.2) | (21 561.1) | (29 107.5) | (39 295.1) | (995 114.6) |