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 | 8 507.0 | ||||||||||
CAPEX | (8 386.0) | ||||||||||
Maintenance CAPEX | (5 870.2) | ||||||||||
Cash Flow For Owners | 2 636.8 | 3 469.4 | 4 565.0 | 6 006.5 | 7 903.3 | 10 398.9 | 13 682.7 | 18 003.4 | 23 688.4 | 31 168.7 | 769 311.3 |