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 | 750.0 | ||||||||||
CAPEX | (20.0) | ||||||||||
Maintenance CAPEX | (14.0) | ||||||||||
Cash Flow For Owners | 736.0 | 804.3 | 879.0 | 960.6 | 1 049.8 | 1 147.3 | 1 253.8 | 1 370.2 | 1 497.4 | 1 636.4 | 33 546.3 |