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 | 4 641.0 | ||||||||||
CAPEX | (7 364.0) | ||||||||||
Maintenance CAPEX | (5 154.8) | ||||||||||
Cash Flow For Owners | (513.8) | (567.9) | (627.6) | (693.7) | (766.7) | (847.4) | (936.6) | (1 035.1) | (1 144.1) | (1 264.5) | (26 215.9) |