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 | 1 894.0 | ||||||||||
CAPEX | (1 090.0) | ||||||||||
Maintenance CAPEX | (763.0) | ||||||||||
Cash Flow For Owners | 1 131.0 | 1 165.8 | 1 201.6 | 1 238.5 | 1 276.6 | 1 315.8 | 1 356.3 | 1 397.9 | 1 440.9 | 1 485.2 | 28 716.1 |