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 | 5 808.0 | ||||||||||
CAPEX | (1 256.0) | ||||||||||
Maintenance CAPEX | (879.2) | ||||||||||
Cash Flow For Owners | 4 928.8 | 5 486.3 | 6 106.9 | 6 797.7 | 7 566.6 | 8 422.5 | 9 375.2 | 10 435.6 | 11 616.0 | 12 930.0 | 269 983.8 |