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 | 5 490.4 | 6 116.1 | 6 813.0 | 7 589.3 | 8 454.1 | 9 417.4 | 10 490.6 | 11 685.9 | 13 017.5 | 272 016.4 |