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 | 8 817.9 | ||||||||||
CAPEX | (8 403.6) | ||||||||||
Maintenance CAPEX | (5 882.5) | ||||||||||
Cash Flow For Owners | 2 935.4 | 3 595.3 | 4 403.6 | 5 393.7 | 6 606.3 | 8 091.5 | 9 910.7 | 12 138.9 | 14 867.9 | 18 210.6 | 418 406.5 |