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 | 644.0 | ||||||||||
CAPEX | (100.0) | ||||||||||
Maintenance CAPEX | (70.0) | ||||||||||
Cash Flow For Owners | 574.0 | 622.7 | 675.5 | 732.8 | 794.9 | 862.4 | 935.5 | 1 014.9 | 1 100.9 | 1 194.3 | 24 303.8 |