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 | 8 677.0 | ||||||||||
CAPEX | (1 190.0) | ||||||||||
Maintenance CAPEX | (833.0) | ||||||||||
Cash Flow For Owners | 7 844.0 | 8 394.8 | 8 984.2 | 9 615.0 | 10 290.1 | 11 012.6 | 11 785.9 | 12 613.4 | 13 499.1 | 14 446.9 | 290 031.7 |