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 | 11 166.2 | ||||||||||
CAPEX | (2 083.1) | ||||||||||
Maintenance CAPEX | (1 458.2) | ||||||||||
Cash Flow For Owners | 9 708.0 | 11 387.3 | 13 357.1 | 15 667.6 | 18 377.7 | 21 556.7 | 25 285.6 | 29 659.5 | 34 789.9 | 40 807.9 | 897 914.5 |