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 | 11 385.2 | 13 352.1 | 15 658.8 | 18 364.0 | 21 536.6 | 25 257.3 | 29 620.8 | 34 738.0 | 40 739.4 | 896 241.0 |