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 | 11 339.0 | ||||||||||
CAPEX | (4 710.0) | ||||||||||
Maintenance CAPEX | (3 297.0) | ||||||||||
Cash Flow For Owners | 8 042.0 | 8 701.3 | 9 414.6 | 10 186.3 | 11 021.4 | 11 924.9 | 12 902.5 | 13 960.2 | 15 104.6 | 16 342.8 | 331 699.8 |