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 | 10 880.0 | ||||||||||
CAPEX | (670.0) | ||||||||||
Maintenance CAPEX | (469.0) | ||||||||||
Cash Flow For Owners | 10 411.0 | 11 155.6 | 11 953.5 | 12 808.5 | 13 724.6 | 14 706.2 | 15 758.0 | 16 885.1 | 18 092.7 | 19 386.8 | 389 680.1 |