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 | 4 884.0 | ||||||||||
CAPEX | (250.0) | ||||||||||
Maintenance CAPEX | (175.0) | ||||||||||
Cash Flow For Owners | 4 709.0 | 5 588.5 | 6 632.2 | 7 870.8 | 9 340.7 | 11 085.2 | 13 155.5 | 15 612.4 | 18 528.1 | 21 988.4 | 489 506.2 |