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 | 5 291.6 | 5 946.2 | 6 681.8 | 7 508.5 | 8 437.4 | 9 481.2 | 10 654.1 | 11 972.2 | 13 453.3 | 283 585.8 |