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 | 6 196.7 | ||||||||||
CAPEX | (321.3) | ||||||||||
Maintenance CAPEX | (224.9) | ||||||||||
Cash Flow For Owners | 5 971.7 | 6 555.7 | 7 196.7 | 7 900.4 | 8 672.9 | 9 520.9 | 10 451.9 | 11 473.9 | 12 595.8 | 13 827.4 | 284 745.4 |