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 | 12 507.0 | ||||||||||
CAPEX | (5 318.0) | ||||||||||
Maintenance CAPEX | (3 722.6) | ||||||||||
Cash Flow For Owners | 8 784.4 | 9 117.6 | 9 463.4 | 9 822.4 | 10 194.9 | 10 581.6 | 10 983.0 | 11 399.5 | 11 831.9 | 12 280.7 | 239 106.5 |