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 | 9 149.1 | 9 529.0 | 9 924.7 | 10 336.7 | 10 765.9 | 11 212.9 | 11 678.5 | 12 163.4 | 12 668.4 | 247 509.2 |