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 | 7 450.0 | ||||||||||
CAPEX | (683.0) | ||||||||||
Maintenance CAPEX | (478.1) | ||||||||||
Cash Flow For Owners | 6 971.9 | 7 417.2 | 7 891.0 | 8 395.0 | 8 931.2 | 9 501.6 | 10 108.5 | 10 754.2 | 11 441.1 | 12 171.9 | 242 911.3 |