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 | 8 931.0 | ||||||||||
CAPEX | (210.0) | ||||||||||
Maintenance CAPEX | (147.0) | ||||||||||
Cash Flow For Owners | 8 784.0 | 9 262.0 | 9 766.1 | 10 297.6 | 10 858.0 | 11 448.9 | 12 072.0 | 12 729.0 | 13 421.7 | 14 152.1 | 279 922.1 |