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 | 9 162.3 | 9 556.9 | 9 968.6 | 10 397.9 | 10 845.7 | 11 312.8 | 11 800.1 | 12 308.3 | 12 838.4 | 251 203.6 |