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 | 12 035.0 | ||||||||||
CAPEX | (3 215.0) | ||||||||||
Maintenance CAPEX | (2 250.5) | ||||||||||
Cash Flow For Owners | 9 784.5 | 10 102.2 | 10 430.3 | 10 769.0 | 11 118.7 | 11 479.7 | 11 852.5 | 12 237.4 | 12 634.8 | 13 045.1 | 252 654.0 |