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 | 10 363.0 | ||||||||||
CAPEX | (1 406.0) | ||||||||||
Maintenance CAPEX | (984.2) | ||||||||||
Cash Flow For Owners | 9 378.8 | 9 926.7 | 10 506.7 | 11 120.5 | 11 770.2 | 12 457.9 | 13 185.7 | 13 956.0 | 14 771.4 | 15 634.4 | 310 413.1 |