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 | 13 092.0 | ||||||||||
CAPEX | (658.0) | ||||||||||
Maintenance CAPEX | (460.6) | ||||||||||
Cash Flow For Owners | 12 631.4 | 13 822.2 | 15 125.3 | 16 551.2 | 18 111.6 | 19 819.1 | 21 687.5 | 23 732.1 | 25 969.4 | 28 417.7 | 583 332.9 |