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 | 13 081.3 | ||||||||||
CAPEX | (7 834.5) | ||||||||||
Maintenance CAPEX | (5 484.2) | ||||||||||
Cash Flow For Owners | 7 597.1 | 7 977.0 | 8 375.8 | 8 794.6 | 9 234.3 | 9 696.1 | 10 180.9 | 10 689.9 | 11 224.4 | 11 785.6 | 232 136.2 |