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 | 8 418.0 | ||||||||||
CAPEX | (2 121.0) | ||||||||||
Maintenance CAPEX | (1 484.7) | ||||||||||
Cash Flow For Owners | 6 933.3 | 7 280.0 | 7 644.0 | 8 026.2 | 8 427.5 | 8 848.8 | 9 291.3 | 9 755.8 | 10 243.6 | 10 755.8 | 211 852.6 |