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 | 9 447.0 | ||||||||||
CAPEX | (2 775.0) | ||||||||||
Maintenance CAPEX | (1 942.5) | ||||||||||
Cash Flow For Owners | 7 504.5 | 7 889.0 | 8 293.3 | 8 718.2 | 9 164.9 | 9 634.5 | 10 128.2 | 10 647.2 | 11 192.7 | 11 766.3 | 232 028.3 |