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 | 8 665.0 | ||||||||||
CAPEX | (2 533.0) | ||||||||||
Maintenance CAPEX | (1 773.1) | ||||||||||
Cash Flow For Owners | 6 891.9 | 9 042.6 | 11 864.4 | 15 566.7 | 20 424.4 | 26 798.0 | 35 160.5 | 46 132.5 | 60 528.5 | 79 416.8 | 1 954 636.4 |