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 | 12 744.0 | ||||||||||
CAPEX | (2 909.0) | ||||||||||
Maintenance CAPEX | (2 036.3) | ||||||||||
Cash Flow For Owners | 10 707.7 | 11 243.1 | 11 805.2 | 12 395.5 | 13 015.3 | 13 666.0 | 14 349.3 | 15 066.8 | 15 820.1 | 16 611.2 | 327 182.5 |