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 | 12 344.0 | ||||||||||
CAPEX | (5 936.0) | ||||||||||
Maintenance CAPEX | (4 155.2) | ||||||||||
Cash Flow For Owners | 8 188.8 | 8 598.2 | 9 028.2 | 9 479.6 | 9 953.5 | 10 451.2 | 10 973.8 | 11 522.5 | 12 098.6 | 12 703.5 | 250 215.5 |