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 | 12 331.5 | ||||||||||
CAPEX | (4 550.4) | ||||||||||
Maintenance CAPEX | (3 185.3) | ||||||||||
Cash Flow For Owners | 9 146.3 | 9 940.3 | 10 803.2 | 11 741.0 | 12 760.3 | 13 868.0 | 15 071.9 | 16 380.3 | 17 802.3 | 19 347.7 | 394 442.8 |