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 | 10 275.0 | ||||||||||
CAPEX | (1 032.0) | ||||||||||
Maintenance CAPEX | (722.4) | ||||||||||
Cash Flow For Owners | 9 552.6 | 10 818.2 | 12 251.4 | 13 874.5 | 15 712.7 | 17 794.4 | 20 151.9 | 22 821.7 | 25 845.2 | 29 269.3 | 621 793.0 |