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 | 8 667.0 | ||||||||||
CAPEX | (1 400.0) | ||||||||||
Maintenance CAPEX | (980.0) | ||||||||||
Cash Flow For Owners | 7 687.0 | 8 171.8 | 8 687.1 | 9 234.9 | 9 817.3 | 10 436.4 | 11 094.5 | 11 794.2 | 12 537.9 | 13 328.6 | 265 793.5 |