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 | 14 430.0 | ||||||||||
CAPEX | (11 269.0) | ||||||||||
Maintenance CAPEX | (7 888.3) | ||||||||||
Cash Flow For Owners | 6 541.7 | 6 646.5 | 6 753.1 | 6 861.3 | 6 971.2 | 7 083.0 | 7 196.5 | 7 311.8 | 7 429.0 | 7 548.0 | 143 859.8 |