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 | 27 673.0 | ||||||||||
CAPEX | (12 181.0) | ||||||||||
Maintenance CAPEX | (8 526.7) | ||||||||||
Cash Flow For Owners | 19 146.3 | 19 285.6 | 19 426.0 | 19 567.3 | 19 709.7 | 19 853.1 | 19 997.6 | 20 143.1 | 20 289.7 | 20 437.3 | 386 165.1 |