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 | 8 288.0 | ||||||||||
CAPEX | (23 944.0) | ||||||||||
Maintenance CAPEX | (16 760.8) | ||||||||||
Cash Flow For Owners | (8 472.8) | (9 200.9) | (9 991.5) | (10 850.1) | (11 782.4) | (12 794.9) | (13 894.4) | (15 088.3) | (16 384.9) | (17 792.9) | (362 450.4) |