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 | 15 933.2 | ||||||||||
CAPEX | (7 730.0) | ||||||||||
Maintenance CAPEX | (5 411.0) | ||||||||||
Cash Flow For Owners | 10 522.1 | 13 805.7 | 18 114.0 | 23 766.8 | 31 183.5 | 40 914.8 | 53 682.9 | 70 435.5 | 92 415.9 | 121 255.6 | 2 984 407.2 |