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 | 22 293.0 | ||||||||||
CAPEX | (12 311.0) | ||||||||||
Maintenance CAPEX | (8 617.7) | ||||||||||
Cash Flow For Owners | 13 675.3 | 14 386.4 | 15 134.6 | 15 921.6 | 16 749.6 | 17 620.6 | 18 536.9 | 19 500.8 | 20 514.9 | 21 581.7 | 425 896.2 |