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 | 14 418.6 | 15 202.4 | 16 028.7 | 16 900.0 | 17 818.6 | 18 787.2 | 19 808.4 | 20 885.1 | 22 020.3 | 435 523.2 |