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 | 14 923.0 | ||||||||||
CAPEX | (11 342.0) | ||||||||||
Maintenance CAPEX | (7 939.4) | ||||||||||
Cash Flow For Owners | 6 983.6 | 8 455.9 | 10 238.6 | 12 397.1 | 15 010.7 | 18 175.3 | 22 007.1 | 26 646.6 | 32 264.4 | 39 066.4 | 887 329.3 |