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 | 16 557.0 | ||||||||||
CAPEX | (6 860.0) | ||||||||||
Maintenance CAPEX | (4 802.0) | ||||||||||
Cash Flow For Owners | 11 755.0 | 12 026.3 | 12 303.9 | 12 587.8 | 12 878.4 | 13 175.6 | 13 479.7 | 13 790.8 | 14 109.1 | 14 434.7 | 277 024.5 |