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 | 15 565.8 | ||||||||||
CAPEX | (4 394.5) | ||||||||||
Maintenance CAPEX | (3 076.1) | ||||||||||
Cash Flow For Owners | 12 489.6 | 14 452.2 | 16 723.3 | 19 351.1 | 22 391.9 | 25 910.6 | 29 982.1 | 34 693.5 | 40 145.2 | 46 453.5 | 1 008 335.7 |