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 | 20 129.0 | ||||||||||
CAPEX | (26 109.0) | ||||||||||
Maintenance CAPEX | (18 276.3) | ||||||||||
Cash Flow For Owners | 1 852.7 | 1 945.3 | 2 042.6 | 2 144.7 | 2 252.0 | 2 364.6 | 2 482.8 | 2 606.9 | 2 737.3 | 2 874.1 | 56 610.8 |