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 | (15 279.0) | ||||||||||
Maintenance CAPEX | (10 695.3) | ||||||||||
Cash Flow For Owners | 9 433.7 | 9 905.4 | 10 400.7 | 10 920.7 | 11 466.7 | 12 040.1 | 12 642.1 | 13 274.2 | 13 937.9 | 14 634.8 | 288 254.4 |