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 | 16 674.3 | ||||||||||
CAPEX | (7 845.0) | ||||||||||
Maintenance CAPEX | (5 491.5) | ||||||||||
Cash Flow For Owners | 11 182.9 | 13 494.6 | 16 284.3 | 19 650.7 | 23 713.1 | 28 615.2 | 34 530.7 | 41 669.1 | 50 283.2 | 60 678.1 | 1 373 541.0 |