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 | 13 728.6 | 16 853.9 | 20 690.7 | 25 400.9 | 31 183.3 | 38 282.1 | 46 997.0 | 57 695.8 | 70 830.1 | 1 631 146.2 |