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 | 19 876.6 | ||||||||||
CAPEX | (9 324.1) | ||||||||||
Maintenance CAPEX | (6 526.9) | ||||||||||
Cash Flow For Owners | 13 349.7 | 14 616.3 | 16 003.0 | 17 521.4 | 19 183.8 | 21 003.9 | 22 996.7 | 25 178.6 | 27 567.5 | 30 183.1 | 619 911.9 |