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 | 7 918.0 | ||||||||||
CAPEX | (860.0) | ||||||||||
Maintenance CAPEX | (602.0) | ||||||||||
Cash Flow For Owners | 7 316.0 | 9 733.2 | 12 949.0 | 17 227.3 | 22 919.2 | 30 491.6 | 40 566.0 | 53 968.8 | 71 800.0 | 95 522.5 | 2 383 899.8 |