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 | 9 831.7 | 13 212.5 | 17 755.8 | 23 861.4 | 32 066.5 | 43 093.1 | 57 911.3 | 77 825.0 | 104 586.3 | 2 636 522.2 |