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 | 19 625.0 | ||||||||||
CAPEX | (591.0) | ||||||||||
Maintenance CAPEX | (413.7) | ||||||||||
Cash Flow For Owners | 19 211.3 | 22 689.3 | 26 797.0 | 31 648.4 | 37 378.0 | 44 144.9 | 52 136.9 | 61 575.8 | 72 723.5 | 85 889.5 | 1 902 854.2 |