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 | 24 266.0 | ||||||||||
CAPEX | (4 424.0) | ||||||||||
Maintenance CAPEX | (3 096.8) | ||||||||||
Cash Flow For Owners | 21 169.2 | 22 285.9 | 23 461.5 | 24 699.1 | 26 001.9 | 27 373.5 | 28 817.5 | 30 337.6 | 31 937.9 | 33 622.7 | 663 984.9 |