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 | 22 238.3 | 23 361.3 | 24 541.1 | 25 780.4 | 27 082.3 | 28 450.0 | 29 886.7 | 31 396.0 | 32 981.5 | 649 932.4 |