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 | 15 030.3 | ||||||||||
CAPEX | (48.3) | ||||||||||
Maintenance CAPEX | (33.8) | ||||||||||
Cash Flow For Owners | 14 996.4 | 18 629.0 | 23 141.3 | 28 746.7 | 35 709.9 | 44 359.7 | 55 104.7 | 68 452.4 | 85 033.2 | 105 630.3 | 2 461 441.1 |