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 | 18 492.9 | 22 804.7 | 28 121.7 | 34 678.4 | 42 763.8 | 52 734.4 | 65 029.6 | 80 191.6 | 98 888.7 | 2 287 520.3 |