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 | 14 780.0 | ||||||||||
CAPEX | (474.0) | ||||||||||
Maintenance CAPEX | (331.8) | ||||||||||
Cash Flow For Owners | 14 448.2 | 16 674.5 | 19 244.0 | 22 209.3 | 25 631.6 | 29 581.2 | 34 139.4 | 39 400.0 | 45 471.2 | 52 477.9 | 1 136 102.6 |