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 | 18 673.0 | ||||||||||
CAPEX | (6 866.0) | ||||||||||
Maintenance CAPEX | (4 806.2) | ||||||||||
Cash Flow For Owners | 13 866.8 | 16 602.9 | 19 878.8 | 23 801.0 | 28 497.2 | 34 120.0 | 40 852.2 | 48 912.7 | 58 563.7 | 70 118.9 | 1 574 862.3 |