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 | 24 204.0 | ||||||||||
CAPEX | (3 499.0) | ||||||||||
Maintenance CAPEX | (2 449.3) | ||||||||||
Cash Flow For Owners | 21 754.7 | 23 965.2 | 26 400.3 | 29 082.8 | 32 037.9 | 35 293.3 | 38 879.4 | 42 829.9 | 47 181.9 | 51 976.0 | 1 074 067.5 |