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 | 24 200.0 | 26 920.2 | 29 946.1 | 33 312.2 | 37 056.6 | 41 221.9 | 45 855.4 | 51 009.7 | 56 743.4 | 1 184 073.5 |