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 | 19 950.0 | ||||||||||
CAPEX | (1 257.0) | ||||||||||
Maintenance CAPEX | (879.9) | ||||||||||
Cash Flow For Owners | 19 070.1 | 21 639.7 | 24 555.6 | 27 864.5 | 31 619.1 | 35 879.7 | 40 714.4 | 46 200.6 | 52 426.0 | 59 490.2 | 1 266 326.3 |