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 | 46 261.0 | ||||||||||
CAPEX | (3 640.0) | ||||||||||
Maintenance CAPEX | (2 548.0) | ||||||||||
Cash Flow For Owners | 43 713.0 | 44 803.4 | 45 920.9 | 47 066.3 | 48 240.3 | 49 443.6 | 50 676.9 | 51 941.0 | 53 236.6 | 54 564.5 | 1 049 085.4 |