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 | 44 946.8 | 46 215.4 | 47 519.8 | 48 861.0 | 50 240.1 | 51 658.1 | 53 116.2 | 54 615.3 | 56 156.8 | 1 083 157.3 |