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 | 26 047.0 | ||||||||||
CAPEX | (1.5) | ||||||||||
Maintenance CAPEX | (1.0) | ||||||||||
Cash Flow For Owners | 26 046.0 | 27 348.3 | 28 715.7 | 30 151.5 | 31 659.0 | 33 242.0 | 34 904.1 | 36 649.3 | 38 481.8 | 40 405.8 | 795 855.8 |