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 | 39 676.8 | ||||||||||
CAPEX | (2 206.4) | ||||||||||
Maintenance CAPEX | (1 544.5) | ||||||||||
Cash Flow For Owners | 38 132.3 | 42 317.4 | 46 961.7 | 52 115.8 | 57 835.5 | 64 183.0 | 71 227.1 | 79 044.3 | 87 719.5 | 97 346.7 | 2 026 503.8 |