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 | 41 019.0 | ||||||||||
CAPEX | (20 632.0) | ||||||||||
Maintenance CAPEX | (14 442.4) | ||||||||||
Cash Flow For Owners | 26 576.6 | 28 532.4 | 30 632.1 | 32 886.3 | 35 306.4 | 37 904.6 | 40 694.1 | 43 688.8 | 46 903.8 | 50 355.5 | 1 014 113.0 |