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 | 43 212.0 | ||||||||||
CAPEX | (12 075.4) | ||||||||||
Maintenance CAPEX | (8 452.8) | ||||||||||
Cash Flow For Owners | 34 759.2 | 36 497.2 | 38 322.1 | 40 238.2 | 42 250.1 | 44 362.6 | 46 580.7 | 48 909.7 | 51 355.2 | 53 923.0 | 1 062 097.1 |