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 | 38 771.0 | ||||||||||
CAPEX | (20 263.0) | ||||||||||
Maintenance CAPEX | (14 184.1) | ||||||||||
Cash Flow For Owners | 24 586.9 | 25 130.9 | 25 687.0 | 26 255.3 | 26 836.3 | 27 430.0 | 28 037.0 | 28 657.3 | 29 291.4 | 29 939.5 | 574 050.2 |