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 | 36 912.0 | ||||||||||
CAPEX | (17 990.0) | ||||||||||
Maintenance CAPEX | (12 593.0) | ||||||||||
Cash Flow For Owners | 24 319.0 | 24 696.5 | 25 079.9 | 25 469.2 | 25 864.5 | 26 266.0 | 26 673.7 | 27 087.8 | 27 508.2 | 27 935.2 | 532 161.0 |