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 | 55 369.0 | ||||||||||
CAPEX | (21 919.0) | ||||||||||
Maintenance CAPEX | (15 343.3) | ||||||||||
Cash Flow For Owners | 40 025.7 | 40 454.8 | 40 888.5 | 41 326.9 | 41 769.9 | 42 217.8 | 42 670.4 | 43 127.8 | 43 590.2 | 44 057.5 | 835 319.0 |