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 | 30 592.0 | ||||||||||
CAPEX | (18 976.0) | ||||||||||
Maintenance CAPEX | (13 283.2) | ||||||||||
Cash Flow For Owners | 17 308.8 | 17 385.0 | 17 461.6 | 17 538.5 | 17 615.7 | 17 693.3 | 17 771.2 | 17 849.5 | 17 928.1 | 18 007.0 | 339 274.6 |