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 | 17 356.7 | 17 404.8 | 17 453.0 | 17 501.3 | 17 549.8 | 17 598.4 | 17 647.1 | 17 696.0 | 17 745.0 | 333 793.0 |