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 | 35 609.0 | ||||||||||
CAPEX | (15 829.0) | ||||||||||
Maintenance CAPEX | (11 080.3) | ||||||||||
Cash Flow For Owners | 24 528.7 | 24 767.2 | 25 008.0 | 25 251.1 | 25 496.6 | 25 744.5 | 25 994.7 | 26 247.5 | 26 502.7 | 26 760.3 | 506 866.9 |