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 | 125 299.0 | ||||||||||
CAPEX | (52 535.0) | ||||||||||
Maintenance CAPEX | (36 774.5) | ||||||||||
Cash Flow For Owners | 88 524.5 | 100 666.0 | 114 472.7 | 130 173.1 | 148 026.9 | 168 329.4 | 191 416.4 | 217 669.9 | 247 524.3 | 281 473.2 | 6 004 228.8 |