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 | 100 661.2 | 114 461.7 | 130 154.4 | 147 998.5 | 168 289.0 | 191 361.3 | 217 596.8 | 247 429.2 | 281 351.7 | 6 001 348.2 |