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 | 58 095.0 | ||||||||||
CAPEX | (13 819.0) | ||||||||||
Maintenance CAPEX | (9 673.3) | ||||||||||
Cash Flow For Owners | 48 421.7 | 52 004.3 | 55 852.0 | 59 984.3 | 64 422.4 | 69 188.9 | 74 308.0 | 79 805.9 | 85 710.5 | 92 052.0 | 1 854 527.8 |