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 | 51 938.7 | 55 711.0 | 59 757.4 | 64 097.7 | 68 753.3 | 73 746.9 | 79 103.3 | 84 848.7 | 91 011.4 | 1 831 249.2 |