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 | 118 548.0 | ||||||||||
CAPEX | (44 477.0) | ||||||||||
Maintenance CAPEX | (31 133.9) | ||||||||||
Cash Flow For Owners | 87 414.1 | 103 293.0 | 122 056.3 | 144 227.9 | 170 427.1 | 201 385.3 | 237 967.2 | 281 194.2 | 332 273.5 | 392 631.3 | 8 703 123.5 |