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 | 102 825.7 | 120 954.4 | 142 279.3 | 167 363.9 | 196 871.0 | 231 580.5 | 272 409.3 | 320 436.6 | 376 931.3 | 8 317 314.5 |