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 | 239 341.1 | ||||||||||
CAPEX | (113 083.3) | ||||||||||
Maintenance CAPEX | (79 158.3) | ||||||||||
Cash Flow For Owners | 160 182.8 | 174 236.6 | 189 523.5 | 206 151.6 | 224 238.5 | 243 912.4 | 265 312.4 | 288 589.9 | 313 909.6 | 341 450.9 | 6 967 111.6 |