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 | 182 593.0 | ||||||||||
CAPEX | (32 929.0) | ||||||||||
Maintenance CAPEX | (23 050.3) | ||||||||||
Cash Flow For Owners | 159 542.7 | 171 040.8 | 183 367.6 | 196 582.8 | 210 750.3 | 225 939.0 | 242 222.2 | 259 679.0 | 278 393.9 | 298 457.5 | 6 002 141.4 |