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 | 171 202.9 | 183 715.4 | 197 142.3 | 211 550.5 | 227 011.8 | 243 603.0 | 261 406.8 | 280 511.8 | 301 013.2 | 6 059 275.0 |