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 | 42 442.0 | ||||||||||
CAPEX | (25 792.0) | ||||||||||
Maintenance CAPEX | (18 054.4) | ||||||||||
Cash Flow For Owners | 24 387.6 | 27 932.1 | 31 991.6 | 36 641.3 | 41 966.6 | 48 066.0 | 55 051.8 | 63 053.0 | 72 217.0 | 82 712.8 | 1 777 082.6 |