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 | 27 954.3 | 32 042.5 | 36 728.7 | 42 100.2 | 48 257.3 | 55 314.9 | 63 404.6 | 72 677.4 | 83 306.4 | 1 791 257.2 |