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 | 42 289.0 | ||||||||||
CAPEX | (20 632.0) | ||||||||||
Maintenance CAPEX | (14 442.4) | ||||||||||
Cash Flow For Owners | 27 846.6 | 32 664.1 | 38 315.0 | 44 943.5 | 52 718.8 | 61 839.1 | 72 537.3 | 85 086.4 | 99 806.4 | 117 072.9 | 2 576 057.7 |