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 | 81 731.0 | ||||||||||
CAPEX | (68 286.0) | ||||||||||
Maintenance CAPEX | (47 800.2) | ||||||||||
Cash Flow For Owners | 33 930.8 | 36 390.9 | 39 029.3 | 41 859.1 | 44 894.0 | 48 149.0 | 51 639.9 | 55 384.0 | 59 399.5 | 63 706.1 | 1 281 683.6 |