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 | 36 426.9 | 39 106.7 | 41 983.6 | 45 072.1 | 48 387.9 | 51 947.6 | 55 769.1 | 59 871.8 | 64 276.3 | 1 294 435.0 |