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 | 60 581 000.0 | ||||||||||
CAPEX | (33 603 000.0) | ||||||||||
Maintenance CAPEX | (23 522 100.0) | ||||||||||
Cash Flow For Owners | 37 058 900.0 | 38 397 592.7 | 39 784 643.4 | 41 221 799.2 | 42 710 869.8 | 44 253 730.7 | 45 852 325.0 | 47 508 665.9 | 49 224 839.4 | 51 003 006.9 | 991 306 960.2 |