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 | 68 931.0 | ||||||||||
CAPEX | (153 839.0) | ||||||||||
Maintenance CAPEX | (107 687.3) | ||||||||||
Cash Flow For Owners | (38 756.3) | (51 752.8) | (69 107.5) | (92 281.9) | (123 227.6) | (164 550.6) | (219 730.7) | (293 414.9) | (391 808.2) | (523 196.7) | (13 105 611.5) |