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) | (51 594.5) | (68 685.5) | (91 437.9) | (121 727.2) | (162 050.0) | (215 730.0) | (287 191.7) | (382 325.4) | (508 972.8) | (12 710 329.6) |