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 | 1 243 402.0 | ||||||||||
CAPEX | (1 200 874.0) | ||||||||||
Maintenance CAPEX | (840 611.8) | ||||||||||
Cash Flow For Owners | 402 790.2 | 497 008.7 | 613 266.3 | 756 718.2 | 933 725.7 | 1 152 137.8 | 1 421 639.6 | 1 754 181.9 | 2 164 510.6 | 2 670 821.2 | 61 820 259.5 |