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 | 4 518.0 | ||||||||||
CAPEX | 0 | ||||||||||
Maintenance CAPEX | 0 | ||||||||||
Cash Flow For Owners | 4 518.0 | 5 075.3 | 5 701.4 | 6 404.8 | 7 194.9 | 8 082.4 | 9 079.5 | 10 199.5 | 11 457.7 | 12 871.2 | 271 230.5 |