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 | 121 929.3 | ||||||||||
CAPEX | 0 | ||||||||||
Maintenance CAPEX | 0 | ||||||||||
Cash Flow For Owners | 121 929.3 | 156 406.6 | 200 632.8 | 257 364.7 | 330 138.4 | 423 489.8 | 543 237.8 | 696 846.2 | 893 889.7 | 1 146 650.1 | 27 591 720.5 |