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 | 156 209.1 | 200 126.6 | 256 391.3 | 328 474.5 | 420 823.5 | 539 136.1 | 690 711.7 | 884 902.0 | 1 133 688.1 | 27 245 379.5 |