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 | 1 844.8 | ||||||||||
CAPEX | 0 | ||||||||||
Maintenance CAPEX | 0 | ||||||||||
Cash Flow For Owners | 1 844.8 | 2 015.0 | 2 200.8 | 2 403.8 | 2 625.6 | 2 867.8 | 3 132.3 | 3 421.2 | 3 736.8 | 4 081.5 | 83 624.8 |