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 | 1 859.0 | ||||||||||
CAPEX | 0 | ||||||||||
Maintenance CAPEX | 0 | ||||||||||
Cash Flow For Owners | 1 859.0 | 1 975.5 | 2 099.4 | 2 231.0 | 2 370.8 | 2 519.5 | 2 677.4 | 2 845.2 | 3 023.6 | 3 213.1 | 64 052.7 |