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 | 1 959.0 | 2 064.3 | 2 175.4 | 2 292.3 | 2 415.6 | 2 545.6 | 2 682.5 | 2 826.7 | 2 978.7 | 58 882.2 |