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 | 18 159.0 | ||||||||||
CAPEX | 0 | ||||||||||
Maintenance CAPEX | 0 | ||||||||||
Cash Flow For Owners | 18 159.0 | 19 032.6 | 19 948.3 | 20 908.0 | 21 913.9 | 22 968.2 | 24 073.2 | 25 231.4 | 26 445.2 | 27 717.5 | 544 957.1 |