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 | 14 598.0 | ||||||||||
CAPEX | 0 | ||||||||||
Maintenance CAPEX | 0 | ||||||||||
Cash Flow For Owners | 14 598.0 | 16 461.3 | 18 562.5 | 20 931.8 | 23 603.6 | 26 616.4 | 30 013.7 | 33 844.7 | 38 164.7 | 43 036.1 | 910 342.9 |