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 | 16 270.7 | 18 135.1 | 20 213.0 | 22 529.1 | 25 110.6 | 27 987.9 | 31 194.9 | 34 769.3 | 38 753.3 | 810 256.5 |