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 | 26 494.0 | ||||||||||
CAPEX | 0 | ||||||||||
Maintenance CAPEX | 0 | ||||||||||
Cash Flow For Owners | 26 494.0 | 26 703.7 | 26 915.1 | 27 128.1 | 27 342.8 | 27 559.2 | 27 777.4 | 27 997.2 | 28 218.8 | 28 442.2 | 537 759.4 |