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 | 26 773.4 | 27 055.7 | 27 340.9 | 27 629.2 | 27 920.6 | 28 215.0 | 28 512.5 | 28 813.1 | 29 116.9 | 551 952.5 |