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 | 3 573.3 | ||||||||||
CAPEX | 0 | ||||||||||
Maintenance CAPEX | 0 | ||||||||||
Cash Flow For Owners | 3 573.3 | 3 867.2 | 4 185.4 | 4 529.7 | 4 902.3 | 5 305.6 | 5 742.1 | 6 214.5 | 6 725.7 | 7 279.0 | 147 776.9 |