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 | 9 848.0 | ||||||||||
CAPEX | 0 | ||||||||||
Maintenance CAPEX | 0 | ||||||||||
Cash Flow For Owners | 9 848.0 | 13 053.2 | 17 301.5 | 22 932.6 | 30 396.3 | 40 289.2 | 53 401.9 | 70 782.3 | 93 819.5 | 124 354.4 | 3 091 934.3 |