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 | 9 074.0 | ||||||||||
CAPEX | 0 | ||||||||||
Maintenance CAPEX | 0 | ||||||||||
Cash Flow For Owners | 9 074.0 | 9 446.6 | 9 834.6 | 10 238.4 | 10 658.9 | 11 096.6 | 11 552.3 | 12 026.7 | 12 520.6 | 13 034.8 | 254 555.3 |