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 | 8 447.0 | ||||||||||
CAPEX | 0 | ||||||||||
Maintenance CAPEX | 0 | ||||||||||
Cash Flow For Owners | 8 447.0 | 8 869.4 | 9 312.8 | 9 778.5 | 10 267.4 | 10 780.8 | 11 319.8 | 11 885.8 | 12 480.1 | 13 104.1 | 258 105.0 |