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 | 36 912.0 | ||||||||||
CAPEX | 0 | ||||||||||
Maintenance CAPEX | 0 | ||||||||||
Cash Flow For Owners | 36 912.0 | 37 487.5 | 38 072.0 | 38 665.6 | 39 268.4 | 39 880.6 | 40 502.4 | 41 133.9 | 41 775.2 | 42 426.6 | 808 272.4 |