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 | 437.2 | ||||||||||
CAPEX | 0 | ||||||||||
Maintenance CAPEX | 0 | ||||||||||
Cash Flow For Owners | 437.2 | 495.2 | 560.9 | 635.3 | 719.5 | 814.9 | 923.0 | 1 045.4 | 1 184.0 | 1 341.0 | 28 490.4 |