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 | 1 833.1 | ||||||||||
CAPEX | 0 | ||||||||||
Maintenance CAPEX | 0 | ||||||||||
Cash Flow For Owners | 1 833.1 | 2 005.5 | 2 194.1 | 2 400.5 | 2 626.3 | 2 873.3 | 3 143.5 | 3 439.2 | 3 762.6 | 4 116.5 | 84 482.8 |