10,351
edits
Changes
Jump to navigation
Jump to search
Line 76:
Line 76: + +
→Calculations in the cash flow model
|-
|-
| Gross Income, $M || 0.000 || 1576.075 || 864.968 || 474.705 || 260.503 || 142.978 || 78.468 || 43.064 || 2.752
| Gross Income, $M || 0.000 || 1576.075 || 864.968 || 474.705 || 260.503 || 142.978 || 78.468 || 43.064 || 2.752
|-
| -Operating Costs, $M || 0.000 || 24.000 || 24.000 || 24.000 || 24.000 || 24.000 || 24.000 || 24.000
|}
|}