Year 0 year 1 year 2 year 3 year 4 year Total
Income 779,080 8 473 603 25,994,949 52 763 778 88 011 411
Costs 1,130,286 1 361 092 1 400 097 1 441 052 5 332 527
Gross income -351 206 7 112 511 24 594 853 51 322 727 82 678 885
BASIC 0 1 422 502 4 918 971 10 264 545 16 606 018
CF -2 801 500 -351 206 5 690 009 19 675 882 41 058 181 63 271 366
CF accumulated -2 801 500 -3 152 706 2,537,303 22 213 185 63 271 366
DCF -2 801 500 -331 326 5,064,087 16 520 250 32 521 925 50 973 437
DCF accumulated -2 801 500 -3 132 826 1 931 261 18 451 511 50 973 437