The avatar for @areff2000
Richard Ferrers
My Goals: 1.To bring my deep understanding of innovation, technology and industry transitions to improve local innovation practices and drive consumer value.
Published
Edited
Sep 12, 2019
Fork of NBN Business Case - Financials - update 2019
•
1 fork
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
usersMeoy20= { return [1.1, 2.4, 4.0, 5.5, 7.0, 8.1, 8.4]; }
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
subPays20 = { return [0.6, 1.6, 2.7, 1.9, 2.3, 1.3, 0.4]; }
Insert cell
Insert cell
accSubPays20 = { return [0.6, 2.2, 4.9, 6.8, 9.1, 10.4, 10.8]; }
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
cashOUT20 = { return [6.8, 6.9, 7.6, 7.5, 6.1, 2.1]; }
Insert cell
Insert cell
debt20 = { return [0, 0, 5.5, 13.1, 19.2, 21.3]; }
Insert cell
Insert cell
Insert cell
totExp20 = { return [1.4, 1.8, 2.4, 2.6, 2.9, 2.9];
// fixed + var
}
Insert cell
Insert cell
accExp20 = { return [1.4, 3.2, 5.6, 8.2, 11.1, 14.0];
// excluding Subs
// annual - 1.4, 1.8, 2.4, 2.6, 2.6, 2.8
}
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
capex20 = { return [4.7, 5.8, 5.7, 5.9, 4.3, 1.7]; }
Insert cell
Insert cell
Insert cell
Insert cell
revenue20 = { return [0.4, 1.01, 2.02, 2.8, 3.7, 4.9, 5.6]; }
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell

One platform to build and deploy the best data apps

Experiment and prototype by building visualizations in live JavaScript notebooks. Collaborate with your team and decide which concepts to build out.
Use Observable Framework to build data apps locally. Use data loaders to build in any language or library, including Python, SQL, and R.
Seamlessly deploy to Observable. Test before you ship, use automatic deploy-on-commit, and ensure your projects are always up-to-date.
Learn more