Also, sorry if this reply doesn’t exactly address your rephrased question – I wrote it in response to your first comment :)
Here’s a copy of the spreadsheet with the calculations added in as above if you want to play around with it.
Thanks again for the question, let me know if there’s anything else you want clarified.
Thanks Sam! Very helpful, I hadn’t realized how much conservatism was built into the income estimates.
Also, sorry if this reply doesn’t exactly address your rephrased question – I wrote it in response to your first comment :)
Here’s a copy of the spreadsheet with the calculations added in as above if you want to play around with it.
Thanks again for the question, let me know if there’s anything else you want clarified.
Thanks Sam! Very helpful, I hadn’t realized how much conservatism was built into the income estimates.