| Summaryall(50%confidence) |
Assumptions(50%confidence) |
cashflow(50%confidence) |
Summary P&L(50%confidence( |
Balance sheet(50%confidence) |
balance sheet support(50%con) |
Detail P&L and Other Inputs50% |
Headcount Input(50%)con |
Capital Input(50%confidence) |
Revenue Waterfall(50%conf) |
Core Registry Fee Waterfall50% |