Recurring Revenue | Failed Payments | Additional Recovery | Monthly Cost | TotalNew Cash | TotalNew MRR | TotalInvestment | |
---|---|---|---|---|---|---|---|

Month 1 | {{ recurringRevenueForMonth(1, true) }} | {{ failedPaymentsForMonth(1, true) }} | {{ additionalRecoveryForMonth(1, true) }} | {{ costForMonth(1, true) }} | {{ total_new_revenue(1, true) }} | {{ total_new_mrr(1, true) }} | {{ total_cost(1, true) }} |

Month 2 | {{ recurringRevenueForMonth(2, true) }} | {{ failedPaymentsForMonth(2, true) }} | {{ additionalRecoveryForMonth(2, true) }} | {{ costForMonth(2, true) }} | {{ total_new_revenue(2, true) }} | {{ total_new_mrr(2, true) }} | {{ total_cost(2, true) }} |

Month 3 | {{ recurringRevenueForMonth(3, true) }} | {{ failedPaymentsForMonth(3, true) }} | {{ additionalRecoveryForMonth(3, true) }} | {{ costForMonth(3, true) }} | {{ total_new_revenue(3, true) }} | {{ total_new_mrr(3, true) }} | {{ total_cost(3, true) }} |

Month 4 | {{ recurringRevenueForMonth(4, true) }} | {{ failedPaymentsForMonth(4, true) }} | {{ additionalRecoveryForMonth(4, true) }} | {{ costForMonth(4, true) }} | {{ total_new_revenue(4, true) }} | {{ total_new_mrr(4, true) }} | {{ total_cost(4, true) }} |

Month 5 | {{ recurringRevenueForMonth(5, true) }} | {{ failedPaymentsForMonth(5, true) }} | {{ additionalRecoveryForMonth(5, true) }} | {{ costForMonth(5, true) }} | {{ total_new_revenue(5, true) }} | {{ total_new_mrr(5, true) }} | {{ total_cost(5, true) }} |

Month 6 | {{ recurringRevenueForMonth(6, true) }} | {{ failedPaymentsForMonth(6, true) }} | {{ additionalRecoveryForMonth(6, true) }} | {{ costForMonth(6, true) }} | {{ total_new_revenue(6, true) }} | {{ total_new_mrr(6, true) }} | {{ total_cost(6, true) }} |