Replays each year's revenue by stream, O&M expense, the residual to GK Bharta after loan repayment and O&M, and the GK Bharta cumulative revenue. Start runs the replay, Pause freezes it, Reset returns to Year 1. Pausing freezes this view only and does not affect any agent, provider or payment; the GK Bharta kill switch is unchanged.
| Year | Track 1 | Track 2 (retail) | Iron Nexus tolls | Token tax | Treasury float | Aegis | Bharat profit | O&M expense | Debt repaid | Residual to GK Bharta | Cumulative residual to GK Bharta | Total annual group revenue | GK Bharta cumulative revenue |
|---|
Group revenue is the sum of the revenue streams. The group period totals for Years 1 to 14 have been removed from the revenue total.
Note: The difference between cumulative GK Bharta revenue and total revenue is USD 169.86T, which is the cumulative loan repayment plus O&M over Years 1 to 51:
The difference is what the residual deducts from revenue. It is the amount that repays the loans and pays O&M, not what goes to GK Bharta.