{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Model"],"not_rendered":{"charts":1,"images":0,"macros":0,"external_links":0,"defined_names":9,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Model","index":0,"n_rows":30,"n_cols":48,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Weeks",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46]
["Base",10,{"$f":"B23","v":10},{"$f":"C23","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
["GRP",null,null,200,500,400,300,200,100,null,null,null,null,null,220,300,400,300,200,100]
["Decay",0.9,null,"Edit data to review different scenarios."]
["AI",2.5]
["A0",25]
["Residual A",null,{"$f":"C23+$B25*(B30-B23)","v":23.5},{"$f":"D23+$B25*(C30-C23)","v":22.15},24.438249999999996,31.495121874999999,35.511048718750004,37.312948058359382,37.402570589897266,36.070755692634847,33.463680123371361,31.117312111034227,29.005580899930806,27.105022809937726,25.394520528943954,27.548039709866831,30.683743058464135,34.853831877355944,36.765815037898818,36.93477185740349,35.660262304871566,33.094236074384412,30.784812466945972,28.706331220251375,26.835698098226239,25.152128288403617,23.636915459563255,22.27322391360693,21.04590152224624,19.941311370021616,18.947180233019452,18.052462209717508,17.247215988745758,16.522494389871184,15.870244950884066,15.283220455795661,14.754898410216095,14.279408569194485,13.851467712275037,13.466320941047533,13.119688846942779,12.807719962248502,12.526947966023652,12.274253169421288,12.046827852479158,11.842145067231241,11.657930560508117,11.492137504457306]
["Learning",null,{"$f":"$B26*C24/100*(100-C28)/100","v":0},{"$f":"$B26*D24/100*(100-D28)/100","v":3.8925000000000001},9.4452187500000004,6.8504878125000008,4.8366713460937492,3.1343525970820307,1.5649357352525683,0,0,0,0,0,4.1033013709080821,5.4338970217599876,6.9316256941535865,4.8859626091983044,3.1617092481050588,1.576630703564913,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Awareness",{"$f":"B27","v":25},{"$f":"C28+C29","v":23.5},{"$f":"D28+D29","v":26.042499999999997},33.883468749999999,38.345609687500001,40.347720064843756,40.44730065544141,38.967506325149834,36.070755692634847,33.463680123371361,31.117312111034227,29.005580899930806,27.105022809937726,29.497821899852035,32.981936731626817,37.615368752617719,39.739794486554246,39.92752428600388,38.511402560968406,35.660262304871566,33.094236074384412,30.784812466945972,28.706331220251375,26.835698098226239,25.152128288403617,23.636915459563255,22.27322391360693,21.04590152224624,19.941311370021616,18.947180233019452,18.052462209717508,17.247215988745758,16.522494389871184,15.870244950884066,15.283220455795661,14.754898410216095,14.279408569194485,13.851467712275037,13.466320941047533,13.119688846942779,12.807719962248502,12.526947966023652,12.274253169421288,12.046827852479158,11.842145067231241,11.657930560508117,11.492137504457306]