var t0c0=n('Sales',[n('Units',[]),n('Revenue',[]),n('COGS',[]),n('Gross Profit',[])]);
var t0c1=n('Scenario',[n('Best',[]),n('Worst',[])]);
var t0c2=n('Year',[n('Year1',[]),n('Year2',[])]);
var t0c3=n('Region',[n('NY',[]),n('MA',[]),n('CT',[]),n('All Regions',[])]);
var t0c4=n('Quarter',[n('Q1',[]),n('Q2',[]),n('Q3',[]),n('Q4',[]),n('YTD',[])]);
var t0c5=n('Type',[n('Sedan',[]),n('Sport',[]),n('Wagon',[]),n('SUV',[]),n('Total',[])]);
var t0=t(['12','240,000','180,000','60,000','12','216,000','198,000','18,000','25','497,664','373,248','124,416','18','316,246','289,892','26,354','32','640,000','480,000','160,000','32','576,000','528,000','48,000','162','3,240,000','2,430,000','810,000','66','1,194,394','1,094,861','99,533','12','240,000','180,000','60,000','12','216,000','198,000','18,000','18','351,384','263,538','87,846','5','88,474','81,101','7,373','56','1,120,000','840,000','280,000','56','1,008,000','924,000','84,000','204','4,089,048','3,066,786','1,022,262','89','1,599,113','1,465,853','133,259','14','288,000','216,000','72,000','13','237,600','217,800','19,800','30','597,197','447,898','149,299','19','347,870','318,881','28,989','48','960,000','720,000','240,000','38','691,200','633,600','57,600','243','4,860,000','3,645,000','1,215,000','80','1,433,272','1,313,833','119,439','13','264,000','198,000','66,000','10','172,800','158,400','14,400','19','386,522','289,892','96,631','4','70,779','64,881','5,898','76','1,512,000','1,134,000','378,000','61','1,101,600','1,009,800','91,800','292','5,843,719','4,382,789','1,460,930','103','1,851,921','1,697,595','154,327','17','345,600','259,200','86,400','15','261,360','239,580','21,780','36','716,636','537,477','179,159','21','382,657','350,769','31,888','72','1,440,000','1,080,000','360,000','46','829,440','760,320','69,120','365','7,290,000','5,467,500','1,822,500','96','1,719,927','1,576,600','143,327','15','290,400','217,800','72,600','8','138,240','126,720','11,520','21','425,175','318,881','106,294','3','56,623','51,905','4,719','104','2,076,000','1,557,000','519,000','68','1,229,040','1,126,620','102,420','422','8,431,811','6,323,858','2,107,953','120','2,159,207','1,979,273','179,934','21','414,720','311,040','103,680','16','287,496','263,538','23,958','43','859,963','644,973','214,991','23','420,923','385,846','35,077','108','2,160,000','1,620,000','540,000','55','995,328','912,384','82,944','547','10,935,000','8,201,250','2,733,750','115','2,063,912','1,891,919','171,993','16','319,440','239,580','79,860','6','110,592','101,376','9,216','23','467,692','350,769','116,923','3','45,298','41,524','3,775','145','2,894,160','2,170,620','723,540','77','1,393,416','1,277,298','116,118','613','12,262,655','9,196,992','3,065,664','141','2,530,134','2,319,289','210,844','64','1,288,320','966,240','322,080','56','1,002,456','918,918','83,538','134','2,671,460','2,003,595','667,865','82','1,467,696','1,345,388','122,308','260','5,200,000','3,900,000','1,300,000','172','3,091,968','2,834,304','257,664','1,316','26,325,000','19,743,750','6,581,250','356','6,411,505','5,877,213','534,292','56','1,113,840','835,380','278,460','35','637,632','584,496','53,136','82','1,630,773','1,223,080','407,693','15','261,174','239,410','21,765','380','7,602,160','5,701,620','1,900,540','263','4,732,056','4,337,718','394,338','1,531','30,627,233','22,970,425','7,656,808','452','8,140,375','7,462,010','678,365','23','575,000','460,000','115,000','23','517,500','506,000','11,500','48','1,192,320','953,856','238,464','34','757,672','740,835','16,837','23','575,000','460,000','115,000','23','517,500','506,000','11,500','116','2,910,938','2,328,750','582,188','48','1,073,088','1,049,242','23,846','23','575,000','460,000','115,000','23','517,500','506,000','11,500','34','841,858','673,486','168,372','9','211,968','207,258','4,710','69','1,725,000','1,380,000','345,000','69','1,552,500','1,518,000','34,500','198','4,945,115','3,956,092','989,023','91','2,042,728','1,997,334','45,394','28','690,000','552,000','138,000','25','569,250','556,600','12,650','57','1,430,784','1,144,627','286,157','37','833,439','814,918','18,521','35','862,500','690,000','172,500','28','621,000','607,200','13,800','175','4,366,406','3,493,125','873,281','57','1,287,706','1,259,090','28,616','25','632,500','506,000','126,500','18','414,000','404,800','9,200','37','926,043','740,835','185,209','8','169,574','165,806','3,768','87','2,185,000','1,748,000','437,000','71','1,604,250','1,568,600','35,650','269','6,723,234','5,378,587','1,344,647','102','2,290,719','2,239,814','50,905','33','828,000','662,400','165,600','28','626,175','612,260','13,915','69','1,716,941','1,373,553','343,388','41','916,783','896,410','20,373','52','1,293,750','1,035,000','258,750','33','745,200','728,640','16,560','262','6,549,609','5,239,688','1,309,922','69','1,545,247','1,510,908','34,339','28','695,750','556,600','139,150','15','331,200','323,840','7,360','41','1,018,648','814,918','203,730','6','135,660','132,645','3,015','113','2,817,500','2,254,000','563,500','76','1,702,575','1,664,740','37,835','371','9,285,198','7,428,158','1,857,040','115','2,597,689','2,539,963','57,726','40','993,600','794,880','198,720','31','688,793','673,486','15,307','82','2,060,329','1,648,263','412,066','45','1,008,461','986,051','22,410','78','1,940,625','1,552,500','388,125','40','894,240','874,368','19,872','393','9,824,414','7,859,531','1,964,883','82','1,854,296','1,813,089','41,207','31','765,325','612,260','153,065','12','264,960','259,072','5,888','45','1,120,512','896,410','224,102','5','108,528','106,116','2,412','148','3,699,550','2,959,640','739,910','82','1,847,993','1,806,926','41,066','520','13,005,255','10,404,204','2,601,051','132','2,971,285','2,905,256','66,029','123','3,086,600','2,469,280','617,320','107','2,401,718','2,348,346','53,372','256','6,400,374','5,120,299','1,280,075','156','3,516,355','3,438,213','78,141','187','4,671,875','3,737,500','934,375','123','2,777,940','2,716,208','61,732','946','23,651,367','18,921,094','4,730,273','256','5,760,336','5,632,329','128,007','107','2,668,575','2,134,860','533,715','68','1,527,660','1,493,712','33,948','156','3,907,061','3,125,649','781,412','28','625,730','611,824','13,905','417','10,427,050','8,341,640','2,085,410','298','6,707,318','6,558,266','149,051','1,358','33,958,802','27,167,041','6,791,760','440','9,902,421','9,682,367','220,054','23','414,000','299,000','115,000','23','372,600','328,900','43,700','48','858,470','620,006','238,464','34','545,524','481,542','63,981','32','576,000','416,000','160,000','32','518,400','457,600','60,800','162','2,916,000','2,106,000','810,000','66','1,074,954','948,879','126,075','43','774,000','559,000','215,000','43','696,600','614,900','81,700','63','1,133,213','818,432','314,782','18','285,327','251,863','33,464','98','1,764,000','1,274,000','490,000','98','1,587,600','1,401,400','186,200','273','4,907,684','3,544,438','1,363,246','118','1,905,805','1,682,285','223,520','28','496,800','358,800','138,000','25','409,860','361,790','48,070','57','1,030,164','744,008','286,157','37','600,076','529,697','70,379','48','864,000','624,000','240,000','38','622,080','549,120','72,960','243','4,374,000','3,159,000','1,215,000','80','1,289,945','1,138,655','151,290','47','851,400','614,900','236,500','34','557,280','491,920','65,360','69','1,246,535','900,275','346,260','14','228,262','201,490','26,771','123','2,212,200','1,597,700','614,500','98','1,589,220','1,402,830','186,390','369','6,650,699','4,803,283','1,847,416','131','2,118,283','1,869,842','248,441','33','596,160','430,560','165,600','28','450,846','397,969','52,877','69','1,236,197','892,809','343,388','41','660,084','582,666','77,417','72','1,296,000','936,000','360,000','46','746,496','658,944','87,552','365','6,561,000','4,738,500','1,822,500','96','1,547,934','1,366,386','181,548','52','936,540','676,390','260,150','28','445,824','393,536','52,288','76','1,371,188','990,303','380,886','11','182,610','161,192','21,417','157','2,828,700','2,042,950','785,750','101','1,643,166','1,450,449','192,717','509','9,168,386','6,621,612','2,546,774','148','2,390,627','2,110,245','280,382','40','715,392','516,672','198,720','31','495,931','437,766','58,165','82','1,483,437','1,071,371','412,066','45','726,092','640,933','85,159','108','1,944,000','1,404,000','540,000','55','895,795','790,733','105,062','547','9,841,500','7,107,750','2,733,750','115','1,857,521','1,639,664','217,857','57','1,030,194','744,029','286,165','22','356,659','314,829','41,830','84','1,508,307','1,089,333','418,974','9','146,088','128,954','17,134','205','3,689,586','2,664,701','1,024,885','108','1,748,385','1,543,328','205,057','713','12,833,244','9,268,454','3,564,790','169','2,729,701','2,409,550','320,150','123','2,222,352','1,605,032','617,320','107','1,729,237','1,526,425','202,812','256','4,608,269','3,328,194','1,280,075','156','2,531,775','2,234,839','296,937','260','4,680,000','3,380,000','1,300,000','172','2,782,771','2,456,397','326,374','1,316','23,692,500','17,111,250','6,581,250','356','5,770,354','5,093,584','676,770','200','3,592,134','2,594,319','997,815','127','2,056,363','1,815,185','241,178','292','5,259,243','3,798,342','1,460,901','52','842,286','743,500','98,787','583','10,494,486','7,579,351','2,915,135','405','6,568,371','5,798,007','770,364','1,864','33,560,012','24,237,787','9,322,226','564','9,144,416','8,071,923','1,072,493','43','946,000','731,000','215,000','43','851,400','804,100','47,300','89','1,961,626','1,515,802','445,824','63','1,246,535','1,177,283','69,252','23','506,000','391,000','115,000','23','455,400','430,100','25,300','116','2,561,625','1,979,438','582,188','48','944,317','891,855','52,462','23','506,000','391,000','115,000','23','455,400','430,100','25,300','34','740,835','572,463','168,372','9','186,532','176,169','10,363','89','1,958,000','1,513,000','445,000','89','1,762,200','1,664,300','97,900','239','5,264,085','4,067,702','1,196,383','120','2,377,384','2,245,307','132,077','52','1,135,200','877,200','258,000','47','936,540','884,510','52,030','107','2,353,951','1,818,962','534,989','69','1,371,188','1,295,011','76,177','35','759,000','586,500','172,500','28','546,480','516,120','30,360','175','3,842,438','2,969,156','873,281','57','1,133,181','1,070,226','62,954','25','556,600','430,100','126,500','18','364,320','344,080','20,240','37','814,918','629,709','185,209','8','149,225','140,935','8,290','111','2,450,800','1,893,800','557,000','93','1,847,340','1,744,710','102,630','319','7,011,306','5,417,828','1,593,479','134','2,653,595','2,506,173','147,422','62','1,362,240','1,052,640','309,600','52','1,030,194','972,961','57,233','128','2,824,741','2,182,754','641,987','76','1,508,307','1,424,512','83,795','52','1,138,500','879,750','258,750','33','655,776','619,344','36,432','262','5,763,656','4,453,734','1,309,922','69','1,359,817','1,284,272','75,545','28','612,260','473,110','139,150','15','291,456','275,264','16,192','41','896,410','692,680','203,730','6','119,380','112,748','6,632','142','3,113,000','2,405,500','707,500','100','1,977,426','1,867,569','109,857','431','9,484,807','7,329,169','2,155,638','151','2,987,505','2,821,532','165,972','74','1,634,688','1,263,168','371,520','57','1,133,213','1,070,257','62,956','154','3,389,689','2,619,305','770,384','84','1,659,138','1,566,963','92,174','78','1,707,750','1,319,625','388,125','40','786,931','743,213','43,718','393','8,645,484','6,680,602','1,964,883','82','1,631,781','1,541,126','90,654','31','673,486','520,421','153,065','12','233,165','220,211','12,954','45','986,051','761,948','224,102','5','95,504','90,199','5,306','183','4,015,924','3,103,214','912,710','109','2,153,309','2,033,681','119,628','592','13,021,224','10,061,855','2,959,369','171','3,386,423','3,198,288','188,135','231','5,078,128','3,924,008','1,154,120','200','3,951,347','3,731,828','219,519','479','10,530,006','8,136,823','2,393,183','292','5,785,168','5,463,770','321,398','187','4,111,250','3,176,875','934,375','123','2,444,587','2,308,777','135,810','946','20,813,203','16,082,930','4,730,273','256','5,069,096','4,787,480','281,616','107','2,348,346','1,814,631','533,715','68','1,344,341','1,269,655','74,686','156','3,438,213','2,656,801','781,412','28','550,642','520,051','30,591','524','11,537,724','8,915,514','2,622,210','391','7,740,275','7,310,260','430,015','1,581','34,781,423','26,876,554','7,904,869','576','11,404,906','10,771,300','633,606','101','2,175,000','1,670,000','505,000','101','1,957,500','1,837,000','120,500','209','4,510,080','3,462,912','1,047,168','148','2,865,976','2,689,552','176,424','110','2,297,000','1,747,000','550,000','110','2,067,300','1,921,700','145,600','557','11,628,563','8,844,188','2,784,375','228','4,286,753','3,984,837','301,916','101','2,095,000','1,590,000','505,000','101','1,885,500','1,749,000','136,500','148','3,067,290','2,327,919','739,371','41','772,301','716,390','55,910','312','6,567,000','5,007,000','1,560,000','312','5,910,300','5,507,700','402,600','914','19,205,932','14,635,019','4,570,914','417','7,925,030','7,390,779','534,251','121','2,610,000','2,004,000','606,000','111','2,153,250','2,020,700','132,550','251','5,412,096','4,155,494','1,256,602','163','3,152,573','2,958,507','194,066','165','3,445,500','2,620,500','825,000','132','2,480,760','2,306,040','174,720','835','17,442,844','13,266,281','4,176,563','274','5,144,104','4,781,805','362,299','111','2,304,500','1,749,000','555,500','81','1,508,400','1,399,200','109,200','163','3,374,018','2,560,711','813,308','33','617,841','573,112','44,728','397','8,360,000','6,373,500','1,986,500','324','6,142,410','5,725,940','416,470','1,249','26,228,958','19,982,487','6,246,472','469','8,914,518','8,313,424','601,094','145','3,132,000','2,404,800','727,200','122','2,368,575','2,222,770','145,805','302','6,494,515','4,986,593','1,507,922','179','3,467,831','3,254,358','213,473','248','5,168,250','3,930,750','1,237,500','158','2,976,912','2,767,248','209,664','1,253','26,164,266','19,899,422','6,264,844','328','6,172,925','5,738,165','434,759','122','2,534,950','1,923,900','611,050','65','1,206,720','1,119,360','87,360','179','3,711,420','2,816,782','894,638','26','494,273','458,490','35,783','515','10,835,200','8,259,450','2,575,750','345','6,552,207','6,109,378','442,829','1,733','36,370,201','27,702,797','8,667,404','534','10,135,028','9,451,013','684,015','175','3,758,400','2,885,760','872,640','134','2,605,433','2,445,047','160,386','362','7,793,418','5,983,912','1,809,506','197','3,814,614','3,579,793','234,820','371','7,752,375','5,896,125','1,856,250','190','3,572,294','3,320,698','251,597','1,879','39,246,398','29,849,133','9,397,266','394','7,407,510','6,885,799','521,711','134','2,788,445','2,116,290','672,155','52','965,376','895,488','69,888','197','4,082,562','3,098,460','984,102','21','395,418','366,792','28,626','680','14,299,220','10,898,175','3,401,045','376','7,143,103','6,661,233','481,870','2,438','51,122,379','38,931,505','12,190,874','612','11,617,541','10,832,384','785,158','542','11,675,400','8,964,560','2,710,840','469','9,084,758','8,525,517','559,241','1,124','24,210,109','18,588,912','5,621,198','686','13,300,993','12,482,209','818,784','894','18,663,125','14,194,375','4,468,750','590','11,097,266','10,315,686','781,581','4,525','94,482,070','71,859,023','22,623,047','1,224','23,011,292','21,390,606','1,620,686','469','9,722,895','7,379,190','2,343,705','298','5,565,996','5,163,048','402,948','686','14,235,291','10,803,872','3,431,418','122','2,279,832','2,114,784','165,048','1,905','40,061,420','30,538,125','9,523,295','1,357','25,748,020','24,004,251','1,743,769','6,335','132,927,470','101,251,807','31,675,663','2,033','38,592,117','35,987,600','2,604,517',],[t0c0,t0c1,t0c2,t0c3,t0c4,t0c5]);
v(t0,[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0],'Sales Forecast',[t0c5,t0c0],[t0c2,t0c4],[t0c1,t0c3],[[75],[54],[54],[71],[54],[54]],[[14],[14],[14],[14],[14],[14]],ns('color:#000000; background-color:#FFFFFF; font-family:Arial; font-size: 11px; text-align: center; vertical-align: middle; ','ls0',1,false,55,14,'#FFFFFF',14),sm([cs('YTD',[as([],ns('text-align: center;',null,1,null,67,null,null,null))]),cs('Q4',[as([],ns('text-align: center;',null,1,null,67,null,null,null))]),cs('Q3',[as([],ns('text-align: center;',null,1,null,67,null,null,null))]),cs('Q2',[as([],ns('text-align: center;',null,1,null,67,null,null,null))]),cs('Units',[as([],ns('text-align: center;',null,1,null,null,15,null,null))]),cs('Q1',[as([],ns('text-align: center;',null,1,null,67,null,null,null))])]),14,14,false,[[10],[10],[10],[10],[10],[10]],{"Scenario":0,"Region":3});
cv("Sales Forecast - Chart1",[t0c2,t0c4],{"Year":0,"Quarter":0});var t1c0=n('P&L Items',[n('Revenue',[]),n('COGS',[]),n('Gross Profit',[]),n('Op Expenses',[n('Marketing',[]),n('Personnel',[]),n('Other',[]),n('Total',[])]),n('Net Profit before Tax',[])]);
var t1=t(['2,175,000','2,610,000','3,132,000','3,758,400','11,675,400','4,510,080','5,412,096','6,494,515','7,793,418','24,210,109','1,957,500','2,153,250','2,368,575','2,605,433','9,084,758','2,865,976','3,152,573','3,467,831','3,814,614','13,300,993','1,670,000','2,004,000','2,404,800','2,885,760','8,964,560','3,462,912','4,155,494','4,986,593','5,983,912','18,588,912','1,837,000','2,020,700','2,222,770','2,445,047','8,525,517','2,689,552','2,958,507','3,254,358','3,579,793','12,482,209','505,000','606,000','727,200','872,640','2,710,840','1,047,168','1,256,602','1,507,922','1,809,506','5,621,198','120,500','132,550','145,805','160,386','559,241','176,424','194,066','213,473','234,820','818,784','156,000','198,650','257,575','340,105','952,330','457,091','624,647','866,740','1,219,087','3,167,566','156,000','161,950','172,625','188,112','678,687','208,670','234,736','266,931','306,076','1,016,413','250,000','252,500','255,025','257,575','1,015,100','260,151','262,753','265,380','268,034','1,056,317','250,000','252,500','255,025','257,575','1,015,100','260,151','262,753','265,380','268,034','1,056,317','50,000','50,500','51,005','51,515','203,020','52,030','52,551','53,076','53,607','211,263','50,000','50,500','51,005','51,515','203,020','52,030','52,551','53,076','53,607','211,263','456,000','501,650','563,605','649,195','2,170,450','769,273','939,950','1,185,196','1,540,728','4,435,147','456,000','464,950','478,655','497,202','1,896,807','520,851','550,039','585,387','627,716','2,283,994','49,000','104,350','163,595','223,445','540,390','277,895','316,651','322,725','268,778','1,186,051','-335,500','-332,400','-332,850','-336,816','-1,337,566','-344,427','-355,973','-371,914','-392,896','-1,465,210',],[t0c4,t0c2,t0c1,t1c0]);
v(t1,[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1],'P&L',[t1c0],[t0c2,t0c4],[t0c1],[[54],[54],[54],[74,54]],[[14],[14],[14],[14,14]],ns('color:#000000; background-color:#FFFFFF; font-family:Arial; font-size: 11px; text-align: center; vertical-align: middle; ','ls0',1,false,55,14,'#FFFFFF',14),sm([cs('YTD',[as([],ns('text-align: center;',null,1,null,68,null,null,null))]),cs('Q4',[as([],ns('text-align: center;',null,1,null,68,null,null,null))]),cs('Q3',[as([],ns('text-align: center;',null,1,null,68,null,null,null))]),cs('Q2',[as([],ns('text-align: center;',null,1,null,68,null,null,null))]),cs('Q1',[as([],ns('text-align: center;',null,1,null,68,null,null,null))])]),14,14,false,[[10],[10],[10],[10,10]],{"Scenario":0});
var t2c0=n('Price/Cost',[n('Price',[]),n('Cost/Unit',[])]);
var t2=t(['20,000','25,000','18,000','22,000','\'','18,000','22,500','16,200','19,800','0','15,000','20,000','13,000','17,000','\'','16,500','22,000','14,300','18,700','0',],[t0c5,t0c1,t2c0]);
v(t2,[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0],'Price/Cost per unit',[t0c5,t2c0],[t0c1],[],[[54],[54],[54]],[[14],[14],[14]],ns('color:#000000; background-color:#FFFFFF; font-family:Arial; font-size: 11px; text-align: center; vertical-align: middle; ','ls0',1,false,55,14,'#FFFFFF',14),sm([cs('Total',[as([],ns('text-align: center;',null,1,true,null,null,null,null))])]),14,14,false,[[10],[10],[10]],{});
var t3c0=n('F',[n('F1',[])]);
var t3c1=n('Assumptions',[n('Marketing/unit',[]),n('Starting Personnel',[]),n('Starting Other',[])]);
var t3=t(['500','250,000','50,000',],[t3c0,t3c1]);
v(t3,[0,0,0],'General Assumptions',[t3c1],[t3c0],[],[[54],[104]],[[14],[14]],ns('color:#000000; background-color:#FFFFFF; font-family:Arial; font-size: 11px; text-align: center; vertical-align: middle; ','ls0',1,false,55,14,'#FFFFFF',14),sm([]),14,14,false,[[10],[10]],{});
var t4c0=n('Assumption',[n('Growth',[])]);
var t4=t(['1.2','1.5','1.1','\'','1.1','1.2','0.8','\'',],[t0c3,t4c0,t0c1]);
v(t4,[2,2,2,2,2,2,2,2],'Unit Sales Growth',[t0c3,t4c0],[t0c1],[],[[54],[54],[54]],[[14],[14],[14]],ns('color:#000000; background-color:#FFFFFF; font-family:Arial; font-size: 11px; text-align: center; vertical-align: middle; ','ls0',1,false,55,14,'#FFFFFF',14),sm([cs('All Regions',[as([],ns('text-align: center;',null,1,true,null,null,null,null))])]),14,14,false,[[10],[10],[10]],{});