{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Summary","Store Database","Comparatives","Assumptions","Financial Model","pcBookData","List Box etc","Graphs"],"not_rendered":{"charts":2,"images":0,"macros":1,"external_links":29,"defined_names":2847,"comments":1,"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":2,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Summary","index":0,"n_rows":9,"n_cols":15,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,"Comparators",null,"Classificaton",null,"Brand",null,"Store"]
[null,"Summary of Financial Results"]
[]
[null,null,null,null,null,null,null,null,null,null,"Analysis of Assumptions and Comparators"]
[null,null,"IRR with Continuing Ownership",null,null,{"$f":"'Financial Model'!D241","v":8.5201915496257552E-2}]
[null,null,"IRR with Sale in 5yrs and Multiple of",null,null,null,null,null,null,null,null,null,null,{"$f":"\"R\"&Graphs!K5&\"C1\"","v":"R122C1"},{"$f":"Graphs!K5","v":122}]
[null,null,"Canibalisation",null,{"$f":"Assumptions!$F$54","v":0.1}]
[null,null,"Canibalised Store",null,{"$f":"Assumptions!F19","v":"Store 10 Argentina "}]
[null,null,"Row for Presentation"]

{"sheet":"Store Database","index":1,"n_rows":1294,"n_cols":77,"rows_kept":1294,"cut":false,"hidden":false,"merged":[]}
[null,"Address","No","Store","Name of Store","Total Sales ","Area of Store in Square Meters","Brand Type","Brand Type","CLASSIFICATION ","Store Classification","Average Inventory","Store EBITDA","Revenues","Gross Margin","Gross Margin Adjustments","Final Gross Margin","Operating Expense","Utilities Expense","Lease Assesment","Stock Loss","Total Labour Cost","Rental Expense","Equipment and Containers - Operating Lease","Credit Card Commission","Other Expenses","Depreciation","Total Operating Income Before Tax","Other Wages","Repairs And Maintenance","Leasehold improvements at cost - Assets","Leasehold improvements - accumulated depreciation","Fixtures & fittings at cost - Assets","Fixtures & fittings - accumulated depreciation","Computer equipment & software at cost","Computer equipment & software - accumulated depreciation","Machinery & vehicles at cost","Machinery & vehicles - accumulated depreciation","Establishment insurance","Cash Sales Amount","Cash Sales Percent","Credit Sales Amount","Credit Sales Percent","Brand","Brand No","Gross Profit as Percent of Sales","Financial Adjustment as Percent of Sales","Financial GP as Precent of Sales","Manpower as Percent of Revenues","Manpower as Percent of m3","Stock Loss as Percent of Revenues","Stock Loss per m3","Net Store Assets","Depreciation as Percent of Net Assets","Gross Plant Asset","Depreciation as Percent of Gross Assets","Depreciation as Percent of Sales","Reapirs and Maintenance per m3","Reapirs and Maintenance as Pct of Revenues","Other Expenses with Casual Wage Light","Other Expenses as Percent of Sales","Other Expenses per m3","Basic Rent per m3","Lease per m3","Credit Sales %","Credit Sales %","Inventory as Percent of Sales","Net Investment Plus Stock","Trading Profit","ROIC","Brand Switch","Brand Count","Row","Selected as Average","Selected Row","Classification Switch","Brand Test"]
[null,"Argentina ",1,{"$f":"\"Store \"&C2","v":"Store 1"},{"$f":"D2&\" \"&B2","v":"Store 1 Argentina "},18315021.219999999,1400," Brand Type 2"," Brand Type 2"," Classification Type 2"," Classification Type 2",1356152.6153846155,621640.86999999941,7267971.4400000004,2300592.36,4603.54,2305195.8999999994,-1683555.0300000005,-176243.60000000003,-53800.700000000004,-64493.330000000315,-435145.98999999993,-547813.48,-539.46,-73335.140000000014,-15531.620000000003,-96523.709999999992,525117.15999999945,-3825.3599999999997,-18686.7,-2801475.8,2764171.8899999997,-9918702,9689095.7599999979,-114189.84000000003,114189.84000000003,0,0,0,5622440.8099999996,0.67858902094962326,2663046.6300000004,0.32141097905037685,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$f":"BY2*1","v":0},{"$f":"IF(N2,O2/N2)","v":0.31653844253411095},{"$f":"IF(N2,P2/N2)","v":6.3340094798171082E-4},{"$f":"IF(N2,Q2/N2)","v":0.3171718434820926},{"$f":"IFERROR(-V2/N2,FALSE)","v":5.9871725362751274E-2},{"$f":"IFERROR(-V2/G2,FALSE)","v":310.81856428571422},{"$f":"IFERROR(-U2/N2,FALSE)","v":8.8736355848971684E-3},{"$f":"IFERROR(-U2/G2,FALSE)","v":46.066664285714509},{"$f":"-SUM(AE2:AL2)","v":266910.15000000224},{"$f":"IFERROR(-AA2/BA2,FALSE)","v":0.36163371831306973},{"$f":"-(AE2+AG2+AI2+AK2)","v":12834367.640000001},{"$f":"IFERROR(-AA2/BC2,FALSE)","v":7.5207219169233638E-3},{"$f":"IFERROR(-AA2/N2,FALSE)","v":1.3280694729862612E-2},{"$f":"IFERROR(-AD2/G2,FALSE)","v":13.347642857142858},{"$f":"IFERROR(-AD2/N2,FALSE)","v":2.5711025633859672E-3},{"$f":"-(S2+Y2+Z2+AC2)","v":268935.72000000003},{"$f":"IF(N2,BH2/N2)","v":3.7002858668360429E-2},{"$f":"IF(G2,BH2/G2)","v":192.09694285714289},{"$f":"IF(G2,-W2/G2)","v":391.29534285714283},{"$f":"IF(G2,-SUM(X2,T2)/G2)","v":38.814399999999999},{"$f":"AQ2","v":0.32141097905037685},{"$f":"IF(N2,-Y2/N2)","v":1.0090179991131062E-2},{"$f":"IF(N2,L2/N2)","v":0.18659300281793834},{"$f":"BA2+L2","v":1623062.7653846177},{"$f":"AB2","v":525117.15999999945},{"$f":"BQ2*(1-0.28)/BP2","v":0.23294499957948625},{"$f":"I2=Comparatives!$D$3","v":false},{"$f":"BS2*1","v":0},{"$f":"ROW()","v":2},{"$f":"NOT(ISNA(MATCH(BU2,Comparatives!$F:$F,0)))","v":false},{"$f":"EU2='List Box etc'!$G$18","v":false},{"$f":"K2=Assumptions!$F$16","v":false},{"$f":"AR2=H2","v":false}]
[null,"Argentina ",2,"Store 2","Store 2 Argentina ",47526424.410000004,3089," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",665988.4615384615,-1184775.3099999998,4131678.4499999997,226756.40999999997,-30505.910000000003,196250.5,-1401698.3099999998,-279505.91999999998,0,897.82000000000153,-422332.81999999995,-327699,-9712.08,-16405.07,-19844.78,-426268.83,-1631716.64,0,-59396.58,-8870624.6400000006,6289097.7200000007,-36714085.020000003,21826654.649999999,0,0,0,0,0,4083867.91,0.86826294843412832,619624.17999999993,0.13173705156587176,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$f":"BY3+AS2","v":0},5.4882395313217078E-2,-7.3834182328491715E-3,4.7498977080367911E-2,0.10221822078143568,136.72153447717707,-2.1730151822439174E-4,-0.29065069601812932,17468957.290000007,2.4401503932007143E-2,45584709.660000004,9.3511362292177866E-3,0.10317086267930653,19.228416963418582,1.4375896071970462E-2,315755.77,7.6423122907834234E-2,102.21941404985432,106.08578828099709,3.144085464551635,0.13173705156587176,3.9705582606507049E-3,0.16119077745231156,18134945.751538467,-1631716.64,{"$f":"BQ3*(1-0.28)/BP3","v":-6.4782988429967228E-2},{"$f":"I3=Comparatives!$D$3","v":false},{"$f":"BT2+BS3","v":0},{"$f":"ROW()","v":3},{"$f":"NOT(ISNA(MATCH(BU3,Comparatives!$F:$F,0)))","v":false},{"$f":"BU3='List Box etc'!$G$18","v":false},{"$f":"K3=Assumptions!$F$16","v":false},false]
[null,"Argentina ",3,"Store 3","Store 3 Argentina ",19823558.850000001,1548," Brand Type 2"," Brand Type 2"," Classification Type 6"," Classification Type 6",1491847.8461538462,1694800.5500000007,12794290.249999996,4326302.76,4521.6000000000004,4330824.3600000003,-2636023.8099999996,-96504.31,-69779.600000000006,67.610000000542641,-1089218.43,-1025838.8500000002,-11979.18,-179727.69,-15914.580000000002,-38790,1656010.5500000007,0,-21298.250000000004,-547335.3600000001,497330.82,-3318107.5399999996,1715671.46,-1026797.0400000002,1026797.0400000002,0,0,0,10578162.35,0.72530984528941678,4006173.46,0.27469015471058333,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$f":"AS3+BY4","v":0},0.33814324010665625,3.5340764603960752E-4,0.33849664775269589,8.5133165554064263E-2,703.62947674418604,-5.2843884795049621E-6,-4.3675710594665788E-2,1652440.6199999996,2.3474368476853351E-2,4892239.9399999995,7.9288833899671743E-3,3.0318211672585756E-3,13.758559431524549,1.6646683468823141E-3,292146.58,2.2834137282449107E-2,188.72518087855298,662.68659560723529,52.81574935400517,0.27469015471058333,1.4047492005271653E-2,0.11660262640624763,3144288.4661538461,1656010.5500000007,0.37920426475961305,{"$f":"I4=Comparatives!$D$3","v":false},{"$f":"BT3+BS4","v":0},{"$f":"ROW()","v":4},{"$f":"NOT(ISNA(MATCH(BU4,Comparatives!$F:$F,0)))","v":false},{"$f":"BU4='List Box etc'!$G$18","v":false},{"$f":"K4=Assumptions!$F$16","v":false},false]
[null,"Argentina ",4,"Store 4","Store 4 Argentina ",131422886.00000003,6352," Brand Type 2"," Brand Type 2"," Classification Type 9"," Classification Type 9",7659322.538461538,791174.22999999975,7138537.9399999995,2455138.7200000002,2429.71,2457568.4299999997,-1666394.2000000002,-123107.25,-39753.100000000006,-78703.830000000162,-595180.59999999986,-609599.36,0,-108973.74999999999,-32795.74,1530.9400000000023,792705.16999999981,0,-13801.750000000002,-1149142.56,999041.58999999985,747423.5299999998,-1101550.3499999999,-8520,8520,0,0,0,6046853.3600000003,0.74304533496986347,2091079.9200000002,0.25695466503013653,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},0,0.34392738970299574,3.4036521489721187E-4,0.34426775491789285,8.3375700318824658E-2,93.699716624685124,1.1025203012369249E-2,12.390401448362747,504227.79000000027,-3.0362071079025645E-3,410239.03000000026,-3.7318243464060487E-3,-2.1446128224962582E-4,2.1728195843828719,1.9334141130865801E-3,264876.74,3.7105180672332462E-2,41.699738664987407,95.969672544080609,6.2583595717884144,0.25695466503013653,1.5265555904575047E-2,1.0729539581968712,8163550.3284615381,792705.16999999981,6.9914154924743399E-2,{"$f":"I5=Comparatives!$D$3","v":false},0,{"$f":"ROW()","v":5},{"$f":"NOT(ISNA(MATCH(BU5,Comparatives!$F:$F,0)))","v":false},{"$f":"BU5='List Box etc'!$G$18","v":false},{"$f":"K5=Assumptions!$F$16","v":true},false]
[null,"Argentina ",5,"Store 5","Store 5 Argentina ",8911328.6100000013,154," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",10475505.461538462,827745.7499999993,16480364.549999999,5954901.96,93244.450000000012,6047795.4100000001,-5204032.2300000004,-472940.42000000004,-138553.13999999998,61129.769999999509,-1352579.5600000003,-2242597.2399999998,-20787.46,-91382.449999999983,-50186.080000000002,-195420.03999999998,632325.70999999938,-38444.37999999999,-220538.17,-10400458.23,8204346.4000000004,-40847086.31000001,30367339.379999995,-619586.4,619586.4,0,0,0,10368978.050000001,0.57096815967484105,7791365.6999999993,0.42903184032515901,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},0,0.36133314538846173,5.6579118572956579E-3,0.36696975917319746,8.2072186928656282E-2,8782.9841558441585,-3.7092486525123324E-3,-396.94655844155528,12675858.760000013,1.5416710118029099E-2,51867130.940000005,3.7677048346102322E-3,1.1857749833573917E-2,1432.0660389610391,1.3381874492576077E-2,652953.32999999996,3.9620078064353255E-2,4239.9566883116877,14562.319740259738,1034.6792207792207,0.42903184032515901,5.5449289196700443E-3,0.63563554251222332,23151364.221538477,632325.70999999938,1.9665126721838823E-2,{"$f":"I6=Comparatives!$D$3","v":false},0,{"$f":"ROW()","v":6},{"$f":"NOT(ISNA(MATCH(BU6,Comparatives!$F:$F,0)))","v":false},{"$f":"BU6='List Box etc'!$G$18","v":false},{"$f":"K6=Assumptions!$F$16","v":false},false]
[null,"Argentina ",6,"Store 6","Store 6 Argentina ",28669594.690000001,1476.5," Brand Type 13"," Brand Type 13"," Classification Type 17"," Classification Type 17",1984342.6923076923,16213261.060000001,75443169.150000006,31574855.539999999,598812.53999999992,32173668.080000002,-15934453.509999998,-1568935.33,-804086.52,-349993.18000000034,-5627627.8599999994,-5375051.5200000005,-4609.4599999999991,-532059.66,-200481.04,-1073715.5400000003,15139545.52,-90692.329999999987,-459286.3899999999,-8084203.2499999991,3824037.34,-130831199.18999997,75772452.710000008,-9060,9060,0,0,0,34534507.68,0.40072982389916401,51644522.729999989,0.59927017610083588,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},0,0.41852504203821606,7.9372665112915648E-3,0.42646230854950767,7.4594266431343287E-2,3811.4648560785636,4.6391632793702743E-3,237.0424517439894,59318912.389999956,1.8100728700835188E-2,138924462.43999997,7.7287723208842854E-3,1.4232110767579019E-2,311.06426684727387,6.0878459266050051E-3,2392168.3600000003,3.1708216753776178E-2,1620.1614358279717,3640.4006230951577,547.71146630545206,0.59927017610083588,7.0524563853107966E-3,2.6302483242217987E-2,61303255.082307652,15139545.52,0.17781229984875496,{"$f":"I7=Comparatives!$D$3","v":false},0,{"$f":"ROW()","v":7},{"$f":"NOT(ISNA(MATCH(BU7,Comparatives!$F:$F,0)))","v":false},{"$f":"BU7='List Box etc'!$G$18","v":false},{"$f":"K7=Assumptions!$F$16","v":false},false]
[null,"Argentina ",7,"Store 7","Store 7 Argentina ",12384767.850000001,800," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",426184.92307692306,3659442.3499999987,22441506.229999997,9593448.5099999979,134372.66,9727821.1699999981,-6066817.5999999996,-831778.5399999998,-291892.13,-98900.289999999979,-1455408.7700000003,-2443557.69,-539.46,-137510.79,-45444.34,-38456.1,3620986.2499999986,-26648.86,-170043.63,-15238396.170000002,15083921.98,-102697665.45,100898672.91,-15960,15960,0,0,0,10888892.01,0.43066696793113229,14394895.279999997,0.56933303206886765,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},0,0.42748683674250859,5.987684544113598E-3,0.43347452128662217,6.4853435196537634E-2,1819.2609625000002,4.407025490463257E-3,123.62536249999998,1953466.7300000042,1.9686078810259501E-2,117952021.62,3.2603171587759679E-4,1.7136149243223058E-3,212.55453750000001,7.5771932711309825E-3,1041382.5299999998,4.640430634766711E-2,1301.7281624999998,3054.4471125,365.53948750000001,0.56933303206886765,6.12752052338512E-3,1.8990923278901638E-2,2379651.6530769272,3620986.2499999986,1.0955847662110394,{"$f":"I8=Comparatives!$D$3","v":false},0,{"$f":"ROW()","v":8},{"$f":"NOT(ISNA(MATCH(BU8,Comparatives!$F:$F,0)))","v":false},{"$f":"BU8='List Box etc'!$G$18","v":false},{"$f":"K8=Assumptions!$F$16","v":false},false]
[null,"Argentina ",8,"Store 8","Store 8 Argentina ",9662360.2800000012,4200," Brand Type 6"," Brand Type 6"," Classification Type 22"," Classification Type 22",3121578,2234578.1300000018,24062231.279999997,10119997.129999999,185380.27,10305377.4,-8062005.6199999992,-864928.37,-296696.42,-287897.9299999997,-1634093.3099999998,-3461386.9500000007,-25477.53,-183952.33,-70252.650000000009,-445554.65000000014,1789023.4800000016,-52586.75,-680059.71999999974,-14322082.310000002,10237793.57,-72510524.270000011,73143290.810000002,-435708,435708,0,0,0,14694276.48,0.53849022839309335,12593640.190000001,0.46150977160690665,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},0,0.42057600611675278,7.7042011541998611E-3,0.42828020727095267,6.7911129727949313E-2,389.06983571428566,1.1964722915754459E-2,68.547126190476121,3451522.2000000179,0.12908931890978359,87268314.580000013,5.1055718463721943E-3,1.8516763670638287E-2,161.91898095238088,2.8262537754146291E-2,1171720.0999999999,4.86954051087485E-2,278.98097619047616,824.13975000000016,76.70808333333332,0.46150977160690665,7.6448575304359726E-3,0.12972936564675894,6573100.2000000179,1789023.4800000016,0.19596489729458219,{"$f":"I9=Comparatives!$D$3","v":false},0,{"$f":"ROW()","v":9},{"$f":"NOT(ISNA(MATCH(BU9,Comparatives!$F:$F,0)))","v":false},{"$f":"BU9='List Box etc'!$G$18","v":false},{"$f":"K9=Assumptions!$F$16","v":false},false]
[null,"Argentina ",9,"Store 9","Store 9 Argentina ",12674105.310000001,452," Brand Type 6"," Brand Type 6"," Classification Type 15"," Classification Type 15",324798.23076923075,3520727.0400000005,31228904.959999997,12561401.52,93580.01999999999,12654981.539999999,-9089155.709999999,-1063317.1600000001,-461564.64999999997,-543648.50999999943,-2514500.7800000003,-3031872.0599999996,0,-239280.81999999998,-148920.31,-203829.29,3316897.7500000005,-206172.86000000002,-280157.85000000003,-8954895.1600000001,8781219.1099999994,-88548438.720000014,83870997.269999996,-844834.68,844834.68,0,0,0,14710595.83,0.42250057888922909,20107334.760000002,0.57749942111077079,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},0,0.40223637479730573,2.9965834575327996E-3,0.40523295825483852,8.0518378189076298E-2,5563.0548230088498,1.7408503778673624E-2,1202.7621902654855,4851117.5000000149,4.2016976500775211E-2,98348168.560000017,2.0725275618696279E-3,6.5269432361165962E-3,619.81825221238944,8.9711070675979297E-3,1657691.1500000004,5.3081949307005112E-2,3667.4582964601777,6707.6815486725654,1021.1607300884955,0.57749942111077079,7.6621585132903743E-3,1.0400564194782153E-2,5175915.7307692459,3316897.7500000005,0.46139978010134075,{"$f":"I10=Comparatives!$D$3","v":false},0,{"$f":"ROW()","v":10},{"$f":"NOT(ISNA(MATCH(BU10,Comparatives!$F:$F,0)))","v":false},{"$f":"BU10='List Box etc'!$G$18","v":false},{"$f":"K10=Assumptions!$F$16","v":false},false]
[null,"Argentina ",10,"Store 10","Store 10 Argentina ",11955225.249999998,650," Brand Type 6"," Brand Type 6"," Classification Type 16"," Classification Type 16",780051.23076923075,-689015.19000000041,13042117.75,5712516.4200000009,82524.240000000005,5795040.6600000001,-6465817.25,-897774.28000000014,-75720.84,-435702.43000000046,-1151244.9799999997,-3051548.1900000004,0,-124454.42,-140033.99,-538470.1100000001,-1227485.3000000005,-35127.770000000004,-143627.04999999999,-6566930.5199999996,6423412.8899999997,-47567581.040000014,32732377.73,-6240,6240,0,0,0,7361842.29,0.50366982365538282,7254563.0300000003,0.49633017634461712,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},0,0.43800527870559985,6.3275183970793398E-3,0.44433279710267914,8.8271322347170167E-2,1771.1461230769228,3.3407337546848971E-2,670.31143076923149,14978720.940000016,3.5949004735246738E-2,54140751.560000017,9.9457450161779745E-3,4.1287014909829355E-2,220.9646923076923,1.1012555840480737E-2,1197390.4600000002,9.180951153427519E-2,1842.1391692307695,4694.6895230769242,116.4936,0.49633017634461712,9.5425008718388552E-3,5.9810166241539321E-2,15758772.170769246,-1227485.3000000005,-5.6082377892316411E-2,{"$f":"I11=Comparatives!$D$3","v":false},0,{"$f":"ROW()","v":11},{"$f":"NOT(ISNA(MATCH(BU11,Comparatives!$F:$F,0)))","v":false},{"$f":"BU11='List Box etc'!$G$18","v":false},{"$f":"K11=Assumptions!$F$16","v":false},false]
[null,"Argentina ",11,"Store 11","Store 11 Argentina ",5573574.3999999994,650," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",362101.84615384613,6389088.1399999997,27979576.349999998,11910569.229999997,90117.75,12001525.979999999,-5606276.6700000009,-284082.53000000003,-285358.44,-309600.0900000002,-1811239.88,-1643494.2,0,-274780.71000000002,-79025.050000000017,-624677.1,5764411.04,-59258.200000000004,-135259.97000000003,-11377830.850000003,8282137.459999999,-54667356.950000018,36775593.719999999,-8520,8520,0,0,0,12493537.140000001,0.39523730063667867,19116680.620000001,0.60476269936332128,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},0,0.42568797615121851,3.220840404182889E-3,0.42893880271350138,6.4734356851689781E-2,2786.522892307692,1.1065217218701748E-2,476.30783076923109,20987456.62000002,2.9764306905330933E-2,66053707.800000019,9.4571087801977975E-3,2.2326181504174206E-2,208.09226153846157,4.8342393861871332E-3,697146.49,2.4916263251426967E-2,1072.5330615384614,2528.4526153846155,439.0129846153846,0.60476269936332128,9.820760206042221E-3,1.2941648637715924E-2,21349558.466153868,5764411.04,0.19440102030117964,{"$f":"I12=Comparatives!$D$3","v":false},0,{"$f":"ROW()","v":12},{"$f":"NOT(ISNA(MATCH(BU12,Comparatives!$F:$F,0)))","v":false},{"$f":"BU12='List Box etc'!$G$18","v":false},{"$f":"K12=Assumptions!$F$16","v":false},false]
[null,"Argentina ",12,"Store 12","Store 12 Argentina ",9442364.0299999993,650," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",449797.23076923075,10046442.079999998,45204777.25,19678745.5,233703.84000000003,19912449.34,-9866007.2599999998,-1234362.5599999998,-164517.34999999998,-246716.50000000114,-2763813.49,-4237304.3999999994,-1939.46,-327443.48999999993,-118932.48999999999,-85435.44,9961006.6399999987,-133516.85,-265461.64,-17958986.059999999,17744497.579999998,-125357155.80999997,121544938.12,-22800,22800,0,0,0,23449093.899999999,0.45346735599776905,28261560.880000003,0.54653264400223089,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},0,0.43532446562381855,5.1698925250206829E-3,0.44049435814883925,6.1139854195388171E-2,4252.0207538461545,5.4577528086370815E-3,379.56384615384792,4026706.169999972,2.1217202446137409E-2,143338941.86999997,5.9603788674179653E-4,1.8899648487926131E-3,408.4025230769231,5.8724244681462295E-3,1814255.39,4.0134151750521013E-2,2791.1621384615382,6518.9298461538456,256.08739999999995,0.54653264400223089,7.2435594182692258E-3,9.9502145156401753E-3,4476503.400769203,9961006.6399999987,1.6021265123059303,{"$f":"I13=Comparatives!$D$3","v":false},0,{"$f":"ROW()","v":13},{"$f":"NOT(ISNA(MATCH(BU13,Comparatives!$F:$F,0)))","v":false},{"$f":"BU13='List Box etc'!$G$18","v":false},{"$f":"K13=Assumptions!$F$16","v":false},false]
[null,"Argentina ",13,"Store 13","Store 13 Argentina ",15269749.309999999,900," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",78079.461538461532,3229873.02,16424851.91,7195690.54,105645.98,7301336.5199999996,-4071463.4999999995,-239352.24999999994,-61916.26999999999,-297931.73000000021,-1266654.9500000002,-1837805.5699999996,0,-132230.97,9938.9699999999939,-549110.23,2680762.79,-30320.25,-95055.02,-16899770.969999999,14530866.879999999,-36830639.059999987,25490838.329999998,0,0,0,0,0,11585546.429999998,0.62200932880006032,7040454.6500000004,0.37799067119993968,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},0,0.43809774233757459,6.4320811279692074E-3,0.44452982346554376,7.7118196069020151E-2,1407.3943888888891,1.8139081657023E-2,331.03525555555581,13708704.819999993,4.0055587833424534E-2,53730410.029999986,1.0219729008087007E-2,3.3431670069772941E-2,105.61668888888889,5.7872680083116803E-3,391964.5,2.3864111661266115E-2,435.51611111111112,2042.0061888888883,68.795855555555548,0.37799067119993968,8.0506643666901721E-3,4.7537391488397009E-3,13786784.281538455,2680762.79,0.13999995716075833,{"$f":"I14=Comparatives!$D$3","v":false},0,{"$f":"ROW()","v":14},{"$f":"NOT(ISNA(MATCH(BU14,Comparatives!$F:$F,0)))","v":false},{"$f":"BU14='List Box etc'!$G$18","v":false},{"$f":"K14=Assumptions!$F$16","v":false},false]
[null,"Argentina ",14,"Store 14","Store 14 Argentina ",13958288.16,681," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",386973.69230769231,1356773.2599999998,18160632.169999998,7461075.7300000004,115760.62999999998,7576836.3599999994,-6211662.6200000001,-918222.24000000011,-88196.04,-31642.329999999973,-1650693.16,-2579842.6199999992,0,-172051.73000000004,-70266.98,-924789.19000000006,431984.06999999972,-69052.13,-171115.62,-8786608.2899999991,7222966.9800000004,-79086787.350000024,53458407.400000006,0,0,0,0,0,12219164.100000001,0.60069538649372722,8122533.8300000001,0.39930461350627283,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},0,0.41083788604700322,6.3742621356115484E-3,0.41721214818261476,9.0894036317018811E-2,2423.9253450807632,1.7423583994102764E-3,46.464508076358257,27192021.26000002,3.4009578808338992E-2,87873395.640000015,1.0524108955441749E-2,5.0922742189981822E-2,251.27110132158589,9.422338297378775E-3,1229593.08,6.7706513104273738E-2,1805.5698678414099,3788.3151541850207,129.50960352422908,0.39930461350627283,9.4738844104896632E-3,2.1308382257030887E-2,27578994.952307712,431984.06999999972,1.1277732598227768E-2,{"$f":"I15=Comparatives!$D$3","v":false},0,{"$f":"ROW()","v":15},{"$f":"NOT(ISNA(MATCH(BU15,Comparatives!$F:$F,0)))","v":false},{"$f":"BU15='List Box etc'!$G$18","v":false},{"$f":"K15=Assumptions!$F$16","v":false},false]
[null,"Argentina ",15,"Store 15","Store 15 Argentina ",3994197.65,296," Brand Type 15"," Brand Type 15"," Classification Type 26"," Classification Type 26",2389756.076923077,2237901.3800000004,10976633.98,4551012.91,102404.13,4654037.04,-2416135.66,-287751.06000000006,-1682.5000000000002,27508.129999999539,-844569.42999999993,-750183.62000000011,0,-75864.160000000003,-51918.04,-50260.560000000012,2187640.8200000003,-23399.699999999997,-121475.69999999995,-840645.36000000022,311865.52000000008,-4024399.52,1850660.52,-10670.52,10670.52,0,0,0,6063311.7500000009,0.49064588940570641,6294504.5099999998,0.50935411059429359,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},1,0.4146091523405247,9.3292834749328143E-3,0.42399491943339807,7.6942479045839507E-2,2853.2751013513512,-2.5060624277096957E-3,-92.932871621620066,2702518.8400000003,1.8597672384774201E-2,4875715.3999999994,1.0308345725019147E-2,4.5788681750322888E-3,410.3908783783782,1.1066753270750853E-2,438932.96000000008,3.9987938087373491E-2,1482.8816216216219,2534.4041216216219,5.6841216216216228,0.50935411059429359,6.9114229497155922E-3,0.21771301487116518,5092274.9169230778,2187640.8200000003,0.30931193152307829,{"$f":"I16=Comparatives!$D$3","v":true},1,{"$f":"ROW()","v":16},{"$f":"NOT(ISNA(MATCH(BU16,Comparatives!$F:$F,0)))","v":true},{"$f":"BU16='List Box etc'!$G$18","v":false},{"$f":"K16=Assumptions!$F$16","v":false},true]
[null,"Argentina ",16,"Store 16","Store 16 Argentina ",4089023.67,350," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",1626512.4615384615,13866710.340000004,68555301.879999995,26002786.410000004,649536.43000000005,26652322.840000004,-12738909.75,-548029.76000000013,-443606.15999999992,-762187.57999999914,-4942409.9400000004,-4068666.59,-71530.489999999991,-290197.46999999997,-182556.79,-1654657.8800000001,12212052.460000003,-452066.3000000001,-340495.47000000009,-4201392.04,2427179.64,-157858439.57999995,99535071.570000008,-11640,11640,0,0,0,35012627.829999998,0.4640949619215109,40430181.730000004,0.5359050380784891,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},2,0.37929650511226087,9.4746345240657864E-3,0.38877113963632665,7.2093766703139203E-2,14121.171257142858,1.1117850247879315E-2,2177.6787999999974,60097580.409999952,2.7532853547705773E-2,162071471.61999995,1.0209433304089355E-2,2.4136103767675512E-2,972.84420000000023,4.9667270169126724E-3,1472850.3200000003,2.1484119821660107E-2,4208.1437714285721,11624.761685714286,1471.8189999999997,0.5359050380784891,4.2330419681903672E-3,2.3725553194784671E-2,61724092.871538416,12212052.460000003,0.1424513081058886,{"$f":"I17=Comparatives!$D$3","v":true},2,{"$f":"ROW()","v":17},{"$f":"NOT(ISNA(MATCH(BU17,Comparatives!$F:$F,0)))","v":false},{"$f":"BU17='List Box etc'!$G$18","v":false},{"$f":"K17=Assumptions!$F$16","v":false},true]
[null,"Argentina ",17,"Store 17","Store 17 Argentina ",4223130.2300000004,370.43," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",31675886.230769232,2740078.6900000004,17777865.960000001,7382479.419999999,106844.25,7489567.0900000008,-4749488.4000000004,-789797.19,-23412.690000000002,121887.42000000003,-1249701.06,-1970118.3399999994,-19508.759999999998,-123953.32999999999,-61266.159999999989,-75857.679999999993,2664221.0100000002,-84622.169999999984,-142824.45000000001,-9077400.7599999998,8860424.5699999984,-101568287.16000003,97407817.530000001,-47390.52,47390.52,0,0,0,10264006.290000001,0.50832172118041363,9927942.75,0.49167827881958642,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},3,0.41526240756964278,6.0099592515996218E-3,0.42128605912832523,7.0295335942559892E-2,3373.6497043975919,-6.856133366864468E-3,-329.0430580676512,4377445.8200000226,1.73292104846656E-2,110693078.44000003,6.8529741036263457E-4,4.2669733347455155E-3,385.5639392057879,8.0338354626676468E-3,1059638.8499999999,5.960438965982618E-2,2860.5643441405928,5318.4632454174862,115.86926004913208,0.49167827881958642,6.9723402279493829E-3,1.7817597625069073,36053332.050769255,2664221.0100000002,5.3205598985935375E-2,{"$f":"I18=Comparatives!$D$3","v":true},3,{"$f":"ROW()","v":18},{"$f":"NOT(ISNA(MATCH(BU18,Comparatives!$F:$F,0)))","v":false},{"$f":"BU18='List Box etc'!$G$18","v":true},{"$f":"K18=Assumptions!$F$16","v":false},true]
[null,"Argentina ",18,"Store 18","Store 18 Argentina ",6675557.9099999992,345.22," Brand Type 15"," Brand Type 15"," Classification Type 25"," Classification Type 25",3594320.3846153845,3213645.6399999978,25933855.380000003,11040308.039999999,179257.7,11219565.74,-8015038.1600000001,-1464703.12,-182728.55000000002,-173474.39000000074,-1855757.7799999998,-3478332.6900000004,0,-215118.91,-69390.2,-104733.31,3108912.3299999977,-48972.47,-213061.17,-15075225.970000004,14611508.279999999,-133287111.63000001,124883790.03999999,-18960,18960,0,0,0,12684410.140000001,0.43367189000320017,16564453.880000001,0.56632810999679972,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},4,0.4257102493335489,6.912111499559075E-3,0.43262236083310801,7.1557342817263739E-2,5375.5801517872651,6.6891091763310638E-3,502.50388158276093,8867039.280000031,1.1811531075116613E-2,148381297.60000002,7.0583902212754328E-4,4.0384782156520221E-3,617.17504779560863,8.2155609676265572E-3,1798184.7,6.9337345861300151E-2,5208.8080064886153,10075.698655929553,529.31043971959912,0.56632810999679972,8.2949066711422367E-3,0.13859568243707018,12461359.664615415,3108912.3299999977,0.17962862302707486,{"$f":"I19=Comparatives!$D$3","v":true},4,{"$f":"ROW()","v":19},{"$f":"NOT(ISNA(MATCH(BU19,Comparatives!$F:$F,0)))","v":true},{"$f":"BU19='List Box etc'!$G$18","v":false},{"$f":"K19=Assumptions!$F$16","v":false},true]
[null,"Argentina ",19,"Store 19","Store 19 Argentina ",5371076.6800000006,85," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",331330.38461538462,395996.03,9050091.9499999993,2955157.9899999998,4479.2700000000004,2959637.2599999993,-2563641.2299999995,-109452.52,-76561.7,-43903.249999999607,-1024080.1100000001,-971129.58,-22543.680000000004,-91003.54,-9121.619999999999,-379749.24,16246.790000000037,-2472.8599999999997,-25863.55,-9989796.7199999988,3045827.34,-26476152.929999996,10022420.52,0,0,0,0,0,6984833.1899999985,0.67701485501149949,3332271.5799999996,0.32298514498850051,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},4,0.3265334768228515,4.9494193260655225E-4,0.32702841875545802,0.11315687350557804,12048.001294117648,4.851138556664014E-3,516.5088235294071,23397701.789999995,1.6230194033941488E-2,36465949.649999991,1.0413803661904636E-2,4.1960815657790085E-2,304.27705882352939,2.8578217926283058E-3,212050.53999999998,2.3430760833319488E-2,2494.7122352941174,11425.05388235294,1165.9456470588236,0.32298514498850051,1.0055537612521164E-2,3.6610720249685931E-2,23729032.174615379,16246.790000000037,4.9296948623609989E-4,{"$f":"I20=Comparatives!$D$3","v":false},4,{"$f":"ROW()","v":20},{"$f":"NOT(ISNA(MATCH(BU20,Comparatives!$F:$F,0)))","v":false},{"$f":"BU20='List Box etc'!$G$18","v":false},{"$f":"K20=Assumptions!$F$16","v":false},false]
[null,"Argentina ",20,"Store 20","Store 20 Argentina ",2811917.84,427," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",4955851.769230769,-761027.01000000094,9629548.0500000007,3318923.83,-5646.3999999999878,3313277.43,-4042567.3400000012,-502653.49,-42502.080000000002,-439221.07000000088,-664631.26,-1604408.8799999997,-22206.959999999999,-83696.25,-43885.479999999996,-90381.540000000008,-851408.55000000098,-17433.050000000003,-134126.88,-4083595.8700000006,3160454.1199999992,-7122092.5600000015,4506267.4700000007,-9960,9960,0,0,-76679.28,4883830.79,0.45168810660264141,5928565.4600000009,0.54831189339735864,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},4,0.34466039452391534,-5.8636189057699212E-4,0.34407403263333836,6.9019984795651954E-2,1556.5134894613584,4.5611805218626109E-2,1028.6207728337258,3538966.8400000017,2.5538962100023509E-2,11215648.430000002,8.058521142499827E-3,9.3858548221273999E-3,314.1144730679157,1.3928678615399816E-2,647668.27,6.7258428602991388E-2,1516.7875175644028,3757.3978454332546,151.54341920374708,0.54831189339735864,8.6916072868030384E-3,0.51465050524679279,8494818.6092307717,-851408.55000000098,-7.2163301442820418E-2,{"$f":"I21=Comparatives!$D$3","v":false},4,{"$f":"ROW()","v":21},{"$f":"NOT(ISNA(MATCH(BU21,Comparatives!$F:$F,0)))","v":false},{"$f":"BU21='List Box etc'!$G$18","v":false},{"$f":"K21=Assumptions!$F$16","v":false},false]
[null,"Argentina ",21,"Store 21","Store 21 Argentina ",12358848.709999999,401," Brand Type 29"," Brand Type 29"," Classification Type 36"," Classification Type 36",1348220.7692307692,4769623.9399999995,44585401.25,17888285.189999998,298218.17000000004,18186473.559999999,-13394633.25,-2278993.52,-560502.32999999996,-212536.84000000029,-3231780.41,-5019314.5000000019,-4159.4599999999991,-294856.66000000003,-109906.84999999999,-908480.56,3861143.3799999994,-111770.16,-312375.98,-11199426.920000002,7911934.8399999999,-127640932.52000003,84845923.640000001,-8700,8700,0,0,0,20109283.789999995,0.40363736590139404,29710890.18,0.5963626340986059,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},4,0.40121395543120736,6.6886954392947184E-3,0.40790198249028875,7.2485170468214635E-2,8059.3027680798004,4.7669603511754938E-3,530.01705735660914,46082500.960000023,1.9714219954957923E-2,138849059.44000003,6.5429363631561077E-3,2.037618894368479E-2,778.99246882793011,7.006239065752492E-3,2795527.1900000004,6.2700505358802852E-2,6971.3895012468838,12516.993765586039,1408.1341396508726,0.5963626340986059,6.6133005812076219E-3,3.0239063268063988E-2,47430721.729230791,3861143.3799999994,5.8612290352029701E-2,{"$f":"I22=Comparatives!$D$3","v":false},4,{"$f":"ROW()","v":22},{"$f":"NOT(ISNA(MATCH(BU22,Comparatives!$F:$F,0)))","v":false},{"$f":"BU22='List Box etc'!$G$18","v":false},{"$f":"K22=Assumptions!$F$16","v":false},false]
[null,"Argentina ",22,"Store 22","Store 22 Argentina ",4072954.0300000003,243.85," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",2978039.5384615385,1204233.1899999997,17674107.810000002,6550371.3900000006,-127647.26000000001,6422724.1299999999,-5218490.9399999995,-263910.07,-397360.33999999997,77831.54000000011,-1052904.8599999999,-2870850.03,-16007.979999999996,-161281.93,-34543.189999999995,-121959.70000000001,1082273.4899999998,-68238.38,-98928.53,-6105926.540000001,6054995.25,-35376143.850000001,28581129.579999998,-126718.79999999997,126718.79999999997,-10298.879999999999,10298.879999999999,0,12525515.369999999,0.62166046855404489,7622967.6100000003,0.37833953144595506,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},4,0.37061963525501429,-7.2222746048757969E-3,0.36339736065013845,5.9573296220602819E-2,4317.838261226163,-4.4037040419071709E-3,-319.17793725651063,6845945.5600000024,1.7814880198959684E-2,41619088.07,2.9303789596464365E-3,6.9004727882781879E-3,405.69419725240925,5.5973705186989006E-3,527973.57000000007,2.9872714123723568E-2,2165.1571457863442,11773.016321509123,1695.1745745335245,0.37833953144595506,9.1253222925768707E-3,0.16849730523747089,9823985.0984615404,1082273.4899999998,7.9319838638805568E-2,{"$f":"I23=Comparatives!$D$3","v":false},4,{"$f":"ROW()","v":23},{"$f":"NOT(ISNA(MATCH(BU23,Comparatives!$F:$F,0)))","v":false},{"$f":"BU23='List Box etc'!$G$18","v":false},{"$f":"K23=Assumptions!$F$16","v":false},false]
[null,"Argentina ",23,"Store 23","Store 23 Argentina ",7839705.4999999991,657.09," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",2842220.3846153845,291601.84999999951,12323374.24,4939452.5799999991,93404.64,5033229.22,-4739374.87,-371343.0199999999,0,-134456.32000000027,-954300.12000000023,-2881216.8600000008,-6298,-71238.77,-38699.93,-764225.12999999989,-472623.28000000038,-93328.5,-200175.10999999996,-9596419.0999999996,5011657.37,-63637788.060000017,25284169.169999998,-46464,22843.620000000003,0,0,0,7467372.79,0.53606125847313457,6462700.8199999984,0.46393874152686537,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},4,0.40081981475229456,7.5794695657964532E-3,0.40842947085570286,7.7438216304627966E-2,1452.3126512349909,1.0910674088235777E-2,204.62390235736393,42962001.000000022,1.7788397006927109E-2,73280671.160000011,1.0428740865806226E-2,6.2014275888776373E-2,304.63880138185021,1.6243530878925896E-2,574610.22,4.662766940363567E-2,874.47719490480745,4384.8131306213772,9.5846839854510026,0.46393874152686537,5.7807844355459584E-3,0.23063653908926363,45804221.384615406,-472623.28000000038,-7.4292008752340783E-3,{"$f":"I24=Comparatives!$D$3","v":false},4,{"$f":"ROW()","v":24},{"$f":"NOT(ISNA(MATCH(BU24,Comparatives!$F:$F,0)))","v":false},{"$f":"BU24='List Box etc'!$G$18","v":false},{"$f":"K24=Assumptions!$F$16","v":false},false]
[null,"Australia ",24,"Store 24","Store 24 Australia ",4703492.09,1476.5," Brand Type 2"," Brand Type 2"," Classification Type 2"," Classification Type 2",1395814.6153846155,16176088.399999999,73833618.629999995,31834130.700000003,409786.4,32243917.099999998,-16055188.570000002,-978987.56999999983,-1525467,-858928.61000000173,-4919429.5999999996,-5800015.4399999995,-2759.46,-508075.51,-293155.55999999994,-1426648.1600000001,14749440.239999998,-80292.070000000007,-458445.78,-19098509.280000001,11919960.930000002,-133300251.97999999,54306773.310000002,-62400,52347.06,0,0,0,40038263.82,0.47501772801746417,44249672.099999994,0.524982271982536,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},4,0.43116037505258065,5.55013295574133E-3,0.4367105080083219,6.6628585883790642E-2,3331.8182187605821,1.1633299653161016E-2,581.73288858787794,86182079.959999979,1.6553884063394104E-2,152461161.25999999,9.3574530602391418E-3,1.9322473779177958E-2,310.49494073823234,6.209173930610044E-3,1860510.7099999997,2.5198693285283989E-2,1260.0817541483236,3928.2190585844901,1035.0331594988147,0.524982271982536,6.8813572926189927E-3,1.8904865307759269E-2,87577894.575384587,14749440.239999998,0.12125887501964262,{"$f":"I25=Comparatives!$D$3","v":false},4,{"$f":"ROW()","v":25},{"$f":"NOT(ISNA(MATCH(BU25,Comparatives!$F:$F,0)))","v":false},{"$f":"BU25='List Box etc'!$G$18","v":false},{"$f":"K25=Assumptions!$F$16","v":false},false]
[null,"Australia ",25,"Store 25","Store 25 Australia ",10091777.23,1035.21," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",2349848.769230769,498002.49000000011,5746642.2599999998,1991176.67,3299.85,1994476.52,-1492932.18,-141142.82,-12998.62,20837.570000000102,-579772.44999999995,-569169.32000000018,-10113.699999999999,-66702.55,-5277.6299999999992,-104942.85999999999,393059.63000000012,484.52,-15040.960000000001,-2759077.92,2679947,-8208008.5299999984,6245212.7399999993,-598644,598644,0,0,0,4700433.5600000005,0.71749504223838001,1850738.6200000003,0.28250495776162005,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},4,0.34649393157109454,5.7422227636630364E-4,0.34706815384746087,0.10088890586343893,560.05298441862033,-3.6260426623459423E-3,-20.128833763197903,2041926.709999999,5.1394038525506155E-2,11565730.449999999,9.0736041665228327E-3,1.8261596120305562E-2,14.529380512166615,2.617347543050296E-3,212638.48,3.7002212836544313E-2,205.40613015716619,549.81049255706591,22.326214004887895,0.28250495776162005,1.1607221570809944E-2,0.4089081350316679,4391775.479230768,393059.63000000012,6.4439299080373047E-2,{"$f":"I26=Comparatives!$D$3","v":false},4,{"$f":"ROW()","v":26},{"$f":"NOT(ISNA(MATCH(BU26,Comparatives!$F:$F,0)))","v":false},{"$f":"BU26='List Box etc'!$G$18","v":false},{"$f":"K26=Assumptions!$F$16","v":false},false]
[null,"Australia ",26,"Store 26","Store 26 Australia ",11068216.309999999,714," Brand Type 4"," Brand Type 4"," Classification Type 7"," Classification Type 7",1672002.1538461538,6086748.6900000013,43864264.609999999,16389376.420000002,273853.31000000006,16663229.730000002,-10576481.039999999,-1131710.1800000002,-517144.1999999999,-260295.92999999921,-3592415.5399999996,-3359709.57,-4440,-243359.22000000003,-120414.80000000002,-750567.94,5336180.7500000019,-111915.03,-319917.59999999998,-5618229.2700000014,3621302.3500000006,-92728825.120000005,56087264.499999993,-9600,9600,0,0,0,21293263.07,0.44200153694944971,26881372.740000002,0.55799846305055023,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},4,0.37363846323924504,6.2431984768204244E-3,0.37988166171606547,8.189845588294703E-2,5031.3943137254892,5.9341227378210274E-3,364.56012605041906,38638487.540000014,1.9425396483829339E-2,98356654.390000001,7.6310844919945829E-3,1.7111148372675293E-2,448.06386554621844,7.293353777714227E-3,1607399.2300000002,3.6644846192942941E-2,2251.2594257703086,4705.4755882352938,730.51008403361334,0.55799846305055023,5.5480063820452143E-3,3.8117637870189611E-2,40310489.693846166,5336180.7500000019,9.5311423135267234E-2,{"$f":"I27=Comparatives!$D$3","v":false},4,{"$f":"ROW()","v":27},{"$f":"NOT(ISNA(MATCH(BU27,Comparatives!$F:$F,0)))","v":false},{"$f":"BU27='List Box etc'!$G$18","v":false},{"$f":"K27=Assumptions!$F$16","v":false},false]
[null,"Australia ",27,"Store 27","Store 27 Australia ",110814731.11,11499," Brand Type 2"," Brand Type 2"," Classification Type 3"," Classification Type 3",1109251.6923076923,-476441.98999999819,17079812.330000002,5965898.3800000008,50944.880000000019,6016843.2600000016,-6471882.629999998,-1000516.3700000001,-608542.43999999994,-235068.62999999887,-2053506.46,-2527449.48,-26267.97,-123771.24,-57026.209999999992,207790.02999999997,-268651.95999999822,-92264.35,-235915.53,-17954089.249999996,10485212.589999998,11271236.039999999,745241.94000000111,-1457880,1457880,0,0,0,10815145.720000001,0.55965378766962903,8509561.7300000004,0.44034621233037086,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},4,0.3492953121926955,2.9827540850971409E-3,0.35227806627779268,0.1202300365088379,178.58130793982085,1.376295157453869E-2,20.442528045916937,-4547601.3200000022,4.5692226600022159E-2,8140733.2099999972,-2.5524731573902056E-2,-1.2165826297460257E-2,20.516177928515521,1.3812536428495991E-2,1273578.1700000002,7.4566285939981408E-2,110.75555874423864,219.79732846334463,55.205705713540297,0.44034621233037086,7.2466393429043013E-3,6.4945192070953631E-2,-3438349.6276923101,-268651.95999999822,5.6256469569623498E-2,{"$f":"I28=Comparatives!$D$3","v":false},4,{"$f":"ROW()","v":28},{"$f":"NOT(ISNA(MATCH(BU28,Comparatives!$F:$F,0)))","v":false},{"$f":"BU28='List Box etc'!$G$18","v":false},{"$f":"K28=Assumptions!$F$16","v":false},false]
[null,"Australia ",28,"Store 28","Store 28 Australia ",13752970.469999999,167.7," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",41363962.615384616,31076814.519999996,102302302.83,45379839.690000005,787053.09,46163707.780000001,-15074262.320000002,-1044108.1299999998,-527036.30000000005,-430040.18000000122,-5705749.5399999991,-5445528.8399999989,-5440.82,-599741.81999999995,-71810.800000000017,-1871875.0500000003,29204939.469999995,-85902.77,-327580.85999999993,-4776666.54,2456145.9600000004,-203827998.32999995,125889447.47000001,-16560,16560,0,0,0,59522838.060000002,0.51202363012230212,56727339.780000009,0.48797636987769794,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},4,0.44358571053292489,7.6934054095329496E-3,0.45124798272344036,5.5773422319549161E-2,34023.551222420989,4.2036216986690604E-3,2564.3421586165846,80259071.439999953,2.3322909378528954E-2,208621224.86999995,8.9726011874699651E-3,1.8297486940353366E-2,1953.3742397137744,3.2020868635220722E-3,1801563.5199999998,1.7610195178047291E-2,10742.775909361955,32471.847584973162,3175.1766249254624,0.48797636987769794,5.8624469186838923E-3,0.40433070880252653,121623034.05538458,29204939.469999995,0.17289123381697985,{"$f":"I29=Comparatives!$D$3","v":false},4,{"$f":"ROW()","v":29},{"$f":"NOT(ISNA(MATCH(BU29,Comparatives!$F:$F,0)))","v":false},{"$f":"BU29='List Box etc'!$G$18","v":false},{"$f":"K29=Assumptions!$F$16","v":false},false]
[null,"Australia ",29,"Store 29","Store 29 Australia ",28185161.59,2412.65," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",7001627.538461538,19590682.830000006,94768924.189999983,40083323.279999994,1074836.56,41158159.840000004,-21558337.960000001,-2356624.0799999996,-546026.65,-479331.70999999973,-8489905.6799999997,-6441300,-131828.71000000002,-706794.35,-243543.16000000003,-3439404.42,16151278.410000004,-201604.96000000002,-543732.62,-55335724.800000004,10350221.579999998,-269449385.89000005,39678946.320000008,0,0,0,0,0,62039149.859999999,0.5405682151026362,52727401.57,0.45943178489736375,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},4,0.42295851327422357,1.1341656235804529E-2,0.4343001695100282,8.9585333510579776E-2,3518.9130955588253,5.0578996659179001E-3,198.67436636064068,274755942.79000008,1.251803467861216E-2,324785110.69000006,1.0589784773978856E-2,3.6292534176123166E-2,225.36738441133193,5.7374569211093218E-3,3508566.55,3.7022331739946283E-2,1454.2376847035416,2669.8029138084676,280.95884608210889,0.45943178489736375,7.458081391564229E-3,7.3881049070728497E-2,281757570.32846165,16151278.410000004,4.1272787956126517E-2,{"$f":"I30=Comparatives!$D$3","v":false},4,{"$f":"ROW()","v":30},{"$f":"NOT(ISNA(MATCH(BU30,Comparatives!$F:$F,0)))","v":false},{"$f":"BU30='List Box etc'!$G$18","v":false},{"$f":"K30=Assumptions!$F$16","v":false},false]
[null,"Australia ",30,"Store 30","Store 30 Australia ",14622129.700000003,907," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",1731073.076923077,11581854.470000001,70899949.059999987,30175237.920000002,556970.91,30732208.829999998,-19158267.580000002,-2470315.87,-1072556.3399999999,-384848.91000000125,-6138364.7400000012,-6766045.8799999999,-33859.46,-454945.69999999995,-157225.01999999999,-2436353.5299999998,9145500.9400000013,-136359.99999999997,-486939.85999999987,-10336339.32,4920093.6599999992,-229118911.23000005,160035322.16999999,-729817.68,729817.68,0,0,0,37159823.449999996,0.46569554069187657,42634420.219999999,0.53430445930812354,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},4,0.42560309732329737,7.8557307499425178E-3,0.43345882807323988,8.6577844150569586E-2,6767.7670782800451,5.4280562271535335E-3,424.30971334068494,74499834.720000058,3.270280449824866E-2,240185068.23000005,1.0143651093526595E-2,3.436326206579083E-2,536.86864388092602,6.8679860346291758E-3,3218846.5900000003,4.5399843479097708E-2,3548.8937045203975,7459.8080264608598,1219.8630650496139,0.53430445930812354,6.4167281645716888E-3,2.4415716793507628E-2,76230907.796923131,9145500.9400000013,8.6379145508034702E-2,{"$f":"I31=Comparatives!$D$3","v":false},4,{"$f":"ROW()","v":31},{"$f":"NOT(ISNA(MATCH(BU31,Comparatives!$F:$F,0)))","v":false},{"$f":"BU31='List Box etc'!$G$18","v":false},{"$f":"K31=Assumptions!$F$16","v":false},false]
[null,"Australia ",31,"Store 31","Store 31 Australia ",19217844.780000001,1064," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",313478.92307692306,1575125.3000000003,10290645.23,3830206.63,-63859.23,3766347.4,-2191222.0999999996,-129549.20999999999,-9988.2300000000032,-51201.599999999911,-757696.17,-745256.04000000015,-25333.21,-103151.34,-64972.459999999992,-441656.35,1133468.9500000002,-102729.54000000001,-45498.29,-11678741.159999998,5006863.87,-51586511.570000008,28562003.550000001,-219862.92,219862.92,0,0,0,7421499.5299999993,0.6326458588903402,4309391.34,0.3673541411096598,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},4,0.37220276711453593,-6.2055613202788452E-3,0.36599720579425704,7.3629607577094566E-2,712.12046052631581,4.9755480687190988E-3,48.121804511278114,29696385.310000006,1.4872394245614666E-2,63485115.650000006,6.9568487901147886E-3,4.2918236916034462E-2,42.761550751879703,4.4213252894347421E-3,400402.55000000005,3.8909372643876484E-2,376.31818609022559,700.42860902255654,33.196842105263158,0.3673541411096598,1.0023797118113263E-2,3.046251387260418E-2,30009864.23307693,1133468.9500000002,2.7194313098574292E-2,{"$f":"I32=Comparatives!$D$3","v":false},4,{"$f":"ROW()","v":32},{"$f":"NOT(ISNA(MATCH(BU32,Comparatives!$F:$F,0)))","v":false},{"$f":"BU32='List Box etc'!$G$18","v":false},{"$f":"K32=Assumptions!$F$16","v":false},false]
[null,"Australia ",32,"Store 32","Store 32 Australia ",1093049.4100000001,350," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1705557.3846153845,6843051.3200000012,31397250.099999998,13897573.4,318532.68,14216106.079999998,-7363659.9299999997,-1141402.72,-614623.75999999989,210140.06999999977,-2579149.4800000009,-2179699.63,0,-307748.21000000002,-103784.5,-414476.24,6428575.080000001,-50360.45,-225000.34999999998,-14886822.539999999,11651366.319999998,2835194.7299999995,-15824427.539999997,-511848,511848,0,0,0,21997245.450000003,0.61239234757782879,13922937.969999999,0.38760765242217121,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},4,0.44263664351929982,1.014524135029265E-2,0.45278188486959242,8.2145712499834531E-2,7368.9985142857167,-6.6929450614530029E-3,-600.40019999999936,16224689.029999997,2.5546020588352692E-2,12563475.809999999,3.2990570942962642E-2,1.3201036354454495E-2,642.85814285714275,7.1662438361122585E-3,1603295.88,5.1064850421406807E-2,4580.8453714285715,6227.7132285714279,1756.0678857142855,0.38760765242217121,9.8017568105430997E-3,5.4321871475469907E-2,17930246.414615382,6428575.080000001,0.25814336013960953,{"$f":"I33=Comparatives!$D$3","v":false},4,{"$f":"ROW()","v":33},{"$f":"NOT(ISNA(MATCH(BU33,Comparatives!$F:$F,0)))","v":false},{"$f":"BU33='List Box etc'!$G$18","v":false},{"$f":"K33=Assumptions!$F$16","v":false},false]
[null,"Australia ",33,"Store 33","Store 33 Australia ",38785075.170000002,1575.39," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",371301.07692307694,21209899.290000003,268565575.37,109809848.26000002,3435634.2200000007,113245482.48,-92024315.809999973,-3646493.6300000004,-4338756.49,-3489036.9200000018,-26848359.000000004,-44478044.769999988,-238074.03999999998,-1809057.75,-682695.83,-3812521.22,17397378.070000004,-917714.36,-1152778.3499999999,-130442267.86,23424338.18,-612378543.48000002,213661699.10999998,-2260369.6799999997,1850247.2799999998,0,0,0,198564926.90999997,0.61815828731852562,122655270.22000001,0.38184171268147438,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},4,0.40887536724956702,1.2792533872841905E-2,0.42166790112240887,9.9969472867143527E-2,17042.357130615277,1.2991378046844582E-2,2214.7131313516029,506144896.45000011,7.5324699443583597E-3,745081181.01999998,5.1169205680121213E-3,1.4195867116429681E-2,731.74156875440349,4.2923533606711471E-3,7055961.5700000012,2.62727699195218E-2,4478.8665473311376,28233.037387567514,2905.2047619954424,0.38184171268147438,6.7360001277441458E-3,1.3825341405410553E-3,506516197.52692318,17397378.070000004,2.4729934149310583E-2,{"$f":"I34=Comparatives!$D$3","v":false},4,{"$f":"ROW()","v":34},{"$f":"NOT(ISNA(MATCH(BU34,Comparatives!$F:$F,0)))","v":false},{"$f":"BU34='List Box etc'!$G$18","v":false},{"$f":"K34=Assumptions!$F$16","v":false},false]
[null,"Australia ",34,"Store 34","Store 34 Australia ",7997806.2399999993,650," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",4003301.769230769,596115.85000000149,20163903.200000003,6500898.1500000004,6816.2900000000009,6507714.4399999995,-5911598.5899999971,-91549.17,-67835.25,-152548.33999999909,-1465588.18,-3162444.0600000005,-22891.460000000003,-155602.82,-49975.799999999988,-420441.58,175674.27000000144,-3151.71,-55330.259999999987,-12803533.310000002,5202740.0200000005,-52215616.960000001,19707922.879999999,-1220395.8,1220395.8,0,0,0,17161332.150000002,0.74659817056935451,5824703.4799999995,0.25340182943064543,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},4,0.32240276525429856,3.3804417390775811E-4,0.32274080942820627,7.2683754006515944E-2,2254.7510461538459,7.5654171956151366E-3,234.68975384615246,40108487.370000005,1.0482608733693563E-2,66239546.07,6.3472895716357985E-3,2.0851200079159273E-2,85.123476923076907,2.7440252738368622E-3,300279.5,1.4891933224515775E-2,461.96846153846155,4865.2985538461544,139.57955384615386,0.25340182943064543,7.7168997716672225E-3,0.19853803747831761,44111789.139230773,175674.27000000144,2.8673848163531259E-3,{"$f":"I35=Comparatives!$D$3","v":false},4,{"$f":"ROW()","v":35},{"$f":"NOT(ISNA(MATCH(BU35,Comparatives!$F:$F,0)))","v":false},{"$f":"BU35='List Box etc'!$G$18","v":false},{"$f":"K35=Assumptions!$F$16","v":false},false]
[null,"Australia ",35,"Store 35","Store 35 Australia ",20729454.260000002,1035," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",6276465.230769231,5071063.4099999908,109166612.13999999,46568910.619999997,1041349.11,47610259.729999997,-42501275.369999997,-3284138.1700000009,-2791055.16,-1795958.9900000007,-10006510.100000003,-21109426.800000001,-13027.46,-748087.72000000009,-221194.40000000002,-5006667.97,64395.439999990631,-181731.19999999998,-813299.55,-54647864.330000013,22761223.34,-246937877.95999998,137863292.22999999,-1530257.64,1530257.64,0,0,0,62050329.299999997,0.49134456933350229,64236462.440000013,0.50865543066649777,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},4,0.4265856538652863,9.5390805813826019E-3,0.43612473444666894,9.1662733722717549E-2,9668.125700483095,1.6451540950055181E-2,1735.2260772946865,140961226.72,3.551805050579656E-2,303115999.92999995,1.6517333202985703E-2,4.5862630266287209E-2,785.79666666666674,7.4500759349112123E-3,4435151.4900000012,4.0627362185721869E-2,4285.1705217391318,20395.581449275363,2709.2585700483091,0.50865543066649777,6.8527153617318455E-3,5.7494366709118172E-2,147237691.95076922,64395.439999990631,3.1489706328387626E-4,{"$f":"I36=Comparatives!$D$3","v":false},4,{"$f":"ROW()","v":36},{"$f":"NOT(ISNA(MATCH(BU36,Comparatives!$F:$F,0)))","v":false},{"$f":"BU36='List Box etc'!$G$18","v":false},{"$f":"K36=Assumptions!$F$16","v":false},false]
[null,"Australia ",36,"Store 36","Store 36 Australia ",101007114.77,2160.7600000000002," Brand Type 13"," Brand Type 13"," Classification Type 17"," Classification Type 17",418476.30769230769,2361156.75,18804496.860000003,7054526.9699999988,-86115.12,6971279.8499999996,-4608851.26,-412796.95999999996,-333686.60000000003,-117811.27999999974,-1419887.3900000001,-1677946.16,-21988.740000000005,-123776.93,-88759.53,-380182.70999999996,1980974.0399999998,-78413.809999999969,-87970.83,-10918595.420000002,10161718.399999999,-33521667.170000006,27919020.759999998,-120406.79999999997,120406.79999999997,0,0,0,12684457.380000001,0.59180398034413262,8749087.8500000015,0.40819601965586727,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},4,0.37515106213801658,-4.579496098254021E-3,0.37072408275006613,7.5507863920587767E-2,657.12406282974507,6.2650588780496473E-3,54.523075214276332,6359523.4300000146,5.9781635241180187E-2,44560669.390000001,8.5317997957480851E-3,2.0217648620458752E-2,40.712911197911843,4.6781804722000938E-3,703747.22999999986,3.7424411577688964E-2,325.69430663285129,776.55369407060471,164.60659212499306,0.40819601965586727,6.5823048030225241E-3,2.2254055017152299E-2,6777999.7376923226,1980974.0399999998,0.21043100678631874,{"$f":"I37=Comparatives!$D$3","v":false},4,{"$f":"ROW()","v":37},{"$f":"NOT(ISNA(MATCH(BU37,Comparatives!$F:$F,0)))","v":false},{"$f":"BU37='List Box etc'!$G$18","v":false},{"$f":"K37=Assumptions!$F$16","v":false},false]
[null,"Australia ",37,"Store 37","Store 37 Australia ",11735836.039999997,668," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1982953.3846153845,720164.99000000034,14967721.199999999,5553772.2999999998,-76198.23,5477574.0700000003,-4756067.1099999994,-512659.82,-166033.92000000001,-751418.62999999977,-942668.94000000006,-1778894.6500000001,-22544.460000000003,-137837.29,-88643.89,-26648.69,693516.3000000004,-146619.72,-75022.150000000009,-7825792.9799999986,7778780.9200000009,-14349727.570000004,13476377.300000001,-1188441,1188441,0,0,0,9676385.6900000013,0.56730942650837213,7380242.0299999993,0.43269057349162804,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},4,0.37104995648903455,-5.0908370741165332E-3,0.36595911941491804,6.2980124188844466E-2,1411.1810479041917,5.0202607328094798E-2,1124.8781886227541,920362.33000000194,2.8954564013935622E-2,23363961.550000004,1.1405895332848633E-3,1.7804106345861118E-3,112.30860778443115,5.0122626549190408E-3,885760.72,5.9178061119951914E-2,1325.9891017964071,2663.0159431137727,282.30296407185631,0.43269057349162804,9.2089696325984485E-3,0.13248198293641283,2903315.7146153864,693516.3000000004,0.1719867162521623,{"$f":"I38=Comparatives!$D$3","v":false},4,{"$f":"ROW()","v":38},{"$f":"NOT(ISNA(MATCH(BU38,Comparatives!$F:$F,0)))","v":false},{"$f":"BU38='List Box etc'!$G$18","v":false},{"$f":"K38=Assumptions!$F$16","v":false},false]
[null,"Australia ",38,"Store 38","Store 38 Australia ",26733013.870000001,2711," Brand Type 12"," Brand Type 12"," Classification Type 22"," Classification Type 22",1250251.2307692308,236714.18000000028,20341896.989999995,7014932.8699999992,-0.79,7014932.0799999991,-6778217.9000000004,-484207.55,0,-197782.4599999995,-1547888.6400000001,-3917526.8000000003,0,-269150.65999999997,-22712.170000000002,-1139981.8500000001,-903267.66999999981,-7702.67,-50946.06,-26249659.649999999,6424539.2299999995,-82633311.98999998,14794490.039999997,0,0,0,0,0,19804159.84,0.85400442311815461,3385602.77,0.14599557688184545,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},4,0.34485145969663084,-3.883610266969503E-8,0.34485142086052817,7.6093622967461527E-2,570.96593139063077,9.7229112947149754E-3,72.955536702323684,87663942.36999999,1.3003999354586638E-2,108882971.63999999,1.0469790021612605E-2,5.6041078693909972E-2,18.792349686462558,2.5044891351600541E-3,783773.05,3.8529988151316474E-2,289.10846551088162,1445.0486167465881,0,0.14599557688184545,1.3231345146045794E-2,6.1461879950716981E-2,88914193.600769222,-903267.66999999981,-7.3143858821925305E-3,{"$f":"I39=Comparatives!$D$3","v":false},4,{"$f":"ROW()","v":39},{"$f":"NOT(ISNA(MATCH(BU39,Comparatives!$F:$F,0)))","v":false},{"$f":"BU39='List Box etc'!$G$18","v":false},{"$f":"K39=Assumptions!$F$16","v":false},false]
[null,"Australia ",39,"Store 39","Store 39 Australia ",9503251.7899999991,395," Brand Type 15"," Brand Type 15"," Classification Type 26"," Classification Type 26",1954748.7692307692,-273558.81000000023,3561502.2200000007,1165662.3099999998,1158.3300000000002,1166820.6400000001,-1440379.45,-87446.98000000001,-110261.07,2827.1699999998236,-537783.42000000004,-527744.41999999993,0,-38906.539999999994,-45050.960000000006,-276162.84000000003,-549721.65000000026,0,-17291.000000000004,-4313015.5199999986,662365.14,-21996384.780000001,2963063.19,0,0,0,0,0,2835202.04,0.6983084929780824,1224897.5699999998,0.3016915070219176,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},5,0.32729512379750803,3.2523635489970296E-4,0.32762036015240781,0.15099904107317949,1361.477012658228,-7.9381390923289198E-4,-7.1573924050628444,22683971.969999999,1.2174359956238301E-2,26309400.300000001,1.0496736407937053E-2,7.7541111289830947E-2,43.774683544303805,4.8549738093382408E-3,171404.48,4.8127017593154825E-2,433.93539240506334,1336.0618227848099,279.14194936708861,0.3016915070219176,1.0924193667918025E-2,0.54885513148178489,24638720.739230767,-549721.65000000026,-1.6064128985795602E-2,{"$f":"I40=Comparatives!$D$3","v":true},5,{"$f":"ROW()","v":40},{"$f":"NOT(ISNA(MATCH(BU40,Comparatives!$F:$F,0)))","v":false},{"$f":"BU40='List Box etc'!$G$18","v":false},{"$f":"K40=Assumptions!$F$16","v":false},true]
[null,"Australia ",40,"Store 40","Store 40 Australia ",6492097.8599999994,350," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",2198003,1601990.1299999997,6921046.9500000002,2444905.85,1411875.2399999998,3856781.0900000003,-2254790.96,-43761,-16348.439999999995,92223.899999999863,-1797307.71,-157626.91999999998,0,-65327.92,-65271.419999999991,-294022.8,1307967.3299999996,-6211.09,-10186.040000000001,-784745.75999999989,223994.23999999999,-27318152.760000002,7082659.0200000014,0,0,0,0,0,6970668.4900000002,0.88348215988198486,919325,0.1165178401180151,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},6,0.35325664854794836,0.20399735042976405,0.55725399897771255,0.25968725873185994,5135.1648857142854,-1.3325137174513729E-2,-263.49685714285675,20796245.259999998,1.4138263726170348E-2,28102898.520000003,1.0462365644979739E-2,4.2482416623398279E-2,29.102971428571433,1.4717484325113559E-3,180571.43,2.609019001092024E-2,515.91837142857139,450.3626285714285,46.709828571428559,0.1165178401180151,9.4390228056464784E-3,0.3175824432169182,22994248.259999998,1307967.3299999996,4.0955306168378287E-2,{"$f":"I41=Comparatives!$D$3","v":true},6,{"$f":"ROW()","v":41},{"$f":"NOT(ISNA(MATCH(BU41,Comparatives!$F:$F,0)))","v":true},{"$f":"BU41='List Box etc'!$G$18","v":false},{"$f":"K41=Assumptions!$F$16","v":false},true]
[null,"Australia ",41,"Store 41","Store 41 Australia ",6017140.0899999999,350," Brand Type 15"," Brand Type 15"," Classification Type 23"," Classification Type 23",647438.61538461538,2893256.6700000004,23158746.950000003,9248355.9800000004,199646.32,9448002.3000000007,-6552882.8800000008,-851278.15000000014,-56785.920000000013,-323106.63000000099,-1584883.6,-2673056.8799999994,-43860.000000000007,-145742.16,-46032.929999999986,-556465.43999999994,2336791.2300000004,-47664.460000000006,-196022.15999999997,-9526208.7899999991,3249093.32,-61940891.450000003,10994077.899999999,0,0,0,0,0,12855861.940000001,0.49006858112280632,13376919.42,0.50993141887719373,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},7,0.39934613042611095,8.6207738454519445E-3,0.4079669042715629,6.8435637015326511E-2,4528.2388571428573,1.3951818321500376E-2,923.16180000000281,57223929.020000003,9.7243487039401465E-3,71467100.24000001,7.7863161948824562E-3,2.4028305210183225E-2,560.06331428571423,8.464281786195689E-3,1090717.7000000002,4.7097440217938907E-2,3116.3362857142861,7637.3053714285697,287.55977142857148,0.50993141887719373,6.2931798648112949E-3,2.7956547769291778E-2,57871367.635384619,2336791.2300000004,2.9072920761099588E-2,{"$f":"I42=Comparatives!$D$3","v":true},7,{"$f":"ROW()","v":42},{"$f":"NOT(ISNA(MATCH(BU42,Comparatives!$F:$F,0)))","v":false},{"$f":"BU42='List Box etc'!$G$18","v":false},{"$f":"K42=Assumptions!$F$16","v":false},true]
[null,"Australia ",42,"Store 42","Store 42 Australia ",3997319.41,359," Brand Type 16"," Brand Type 16"," Classification Type 28"," Classification Type 28",5059233.923076923,15055417.869999999,57669403.320000008,25758595.689999998,324665.81,26083261.5,-10984575.149999999,-1171514.4899999998,-602872.31999999995,364280.2100000006,-4096406.85,-2843639.66,0,-485733.8,-108135.86,-786319.39999999979,14269098.469999999,-160723.72999999995,-222173.91000000003,-11408478.48,8436751.2799999993,-66803011.980000004,38577757.400000006,-11760,10483.859999999999,0,0,0,31751980.469999999,0.4860817788814033,33570320.939999998,0.51391822111859664,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},7,0.4466596532492092,5.6297757789944818E-3,0.45228942902820374,7.1032585984453001E-2,11410.604038997215,-6.3166980934180501E-3,-1014.7081058495838,31198257.920000002,2.5203952157082484E-2,78223250.460000008,1.0052246555544117E-2,1.3634949465955384E-2,618.86883008356551,3.8525439350774265E-3,1926107.88,3.3399129679082651E-2,5365.203008356546,7921.0018384401119,1679.3100835654595,0.51391822111859664,8.4227297671995386E-3,8.77282169021915E-2,36257491.843076922,14269098.469999999,0.28335525642162396,{"$f":"I43=Comparatives!$D$3","v":false},7,{"$f":"ROW()","v":43},{"$f":"NOT(ISNA(MATCH(BU43,Comparatives!$F:$F,0)))","v":false},{"$f":"BU43='List Box etc'!$G$18","v":false},{"$f":"K43=Assumptions!$F$16","v":false},false]
[null,"Australia ",43,"Store 43","Store 43 Australia ",2393435.96,50," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",457021.07692307694,5713618.7100000028,31270577.16,12344398.240000002,258259.14,12602657.380000003,-6881803.0099999998,-600590.08000000007,-123007.43999999999,136591.15000000058,-2078939.86,-3060788.8799999994,0,-175399.96000000002,-52560.47,-784303.66,4929315.0500000026,-57296.6,-209331.71999999997,-8683796.8400000017,8006728.2999999989,-65660063.18,50830754.659999989,0,0,0,0,0,21673153.629999995,0.61453089910344416,13594647.65,0.38546910089655589,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},7,0.3947608058795421,8.2588542794903765E-3,0.40301966015903246,6.6482298979095661E-2,41578.797200000001,-4.3680405801630739E-3,-2731.8230000000117,15506377.06000001,5.0579426578189986E-2,74343860.019999996,1.0549676325509686E-2,2.5081201923041193E-2,4186.634399999999,6.6942071113343009E-3,885847.11,2.8328454107752706E-2,17716.942200000001,61215.777599999987,2460.1487999999999,0.38546910089655589,5.6091052973708533E-3,1.4615050901832377E-2,15963398.136923086,4929315.0500000026,0.22232777793037523,{"$f":"I44=Comparatives!$D$3","v":false},7,{"$f":"ROW()","v":44},{"$f":"NOT(ISNA(MATCH(BU44,Comparatives!$F:$F,0)))","v":false},{"$f":"BU44='List Box etc'!$G$18","v":false},{"$f":"K44=Assumptions!$F$16","v":false},false]
[null,"Australia ",44,"Store 44","Store 44 Australia ",9486250.3699999973,448," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",6587657.615384615,79291.290000000008,472226.85000000003,251711.23,-0.89,251710.34,-172419.05,0,0,-3550.77,-74828.53,-51112.5,-398,-282.16000000000003,-6216.75,0,79291.290000000008,0,-2069.9,-371422.83,0,-1399499.12,0,0,0,0,0,0,352818.57,0.71338791420700143,141749.06,0.28661208579299863,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},7,0.53303032218519553,-1.8846874124162993E-6,0.53302843749778306,0.15845886357372521,167.02796874999999,7.5192039588600264E-3,7.9258258928571426,1770921.9500000002,0,1770921.9500000002,0,0,4.6203124999999998,4.3832746909668518E-3,6498.91,1.3762262776883609E-2,14.506495535714285,114.09040178571429,0.8883928571428571,0.28661208579299863,5.9750943852514954E-4,13.950197061824449,8358579.5653846152,79291.290000000008,6.8300754157351916E-3,{"$f":"I45=Comparatives!$D$3","v":false},7,{"$f":"ROW()","v":45},{"$f":"NOT(ISNA(MATCH(BU45,Comparatives!$F:$F,0)))","v":false},{"$f":"BU45='List Box etc'!$G$18","v":false},{"$f":"K45=Assumptions!$F$16","v":false},false]
[null,"Australia ",45,"Store 45","Store 45 Australia ",8951095.8699999992,250," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1359271.3846153845,1971404.7299999993,21152247.609999996,7880121.419999999,-167952.58000000002,7712168.8399999989,-5740764.1099999994,-157200,-386274.59999999992,-160112.73999999993,-1763085.6500000004,-2503397.2500000009,-25349.379999999997,-172061.16,-88510.670000000013,-607972.83000000007,1363431.8999999992,-174745.13,-70512.169999999984,-21403916.079999998,15294924.84,-89693734.580000013,63823821.070000008,-858365.63999999978,858365.63999999978,-29946.480000000007,29946.480000000007,0,14716914.610000001,0.61031374919382819,9396772.2100000009,0.38968625080617186,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},7,0.37254298291565813,-7.9401765285972859E-3,0.36460280638706083,8.3352165807972056E-2,7052.3426000000018,7.5695379021709537E-3,640.45095999999978,31978904.75,1.9011683944554107E-2,111985962.78000002,5.4290092696205328E-3,2.87427057970224E-2,282.04867999999993,3.3335544902880418E-3,592516.96000000008,2.8012009452833754E-2,2370.0678400000002,10013.589000000004,1646.4959199999996,0.38968625080617186,8.1344149885355863E-3,6.4261321523712292E-2,33338176.134615384,1363431.8999999992,2.944585102784672E-2,{"$f":"I46=Comparatives!$D$3","v":false},7,{"$f":"ROW()","v":46},{"$f":"NOT(ISNA(MATCH(BU46,Comparatives!$F:$F,0)))","v":false},{"$f":"BU46='List Box etc'!$G$18","v":false},{"$f":"K46=Assumptions!$F$16","v":false},false]
[null,"Australia ",46,"Store 46","Store 46 Australia ",2672450.2000000002,221.8," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",3105372.230769231,1880958.9100000004,4732769.4000000004,1733499.5199999998,1049839.46,2783338.98,-902380.06999999972,-121449.14999999998,-1688,184962.12000000014,-197104.2,-483354.46000000014,0,-35190.129999999997,-52691.37,-256634.74000000002,1624324.1700000004,921.32999999999993,-11691.949999999999,-4854069.5999999987,314646.76000000007,-24082336.619999994,939908.05000000016,0,0,0,0,0,4604101.5,0.85357292297971954,789815.5,0.14642707702028043,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},7,0.36627593138174019,0.22182349725300368,0.58809942863474396,4.1646694216709565E-2,888.65734896302979,-3.908116038782708E-2,-833.91397655545597,27681851.409999993,9.2708661786722619E-3,28936406.219999991,8.8689223550719176E-3,5.4225067462615018E-2,52.713931469792598,2.4704246101658785E-3,208409.31999999998,4.4035384441084319E-2,939.62723174030646,2179.2356176735802,7.6104598737601439,0.14642707702028043,7.4354203693085055E-3,0.65614272919555949,30787223.640769225,1624324.1700000004,3.7986972000011748E-2,{"$f":"I47=Comparatives!$D$3","v":false},7,{"$f":"ROW()","v":47},{"$f":"NOT(ISNA(MATCH(BU47,Comparatives!$F:$F,0)))","v":false},{"$f":"BU47='List Box etc'!$G$18","v":false},{"$f":"K47=Assumptions!$F$16","v":false},false]
[null,"Australia ",47,"Store 47","Store 47 Australia ",3460908.6400000006,350," Brand Type 29"," Brand Type 29"," Classification Type 37"," Classification Type 37",4590823.615384615,7016774.9999999991,45230487.629999988,19553511.509999994,167415.57,19720927.079999998,-12676093.200000001,-1553921.8699999999,-783849.11000000034,-993844.78999999934,-3173041.16,-4591723.68,-2035,-248106.96000000002,-141237.06,-172651.47000000003,6844123.5299999993,-182499.4,-636665.71000000008,-41789909.830000013,3864513.6799999997,-88623577.800000012,58557418.729999997,0,0,0,0,0,21502173.900000002,0.41922551942317809,29788057.500000004,0.58077448057682191,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},7,0.43230821807525138,3.7013876872058842E-3,0.43600960576245734,7.0152707305667417E-2,9065.8318857142858,2.1972895762919272E-2,2839.5565428571408,67991555.220000029,2.5393075572599025E-3,130413487.63000003,1.3238774082158942E-3,3.8171481017924211E-3,1819.044885714286,1.4076030203524034E-2,2125765.29,4.6998504800333955E-2,6073.6151142857143,13119.210514285713,2245.3831714285725,0.58077448057682191,5.4853921105073016E-3,0.10149843293618757,72582378.835384637,6844123.5299999993,6.7892083735311012E-2,{"$f":"I48=Comparatives!$D$3","v":false},7,{"$f":"ROW()","v":48},{"$f":"NOT(ISNA(MATCH(BU48,Comparatives!$F:$F,0)))","v":false},{"$f":"BU48='List Box etc'!$G$18","v":false},{"$f":"K48=Assumptions!$F$16","v":false},false]
[null,"Bangladesh",48,"Store 48","Store 48 Bangladesh",14584335.809999999,135," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",1248505.3846153845,3845950.4900000007,47851986.539999999,18509700.979999997,432442.20999999996,18942143.189999998,-15072841.449999999,-2468492.88,-580497.48,-287250.00999999978,-3820082.59,-5853733.1100000013,-47473.459999999992,-252397.50000000003,-76284.409999999989,-1285229.08,2560721.4100000006,-152815.57999999999,-478823.52999999985,-7782025.6799999978,3175004.0800000005,-138954815.51999998,76465517.599999994,-4362183.96,4340692.5600000005,0,0,0,27492112.880000003,0.51078813166814463,26330815.210000001,0.48921186833185537,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},7,0.38681154782419608,9.0370795711588025E-3,0.39584862739535492,7.9831222614065375E-2,28296.908074074072,6.0028857894934909E-3,2127.7778518518503,67117810.919999972,1.9148852776678143E-2,151099025.16,8.5058727456319479E-3,2.6858426847664162E-2,3546.8409629629618,1.0006345914181557E-2,2949990.37,6.164823204432842E-2,21851.780518518521,43360.986000000012,4651.636592592592,0.48921186833185537,5.2745459123001758E-3,2.6090983361197456E-2,68366316.304615363,2560721.4100000006,2.6968242767170011E-2,{"$f":"I49=Comparatives!$D$3","v":false},7,{"$f":"ROW()","v":49},{"$f":"NOT(ISNA(MATCH(BU49,Comparatives!$F:$F,0)))","v":false},{"$f":"BU49='List Box etc'!$G$18","v":false},{"$f":"K49=Assumptions!$F$16","v":false},false]
[null,"Bangladesh",49,"Store 49","Store 49 Bangladesh",23679599.470000003,2005.75," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",906205.84615384613,2076350.1700000006,13022637.16,5572294.9400000004,108995.95999999998,5681290.9000000004,-3604940.7299999995,-509904.2,-192921.47,-133763.45000000001,-927921.35000000009,-1106332.4799999997,-59626.079999999987,-103398.02999999998,-31982.27,-374058.05000000005,1702292.1200000006,-53464.650000000009,-118352.33000000002,-8231382.8400000008,7386220.1799999997,-42927343.540000014,39906867.960000001,-131298.24000000002,131298.24000000002,0,0,0,8288890.71,0.56551382997656485,6368382.5,0.43448617002343504,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},7,0.42789297371470347,8.3697302367287934E-3,0.43626270395143224,7.1254488518668058E-2,462.63061199052726,1.0271609993931521E-2,66.689991275084139,3865638.240000017,9.6764887652807982E-2,51290024.62000002,7.2929980590054145E-3,2.8723679037065335E-2,59.006521251402226,9.0881999203301159E-3,698749.15,5.365650147623402E-2,348.37300261747475,551.58044621712565,125.91177863642028,0.43448617002343504,7.9398687631100345E-3,6.9586968831269053E-2,4771844.086153863,1702292.1200000006,0.25685045535255163,{"$f":"I50=Comparatives!$D$3","v":false},7,{"$f":"ROW()","v":50},{"$f":"NOT(ISNA(MATCH(BU50,Comparatives!$F:$F,0)))","v":false},{"$f":"BU50='List Box etc'!$G$18","v":false},{"$f":"K50=Assumptions!$F$16","v":false},false]
[null,"Bangladesh",50,"Store 50","Store 50 Bangladesh",55433244.709999993,3596," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",2496182.846153846,17402948.5,74471539.730000004,31177605.800000004,656354.89999999991,31833960.700000003,-14413645.240000002,-1768752.19,-425493.02,-226300.1000000021,-5404065.6399999997,-4825221.9200000009,510.54000000000019,-400959.1,-148454.45000000001,-1743842.4900000002,15659106.009999998,-359933.67000000004,-396685.86,-7457509.4400000004,3628804.9800000004,-166814489.03,106352628.3,-21924,19548.899999999998,0,0,0,43394909.130000003,0.51801876837031491,40376011.499999993,0.48198123162968509,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},7,0.4186512849477243,8.8134997930705457E-3,0.42746478474079486,7.2565515089290336E-2,1502.7991212458287,3.0387460877063042E-3,62.931062291435509,64292940.290000014,2.712338994194723E-2,174293922.47,1.0005182425681857E-2,2.341622714291099E-2,110.31308676307007,5.3266772976388408E-3,2678099.41,3.5961380947803323E-2,744.7439961067854,1341.8303448275865,118.18200222469412,0.48198123162968509,5.3840581442749225E-3,3.351861469769353E-2,66789123.136153862,15659106.009999998,0.16880826993664971,{"$f":"I51=Comparatives!$D$3","v":false},7,{"$f":"ROW()","v":51},{"$f":"NOT(ISNA(MATCH(BU51,Comparatives!$F:$F,0)))","v":false},{"$f":"BU51='List Box etc'!$G$18","v":false},{"$f":"K51=Assumptions!$F$16","v":false},false]
[null,"Bangladesh",51,"Store 51","Store 51 Bangladesh",6308856.0300000003,122," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",5405791.692307692,2304636.6100000003,11428347.549999999,4599808.71,115749.51,4715558.2199999988,-2410921.6099999994,-218740.96,-133678.59999999998,-95322.669999999751,-1062680.9100000001,-454484.06000000006,0,-69303.73,-22083.820000000003,-82355.510000000009,2222281.1,-40696.379999999997,-87887.920000000013,-6797582.4900000012,5883813.7800000003,-4980106.17,3339882.71,-1550654.3999999997,1550654.3999999997,0,0,0,5926771.4399999995,0.45982452355883086,6962431.1500000022,0.54017547644116914,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},7,0.40249114667500641,1.012828053168544E-2,0.41261942720669176,9.2986401170482458E-2,8710.4992622950831,8.3408970179595001E-3,781.33336065573565,2553992.1700000009,3.2245795804456197E-2,13328343.060000001,6.178975858384006E-3,7.2062482909001149E-3,720.39278688524598,7.6903436490256211E-3,350824.89,3.0697779225308915E-2,2875.6138524590165,3725.2791803278692,1095.7262295081966,0.54017547644116914,6.0641951687932351E-3,0.47301603916549534,7959783.8623076929,2222281.1,0.2010158089312889,{"$f":"I52=Comparatives!$D$3","v":false},7,{"$f":"ROW()","v":52},{"$f":"NOT(ISNA(MATCH(BU52,Comparatives!$F:$F,0)))","v":false},{"$f":"BU52='List Box etc'!$G$18","v":false},{"$f":"K52=Assumptions!$F$16","v":false},false]
[null,"Bangladesh",52,"Store 52","Store 52 Bangladesh",48951274.870000005,3248," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",9202465.384615384,3330027.0000000009,20823873.430000003,8562103.0300000012,167382.68000000002,8729485.709999999,-5390149.2699999996,-828035.94999999984,-6747,-202567.56999999995,-1525074.6900000002,-1979752.5,-35527.320000000007,-127860.40000000001,-79340.680000000008,-739782.15999999992,2590244.8400000008,-62809.79,-131894.98000000001,-8066438.8300000019,1688198.1899999997,-62397476.410000004,14063419.030000001,-29004,29004,0,0,0,12706439.779999999,0.54697566537230735,10523916.860000001,0.45302433462769259,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},7,0.41116764653712168,8.0380185061468649E-3,0.41920566504326845,7.3236840164562986E-2,469.54270012315277,9.7276604509212057E-3,62.36686268472905,54712298.020000011,1.3521313978249889E-2,70492919.24000001,1.049441799227153E-2,3.5525675013671064E-2,40.608060344827592,6.333835078443424E-3,1098046.8199999998,5.2730190840388699E-2,338.06860221674873,609.52971059113304,13.015492610837441,0.45302433462769259,6.1400872623340753E-3,0.44191900299191278,63914763.404615395,2590244.8400000008,2.9179115832654829E-2,{"$f":"I53=Comparatives!$D$3","v":false},7,{"$f":"ROW()","v":53},{"$f":"NOT(ISNA(MATCH(BU53,Comparatives!$F:$F,0)))","v":false},{"$f":"BU53='List Box etc'!$G$18","v":false},{"$f":"K53=Assumptions!$F$16","v":false},false]
[null,"Bangladesh",53,"Store 53","Store 53 Bangladesh",18375488.109999999,710.1," Brand Type 4"," Brand Type 4"," Classification Type 7"," Classification Type 7",6486535.538461538,43466628.370000012,172644441.68000004,71663763.099999994,1909681.1800000002,73573444.280000016,-30090106.759999998,-2552206.5299999998,-1451262.8200000003,-1171791.1199999982,-10974578.15,-10618212.68,-4501.3500000000004,-1051838.55,-484299.15,-4489857.49,38976770.88000001,-367129.68999999994,-507756.64,-56566072.020000011,23505217.040000003,-277914805.16000003,111531022.91,-528608.28,528608.28,0,0,0,105727689.13999999,0.53472929616414711,91994204.719999999,0.46527070383585289,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},7,0.41509452839976296,1.1061353388599865E-2,0.42615588178836294,6.3567515080164602E-2,15454.975566821575,6.7873086940843236E-3,1650.1776087874921,199444637.23000005,2.2511798523929653E-2,335009485.46000004,1.340218019151009E-2,2.6006383097592227E-2,715.04948598788906,2.9410540823615809E-3,4455473.92,2.5807224817919774E-2,6274.431657513026,14953.123053091113,2050.0833262920719,0.46527070383585289,6.092513258837513E-3,3.7571644214787189E-2,205931172.76846159,38976770.88000001,0.13627502167995181,{"$f":"I54=Comparatives!$D$3","v":false},7,{"$f":"ROW()","v":54},{"$f":"NOT(ISNA(MATCH(BU54,Comparatives!$F:$F,0)))","v":false},{"$f":"BU54='List Box etc'!$G$18","v":false},{"$f":"K54=Assumptions!$F$16","v":false},false]
[null,"Bangladesh",54,"Store 54","Store 54 Bangladesh",16486797.379999999,651.5," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",1650461,1812138.3599999996,11357562.750000002,3806785.7399999998,18315,3825100.7399999998,-2009015.1000000006,-99216.54,-62518.44000000001,-21171.270000000502,-764343.33,-714946.83,-1939.46,-115044.15999999999,-22901.850000000002,-119455.86,1692682.4999999995,3.0599999999999987,-21035.809999999998,-2621490.3000000003,937196.64,-12230415.719999997,5754397.7399999993,-18864,18864,0,0,0,8845012.3900000006,0.68313801454970247,4102609.0300000003,0.31686198545029748,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},7,0.33517628947284478,1.6125818895431591E-3,0.33678887136238794,6.7298182437953061E-2,1173.2054182655411,1.864068063370418E-3,32.496193399847279,8160311.6399999978,1.4638639462548765E-2,14870770.019999998,8.0329303620015249E-3,1.0517737179132026E-2,32.288273215656176,1.8521412087289585E-3,237159.49,2.0881195659693798E-2,364.02070606293171,1097.3857712970068,98.937682271680757,0.31686198545029748,1.0129299967988288E-2,0.14531823740088953,9810772.6399999969,1692682.4999999995,0.12422379405991413,{"$f":"I55=Comparatives!$D$3","v":false},7,{"$f":"ROW()","v":55},{"$f":"NOT(ISNA(MATCH(BU55,Comparatives!$F:$F,0)))","v":false},{"$f":"BU55='List Box etc'!$G$18","v":false},{"$f":"K55=Assumptions!$F$16","v":false},false]
[null,"Bangladesh",55,"Store 55","Store 55 Bangladesh",9828713.9299999997,975.6," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",3142176.5384615385,3985111.5700000003,21235660.639999997,8878726.1600000001,195074.88999999998,9073801.0500000026,-5088689.4800000004,-541415.31000000006,-41728.5,-208172.61999999968,-1623687.7200000002,-1927458.8700000003,14812.5,-126034.85,-50318.929999999993,-620828.4,3364283.1700000004,-86441.06,-119531.16,-5555530.29,3065451.9699999997,-41648628.579999998,22647106.800000004,0,0,0,0,0,12643621.699999999,0.52489867381876698,11444116.240000002,0.47510132618123302,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},7,0.4181045417195931,9.1861936064542432E-3,0.4272907353260475,7.6460428876019199E-2,1664.2965559655597,9.8029735702161655E-3,213.37906929069257,21491600.099999994,2.8887025494206929E-2,47204158.869999997,1.3151985224644254E-2,2.9235181825734813E-2,122.52066420664207,5.6287940378387975E-3,804210.15000000014,3.7870738454219351E-2,824.32364698646995,1975.6650984009843,27.589175891758916,0.47510132618123302,5.9350567018667533E-3,0.14796697836387815,24633776.638461534,3364283.1700000004,9.8331811559012341E-2,{"$f":"I56=Comparatives!$D$3","v":false},7,{"$f":"ROW()","v":56},{"$f":"NOT(ISNA(MATCH(BU56,Comparatives!$F:$F,0)))","v":false},{"$f":"BU56='List Box etc'!$G$18","v":false},{"$f":"K56=Assumptions!$F$16","v":false},false]
[null,"Bangladesh",56,"Store 56","Store 56 Bangladesh",19906067.609999999,1300," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",510766.61538461538,2459567.1100000008,11506423.469999999,5119287.45,-43014.200000000004,5076273.25,-2616706.1399999997,-403324.73,0,-52654.719999999565,-1092430.1099999999,-471570.33000000007,0,-23655.89,-43571.47,181394.18999999997,2640961.3000000007,-54712.109999999993,-121901.20000000001,-6526427.1599999992,3841236.84,16617939.239999996,-12313374.629999999,0,0,0,0,0,8729398.2300000004,0.66548626853800907,4387924.6100000013,0.33451373146199098,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},7,0.44490692206376797,-3.7382771555512732E-3,0.44116864490821667,9.4940892176289773E-2,840.33085384615379,4.5761152574718836E-3,40.503630769230433,-1619374.2899999991,0.11201498697376508,-10091512.079999998,1.7974926706920219E-2,-1.5764602308696359E-2,93.77015384615386,1.059418683119265E-2,525264.19999999995,4.5649649638698726E-2,404.04938461538455,362.74640769230774,0,0.33451373146199098,2.0558855722350709E-3,4.4389693871106535E-2,-1108607.6746153836,2640961.3000000007,-1.7152074440217973,{"$f":"I57=Comparatives!$D$3","v":false},7,{"$f":"ROW()","v":57},{"$f":"NOT(ISNA(MATCH(BU57,Comparatives!$F:$F,0)))","v":false},{"$f":"BU57='List Box etc'!$G$18","v":false},{"$f":"K57=Assumptions!$F$16","v":false},false]
[null,"Bangladesh",57,"Store 57","Store 57 Bangladesh",15052863.580000002,561," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",597870.61538461538,3605148.73,16067251.420000002,7289146.7999999998,-18782.710000000003,7270364.0899999989,-3658886.79,-352090.01,0,-118542.0199999996,-1002939.1899999998,-1564887.1099999996,0,-29658.979999999996,-18530.270000000004,-401050.52999999985,3204098.2,-49128.79,-111965.42000000001,-5717354.7600000016,3398139.84,-33237037.680000003,15761040.93,0,0,0,0,0,11873706.209999999,0.64830425623716526,6441315.0099999979,0.35169574376283458,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},7,0.45366482477063269,-1.1690057937737805E-3,0.45249581897685881,6.2421329185872648E-2,1787.7703921568625,7.3778655042667889E-3,211.30484848484775,19795211.670000009,2.0259976841156945E-2,38954392.440000005,1.0295386601593723E-2,2.4960742787704496E-2,199.58185383244208,6.9685484513318206E-3,449408.05,2.797043739793548E-2,801.08386809269155,2789.4600891265591,0,0.35169574376283458,1.845927422476345E-3,3.7210509735374223E-2,20393082.285384625,3204098.2,0.11312417964661244,{"$f":"I58=Comparatives!$D$3","v":false},7,{"$f":"ROW()","v":58},{"$f":"NOT(ISNA(MATCH(BU58,Comparatives!$F:$F,0)))","v":false},{"$f":"BU58='List Box etc'!$G$18","v":false},{"$f":"K58=Assumptions!$F$16","v":false},false]
[null,"Bangladesh",58,"Store 58","Store 58 Bangladesh",16633112.340000002,1022," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",1393293.3076923077,1434535.4300000006,8954934.6999999993,3713546.0500000003,92369.42,3805915.4699999997,-2364066.2699999996,-366507.57999999996,0,-104516.73999999969,-698757.25,-704119.1399999999,0,-42511.31,-54106.959999999985,-485181.84,949353.59000000055,-34728.979999999996,-118571.82999999999,-10644479.999999998,8791151.6099999994,-51353694.86999999,31786363.010000002,-6600,6600,0,0,0,6412404.54,0.63540884760493266,3679372.6900000004,0.36459115239506729,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},7,0.41469270010422304,1.0314918320956601E-2,0.42500761842517959,7.8030412661747275E-2,683.71550880626228,1.1671412857985407E-2,102.2668688845398,21420660.249999989,2.2650181382714393E-2,62004774.86999999,7.8249109204450544E-3,5.4180388384071639E-2,116.01940313111545,1.3240948591171748E-2,497854.8299999999,5.559558463335304E-2,487.13779843444217,688.96197651663397,0,0.36459115239506729,4.7472495807255859E-3,0.15558944362735641,22813953.557692297,949353.59000000055,2.9961250822724217E-2,{"$f":"I59=Comparatives!$D$3","v":false},7,{"$f":"ROW()","v":59},{"$f":"NOT(ISNA(MATCH(BU59,Comparatives!$F:$F,0)))","v":false},{"$f":"BU59='List Box etc'!$G$18","v":false},{"$f":"K59=Assumptions!$F$16","v":false},false]
[null,"Bangladesh",59,"Store 59","Store 59 Bangladesh",13066714.459999999,1100," Brand Type 13"," Brand Type 13"," Classification Type 21"," Classification Type 21",666748.92307692312,3888133.8599999985,20911203.890000001,9090121.0699999984,142477.81,9232598.879999999,-5338324.76,-571096.5,-192825.71999999997,-315482.75000000029,-1635052.7900000003,-1740199.1700000002,0,-136904.83000000002,-47564.33,-799767.00999999978,3088366.8499999987,-210817.02000000002,-145901.51,-9504265.0699999984,4160916.08,-66241990.06000001,27049683.57,0,0,0,0,0,12746233.480000002,0.53827909953242126,10933365.99,0.46172090046757869,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},7,0.43470099176580684,6.8134675913200131E-3,0.44151445935712691,7.8190275347174196E-2,1486.4116272727276,1.5086780830962491E-2,286.80250000000024,44535655.480000012,1.7957903647767295E-2,75746255.13000001,1.0558502313116265E-2,3.8245861606392657E-2,132.63773636363638,6.9771932198400086E-3,966382.68,4.6213631940250764E-2,878.52970909090914,1581.9992454545456,175.29610909090906,0.46172090046757869,6.5469606972494597E-3,3.1884769838420007E-2,45202404.403076932,3088366.8499999987,4.9192607370430866E-2,{"$f":"I60=Comparatives!$D$3","v":false},7,{"$f":"ROW()","v":60},{"$f":"NOT(ISNA(MATCH(BU60,Comparatives!$F:$F,0)))","v":false},{"$f":"BU60='List Box etc'!$G$18","v":false},{"$f":"K60=Assumptions!$F$16","v":false},false]
[null,"Bangladesh",60,"Store 60","Store 60 Bangladesh",43602861.929999992,1528," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",415597.07692307694,2059287.53,12203955.42,5188518.0599999996,116877.23000000001,5305395.2899999991,-3246107.76,-434151.44999999995,-56502.040000000008,-248254.32999999967,-1080187.6600000001,-962426.44,0,-76022.289999999994,-39415.890000000007,-69333.55,1989953.98,-43939.369999999995,-85267.81,-1405628.7299999997,1176798.6700000002,-6237240.0399999991,3104130.85,-68040,62863.86,0,0,0,6595787.5199999996,0.47986649131225345,7149259.5699999994,0.52013350868774644,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},7,0.42515052550069049,9.5769958163285408E-3,0.43472752131701897,8.8511275469736195E-2,706.92909685863879,2.0342120358220684E-2,162.47011125654427,3367115.3899999987,2.0591379257721261E-2,7710908.7699999986,8.9916185067249882E-3,5.6812359283429769E-3,55.80354057591623,6.9868994981956431E-3,593528.99999999988,4.8634150123763716E-2,388.43520942408367,629.86023560209424,36.97777486910995,0.52013350868774644,6.2293156098729829E-3,3.4054293269704272E-2,3782712.4669230757,1989953.98,0.37876705621388068,{"$f":"I61=Comparatives!$D$3","v":false},7,{"$f":"ROW()","v":61},{"$f":"NOT(ISNA(MATCH(BU61,Comparatives!$F:$F,0)))","v":false},{"$f":"BU61='List Box etc'!$G$18","v":false},{"$f":"K61=Assumptions!$F$16","v":false},false]
[null,"Bangladesh",61,"Store 61","Store 61 Bangladesh",27704187,1521," Brand Type 12"," Brand Type 12"," Classification Type 22"," Classification Type 22",1641096,3646400.1099999994,20312913.439999998,8127924.0999999987,147841.10000000003,8275765.1999999993,-4614168.96,-435264.59,-26797.919999999998,-141351.72999999978,-2003701.27,-952236.71999999986,11440,-135433.19999999998,-98552.33,167716.71000000002,3814116.8199999994,-84824.93,-184306.44999999998,-1210350.96,742998.60000000009,6373829.640000008,-8120450.7000000011,0,0,0,0,0,14172714.84,0.62012907953563112,8681744.5099999998,0.37987092046436877,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},7,0.40013581134031551,7.2781829370115233E-3,0.40741399427732705,9.8641747079684317E-2,1317.3578369493755,6.9587127625745345E-3,92.933418803418661,2213973.4199999925,-7.5753714333210279E-2,-5163478.6800000081,3.2481340660827474E-2,-8.2566545904603651E-3,121.17452333990795,9.0733636287281885E-3,754075.05,3.7122939170069154E-2,495.77583826429981,626.05964497041407,10.097251808021038,0.37987092046436877,6.6673449084514976E-3,8.0790774048609362E-2,3855069.4199999925,3814116.8199999994,0.71235140310391742,{"$f":"I62=Comparatives!$D$3","v":false},7,{"$f":"ROW()","v":62},{"$f":"NOT(ISNA(MATCH(BU62,Comparatives!$F:$F,0)))","v":false},{"$f":"BU62='List Box etc'!$G$18","v":false},{"$f":"K62=Assumptions!$F$16","v":false},false]
[null,"Bangladesh",62,"Store 62","Store 62 Bangladesh",10573614.109999999,642," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",2358145.6923076925,5187098.57,38075406.960000001,15393099.960000001,352298.54000000004,15745398.500000002,-10482410.950000001,260481.50999999978,-820275.5,168479.40999999971,-3102979.7199999997,-5553930.709999999,-46050.61,-242396.38999999998,-79431.110000000015,-850570.61999999988,4336527.95,-54130.31,-309878.72000000003,-3486427.5700000003,1665298.53,-95015065.089999974,55018044.32,-11400,11400,0,0,0,21572903.279999997,0.50441177189438857,21195534.099999994,0.49558822810561137,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},7,0.40427932854850834,9.2526533037481686E-3,0.41353198185225654,8.1495641616117859E-2,4833.3017445482865,-4.4248879644804649E-3,-262.42898753894036,41818149.80999998,2.0339747785699566E-2,98512892.659999967,8.6341046032989387E-3,2.2339107784023534E-2,482.67713395638634,8.1385530645947442E-3,115476.30000000022,3.0328316679927672E-3,179.86962616822464,8650.9824143302158,1349.4176168224299,0.49558822810561137,6.3662192830834024E-3,6.1933565011794492E-2,44176295.502307676,4336527.95,7.0678179066347865E-2,{"$f":"I63=Comparatives!$D$3","v":false},7,{"$f":"ROW()","v":63},{"$f":"NOT(ISNA(MATCH(BU63,Comparatives!$F:$F,0)))","v":false},{"$f":"BU63='List Box etc'!$G$18","v":false},{"$f":"K63=Assumptions!$F$16","v":false},false]
[null,"Bangladesh",63,"Store 63","Store 63 Bangladesh",10353463.859999999,495," Brand Type 15"," Brand Type 15"," Classification Type 25"," Classification Type 25",1153442.6153846155,18013257.429999996,95769966.949999988,41045204.869999997,714494.71000000008,41759699.579999991,-23717147.73,-2554876.21,-1317938.6200000001,-234906.88000000056,-6416988.3200000003,-10030486.370000001,-13119.46,-468268.11000000004,-342195.27999999997,-3137428.39,14875829.039999997,-112632,-1107701.2699999998,-74821316.549999997,8686522.1500000004,-373243753.30000001,81181176.919999987,-13320,13320,0,0,0,48943407.859999999,0.4498903691717458,59846224.489999995,0.55010963082825415,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},8,0.42858117400655532,7.4605299840296143E-3,0.43604170399058489,6.7004182254236447E-2,12963.612767676768,2.4528240687672139E-3,474.55935353535466,358197370.77999997,8.7589375186312209E-3,448078389.85000002,7.0019631856164596E-3,3.2760044614383158E-2,2237.7803434343432,1.1566269732329692E-2,3477971.5999999996,3.6315890156000522E-2,7026.205252525252,20263.608828282831,2689.0062222222223,0.55010963082825415,4.8895089443277721E-3,1.2043886534771489E-2,359350813.39538461,14875829.039999997,2.9805406053207955E-2,{"$f":"I64=Comparatives!$D$3","v":true},8,{"$f":"ROW()","v":64},{"$f":"NOT(ISNA(MATCH(BU64,Comparatives!$F:$F,0)))","v":true},{"$f":"BU64='List Box etc'!$G$18","v":false},{"$f":"K64=Assumptions!$F$16","v":false},true]
[null,"Bangladesh",64,"Store 64","Store 64 Bangladesh",16967953.210000001,279.77999999999997," Brand Type 15"," Brand Type 15"," Classification Type 26"," Classification Type 26",4293846.384615385,1083903.7999999996,11116760.9,4293090.34,-46173.799999999996,4246916.54,-3163012.74,-125741.84000000001,-162939.36000000002,-77391.560000000129,-944416.22999999986,-880153.47000000009,-21158.210000000003,-89257.600000000006,-71857.960000000006,-442605.69,641298.10999999964,-37487.130000000005,-79905.209999999992,-13631446.510000004,9659698.9100000001,-67432376.160000011,44093627.410000004,-123358.79999999997,123358.79999999997,0,0,0,6885048.6899999995,0.54331795222530366,5787178.7999999998,0.45668204777469634,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},9,0.38618176451020009,-4.1535300089075404E-3,0.38202823450129253,8.4954263071359198E-2,3375.5673386232038,6.9617005075642245E-3,276.61576953320514,27310496.350000016,1.620643156124842E-2,81187181.470000014,5.4516696107198897E-3,3.9814267301548238E-2,285.6001501179498,7.187814033132618E-3,324344.53000000003,2.9176172170798421E-2,1159.2841875759527,3145.8770105082572,658.00832797197802,0.45668204777469634,8.0291013545141562E-3,0.38624977394407978,31604342.7346154,641298.10999999964,1.4609847864175768E-2,{"$f":"I65=Comparatives!$D$3","v":true},9,{"$f":"ROW()","v":65},{"$f":"NOT(ISNA(MATCH(BU65,Comparatives!$F:$F,0)))","v":false},{"$f":"BU65='List Box etc'!$G$18","v":false},{"$f":"K65=Assumptions!$F$16","v":false},true]
[null,"Bangladesh",65,{"$f":"\"Store \"&C66","v":"Store 65"},{"$f":"D66&\" \"&B66","v":"Store 65 Bangladesh"},6042323.9300000006,500," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",1024419,7470340.04,32423794.519999996,12937341.509999998,355434.37000000005,13292775.879999999,-5798488.9299999988,-537491.43000000005,-274660.69,4151.3200000014331,-1725252.6600000001,-2186879.8399999994,-18463.679999999997,-205327.10000000003,-50976.359999999993,-437562.65000000008,7032777.3899999997,-84649.79,-188393.81,-7688080.0799999991,7477542.5200000005,-34850568.600000001,29488053.07,-423948.24000000005,418772.1,0,0,0,20920151.499999996,0.58044443290099623,15121457.850000003,0.41955556709900366,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},10,{"$f":"IF(N66,O66/N66)","v":0.39900763317568666},{"$f":"IF(N66,P66/N66)","v":1.0962146018435849E-2},{"$f":"IF(N66,Q66/N66)","v":0.40996977919412253},{"$f":"IFERROR(-V66/N66,FALSE)","v":5.320946192574133E-2},{"$f":"IFERROR(-V66/G66,FALSE)","v":3450.5053200000002},{"$f":"IFERROR(-U66/N66,FALSE)","v":-1.2803313311897442E-4},{"$f":"IFERROR(-U66/G66,FALSE)","v":-8.3026400000028655},{"$f":"-SUM(AE66:AL66)","v":5578229.2299999967},{"$f":"IFERROR(-AA66/BA66,FALSE)","v":7.8441138210449693E-2},{"$f":"-(AE66+AG66+AI66+AK66)","v":42962596.920000002},{"$f":"IFERROR(-AA66/BC66,FALSE)","v":1.0184734661519155E-2},{"$f":"IFERROR(-AA66/N66,FALSE)","v":1.3495109270141036E-2},{"$f":"IFERROR(-AD66/G66,FALSE)","v":376.78762},{"$f":"IFERROR(-AD66/N66,FALSE)","v":5.8103566466840544E-3},{"$f":"-(S66+Y66+Z66+AC66)","v":878444.68},{"$f":"IF(N66,BH66/N66)","v":2.7092593356343543E-2},{"$f":"IF(G66,BH66/G66)","v":1756.8893600000001},{"$f":"IF(G66,-W66/G66)","v":4373.7596799999992},{"$f":"IF(G66,-SUM(X66,T66)/G66)","v":586.24874},{"$f":"AQ66","v":0.41955556709900366},{"$f":"IF(N66,-Y66/N66)","v":6.3326055151672004E-3},{"$f":"IF(N66,L66/N66)","v":3.1594667285721502E-2},{"$f":"BA66+L66","v":6602648.2299999967},{"$f":"AB66","v":7032777.3899999997},{"$f":"BQ66*(1-0.28)/BP66","v":0.76690436085824942},{"$f":"I66=Comparatives!$D$3","v":true},10,{"$f":"ROW()","v":66},{"$f":"NOT(ISNA(MATCH(BU66,Comparatives!$F:$F,0)))","v":true},{"$f":"BU66='List Box etc'!$G$18","v":false},{"$f":"K66=Assumptions!$F$16","v":false},{"$f":"AR66=H66","v":true}]
[null,"Bangladesh",66,"Store 66","Store 66 Bangladesh",2683184.69,223," Brand Type 16"," Brand Type 16"," Classification Type 29"," Classification Type 29",1390940.3076923077,11310468.800000003,49368846.29999999,21639385.950000003,451236.93,22090622.879999999,-10775843.979999999,-1179911.6599999999,-368507.76,-581109.92000000016,-3152024.4,-4386038.16,-2220,-313548.11000000004,-89889.05,-788003.3,10522465.500000002,-105000.76,-280301.54000000004,-7496022.1199999982,3352711.3200000003,-79373302.729999974,41530519.159999996,-505964.87999999995,505964.87999999995,0,0,0,28630489.810000002,0.51203539613560312,27284570.020000003,0.48796460386439688,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},10,0.43832067329472935,9.1401149473488933E-3,0.44746078824207813,6.3846426162079473E-2,14134.638565022422,1.1770781850334637E-2,2605.8740807174895,41986094.369999975,1.8768197228724529E-2,87375289.729999974,9.0186058602497784E-3,1.5961549824590499E-2,1256.9575784753365,5.6777008378257384E-3,1688349.58,3.4198684120353859E-2,7571.0743497757849,19668.332556053811,1662.4563228699551,0.48796460386439688,6.3511330221220933E-3,2.817445437634843E-2,43377034.677692279,10522465.500000002,0.17465866941559835,{"$f":"I67=Comparatives!$D$3","v":false},10,{"$f":"ROW()","v":67},{"$f":"NOT(ISNA(MATCH(BU67,Comparatives!$F:$F,0)))","v":false},{"$f":"BU67='List Box etc'!$G$18","v":false},{"$f":"K67=Assumptions!$F$16","v":false},false]
[null,"Bangladesh",67,"Store 67","Store 67 Bangladesh",4050993.5300000003,50," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",292711,-36668.350000000479,3584929.41,1193703.78,4896.1499999999996,1198599.9299999997,-1235268.2800000003,-107105.73999999999,-12012.480000000003,-42958.610000000321,-628737.45000000007,-236387.64,-1939.46,-33114.93,-20195.509999999998,-8518.5999999999985,-45186.950000000477,-14305.269999999999,-14256.28,-129780,119172.46,-723424.51,390680.29,-16560,16560,0,0,0,1974782.48,0.48320765699780072,2112037.0299999998,0.51679234300219923,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$f":"AS67+BY68","v":10},0.3329783221589292,1.3657591098843978E-3,0.33434408126881349,0.17538349520806884,12574.749000000002,1.1983111823671953E-2,859.17220000000646,343351.76000000007,2.4810124753692823E-2,869764.51,9.7941453141149656E-3,2.3762253103890262E-3,285.12560000000002,3.9767254440862196E-3,174721.44999999998,4.8737765801642373E-2,3494.4289999999996,4727.7528000000002,279.03880000000004,0.51679234300219923,9.2372613830630484E-3,8.1650422232442219E-2,636062.76,-45186.950000000477,-5.1149990293411204E-2,{"$f":"I68=Comparatives!$D$3","v":false},{"$f":"BT67+BS68","v":10},{"$f":"ROW()","v":68},{"$f":"NOT(ISNA(MATCH(BU68,Comparatives!$F:$F,0)))","v":false},{"$f":"BU68='List Box etc'!$G$18","v":false},{"$f":"K68=Assumptions!$F$16","v":false},false]
[null,"Bangladesh",68,"Store 68","Store 68 Bangladesh",13375243.310000001,710," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",4273035,494898.73000000039,8997017.4199999999,3491827.61,81955.19,3573782.8000000003,-3067739.7099999995,-257901.54000000004,-73910.490000000005,-383753.31999999983,-841343.46000000008,-1006342.9400000002,0,-61403.85,-60068.489999999991,-128334.76000000002,366563.97000000038,-32624.269999999997,-108485.58999999998,-5777252.0000000009,4888869.09,-7560049.9699999988,3927278.1500000004,-16680,16680,0,0,0,5226786.21,0.51907314052314568,4842673.76,0.48092685947685437,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},10,0.38810946416951586,9.1091509746126509E-3,0.39721861514412854,9.3513596864859702E-2,1184.9907887323945,4.2653393017438423E-2,540.49763380281672,4521154.7299999986,2.8385394365832744E-2,13353981.969999999,9.6102241479962131E-3,1.4264144883694136E-2,152.79660563380278,1.2057950422418987E-2,411998.15,4.5792747837093778E-2,580.27908450704228,1417.3844225352116,104.09928169014086,0.48092685947685437,6.824911760590989E-3,0.47493906041586836,8794189.7299999986,366563.97000000038,3.0011412819495802E-2,{"$f":"I69=Comparatives!$D$3","v":false},10,{"$f":"ROW()","v":69},{"$f":"NOT(ISNA(MATCH(BU69,Comparatives!$F:$F,0)))","v":false},{"$f":"BU69='List Box etc'!$G$18","v":false},{"$f":"K69=Assumptions!$F$16","v":false},false]
[null,"Bangladesh",69,"Store 69","Store 69 Bangladesh",6869404.79,453," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1444002.1538461538,1491581.82,5741988.3600000003,2186632.3799999994,-33125.589999999997,2153506.79,-661924.9700000002,-372460.16,0,-74958.780000000144,-486194.97999999992,570601.27,0,-44781.069999999992,-33804.92,86724.119999999952,1578305.94,-56067.609999999993,-53059.35,-4708669.5599999996,1374833.34,9041220.7199999969,-1123803.7199999997,0,0,0,0,0,4075328.9200000004,0.6226301298355118,2470015.94,0.37736987016448814,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},10,0.38081449193324374,-5.7690103015116513E-3,0.37504548163173218,8.4673626889762613E-2,1073.2781015452538,1.3054498772965144E-2,165.47192052980165,-4583580.7799999975,1.8920604689331995E-2,-4332551.1599999974,2.0016871537646194E-2,-1.510349979183865E-2,117.12880794701987,9.2405882202101844E-3,507113.75999999995,8.8316751655692999E-2,1119.4564238410594,-1259.6054525386314,0,0.37736987016448814,7.798878575225811E-3,0.25148120534437196,-3139578.6261538435,1578305.94,-0.36195311922865531,{"$f":"I70=Comparatives!$D$3","v":false},10,{"$f":"ROW()","v":70},{"$f":"NOT(ISNA(MATCH(BU70,Comparatives!$F:$F,0)))","v":false},{"$f":"BU70='List Box etc'!$G$18","v":false},{"$f":"K70=Assumptions!$F$16","v":false},false]
[null,"Bangladesh",70,"Store 70","Store 70 Bangladesh",4116570.7100000004,273," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",4992455.461538462,1472438.5400000003,11269494.780000001,4283373.75,96418.329999999987,4379792.08,-2899827.3900000006,-454843.66000000003,-55831.260000000017,-263436.97000000026,-1119055.3,212759.20000000004,-11150,-54621.87,-40136.639999999999,-624511.43999999994,847927.10000000033,-66215.540000000008,-177973.44999999998,-7963992.1099999994,3339491.55,-51933949.230000004,19022868.840000004,0,0,0,0,0,6992179.6600000001,0.54884131801486968,5747713.330000001,0.45115868198513026,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},10,0.38008569448931406,8.5556923253661578E-3,0.38864138681468025,9.9299509148004589E-2,4099.1036630036633,2.3376111808270452E-2,964.97058608058705,37535580.950000003,1.6637851984544812E-2,59897941.340000004,1.0426258833422537E-2,5.5416099141225202E-2,651.91739926739922,1.5792495890396958E-2,615817.71000000008,5.4644659944551657E-2,2255.7425274725279,-779.33772893772914,245.35260073260076,0.45115868198513026,4.8468783265189106E-3,0.44300614703674068,42528036.411538467,847927.10000000033,1.4355412652777939E-2,{"$f":"I71=Comparatives!$D$3","v":false},10,{"$f":"ROW()","v":71},{"$f":"NOT(ISNA(MATCH(BU71,Comparatives!$F:$F,0)))","v":false},{"$f":"BU71='List Box etc'!$G$18","v":false},{"$f":"K71=Assumptions!$F$16","v":false},false]
[null,"Bangladesh",71,"Store 71","Store 71 Bangladesh",3608976.8299999996,400," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1768363.7692307692,280338.95,9572883.5000000019,3741991.9799999995,89526.29,3831518.2700000005,-3551179.3200000003,-388550,55508.600000000013,-36629.13000000007,-1259150.8199999998,-1106641.0499999998,-35160,-72783.13,-24390.61,-56370.480000000018,223968.47,-29307.06,-158236.9,-8410466.6999999993,2654156.16,-3780887.5199999996,447448.92000000004,0,0,0,0,0,5524936.2199999997,0.51225154765611591,5260655.83,0.48774845234388403,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},10,0.39089496701803578,9.3520714004301821E-3,0.40024703841846604,0.13153307673701448,3147.8770499999996,3.8263423972515766E-3,91.572825000000179,9089749.1399999987,6.2015440835367242E-3,12191354.219999999,4.6238079037621482E-3,5.8885580295634024E-3,395.59224999999998,1.6529700794959006E-2,515030.8,5.3801009904695891E-2,1287.577,2766.6026249999995,-50.871500000000033,0.48774845234388403,7.6030518913136249E-3,0.18472634386815309,10858112.909230769,223968.47,1.4851318985908768E-2,{"$f":"I72=Comparatives!$D$3","v":false},10,{"$f":"ROW()","v":72},{"$f":"NOT(ISNA(MATCH(BU72,Comparatives!$F:$F,0)))","v":false},{"$f":"BU72='List Box etc'!$G$18","v":false},{"$f":"K72=Assumptions!$F$16","v":false},false]
[null,"Barbados",72,"Store 72","Store 72 Barbados",197721893.85999998,6479.72," Brand Type 2"," Brand Type 2"," Classification Type 8"," Classification Type 8",36366663.153846152,-145459.80000000005,2013541.8599999996,706488.52,-9511.44,696977.08,-842436.88,-20000,-79732,12869.759999999957,-369654.02999999997,-158659.6,0,-19729.559999999998,-26460.23,-183047.28000000003,-328507.08000000007,-58090.090000000004,-32583.25,-1815393.5999999994,276204.84000000003,-15779560.119999999,1855120.92,0,0,0,0,0,1659902.98,0.72313135117427629,635534.73999999987,0.27686864882572371,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},10,0.35086855358447833,-4.7237359147825229E-3,0.34614481766969579,0.18358398071744086,57.047840030124753,-6.3916029041481952E-3,-1.9861598957979598,15463627.959999999,1.1837279096049853E-2,17594953.719999999,1.0403396502937777E-2,9.0908107567229848E-2,5.0284966017050117,1.6182057421940066E-2,124279.88,6.1722024492701644E-2,19.179822584926509,24.485564191045292,12.304852678819454,0.27686864882572371,9.798435479260412E-3,18.061041529003106,51830291.113846153,-328507.08000000007,-4.5634530024241705E-3,{"$f":"I73=Comparatives!$D$3","v":false},10,{"$f":"ROW()","v":73},{"$f":"NOT(ISNA(MATCH(BU73,Comparatives!$F:$F,0)))","v":false},{"$f":"BU73='List Box etc'!$G$18","v":false},{"$f":"K73=Assumptions!$F$16","v":false},false]
[null,"Barbados",73,"Store 73","Store 73 Barbados",39337168.339999996,1540," Brand Type 2"," Brand Type 2"," Classification Type 2"," Classification Type 2",9314961.461538462,748816.90000000037,11518328.019999998,4262237.6500000013,132345.54,4394583.1900000004,-3644450.5399999996,-454885.79,0,-95233.779999999839,-1048201.6599999999,-1563095.34,-11860.520000000004,-73758.06,-38363.07,-18853.07,729963.83000000042,-44516.429999999993,-96534.33,-188714.37999999998,158162.94999999998,-1274811.0500000003,523327.84999999992,-18600,18600,0,0,0,6786717.1499999994,0.52514156577069271,6136878.2999999998,0.47485843422930729,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},10,0.37003961361399068,1.1489995750268626E-2,0.38152960936425923,9.1002935337484867E-2,680.65042857142851,8.2680211776083676E-3,61.840116883116778,782034.63000000035,2.410771758278785E-2,1482125.4300000002,1.2720293180584586E-2,1.6367887741401553E-3,62.684629870129868,8.3809325305184371E-3,611523.34999999986,5.3091329656367953E-2,397.09308441558431,1014.9969740259741,7.7016363636363661,0.47485843422930729,6.4035387663842558E-3,0.80870777819179207,10096996.091538463,729963.83000000042,5.205250678867198E-2,{"$f":"I74=Comparatives!$D$3","v":false},10,{"$f":"ROW()","v":74},{"$f":"NOT(ISNA(MATCH(BU74,Comparatives!$F:$F,0)))","v":false},{"$f":"BU74='List Box etc'!$G$18","v":false},{"$f":"K74=Assumptions!$F$16","v":false},false]
[null,"Barbados",74,"Store 74","Store 74 Barbados",99811097.37000002,4311.24," Brand Type 2"," Brand Type 2"," Classification Type 2"," Classification Type 2",3696571.153846154,652841.14000000025,13407476.530000001,5290956.3400000008,99397.919999999984,5390354.2600000007,-4735836.18,-688764.28999999992,-15766.77,-124525.48000000005,-1613951.93,-1630149.2899999998,0,-74456.19,-45666.910000000011,-599935.40999999992,52905.730000000338,-60884.25,-138218.16,-8697111.3899999987,2653511.1800000002,-49536120.04999999,16473872.24,-17640,17640,0,0,0,7676559.2499999991,0.50865300474621833,7415378.040000001,0.49134699525378173,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},10,0.39462730575445581,7.4136187952737725E-3,0.40204092454972956,0.12037700952813078,374.35910086193297,9.287764160643289E-3,28.883912749000302,39105848.019999988,1.5341322088020535E-2,58250871.43999999,1.0299166264284131E-2,4.4746333037213218E-2,32.059954908564592,1.0309036132991089E-2,869771.64,6.4872135935038627E-2,201.74512205305203,378.11610812666424,3.6571311270075433,0.49134699525378173,5.5533336070661757E-3,0.27570968672403512,42802419.173846141,52905.730000000338,8.8995263200627539E-4,{"$f":"I75=Comparatives!$D$3","v":false},10,{"$f":"ROW()","v":75},{"$f":"NOT(ISNA(MATCH(BU75,Comparatives!$F:$F,0)))","v":false},{"$f":"BU75='List Box etc'!$G$18","v":false},{"$f":"K75=Assumptions!$F$16","v":false},false]
[null,"Barbados",75,"Store 75","Store 75 Barbados",3619584.99,113," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",2272886.5384615385,5677817.0700000003,34100049.899999999,14263265.199999999,257542.36,14520807.560000001,-8842990.4900000002,-954635.23999999987,-76518.670000000013,-197454.19000000056,-2809721.1099999994,-3541901.1999999997,-49952.999999999993,-219432.65000000002,-99108.180000000022,-1198421.7,4479395.37,-96998.09,-265613.34000000003,-14722050.279999997,5400509.4099999992,-105820030.55999996,27125375.099999998,0,0,0,0,0,18158442.370000001,0.46992169698779795,20482979.140000001,0.53007830301220193,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},10,0.41827695976480084,7.5525508248596432E-3,0.42582951058966051,8.2396392915542321E-2,24864.78858407079,5.7904369811494199E-3,1747.3822123893854,88016196.329999954,1.3615922409402313E-2,120542080.83999996,9.9419363897551277E-3,3.514427995015925E-2,2350.5605309734515,7.7892361090063991E-3,1370174.16,4.0181001611965382E-2,12125.435044247786,31344.258407079644,1119.2183185840709,0.53007830301220193,6.4349656567511369E-3,6.665346664086666E-2,90289082.86846149,4479395.37,3.5720427807408472E-2,{"$f":"I76=Comparatives!$D$3","v":false},10,{"$f":"ROW()","v":76},{"$f":"NOT(ISNA(MATCH(BU76,Comparatives!$F:$F,0)))","v":false},{"$f":"BU76='List Box etc'!$G$18","v":false},{"$f":"K76=Assumptions!$F$16","v":false},false]
[null,"Barbados",76,"Store 76","Store 76 Barbados",24460095.850000001,2480.7600000000002," Brand Type 2"," Brand Type 2"," Classification Type 6"," Classification Type 6",762692.84615384613,-1850368.07,14092242.700000001,3822193.7000000011,126956.09000000001,3949149.79,-7685566.9899999993,-1009596.7700000001,-17847.810000000001,-357954.3700000004,-1744671.2000000002,-2053525.06,0,-111786.01,-58271.599999999991,-323354.13,-4071532,-69386.789999999994,-332718.16000000009,-11019637.119999999,5250312.5599999996,-25569729.680000003,15424171.539999999,-183531.12,162541.20000000001,0,0,0,8547467.4500000011,0.54319186979723599,7188164.7000000011,0.45680813020276406,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},10,0.27122678635104691,9.0089343976455932E-3,0.28023572074869246,0.12380365830628222,703.28093003756919,2.5400809340304677E-2,144.29222093229509,15935872.620000003,2.0290958500394939E-2,36772897.920000002,8.7932729888044684E-3,2.2945540811612618E-2,134.11944726616039,2.3610021987486778E-2,1249041.1700000002,8.8633242883334684E-2,503.49133733210795,827.78062367984001,7.1944928167174576,0.45680813020276406,7.9324499570249379E-3,5.4121466851677631E-2,16698565.466153849,-4071532,-0.17555418433648287,{"$f":"I77=Comparatives!$D$3","v":false},10,{"$f":"ROW()","v":77},{"$f":"NOT(ISNA(MATCH(BU77,Comparatives!$F:$F,0)))","v":false},{"$f":"BU77='List Box etc'!$G$18","v":false},{"$f":"K77=Assumptions!$F$16","v":false},false]
[null,"Barbados",77,"Store 77","Store 77 Barbados",6218182.6699999999,591," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",2019622.7692307692,1116623.6699999992,10410036.23,4026413.76,91074.53,4117488.2899999996,-2987131.3000000012,-279908.40999999997,-24225.9,-279437.66000000079,-831465.97000000009,-1036807.6899999997,0,-65599.850000000006,-18746.839999999997,-40068.959999999999,1076554.7099999993,-43572.109999999993,-80483.91,-1439313.9300000002,1170167.7300000002,-3609477.8799999994,2024234.3199999998,-65976,65976,0,0,0,6811299.8499999996,0.5825296134827711,4881324.34,0.41747038651722884,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},10,0.38678191612787494,8.7487236343652946E-3,0.39553063976224023,7.9871573127080278E-2,1406.8798138747886,2.6843101582558159E-2,472.82175972927377,1854389.7599999993,2.1607625788442671E-2,5114767.8099999996,7.8339743832868142E-3,3.8490701775396219E-3,136.18258883248731,7.7313765506462602E-3,407827.20999999996,3.917634876473431E-2,690.06296108291031,1754.3277326565139,40.991370558375635,0.41747038651722884,6.3015967044333715E-3,0.19400727572979534,3874012.5292307688,1076554.7099999993,0.20008179771011445,{"$f":"I78=Comparatives!$D$3","v":false},10,{"$f":"ROW()","v":78},{"$f":"NOT(ISNA(MATCH(BU78,Comparatives!$F:$F,0)))","v":false},{"$f":"BU78='List Box etc'!$G$18","v":false},{"$f":"K78=Assumptions!$F$16","v":false},false]
[null,"Barbados",78,"Store 78","Store 78 Barbados",14926946.799999999,880," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",3410469.3846153845,14758997.209999997,66171195.369999997,27024735.670000002,569696.66,27594432.329999998,-12830479.239999998,-857312.19000000006,-235805.48999999996,-975164.46000000066,-4832789.9000000004,-4293839.4399999995,-6379.4599999999991,-371711.49,-115587.06,-942577.81999999983,13816419.389999997,-87142.120000000039,-300984.99000000005,-5055401.22,2356785.2599999998,-99218174.570000008,52926624.989999995,-6600,6600,0,0,0,39594581.869999997,0.53266396010920813,34738552.780000001,0.46733603989079181,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},10,0.40840633932770382,8.609435824976544E-3,0.41701577515268029,7.3034647069275094E-2,5491.8067045454545,1.4736993257372988E-2,1108.1414318181826,48990165.540000007,1.9240143600461893E-2,104280175.79000001,9.0388974976237883E-3,1.4244533663469769E-2,342.02839772727276,4.5485802140497146E-3,1431752.8600000003,2.1637101339854494E-2,1626.9918863636367,4879.3629999999994,275.21017045454539,0.46733603989079181,5.6174214160943309E-3,5.1540090299798141E-2,52400634.924615391,13816419.389999997,0.18984163026099082,{"$f":"I79=Comparatives!$D$3","v":false},10,{"$f":"ROW()","v":79},{"$f":"NOT(ISNA(MATCH(BU79,Comparatives!$F:$F,0)))","v":false},{"$f":"BU79='List Box etc'!$G$18","v":false},{"$f":"K79=Assumptions!$F$16","v":false},false]
[null,"Barbados",79,"Store 79","Store 79 Barbados",8966197.1399999987,600," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",373431.23076923075,2542014.870000001,27288502.039999999,9812290.620000001,245290.41000000003,10057581.030000001,-7507797.6799999997,-750075.83999999985,-384755.16,-75836.110000000335,-2219518.5,-3054783.8699999996,-21930.81,-144009.54999999999,-20049.150000000005,-433667.26,2108347.6100000008,-28995.240000000005,-163631.83000000002,-16738490.369999997,13744943.150000002,-47880001.990000002,32447867.849999994,-73324.800000000003,73324.800000000003,0,0,0,19491632.579999998,0.63746947182522429,11084941.579999998,0.36253052817477571,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},10,0.35957600771258758,8.9887825150845122E-3,0.36856479022767208,8.1335300000952349E-2,3699.1975000000002,2.7790499415775312E-3,126.39351666666722,18425681.359999999,2.353602298482383E-2,64691817.159999996,6.7035875484441256E-3,1.5891940838831036E-2,272.71971666666667,5.996365420137221E-3,943129.77999999991,3.4561434651764415E-2,1571.8829666666666,5091.3064499999991,677.80994999999996,0.36253052817477571,5.2772977347348739E-3,1.3684563198883113E-2,18799112.590769231,2108347.6100000008,8.0749039183124857E-2,{"$f":"I80=Comparatives!$D$3","v":false},10,{"$f":"ROW()","v":80},{"$f":"NOT(ISNA(MATCH(BU80,Comparatives!$F:$F,0)))","v":false},{"$f":"BU80='List Box etc'!$G$18","v":false},{"$f":"K80=Assumptions!$F$16","v":false},false]
[null,"Barbados",80,"Store 80","Store 80 Barbados",30712875.82,1323," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",2283306.230769231,40879352.250000007,200298915.25,84703711.729999989,1992142.1300000001,86695853.860000014,-45777686.129999995,-4293048.24,-3541133.7600000002,-3571895.4899999965,-14899902.310000001,-14066625.750000002,-345183.38,-1510635.0000000002,-442134.97,-5480986.3200000003,35398365.930000007,-1042238.66,-916367.24999999988,-51733474.520000003,24164766.149999999,-490600161.68000001,288898292.69000006,-5325943.1999999993,5325162.8400000008,0,0,0,119040821.99000001,0.50423497864738187,117041217.2,0.49576502135261824,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},10,0.42288652249703079,9.9458458250437278E-3,0.43283236832207467,7.4388332514946059E-2,11262.208851095995,1.7832824933384138E-2,2699.8454195011313,229271357.71999994,2.3906110098120988E-2,547659579.4000001,1.0008016888894392E-2,2.736403396473212E-2,692.64342403628109,4.574998565799771E-3,7288056.8700000001,3.6385902843774888E-2,5508.7353514739234,10632.370181405897,2937.5035071806501,0.49576502135261824,7.5419030508204424E-3,1.1399493741238477E-2,231554663.95076916,35398365.930000007,0.11006827949282316,{"$f":"I81=Comparatives!$D$3","v":false},10,{"$f":"ROW()","v":81},{"$f":"NOT(ISNA(MATCH(BU81,Comparatives!$F:$F,0)))","v":false},{"$f":"BU81='List Box etc'!$G$18","v":false},{"$f":"K81=Assumptions!$F$16","v":false},false]
[null,"Barbados",81,"Store 81","Store 81 Barbados",1553699.39,400," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",3610187.153846154,337880.57999999938,18106960.259999998,6645156.21,-84244.76999999999,6560911.4399999995,-6223030.8600000003,-420342.56999999995,-254724.16999999995,-235477.7900000001,-1610018.28,-3166522,-14603.06,-137550.03,-52251.4,-242766.40999999997,95114.169999999402,-29581.269999999997,-68768.25,-7258720.839999998,4213616.93,-33531558.720000003,21942319.440000001,-128158.79999999997,128158.79999999997,0,0,0,11351895.34,0.55000518137080556,9287719.9300000016,0.44999481862919433,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},10,0.36699457637181565,-4.6526180424720275E-3,0.36234195832934357,8.8917093586198676E-2,4025.0457000000001,1.3004821716000172E-2,588.69447500000024,14634343.190000001,1.6588814875264653E-2,40918438.359999999,5.9329343867951072E-3,1.3407353112509676E-2,171.920625,3.7978903699212078E-3,639725.27,3.5330351467839367E-2,1599.313175,7916.3050000000003,673.31807499999991,0.44999481862919433,7.596527966312553E-3,0.19938118281627876,18244530.343846157,95114.169999999402,3.7535744198040418E-3,{"$f":"I82=Comparatives!$D$3","v":false},10,{"$f":"ROW()","v":82},{"$f":"NOT(ISNA(MATCH(BU82,Comparatives!$F:$F,0)))","v":false},{"$f":"BU82='List Box etc'!$G$18","v":false},{"$f":"K82=Assumptions!$F$16","v":false},false]
[null,"Barbados",82,"Store 82","Store 82 Barbados",17418757.870000001,1244," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",1273723.923076923,6930882.8599999994,48429133.109999999,18234340.66,355649.06000000006,18589989.719999999,-11654834.430000002,-846623.82999999984,-342077.24000000011,-525263.90999999992,-3596046.08,-4787411.0599999996,0,-254621.97,-61488.860000000008,-824582.95000000007,6106299.9099999992,-107577.21,-337999.52999999997,-4817995.43,2404544.5700000003,-87954076.159999967,47769531.029999994,-538116.24000000011,538116.24000000011,0,0,0,30360246.679999996,0.5592199187182294,23930106.120000001,0.4407800812817706,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},10,0.37651594172836517,7.343700726424175E-3,0.38385964245478932,7.4253777614232422E-2,2890.7122829581995,1.0846031639817637E-2,422.23786977491955,42597995.989999972,1.9357317893395121E-2,93310187.829999968,8.8370087894613595E-3,1.7026589101379851E-2,271.70380225080385,6.9792603809835149E-3,1270311.8699999999,2.6230324361054828E-2,1021.1510209003214,3848.4011736334401,274.98170418006441,0.4407800812817706,5.2576198178410881E-3,2.6300778917182709E-2,43871719.913076892,6106299.9099999992,0.1002134391792905,{"$f":"I83=Comparatives!$D$3","v":false},10,{"$f":"ROW()","v":83},{"$f":"NOT(ISNA(MATCH(BU83,Comparatives!$F:$F,0)))","v":false},{"$f":"BU83='List Box etc'!$G$18","v":false},{"$f":"K83=Assumptions!$F$16","v":false},false]
[null,"Barbados",83,"Store 83","Store 83 Barbados",14370168.920000002,650," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",2575949,-320968.17999999976,2015180.78,312611.06,12008.039999999999,324619.10000000003,-645587.27999999968,-250,0,-146910.33999999982,-374866.84000000008,0,-1939.46,-20211.87,-60334.720000000001,-68869.62999999999,-389837.80999999976,-1208.25,-4404.0000000000009,-990955.32,990867.79999999993,-6569948.2799999975,5936500.8800000008,0,0,0,0,0,246083.30000000002,0.10711820015804163,2051222.8499999999,0.89288179984195837,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},10,0.15512804761863597,5.9587904565068343E-3,0.16108683807514282,0.18602144468646634,576.71821538461552,7.2901816778939213E-2,226.01590769230742,633534.9199999962,0.1087069202120704,7560903.5999999978,9.1086507173560594E-3,3.4175410307357136E-2,6.7753846153846169,2.1854118715840475E-3,82004.84,4.0693540159707157E-2,126.16129230769231,0,2.9837846153846153,0.89288179984195837,1.0029804869417224E-2,1.2782719176192223,3209483.9199999962,-389837.80999999976,-8.745431670522287E-2,{"$f":"I84=Comparatives!$D$3","v":false},10,{"$f":"ROW()","v":84},{"$f":"NOT(ISNA(MATCH(BU84,Comparatives!$F:$F,0)))","v":false},{"$f":"BU84='List Box etc'!$G$18","v":false},{"$f":"K84=Assumptions!$F$16","v":false},false]
[null,"Barbados",84,"Store 84","Store 84 Barbados",9591526.6899999995,535," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",354017.23076923075,63576.210000000268,3898985.5500000007,1321610.6300000004,4387.1200000000008,1325997.75,-1262421.5399999998,-149787.91999999998,-9963.5,-24731.169999999889,-627080.01,-247591.61999999994,-6970.33,-59561.78,-13457.789999999999,-42783.08,20793.130000000267,0,-16446.91,-3083104.2000000007,3071740.84,-11812113.479999997,11357307.500000002,-1308151.56,1308151.56,0,0,0,2629074.5100000002,0.59148866444663795,1815768.93,0.408511335553362,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},10,0.33896268992328021,1.1251952446964058E-3,0.3400878851679765,0.16083158092237604,1172.112168224299,6.3429755465495077E-3,46.226485981308201,466169.33999999613,9.1775834077806054E-2,16203369.239999998,2.6403817234741979E-3,1.0972874726350293E-2,30.74188785046729,4.2182536429251445E-3,222807.49,5.7144989932060651E-2,416.46259813084112,462.78807476635501,31.65201869158879,0.408511335553362,1.527622486315703E-2,9.0797266681132138E-2,820186.57076922688,20793.130000000267,1.8253229367019893E-2,{"$f":"I85=Comparatives!$D$3","v":false},10,{"$f":"ROW()","v":85},{"$f":"NOT(ISNA(MATCH(BU85,Comparatives!$F:$F,0)))","v":false},{"$f":"BU85='List Box etc'!$G$18","v":false},{"$f":"K85=Assumptions!$F$16","v":false},false]
[null,"Barbados",85,"Store 85","Store 85 Barbados",20791592.259999998,1620," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",429818.23076923075,782828.34999999986,6454966.0999999987,2251691.9899999998,2350.3099999999995,2254042.3000000003,-1471213.95,-115803.14000000003,-9556.9399999999969,6613.2599999999147,-606088.24000000011,-487910.49999999994,-6484.6900000000005,-81626.97,-12749.059999999998,-24267.260000000002,758561.08999999985,0,-14807.25,-3082794.72,3067434.3,-7451203.7199999979,6895660.0599999987,-103309.79999999997,103309.79999999997,0,0,0,5150835.05,0.69996901895800889,2207826.4200000004,0.30003098104199105,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},10,0.34883095513081008,3.6410880608652617E-4,0.3491950639368967,9.3894875760850274E-2,374.12854320987663,-1.0245228088804239E-3,-4.0822592592592066,570904.08000000007,4.2506720218219496E-2,10637308.239999998,2.2813346621607354E-3,3.7594713316929746E-3,9.1402777777777775,2.2939314894310603E-3,210179.17000000004,3.2560847995778026E-2,129.74022839506176,301.17932098765431,9.9022407407407389,0.30003098104199105,1.2645607852224044E-2,6.6587217362649026E-2,1000722.3107692308,758561.08999999985,0.54576976941802857,{"$f":"I86=Comparatives!$D$3","v":false},10,{"$f":"ROW()","v":86},{"$f":"NOT(ISNA(MATCH(BU86,Comparatives!$F:$F,0)))","v":false},{"$f":"BU86='List Box etc'!$G$18","v":false},{"$f":"K86=Assumptions!$F$16","v":false},false]
[null,"Barbados",86,"Store 86","Store 86 Barbados",4432893.01,348," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",935313,-4579932.93,47467177.569999993,17483157.300000001,675357.39,18158514.689999998,-22738447.620000001,-2836479.9200000004,-2203,217413.13000000105,-4600811.7599999988,-18148294.630000003,-2494.46,-536404.39,-942710.28999999992,-3631711.9499999997,-8211644.879999999,-149551,-587368.68000000005,-20731916.219999999,11465033.119999999,-299826718.85999995,200359335.60000002,0,0,0,0,0,39156158.969999999,0.66568742470817588,19664478.939999998,0.33431257529182412,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},11,0.36832097872719594,1.4227881761119004E-2,0.38254886048831488,9.6926170788544722E-2,13220.723448275859,-4.5802834954612849E-3,-624.75037356322139,108734266.35999995,3.3399884613890186E-2,320558635.07999992,1.1329321854311162E-2,7.6509961955170028E-2,1687.8410344827587,1.2374206979840031E-2,4465145.6000000006,9.4068066158246644E-2,12830.878160919541,52150.271925287365,13.498448275862069,0.33431257529182412,1.1300532651408709E-2,1.9704415722225976E-2,109669579.35999995,-8211644.879999999,-5.3910887122053074E-2,{"$f":"I87=Comparatives!$D$3","v":true},11,{"$f":"ROW()","v":87},{"$f":"NOT(ISNA(MATCH(BU87,Comparatives!$F:$F,0)))","v":false},{"$f":"BU87='List Box etc'!$G$18","v":false},{"$f":"K87=Assumptions!$F$16","v":false},true]
[null,"Barbados",87,"Store 87","Store 87 Barbados",7092071.959999999,344," Brand Type 15"," Brand Type 15"," Classification Type 25"," Classification Type 25",2379327.6153846155,8458254.2000000011,96367249.099999994,37524587.030000009,735393.99,38259981.020000003,-29798434.940000005,-4122725.5700000003,-1307501.04,-1011227.5000000007,-9672697.2000000011,-9482484.4700000007,-95975.98,-476842.07000000007,-372278.03,-1986912.82,6471341.3800000018,-930338.47999999986,-857265.05000000016,-8815575.6799999997,3497344.7299999995,-207058524.62000006,116058040.04000002,-7840131,7840131,0,0,0,62562250.579999998,0.57562469010537587,46123585.269999996,0.42437530989462413,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},12,0.38939149327652656,7.6311609687735706E-3,0.39702265424530009,0.10037328335441716,28118.305813953491,1.0493476875641153E-2,2939.6148255813973,96318715.530000031,2.0628522806464791E-2,223714231.30000007,8.8814770900093355E-3,2.0618133635195778E-2,2492.0495639534888,8.8958132353702327E-3,5902184.1500000004,6.1246784619485427E-2,17157.512063953491,27565.361831395352,4079.8750581395348,0.42437530989462413,4.9481755934029257E-3,2.4690209979072814E-2,98698043.14538464,6471341.3800000018,4.7208289497053565E-2,{"$f":"I88=Comparatives!$D$3","v":true},12,{"$f":"ROW()","v":88},{"$f":"NOT(ISNA(MATCH(BU88,Comparatives!$F:$F,0)))","v":false},{"$f":"BU88='List Box etc'!$G$18","v":false},{"$f":"K88=Assumptions!$F$16","v":false},true]
[null,"Barbados",88,"Store 88","Store 88 Barbados",6669145.040000001,527.34," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",1514287.3846153845,-16789949.940000001,23672369.769999996,-1511689.2500000005,183664.82000000004,-1328024.4300000006,-15461925.509999998,-2909168.87,-926016.36000000022,-1885658.2700000005,-2173710.4,-6464144.9400000004,-30600,-95937.150000000009,-52581.15,-426267.48,-17216217.420000002,-229045.46,-196708.53999999998,-13671104.319999998,2482723.4100000006,-25225240.680000003,4011422.5800000005,0,0,0,0,0,20335823.369999997,0.73450078218998993,7350768.4800000004,0.26549921781001012,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},13,-6.3858805209935712E-2,7.758615710403381E-3,-5.6100189499532341E-2,9.1824790720984095E-2,4122.0282929419345,7.9656506227344256E-2,3575.7922213372785,32402199.010000002,1.31555108302509E-2,38896345,1.0959062606010924E-2,1.8006962722431318E-2,373.02032844085403,8.3096260286238347E-3,3286732.63,0.138842568865466,6232.6632343459623,12258.021276595744,1814.0409602912734,0.26549921781001012,4.0527057887369267E-3,6.3968559097722505E-2,33916486.394615389,-17216217.420000002,-0.36547643521140061,{"$f":"I89=Comparatives!$D$3","v":true},13,{"$f":"ROW()","v":89},{"$f":"NOT(ISNA(MATCH(BU89,Comparatives!$F:$F,0)))","v":false},{"$f":"BU89='List Box etc'!$G$18","v":false},{"$f":"K89=Assumptions!$F$16","v":false},true]
[null,"Barbados",89,"Store 89","Store 89 Barbados",2723180.4899999998,350," Brand Type 15"," Brand Type 15"," Classification Type 23"," Classification Type 23",1176169.8461538462,166642.50000000029,3247512.83,1145968.1900000002,1646.6299999999999,1147614.8200000003,-980972.32,-47378.89,40278.590000000011,-98907.839999999778,-444061.02,-235263.81,-1939.46,-55302.689999999995,-6552.09,-33172.92,133469.58000000031,-20.53,-8369.85,-517837.8000000001,324606.54000000004,-2815758.72,1487055.36,0,0,0,0,0,2924298.91,0.7898889247693982,777865.81,0.21011107523060185,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},14,0.35287564668374233,5.0704341636119107E-4,0.35338269010010354,0.1367388038925777,1268.7457714285715,3.0456489374362156E-2,282.59382857142793,1521934.6200000003,2.1796547344458194E-2,3333596.5200000005,9.9510903017141356E-3,1.0214869574510656E-2,23.913857142857143,2.5773108339036187E-3,109254.19999999998,3.364242289998897E-2,312.15485714285711,672.18231428571426,-109.54037142857146,0.21011107523060185,1.7029244500321186E-2,0.36217558104423137,2698104.4661538466,133469.58000000031,3.5616892824386542E-2,{"$f":"I90=Comparatives!$D$3","v":true},14,{"$f":"ROW()","v":90},{"$f":"NOT(ISNA(MATCH(BU90,Comparatives!$F:$F,0)))","v":false},{"$f":"BU90='List Box etc'!$G$18","v":false},{"$f":"K90=Assumptions!$F$16","v":false},true]
[null,"Barbados",90,"Store 90","Store 90 Barbados",4672222.66,50," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",432652.23076923075,941864.04999999877,13328777.700000001,4898164.9899999993,90456.42,4988621.4099999983,-4046757.3600000003,-758242.66999999993,0,272188.31999999983,-1588585.2699999998,-1283037.7299999997,-34400,-94099.22,-35612.480000000003,652990.14999999979,1594854.1999999986,-70934.48,-192511.46,-7643566.3099999987,2656249.0200000005,7068999.1999999955,7307911.3499999996,0,0,0,0,0,9648758.5700000022,0.64013089299954617,5424343.9399999995,0.35986910700045383,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},14,0.36748793477139308,6.7865502775997224E-3,0.37427448504899274,0.1191846173561736,31771.705399999995,-2.0421101328743731E-2,-5443.7663999999968,-9389593.2599999979,6.9544029429023421E-2,574567.11000000313,-1.1364906529369498,-4.8991000127491038E-2,3850.2291999999998,1.4443294376497853E-2,958888.84999999986,7.1941244094722939E-2,19177.776999999998,25660.754599999997,688,0.35986910700045383,7.0598536578489112E-3,3.2460007999775609E-2,-8956941.0292307679,1594854.1999999986,-0.12820169522748501,{"$f":"I91=Comparatives!$D$3","v":false},14,{"$f":"ROW()","v":91},{"$f":"NOT(ISNA(MATCH(BU91,Comparatives!$F:$F,0)))","v":false},{"$f":"BU91='List Box etc'!$G$18","v":false},{"$f":"K91=Assumptions!$F$16","v":false},false]
[null,"Barbados",91,"Store 91","Store 91 Barbados",4919213.91,500," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1687621.3846153845,5155342.0500000007,26923840.500000004,8656964.2899999991,-26487.1,8630477.1899999995,-3472146.5399999986,-287848.69999999995,-143718.63,419005.450000001,-1411378.5100000002,-1485900,-185,-103684.98,-27716.460000000021,-488567.86,4666774.1900000004,-16910.32,-32706.59,-10168543.9,1725724.6600000001,-35172062.159999996,5082319.6599999992,0,0,0,0,0,16658558.269999998,0.5438131085298733,13974315.43,0.45618689147012681,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},14,0.32153526871472876,-9.8377867006009014E-4,0.32055149004466871,5.2421143632907799E-2,2822.7570200000005,-1.5562618193344332E-2,-838.01090000000204,38532561.740000002,1.26793506047335E-2,45340606.059999995,1.0775503515622835E-2,1.8146291573819119E-2,65.413179999999997,1.214781747054251E-3,436160.45999999996,1.6199786208063442E-2,872.32091999999989,2971.8,287.80725999999999,0.45618689147012681,3.8510471788005124E-3,6.2681302268722927E-2,40220183.124615386,4666774.1900000004,8.3542071561170494E-2,{"$f":"I92=Comparatives!$D$3","v":false},14,{"$f":"ROW()","v":92},{"$f":"NOT(ISNA(MATCH(BU92,Comparatives!$F:$F,0)))","v":false},{"$f":"BU92='List Box etc'!$G$18","v":false},{"$f":"K92=Assumptions!$F$16","v":false},false]
[null,"Barbados",92,"Store 92","Store 92 Barbados",15267622.129999997,470," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1593158.076923077,1144961.9799999995,33696130.289999999,11567475.449999999,354777.03999999992,11922252.49,-10748357.390000001,-942490.04000000015,-930353.15999999992,-392202.46000000078,-3424059.4000000004,-3737010.24,-3515,-196155.16999999998,-65809.34,-614095.02,530866.9599999995,-98097.74,-258276.37,-4055604.46,1947790.4000000001,-81410753.790000007,51364041.710000001,-40152,40152,0,0,0,20491903.470000003,0.55220050231252871,16617630.810000001,0.4477994976874714,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},14,0.34328794880737029,1.0528717598925213E-2,0.35381666640629555,0.10161580485745446,7285.2327659574476,1.1639391723161597E-2,834.47331914893778,32154526.140000008,1.9098245059692237E-2,85506510.25,7.1818510450787579E-3,1.8224496840286881E-2,549.52419148936167,7.664867383203604E-3,1302552.2900000003,3.8655842044466412E-2,2771.3878510638306,7951.0856170212774,1986.9535319148933,0.4477994976874714,5.8212966388669551E-3,4.728014947745731E-2,33747684.216923088,530866.9599999995,1.1325938951637153E-2,{"$f":"I93=Comparatives!$D$3","v":false},14,{"$f":"ROW()","v":93},{"$f":"NOT(ISNA(MATCH(BU93,Comparatives!$F:$F,0)))","v":false},{"$f":"BU93='List Box etc'!$G$18","v":false},{"$f":"K93=Assumptions!$F$16","v":false},false]
[null,"Barbados",93,"Store 93","Store 93 Barbados",11388079.02,574," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",8606035.692307692,7713706.3399999999,23212278.469999999,7959619.04,4915907.1399999997,12875526.179999998,-5161819.84,-7796.1600000000017,-18223.920000000002,204355.74999999968,-3942039.1199999996,-472348.57,-22005,-218211.41,-354239.84999999992,-262236,7451470.3399999999,-6057.63,-15163.919999999998,-1618010.5199999998,738817.09000000008,-23317539,7813330.7999999989,0,0,0,0,0,24791883.960000001,0.937033117010586,1665968.5,6.2966882989414025E-2,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},14,0.34290554674704454,0.21178046551325902,0.55468601226030345,0.16982560006312039,6867.6639721254351,-8.8037781497457487E-3,-356.0204703832747,16383401.630000001,1.6006199806505018E-2,24935549.52,1.0516551872645476E-2,1.1297296831024964E-2,26.417979094076653,6.5327150109792734E-4,586305.04999999993,2.5258401529076605E-2,1021.437369337979,822.90691637630664,70.085226480836241,6.2966882989414025E-2,9.4006889621809711E-3,0.37075359506092004,24989437.322307691,7451470.3399999999,0.21469305513376619,{"$f":"I94=Comparatives!$D$3","v":false},14,{"$f":"ROW()","v":94},{"$f":"NOT(ISNA(MATCH(BU94,Comparatives!$F:$F,0)))","v":false},{"$f":"BU94='List Box etc'!$G$18","v":false},{"$f":"K94=Assumptions!$F$16","v":false},false]
[null,"Barbados",94,"Store 94","Store 94 Barbados",9576194.6199999992,312," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1983387,3218481.2600000026,50188711.280000009,20329010.050000001,1348660.8800000001,21677670.93,-18432795.390000001,-2605297.2000000011,-667329.52999999991,-945462.61999999837,-5066223.3800000008,-6555853.2800000003,-80887.86,-548659.82000000007,196741.78999999989,-235914.69999999963,2982566.5600000028,-516919.83000000007,-853520.40000000014,-59340067.940000013,20646778.229999997,4209622.9700000007,4640117.54,0,0,0,0,0,38210804.639999993,0.62948646635792993,22490746.039999999,0.37051353364207007,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},14,0.40505144546520816,2.6871797374431405E-2,0.43192324283963951,0.10094348411808832,16237.895448717951,1.8838152960838451E-2,3030.3289102564049,29843549.200000018,7.905048371391412E-3,55130444.970000014,4.2792090673016668E-3,4.7005530523357084E-3,2735.6423076923083,1.7006222679005596E-2,3474135.0600000015,6.9221443854535269E-2,11135.048269230774,21012.350256410256,2398.13266025641,0.37051353364207007,1.0931936804255795E-2,3.9518587933744603E-2,31826936.200000018,2982566.5600000028,6.7472656171032916E-2,{"$f":"I95=Comparatives!$D$3","v":false},14,{"$f":"ROW()","v":95},{"$f":"NOT(ISNA(MATCH(BU95,Comparatives!$F:$F,0)))","v":false},{"$f":"BU95='List Box etc'!$G$18","v":false},{"$f":"K95=Assumptions!$F$16","v":false},false]
[null,"Benin ",95,"Store 95","Store 95 Benin ",20341697.93,2331," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",96876886.692307696,2500394.1199999987,17561837.419999998,7134793.8800000008,177869.04,7312662.919999999,-4803476.9400000004,-310726.67,-167998.62000000005,-440974.96000000049,-1463696.51,-1399860.0299999998,-6848.52,-134368.82999999999,-78106.959999999977,120800.63999999998,2621194.7599999988,-224111.68,-169078.07,-6553488.790000001,3632374.9,9408290.7900000028,-2757750.7299999995,-85510.200000000012,85510.200000000012,0,0,0,12326305.449999999,0.61928328020322432,7577841.5599999996,0.38071671979677568,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},14,0.40626693604819863,1.0128156624285617E-2,0.41639509267248415,8.3345294401432859E-2,627.92643071643067,2.5109841837950491E-2,189.17844701844723,-3729426.1700000027,3.2391213686367173E-2,-2769291.8000000017,4.3621491964118735E-2,-6.8785877645369982E-3,72.534564564564562,9.6275842872482319E-3,747314.1399999999,4.2553300211567495E-2,320.59808665808663,600.54055341055334,75.009498069498093,0.38071671979677568,7.6511828908617701E-3,5.5163297766315225,93147460.522307694,2621194.7599999988,2.026099494948682E-2,{"$f":"I96=Comparatives!$D$3","v":false},14,{"$f":"ROW()","v":96},{"$f":"NOT(ISNA(MATCH(BU96,Comparatives!$F:$F,0)))","v":false},{"$f":"BU96='List Box etc'!$G$18","v":false},{"$f":"K96=Assumptions!$F$16","v":false},false]
[null,"Benin ",96,"Store 96","Store 96 Benin ",12739892.990000002,2000," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",5822247.923076923,1523882.9500000004,10460796.630000001,3687693.4699999997,13232.31,3700925.7800000007,-2177042.8299999996,-89609.579999999987,-12758.71,-46595.729999999778,-710108.75,-999285.55000000016,-539.46,-120819.3,-13773.08,-385383.27,1138499.6800000004,-3729.59,-23579.85,-8711621.040000001,3281484.4299999997,-28610569.479999997,10320526.26,-78000,78000,0,0,0,9279336.8600000013,0.77812134728254989,2645971.31,0.22187865271745005,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},14,0.35252510878801008,1.2649428593279131E-3,0.35379005164733812,6.7882855877678977E-2,355.05437499999999,4.4543194603717069E-3,23.297864999999888,23720179.829999998,1.6247063587291534E-2,37400190.519999996,1.0304313016638613E-2,3.6840719080110822E-2,11.789924999999998,2.2541160902006751E-3,227931.55,2.1789119706842056E-2,113.96577499999999,499.64277500000009,6.6490849999999995,0.22187865271745005,1.1549722671551448E-2,0.55657787155326066,29542427.753076922,1138499.6800000004,2.7747204002711804E-2,{"$f":"I97=Comparatives!$D$3","v":false},14,{"$f":"ROW()","v":97},{"$f":"NOT(ISNA(MATCH(BU97,Comparatives!$F:$F,0)))","v":false},{"$f":"BU97='List Box etc'!$G$18","v":false},{"$f":"K97=Assumptions!$F$16","v":false},false]
[null,"Benin ",97,"Store 97","Store 97 Benin ",112383435.63,5810," Brand Type 2"," Brand Type 2"," Classification Type 8"," Classification Type 8",1623133.2307692308,55422680.539999992,339256623.7299999,136733388.85999998,4656058.4399999995,141389447.30000001,-85908849.51000002,-2960174.2700000005,-5698349.8000000007,-2385009.7200000104,-31007221.829999998,-31020419.43,-363105.86999999994,-3443702.89,-816865.65000000026,-8754642.459999999,46668038.079999991,-1076030.31,-1338001.58,-224701337.42000002,124207188.96000001,-618807125.59000015,340161740.50999999,0,0,0,0,0,285612015.45999998,0.67779769229373221,135770380.35999995,0.32220230770626779,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},14,0.40303822916312565,1.3724296341832256E-2,0.41676252550495796,9.1397542925137826E-2,5336.8712271944923,7.0301050979571719E-3,410.50081239242866,379139533.5400002,2.3090819304065958E-2,843508463.01000023,1.0378843655888972E-2,2.5805369291676532E-2,230.29287091222031,3.9439217583703227E-3,8296773.120000001,2.4455743940324817E-2,1428.0160275387266,5339.1427590361445,1043.2798055077453,0.32220230770626779,1.0150731479131557E-2,4.7843818432297264E-3,380762666.77076942,46668038.079999991,8.8246538723369114E-2,{"$f":"I98=Comparatives!$D$3","v":false},14,{"$f":"ROW()","v":98},{"$f":"NOT(ISNA(MATCH(BU98,Comparatives!$F:$F,0)))","v":false},{"$f":"BU98='List Box etc'!$G$18","v":false},{"$f":"K98=Assumptions!$F$16","v":false},false]
[null,"Benin ",98,"Store 98","Store 98 Benin ",44965400.780000001,5200," Brand Type 2"," Brand Type 2"," Classification Type 3"," Classification Type 3",1630480.6923076923,2751445.2100000014,21828026.479999997,7137453.1799999997,9887.76,7147340.9400000004,-4395895.7299999995,-81697.56,-94571.380000000019,721454.56000000099,-1309578.7999999998,-2619242.13,-2864.46,-275742.25,-102542.03000000001,-80936.7,2670508.5100000012,-9044.630000000001,-49631.75,-6286265.7200000016,4434962.38,-21664649.869999997,14950486.260000002,-187213.68000000005,187213.68000000005,0,0,0,20716305.490000002,0.83255004641293573,4166649.69,0.16744995358706422,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},14,0.32698573031967482,4.5298460715446237E-4,0.3274387149268293,5.9995290971444709E-2,251.84207692307689,-3.3051753930252753E-2,-138.74126153846174,8565466.9499999993,9.4491871222502355E-3,28138129.27,2.8764065735632323E-3,3.7079256832567306E-3,9.5445673076923079,2.2737625889117947E-3,469026.47000000003,2.1487351155164994E-2,90.197398076923079,503.70040961538461,18.737661538461545,0.16744995358706422,1.2632486507777044E-2,7.4696660909845683E-2,10195947.642307691,2670508.5100000012,0.18858140455935227,{"$f":"I99=Comparatives!$D$3","v":false},14,{"$f":"ROW()","v":99},{"$f":"NOT(ISNA(MATCH(BU99,Comparatives!$F:$F,0)))","v":false},{"$f":"BU99='List Box etc'!$G$18","v":false},{"$f":"K99=Assumptions!$F$16","v":false},false]
[null,"Benin ",99,"Store 99","Store 99 Benin ",38686934.600000009,4002," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",1860591.7692307692,8717805.5399999991,75684973.150000006,31620503.799999997,589218.17999999993,32209721.98,-23482702.129999999,-2396296.65,-1370911.12,-1039032.5199999992,-7350218.8600000003,-8119126.7799999993,-199016.77000000002,-457239.79000000004,-221673.33,-1389877.3599999999,7327928.1799999997,-270637.3,-606588.1,-17687657.139999997,9118679.2800000012,-201005694.42000002,138576194.91,-207498.72,207498.72,0,0,0,48258817.970000006,0.56063722004002903,37819694.559999995,0.43936277995997097,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},14,0.41779104205178669,7.7851409001920202E-3,0.42557618295197874,9.7115960461961262E-2,1836.6363968015992,1.3728385923329077E-2,259.62831584207873,70998477.370000005,1.9576157285131929E-2,218900850.28,6.3493465567729997E-3,1.8363980353740799E-2,151.57123938030983,8.0146437893002E-3,3345847.07,4.4207547822853389E-2,836.04374562718635,2028.7673113443277,392.28582958520741,0.43936277995997097,6.0413549872548244E-3,2.4583370936041207E-2,72859069.139230773,7327928.1799999997,7.2415258003331984E-2,{"$f":"I100=Comparatives!$D$3","v":false},14,{"$f":"ROW()","v":100},{"$f":"NOT(ISNA(MATCH(BU100,Comparatives!$F:$F,0)))","v":false},{"$f":"BU100='List Box etc'!$G$18","v":false},{"$f":"K100=Assumptions!$F$16","v":false},false]
[null,"Benin ",100,"Store 100","Store 100 Benin ",23853329.799999997,1842," Brand Type 2"," Brand Type 2"," Classification Type 6"," Classification Type 6",1182345.1538461538,-193355.33000000005,1509403.85,537404.33000000007,-928.9,536475.43000000005,-729830.76,-40617.040000000001,-20686.370000000003,-296308.52000000008,-165744.74,-287155.73000000004,0,-26184.539999999997,-6341.8499999999995,-7991.3999999999987,-201346.73000000004,0,-12566.04,0,0,-767172,198926.34000000003,0,0,0,0,0,1552440.0499999998,0.90220360043407399,168280.25,9.7796399565925979E-2,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},14,0.35603747135003005,-6.1540852701548357E-4,0.35542206282301453,0.10980808085258295,89.980857763300762,0.19630831072810637,160.86238870792621,568245.65999999992,1.4063283826927953E-2,767172,1.0416699253883091E-2,5.2944081201329908E-3,6.821954397394137,8.3251675818900289E-3,73143.430000000008,4.8458489091570821E-2,39.708702497285564,155.89344733984802,11.230385450597179,9.7796399565925979E-2,1.734760382385403E-2,0.78331929115336074,1750590.8138461537,-201346.73000000004,-8.2811839553466493E-2,{"$f":"I101=Comparatives!$D$3","v":false},14,{"$f":"ROW()","v":101},{"$f":"NOT(ISNA(MATCH(BU101,Comparatives!$F:$F,0)))","v":false},{"$f":"BU101='List Box etc'!$G$18","v":false},{"$f":"K101=Assumptions!$F$16","v":false},false]
[null,"Benin ",101,"Store 101","Store 101 Benin ",6585744.8300000001,694," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",2643767.230769231,15395595.629999999,63054769.960000001,27270463.890000001,485294.36000000004,27755758.25,-12343075.829999998,-1484190.97,-661437.41999999981,-121046.87000000011,-4050479.5399999996,-4385542.1599999992,-3974.81,-380092.57000000007,-77725.940000000017,-892738.45,14502857.18,-67405.87,-284579.34999999998,-9603347.1599999983,4615775.5199999996,-106209433.25000001,63817349.75999999,-6904.7999999999984,6904.7999999999984,0,0,0,40948099.510000005,0.57381723115219452,30412775.150000002,0.42618276884780543,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},14,0.43248851605199007,7.6963941079771728E-3,0.44018491015996719,6.4237480250415604E-2,5836.4258501440918,1.9197099613048863E-3,174.41912103746415,47379655.130000025,1.8842231914742928E-2,115819685.21000001,7.7080027318440674E-3,1.4158143001177003E-2,410.0567002881844,4.5132089163203411E-3,2009415.35,3.1867777033755117E-2,2895.4111671469741,6319.2250144092204,958.80724783861649,0.42618276884780543,6.0279748897842152E-3,4.1928108411883117E-2,50023422.360769257,14502857.18,0.20874335814714581,{"$f":"I102=Comparatives!$D$3","v":false},14,{"$f":"ROW()","v":102},{"$f":"NOT(ISNA(MATCH(BU102,Comparatives!$F:$F,0)))","v":false},{"$f":"BU102='List Box etc'!$G$18","v":false},{"$f":"K102=Assumptions!$F$16","v":false},false]
[null,"Benin ",102,"Store 102","Store 102 Benin ",12037671.08,730," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",399490.07692307694,15246049.130000001,80929894.399999991,34334581.039999999,536772.98,34871354.020000003,-19615431.529999997,-1991185.61,-1205203.6800000002,-1072346.3699999999,-5942815.7899999982,-7398429.9900000021,-50778.789999999994,-428694.95999999996,-198466.05000000002,-1508125.3800000001,13737923.75,-155108.25,-437503.48,-22851052.209999997,15582929.640000001,-174524400.04999998,103262316.61000001,-991273.56,991273.56,0,0,0,45000886.329999998,0.49063947220422882,46717959.950000003,0.50936052779577112,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},14,0.42425090622631534,6.6325674088609718E-3,0.43088347363517637,7.3431651357745986E-2,8140.8435479452028,1.3250312235672459E-2,1468.9676301369861,78530206.009999961,1.920439862093265E-2,198366725.81999999,7.6027134781086652E-3,1.863496043311284E-2,599.31983561643835,5.4059563927961836E-3,2773454.87,3.4269844172686831E-2,3799.2532465753425,10134.835602739729,1720.5239315068495,0.50936052779577112,5.2971150299684563E-3,4.9362485875562561E-3,78929696.086923033,13737923.75,0.12531791696127889,{"$f":"I103=Comparatives!$D$3","v":false},14,{"$f":"ROW()","v":103},{"$f":"NOT(ISNA(MATCH(BU103,Comparatives!$F:$F,0)))","v":false},{"$f":"BU103='List Box etc'!$G$18","v":false},{"$f":"K103=Assumptions!$F$16","v":false},false]
[null,"Benin ",103,"Store 103","Store 103 Benin ",9307465,705.56500000000005," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",456525.30769230769,24225749.509999994,106308572.95000002,45558386.789999999,1017458.83,46575845.61999999,-22338922.160000004,-1936628.4800000002,-635299.96000000008,78214.869999999341,-6427224.04,-10838683.440000001,-1939.46,-609049.69000000006,-149137.01999999999,-4030353.45,20195396.059999995,-66179.47,-618315.52000000002,-30832656.240000006,13656563.040000001,-99207353.350000009,64864976.710000008,-634112.04,634112.04,0,0,0,71337912.359999985,0.58558077547992615,50486292.509999998,0.4144192245200739,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},14,0.42854856881041398,9.570806960963912E-3,0.43811937577137783,6.0458191297732014E-2,9109.3294593694409,-7.3573436111108411E-4,-110.85423738422304,51518469.840000004,7.823123362392162E-2,130674121.63000003,3.0842782026971098E-2,3.7911838510856423E-2,876.3409749633272,5.8162338449488137E-3,2760994.6600000006,2.5971514651961097E-2,3913.1683969584665,15361.707907846903,903.16189153373534,0.4144192245200739,5.7290740821669545E-3,4.294341415974276E-3,51974995.147692308,20195396.059999995,0.27976308842129066,{"$f":"I104=Comparatives!$D$3","v":false},14,{"$f":"ROW()","v":104},{"$f":"NOT(ISNA(MATCH(BU104,Comparatives!$F:$F,0)))","v":false},{"$f":"BU104='List Box etc'!$G$18","v":false},{"$f":"K104=Assumptions!$F$16","v":false},false]
[null,"Benin ",104,"Store 104","Store 104 Benin ",10198570.27,619," Brand Type 12"," Brand Type 12"," Classification Type 22"," Classification Type 22",6180659.384615385,62066676.050000004,227529605.85000002,98035758.379999995,2096257.94,100132016.32000001,-38050722.93999999,-3496549.6600000006,-240127.73999999993,-3433797.3299999963,-15733704.560000001,-5155120.9499999993,-200834.61,-1401329.73,-509393.29000000004,-3622804.7999999989,58443871.250000007,-338828.68,-841624.2799999998,-23856860.570000004,8782604.1099999994,-421323787.28000003,250518235.40000004,-1535225.8800000001,1376207.74,0,0,-74274.720000000001,132159872.28999999,0.49825209298439793,133087126.47,0.50174790701560212,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},14,0.43087033888957088,9.2131216602289907E-3,0.44008346054979991,6.9150142027550127E-2,25417.939515347334,1.5091650676280535E-2,5547.3300969305274,186038826.47999996,1.9473380199963083E-2,446715873.73000002,8.1098635912581468E-3,1.5922344639353658E-2,1359.6515024232631,3.6989660174370654E-3,5746101.3600000003,2.5254301911761517E-2,9282.8778029079167,8328.1436995153454,712.37859450726967,0.50174790701560212,6.158889630054707E-3,2.7164198529355404E-2,192219485.86461535,58443871.250000007,0.21891426413260534,{"$f":"I105=Comparatives!$D$3","v":false},14,{"$f":"ROW()","v":105},{"$f":"NOT(ISNA(MATCH(BU105,Comparatives!$F:$F,0)))","v":false},{"$f":"BU105='List Box etc'!$G$18","v":false},{"$f":"K105=Assumptions!$F$16","v":false},false]
[null,"Benin ",105,"Store 105","Store 105 Benin ",8343357.4699999988,1473," Brand Type 13"," Brand Type 13"," Classification Type 21"," Classification Type 21",2430763.6153846155,4688613.6000000006,19044907.519999996,8396405.5300000012,153228.04,8549633.5700000003,-3861019.9699999997,-367803.17,-31976.76,-34086.829999999551,-1777225.36,-958006.57999999984,0,-118612.05,-41469.83,-36427.969999999994,4652185.6300000008,-23265.629999999997,-102391.31999999998,-395276.75999999995,202591.66,-4054011.2600000002,2440435.7700000005,-19800,19800,0,0,0,11535341.219999999,0.53485595632160599,10031851,0.46514404367839407,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},14,0.44087405103871058,8.0456174354791542E-3,0.44891966847418968,9.3317615647839094E-2,1206.534528173795,1.7898133642394057E-3,23.141093007467447,1806260.5899999999,2.016761601381116E-2,4469088.0200000005,8.1510970106155999E-3,1.9127407135868309E-3,69.51209775967412,5.376309645634866E-3,551150.67999999993,2.8939530392636952E-2,374.16882552613708,650.37785471826191,21.708594704684316,0.46514404367839407,6.2280192159210879E-3,0.1276332590658133,4237024.2053846158,4652185.6300000008,0.79054862357009892,{"$f":"I106=Comparatives!$D$3","v":false},14,{"$f":"ROW()","v":106},{"$f":"NOT(ISNA(MATCH(BU106,Comparatives!$F:$F,0)))","v":false},{"$f":"BU106='List Box etc'!$G$18","v":false},{"$f":"K106=Assumptions!$F$16","v":false},false]
[null,"Benin ",106,"Store 106","Store 106 Benin ",14109678.66,732," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",736418.07692307688,3562760.5799999991,17436444.809999999,7111687.709999999,152882.16999999998,7264569.879999998,-3701809.2999999989,-399062.35,-19921.5,-367350.72999999922,-1411333.2500000002,-929322.67000000016,0,-88137.639999999985,-47542.899999999994,-159447.05000000002,3403313.5299999993,-60450.590000000004,-105064.84999999999,-10719302.380000001,7993576.4800000004,-4590024.3399999989,2938496.68,-18600,18600,0,0,0,10718638.520000001,0.54242880215760081,9041813.8699999992,0.45757119784239914,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},14,0.40786340263133031,8.7679668456450664E-3,0.41663136947697532,8.0941571827221601E-2,1928.0508879781423,2.1067983410776456E-2,501.84525956284045,4377253.5599999987,3.6426276845611859E-2,15327926.719999999,1.0402388588663609E-2,9.1444702023519911E-3,143.53121584699451,6.0255889973479058E-3,595193.48,3.4135025028648604E-2,813.10584699453545,1269.5664890710384,27.215163934426229,0.45757119784239914,5.0547941945970577E-3,4.2234416760275166E-2,5113671.6369230757,3403313.5299999993,0.47918323967207443,{"$f":"I107=Comparatives!$D$3","v":false},14,{"$f":"ROW()","v":107},{"$f":"NOT(ISNA(MATCH(BU107,Comparatives!$F:$F,0)))","v":false},{"$f":"BU107='List Box etc'!$G$18","v":false},{"$f":"K107=Assumptions!$F$16","v":false},false]
[null,"Benin ",107,"Store 107","Store 107 Benin ",18267437.030000001,1106," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",496195.84615384613,3628055.16,22716193.099999998,9293398.8200000003,195192.80999999997,9488591.629999999,-5858424.6299999999,-588267.02000000014,-180896.40000000002,-175008.5199999999,-1678333.6900000004,-2516984.4599999995,0,-103563.49,-35491,-80406.399999999994,3547648.7600000002,-26234.339999999997,-130191.28000000003,-12346680.349999998,11801675.239999998,-65979937.350000016,63481265.920000002,-9844.7999999999975,9844.7999999999975,0,0,0,13229796.919999998,0.52484679530514466,11977172.120000001,0.47515320469485534,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},14,0.40910899018550784,8.592672598825549E-3,0.41770166278433335,7.3882700442443439E-2,1517.4807323688974,7.7041306714371923E-3,158.23555153707045,3043676.540000014,2.6417524642746572E-2,78336462.500000015,1.0264236785009278E-3,3.5396071712385647E-3,117.7136347197107,5.7312103056563661E-3,753555.85000000009,3.3172629176144844E-2,681.33440325497293,2275.7544846292944,163.5591320072333,0.47515320469485534,4.5590160967596289E-3,2.1843265901531985E-2,3539872.38615386,3547648.7600000002,0.72158169237713798,{"$f":"I108=Comparatives!$D$3","v":false},14,{"$f":"ROW()","v":108},{"$f":"NOT(ISNA(MATCH(BU108,Comparatives!$F:$F,0)))","v":false},{"$f":"BU108='List Box etc'!$G$18","v":false},{"$f":"K108=Assumptions!$F$16","v":false},false]
[null,"Benin ",108,"Store 108","Store 108 Benin ",6213111.8600000003,537," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",461676.61538461538,2353599.4600000009,12913153.289999999,5879087.4000000004,-6292.0999999999995,5872795.2999999998,-3512425.0300000003,0,0,-64785.899999999987,-1525182.0799999996,-1269145.28,-24204,-74070.14,-109418.81,-116323.31999999999,2237276.1400000011,-38663.880000000005,-301834.75,-9282943.6299999971,250927.50000000006,-50733363.480000004,0,0,0,0,0,0,6870654.6699999999,0.46748005017067618,7826560.04,0.53251994982932382,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},14,0.45527899096131624,-4.8726285971317546E-4,0.45479172810160301,0.11811073916245593,2840.1900931098689,5.0170472343242815E-3,120.64413407821226,59765379.609999999,1.946332822765785E-3,60016307.109999999,1.9381952272871192E-3,9.0081266277603367E-3,562.07588454376162,2.3374209476297484E-2,222152.83000000002,1.7203608213342911E-2,413.69242085661085,2363.3990316573559,45.072625698324025,0.53251994982932382,5.7360226690223084E-3,3.575243048823247E-2,60227056.225384615,2237276.1400000011,2.6746099207835123E-2,{"$f":"I109=Comparatives!$D$3","v":false},14,{"$f":"ROW()","v":109},{"$f":"NOT(ISNA(MATCH(BU109,Comparatives!$F:$F,0)))","v":false},{"$f":"BU109='List Box etc'!$G$18","v":false},{"$f":"K109=Assumptions!$F$16","v":false},false]
[null,"Benin ",109,"Store 109","Store 109 Benin ",11517213.920000002,723," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",2259915.153846154,9682293.9800000004,34956464.289999999,15204059.789999999,-41741.5,15162318.289999999,-5480024.3099999996,-511621.93,-48038.000000000007,-56304.610000000037,-2363453.6800000002,-1527018.3999999997,0,-173161.30999999997,-54250.78,-109615.09,9572678.8900000006,-88084.250000000029,-124562.84999999999,-7094575.1999999983,6684350.6200000001,-6362084.7600000016,2958022.81,-434411.6399999999,434411.6399999999,0,0,0,21793239.449999996,0.55401139354099216,17543928.890000001,0.44598860645900784,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},14,0.43494272372247406,-1.194099599253263E-3,0.43374862412322079,6.7611348229978566E-2,3268.9539142461967,1.6107066645211915E-3,77.876362378976538,3814286.5300000003,2.8738032430930139E-2,13891071.600000001,7.891046361030921E-3,3.1357602156393606E-3,172.28609958506223,3.5633709681454741E-3,827118.27,2.3661382430963246E-2,1144.0086721991702,2112.0586445366525,66.442600276625186,0.44598860645900784,4.9536277056926566E-3,6.464942035034843E-2,6074201.6838461543,9572678.8900000006,1.1346888298308548,{"$f":"I110=Comparatives!$D$3","v":false},14,{"$f":"ROW()","v":110},{"$f":"NOT(ISNA(MATCH(BU110,Comparatives!$F:$F,0)))","v":false},{"$f":"BU110='List Box etc'!$G$18","v":false},{"$f":"K110=Assumptions!$F$16","v":false},false]
[null,"Benin ",110,"Store 110","Store 110 Benin ",6682637.29,309," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",1060887.3076923077,-1109936.9399999992,13545941.450000001,4928457.55,53448.42,4981905.9700000007,-6077401.8099999996,-657866.04000000015,-255305.64,-465033.17999999959,-1260094.9900000002,-7337100.1800000006,0,-80577.660000000018,-28750.579999999998,-64221.600000000006,-1174158.5399999993,-20527.859999999997,-165557.85999999999,-1451903.9200000002,699844.80999999994,-8788917.8699999992,7150760.0300000003,-199332,199332,0,0,0,8240278.7299999995,0.54505632858795694,6877936.21,0.45494367141204306,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},15,0.36383278107259198,3.9457146775132412E-3,0.36777849575010529,9.3023803081623405E-2,4077.9773139158583,3.4330074562665375E-2,1504.9617475728141,2390216.9499999983,2.6868523378181235E-2,10440153.789999999,6.1514036375128929E-3,4.7410215256762384E-3,535.78595469255663,1.2221953018998172E-2,787722.14000000013,5.8151893163542356E-2,2549.262588996764,23744.660776699031,826.23184466019427,0.45494367141204306,5.9484724850925744E-3,7.8317724287248244E-2,3451104.2576923063,-1174158.5399999993,-0.24496337568349788,{"$f":"I111=Comparatives!$D$3","v":true},15,{"$f":"ROW()","v":111},{"$f":"NOT(ISNA(MATCH(BU111,Comparatives!$F:$F,0)))","v":false},{"$f":"BU111='List Box etc'!$G$18","v":false},{"$f":"K111=Assumptions!$F$16","v":false},true]
[null,"Benin ",111,"Store 111","Store 111 Benin ",6788983.3099999996,319," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",1457967.7692307692,1448738.46,9600863.9499999993,3561936.99,-70679.820000000007,3491257.1700000004,-2042518.7100000002,-229376.56000000003,-69986.540000000008,-16958.919999999955,-481060.01,-960402.65999999992,-1939.46,-80659.05,-52102.18,-92467.62,1356270.8399999999,-30785.620000000003,-54323.67,-6564333.96,3700443.12,-6133519.0200000033,2742857.2799999993,0,0,0,0,0,6820461.1199999992,0.62404276025206395,4109016.08,0.37595723974793599,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},16,0.37100171490295941,-7.3618187246575883E-3,0.36363989617830184,5.0105908437542229E-2,1508.0251097178684,1.7663952002986102E-3,53.162758620689516,6254552.5800000038,1.478405030851942E-2,12697852.980000004,7.2821460561594848E-3,9.6311769942328991E-3,170.29363636363635,5.658206415892395E-3,392923.41000000003,4.0925838762666776E-2,1231.7348275862071,3010.6666457680249,225.47335423197498,0.37595723974793599,8.4012283082086602E-3,0.15185797620127398,7712520.3492307728,1356270.8399999999,0.12661425326383677,{"$f":"I112=Comparatives!$D$3","v":true},16,{"$f":"ROW()","v":112},{"$f":"NOT(ISNA(MATCH(BU112,Comparatives!$F:$F,0)))","v":false},{"$f":"BU112='List Box etc'!$G$18","v":false},{"$f":"K112=Assumptions!$F$16","v":false},true]
[null,"Benin ",112,"Store 112","Store 112 Benin ",2923342.8,350," Brand Type 15"," Brand Type 15"," Classification Type 23"," Classification Type 23",2611449.769230769,948874.15000000014,42199605.410000011,16999352.649999999,356312.01999999996,17355664.670000002,-16393887.43,-3126620.1000000006,-371977.91999999993,-323189.13999999949,-3346199.1,-7326929.2799999975,-43431.14,-180057.99,-50457.869999999974,-1173920.7,-225046.54999999984,-89974.75,-683741.04999999993,-10381011.140000001,4915097.1900000004,-107077505.88000001,51831439.229999997,-2040302.3999999997,2040302.3999999997,0,0,0,24611341.780000001,0.52054471328327923,22668634.660000004,0.47945528671672072,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},17,0.40283202851872341,8.4434917468580156E-3,0.41127552026558151,7.9294558977251808E-2,9560.5688571428582,7.658582037911984E-3,923.39754285714139,60711980.600000016,1.9335898588688106E-2,119498819.42000002,9.823701235692088E-3,2.781828618051051E-2,1953.5458571428569,1.6202546051247539E-2,3447110.7100000009,8.1685851716119168E-2,9848.887742857145,20934.083657142848,1186.8830285714284,0.47945528671672072,4.2668169109783141E-3,6.1883274591281734E-2,63323430.369230784,-225046.54999999984,-2.558824041199336E-3,{"$f":"I113=Comparatives!$D$3","v":true},17,{"$f":"ROW()","v":113},{"$f":"NOT(ISNA(MATCH(BU113,Comparatives!$F:$F,0)))","v":false},{"$f":"BU113='List Box etc'!$G$18","v":false},{"$f":"K113=Assumptions!$F$16","v":false},true]
[null,"Benin ",113,"Store 113","Store 113 Benin ",5922361.46,90.06," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",17187652.384615384,9201674.6099999994,42413749.259999998,18122319,536707.71,18659026.710000005,-9453393.2000000011,-1499335.6999999997,-441293.19999999984,-72558.310000001104,-2449620.2000000002,-3755771.9099999997,-35197.030000000006,-290793.05999999994,-93364.86000000003,337865.28,9539539.8899999987,-71587.62999999999,-289366.56,-44948255.599999987,16621426.140000002,-21190439.000000004,66650672.629999995,0,0,0,0,0,28689286.910000004,0.603649175509267,18837137.5,0.396350824490733,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},17,0.42727462948178896,1.2654097300145165E-2,0.43992872678193423,5.7755332710240109E-2,27199.868976238064,1.7107261505039865E-3,805.66633355541978,-17133404.170000002,1.9719681894365772E-2,66138694.599999994,-5.1084358716689893E-3,-7.9659376003016445E-3,3213.0419720186542,6.8224706621939418E-3,1955081.2499999998,4.6095459234579347E-2,21708.652564956694,41702.997001998665,5290.8086831001538,0.396350824490733,6.8561036237898476E-3,0.40523775154263231,54248.214615382254,9539539.8899999987,126.61188519285245,{"$f":"I114=Comparatives!$D$3","v":false},17,{"$f":"ROW()","v":114},{"$f":"NOT(ISNA(MATCH(BU114,Comparatives!$F:$F,0)))","v":false},{"$f":"BU114='List Box etc'!$G$18","v":false},{"$f":"K114=Assumptions!$F$16","v":false},false]
[null,"Benin ",114,"Store 114","Store 114 Benin ",2706960.81,45," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",348206.23076923075,858400.07000000018,9733509.1000000015,3712996.52,-30439.820000000003,3682556.7,-2824156.63,-485735.06000000006,-108831.78999999998,-126502.23999999999,-872689.96,-875515.99999999977,-1939.46,-70484.69,-28997.599999999999,-174153.65,684246.42000000016,-102660.56000000001,-125365.36000000002,-6937802.6600000011,4958661.8999999994,-16000923.84,15900762.629999997,0,0,0,0,0,7265684.9099999983,0.65644587226177897,3802531.4000000004,0.34355412773822097,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},17,0.38146535662046072,-3.1273222932518756E-3,0.37833803432720886,8.9658308327877342E-2,19393.110222222222,1.2996570784528261E-2,2811.1608888888886,2079301.9700000044,8.3755824075903526E-2,22938726.5,7.5921237388657994E-3,1.7892175186850132E-2,2785.8968888888894,1.2879770154013622E-2,687877.91,7.0671111819271826E-2,15286.175777777778,19455.911111111105,2461.583333333333,0.34355412773822097,7.2414469720894379E-3,3.5773966736131237E-2,2427508.2007692354,684246.42000000016,0.20294778911308536,{"$f":"I115=Comparatives!$D$3","v":false},17,{"$f":"ROW()","v":115},{"$f":"NOT(ISNA(MATCH(BU115,Comparatives!$F:$F,0)))","v":false},{"$f":"BU115='List Box etc'!$G$18","v":false},{"$f":"K115=Assumptions!$F$16","v":false},false]
[null,"Benin ",115,"Store 115","Store 115 Benin ",18097403.210000001,700," Brand Type 29"," Brand Type 29"," Classification Type 36"," Classification Type 36",7197169.692307692,11725979.389999997,49040783.749999993,21389080.719999999,338141.61,21727222.329999994,-9994833.3000000026,-1126015.8500000001,-341776.48000000004,-184216.68000000165,-2439036.6700000004,-5650258.8399999999,-2220,-295818.07,-46660.39,-1650264.87,10075714.519999998,-103785.58000000002,-300520.75,-1154973.58,683397.09,-3924776.870000001,7348506.0999999987,-15600,15600,0,0,-32506.080000000002,27537550.899999999,0.49676960178072177,27895693.809999999,0.50323039821927829,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},17,0.43614883540681593,6.8951102356719579E-3,0.44304394564248778,4.9734863179057592E-2,3484.3381000000004,3.756397551456377E-3,263.16668571428806,-2952152.7399999974,-0.5590038915127411,5095350.4500000011,0.32387661775060039,3.3650866560630779E-2,429.31535714285712,6.127976084803091E-3,1572279.8900000001,3.2060659919612322E-2,2246.1141285714289,8071.7983428571424,491.42354285714293,0.50323039821927829,6.0320828375831177E-3,0.14675886358173656,4245016.9523076946,10075714.519999998,1.708948288288052,{"$f":"I116=Comparatives!$D$3","v":false},17,{"$f":"ROW()","v":116},{"$f":"NOT(ISNA(MATCH(BU116,Comparatives!$F:$F,0)))","v":false},{"$f":"BU116='List Box etc'!$G$18","v":false},{"$f":"K116=Assumptions!$F$16","v":false},false]
[null,"Benin ",116,"Store 116","Store 116 Benin ",12861760.390000001,408.51," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",3689336.5384615385,5320775.6600000011,21299836.449999999,9579765.2599999998,-23855.170000000002,9555910.0900000017,-4235134.43,-92949.119999999995,0,6267.8499999998457,-1513142.5699999996,-1834104.3900000004,0,-117760.84999999999,-63738.61,-624300.28000000014,4696475.3800000008,-148565.78,-135026.95000000001,-6493239.3600000022,5335578.82,-53290807.68,38196376.980000004,0,0,0,0,0,12531276.030000001,0.52502970258376103,11336470.820000002,0.47497029741623897,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},17,0.44975769097982909,-1.1199696324428821E-3,0.44863772134738633,7.1040102751587078E-2,3704.0527037281822,-2.9426751772076851E-4,-15.343198452913873,16252091.239999995,3.8413535266369842E-2,59784047.039999999,1.0442589802966945E-2,2.9310097355231109E-2,330.5352378154758,6.3393421032582635E-3,423014.36,1.9859981600938537E-2,1035.5055200607085,4489.7417199089386,0,0.47497029741623897,5.5287208555068502E-3,0.17320961816406522,19941427.778461535,4696475.3800000008,0.16956971743278443,{"$f":"I117=Comparatives!$D$3","v":false},17,{"$f":"ROW()","v":117},{"$f":"NOT(ISNA(MATCH(BU117,Comparatives!$F:$F,0)))","v":false},{"$f":"BU117='List Box etc'!$G$18","v":false},{"$f":"K117=Assumptions!$F$16","v":false},false]
[null,"Benin ",117,"Store 117","Store 117 Benin ",11232602.32,465.94," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",2830893.6923076925,6447376.9800000014,33503978.900000002,14252429.999999998,242077.87000000005,14494507.870000001,-8046253.7000000002,-1035493.9400000001,-316130.76,-141338.76999999976,-2084769.91,-3318331.7499999995,17902.999999999996,-260266.16999999998,-56889.62,-883649.88,5563727.1000000015,-68466.17,-234406.93999999997,-12324821.769999998,8641167.4000000004,-72127281.959999993,42136524.660000004,0,0,0,0,0,19165792.350000001,0.50820082649797926,18547236.34,0.49179917350202085,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},17,0.42539514612695739,7.2253468975292372E-3,0.43262049302448674,6.2224547007460052E-2,4474.3312658282184,4.2185667088036442E-3,303.34113834399227,33674411.669999979,2.6240989409392717E-2,84452103.729999989,1.0463325849467268E-2,2.6374475779054409E-2,503.08395930806535,6.9963911062515607E-3,1421115.9000000001,4.2416332228528239E-2,3049.9976391810105,7121.8005537193621,640.05614456797014,0.49179917350202085,7.768216747533827E-3,8.4494253675275938E-2,36505305.362307675,5563727.1000000015,0.10973428306495256,{"$f":"I118=Comparatives!$D$3","v":false},17,{"$f":"ROW()","v":118},{"$f":"NOT(ISNA(MATCH(BU118,Comparatives!$F:$F,0)))","v":false},{"$f":"BU118='List Box etc'!$G$18","v":false},{"$f":"K118=Assumptions!$F$16","v":false},false]
[null,"Botswana ",118,"Store 118","Store 118 Botswana ",8137933.2800000003,147," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",6187771.307692308,2295896.8799999994,15930039.59,6767475.6700000009,125595.73999999999,6893071.4100000001,-4597174.5299999993,-446968.74,-65037.719999999994,-304002.14000000031,-1705005.4200000004,-1395254.5000000002,0,-104569.25,-50991.8,-522328.55999999994,1773568.3199999994,-116523.08,-123345.61000000003,-15354472.779999997,11025170.399999999,-58581735.020000003,39446517.620000005,-16200,16200,0,0,0,9186221.5700000003,0.5130150659419167,8720117.209999999,0.48698493405808324,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},17,0.42482478664072176,7.884207649982369E-3,0.43270899429070409,0.10703083381351473,11598.676326530614,1.908357718023727E-2,2068.0417687074851,23464519.780000001,2.2260355843515153E-2,73952407.799999997,7.0630365601158963E-3,3.2788905328765723E-2,839.0857823129254,7.7429569024693194E-3,719052.87,4.5138172189564535E-2,4891.5161224489793,9491.5272108843546,442.43346938775505,0.48698493405808324,6.5642806101776927E-3,0.38843414498333384,29652291.087692309,1773568.3199999994,4.306477319487894E-2,{"$f":"I119=Comparatives!$D$3","v":false},17,{"$f":"ROW()","v":119},{"$f":"NOT(ISNA(MATCH(BU119,Comparatives!$F:$F,0)))","v":false},{"$f":"BU119='List Box etc'!$G$18","v":false},{"$f":"K119=Assumptions!$F$16","v":false},false]
[null,"Botswana ",119,"Store 119","Store 119 Botswana ",13745047.09,1027.77," Brand Type 2"," Brand Type 2"," Classification Type 6"," Classification Type 6",3705969.923076923,6580460.3599999994,38583315.82,16061532.540000001,317732.47999999998,16379265.02,-9787752.6500000004,-993245.20999999985,-424745.74,-935311.57,-3070915.209999999,-2736593.9999999995,-26414.459999999995,-217746.69999999998,-118095.78,-1126961.08,5453499.2799999993,-101381.37,-303781.18999999994,-4759445.4799999995,2331868.73,-119567080.31,75297478.150000006,-10920,10920,0,0,0,22298171.709999997,0.51235990002625131,21222353.039999999,0.48764009997374858,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},17,0.41628180986130708,8.2349708221629968E-3,0.42451678068347004,7.9591791030260886E-2,2987.9401130603142,2.4241347590845806E-2,910.03976570633506,46697178.909999996,2.4133386776361909E-2,124337445.79000001,9.0637303415688902E-3,2.9208507772051823E-2,295.57312433715708,7.8733821483153166E-3,1430469.06,3.7074808880435926E-2,1391.8182667328294,2662.652149800052,438.97000301623905,0.48764009997374858,5.6435455422192892E-3,9.6051099920134414E-2,50403148.833076917,5453499.2799999993,7.7902265483525357E-2,{"$f":"I120=Comparatives!$D$3","v":false},17,{"$f":"ROW()","v":120},{"$f":"NOT(ISNA(MATCH(BU120,Comparatives!$F:$F,0)))","v":false},{"$f":"BU120='List Box etc'!$G$18","v":false},{"$f":"K120=Assumptions!$F$16","v":false},false]
[null,"Botswana ",120,"Store 120","Store 120 Botswana ",23867746.850000001,1500," Brand Type 2"," Brand Type 2"," Classification Type 2"," Classification Type 2",1747724.076923077,325952.89000000013,13117841.920000002,4941426.21,-64098.52,4877327.6899999995,-4548713.8900000006,-394951.76,-238231.68000000005,-57657.409999999858,-1030809.62,-2336324.12,-14603.06,-101992.17000000003,-62490.85,-107355.50000000003,218597.39000000007,-88960.14,-77843.130000000019,-7286927.79,7203516.1399999997,-33130483.449999996,27937467.840000004,-165603,165603,-217778.87999999998,217778.87999999998,0,7623195.6099999994,0.5101278722920235,7320499.9299999978,0.4898721277079765,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},17,0.37669505701742739,-4.8863616737348202E-3,0.37180869534369254,7.8580731974547222E-2,687.20641333333333,4.3953426448974809E-3,38.438273333333235,5276427.2599999905,2.0346248457521657E-2,40800793.119999997,2.6312111062217515E-3,8.183929998144086E-3,51.895420000000016,5.934141490249031E-3,648394.92000000004,4.9428474893528827E-2,432.26328000000001,1557.5494133333334,168.55649333333338,0.4898721277079765,7.7750723497055233E-3,0.13323259173129881,7024151.3369230675,218597.39000000007,2.2406994560704444E-2,{"$f":"I121=Comparatives!$D$3","v":false},17,{"$f":"ROW()","v":121},{"$f":"NOT(ISNA(MATCH(BU121,Comparatives!$F:$F,0)))","v":false},{"$f":"BU121='List Box etc'!$G$18","v":false},{"$f":"K121=Assumptions!$F$16","v":false},false]
[null,"Botswana ",121,"Store 121","Store 121 Botswana ",91601613.079999998,6000," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",16355092.153846154,1605962.5899999996,26356954.039999999,9813703.2699999996,270149.81,10083853.08,-8474983.5899999999,-850585.54,-8025,-504726.01999999949,-2600551.36,-3325095.8500000006,-15316.940000000002,-143289.51999999999,-51546.760000000009,-1082710.05,523252.53999999963,-47282.080000000002,-338804.42000000004,-22728904.439999998,19032034.029999997,-86559881.340000018,42044664.140000001,-15360,15360,0,0,0,18280179.440000001,0.62276923184766653,11072875.440000001,0.37723076815233347,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},17,0.37233829277489605,1.0249659713714021E-2,0.38258795248861011,9.8666612084739966E-2,433.42522666666662,1.9149633877799922E-2,84.121003333333249,48212087.610000014,2.2457232276650627E-2,109304145.78000002,9.9054801835166024E-3,4.1078724360821481E-2,56.467403333333337,1.2854460325188626E-2,1092703.9000000001,4.1457897537844637E-2,182.11731666666668,554.18264166666677,3.8903233333333338,0.37723076815233347,5.4364976993373391E-3,0.62052284679880843,64567179.763846166,523252.53999999963,5.8348812845462556E-3,{"$f":"I122=Comparatives!$D$3","v":false},17,{"$f":"ROW()","v":122},{"$f":"NOT(ISNA(MATCH(BU122,Comparatives!$F:$F,0)))","v":false},{"$f":"BU122='List Box etc'!$G$18","v":false},{"$f":"K122=Assumptions!$F$16","v":false},false]
[null,"Botswana ",122,"Store 122","Store 122 Botswana ",9417836.2299999986,154," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",13517037.076923076,4309815.8999999966,58208082.230000004,22535548.119999997,405705.56000000006,22941253.68,-18620353.120000005,-1942332.5200000003,-654206.63999999978,-770635.35000000137,-5004021.1500000004,-7642238.1999999983,-4787.43,-369809.93,-146890.22,-1569438.4599999997,2740377.4399999967,-188241.32999999996,-787628.59,-9372900.4700000007,4707422.09,-191747592.38,119710155.36,-563095.31999999995,563095.31999999995,0,0,0,37699474.579999998,0.57919735950955098,27389694.009999998,0.42080264049044908,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},17,0.38715496640061692,6.9699179986194857E-3,0.39412488439923643,8.596780650198034E-2,32493.643831168833,1.3239318673220637E-2,5004.125649350658,76702915.399999991,2.0461262154319624E-2,201683588.16999999,7.7816865231350061E-3,2.6962552275792435E-2,5114.4713636363631,1.353125820032707E-2,2647274.0000000005,4.5479491826233294E-2,17190.090909090912,49624.923376623366,4279.182272727272,0.42080264049044908,6.3532402345563409E-3,0.2322192478960679,90219952.476923063,2740377.4399999967,2.186957211382571E-2,{"$f":"I123=Comparatives!$D$3","v":false},17,{"$f":"ROW()","v":123},{"$f":"NOT(ISNA(MATCH(BU123,Comparatives!$F:$F,0)))","v":false},{"$f":"BU123='List Box etc'!$G$18","v":false},{"$f":"K123=Assumptions!$F$16","v":false},false]
[null,"Botswana ",123,"Store 123","Store 123 Botswana ",29341503.529999994,2955," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",29762129,1476817.5800000003,25472524.210000001,9196424.1399999987,-281429.26,8914994.8800000008,-7438177.2999999998,-259174.74,-642254.72,-267833.67000000004,-1603368.6199999999,-3826649.6800000006,-35747.519999999997,-196627.06,-79851.500000000029,-111404.69999999998,1365412.8800000004,-205460.90000000005,-88944.69,-5293379.0600000005,5244032.2299999995,-39037060.409999989,33597529.420000002,-125278.79999999997,125278.79999999997,-315687.96000000014,315687.96000000014,0,16901922.860000003,0.58222905933530533,12127756.419999996,0.41777094066469467,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},17,0.36103309056389737,-1.1048345962098116E-2,0.34998474460179935,6.2945022911021498E-2,542.59513367174281,1.0514610479587018E-2,90.637451776649755,5488877.8199999854,2.0296443763800208E-2,44771406.229999989,2.4883002206294563E-3,4.3735241580912789E-3,30.099725888324873,3.4917893989117148E-3,741114.20000000007,2.909465092230842E-2,250.80006768189511,1294.9745109983082,229.44238240270727,0.41777094066469467,7.7191823778033023E-3,1.1684012449899248,35251006.819999985,1365412.8800000004,2.7888487798942267E-2,{"$f":"I124=Comparatives!$D$3","v":false},17,{"$f":"ROW()","v":124},{"$f":"NOT(ISNA(MATCH(BU124,Comparatives!$F:$F,0)))","v":false},{"$f":"BU124='List Box etc'!$G$18","v":false},{"$f":"K124=Assumptions!$F$16","v":false},false]
[null,"Botswana ",124,"Store 124","Store 124 Botswana ",12361154.750000002,650," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",501499.53846153844,24995658.659999993,202820349.46000001,84037335.329999998,4212157.4400000013,88249492.769999996,-63185842.439999998,-3412232.3299999996,-7113596.8300000019,-1731997.7099999967,-17213159.009999998,-25558332.330000002,-136276.43,-1604172.4600000002,-420016.13,-9574599.9299999997,15421058.729999993,-1406873.34,-1358505.9100000001,-217089149.93000004,87505785.629999995,-510440389.76000005,222326763.62,-416443.31999999989,416443.31999999989,-117240,0,0,122290920.70999998,0.49107571660895438,126735688.78,0.50892428339104567,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},17,0.41434370640690443,2.0767923195156107E-2,0.43511162960206051,8.4868993943799292E-2,26481.783092307691,8.5395657517175275E-3,2664.6118615384567,417814230.44000006,2.291592586474853E-2,728063223.01000011,1.3150780903911268E-2,4.720729431485518E-2,2090.0090923076928,6.6980749891071608E-3,6843294.2599999998,3.374066891325235E-2,10528.145015384614,39320.511276923076,11153.651169230772,0.50892428339104567,7.9093269697593799E-3,2.4726292987698631E-3,418315729.97846162,15421058.729999993,2.6542540693298047E-2,{"$f":"I125=Comparatives!$D$3","v":false},17,{"$f":"ROW()","v":125},{"$f":"NOT(ISNA(MATCH(BU125,Comparatives!$F:$F,0)))","v":false},{"$f":"BU125='List Box etc'!$G$18","v":false},{"$f":"K125=Assumptions!$F$16","v":false},false]
[null,"Botswana ",125,"Store 125","Store 125 Botswana ",7470584.7299999995,913.56," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1667102,1654707.04,13506021.910000002,4482574.7299999995,3259.5299999999997,4485834.26,-2831127.2199999997,-84916.87,-104604.87999999998,12874.850000000522,-996537.69999999984,-1033662.0900000002,-539.46,-141112.62,-14766.95,-269500.99000000005,1385206.05,-5863.8899999999994,-19204.749999999996,-5021746.0600000015,2045911.4899999998,-22004411.719999999,8844977.9000000004,-8520,8520,0,0,0,10947840.52,0.7110748830890582,4448344.58,0.2889251169109418,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},17,0.33189452526217611,2.413390131987428E-4,0.33213586427537484,7.3784694460043251E-2,1090.8289548579185,-9.5326737108784388E-4,-14.093053548754897,16135268.389999999,1.6702603482383106E-2,27034677.780000001,9.9687147075736317E-3,1.9954135406848306E-2,21.021881430885763,1.4219397930770863E-3,246660.33000000002,1.8262989031386814E-2,269.99904768159729,1131.4660120845924,115.09297692543456,0.2889251169109418,1.0448126098145799E-2,0.12343397716285799,17802370.390000001,1385206.05,5.6023346001172598E-2,{"$f":"I126=Comparatives!$D$3","v":false},17,{"$f":"ROW()","v":126},{"$f":"NOT(ISNA(MATCH(BU126,Comparatives!$F:$F,0)))","v":false},{"$f":"BU126='List Box etc'!$G$18","v":false},{"$f":"K126=Assumptions!$F$16","v":false},false]
[null,"Botswana ",126,"Store 126","Store 126 Botswana ",9762465.7000000011,550," Brand Type 6"," Brand Type 6"," Classification Type 16"," Classification Type 16",532504.92307692312,18493896.869999994,96444417.830000013,38177004.700000003,882799.7,39058314.399999991,-20541467.619999997,-959512.99000000011,-518009.85999999987,-435711.29000000254,-8089265.2400000012,-7428485.7600000007,-120018.51,-785149.82000000007,-362147.26,-2214398.94,16279497.929999992,-281111.56999999995,-626681.4,-29412957.280000009,14674518.029999997,-270893875.13,160662153.50999999,-2350495.2000000007,2350495.2000000007,0,0,0,62830368.989999995,0.5590714382220564,49553066.640000001,0.4409285617779436,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},17,0.39584462801458953,9.1534556365521057E-3,0.40498263433812243,8.387489314579856E-2,14707.754981818183,4.5177450370224555E-3,792.20234545455003,124970160.87,1.771942137694393E-2,302657327.61000001,7.3165218152373415E-3,2.2960364008866346E-2,1139.4207272727274,6.4978504106337652E-3,2387921.64,2.4759563007670651E-2,4341.6757090909095,13506.337745454546,1160.0515818181816,0.4409285617779436,8.1409566013863292E-3,5.5213659334390434E-3,125502665.79307693,16279497.929999992,9.339433896109775E-2,{"$f":"I127=Comparatives!$D$3","v":false},17,{"$f":"ROW()","v":127},{"$f":"NOT(ISNA(MATCH(BU127,Comparatives!$F:$F,0)))","v":false},{"$f":"BU127='List Box etc'!$G$18","v":false},{"$f":"K127=Assumptions!$F$16","v":false},false]
[null,"Botswana ",127,"Store 127","Store 127 Botswana ",19068782.009999998,707," Brand Type 6"," Brand Type 6"," Classification Type 15"," Classification Type 15",93740.38461538461,1112494.7700000005,14840022.390000002,6069314.1499999994,88257.489999999991,6157571.6399999997,-5041568.1899999995,-568162.51,-50049.94,-257342.18999999971,-1269210.8200000003,-1901958.35,-52835.039999999986,-113459.83000000002,-50991.659999999996,-263145.33,849349.44000000041,-87696.05,-237792.09000000003,-10139471.880000001,9456856.3300000001,-59840511.50999999,57562910.279999994,-357309.96000000014,357309.96000000014,0,0,0,9414309.8300000019,0.55994281032044046,7398674.7400000002,0.4400571896795597,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},17,0.40898281623145166,5.9472612426429081E-3,0.41493007747409461,8.5526206540986235E-2,1795.2062517680345,1.7341091760980806E-2,363.99178217821742,2960216.7799999937,8.8893939044558945E-2,70337293.349999979,3.7411921537921972E-3,1.7732138340796667E-2,336.33958981612449,1.6023701565318189E-2,820310.05000000016,5.5276874147627213E-2,1160.2688118811884,2690.1815417256012,145.52330975954735,0.4400571896795597,7.6455295698512754E-3,6.3167279773480578E-3,3053957.1646153782,849349.44000000041,0.2002423622326798,{"$f":"I128=Comparatives!$D$3","v":false},17,{"$f":"ROW()","v":128},{"$f":"NOT(ISNA(MATCH(BU128,Comparatives!$F:$F,0)))","v":false},{"$f":"BU128='List Box etc'!$G$18","v":false},{"$f":"K128=Assumptions!$F$16","v":false},false]
[null,"Botswana ",128,"Store 128","Store 128 Botswana ",10276131.399999999,680," Brand Type 6"," Brand Type 6"," Classification Type 16"," Classification Type 16",348078.76923076925,-2364444.0699999984,14232600.759999998,4092836.1499999994,-53800.890000000007,4039035.26,-6379574.6599999983,-573687.90999999992,-255023.3600000001,-867693.51999999885,-1366680.2800000003,-3777456.0400000005,-2220,-101627.51,-49093.760000000002,-296606.77,-2661050.8399999985,-296782.93,-332219.45999999996,-13066918.199999997,12414824.5,-78217551.73999998,74013001.799999997,-488760,488760,0,0,0,8798006.1499999985,0.54743523424458529,7273312.6100000013,0.45256476575541466,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},17,0.28756769187980791,-3.7801165723136618E-3,0.28378757530749427,9.6024634081002661E-2,2009.823941176471,6.0965211814175767E-2,1276.0198823529395,4856643.6399999857,6.107237672476231E-2,91773229.939999983,3.2319530455004936E-3,2.0839955746780891E-2,488.55802941176466,2.3342147060970465E-2,1021192.1099999999,7.1750211168011432E-2,1501.7531029411762,5555.0824117647062,378.29905882352955,0.45256476575541466,7.140473600975231E-3,2.4456441594921073E-2,5204722.4092307547,-2661050.8399999985,-0.36811888399696086,{"$f":"I129=Comparatives!$D$3","v":false},17,{"$f":"ROW()","v":129},{"$f":"NOT(ISNA(MATCH(BU129,Comparatives!$F:$F,0)))","v":false},{"$f":"BU129='List Box etc'!$G$18","v":false},{"$f":"K129=Assumptions!$F$16","v":false},false]
[null,"Botswana ",129,{"$f":"\"Store \"&C130","v":"Store 129"},{"$f":"D130&\" \"&B130","v":"Store 129 Botswana "},13219135.849999998,753.43," Brand Type 6"," Brand Type 6"," Classification Type 15"," Classification Type 15",0,5706068.4199999999,38134318.369999997,15176702.889999997,214433.2,15398650.289999999,-9667370.2599999998,71413.740000000078,-325738.91000000003,-470853.55999999994,-2749917.44,-4619973.5699999994,-25287.039999999994,-299526.86,-96008.020000000019,-730194.83000000007,4975873.59,-89584.26999999999,-236593.08000000002,-3775549.54,1782316.25,-66791410.070000023,29646364.879999995,-8880,8880,0,0,0,17045800.129999999,0.39760810986946027,25825056.140000001,0.60239189013053984,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},17,{"$f":"IF(N130,O130/N130)","v":0.3979801800243899},{"$f":"IF(N130,P130/N130)","v":5.6231029992316085E-3},{"$f":"IF(N130,Q130/N130)","v":0.403800328632962},{"$f":"IFERROR(-V130/N130,FALSE)","v":7.2111356844477933E-2},{"$f":"IFERROR(-V130/G130,FALSE)","v":3649.864539505993},{"$f":"IFERROR(-U130/N130,FALSE)","v":1.2347239445360512E-2},{"$f":"IFERROR(-U130/G130,FALSE)","v":624.94665728733924},{"$f":"-SUM(AE130:AL130)","v":39138278.480000034},{"$f":"IFERROR(-AA130/BA130,FALSE)","v":1.8656794789099766E-2},{"$f":"-(AE130+AG130+AI130+AK130)","v":70575839.610000029},{"$f":"IFERROR(-AA130/BC130,FALSE)","v":1.0346243615875274E-2},{"$f":"IFERROR(-AA130/N130,FALSE)","v":1.9147971203136525E-2},{"$f":"IFERROR(-AD130/G130,FALSE)","v":314.02131584885132},{"$f":"IFERROR(-AD130/N130,FALSE)","v":6.204203722863082E-3},{"$f":"-(S130+Y130+Z130+AC130)","v":413705.40999999992},{"$f":"IF(N130,BH130/N130)","v":1.0848637859106433E-2},{"$f":"IF(G130,BH130/G130)","v":549.09601422826267},{"$f":"IF(G130,-W130/G130)","v":6131.9214392843396},{"$f":"IF(G130,-SUM(X130,T130)/G130)","v":465.90386631803887},{"$f":"AQ130","v":0.60239189013053984},{"$f":"IF(N130,-Y130/N130)","v":7.8545224564872691E-3},{"$f":"IF(N130,L130/N130)","v":0},{"$f":"BA130+L130","v":39138278.480000034},{"$f":"AB130","v":4975873.59},{"$f":"BQ130*(1-0.28)/BP130","v":9.1537725314892196E-2},{"$f":"I130=Comparatives!$D$3","v":false},17,{"$f":"ROW()","v":130},{"$f":"NOT(ISNA(MATCH(BU130,Comparatives!$F:$F,0)))","v":false},{"$f":"BU130='List Box etc'!$G$18","v":false},{"$f":"K130=Assumptions!$F$16","v":false},{"$f":"AR130=H130","v":false}]
[null,"Botswana ",130,"Store 130","Store 130 Botswana ",8944875.7300000004,900," Brand Type 6"," Brand Type 6"," Classification Type 15"," Classification Type 15",1957847.2307692308,13478622.580000006,114449058.45,47206424.340000004,728514.9,47934939.24000001,-34446908.989999995,-2469260.33,-3060811.09,-2369461.12,-8905707.1900000013,-13443561.879999999,-179669.82,-633141.57000000007,-188545.75000000003,-2200020.7800000003,11278601.800000006,-1239733.3599999999,-742145.72,-30157374.400000002,19480679.550000001,-335155597.55999994,221527979.42000002,-2016510.9600000002,2016510.9600000002,0,0,0,55407836.969999991,0.42581338842000904,74714508.819999993,0.57418661157999096,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},17,0.41246669024038618,6.3654075434641548E-3,0.41883209778385039,7.7813721760679119E-2,9895.230211111113,2.0703194522436023E-2,2632.7345777777778,124304312.98999995,1.769866810797617E-2,367329482.9199999,5.9892300571994629E-3,1.9222707550373912E-2,824.60635555555552,6.4845069942119733E-3,4530681.01,3.9586878838145649E-2,5034.0900111111105,14937.290977777777,3600.5343444444443,0.57418661157999096,5.532081946105342E-3,1.7106713303583588E-2,126262160.22076918,11278601.800000006,6.4315336295539052E-2,{"$f":"I131=Comparatives!$D$3","v":false},17,{"$f":"ROW()","v":131},{"$f":"NOT(ISNA(MATCH(BU131,Comparatives!$F:$F,0)))","v":false},{"$f":"BU131='List Box etc'!$G$18","v":false},{"$f":"K131=Assumptions!$F$16","v":false},false]
[null,"Botswana ",131,"Store 131","Store 131 Botswana ",16446851.35,1159.5," Brand Type 6"," Brand Type 6"," Classification Type 16"," Classification Type 16",1477787.2307692308,3413475.4399999985,44051617.660000004,18538735.749999996,594814.69999999995,19133550.449999999,-15708094.829999998,-1882920.38,-20719.239999999991,-505753.92999999947,-4353155.0199999996,-6906737.3899999997,-53412.260000000009,-338860.75000000006,-149220.5,1716224.46,5129699.8999999985,-135082.99,-509948.17999999993,-35947298.239999995,9209043.540000001,156880602.37,-51682046.629999995,0,0,0,0,0,23384645.500000004,0.45409247809683911,28112894.380000003,0.54590752190316083,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$f":"AS131+BY132","v":17},0.42084120254302587,1.3502675533754732E-2,0.43434387807678065,9.881941347985447E-2,3754.3380940060365,1.1480938881825376E-2,436.18277705907673,-78460301.040000021,2.1873793972891433E-2,-120933304.13000001,1.4191495654126057E-2,-3.8959396979384386E-2,439.80006899525654,1.1576151049341508E-2,2506084.62,5.688972966537819E-2,2161.3493919793013,5956.6514790858128,63.934023285899094,0.54590752190316083,7.692356558058804E-3,3.3546718810081276E-2,-76982513.80923079,5129699.8999999985,-4.797692028026674E-2,{"$f":"I132=Comparatives!$D$3","v":false},{"$f":"BT131+BS132","v":17},{"$f":"ROW()","v":132},{"$f":"NOT(ISNA(MATCH(BU132,Comparatives!$F:$F,0)))","v":false},{"$f":"BU132='List Box etc'!$G$18","v":false},{"$f":"K132=Assumptions!$F$16","v":false},false]
[null,"Botswana ",132,"Store 132","Store 132 Botswana ",26159482.759999994,1000," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",2456917.6153846155,1352024.57,4849648.9100000011,1722544.4100000001,0,1722544.4100000001,-370519.83999999991,3773,0,-44542.210000000021,-191771.65999999997,5609.32,0,-71964.299999999988,-15547.31,-24413.339999999993,1327611.23,-1014.09,-9188.8799999999992,-616323.6,99051.66,-1406480.6000000003,178550.77000000002,0,0,0,0,0,5148811.9300000006,0.93167225465156633,377607.8,6.8327745348433735E-2,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},17,0.3551895079349156,0,0.3551895079349156,3.9543410988899796E-2,191.77165999999997,9.1846256969558664E-3,44.542210000000019,1745201.7700000003,1.3988835227917509E-2,2022804.2000000002,1.2069057400612471E-2,5.0340427633141773E-3,9.1888799999999993,1.8947515934715359E-3,84752.699999999983,1.7476048590907164E-2,84.752699999999976,-5.6093199999999994,0,6.8327745348433735E-2,1.4839074195991639E-2,0.5066176255189192,4202119.3853846155,1327611.23,0.22747570878748588,{"$f":"I133=Comparatives!$D$3","v":false},17,{"$f":"ROW()","v":133},{"$f":"NOT(ISNA(MATCH(BU133,Comparatives!$F:$F,0)))","v":false},{"$f":"BU133='List Box etc'!$G$18","v":false},{"$f":"K133=Assumptions!$F$16","v":false},false]
[null,"Botswana ",133,"Store 133","Store 133 Botswana ",6694882.4399999995,450," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",1872173.6923076923,1899096.86,7246591.8700000001,2516911.0700000003,1439892.52,3956803.5900000003,-2057706.7299999997,-39678.229999999996,-3698.3999999999992,-4577.4999999997963,-1365944.2300000004,-221807.24999999997,0,-56605.659999999996,-212357.77,-220098.84000000005,1678998.02,-1496.77,-10202.049999999997,-130200,39522.959999999999,-20971926.080000002,7361141.3399999999,0,0,0,0,0,6637090.71,0.80352140884101808,1622914.1099999999,0.19647859115898189,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},18,0.34732341977470854,0.1986992707511207,0.5460226905258293,0.18849470958269937,3035.4316222222233,6.3167625307423254E-4,10.17222222222177,13701461.780000001,1.6063894753279385E-2,21102126.080000002,1.0430173678499794E-2,3.0372738516043964E-2,22.671222222222216,1.4078411180068289E-3,310138.43,4.2797833183338914E-2,689.19651111111114,492.90499999999992,8.2186666666666657,0.19647859115898189,7.8113492543081487E-3,0.25835230214333738,15573635.472307693,1678998.02,7.76234024836122E-2,{"$f":"I134=Comparatives!$D$3","v":true},18,{"$f":"ROW()","v":134},{"$f":"NOT(ISNA(MATCH(BU134,Comparatives!$F:$F,0)))","v":false},{"$f":"BU134='List Box etc'!$G$18","v":false},{"$f":"K134=Assumptions!$F$16","v":false},true]
[null,"Botswana ",134,"Store 134","Store 134 Botswana ",16491383.819999997,377," Brand Type 15"," Brand Type 15"," Classification Type 25"," Classification Type 25",2242100.3076923075,-441190.60999999987,3447375.0199999996,1686310.95,0,1686310.95,-2127501.56,-41685.600000000013,-50057.279999999999,1635.9700000000128,-1327707.43,-769036.24,-22005,-36862.99,-62938.310000000012,-209022.96000000008,-650213.56999999995,896,-10291.959999999999,0,0,-20066220.359999999,5654034.959999999,0,0,0,0,0,3421328.75,0.87056545057483992,508678.75,0.12943454942516014,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},19,0.48915796518128746,0,0.48915796518128746,0.38513576918591241,3521.7703713527849,-4.7455527481312808E-4,-4.339442970822315,14412185.4,1.4503210595667197E-2,20066220.359999999,1.0416658257011192E-2,6.0632498288509411E-2,27.299628647214853,2.9854483310608896E-3,140590.90000000002,4.0782015064900028E-2,372.92015915119367,2039.883925729443,191.14663129973474,0.12943454942516014,1.0693060600062015E-2,0.6503789969715299,16654285.707692308,-650213.56999999995,-2.8110108029656793E-2,{"$f":"I135=Comparatives!$D$3","v":true},19,{"$f":"ROW()","v":135},{"$f":"NOT(ISNA(MATCH(BU135,Comparatives!$F:$F,0)))","v":false},{"$f":"BU135='List Box etc'!$G$18","v":false},{"$f":"K135=Assumptions!$F$16","v":false},true]
[null,"Botswana ",135,"Store 135","Store 135 Botswana ",7186814.7699999996,500," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",910953.4615384615,461060.56000000017,4953576.9200000009,1684490.1800000002,661029.99,2345520.17,-1884459.6099999999,-35956.439999999995,-26958.480000000007,7644.1100000000133,-1267381.1500000001,-416992.66000000015,0,-54029.889999999992,-13021.4,-47343.679999999993,413716.88000000018,0,-21650.33,-3280235.1900000004,79056.320000000007,-9703382.9800000004,397447.19999999995,0,0,0,0,0,4610293.7699999996,0.81640344931888553,1036784,0.1835965506811145,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},20,0.34005531905619424,0.13344498342825772,0.47350030248445191,0.25585171492602965,2534.7623000000003,-1.5431495510117186E-3,-15.288220000000027,12507114.650000002,3.7853398905238296E-3,12983618.170000002,3.6464165366009056E-3,9.5574734711094348E-3,43.300660000000001,4.3706457676244174E-3,103007.72999999998,2.0794616024656373E-2,206.01545999999996,833.98532000000034,53.91696000000001,0.1835965506811145,1.090724760563524E-2,0.18389811569504433,13418068.111538464,413716.88000000018,2.2199630462737815E-2,{"$f":"I136=Comparatives!$D$3","v":true},20,{"$f":"ROW()","v":136},{"$f":"NOT(ISNA(MATCH(BU136,Comparatives!$F:$F,0)))","v":false},{"$f":"BU136='List Box etc'!$G$18","v":false},{"$f":"K136=Assumptions!$F$16","v":false},true]
[null,"Botswana ",136,"Store 136","Store 136 Botswana ",4998032.99,300," Brand Type 16"," Brand Type 16"," Classification Type 29"," Classification Type 29",311407.15384615387,2218246.0200000005,6635624.5600000005,2380015.1900000004,-6.0000000000400178E-2,2380015.1300000004,-161769.1100000001,23423,0,60228.579999999929,-111890.61000000002,14188,0,-96930.63,-3134.17,-37584.390000000007,2180661.6300000004,0,-10928.32,-4635538.04,32129.94,-3895936.1399999997,59135.75,0,0,0,0,0,7278679.1699999999,0.96220126649933946,285932.75,3.7798733500660535E-2,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},20,0.3586723703970377,-9.0421028884129902E-9,0.3586723613549348,1.6862106797675726E-2,372.96870000000007,-9.0765502863229992E-3,-200.7619333333331,8440208.4899999984,4.4530167761294261E-3,8531474.1799999997,4.4053805013097988E-3,5.6640320229328954E-3,36.427733333333329,1.646916563947373E-3,76641.8,1.1550050685809143E-2,255.47266666666667,-47.293333333333337,0,3.7798733500660535E-2,1.4607612158214087E-2,4.6929592087433268E-2,8751615.6438461524,2180661.6300000004,0.17940417375436571,{"$f":"I137=Comparatives!$D$3","v":false},20,{"$f":"ROW()","v":137},{"$f":"NOT(ISNA(MATCH(BU137,Comparatives!$F:$F,0)))","v":false},{"$f":"BU137='List Box etc'!$G$18","v":false},{"$f":"K137=Assumptions!$F$16","v":false},false]
[null,"Botswana ",137,"Store 137","Store 137 Botswana ",2358921.35,40," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",636500.4615384615,86611.65000000014,2098969.64,715148.55999999994,-1.32,715147.24000000011,-628535.58999999985,-124410.56,0,-12856.829999999869,-291085.94999999995,-319798.86,-4651.880000000001,-22105.46,-22327.989999999998,-295627.31999999995,-209015.66999999981,-400,-21801.040000000001,-6306985.6799999988,1535804.0399999998,-21190911.600000005,4280773.8600000003,0,0,0,0,0,1649699.88,0.68943597575978544,743125.46999999986,0.31056402424021462,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},20,0.34071410389718637,-6.2887998703973628E-7,0.3407134750171994,0.13868040035109794,7277.1487499999985,6.1253053664939473E-3,321.4207499999967,21681319.380000003,1.3635116702016864E-2,27497897.280000005,1.0750906405306054E-2,0.14084401906832722,545.02600000000007,1.0386543752009677E-2,169244.00999999998,8.0631947587388619E-2,4231.1002499999995,7994.9714999999997,116.29700000000003,0.31056402424021462,1.0531576816899552E-2,0.30324424394173777,22317819.841538463,-209015.66999999981,-6.7430996158460718E-3,{"$f":"I138=Comparatives!$D$3","v":false},20,{"$f":"ROW()","v":138},{"$f":"NOT(ISNA(MATCH(BU138,Comparatives!$F:$F,0)))","v":false},{"$f":"BU138='List Box etc'!$G$18","v":false},{"$f":"K138=Assumptions!$F$16","v":false},false]
[null,"Botswana ",138,"Store 138","Store 138 Botswana ",7443020.9899999993,327," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1755720.8461538462,-1020809.4499999998,4438679.1700000009,2472408.2200000002,-6042.2999999999993,2466365.9200000004,-3487175.3700000006,-136571.01,-78881.64,-111612.30000000005,-489638.63999999996,-2432841.6399999997,0,-8081.37,-65578.880000000005,-20190.539999999997,-1040999.9899999999,-6433.21,-52084.790000000008,-2454921.08,29390.040000000005,-6831266.1099999994,0,0,0,0,0,0,2935005.4,0.58005888881396328,2124835,0.41994111118603661,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},20,0.55701440120079682,-1.3612833387099698E-3,0.55565311786208682,0.11031178899104795,1497.365871559633,2.5145385761233117E-2,341.322018348624,9256797.1499999985,2.1811583070068682E-3,9286187.1899999995,2.1742551153548302E-3,4.5487721069058466E-3,159.2807033639144,1.1734299327608307E-2,216664.47,4.8812825099949712E-2,662.58247706422014,7439.8826911314973,241.22825688073394,0.41994111118603661,1.8206699989988234E-3,0.39555029298363231,11012517.996153845,-1040999.9899999999,-6.8060728078880056E-2,{"$f":"I139=Comparatives!$D$3","v":false},20,{"$f":"ROW()","v":139},{"$f":"NOT(ISNA(MATCH(BU139,Comparatives!$F:$F,0)))","v":false},{"$f":"BU139='List Box etc'!$G$18","v":false},{"$f":"K139=Assumptions!$F$16","v":false},false]
[null,"Botswana ",139,"Store 139","Store 139 Botswana ",11981122.939999999,365," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",37992271,1517294.9299999997,7739626.1800000006,2798731.82,-61916.01999999999,2736815.8000000003,-1219520.8700000001,-164342.46000000002,-13446.119999999999,-165348.15000000017,-597528.17999999993,126576.74999999994,-8722.6700000000019,-74672.66,-41258.79,-438663,1078631.9299999997,-41423.910000000003,-54263.5,-4162220.8800000008,1052539.6200000001,-37471200.280000001,8182181.8800000008,0,0,0,0,0,4759118.3599999994,0.53942026148081801,4063535.7,0.46057973851918216,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},20,0.36161072316802767,-7.9998721592003282E-3,0.35361085100882739,7.7203751977592272E-2,1637.063506849315,2.1363841890358604E-2,453.00863013698677,32398699.659999996,1.3539524876104242E-2,41633421.160000004,1.0536318846202644E-2,5.6677543565805649E-2,148.66712328767125,7.0111267311879387E-3,321697.82000000007,4.1565033312758785E-2,881.36389041095913,-346.78561643835599,60.736410958904109,0.46057973851918216,9.6480964665918781E-3,4.9087992257527864,70390970.659999996,1078631.9299999997,1.10328779716816E-2,{"$f":"I140=Comparatives!$D$3","v":false},20,{"$f":"ROW()","v":140},{"$f":"NOT(ISNA(MATCH(BU140,Comparatives!$F:$F,0)))","v":false},{"$f":"BU140='List Box etc'!$G$18","v":false},{"$f":"K140=Assumptions!$F$16","v":false},false]
[null,"Botswana ",140,"Store 140","Store 140 Botswana ",21150838.170000002,554.41999999999996," Brand Type 29"," Brand Type 29"," Classification Type 36"," Classification Type 36",3243990.5384615385,220728.67000000121,17642523.98,6729331.9399999995,142342.54,6871294.4800000004,-6650565.8099999987,-683697.12999999989,-232389.18000000005,-321250.50999999983,-1763930.4600000002,-2755005.3800000004,-16625.519999999997,-139115.47,-60089.780000000013,-96945.54,123783.13000000123,-74311.03,-176424.70000000004,-413616.3600000001,228639.48,-11995336.1,7408533.1400000006,-9780,9780,0,0,0,11416954.74,0.57354977818320241,8488823.5800000001,0.42645022181679754,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},20,0.38142682688874541,8.0681505753577559E-3,0.38947343859583067,9.998175215743707E-2,3181.5779733775844,1.8208874782552502E-2,579.43528371992329,4771779.84,2.0316431866227926E-2,12418732.459999999,7.8063957261544871E-3,5.4949926728114322E-3,318.21489123768993,9.999969403470808E-3,957213.40999999992,5.4256035649157715E-2,1726.5131308394357,4969.1666606543786,449.14451138126338,0.42645022181679754,7.8852362710519607E-3,0.18387338127690833,8015770.3784615379,123783.13000000123,1.1118563705302443E-2,{"$f":"I141=Comparatives!$D$3","v":false},20,{"$f":"ROW()","v":141},{"$f":"NOT(ISNA(MATCH(BU141,Comparatives!$F:$F,0)))","v":false},{"$f":"BU141='List Box etc'!$G$18","v":false},{"$f":"K141=Assumptions!$F$16","v":false},false]
[null,"Botswana ",141,"Store 141","Store 141 Botswana ",5133484.7600000007,255.43," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",8068333.769230769,73025.6700000001,2535723,840321.8400000002,4270.9199999999992,844592.75999999989,-771567.08999999973,-22700.66,-8653.5399999999972,-142524.34999999992,-359260.0199999999,-59111.779999999992,0,-33773.750000000007,-11241.54,-78913.440000000002,-5887.7699999999022,-7285.3900000000012,-10008.710000000001,-488209.07999999984,330089.46000000008,-7017814.1999999983,3922638.7799999993,0,0,0,0,0,1379108.59,0.47708064510130987,1511615.6600000001,0.52291935489869024,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},20,0.33139338957764719,1.6843006905722744E-3,0.33307769026821932,0.14167952098868838,1406.49109345026,5.6206592754807966E-2,557.97811533492506,3253295.0399999991,2.4256465838401187E-2,7506023.2799999984,1.0513348687615583E-2,3.1120686289472472E-2,39.183768547155779,3.9470833367840257E-3,75001.340000000011,2.9577891591471155E-2,293.62776494538628,231.42066319539595,33.878322828172088,0.52291935489869024,1.3319179579157505E-2,3.1818671713080526,11321628.809230767,-5887.7699999999022,-3.7443326145294775E-4,{"$f":"I142=Comparatives!$D$3","v":false},20,{"$f":"ROW()","v":142},{"$f":"NOT(ISNA(MATCH(BU142,Comparatives!$F:$F,0)))","v":false},{"$f":"BU142='List Box etc'!$G$18","v":false},{"$f":"K142=Assumptions!$F$16","v":false},false]
[null,"Brazil ",142,"Store 142","Store 142 Brazil ",18160343.75,2334.7800000000002," Brand Type 2"," Brand Type 2"," Classification Type 3"," Classification Type 3",1070551.3076923077,5088453.7099999972,45270759.850000001,18841588.919999994,177324.22999999998,19018300.550000001,-13901897.859999999,-1093803.3999999999,-424650.23999999987,-935029.4500000003,-3592366.2100000004,-6081511.2599999998,11952.000000000002,-414307.76999999996,-129171.58999999997,-1097658.5799999998,3990795.1299999971,-195676.96,-348884.57999999996,-15548116.399999997,10627349.389999999,-88047344.040000007,52630149.840000004,0,0,0,0,0,21286924.380000003,0.4108821373536316,30520935.940000001,0.58911786264636834,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},20,0.41619776169937633,3.9169704813337694E-3,0.42010120026735093,7.9352902887049742E-2,1538.6315669998887,2.0654158514196008E-2,400.47861040440648,40337961.210000008,2.721155326332864E-2,103595460.44,1.0595624319231028E-2,2.4246524326893969E-2,149.42931668080072,7.7066208112254592E-3,1832959.7199999997,4.0488821616277766E-2,785.06742391146042,2604.7470254156706,176.76108241461716,0.58911786264636834,9.1517741556087426E-3,2.3647743294777229E-2,41408512.517692313,3990795.1299999971,6.9390864797964261E-2,{"$f":"I143=Comparatives!$D$3","v":false},20,{"$f":"ROW()","v":143},{"$f":"NOT(ISNA(MATCH(BU143,Comparatives!$F:$F,0)))","v":false},{"$f":"BU143='List Box etc'!$G$18","v":false},{"$f":"K143=Assumptions!$F$16","v":false},false]
[null,"Brazil ",143,"Store 143","Store 143 Brazil ",22854459.350000001,2500," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",2171901.923076923,7468117.7300000023,45418984.56000001,19486776.140000004,258423.85000000003,19747981.190000001,-12268311.15,-830828.72000000032,-1070606.2899999998,-412073.84000000037,-3518431.5100000002,-5220735.629999999,-6549.8899999999994,-354650.95000000007,-69074.240000000005,-834663.08,6633454.6500000022,-134272.23000000001,-267107.03000000003,-4471876.82,2203850.9599999995,-94846154.659999996,54377396.32,-798506.39999999979,797432.39999999979,0,0,0,27505711.550000004,0.53460985377610803,23944353.120000001,0.46539014622389202,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},20,0.42904473379974656,5.6897760375644998E-3,0.43479574414333838,7.7466098022337629E-2,1407.3726040000001,9.0727224307632186E-3,164.82953600000016,42737858.199999996,1.9529829410122383E-2,100116537.88,8.3369151358432883E-3,1.8376964788752198E-2,106.84281200000001,5.8809555648947336E-3,1388826.1400000004,3.0578097539043704E-2,555.53045600000019,2088.2942519999997,430.86247199999985,0.46539014622389202,7.8084297444275582E-3,4.7819253206944058E-2,44909760.123076916,6633454.6500000022,0.10634853837809312,{"$f":"I144=Comparatives!$D$3","v":false},20,{"$f":"ROW()","v":144},{"$f":"NOT(ISNA(MATCH(BU144,Comparatives!$F:$F,0)))","v":false},{"$f":"BU144='List Box etc'!$G$18","v":false},{"$f":"K144=Assumptions!$F$16","v":false},false]
[null,"Brazil ",144,"Store 144","Store 144 Brazil ",37713028.689999998,3198," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",1377683.7692307692,1241742.9299999983,22043971.459999997,8102468.629999999,-165549.91999999998,7936918.709999999,-6695175.7800000012,-320290.93000000005,-385754.64000000007,18421.049999999574,-1262252.3,-2963362.5599999991,-13203.06,-180072.38,-48540.13,-123397.94999999998,1118344.9799999984,-108747.34999999999,-75675,-6835093.4700000007,6785496.3700000001,-37955621.439999998,32015365.300000001,-125638.79999999997,125638.79999999997,-201895.31999999995,201895.31999999995,0,13687167.77,0.54466994863555529,11442119.800000001,0.45533005136444465,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},20,0.36755938668775612,-7.5099861338688203E-3,0.36004940055388729,5.7260657513117659E-2,394.70053158223891,-8.3565023813542789E-4,-5.7601782363976151,5989853.2399999984,2.0601164178105976E-2,45118249.029999994,2.7349897802538903E-3,5.5978093704173214E-3,23.663227016885553,3.4329113579790495E-3,657650.79,2.9833589251072282E-2,205.6443996247655,926.62994371482148,124.75225140712948,0.45533005136444465,8.1687812165222255E-3,6.2497076433375556E-2,7367537.0092307674,1118344.9799999984,0.10929139339119102,{"$f":"I145=Comparatives!$D$3","v":false},20,{"$f":"ROW()","v":145},{"$f":"NOT(ISNA(MATCH(BU145,Comparatives!$F:$F,0)))","v":false},{"$f":"BU145='List Box etc'!$G$18","v":false},{"$f":"K145=Assumptions!$F$16","v":false},false]
[null,"Brazil ",145,"Store 145","Store 145 Brazil ",8147680.669999999,640," Brand Type 4"," Brand Type 4"," Classification Type 7"," Classification Type 7",6594999.615384615,21081899.269999996,143531091.19,58079395.57,2793311.93,60872707.500000015,-39734642.930000007,-2448567.5500000007,-1863286.49,-1490198.4400000018,-12144081.09,-13278516.180000002,-17062.22,-1173780.99,-526786.28999999992,-5505364.5099999988,15576534.759999996,-368265.27999999997,-708834.49,-128469735.57999998,34589513.68,-407609091.30999994,111247405.82000001,-8880,8880,0,0,0,84732013.909999996,0.48908268414252232,88514794.159999996,0.51091731585747768,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},20,0.40464679177501067,1.9461371796458647E-2,0.42410816357146941,8.4609411029448744E-2,18975.126703124999,1.0382408631084286E-2,2328.4350625000029,390241907.38999993,1.4107568679183519E-2,536087706.88999993,1.0269522018958826E-2,3.8356599008309948E-2,1107.5538906249999,4.9385431694494459E-3,4517400.1100000013,3.147332102436308E-2,7058.4376718750018,20747.681531250004,2938.0448593749998,0.51091731585747768,8.1778866186295596E-3,4.5948230175819199E-2,396836907.00538456,15576534.759999996,2.8261244932664045E-2,{"$f":"I146=Comparatives!$D$3","v":false},20,{"$f":"ROW()","v":146},{"$f":"NOT(ISNA(MATCH(BU146,Comparatives!$F:$F,0)))","v":false},{"$f":"BU146='List Box etc'!$G$18","v":false},{"$f":"K146=Assumptions!$F$16","v":false},false]
[null,"Brazil ",146,"Store 146","Store 146 Brazil ",62830537.100000001,4159," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",1308213.1538461538,1354220.7999999998,11330735.860000001,3694508.49,18765.370000000003,3713273.86,-2359053.06,-102641.28000000001,0,-33025.239999999983,-546087.4800000001,-1174276.5100000005,-1939.46,-105225.81999999999,-13101.55,-21076.54,1333144.2599999998,-2021.6999999999998,-17390.25,-724180.64,701448.29999999993,-1945881.01,989755.26,-8880,8880,0,0,0,8091856.2600000007,0.62864592104025185,4780025.9700000007,0.37135407895974826,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},20,0.32606077272019296,1.6561475116762629E-3,0.32771692023186916,4.8195235221024736E-2,131.30259196922339,2.9146597721500483E-3,7.9406684299110326,978858.09000000008,2.1531762586750443E-2,2678941.65,7.8674875206781753E-3,1.8601210248316562E-3,4.1813536907910551,1.5347855792306854E-3,222990.35,1.9680129583393182E-2,53.616338062034146,282.34587881702345,0.46632844433758114,0.37135407895974826,9.2867595979772479E-3,0.11545703385994859,2287071.2438461538,1333144.2599999998,0.41969128411837425,{"$f":"I147=Comparatives!$D$3","v":false},20,{"$f":"ROW()","v":147},{"$f":"NOT(ISNA(MATCH(BU147,Comparatives!$F:$F,0)))","v":false},{"$f":"BU147='List Box etc'!$G$18","v":false},{"$f":"K147=Assumptions!$F$16","v":false},false]
[null,"Brazil ",147,"Store 147","Store 147 Brazil ",23541517.029999997,209," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",6343100.384615385,2485117.0300000021,25103818.780000001,9533580.7800000012,220894.85000000003,9754475.6300000008,-7263658.9499999993,-307898.31999999989,-280840.68,-719534.41999999911,-1832090.3800000001,-3117190.4400000009,0,-151406.87,-56275.01,-185210.51,2299906.5200000019,-37658.31,-208801.28,-13390540.879999999,11758988.149999999,-44537991.339999996,33625825.68,-1987319.2799999996,1987319.2799999996,0,0,0,12241009.220000001,0.44328364379109614,15373384.839999998,0.55671635620890381,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},20,0.37976615683647796,8.7992528919936704E-3,0.38856540972847159,7.2980545153536996E-2,8765.9826794258388,2.8662349194985667E-2,3442.7484210526272,12543718.389999993,1.4765199938453027E-2,59915851.5,3.0911771319815091E-3,7.3777823056767619E-3,999.0491866028708,8.3175106476768464E-3,553238.50999999989,2.2038021977786117E-2,2647.0742105263153,14914.786794258378,1343.7353110047848,0.55671635620890381,6.031228608159989E-3,0.25267472013735531,18886818.774615377,2299906.5200000019,8.7676633855651734E-2,{"$f":"I148=Comparatives!$D$3","v":false},20,{"$f":"ROW()","v":148},{"$f":"NOT(ISNA(MATCH(BU148,Comparatives!$F:$F,0)))","v":false},{"$f":"BU148='List Box etc'!$G$18","v":false},{"$f":"K148=Assumptions!$F$16","v":false},false]
[null,"Brazil ",148,"Store 148","Store 148 Brazil ",32040550.740000002,1154," Brand Type 13"," Brand Type 13"," Classification Type 17"," Classification Type 17",472031.46153846156,9259763.4900000058,65977901.480000004,27440438.020000003,833781.22,28274219.239999998,-19010964.659999996,-1896303.32,-1091631.8400000003,-931962.61999999813,-5256927.84,-7734278.6599999983,-1939.46,-546352.72,-175950.13,-4628198.74,4631564.7500000056,-194656.68000000002,-396146.81000000006,-68557835.450000003,25627837.239999998,-256161625.87999994,115326863.94,-10800,10800,0,0,0,39423087.190000005,0.50424478461669997,38759351.960000001,0.49575521538330003,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},20,0.41590346774393955,1.2637280078584275E-2,0.42854074782252377,7.9677099787624217E-2,4555.3967417677641,1.4125375301342459E-2,807.59325823223412,183764760.14999992,2.518545305542904E-2,324730261.32999992,1.4252440536475583E-2,7.014771061493906E-2,343.28146447140386,6.0042347682137892E-3,2813262.85,4.2639471503239448E-2,2437.8360918544195,6702.1478856152498,947.63544194107476,0.49575521538330003,8.2808441575792889E-3,7.1543873168131798E-3,184236791.61153838,4631564.7500000056,1.8100220867020116E-2,{"$f":"I149=Comparatives!$D$3","v":false},20,{"$f":"ROW()","v":149},{"$f":"NOT(ISNA(MATCH(BU149,Comparatives!$F:$F,0)))","v":false},{"$f":"BU149='List Box etc'!$G$18","v":false},{"$f":"K149=Assumptions!$F$16","v":false},false]
[null,"Brazil ",149,"Store 149","Store 149 Brazil ",15262720.140000001,712," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1234725,803514.09000000032,12232568.210000001,4520437.8000000007,-132184.66999999998,4388253.1300000008,-3584739.0400000005,-330492.88,-313249,-218781.29000000033,-824594.25,-1431812.4999999998,-15831.860000000002,-112213.46999999999,-38073.179999999993,-165159.02000000002,638355.0700000003,-75863.42,-79658.709999999992,-4615088.4400000004,4562990.04,-41550765.06000001,35456225.310000002,-137036.28,137036.28,-60586.44000000001,60586.44000000001,0,7713675.580000001,0.5531448499347269,6231452.1399999997,0.4468551500652731,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},20,0.36954118893075849,-1.0805962225654327E-2,0.35873522670510416,6.7409740607528565E-2,1158.1379915730338,1.7885147766529424E-2,307.27709269662967,6146638.150000006,2.6869813379204674E-2,46363476.220000006,3.562265676894061E-3,1.3501581774543811E-2,111.8802106741573,6.5120184602673872E-3,556642.94999999995,4.5504994572190489E-2,781.80189606741567,2010.9726123595503,462.19221910112356,0.4468551500652731,9.1733369537450524E-3,0.10093751196013154,7381363.150000006,638355.0700000003,6.2267042151963471E-2,{"$f":"I150=Comparatives!$D$3","v":false},20,{"$f":"ROW()","v":150},{"$f":"NOT(ISNA(MATCH(BU150,Comparatives!$F:$F,0)))","v":false},{"$f":"BU150='List Box etc'!$G$18","v":false},{"$f":"K150=Assumptions!$F$16","v":false},false]
[null,"Brazil ",150,"Store 150","Store 150 Brazil ",22230047.709999997,1946," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",1523110.076923077,16041731.539999992,131487127.20999998,50077737.43999999,1643095.85,51720833.289999999,-35674282.899999999,-1290488.58,-4817517.96,-1801622.8400000012,-9934320.7799999993,-13861446.559999999,-129837.86000000002,-1525555.9,-399019.87,-4723351.33,11318380.209999992,-184074.82000000004,-618564.4,-77424006.629999995,31195116.250000004,-273283359.52000004,148904162.02000001,-3426703.2000000007,3426703.2000000007,0,0,0,113434515.16999999,0.72314074706340736,43429159.890000001,0.27685925293659253,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},20,0.38085657891072572,1.2496248757308296E-2,0.39335282766803409,7.5553561712043138E-2,5104.9952620760532,1.3701895221443263E-2,925.80824254881873,170608087.88000003,2.7685389295976671E-2,354134069.35000002,1.3337749001866826E-2,3.592253804782173E-2,317.86454265159301,4.7043723071999435E-3,3399139.17,2.5851497725485978E-2,1746.7313309352517,7123.0455087358678,2542.3205652620763,0.27685925293659253,1.1602321325064108E-2,1.1583720089119417E-2,172131197.9569231,11318380.209999992,4.734315364051199E-2,{"$f":"I151=Comparatives!$D$3","v":false},20,{"$f":"ROW()","v":151},{"$f":"NOT(ISNA(MATCH(BU151,Comparatives!$F:$F,0)))","v":false},{"$f":"BU151='List Box etc'!$G$18","v":false},{"$f":"K151=Assumptions!$F$16","v":false},false]
[null,"Brazil ",151,"Store 151","Store 151 Brazil ",22739454.880000003,3848," Brand Type 13"," Brand Type 13"," Classification Type 19"," Classification Type 19",2396245.230769231,4931065.4099999992,19867199.690000001,11271140.040000001,-15134.93,11256005.109999999,-6324939.7000000002,-735872.93,0,-259939.30000000034,-1123172.1800000004,-2985204.8499999996,-1880.98,-529269.11,-32797.72,-59726.890000000014,4871338.5199999996,-23660.940000000002,-133691.29999999999,-2604801.42,2057198.1600000001,-49099191.629999995,46297227.170000002,-18131.09,18131.09,0,0,0,10942480.619999999,0.64649154358495542,5983464.8600000013,0.35350845641504458,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},20,0.567324042435293,-7.6180489631953762E-4,0.56656223753897339,5.6533995607108145E-2,291.88466216216227,1.3083841913102566E-2,67.551793139293224,3349567.7199999914,1.7831223307824381E-2,51722124.140000001,1.154764832131274E-3,3.0063064212347487E-3,34.743061330561325,6.7292473064179473E-3,1321600.7,6.652174038725836E-2,343.45132536382533,775.78088617463607,0.48882016632016634,0.35350845641504458,2.6640347822466565E-2,0.12061313462185425,5745812.9507692223,4871338.5199999996,0.61042079936320415,{"$f":"I152=Comparatives!$D$3","v":false},20,{"$f":"ROW()","v":152},{"$f":"NOT(ISNA(MATCH(BU152,Comparatives!$F:$F,0)))","v":false},{"$f":"BU152='List Box etc'!$G$18","v":false},{"$f":"K152=Assumptions!$F$16","v":false},false]
[null,"Brazil ",152,"Store 152","Store 152 Brazil ",29714870.909999996,1819.43," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",668389.92307692312,6229613.4399999976,30102553.239999995,16840685.180000003,-46718.81,16793966.369999997,-10564352.930000002,-849517.89000000013,0,-292435.390000001,-2266899.4499999997,-5414687.04,-28709.45,-863931.45000000019,-63090.91,-479075.85,5750537.589999998,-68132.209999999992,-432.63000000001193,-23870889.84,984405.26,-114796528.7,3871120.23,-42531.000000000007,42531.009999999995,0,0,0,16114276,0.61968771980229886,9889589.3099999987,0.38031228019770108,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},20,0.55944374703811695,-1.5519882857617697E-3,0.55789175875235497,7.530588624581401E-2,1245.9393601292711,9.714637415254716E-3,160.72912395640446,133811893.03999999,3.5802187616969985E-3,138709949.53999999,3.4537958638781582E-3,1.5914791219882585E-2,0.23778326179078718,1.4371870603492105E-5,1844672.4600000002,6.1279601278100775E-2,1013.8738286166547,2976.0348240932599,15.779364965950874,0.38031228019770108,2.8699607076917849E-2,2.2203761845316587E-2,134480282.96307692,5750537.589999998,3.0788060328046665E-2,{"$f":"I153=Comparatives!$D$3","v":false},20,{"$f":"ROW()","v":153},{"$f":"NOT(ISNA(MATCH(BU153,Comparatives!$F:$F,0)))","v":false},{"$f":"BU153='List Box etc'!$G$18","v":false},{"$f":"K153=Assumptions!$F$16","v":false},false]
[null,"Brazil ",153,"Store 153","Store 153 Brazil ",7337093.9299999997,500.82," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",2050303.6923076923,17070711.490000002,51362109.969999999,28332193.310000002,-75283.450000000012,28256909.860000003,-11186198.369999997,-622477.46,0,122922.14000000054,-3372632.3300000005,-4717587.3000000007,-1880.98,-1666427.77,-40467.33,-1268896.6299999999,15801814.860000003,-44774.770000000004,-185449.41,-15926585.470000001,10107187.15,-100248197.54999998,62966430.250000007,0,0,0,0,0,33441624.870000005,0.75356532781120278,10936246.079999998,0.24643467218879722,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},20,0.55161661634517156,-1.465739044676556E-3,0.55015087730049506,6.5663819729561645E-2,6734.2205383171613,-2.3932455281100778E-3,-245.44175552094671,43101165.619999968,2.9439960886143684E-2,116174783.01999998,1.0922306863973691E-2,2.4704916342828349E-2,370.29154187133105,3.6106267851596986E-3,2374147.33,4.6223711046658934E-2,4740.5202068607487,9419.7262489517216,3.7558004872009905,0.24643467218879722,3.2444690667368235E-2,3.9918603295410769E-2,45151469.312307663,15801814.860000003,0.25198087398893809,{"$f":"I154=Comparatives!$D$3","v":false},20,{"$f":"ROW()","v":154},{"$f":"NOT(ISNA(MATCH(BU154,Comparatives!$F:$F,0)))","v":false},{"$f":"BU154='List Box etc'!$G$18","v":false},{"$f":"K154=Assumptions!$F$16","v":false},false]
[null,"Brazil ",154,"Store 154","Store 154 Brazil ",15861420.119999999,1100," Brand Type 13"," Brand Type 13"," Classification Type 21"," Classification Type 21",4260615,3141912.8999999994,20183633.16,8573666.629999999,-13943.260000000004,8559723.3699999992,-5417810.4700000007,-1222793.94,-50808,-59372.079999999631,-1262702.47,-1883186.0999999999,-1939.46,-169050.96000000002,-24737.430000000004,-290621.75,2851291.1499999994,-28251.200000000001,-162287.27000000002,-1100715.3600000001,527441.05999999994,-32577914.999999996,13859531.340000002,0,0,0,0,0,17370920.68,0.75407689218398255,5665086.4700000007,0.24592310781601753,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},20,0.42478311818465486,-6.9082012586479274E-4,0.42409229805879006,6.2560712434192894E-2,1147.9113363636363,2.9415952781813061E-3,53.974618181817846,19291657.959999993,1.5064633148824504E-2,33678630.359999999,8.6292627370372667E-3,1.4398881890895405E-2,147.53388181818184,8.0405380296755258E-3,1444833.5299999998,7.1584412902597552E-2,1313.4850272727272,1711.9873636363634,47.952236363636359,0.24592310781601753,8.3756456857839567E-3,0.21109257021395447,23552272.959999993,2851291.1499999994,8.7164819781368572E-2,{"$f":"I155=Comparatives!$D$3","v":false},20,{"$f":"ROW()","v":155},{"$f":"NOT(ISNA(MATCH(BU155,Comparatives!$F:$F,0)))","v":false},{"$f":"BU155='List Box etc'!$G$18","v":false},{"$f":"K155=Assumptions!$F$16","v":false},false]
[null,"Brazil ",155,"Store 155","Store 155 Brazil ",8551606.8599999994,450," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",4223696.153846154,4670443.0599999987,13081881.159999998,8164410.96,109218.72,8273629.6800000006,-3603186.6200000015,-3270278.26,0,-323108.00000000035,-1312578.75,767657.71999999974,0,-73262.959999999992,-33012.370000000003,-2859004.5700000003,1811438.4899999988,-99495.34,-362276.96000000008,-27704600.039999999,9301485.9399999995,-238732494.03,69400082.489999995,0,0,0,0,0,11816193.73,1,0,0,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},20,0.62410068247401818,8.3488543172180914E-3,0.63244953679123639,0.10033562711251538,2916.8416666666667,2.4698894298776856E-2,718.01777777777852,187735525.63999999,1.5228894798965236E-2,266437094.06999999,1.0730504999611147E-2,0.2185468997182054,805.05991111111132,2.7693032490443456E-2,3476048.9299999997,0.26571476131648336,7724.5531777777769,-1705.906044444444,0,0,5.6003382926313027E-3,0.32286611552173394,191959221.79384613,1811438.4899999988,6.7943373629670064E-3,{"$f":"I156=Comparatives!$D$3","v":false},20,{"$f":"ROW()","v":156},{"$f":"NOT(ISNA(MATCH(BU156,Comparatives!$F:$F,0)))","v":false},{"$f":"BU156='List Box etc'!$G$18","v":false},{"$f":"K156=Assumptions!$F$16","v":false},false]
[null,"Brazil ",156,"Store 156","Store 156 Brazil ",382971.65,401," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1303650.076923077,3214114.2699999996,23705737.059999999,14346478.869999999,-14213.57,14332265.300000001,-11118151.029999999,-403044.91,0,466475.34000000008,-1323131.48,-8713201.7799999993,-65774.92,0,-43602.209999999992,-2191733.0199999996,1022381.2500000002,-19049.32,-212018.57,-27616470.009999998,8736095.6400000006,-175369543.43000001,41557527.319999993,0,0,0,0,0,19330892.240000002,1,0,0,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},20,0.60519016277319659,-5.9958355076768916E-4,0.60459057922242898,5.5814821393281755E-2,3299.5797506234412,-1.9677740406017989E-2,-1163.2801496259353,152692390.48000002,1.4353911240174589E-2,202986013.44,1.079745832166829E-2,9.2455805717099257E-2,528.72461346633418,8.9437662057658893E-3,465696.44,1.9644883380816509E-2,1161.3377556109726,21728.682743142144,164.02723192019948,0,0,5.4993020196904059E-2,153996040.55692309,1022381.2500000002,4.7800871849552704E-3,{"$f":"I157=Comparatives!$D$3","v":false},20,{"$f":"ROW()","v":157},{"$f":"NOT(ISNA(MATCH(BU157,Comparatives!$F:$F,0)))","v":false},{"$f":"BU157='List Box etc'!$G$18","v":false},{"$f":"K157=Assumptions!$F$16","v":false},false]
[null,"Brazil ",157,"Store 157","Store 157 Brazil ",14622712.800000003,592," Brand Type 15"," Brand Type 15"," Classification Type 26"," Classification Type 26",1098722.076923077,2696771.37,12137868.450000001,6914680.5700000003,-7806.62,6906873.9500000011,-4210102.58,-110062.72,0,12770.119999999832,-915076.02999999991,-2349775.5299999998,-18425.86,0,-31470.909999999996,-786896.81,1909874.5599999998,-17901.66,-137617.87,-3651980.03,949005.12,-84490182.580000013,13622428.59,0,0,0,0,0,9943961.8399999999,1,0,0,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},21,0.56967832519226225,-6.4316235030541951E-4,0.56903516284195688,7.5390175282382454E-2,1545.736537162162,-1.0520891746853484E-3,-21.571148648648364,73570728.900000006,1.069578651408468E-2,88142162.610000014,8.9275868290384346E-3,6.4829901002922796E-2,232.46261824324324,1.1337894340089012E-2,159435.29,1.3135361505751036E-2,269.31636824324323,3969.2154222972968,31.124763513513514,0,0,9.052018329652245E-2,74669450.976923078,1909874.5599999998,1.8415960814081565E-2,{"$f":"I158=Comparatives!$D$3","v":true},21,{"$f":"ROW()","v":158},{"$f":"NOT(ISNA(MATCH(BU158,Comparatives!$F:$F,0)))","v":false},{"$f":"BU158='List Box etc'!$G$18","v":false},{"$f":"K158=Assumptions!$F$16","v":false},true]
[null,"Brazil ",158,"Store 158","Store 158 Brazil ",7621575.4000000004,350," Brand Type 15"," Brand Type 15"," Classification Type 25"," Classification Type 25",1573965.3846153845,2878119.62,17421354.73,9641913.9400000013,-29355.360000000001,9612558.5800000019,-6734438.959999999,-734713.55999999994,0,18266.700000000383,-1139377.9899999998,-3365355.55,-32169.100000000002,-588687.53,-21087.620000000003,-944830.68,1933288.9400000002,-23831.869999999995,-215428.81,-11229740.290000001,3547794.6599999997,-79531107.5,20804373.239999998,0,0,0,0,0,10022516.219999999,0.66806789901719144,4979725.6700000009,0.33193210098280856,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},22,0.5534537405059774,-1.6850216561774814E-3,0.55176871884979994,6.5401227841251797E-2,3255.3656857142851,-1.0485235093999135E-3,-52.190571428572525,66408679.890000001,1.4227517872137E-2,90760847.790000007,1.0410112983806891E-2,5.4234053243458639E-2,615.51088571428568,1.2365789764272826E-2,1368320.58,7.8542719622356261E-2,3909.4873714285718,9615.3015714285702,91.911714285714297,0.33193210098280856,3.3791145357155584E-2,9.0346899481070636E-2,67982645.274615392,1933288.9400000002,2.0475343834844253E-2,{"$f":"I159=Comparatives!$D$3","v":true},22,{"$f":"ROW()","v":159},{"$f":"NOT(ISNA(MATCH(BU159,Comparatives!$F:$F,0)))","v":false},{"$f":"BU159='List Box etc'!$G$18","v":false},{"$f":"K159=Assumptions!$F$16","v":false},true]
[null,"Brazil ",159,"Store 159","Store 159 Brazil ",14960175.710000001,472," Brand Type 15"," Brand Type 15"," Classification Type 23"," Classification Type 23",1140614.923076923,3923034.6300000041,25362939.010000002,11276505.230000004,-12593.929999999998,11263911.300000003,-7340876.6699999971,-1392000.9900000002,0,108980.94000000118,-1653029.46,-3268449.3200000003,-1654.35,-140407.28000000003,-162777.97,502725.73000000016,4425760.3600000041,-64645.69,-130895.69,-8560548.2200000007,212257.72,-12156978.609999999,-868747.83,0,0,0,0,0,18354499.91,0.63409253894911066,10591590.42,0.36590746105088939,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},23,0.4446056202537863,-4.9654852677106988E-4,0.44410907172701519,6.5174996452432021E-2,3502.1810593220339,-4.2968577086840215E-3,-230.89182203390081,21374016.939999998,-2.3520414127640353E-2,20717526.829999998,-2.4265721199502856E-2,-1.9821272676710983E-2,277.32137711864408,5.1609038664009307E-3,1759831.9300000002,6.9385962301377627E-2,3728.4574788135596,6924.6807627118651,3.5049788135593221,0.36590746105088939,5.5359231019970036E-3,4.4971717300869817E-2,22514631.863076922,4425760.3600000041,0.14153229235898859,{"$f":"I160=Comparatives!$D$3","v":true},23,{"$f":"ROW()","v":160},{"$f":"NOT(ISNA(MATCH(BU160,Comparatives!$F:$F,0)))","v":false},{"$f":"BU160='List Box etc'!$G$18","v":false},{"$f":"K160=Assumptions!$F$16","v":false},true]
[null,"Brazil ",160,"Store 160","Store 160 Brazil ",5157208.4000000004,486," Brand Type 16"," Brand Type 16"," Classification Type 30"," Classification Type 30",1409874.2307692308,-2138793.7900000019,15742773.589999998,8653745.6699999999,-13110.789999999999,8640634.879999999,-10779428.670000002,-240734.12000000002,0,-98378.04000000142,-1435400.2500000005,-7968424.6300000008,-8318.7199999999993,0,-49164.38,-723143.67000000016,-2861937.4600000023,-59289.060000000005,-203983.51,-1237712.42,213034.65999999997,-56823901.239999995,10083839.579999998,0,0,0,0,0,12815520.959999999,1,0,0,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},23,0.5496963810428529,-8.3281322220934008E-4,0.54886356782064349,9.1178358234903681E-2,2953.4984567901242,6.2490919682979089E-3,202.42395061728686,47764739.419999994,1.5139696746617366E-2,58061613.659999996,1.2454763559184212E-2,4.5934959673138528E-2,419.71915637860081,1.2957279022901837E-2,349187.56,2.2180815724988142E-2,718.49292181069961,16395.935452674898,17.116707818930038,0,0,8.9556914650973582E-2,49174613.650769226,-2861937.4600000023,-4.1903633159866588E-2,{"$f":"I161=Comparatives!$D$3","v":false},23,{"$f":"ROW()","v":161},{"$f":"NOT(ISNA(MATCH(BU161,Comparatives!$F:$F,0)))","v":false},{"$f":"BU161='List Box etc'!$G$18","v":false},{"$f":"K161=Assumptions!$F$16","v":false},false]
[null,"Brazil ",161,"Store 161","Store 161 Brazil ",5141770.6899999995,74," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",462941.23076923075,6595299.2800000012,27061557.529999997,12138320.310000001,-18977.93,12119342.379999999,-5524043.0999999987,-689760.91999999993,-5523.6000000000013,-212866.07999999952,-1861541.9600000002,-1843200.84,-7801.9599999999991,-155180.37,-29729.269999999997,-519996.5799999999,6075302.7000000011,-22880.260000000002,-144273.85999999999,-6161461.4400000004,5675519.5199999996,-43958828.280000001,31218042.199999996,0,0,0,0,0,22147495.300000001,0.7151076640270686,8823359.0399999991,0.28489233597293134,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},23,0.44854477782897967,-7.0128742512183117E-4,0.44784349040385779,6.8789165514081194E-2,25155.972432432434,7.8659951395635558E-3,2876.568648648642,13226728.000000007,3.9314075257312286E-2,50120289.719999999,1.0374971551541141E-2,1.9215323413057074E-2,1949.6467567567565,5.3313213712869395E-3,897550.82,3.3167005225216248E-2,12129.065135135135,24908.11945945946,180.07513513513516,0.28489233597293134,5.7343473237994377E-3,1.710696918520014E-2,13689669.230769238,6075302.7000000011,0.31952692722249282,{"$f":"I162=Comparatives!$D$3","v":false},23,{"$f":"ROW()","v":162},{"$f":"NOT(ISNA(MATCH(BU162,Comparatives!$F:$F,0)))","v":false},{"$f":"BU162='List Box etc'!$G$18","v":false},{"$f":"K162=Assumptions!$F$16","v":false},false]
[null,"Brazil ",162,"Store 162","Store 162 Brazil ",13874412.960000001,375.29," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1611868.2307692308,3557441.6900000009,20411982.640000001,8818613.2400000002,-33885.310000000005,8784727.9300000016,-5227286.2399999993,-825947.08,0,-393572.14999999932,-1365743.9799999997,-2035719.8399999999,0,-150621.46,-9474.7199999999975,-78100.05,3479341.6400000011,-17542.200000000004,-112042.41,-129780,113557.5,-7624881.6399999978,3811187.1000000006,-82200,82200,0,0,0,13749817.029999997,0.59133434781251604,9502370.3000000007,0.40866565218748396,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},23,0.43203119439846827,-1.6600695090538253E-3,0.43037112488941454,6.6908933056000278E-2,3639.1696554664386,1.9281426843306356E-2,1048.7147272775701,3829917.0399999972,2.0392099668038777E-2,7836861.6399999978,9.9657303634621813E-3,3.8261863816674304E-3,298.54888219776706,5.4890508176524688E-3,1003585.4599999998,4.9166486063599739E-2,2674.1598763622792,5424.3913773348604,0,0.40866565218748396,7.3790705516688596E-3,7.8966764728212152E-2,5441785.2707692282,3479341.6400000011,0.46035002414674225,{"$f":"I163=Comparatives!$D$3","v":false},23,{"$f":"ROW()","v":163},{"$f":"NOT(ISNA(MATCH(BU163,Comparatives!$F:$F,0)))","v":false},{"$f":"BU163='List Box etc'!$G$18","v":false},{"$f":"K163=Assumptions!$F$16","v":false},false]
[null,"Brazil ",163,"Store 163","Store 163 Brazil ",7072419.7300000004,450," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",23632759.615384616,6384694.879999998,24651218.32,14216017.870000001,-81587.26999999999,14134430.599999998,-7749735.7199999997,-590707.2699999999,-33279.049999999996,-786053.77000000025,-2180514.4099999992,-3153600.120000001,-9847.5400000000009,0,-36499.69,-1416982.9100000004,4967711.9699999979,-46316.95,-273762.33,-15464970.32,10238357.029999999,-118111702.38,69149160.299999997,0,0,0,0,0,20255626.089999996,1,0,0,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},23,0.57668621832237299,-3.3096648182214462E-3,0.5733765535041514,8.8454630586387958E-2,4845.5875777777765,3.1887015067415952E-2,1746.7861555555562,54189155.370000005,2.6148828124832983E-2,133576672.69999999,1.0608011723591918E-2,5.7481252715626444E-2,608.36073333333331,1.1105427993304958E-2,673523.90999999992,2.732213480311264E-2,1496.7197999999999,7008.0002666666687,95.836866666666666,0,0,0.95868525882191025,77821914.985384613,4967711.9699999979,4.5960737654319253E-2,{"$f":"I164=Comparatives!$D$3","v":false},23,{"$f":"ROW()","v":164},{"$f":"NOT(ISNA(MATCH(BU164,Comparatives!$F:$F,0)))","v":false},{"$f":"BU164='List Box etc'!$G$18","v":false},{"$f":"K164=Assumptions!$F$16","v":false},false]
[null,"Brazil ",164,"Store 164","Store 164 Brazil ",3270764.9800000004,110," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1195388.4615384615,21247680.890000001,99555281.739999995,44743838.709999993,149031.34999999998,44892870.059999995,-23642514.969999999,-4021885.7800000007,-74232.909999999989,-901517.79999999935,-8000140.6100000013,-7970650.0500000007,-11169.93,-679584.00000000012,-150268.93,-1933829.600000001,19313851.289999999,-165105.21,-520401.30999999988,-34614109.959999993,24600017.979999997,-165360521.07999995,29502496.380000003,0,0,0,0,0,76652321.019999996,0.66075558146137447,39354752.050000004,0.33924441853862564,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},23,0.4494371160221679,1.4969708025056108E-3,0.45093408682467356,8.0358776251502992E-2,72728.551000000007,9.0554492362787554E-3,8195.6163636363581,145872116.67999995,1.325702021752552E-2,199974631.03999996,9.6703746367367283E-3,1.9424681103815448E-2,4730.9209999999994,5.2272596782869584E-3,5016843.9200000009,5.039254404504688E-2,45607.672000000006,72460.455000000002,776.38945454545456,0.33924441853862564,6.8261973460615726E-3,1.2007283196288422E-2,147067505.14153841,19313851.289999999,9.4555033862965363E-2,{"$f":"I165=Comparatives!$D$3","v":false},23,{"$f":"ROW()","v":165},{"$f":"NOT(ISNA(MATCH(BU165,Comparatives!$F:$F,0)))","v":false},{"$f":"BU165='List Box etc'!$G$18","v":false},{"$f":"K165=Assumptions!$F$16","v":false},false]
[null,"Brazil ",165,"Store 165","Store 165 Brazil ",14414612.150000002,451," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",11003071.846153846,20139773.729999997,85848572.120000005,36335100.689999998,8907.7099999999919,36344008.400000006,-16204234.669999998,-2214339.71,-82692.540000000008,-336593.53000000125,-5610108.8100000015,-5769809.879999999,-1939.46,-698638.39,-155155.79999999993,-401069.93000000005,19738703.799999997,-116072.4,-392322.00000000006,-21027678.020000007,17348137.259999998,-27654389.240000006,5516439.6100000003,0,0,0,0,0,68349434.270000011,0.68478792510043718,31461663.100000005,0.31521207489956282,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},23,0.42324641858003675,1.0376072402868512E-4,0.42335017930406554,6.5348888996757393E-2,12439.265654101999,3.9207819266872303E-3,746.32711751663248,25817490.390000015,1.5534814729914569E-2,48682067.260000013,8.2385558496925661E-3,4.671829945399446E-3,869.89356984478945,4.5699304055006112E-3,3184206.3,3.7090964023828887E-2,7060.3243902439017,12793.370022172947,187.65410199556544,0.31521207489956282,8.1380315682296513E-3,0.12816837338626483,36820562.236153863,19738703.799999997,0.3859763640992277,{"$f":"I166=Comparatives!$D$3","v":false},23,{"$f":"ROW()","v":166},{"$f":"NOT(ISNA(MATCH(BU166,Comparatives!$F:$F,0)))","v":false},{"$f":"BU166='List Box etc'!$G$18","v":false},{"$f":"K166=Assumptions!$F$16","v":false},false]
[null,"Burkina Fa",166,"Store 166","Store 166 Burkina Fa",86179030.409999996,4022," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",1289590.3076923077,21565898.669999998,79021923.530000001,35448865.690000005,237603.89,35686469.579999998,-14115943.870000001,-1309729.7000000002,-11429.210000000001,-365782.18000000098,-4932229.4099999992,-5851551.620000001,-58910,-681394.8,-27095.620000000006,-2367335.2800000003,19198563.389999997,-93691.08,-325303.79000000004,-32830224.959999993,10500855.080000002,-189680745.35999998,48667599.119999997,0,0,0,0,0,68969938.109999985,0.73525606527552279,24834032.189999998,0.26474393472447727,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},23,0.44859532780851819,3.0068097483073254E-3,0.45160213755682538,6.2415962427534687E-2,1226.3126330183986,4.6288696055485782E-3,90.945345599204614,163342516.11999997,1.4493074652167301E-2,222510970.31999999,1.0639184560632949E-2,2.9957955643806388E-2,80.881101442068626,4.1166270759848212E-3,2111911.2000000002,2.6725636451993363E-2,525.08980606663351,1454.8860318249629,17.488615116857286,0.26474393472447727,8.622857677481291E-3,1.6319399099450242E-2,164632106.42769229,19198563.389999997,8.3962757573481886E-2,{"$f":"I167=Comparatives!$D$3","v":false},23,{"$f":"ROW()","v":167},{"$f":"NOT(ISNA(MATCH(BU167,Comparatives!$F:$F,0)))","v":false},{"$f":"BU167='List Box etc'!$G$18","v":false},{"$f":"K167=Assumptions!$F$16","v":false},false]
[null,"Burkina Fa",167,"Store 167","Store 167 Burkina Fa",42768437.379999995,3995," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",14893311.307692308,3125333.1599999992,25939202.630000003,9709912.9500000011,93017.72,9802930.6699999999,-6667117.5799999991,-1054932.43,-191164.25999999998,-292579.79000000033,-1904538.25,-2271884.9500000002,-37617,-215486.26,-50801.560000000005,-79104.02,3046229.1399999992,-49074.87,-165342.81000000003,-11784904.880000001,11706510.179999998,-99499593.690000027,96322741.849999994,-8886.2400000000016,8886.2400000000016,0,0,0,12957365.939999999,0.44396629369050772,16228106.299999999,0.55603370630949223,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},23,0.3743335170515224,3.5859899522285351E-3,0.37791950700375093,7.3423160964759385E-2,476.7304755944931,1.1279444251752634E-2,73.236493116395579,3255246.5400000364,2.43004697272481E-2,111293384.81000002,7.1077018759961629E-4,3.0495933559851296E-3,41.387436795995001,6.3742441261001861E-3,1370295.12,5.2827187463934777E-2,343.00253316645808,568.68209011264082,57.266898623279097,0.55603370630949223,8.307358675350306E-3,0.57416226397288861,18148557.847692344,3046229.1399999992,0.12085175027165498,{"$f":"I168=Comparatives!$D$3","v":false},23,{"$f":"ROW()","v":168},{"$f":"NOT(ISNA(MATCH(BU168,Comparatives!$F:$F,0)))","v":false},{"$f":"BU168='List Box etc'!$G$18","v":false},{"$f":"K168=Assumptions!$F$16","v":false},false]
[null,"Burkina Fa",168,"Store 168","Store 168 Burkina Fa",17906338.780000001,1660," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",1934892.8461538462,9557277.8999999985,49954132.409999996,20129043.740000002,169734.77000000002,20298778.510000002,-10738850.15,-1028676.7200000002,-587026.55999999994,257054.87999999974,-3485709.5100000002,-4653201.76,-44157.040000000008,-349538.06000000006,-66531.23000000001,-594245.49000000011,8963032.4099999983,-119279.20000000001,-207840.55,-6864041.589999998,3579019.26,-60259574.999999993,32758668.329999998,-470.51999999999992,470.51999999999992,0,0,0,22628882.629999995,0.40330099795279484,33480283.340000004,0.59669900204720516,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},23,0.40295052218683913,3.3978123893113978E-3,0.40634833457615049,6.9778201358617106E-2,2099.8250060240966,-5.1458181255199138E-3,-154.85233734939743,30785928.999999993,1.9302503101335685E-2,67124087.109999985,8.8529396165370096E-3,1.189582245414079E-2,125.20515060240963,4.1606277593641827E-3,1564025.2100000002,3.1309225774620961E-2,942.18386144578324,2803.1335903614458,380.23108433734939,0.59669900204720516,6.9971800757374037E-3,3.873338906725788E-2,32720821.84615384,8963032.4099999983,0.19722558820626199,{"$f":"I169=Comparatives!$D$3","v":false},23,{"$f":"ROW()","v":169},{"$f":"NOT(ISNA(MATCH(BU169,Comparatives!$F:$F,0)))","v":false},{"$f":"BU169='List Box etc'!$G$18","v":false},{"$f":"K169=Assumptions!$F$16","v":false},false]
[null,"Burkina Fa",169,"Store 169","Store 169 Burkina Fa",57154941.809999995,3170," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",6077865,2361002.9300000002,17704737.5,6470238.4400000004,154743.52000000002,6624981.959999999,-4261772.7200000007,-493210.63999999996,-240398.04000000007,80326.650000000198,-1343178.5699999998,-1668058.5999999996,0,-100629.51000000001,-48974.140000000007,-36808.700000000004,2324194.23,-56842.179999999993,-127860.55999999998,-1031457.6,655372.92999999993,-3027139.5800000005,1421618.89,-568440,561974.64,-18868.8,9196.1999999999989,0,11422901.469999999,0.57622859530088855,8400657.3800000008,0.42377140469911134,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},23,0.36545237905955963,8.7402323813047227E-3,0.3741926114408643,7.5865489109906314E-2,423.71563722397474,-4.5370144572886321E-3,-25.339637223974826,1997743.3200000003,1.8425139822267057E-2,4645905.9800000004,7.9228249901002086E-3,2.0790311067870959E-3,40.334561514195578,7.2218274910881893E-3,699656.47,3.9518036909612468E-2,220.71182018927445,526.20145110410078,75.835343848580465,0.42377140469911134,5.683761761505925E-3,0.34329031989319242,8075608.3200000003,2324194.23,0.20721904521491202,{"$f":"I170=Comparatives!$D$3","v":false},23,{"$f":"ROW()","v":170},{"$f":"NOT(ISNA(MATCH(BU170,Comparatives!$F:$F,0)))","v":false},{"$f":"BU170='List Box etc'!$G$18","v":false},{"$f":"K170=Assumptions!$F$16","v":false},false]
[null,"Burkina Fa",170,"Store 170","Store 170 Burkina Fa",9256264.9900000002,650," Brand Type 4"," Brand Type 4"," Classification Type 7"," Classification Type 7",1554423.076923077,14078805.060000006,98084936.020000011,39305966.939999998,783899.12999999989,40089866.07,-26012446.950000003,-3572765.15,-1247601.8399999999,-495223.29000000068,-8804501.6600000001,-14187843.879999999,-403641.47000000009,-462349.53,-130714.59,-2239478.64,11839326.420000006,-184323.76,-979867.28000000014,-50083165.299999997,28764590.440000001,-342496146.09000003,245226237.50999999,-21813093.359999999,21813093.359999999,0,0,0,60490804.059999995,0.54587330992983174,50323927.050000004,0.45412669007016826,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},23,0.40073398153601603,7.9920440570013622E-3,0.40872602559301741,8.9764055697652875E-2,13545.387169230769,5.048923005863226E-3,761.8819846153857,118588483.44000007,1.8884452984282121E-2,414392404.75000006,5.4042463479779786E-3,2.2832034467997808E-2,1507.4881230769233,9.989987451286101E-3,4350153.0299999993,4.4350877989184613E-2,6692.5431230769218,21827.452123076921,2540.3743230769232,0.45412669007016826,4.7137669530183989E-3,1.584772483927728E-2,120142906.51692314,11839326.420000006,7.0951463299244233E-2,{"$f":"I171=Comparatives!$D$3","v":false},23,{"$f":"ROW()","v":171},{"$f":"NOT(ISNA(MATCH(BU171,Comparatives!$F:$F,0)))","v":false},{"$f":"BU171='List Box etc'!$G$18","v":false},{"$f":"K171=Assumptions!$F$16","v":false},false]
[null,"Burkina Fa",171,"Store 171","Store 171 Burkina Fa",18635594.899999999,1500," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",6365998.692307692,985208.96000000008,5534084.2299999995,1825302.82,5767.68,1831070.5000000002,-845861.5399999998,-48720,0,40996.740000000194,-394419.14,-167461.33000000002,-1939.46,-71451.69,-4799.97,-46553.239999999991,938655.72000000009,-988.42000000000007,-14588.1,-3536726.52,3522276.42,-9564635.7600000016,9374188.5299999993,-143662.32,143662.32,0,0,0,4332120.6400000006,0.68667292761156895,1976735.3899999997,0.31332707238843105,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},23,0.32982924439514721,1.0422103748861807E-3,0.33087145477003344,7.1270895708791929E-2,262.94609333333335,-7.4080440947679972E-3,-27.331160000000128,204897.33000000194,0.22720276540450551,13245024.600000001,3.5147718789438854E-3,8.4120945878700497E-3,9.7254000000000005,2.6360458919144425E-3,125960.08,2.2760781145537427E-2,83.97338666666667,111.64088666666667,1.2929733333333333,0.31332707238843105,1.2911203919279706E-2,1.1503255873479346,6570896.022307694,938655.72000000009,0.10285235318069275,{"$f":"I172=Comparatives!$D$3","v":false},23,{"$f":"ROW()","v":172},{"$f":"NOT(ISNA(MATCH(BU172,Comparatives!$F:$F,0)))","v":false},{"$f":"BU172='List Box etc'!$G$18","v":false},{"$f":"K172=Assumptions!$F$16","v":false},false]
[null,"Burkina Fa",172,"Store 172","Store 172 Burkina Fa",30535336.019999996,1420," Brand Type 13"," Brand Type 13"," Classification Type 17"," Classification Type 17",326734,11852700.310000002,78128141.719999999,32050547.689999998,640632.11,32691179.800000008,-20816057.459999997,-2441201.9099999997,-143570.45000000004,-2094267.2399999988,-6838033.0700000003,-6874200,-6484.8899999999994,-524076.8000000001,-243705.40000000002,-193985.12000000058,11658715.190000001,-182563.49,-487847.38,-75039978.25,11472288.27,-93672870.629999995,100427633.73,0,0,0,0,0,45119650.269999996,0.49256392712860725,46481962.810000002,0.5074360728713927,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},23,0.41023051341556982,8.1997612626693861E-3,0.41843027467823929,8.7523303632467353E-2,4815.5162464788737,2.6805542713476418E-2,1474.8360845070415,56812926.88000001,3.4144539042977842E-3,168712848.88,1.1497945846316419E-3,2.4829096882300786E-3,343.5544929577465,6.2441953598278933E-3,3391547.5999999996,4.341006358700835E-2,2388.4138028169014,4840.9859154929582,105.67277464788734,0.5074360728713927,6.7079132878677169E-3,4.1820270238983482E-3,57139660.88000001,11658715.190000001,0.14690802863581853,{"$f":"I173=Comparatives!$D$3","v":false},23,{"$f":"ROW()","v":173},{"$f":"NOT(ISNA(MATCH(BU173,Comparatives!$F:$F,0)))","v":false},{"$f":"BU173='List Box etc'!$G$18","v":false},{"$f":"K173=Assumptions!$F$16","v":false},false]
[null,"Burkina Fa",173,"Store 173","Store 173 Burkina Fa",20923560.939999998,1415," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",447386.46153846156,274739.5400000005,7148255.7199999997,2578462.0300000003,-46997.450000000004,2531464.58,-2256725.04,-236565.96000000002,-52669.44000000001,-239209.33999999997,-585715.32000000007,-851610.91,-1939.46,-58777.58,-19847.769999999997,-237273.96999999997,37465.570000000509,-25606.379999999997,-16089.860000000004,-12058044.880000001,3648041.7399999998,-7436285.8000000007,16360956.359999999,0,0,0,0,0,4979045.7699999996,0.61109976834671409,3168634.8999999994,0.38890023165328591,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},23,0.36071205773819187,-6.5746738562397159E-3,0.35413738388195215,8.1938215830924421E-2,413.93308833922265,3.3464015470336304E-2,169.05253710247348,-514667.41999999806,-0.46102387829406583,19494330.68,1.2171434551658072E-2,3.319326830126329E-2,11.370925795053006,2.2508791837122476E-3,340797.69000000006,4.7675643310645312E-2,240.84642402826859,601.84516607773855,38.592862190812724,0.38890023165328591,8.2226465171841949E-3,6.2586801460771127E-2,-67280.958461536502,37465.570000000509,-0.40093380083789504,{"$f":"I174=Comparatives!$D$3","v":false},23,{"$f":"ROW()","v":174},{"$f":"NOT(ISNA(MATCH(BU174,Comparatives!$F:$F,0)))","v":false},{"$f":"BU174='List Box etc'!$G$18","v":false},{"$f":"K174=Assumptions!$F$16","v":false},false]
[null,"Burkina Fa",174,"Store 174","Store 174 Burkina Fa",29812873.390000001,1229," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",0,10188689.609999999,50899548.660000004,19801194.610000003,533166.5,20334361.110000003,-10126906.58,-1127882.44,-517861.00000000017,-434589.14999999909,-3268297.5600000005,-3412149.540000001,-5609.84,-331489.90000000002,-88075.329999999987,-992672.87999999989,9196016.7300000004,-226886.33,-251195.62000000002,-10530162.229999999,7579493.8200000003,-84032364.060000002,49143198.119999997,0,0,0,0,0,29448507.949999999,0.51523992532256591,27706433.859999996,0.48476007467743404,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},23,0.38902495466646447,1.0474876772708891E-2,0.39949983143917334,6.4210737541734425E-2,2659.3145321399516,8.5381729591155683E-3,353.61200162733854,37839834.350000001,2.6233541902384142E-2,94562526.290000007,1.0497529189900408E-2,1.950258707853933E-2,204.39025223759157,4.935124703716774E-3,1774334,3.4859523251418945E-2,1443.7217249796583,2776.3625223759163,425.93233523189599,0.48476007467743404,6.5126294579603058E-3,0,37839834.350000001,9196016.7300000004,0.17497782850627092,{"$f":"I175=Comparatives!$D$3","v":false},23,{"$f":"ROW()","v":175},{"$f":"NOT(ISNA(MATCH(BU175,Comparatives!$F:$F,0)))","v":false},{"$f":"BU175='List Box etc'!$G$18","v":false},{"$f":"K175=Assumptions!$F$16","v":false},false]
[null,"Burkina Fa",175,"Store 175","Store 175 Burkina Fa",23637604.309999999,1239," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",0,3126784.2699999996,20920330.249999996,7719440.9499999993,230208.53999999998,7949649.4900000002,-4817109.959999999,-902121.77,-35839.32,118669.78000000046,-1323433.3999999999,-2015649.0000000002,-5859,-114655.97999999998,-41907.21,-110068.07,3016716.1999999997,-50446.11,-120265.45999999999,-321636.36,178098.52,-12925129.539999999,8119733.3499999996,-21240,21240,0,0,0,14223419.23,0.61379021463444572,8949676.2200000007,0.38620978536555417,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},23,0.36899230833127028,1.1004058599887543E-2,0.37999636693115785,6.3260636146028337E-2,1068.1464083938658,-5.6724620778871538E-3,-95.778676351897062,4948934.0299999993,2.2240763229571688E-2,13268005.899999999,8.2957507578437246E-3,5.2612969625563163E-3,97.066553672316374,5.748736208406653E-3,1109131.07,5.3016900629472626E-2,895.18246166263123,1626.8353510895886,33.654818401937042,0.38620978536555417,5.4806008619295099E-3,0,4948934.0299999993,3016716.1999999997,0.43888959740285732,{"$f":"I176=Comparatives!$D$3","v":false},23,{"$f":"ROW()","v":176},{"$f":"NOT(ISNA(MATCH(BU176,Comparatives!$F:$F,0)))","v":false},{"$f":"BU176='List Box etc'!$G$18","v":false},{"$f":"K176=Assumptions!$F$16","v":false},false]
[null,"Burkina Fa",176,"Store 176","Store 176 Burkina Fa",14868155.030000001,944," Brand Type 7"," Brand Type 7"," Classification Type 16"," Classification Type 16",616335.69230769225,3735862.5199999991,20270264.740000002,7490985.0199999996,223445.02999999997,7714430.0500000007,-3978567.5300000003,-422966.15,-87345.34,-366337.38000000047,-1421977.2599999998,-1103307.3600000001,0,-104456.02,-33919.06,-66006.63,3669855.8899999992,-54802.55,-97098.08,-4879079.1099999994,4630522.5100000007,-33689096.910000004,30454606.629999999,-24240,24240,0,0,0,12447327.340000002,0.5489111857478397,10229068.52,0.45108881425216041,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},23,0.36955536181122411,1.1023291154114444E-2,0.3805786529653386,7.0150897299035453E-2,1506.3318432203387,1.807264901070061E-2,388.06925847457677,3483046.8800000064,1.8950830199563631E-2,38592416.020000003,1.7103523647183155E-3,3.2563279684131052E-3,102.85813559322034,4.7901732535536676E-3,616143.78,3.0396434772957975E-2,652.6946822033899,1168.7577966101696,92.526843220338975,0.45108881425216041,5.1531650592541792E-3,3.0405902449387161E-2,4099382.5723076984,3669855.8899999992,0.6445595633472555,{"$f":"I177=Comparatives!$D$3","v":false},23,{"$f":"ROW()","v":177},{"$f":"NOT(ISNA(MATCH(BU177,Comparatives!$F:$F,0)))","v":false},{"$f":"BU177='List Box etc'!$G$18","v":false},{"$f":"K177=Assumptions!$F$16","v":false},false]
[null,"Burkina Fa",177,"Store 177","Store 177 Burkina Fa",28258127.41,1325.5," Brand Type 7"," Brand Type 7"," Classification Type 15"," Classification Type 15",1494105,2654582.5100000002,15493137.01,5670706.9800000004,-116274.03,5554432.9500000002,-2899850.44,-132426,-213556.36,-19352.840000000066,-860534.59,-1197400.2300000002,-14184.259999999998,-127159.52999999998,-32731.9,-260405.05000000002,2394177.4600000004,-67706.97,-54269.5,-6214272.5999999987,1709989.27,-24559806.840000004,12663436.119999999,-17520,17520,-3814348.5599999991,3814348.5599999991,0,10666455.259999998,0.60393820261422104,6995045.8899999997,0.39606179738577885,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},23,0.36601412459851479,-7.5048732819538912E-3,0.35850925131656086,5.5542953595812808E-2,649.21508110147113,1.2491234013814524E-3,14.600407393436489,16400654.050000004,1.5877723486277667E-2,34605948,7.5248639337954278E-3,1.6807767841459244E-2,40.94266314598265,3.5028090156933298E-3,360024.4,2.3237669670617599E-2,271.61403244058846,903.35739720860067,171.81487740475291,0.39606179738577885,8.2074746978565566E-3,9.6436570530269911E-2,17894759.050000004,2394177.4600000004,9.6330314724187349E-2,{"$f":"I178=Comparatives!$D$3","v":false},23,{"$f":"ROW()","v":178},{"$f":"NOT(ISNA(MATCH(BU178,Comparatives!$F:$F,0)))","v":false},{"$f":"BU178='List Box etc'!$G$18","v":false},{"$f":"K178=Assumptions!$F$16","v":false},false]
[null,"Burkina Fa",178,"Store 178","Store 178 Burkina Fa",8717860.1799999997,650," Brand Type 7"," Brand Type 7"," Classification Type 16"," Classification Type 16",1767529.4615384615,22212465.910000004,92585321.569999978,39409656.769999996,979136.31,40388793.079999998,-18125815.810000006,-1239241.51,-1404854.06,-1563404.5500000031,-6168754.8899999987,-5840628.4499999993,-4159.4599999999991,-563899.01,-166922.46,-1485248.9599999997,20727216.950000003,-505929.64,-414427.06,-14021021.180000002,5553864.5499999998,-172166715.86000001,92286399.289999992,-493378.44,493378.44,0,0,0,50255257.979999997,0.47257899868570974,56087296.640000001,0.52742100131429026,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},23,0.42565771875840996,1.0575502610958855E-2,0.43623322136936882,6.6627784894996073E-2,9490.3921384615369,1.6886095155137271E-2,2405.2377692307741,88347473.200000018,1.6811448094703398E-2,186681115.48000002,7.9560750222703765E-3,1.6041948494795299E-2,637.58009230769233,4.476163747907584E-3,2475992.62,2.6742820330628796E-2,3809.2194153846153,8985.5822307692288,2167.7131076923079,0.52742100131429026,6.0905875838391833E-3,1.9090817330067861E-2,90115002.661538482,20727216.950000003,0.16560612287890955,{"$f":"I179=Comparatives!$D$3","v":false},23,{"$f":"ROW()","v":179},{"$f":"NOT(ISNA(MATCH(BU179,Comparatives!$F:$F,0)))","v":false},{"$f":"BU179='List Box etc'!$G$18","v":false},{"$f":"K179=Assumptions!$F$16","v":false},false]
[null,"Burkina Fa",179,"Store 179","Store 179 Burkina Fa",10528049.99,484.7," Brand Type 7"," Brand Type 7"," Classification Type 16"," Classification Type 16",0,2650615.6,18308195.299999997,5750211.8800000008,23777.89,5773989.7699999996,-3123374.1700000004,-162598.27000000002,-71272.920000000013,29807.339999999655,-1008184.39,-1218533.76,-1939.46,-244712.78,-28130.45,-90097.370000000024,2560518.23,-87.72,-24766.520000000004,-1570330.6800000002,947406.46000000008,-7579518.1900000013,2284747.33,-1127112,1127112,0,0,0,12989997.530000001,0.62238437371331046,7881345.1300000008,0.37761562628668949,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},23,0.31407857441852838,1.2987566284045485E-3,0.31537733104693288,5.5067382310478204E-2,2080.0173096760882,-1.628087286134623E-3,-61.496472044562935,5917695.080000001,1.5225078139713816E-2,10276960.870000001,8.7669274155755365E-3,4.9211497104796583E-3,51.096595832473703,1.3527559431267377E-3,435529.22000000003,2.3788757595348577E-2,898.55419847328255,2513.9957912110585,151.04679182999797,0.37761562628668949,1.3366297223189445E-2,0,5917695.080000001,2560518.23,0.31153567405504096,{"$f":"I180=Comparatives!$D$3","v":false},23,{"$f":"ROW()","v":180},{"$f":"NOT(ISNA(MATCH(BU180,Comparatives!$F:$F,0)))","v":false},{"$f":"BU180='List Box etc'!$G$18","v":false},{"$f":"K180=Assumptions!$F$16","v":false},false]
[null,"Burkina Fa",180,"Store 180","Store 180 Burkina Fa",44361068.239999995,2203," Brand Type 7"," Brand Type 7"," Classification Type 19"," Classification Type 19",5750631.230769231,428750.0699999996,7988909.1800000016,2538253.58,8118.6799999999994,2546372.2600000007,-2117622.19,-63387.150000000009,-66268.800000000003,-36379.660000000578,-741524.43,-798258.62,-539.46,-58467.44000000001,-17904.160000000003,-290192.52,138557.54999999955,-1647.3599999999997,-20368.499999999996,-3156832.3199999989,1425792.54,-27301700.290000007,11734037.289999999,0,0,0,0,0,6135561.1600000001,0.67369287087050378,2971795.36,0.32630712912949628,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},23,0.31772217242805101,1.0162438722328795E-3,0.31873841630028399,9.2819233927002767E-2,336.59756241488878,4.5537706312991999E-3,16.513690422151875,17298702.780000005,1.6775391986936023E-2,30458532.610000007,9.5274622620764512E-3,3.6324423455268262E-2,9.2458011802088045,2.549597140369543E-3,141406.11000000002,1.7700302608772426E-2,64.187975487970959,362.35071266454833,30.326037221970044,0.32630712912949628,7.3185761263091492E-3,0.71982683758200261,23049334.010769237,138557.54999999955,4.3281700006337961E-3,{"$f":"I181=Comparatives!$D$3","v":false},23,{"$f":"ROW()","v":181},{"$f":"NOT(ISNA(MATCH(BU181,Comparatives!$F:$F,0)))","v":false},{"$f":"BU181='List Box etc'!$G$18","v":false},{"$f":"K181=Assumptions!$F$16","v":false},false]
[null,"Burkina Fa",181,"Store 181","Store 181 Burkina Fa",3348000.6400000006,400," Brand Type 7"," Brand Type 7"," Classification Type 25"," Classification Type 25",1648263,-999482.67000000062,19347126.899999999,6505022.1399999997,194259.95,6699282.0900000008,-7698764.7600000007,-565631.8899999999,-63644.069999999992,-563015.2099999995,-1582497.1,-4838112,-40464,-116207.35,-54900.689999999988,-1447457.0399999993,-2446939.71,-46435.69999999999,-296044.96999999997,-16583446.569999997,5634326.8100000015,-121457950.72000001,33201341.160000004,0,0,0,0,0,13201969.029999999,0.60786588262865016,8516586.6699999999,0.3921341173713499,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},23,0.33622677794086314,1.00407647607873E-2,0.3462675427016505,8.1794940829172949E-2,3956.2427500000003,2.9100714173741195E-2,1407.5380249999987,99205729.319999993,1.4590458131012301E-2,138041397.29000002,1.0485673634258815E-2,7.4815089986306926E-2,740.11242499999992,1.5301753667620798E-2,783175.62999999977,4.0480203290546454E-2,1957.9390749999993,12095.28,260.27017499999999,0.3921341173713499,6.0064396435007628E-3,8.5194200075257687E-2,100853992.31999999,-2446939.71,-1.7468783839612308E-2,{"$f":"I182=Comparatives!$D$3","v":false},23,{"$f":"ROW()","v":182},{"$f":"NOT(ISNA(MATCH(BU182,Comparatives!$F:$F,0)))","v":false},{"$f":"BU182='List Box etc'!$G$18","v":false},{"$f":"K182=Assumptions!$F$16","v":false},false]
[null,"Burkina Fa",182,"Store 182","Store 182 Burkina Fa",6106770.8500000006,379," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",6710717.230769231,2331091.0099999998,40167473.120000005,15131507,544546.17999999993,15676053.180000002,-13325261.4,-1363375.8399999999,-634340.04,-1126728.51,-3911245.3999999994,-4390474.2,-6379.4599999999991,-221640.2,-101324.54000000001,-1123013.26,1208077.75,-104826.75,-439189.61,-47009775.649999984,39095407.819999993,-92164940.459999993,42951234.57,-5988205.9200000009,5988205.9200000009,0,0,-38704.32,22962961.989999998,0.51068069208033418,22002438.790000003,0.48931930791966582,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},24,0.37671045312695534,1.3556894116121584E-2,0.39026734724307693,9.7373449116781266E-2,10319.908707124008,2.8050769004908712E-2,2972.898443271768,57128073.719999991,1.9657817722057096E-2,145162922.02999997,7.7362266086646661E-3,2.7958275011350772E-2,1158.811635883905,1.0933961633282844E-2,1791167.3299999998,4.4592482196948308E-2,4726.0351715039569,11584.364643799472,1690.5527704485487,0.48931930791966582,5.5179024913479544E-3,0.16706844393026707,63838790.950769223,1208077.75,1.362519507411691E-2,{"$f":"I183=Comparatives!$D$3","v":true},24,{"$f":"ROW()","v":183},{"$f":"NOT(ISNA(MATCH(BU183,Comparatives!$F:$F,0)))","v":false},{"$f":"BU183='List Box etc'!$G$18","v":false},{"$f":"K183=Assumptions!$F$16","v":false},true]
[null,"Burkina Fa",183,"Store 183","Store 183 Burkina Fa",4759242.51,315," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",743473.84615384613,543922.97999999952,29054764.989999995,10326257.439999999,329662.72000000003,10655920.16,-10111997.180000002,-806168.77,-26130.489999999998,-254776.07999999984,-2523181.0000000005,-4936124,-66188.22,-178964.13,-89354.320000000022,-381251.8299999999,162671.14999999962,-69850.710000000006,-290891.95,-23385295.629999995,9931111.9700000007,-32205399.720000014,24944212.869999997,0,0,0,0,0,21275720.189999998,0.6580089263338349,11057762.439999999,0.34199107366616516,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},25,0.35540667575711138,1.1346253191635266E-2,0.36675292894874667,8.6842244322692802E-2,8010.098412698414,8.7688226040612653E-3,808.81295238095186,20715370.510000013,1.8404296935744243E-2,55590695.350000009,6.8581950198613557E-3,1.3121834925569637E-2,923.46650793650792,1.0011850039059637E-2,1144337.93,3.9385551058280996E-2,3632.8188253968251,15670.234920634921,293.0752698412698,0.34199107366616516,6.1595449166976738E-3,2.5588706238365146E-2,21458844.356153861,162671.14999999962,5.458039867203366E-3,{"$f":"I184=Comparatives!$D$3","v":true},25,{"$f":"ROW()","v":184},{"$f":"NOT(ISNA(MATCH(BU184,Comparatives!$F:$F,0)))","v":false},{"$f":"BU184='List Box etc'!$G$18","v":false},{"$f":"K184=Assumptions!$F$16","v":false},true]
[null,"Burkina Fa",184,"Store 184","Store 184 Burkina Fa",6751343.9399999995,250," Brand Type 16"," Brand Type 16"," Classification Type 28"," Classification Type 28",1364689.076923077,12055086.910000004,51316531.400000006,21360307.250000004,420720.89,21781028.140000004,-9725941.2300000004,-784874.90999999992,-179479.28000000003,-175053.03999999948,-3367534.15,-4159349.32,-4159.4599999999991,-376600.7,-81158.709999999992,-745432.94,11309653.970000004,-81725.740000000005,-215004.89,-5361951.4600000009,2644850.9299999997,-66745295.470000006,31769851.079999998,-19344,19344,0,0,0,32051366.609999999,0.54803288544009288,26433019.019999996,0.45196711455990718,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},25,0.41624612317425652,8.1985449624523907E-3,0.42444466813670889,6.5622793632540796E-2,13470.1366,3.411240690363563E-3,700.21215999999799,37692544.920000002,1.9776667815403107E-2,72126590.930000007,1.0335064092013643E-2,1.4526175477245912E-2,860.01956000000007,4.1897783060216732E-3,1324360.0599999998,2.5807669066268957E-2,5297.440239999999,16637.397280000001,734.55496000000005,0.45196711455990718,7.3387793314495138E-3,2.6593556495189713E-2,39057233.996923082,11309653.970000004,0.20848764812791154,{"$f":"I185=Comparatives!$D$3","v":false},25,{"$f":"ROW()","v":185},{"$f":"NOT(ISNA(MATCH(BU185,Comparatives!$F:$F,0)))","v":false},{"$f":"BU185='List Box etc'!$G$18","v":false},{"$f":"K185=Assumptions!$F$16","v":false},false]
[null,"Burkina Fa",185,"Store 185","Store 185 Burkina Fa",3162975.3699999996,59," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",401222,2962240.82,16075895.030000001,6177874.4100000001,183364.25,6361238.6600000001,-3389875.3000000003,-286679.44,-162032.37000000005,-68706.549999999668,-1312914.4799999997,-1057463.6600000004,0,-97069.43,-20391.729999999996,-414392.61,2547848.21,-74537.460000000006,-89167.209999999992,-5700292.6099999994,5276988.93,-39827257.150000006,27348433.459999997,-22054.439999999991,22054.439999999991,0,0,0,10337863.76,0.5761291267085461,7605793.7999999998,0.42387087329145401,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},25,0.38429427403396027,1.1406161190889537E-2,0.39570043522484977,8.1669759447290921E-2,22252.787796610166,4.273886453711166E-3,1164.5177966101639,12902127.370000008,3.2118161456345919E-2,45549604.200000003,9.0976116538900673E-3,2.5777265230127591E-2,1511.3086440677964,5.5466404721852668E-3,478678.06,2.9776137447197547E-2,8113.1874576271184,17923.112881355937,2746.3113559322042,0.42387087329145401,6.0381975509826392E-3,2.4957988295597869E-2,13303349.370000008,2547848.21,0.1378938987603239,{"$f":"I186=Comparatives!$D$3","v":false},25,{"$f":"ROW()","v":186},{"$f":"NOT(ISNA(MATCH(BU186,Comparatives!$F:$F,0)))","v":false},{"$f":"BU186='List Box etc'!$G$18","v":false},{"$f":"K186=Assumptions!$F$16","v":false},false]
[null,"Burkina Fa",186,"Store 186","Store 186 Burkina Fa",4795202.76,249.75," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1551027.076923077,12889760.039999995,92766361.930000007,39008826.5,1134141.6100000001,40143738.109999999,-27242648.82,-2054424.5400000003,-2776969.68,-696493.29000000237,-6702923.4499999993,-12499069.27,-4159.4599999999991,-784482.79,-172689.01,-3315379.1,9574380.9399999958,-323512.21000000008,-330299.42000000004,-83117105.449999988,40205902.470000006,-309883946.71999997,160584053.39000002,-11760,11760,0,0,0,59082051.629999995,0.54519724227276689,49286162.75,0.45480275772723316,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},25,0.42050615857324908,1.2225785148886241E-2,0.43274024414465895,7.2255969842365028E-2,26838.532332332328,7.5080371323127332E-3,2788.7619219219314,192211096.30999991,1.7248635295503047E-2,393012812.16999996,8.4358041197036444E-3,3.5739022540322657E-2,1322.5202002002004,3.560551617290313E-3,3335108.55,3.5951701463905833E-2,13353.787987987987,50046.323403403403,11135.652212212213,0.45480275772723316,8.4565436617203768E-3,1.6719714394895176E-2,193762123.38692299,9574380.9399999958,3.5577408816037173E-2,{"$f":"I187=Comparatives!$D$3","v":false},25,{"$f":"ROW()","v":187},{"$f":"NOT(ISNA(MATCH(BU187,Comparatives!$F:$F,0)))","v":false},{"$f":"BU187='List Box etc'!$G$18","v":false},{"$f":"K187=Assumptions!$F$16","v":false},false]
[null,"Burkina Fa",187,"Store 187","Store 187 Burkina Fa",6654745.6400000006,397.92," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1223657.6153846155,2018444.77,14923671.77,5899838.3600000003,128891.18,6028729.540000001,-4010284.7699999996,-593709.12999999989,-117953.02,-30327.050000000032,-1417605.06,-1075369.9000000001,-10853.699999999997,-80530.649999999994,-26656.45,-139884.03999999998,1878560.73,-44882.44,-141991.85999999999,-4458265.2,3026403.8500000006,-15633476.840000004,11680811.289999999,-194812.92,194812.92,0,0,-25264.12,9999417.5500000007,0.59291077550175886,6865544.1999999993,0.40708922449824109,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},25,0.39533423482684921,8.6366935688776542E-3,0.4039709283957269,9.4990367105882823E-2,3562.5378468033778,2.0321439969595385E-3,76.213937474869397,5384526.900000006,2.597889147884094E-2,20286554.960000005,6.8954063553824784E-3,9.3732991555870969E-3,356.83519300361877,9.5145391957384227E-3,745778.66999999993,4.9972867367612972E-2,1874.1924758745474,2702.4776336952154,323.70004020908726,0.40708922449824109,5.3961686668749344E-3,8.1994406888822605E-2,6608184.5153846219,1878560.73,0.20468007853761866,{"$f":"I188=Comparatives!$D$3","v":false},25,{"$f":"ROW()","v":188},{"$f":"NOT(ISNA(MATCH(BU188,Comparatives!$F:$F,0)))","v":false},{"$f":"BU188='List Box etc'!$G$18","v":false},{"$f":"K188=Assumptions!$F$16","v":false},false]
[null,"Burkina Fa",188,"Store 188","Store 188 Burkina Fa",8467751.4399999995,355," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",20822144.53846154,335228.06000000058,11931096.070000002,4491780.92,-71298.840000000011,4420482.08,-4085254.0199999996,-348990.79000000004,-325593.38,-119529.22999999968,-1163578.9800000002,-1412679.23,-8914.5400000000027,-94949.489999999991,-39139.87999999999,-148626.4,186601.66000000059,-101812.04999999999,-79183.209999999992,-12778330.930000002,7769274.4600000009,-35011926.529999994,23539474.259999998,-239751.48000000007,239751.48000000007,-508180.44,508180.44,0,8264421.96,0.60761434922953506,5337004.62,0.392385650770465,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},25,0.37647680428073188,-5.975883488129519E-3,0.37050092079260238,9.7524902420804999E-2,3277.6872676056346,1.0018294153254576E-2,336.70205633802726,16481508.739999996,9.017766658660888E-3,48538189.379999988,3.0620507665916571E-3,1.2457061709000216E-2,223.05129577464785,6.6367087764133623E-3,584892.21,4.9022504434498265E-2,1647.583690140845,3979.3781126760564,942.27583098591549,0.392385650770465,7.9581531690742623E-3,1.7451996376776753,37303653.278461538,186601.66000000059,3.6016095849135924E-3,{"$f":"I189=Comparatives!$D$3","v":false},25,{"$f":"ROW()","v":189},{"$f":"NOT(ISNA(MATCH(BU189,Comparatives!$F:$F,0)))","v":false},{"$f":"BU189='List Box etc'!$G$18","v":false},{"$f":"K189=Assumptions!$F$16","v":false},false]
[null,"Burkina Fa",189,"Store 189","Store 189 Burkina Fa",6490076.9899999993,258," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",7754402.538461538,5659914.1099999994,32216375.59,14472451.690000001,227764.61,14700216.300000003,-9037012.8000000026,-1184877.6500000001,-80032.610000000015,-653178.71000000089,-2611309.6500000004,-3302610.92,0,-233335.50000000003,-63801.930000000008,-218363.77,5441550.3399999999,-79106.450000000012,-229144.97999999998,-8817727.6799999978,8723195.9199999999,-70275768.299999997,67630069.739999995,-2601456.7200000002,2601456.7200000002,0,0,0,16047557.290000001,0.43970514999985877,20448620.41,0.56029485000014123,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},25,0.44922656335346012,7.0698396647293363E-3,0.45629640301818952,8.1055351577492593E-2,10121.35523255814,2.0274742209137529E-2,2531.7004263565927,2740230.3200000082,7.9688108114940981E-2,81694952.699999988,2.6729162914369375E-3,6.7780365109655714E-3,888.15883720930231,7.1126865081349144E-3,1561121.53,4.8457391665267704E-2,6050.8586434108529,12800.817519379845,310.20391472868221,0.56029485000014123,7.2427607304288953E-3,0.24069754578067787,10494632.858461546,5441550.3399999999,0.37332570825868261,{"$f":"I190=Comparatives!$D$3","v":false},25,{"$f":"ROW()","v":190},{"$f":"NOT(ISNA(MATCH(BU190,Comparatives!$F:$F,0)))","v":false},{"$f":"BU190='List Box etc'!$G$18","v":false},{"$f":"K190=Assumptions!$F$16","v":false},false]
[null,"Cameroon ",190,"Store 190","Store 190 Cameroon ",25283787.289999999,2370," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",4125942.923076923,623917.24,6659907.5700000003,2303990.3800000004,3095.81,2307086.19,-1683168.9500000002,-111225.75999999998,-24931.920000000002,-80218.129999999976,-631623.54000000015,-579899.19999999995,-539.46,-84647.79,-10857.09,-71182.739999999991,552734.5,-26164.769999999993,-18457.64,-3366350.1600000006,3347792.37,-10769567.640000001,9939960.7399999984,-110806.79999999997,110806.79999999997,0,0,0,4893806.1499999994,0.64530107571836326,2689950.23,0.35469892428163685,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},25,0.34594930271682439,4.6484278760042908E-4,0.34641414550442473,9.4839685590411296E-2,266.50782278481017,1.2044931428380165E-2,33.847312236286911,848164.6900000032,8.3925611192326013E-2,14246724.600000001,4.9964284422259406E-3,1.0688247434641198E-2,7.7880337552742613,2.771455880730789E-3,232895.40999999997,3.4969766104426578E-2,98.268105485232056,244.68320675105483,10.747417721518987,0.35469892428163685,1.2710054773327732E-2,0.61951954733764014,4974107.6130769262,552734.5,8.0008088074680989E-2,{"$f":"I191=Comparatives!$D$3","v":false},25,{"$f":"ROW()","v":191},{"$f":"NOT(ISNA(MATCH(BU191,Comparatives!$F:$F,0)))","v":false},{"$f":"BU191='List Box etc'!$G$18","v":false},{"$f":"K191=Assumptions!$F$16","v":false},false]
[null,"Cameroon ",191,"Store 191","Store 191 Cameroon ",108789632.34999999,6244," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",1922091.6923076923,36322097.960000001,143983282.75000003,62902059.099999994,1131296.4700000002,64033355.57,-27705640.190000001,-1329092.0699999996,-1978451.5199999993,-2041762.2499999974,-9241838.7200000007,-10154236.840000002,-3974.4599999999996,-822897.99,-283760.55,-3448865.2199999993,32873232.740000002,-166181.18,-590127.40999999992,-23117861.550000004,9073151.1999999993,-327263787.09000003,188818064.68000001,0,0,0,0,0,77093160.99000001,0.46814685955812702,87584139.339999989,0.53185314044187304,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},25,0.43687057204562857,7.8571376370427971E-3,0.44472770968267139,6.4186887140548946E-2,1480.1151057014736,1.418055076258495E-2,326.99587604099895,152490432.76000005,2.2616928534972821E-2,350381648.64000005,9.8431673958573641E-3,2.3953233695805553E-2,94.511116271620736,4.0985828266233209E-3,2601931.7899999996,1.807106867064398E-2,416.7091271620755,1626.2390839205641,317.49295003203065,0.53185314044187304,5.7152328678934765E-3,1.3349408734103139E-2,154412524.45230773,32873232.740000002,0.15328243390069299,{"$f":"I192=Comparatives!$D$3","v":false},25,{"$f":"ROW()","v":192},{"$f":"NOT(ISNA(MATCH(BU192,Comparatives!$F:$F,0)))","v":false},{"$f":"BU192='List Box etc'!$G$18","v":false},{"$f":"K192=Assumptions!$F$16","v":false},false]
[null,"Cameroon ",192,"Store 192","Store 192 Cameroon ",43520524.75,3980.38," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",833488.84615384613,6720893.6300000008,31562140.030000005,12619971.249999998,259953.33999999997,12879924.590000004,-6157004.8300000001,-781866.16999999993,-118132.68,-115625.05999999972,-2429548.5699999998,-1412983.3800000004,0,-192428.19,-49346.130000000005,-667552.62000000011,6053341.0100000007,-79861.149999999994,-240019.88,-24713240.449999996,14014573.390000001,-46750111.440000005,8980687.2599999979,-39648,34687.800000000003,0,0,0,19798782.969999999,0.55488455046636509,15882122.1,0.4451154495336348,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},25,0.39984523349825579,8.2362393599709257E-3,0.40808147285822688,7.6976674195434761E-2,610.38106160718314,3.6634100187787457E-3,29.048749114406093,48473051.440000005,1.3771623617017333E-2,71502999.890000001,9.3360085734439258E-3,2.1150423240169625E-2,60.300745154985201,7.604676988691504E-3,1103501.6399999999,3.4962826948714977E-2,277.23524889583405,354.9870565121924,29.678744240499647,0.4451154495336348,6.0968042666655637E-3,2.640786858437387E-2,49306540.286153853,6053341.0100000007,8.8394065004474012E-2,{"$f":"I193=Comparatives!$D$3","v":false},25,{"$f":"ROW()","v":193},{"$f":"NOT(ISNA(MATCH(BU193,Comparatives!$F:$F,0)))","v":false},{"$f":"BU193='List Box etc'!$G$18","v":false},{"$f":"K193=Assumptions!$F$16","v":false},false]
[null,"Cameroon ",193,{"$f":"\"Store \"&C194","v":"Store 193"},{"$f":"D194&\" \"&B194","v":"Store 193 Cameroon "},23173095.450000003,1530.87," Brand Type 2"," Brand Type 2"," Classification Type 6"," Classification Type 6",22602071.846153848,1870648.3200000003,14670837.970000001,5860313.7800000003,144419.16,6004732.9399999985,-4127320.9800000004,-480062.62,-10672.289999999999,55682.330000000184,-1417634.49,-1487550.7800000003,0,-96324.47,-35398.450000000004,-494535.12,1376113.2000000002,-11307.830000000002,-112568.56999999999,-4480976.4999999991,2577325.08,-43125462.29999999,18721832.480000004,0,0,0,0,0,9746350.0899999999,0.58764398172781551,6839117.29,0.41235601827218454,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},25,{"$f":"IF(N194,O194/N194)","v":0.39945324132020249},{"$f":"IF(N194,P194/N194)","v":9.8439612171655651E-3},{"$f":"IF(N194,Q194/N194)","v":0.40929720253736795},{"$f":"IFERROR(-V194/N194,FALSE)","v":9.6629414959042037E-2},{"$f":"IFERROR(-V194/G194,FALSE)","v":926.03192302416278},{"$f":"IFERROR(-U194/N194,FALSE)","v":-3.7954430492561824E-3},{"$f":"IFERROR(-U194/G194,FALSE)","v":-36.372997053962905},{"$f":"-SUM(AE194:AL194)","v":26307281.239999987},{"$f":"IFERROR(-AA194/BA194,FALSE)","v":1.8798412328829471E-2},{"$f":"-(AE194+AG194+AI194+AK194)","v":47606438.79999999},{"$f":"IFERROR(-AA194/BC194,FALSE)","v":1.0387988105508117E-2},{"$f":"IFERROR(-AA194/N194,FALSE)","v":3.3708716639858027E-2},{"$f":"IFERROR(-AD194/G194,FALSE)","v":73.532416207777274},{"$f":"IFERROR(-AD194/N194,FALSE)","v":7.6729475323896569E-3},{"$f":"-(S194+Y194+Z194+AC194)","v":623093.36999999988},{"$f":"IF(N194,BH194/N194)","v":4.2471559652839642E-2},{"$f":"IF(G194,BH194/G194)","v":407.01912637911772},{"$f":"IF(G194,-W194/G194)","v":971.70287483587788},{"$f":"IF(G194,-SUM(X194,T194)/G194)","v":6.9713888181230281},{"$f":"AQ194","v":0.41235601827218454},{"$f":"IF(N194,-Y194/N194)","v":6.5657101657704423E-3},{"$f":"IF(N194,L194/N194)","v":1.5406121921850826},{"$f":"BA194+L194","v":48909353.086153835},{"$f":"AB194","v":1376113.2000000002},{"$f":"BQ194*(1-0.28)/BP194","v":2.0257914723482501E-2},{"$f":"I194=Comparatives!$D$3","v":false},25,{"$f":"ROW()","v":194},{"$f":"NOT(ISNA(MATCH(BU194,Comparatives!$F:$F,0)))","v":false},{"$f":"BU194='List Box etc'!$G$18","v":false},{"$f":"K194=Assumptions!$F$16","v":false},{"$f":"AR194=H194","v":false}]
[null,"Cameroon ",194,"Store 194","Store 194 Cameroon ",6371869.0300000003,100," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",1052762.076923077,4051053.92,44329476.650000006,17397317.5,444906.90999999992,17842224.41,-13795571.960000001,-1557638.2799999996,-479187.47999999992,-246643.86000000007,-3596159.18,-6207349.2800000003,0,-281914.61,-96668.720000000016,-768550.79000000015,3282503.13,-139339.91000000003,-322088.33,-3940173.1300000004,1868366.8299999998,-76459567.030000031,36581168.25,-3816743.28,3816743.28,0,0,0,30994422.910000008,0.62256227964320976,18790833.799999997,0.37743772035679024,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},25,0.39245483625622724,1.0036367302793317E-2,0.40249120355902052,8.1123429640128628E-2,35961.591800000002,5.5638793561078514E-3,2466.4386000000009,41950205.080000028,1.8320549054154936E-2,84216483.440000027,9.1258950576766085E-3,1.7337240321333686E-2,3220.8833,7.2657823719197902E-3,2075561.5199999996,4.6821250257191999E-2,20755.615199999997,62073.4928,4791.8747999999996,0.37743772035679024,6.3595293990460393E-3,2.3748578970040173E-2,43002967.156923108,3282503.13,5.4959050731910077E-2,{"$f":"I195=Comparatives!$D$3","v":false},25,{"$f":"ROW()","v":195},{"$f":"NOT(ISNA(MATCH(BU195,Comparatives!$F:$F,0)))","v":false},{"$f":"BU195='List Box etc'!$G$18","v":false},{"$f":"K195=Assumptions!$F$16","v":false},false]
[null,"Cameroon ",195,"Store 195","Store 195 Cameroon ",9425140.1400000006,124," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",1285014.3846153845,851793.41999999981,7938177.4900000002,2586485.4999999995,2837.16,2589322.66,-1737529.2400000002,-27000,0,-194850.71000000014,-602512.08999999985,-601489.64999999991,-39683.819999999992,-73425.360000000015,-13212.86,-50820.439999999988,800972.97999999986,-7431.9500000000007,-17673.86,-3883939.5500000007,1981370.9099999997,-1573559.5100000007,527830.18999999994,-6600,6600,0,0,0,5925381.9700000007,0.65477290255370257,3124140.31,0.34522709744629743,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$f":"AS195+BY196","v":25},0.32582863047069505,3.5740697453213533E-4,0.32618603744522723,7.5900556615042358E-2,4858.9684677419345,2.4546025866196666E-2,1571.3766935483882,2948297.9600000018,1.7237213025782495E-2,5464099.0600000015,9.300790385011793E-3,6.4020286853021706E-3,142.53112903225806,2.2264379981758258E-3,121070.17000000001,1.5251633029434821E-2,976.37233870967748,4850.7229838709673,320.03080645161282,0.34522709744629743,9.2496495691229523E-3,0.16187775925067965,4233312.3446153868,800972.97999999986,0.13622915075792627,{"$f":"I196=Comparatives!$D$3","v":false},{"$f":"BT195+BS196","v":25},{"$f":"ROW()","v":196},{"$f":"NOT(ISNA(MATCH(BU196,Comparatives!$F:$F,0)))","v":false},{"$f":"BU196='List Box etc'!$G$18","v":false},{"$f":"K196=Assumptions!$F$16","v":false},false]
[null,"Cameroon ",196,"Store 196","Store 196 Cameroon ",42568531.329999998,1288.51," Brand Type 13"," Brand Type 13"," Classification Type 17"," Classification Type 17",387322.53846153844,2341968.84,13136401.220000001,5255165.3600000003,116680.40000000001,5371845.7599999998,-3029876.92,-373108.03,0,-87804.430000000109,-1184880.08,-610801.44000000006,-5745,-78108.38,-30238.290000000008,268240.86,2610209.6999999997,-51541.929999999993,-155920.30000000002,-7847788.4699999997,3844526.8299999991,23027513.600000009,1848901.5,0,0,0,0,0,8827552.3399999999,0.59169869621696347,6091446.7999999998,0.40830130378303647,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},25,0.40004604548763928,8.8822195703306944E-3,0.40892826505796992,9.0198225538059507E-2,919.57383334238773,6.6840551327192266E-3,68.144158757013997,-20873153.460000008,1.2850998317721364E-2,-15179725.13000001,1.767099586473209E-2,-2.0419661024939369E-2,121.00821879535279,1.1869331439314854E-2,532996.63000000012,4.0574021840054618E-2,413.65346795911569,474.03701950314712,4.4586382721127507,0.40830130378303647,5.9459496320104022E-3,2.9484676356553795E-2,-20485830.921538468,2610209.6999999997,-9.1739065464221947E-2,{"$f":"I197=Comparatives!$D$3","v":false},25,{"$f":"ROW()","v":197},{"$f":"NOT(ISNA(MATCH(BU197,Comparatives!$F:$F,0)))","v":false},{"$f":"BU197='List Box etc'!$G$18","v":false},{"$f":"K197=Assumptions!$F$16","v":false},false]
[null,"Cameroon ",197,"Store 197","Store 197 Cameroon ",5520592.2699999996,509.32," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1717378.6923076923,300622.64000000013,3682197.1400000006,1264985.33,490481.03,1755466.3599999999,-1454843.72,-42131.070000000007,-22980.43,13961.590000000035,-751529.08999999985,-514532.86000000004,-11115,-41009.81,-11132.56,-177304.08,123318.56000000014,-704,-12510.119999999999,-140497.79999999996,43876.68,-16923701.760000002,5686294.2000000011,0,0,0,0,0,3580042.71,0.85285720179751656,617662.02,0.14714279820248338,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},25,0.34354090286431538,0.13320335966585428,0.4767442625301696,0.20409800492105096,1475.5538561218877,-3.7916465276489875E-3,-27.412216288384581,11334028.680000002,1.5643517852824064E-2,17064199.560000002,1.0390412944748753E-2,4.8151707597057107E-2,24.562396921385375,3.3974606802285433E-3,94977.44,2.579368686381631E-2,186.47891306055132,1010.2349407052542,66.94304170266237,0.14714279820248338,1.1137320583547026E-2,0.46640052854630482,13051407.372307694,123318.56000000014,6.8030489484522724E-3,{"$f":"I198=Comparatives!$D$3","v":false},25,{"$f":"ROW()","v":198},{"$f":"NOT(ISNA(MATCH(BU198,Comparatives!$F:$F,0)))","v":false},{"$f":"BU198='List Box etc'!$G$18","v":false},{"$f":"K198=Assumptions!$F$16","v":false},false]
[null,"Cameroon ",198,"Store 198","Store 198 Cameroon ",516759.3,278," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",387615.92307692306,1406170.7999999996,13384104.41,5132148.7699999986,-15919.179999999998,5116229.5899999989,-3710058.79,-294909.87,-22307.460000000006,-227024.08000000016,-807697.5,-1903661.1,-539.46,-129368.69000000002,-53320.229999999996,-272911.08,1133259.7199999995,-16171.58,-54748.109999999993,-3690460.9200000004,1750712.8800000001,-24321267.510000002,11525754.810000001,0,0,0,0,0,10475429.85,0.68659020952784011,4781749.33,0.31340979047215989,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},25,0.38345104108463829,-1.1894094301973545E-3,0.38226163165444094,6.0347519360094415E-2,2905.3866906474818,1.6962216749473204E-2,816.63338129496458,14735260.74,1.8520953569498899E-2,28011728.430000003,9.7427433184636217E-3,2.0390686716108785E-2,196.93564748201436,4.0905321957212673E-3,493770.37,3.6892298122769951E-2,1776.1524100719425,6847.701798561151,82.183165467625926,0.31340979047215989,9.6658458449667764E-3,2.8960915964411776E-2,15122876.663076924,1133259.7199999995,5.3954483434501918E-2,{"$f":"I199=Comparatives!$D$3","v":false},25,{"$f":"ROW()","v":199},{"$f":"NOT(ISNA(MATCH(BU199,Comparatives!$F:$F,0)))","v":false},{"$f":"BU199='List Box etc'!$G$18","v":false},{"$f":"K199=Assumptions!$F$16","v":false},false]
[null,"Cameroon ",199,"Store 199","Store 199 Cameroon ",13462486.459999999,1200," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",335959.23076923075,3677444.33,23335468.43,9675879.75,215704.53999999998,9891584.290000001,-6205356.3699999992,-765745.26,-42066.720000000001,-55461.219999999856,-1616019.51,-2763788.6,-34173.000000000007,-141031.95000000001,-33669.169999999991,-199709.71000000005,3477734.62,-88321.859999999986,-191854.91,-11499324.67,4035682.1399999997,-11840645.540000007,5224727.3400000008,0,0,0,0,0,14474353.57,0.54970863508844581,11856601.859999999,0.45029136491155419,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},25,0.41464261919682405,9.2436344548666068E-3,0.42388625365169075,6.9251642187840148E-2,1346.6829250000001,2.376691951411573E-3,46.217683333333213,14079560.730000008,1.4184370793221468E-2,23339970.210000008,8.5565537660555555E-3,8.5582044602650412E-3,159.87909166666668,8.2216009751641395E-3,1028768.24,4.408603337387558E-2,857.30686666666668,2303.1571666666669,63.533099999999997,0.45029136491155419,6.0436734074165747E-3,1.4396935368022126E-2,14415519.960769238,3477734.62,0.17369952198841002,{"$f":"I200=Comparatives!$D$3","v":false},25,{"$f":"ROW()","v":200},{"$f":"NOT(ISNA(MATCH(BU200,Comparatives!$F:$F,0)))","v":false},{"$f":"BU200='List Box etc'!$G$18","v":false},{"$f":"K200=Assumptions!$F$16","v":false},false]
[null,"Cameroon ",200,"Store 200","Store 200 Cameroon ",8913874.0500000007,784," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",166079.23076923078,276104.40999999997,2211196.63,763660.87000000011,272711.38,1036372.2500000002,-760267.84000000008,-42649.31,-1686.63,4383.3499999999349,-275495.87,-341333.91000000003,-4451.97,-27821.070000000003,-10737.28,-257347.13999999998,18757.269999999997,-650.79999999999995,-12295.24,-382289.56999999995,86603.430000000008,-29845173.089999996,2929606.1499999994,0,0,0,0,0,2243637.75,0.88384938071725772,294846.52,0.1161506192827423,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},25,0.34536090533025104,0.12333203492626525,0.46869294025651637,0.12459130330711476,351.39779336734694,-1.9823429271416423E-3,-5.5910076530611414,27211253.079999998,9.4573792409856933E-3,30227462.659999996,8.5136864742718713E-3,0.11638365241177126,15.682704081632652,5.5604462457958794E-3,81858.460000000006,3.7019982252776862E-2,104.41130102040817,435.37488520408169,7.8298469387755105,0.1161506192827423,1.2581906838380088E-2,7.5108304940402701E-2,27377332.31076923,18757.269999999997,4.9329986744864611E-4,{"$f":"I201=Comparatives!$D$3","v":false},25,{"$f":"ROW()","v":201},{"$f":"NOT(ISNA(MATCH(BU201,Comparatives!$F:$F,0)))","v":false},{"$f":"BU201='List Box etc'!$G$18","v":false},{"$f":"K201=Assumptions!$F$16","v":false},false]
[null,"Cameroon ",201,"Store 201","Store 201 Cameroon ",13135836.85,750," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",3479221.923076923,12501863.15,62215814.32,26248168.48,560856.90999999992,26809025.390000001,-14291085.360000001,-1120096.0799999998,-1119379.6499999999,-831161.67999999959,-4313388.5399999991,-5170459.9999999991,-4529.4599999999991,-397609.39999999997,-55373.01,-355207.67,12146655.48,-189961.95999999996,-326332.38,-18943933.170000002,7655349.6100000003,-59318362.619999997,54241319.409999996,-12000,12000,0,0,0,36101776.229999997,0.5144677259945909,34071286.930000007,0.48553227400540921,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},25,0.42188901273550028,9.0147001390240723E-3,0.43090371287452434,6.9329455655994035E-2,5751.1847199999984,1.3359331370718923E-2,1108.2155733333327,16365626.770000011,2.1704495342099249E-2,78274295.789999992,4.5379861474956875E-3,5.7092826620098475E-3,435.10984000000002,5.2451677048145082E-3,1763040.4499999997,2.833749697355082E-2,2350.7205999999996,6893.9466666666658,1498.5454799999998,0.48553227400540921,6.3908092234386104E-3,5.5921825682164E-2,19844848.693076935,12146655.48,0.44069834347746789,{"$f":"I202=Comparatives!$D$3","v":false},25,{"$f":"ROW()","v":202},{"$f":"NOT(ISNA(MATCH(BU202,Comparatives!$F:$F,0)))","v":false},{"$f":"BU202='List Box etc'!$G$18","v":false},{"$f":"K202=Assumptions!$F$16","v":false},false]
[null,"Cameroon ",202,"Store 202","Store 202 Cameroon ",4277743.53,650," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1859744.6153846155,2233636.4799999995,8381496.1900000013,2935490.87,1369256.83,4304747.7,-2071111.22,-61201.3,-2203,-149800.94000000006,-954250.39,-588470.75,-4451.97,-75724.929999999993,-40573.640000000007,-40691.729999999996,2192944.7499999995,-6729.06,-12285.239999999998,-3111535.3000000007,140056.79999999999,-13397761.209999999,46618.02,0,0,0,0,0,8880450.0999999996,0.92233803625032673,747744.5,7.7661963749673282E-2,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},25,0.3502347079155565,0.16336663514011571,0.51360134305567218,0.11385203409607467,1468.0775230769232,1.7872816094425741E-2,230.4629846153847,16322621.690000001,2.4929653319680652E-3,16509296.51,2.4647767380852497E-3,4.8549482189766393E-3,18.900369230769229,1.4657573924161142E-3,184228.93,2.1980434736676765E-2,283.42912307692308,905.3396153846154,10.238415384615385,7.7661963749673282E-2,9.0347747327437465E-3,0.22188694872921194,18182366.305384617,2192944.7499999995,8.683799421269002E-2,{"$f":"I203=Comparatives!$D$3","v":false},25,{"$f":"ROW()","v":203},{"$f":"NOT(ISNA(MATCH(BU203,Comparatives!$F:$F,0)))","v":false},{"$f":"BU203='List Box etc'!$G$18","v":false},{"$f":"K203=Assumptions!$F$16","v":false},false]
[null,"Cameroon ",203,"Store 203","Store 203 Cameroon ",9513037.5999999996,500," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",376711.61538461538,1226068.0500000003,11330408.6,4261607.76,-33126.69,4228481.07,-3002413.02,-204699.12,-189317.40999999997,-140030.13000000024,-687274.2,-1320157.6399999999,-1939.46,-130790.96999999999,-74147.909999999989,-275589.36,950478.69000000018,-29783.010000000002,-48609.25,-4074859.7999999993,1793267.4000000001,-23296722.440000001,9882332.7199999988,0,0,0,0,0,6826669,0.5282809094764539,6095753.2899999982,0.47171909052354599,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},25,0.37612127774456428,-2.9236977384910906E-3,0.37319758000607323,6.0657494735008935E-2,1374.5483999999999,1.2358789073149599E-2,280.06026000000048,15695982.120000001,1.7557955780851765E-2,27371582.240000002,1.0068448275425673E-2,2.4322985139300271E-2,97.218500000000006,4.2901586091078836E-3,439421.00999999995,3.8782450440489849E-2,878.84201999999993,2640.3152799999998,382.51373999999993,0.47171909052354599,1.1543358639334507E-2,3.3247840275117298E-2,16072693.735384617,950478.69000000018,4.2578093508581612E-2,{"$f":"I204=Comparatives!$D$3","v":false},25,{"$f":"ROW()","v":204},{"$f":"NOT(ISNA(MATCH(BU204,Comparatives!$F:$F,0)))","v":false},{"$f":"BU204='List Box etc'!$G$18","v":false},{"$f":"K204=Assumptions!$F$16","v":false},false]
[null,"Cameroon ",204,"Store 204","Store 204 Cameroon ",19571931.300000004,949," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",2821614.230769231,1322425.1500000001,12267186.970000001,4783253.9000000004,79688.219999999987,4862942.1199999992,-3537626.2199999997,-473635.88000000006,0,25343.060000000231,-1224904.7700000003,-965821.84000000008,-47393.999999999993,-78685.489999999991,-35251.47,216466.98,1538892.1300000001,-88096.6,-114515.09999999999,-7137284.3400000017,2370160.67,11506039.119999997,-1236444.3400000003,0,0,0,0,0,8348591.9500000011,0.59997350831904395,5566342.3499999996,0.400026491680956,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},25,0.389922637659121,6.4960467460780848E-3,0.39641868440519895,9.9852131788287252E-2,1290.7321074815598,-2.0659226978424565E-3,-26.705015806111941,-5502471.1099999957,3.9339957570445144E-2,-4368754.7799999956,4.9548896859805035E-2,-1.7646016199914495E-2,120.66923076923077,9.3350741518860199E-3,675669.44000000006,5.5079411575969482E-2,711.98044257112758,1017.7258587987355,49.940990516332974,0.400026491680956,6.414305919721381E-3,0.23001314300251763,-2680856.8792307647,1538892.1300000001,-0.41330156122244249,{"$f":"I205=Comparatives!$D$3","v":false},25,{"$f":"ROW()","v":205},{"$f":"NOT(ISNA(MATCH(BU205,Comparatives!$F:$F,0)))","v":false},{"$f":"BU205='List Box etc'!$G$18","v":false},{"$f":"K205=Assumptions!$F$16","v":false},false]
[null,"Cameroon ",205,"Store 205","Store 205 Cameroon ",5686916.71,368," Brand Type 15"," Brand Type 15"," Classification Type 25"," Classification Type 25",3056451.6153846155,-167559.35999999975,4950625.43,1569467.2800000003,-373.7,1569093.58,-1736652.94,-53973.08,0,66788.220000000278,-873580.62,-633965.39999999991,-4451.97,-48899.220000000008,-7993.61,-119539.67,-287099.02999999974,-959.56,27905.949999999983,-2274428.7200000002,107088.89000000001,-15294469.91,437112.2,0,0,0,0,0,4470375.5500000007,0.78727646044597455,1207903.6499999999,0.2127235395540254,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},26,0.31702404114221189,-7.54854119512734E-5,0.31694855573026054,0.17645863787355853,2373.8603804347827,-1.349086513297377E-2,-181.48972826087032,17024697.540000003,7.0215444191674007E-3,17568898.629999999,6.8040503003346207E-3,2.4146377400238905E-2,-75.831385869565167,-5.6368534429800284E-3,111825.47000000002,2.2588150039054768E-2,303.87355978260877,1722.732065217391,12.097744565217392,0.2127235395540254,9.8773823007651806E-3,0.61738696627359579,20081149.155384619,-287099.02999999974,-1.0293798427595048E-2,{"$f":"I206=Comparatives!$D$3","v":true},26,{"$f":"ROW()","v":206},{"$f":"NOT(ISNA(MATCH(BU206,Comparatives!$F:$F,0)))","v":false},{"$f":"BU206='List Box etc'!$G$18","v":false},{"$f":"K206=Assumptions!$F$16","v":false},true]
[null,"Cameroon ",206,"Store 206","Store 206 Cameroon ",4587472.8600000003,378," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",53377824.461538464,7912192.8999999966,106819871.42,41779163.829999998,706021.67,42485185.499999993,-34552557.350000001,-2699011.5099999993,-1525814.1599999995,-1000921.6100000003,-9316041.9299999997,-16291039.01,-39990.39,-514610.91,-229597.56,-2323656.8700000006,5588536.0299999956,-220047.27,-683724.47000000009,-21597057.050000001,9834642.1400000006,-246010714,134271481.02000001,-2415013.5599999996,2415013.5599999996,0,0,0,64826309.18,0.53384035873985336,56607576.660000011,0.4661596412601467,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},27,0.39111790039261962,6.6094600247553828E-3,0.397727360417375,8.721263006740286E-2,24645.61357142857,9.3701817526490368E-3,2647.9407671957679,123501647.88999999,1.8814784334453796E-2,270022784.61000001,8.6054103669662933E-3,2.1753039384064823E-2,1808.7948941798945,6.4007235817734338E-3,3663267.2499999995,3.4293874363474676E-2,9691.1832010582002,43097.986798941798,4142.3400793650781,0.4661596412601467,4.817557849106798E-3,0.49969938881188802,176879472.35153845,5588536.0299999956,2.2748518457828829E-2,{"$f":"I207=Comparatives!$D$3","v":true},27,{"$f":"ROW()","v":207},{"$f":"NOT(ISNA(MATCH(BU207,Comparatives!$F:$F,0)))","v":false},{"$f":"BU207='List Box etc'!$G$18","v":false},{"$f":"K207=Assumptions!$F$16","v":false},true]
[null,"Cameroon ",207,"Store 207","Store 207 Cameroon ",9654752.1000000015,382," Brand Type 15"," Brand Type 15"," Classification Type 26"," Classification Type 26",1367244.076923077,16629903.710000005,89862757.070000008,37273569.990000002,755129.92999999993,38028699.920000002,-21408793.579999998,-2258262.2899999996,-507657.09,49438.210000000749,-5708669.1799999997,-10310568.959999997,-42539.38,-473169.83,-168932.68999999997,-1620880.0699999998,15009023.640000004,-180253.9,-495298.55,-14454672.650000002,7715148.8200000003,-163622759.80000001,89524484.790000007,-86620.799999999988,86620.799999999988,-4486128,1677452.88,-37032.800000000003,55556286.969999999,0.54907067760976536,45626109.459999993,0.45092932239023464,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},28,0.41478328959977456,8.4031466941502757E-3,0.42318643629392483,6.3526530524243119E-2,14944.160157068061,-5.5015238361193479E-4,-129.41939790576112,83646473.960000023,1.9377745328214423E-2,182650181.25000003,8.8742319274320441E-3,1.8037283996721689E-2,1296.5930628272251,5.5117221655482862E-3,3080618.7099999995,3.4281373178883252E-2,8064.4468848167526,26991.018219895279,1440.3048952879581,0.45092932239023464,5.2654719867032008E-3,1.5214802232898783E-2,85013718.036923096,15009023.640000004,0.12711474418877353,{"$f":"I208=Comparatives!$D$3","v":true},28,{"$f":"ROW()","v":208},{"$f":"NOT(ISNA(MATCH(BU208,Comparatives!$F:$F,0)))","v":false},{"$f":"BU208='List Box etc'!$G$18","v":false},{"$f":"K208=Assumptions!$F$16","v":false},true]
[null,"Cameroon ",208,"Store 208","Store 208 Cameroon ",3025525.8400000003,312," Brand Type 16"," Brand Type 16"," Classification Type 28"," Classification Type 28",2545031.6923076925,5862929.5900000017,29870368.32,12373812.420000004,269652.89,12643465.310000001,-6780535.7200000016,-1065463.9100000001,-221239.15000000002,-106506.34000000074,-2125725.2800000003,-2290086.4,0,-191934.43999999997,-42182.189999999995,-657614.77999999991,5205314.8100000015,-57239.759999999987,-159890.72,-8438394.2400000002,7131582.8200000012,-54170995.239999995,39857861.190000005,0,0,0,0,0,18524935.550000001,0.55108701037085217,15090328.830000002,0.44891298962914777,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},28,0.41425041323360567,9.0274377306372635E-3,0.42327785096424281,7.1165017358580746E-2,6813.2220512820522,3.565618570852652E-3,341.36647435897675,15619945.469999991,4.2100965157850855E-2,62609389.479999997,1.0503453003803351E-2,2.201562340828879E-2,512.47025641025641,5.352820503821628E-3,1356820.3,4.5423621344887387E-2,4348.7830128205132,7340.0205128205125,709.09983974358977,0.44891298962914777,6.4255799574954812E-3,8.5202554754024953E-2,18164977.162307683,5205314.8100000015,0.2063215730860779,{"$f":"I209=Comparatives!$D$3","v":false},28,{"$f":"ROW()","v":209},{"$f":"NOT(ISNA(MATCH(BU209,Comparatives!$F:$F,0)))","v":false},{"$f":"BU209='List Box etc'!$G$18","v":false},{"$f":"K209=Assumptions!$F$16","v":false},false]
[null,"Cameroon ",209,"Store 209","Store 209 Cameroon ",2873416.73,50," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",434289.07692307694,33260917.300000008,163836107.84,70430694.99000001,1353197.4800000002,71783892.469999984,-38505330.86999999,-2619109.7300000004,-3341932.8100000005,-1334272.6899999983,-12623440.199999999,-11134486.92,-78225.930000000008,-1224313.05,-288323.45,-3335840.9200000004,29925076.380000006,-423629.79000000004,-559687.96000000008,-24751441.25,13197830.92,-326023743.77999997,201855826.06,-15720,15720,0,0,0,95663886.75,0.51048504898149627,91734131.939999983,0.48951495101850367,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},28,0.42988505964009849,8.2594581734175068E-3,0.43814451781351582,7.7049194871791446E-2,252468.80399999997,8.1439476779015651E-3,26685.453799999967,135721528.04999995,2.4578568838180728E-2,350790905.02999997,9.5094852009196644E-3,2.036084086700677E-2,11193.759200000002,3.4161453624532104E-3,4555376.0200000005,2.7804469234881456E-2,91107.520400000009,222689.7384,68403.174800000008,0.48951495101850367,7.4727913531469304E-3,2.6507531376856039E-3,136155817.12692302,29925076.380000006,0.15824557076041046,{"$f":"I210=Comparatives!$D$3","v":false},28,{"$f":"ROW()","v":210},{"$f":"NOT(ISNA(MATCH(BU210,Comparatives!$F:$F,0)))","v":false},{"$f":"BU210='List Box etc'!$G$18","v":false},{"$f":"K210=Assumptions!$F$16","v":false},false]
[null,"Cameroon ",210,"Store 210","Store 210 Cameroon ",7362421.5700000003,400," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1743754.6923076923,-294582.41000000056,9294451.5899999999,3028691.63,3617.1,3032308.7299999991,-3311443.3299999996,-134052.88,-132568.79999999999,-21297.219999999907,-990832.33999999985,-1556439.93,-17710.440000000002,-89102.76,-18860.550000000003,-19609.16,-314191.57000000053,-8746.5399999999991,-21749.110000000004,-1954800.4000000006,1353890.63,-5348352.7799999993,1294324.0900000001,-6600,6600,0,0,0,6991301.54,0.66570289119292458,3510833.3199999994,0.33429710880707542,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},28,0.3258601758987697,3.891676625538269E-4,0.32624934356132346,0.10660471254334651,2477.0808499999998,2.2913907070013484E-3,53.243049999999769,4654938.46,4.2125497830963806E-3,7309753.1799999997,2.682602205181434E-3,2.109770523857234E-3,54.372775000000011,2.3400100360305392E-3,250762.73,2.6979830662607174E-2,626.90682500000003,3891.0998249999998,375.69809999999995,0.33429710880707542,9.5866613685810804E-3,0.18761243473297731,6398693.152307692,-314191.57000000053,-3.5353770686505692E-2,{"$f":"I211=Comparatives!$D$3","v":false},28,{"$f":"ROW()","v":211},{"$f":"NOT(ISNA(MATCH(BU211,Comparatives!$F:$F,0)))","v":false},{"$f":"BU211='List Box etc'!$G$18","v":false},{"$f":"K211=Assumptions!$F$16","v":false},false]
[null,"Cameroon ",211,"Store 211","Store 211 Cameroon ",10944479.140000001,401," Brand Type 29"," Brand Type 29"," Classification Type 36"," Classification Type 36",1788979.6153846155,20512099.829999994,76950014.820000008,33407403.549999997,744599.08000000007,34152002.629999995,-13639902.800000001,-1152367.9300000002,-1031873.0999999997,-464968.72999999963,-4337537.0199999996,-5176575.2699999996,-1939.46,-499253.43999999994,-88531.709999999992,-1065400.56,19446699.269999996,-120273.36,-247292.38,-10190939.790000001,5530825.0199999996,-112177413.02,60111292.609999999,-310547.03999999992,310547.03999999992,0,0,0,48651884.749999993,0.55498076452954381,39012207.160000004,0.44501923547045619,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},28,0.43414421203356429,9.6763994359423053E-3,0.44382061146950658,5.6368241515564133E-2,10816.800548628427,6.0424774587457264E-3,1159.5230174563583,56726235.179999992,1.8781443129785372E-2,122678899.85000001,8.6844645762447301E-3,1.3845358736995236E-2,616.68922693266836,3.2136755344162257E-3,1860426.4400000002,2.4177077085064558E-2,4639.4674314214471,12909.165261845385,2578.0861845386526,0.44501923547045619,6.4880226620858223E-3,2.3248593513196355E-2,58515214.795384608,19446699.269999996,0.23928175814377042,{"$f":"I212=Comparatives!$D$3","v":false},28,{"$f":"ROW()","v":212},{"$f":"NOT(ISNA(MATCH(BU212,Comparatives!$F:$F,0)))","v":false},{"$f":"BU212='List Box etc'!$G$18","v":false},{"$f":"K212=Assumptions!$F$16","v":false},false]
[null,"Cameroon ",212,"Store 212","Store 212 Cameroon ",6407261.5199999996,279," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",8301480.461538462,344356.50999999989,4402040.3100000005,1488232.6600000001,1187.4699999999998,1489420.1300000001,-1141484.3400000001,-98098.429999999978,-8289.119999999999,32588.629999999954,-676446.46,-159411.78000000003,0,-55898.770000000004,-11941.84,-13793.18,330563.3299999999,0,-20495.03,-594061.44000000006,496176.80000000005,-823825.06,447210.34000000008,-48312,37093.980000000003,0,0,0,2449672.15,0.4881491689068771,2568613.87,0.51185083109312302,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},28,0.33807792641499007,2.6975445847291657E-4,0.33834768087346295,0.153666575579359,2424.5392831541217,-7.4030739623099796E-3,-116.80512544802851,485717.38,2.8397542620360837E-2,1466198.5,9.4074438079155033E-3,3.1333606756545123E-3,73.458888888888879,4.6558024363025415E-3,165939.03999999998,3.7695938318202261E-2,594.76358422939063,571.36838709677431,29.710107526881718,0.51185083109312302,1.2698377584824979E-2,1.8858256346903968,8787197.8415384628,330563.3299999999,2.7085494362595334E-2,{"$f":"I213=Comparatives!$D$3","v":false},28,{"$f":"ROW()","v":213},{"$f":"NOT(ISNA(MATCH(BU213,Comparatives!$F:$F,0)))","v":false},{"$f":"BU213='List Box etc'!$G$18","v":false},{"$f":"K213=Assumptions!$F$16","v":false},false]
[null,"Cameroon ",213,"Store 213","Store 213 Cameroon ",5693395.4199999999,273," Brand Type 29"," Brand Type 29"," Classification Type 37"," Classification Type 37",79045885.923076928,1264269.96,11448224.43,4677983.3,94174.64,4772157.9400000004,-3507887.9800000009,-568437.57000000007,-88841.87999999999,-127736.03999999998,-1404801.2899999998,-748976.36999999988,0,-104780.1,-31129.530000000006,-90334.079999999987,1173935.8799999999,-38602.18,-78405.98000000001,-4842236.2300000014,4726118.87,-14676921.789999997,13169041.870000001,-239493,237814.74,0,0,0,7345725.4600000009,0.5683890918389074,5578036.7400000002,0.4316109081610926,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},28,0.40862085894659561,8.2261350286963238E-3,0.41684699397529201,0.12270909769367613,5145.7922710622706,1.1157716271290813E-2,467.89758241758233,1625675.5399999975,5.5567102891884643E-2,19758651.02,4.5718748667893617E-3,7.8906629191580219E-3,287.20139194139199,6.8487458888854096E-3,742949.38000000012,6.4896472334443928E-2,2721.4263003663009,2743.5031868131864,325.42813186813186,0.4316109081610926,9.152519732704088E-3,6.9046415368952481,80671561.463076919,1173935.8799999999,1.0477469609744201E-2,{"$f":"I214=Comparatives!$D$3","v":false},28,{"$f":"ROW()","v":214},{"$f":"NOT(ISNA(MATCH(BU214,Comparatives!$F:$F,0)))","v":false},{"$f":"BU214='List Box etc'!$G$18","v":false},{"$f":"K214=Assumptions!$F$16","v":false},false]
[null,"Canada ",214,"Store 214","Store 214 Canada ",27287916.670000002,2430," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",2388411.4615384615,38263351.290000007,207224748.87,84968841.219999999,2927863.6999999997,87896704.919999987,-49593644.690000005,-2183097.98,27260.240000000002,-2748676.5500000021,-17329744.040000003,-19766899.52,-240993.88999999998,-1492325.51,-495265.60000000003,-5789393.9499999983,32473957.340000011,-721973.48,-1048819.95,-81901366.730000019,7882640.5000000009,-438001501.17000002,34418545.399999999,0,0,0,0,0,151774232.00999999,0.60443993888689307,99324714.709999993,0.39556006111310704,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},28,0.41003230397593193,1.412892869199113E-2,0.42416123266792299,8.3627771945674376E-2,7131.5819094650215,1.3264229127981001E-2,1131.1426131687251,477601682.00000006,1.2121803938705555E-2,519902867.90000004,1.1135529937321966E-2,2.7937753485380773E-2,431.61314814814813,5.0612678057000071E-3,4892662.57,2.3610416210803828E-2,2013.4413868312758,8134.5265514403291,87.956234567901234,0.39556006111310704,7.2014830184988802E-3,1.1525705662873325E-2,479990093.46153849,32473957.340000011,4.871194135733458E-2,{"$f":"I215=Comparatives!$D$3","v":false},28,{"$f":"ROW()","v":215},{"$f":"NOT(ISNA(MATCH(BU215,Comparatives!$F:$F,0)))","v":false},{"$f":"BU215='List Box etc'!$G$18","v":false},{"$f":"K215=Assumptions!$F$16","v":false},false]
[null,"Canada ",215,"Store 215","Store 215 Canada ",12672227.489999998,663," Brand Type 4"," Brand Type 4"," Classification Type 7"," Classification Type 7",1310331.3076923077,2606028.19,16906998.43,6317853.5100000007,-72357.87,6245495.6400000006,-3639467.4499999993,-288958.52999999997,0,-377141.6,-1166475.53,-1209705.7100000002,-6555.1500000000015,-147830.13,-54731.960000000006,-356273.51000000007,2249754.6799999997,-77408.59,-73861.789999999994,-6166218.5999999987,725682.09,-21937974.020000003,2273278.4300000002,0,0,0,0,0,12899994.500000002,0.66932940163748222,6373018.8600000003,0.33067059836251778,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},28,0.37368274068030422,-4.2797584857881838E-3,0.36940298219451606,6.899364986810376E-2,1759.389939668175,2.2306833561349066E-2,568.84102564102557,25105232.100000001,1.4191205585388715E-2,28104192.620000001,1.2676881162081932E-2,2.107254646500846E-2,111.40541478129713,4.3687109989280336E-3,568929.21,3.3650515338694564E-2,858.11343891402714,1824.5938310708902,9.8871040723981931,0.33067059836251778,8.743724121822137E-3,7.7502302559349548E-2,26415563.407692309,2249754.6799999997,6.1320795797537339E-2,{"$f":"I216=Comparatives!$D$3","v":false},28,{"$f":"ROW()","v":216},{"$f":"NOT(ISNA(MATCH(BU216,Comparatives!$F:$F,0)))","v":false},{"$f":"BU216='List Box etc'!$G$18","v":false},{"$f":"K216=Assumptions!$F$16","v":false},false]
[null,"Canada ",216,"Store 216","Store 216 Canada ",14943695.539999997,930," Brand Type 4"," Brand Type 4"," Classification Type 7"," Classification Type 7",1614766.3846153845,437689.81000000046,8573815.6100000013,3237634.6000000006,-16276.159999999998,3221358.4400000004,-2783668.6300000004,-692178.24,-69428.979999999981,-61052.219999999921,-571779.13,-1033737.9299999997,-1939.46,-80293.01999999999,-36803.81,-93073.57,344616.24000000046,-25825.610000000004,-47037.709999999992,-9030639.0199999996,6871968.7999999989,-22080121.530000005,23088786.339999996,-272769.23999999993,272769.23999999993,0,0,0,5324990.3899999997,0.54487089218957041,4447949.34,0.45512910781042948,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},28,0.37761887440450798,-1.8983566640990539E-3,0.37572051774040893,6.668899309347287E-2,614.81626881720433,7.1207759505338732E-3,65.647548387096691,1150005.4100000113,8.0933158392706248E-2,31383529.790000003,2.9656820192882453E-3,1.0855560025275606E-2,50.578182795698915,5.4862049919918894E-3,835100.68,9.7401287593120972E-2,897.95772043010754,1111.5461612903223,76.740258064516112,0.45512910781042948,9.3649109862300826E-3,0.18833696198598143,2764771.7946153958,344616.24000000046,8.9744728039847677E-2,{"$f":"I217=Comparatives!$D$3","v":false},28,{"$f":"ROW()","v":217},{"$f":"NOT(ISNA(MATCH(BU217,Comparatives!$F:$F,0)))","v":false},{"$f":"BU217='List Box etc'!$G$18","v":false},{"$f":"K217=Assumptions!$F$16","v":false},false]
[null,"Canada ",217,"Store 217","Store 217 Canada ",22676395.859999999,1079," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",2868766,19399960.719999995,112052565.27999999,47362617.36999999,827716.28,48190333.649999984,-28766946.849999998,-1701617.18,-1962759.2599999998,-2498210.3299999982,-9703921.959999999,-9005065.549999997,-183996.52,-705525.1,-504183.66,-1803729.7399999998,17596230.979999997,-298093.74,-515025.27999999991,-31302248.029999997,26871985.509999998,-263582999.29999998,191195460.05999997,-538464.12,420314.00000000006,0,0,0,63978399.879999995,0.50281997406248546,63260777.520000003,0.49718002593751442,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},28,0.42268213361870832,7.3868570338544246E-3,0.43006899065256265,8.660151542047767E-2,8993.4401853568106,2.2294985605705701E-2,2315.3015106580151,76935951.880000025,2.3444562599463859E-2,295423711.44999999,6.105568612441179E-3,1.6097174888346295E-2,477.31721964782196,4.5962828134549242E-3,3209419.6799999997,2.8642090183122668E-2,2974.4389990732157,8345.7512048192748,1989.5790361445781,0.49718002593751442,6.2963761537900963E-3,2.5601966298865624E-2,79804717.880000025,17596230.979999997,0.15875360056595181,{"$f":"I218=Comparatives!$D$3","v":false},28,{"$f":"ROW()","v":218},{"$f":"NOT(ISNA(MATCH(BU218,Comparatives!$F:$F,0)))","v":false},{"$f":"BU218='List Box etc'!$G$18","v":false},{"$f":"K218=Assumptions!$F$16","v":false},false]
[null,"Canada ",218,"Store 218","Store 218 Canada ",3549713.37,200," Brand Type 4"," Brand Type 4"," Classification Type 7"," Classification Type 7",808375.4615384615,3260787.19,21524706.969999999,7144031.7000000002,13330.4,7157362.0999999996,-3896574.9099999992,-179782.51,-57837.600000000013,-42571.649999999769,-1240369.7500000002,-1512455.12,-1892.79,-301764.82,-32293.579999999994,-301900.41000000003,2958886.78,-2323.52,-20869.75,-10031956.959999999,5965705.3899999997,-33001689.420000009,23717597.760000002,-154065.12,154065.12,0,0,0,17212192.870000001,0.70150884817069004,7323766.8899999997,0.29849115182930996,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},28,0.33189913850892255,6.1930692104562477E-4,0.33251844542996817,5.7625395399285212E-2,6201.848750000001,1.9778039282641055E-3,212.85824999999883,13350343.230000008,2.2613681521055536E-2,43187711.500000007,6.990423884812697E-3,1.4025761671031011E-2,104.34875,9.695718519693279E-4,516164.43000000005,2.3980090912243443E-2,2580.8221500000004,7562.2756000000008,298.65195000000006,0.29849115182930996,1.4019462398284162E-2,3.7555701114311689E-2,14158718.69153847,2958886.78,0.15046548547314298,{"$f":"I219=Comparatives!$D$3","v":false},28,{"$f":"ROW()","v":219},{"$f":"NOT(ISNA(MATCH(BU219,Comparatives!$F:$F,0)))","v":false},{"$f":"BU219='List Box etc'!$G$18","v":false},{"$f":"K219=Assumptions!$F$16","v":false},false]
[null,"Canada ",219,"Store 219","Store 219 Canada ",20370833.559999999,3036," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",1132232.6923076923,2836517.0199999986,21707861.190000001,8091426.1899999995,-129215.51999999997,7962210.669999999,-5125693.6500000004,-381304.67,-162001.43999999997,-256672.30000000051,-1386753.94,-2212122.04,-14603.06,-201770.28,-140566.44,-110747.79000000001,2725769.2299999986,-78765.550000000017,-85256.03,-1914531.8400000005,543232.1399999999,-17315057.990000002,11989844.58,-125377.20000000003,125377.20000000003,0,0,0,15206351.850000001,0.6144831690298882,9540219.9299999997,0.3855168309701118,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},28,0.37274175098039675,-5.9524758735570284E-3,0.36678927510683967,6.3882568985599811E-2,456.77007246376809,1.1823933171188687E-2,84.542918313570652,6696513.1100000013,1.6538127855617681E-2,19354967.030000001,5.7219312142636081E-3,5.1017366027297688E-3,28.081696310935442,3.9274265324339853E-3,802406.94,3.6963887551005659E-2,264.29741106719365,728.63044795783924,58.170125164690376,0.3855168309701118,9.2948023867477098E-3,5.2157726751508315E-2,7828745.8023076933,2725769.2299999986,0.25068560088149666,{"$f":"I220=Comparatives!$D$3","v":false},28,{"$f":"ROW()","v":220},{"$f":"NOT(ISNA(MATCH(BU220,Comparatives!$F:$F,0)))","v":false},{"$f":"BU220='List Box etc'!$G$18","v":false},{"$f":"K220=Assumptions!$F$16","v":false},false]
[null,"Canada ",220,"Store 220","Store 220 Canada ",33265797.030000001,1298," Brand Type 13"," Brand Type 13"," Classification Type 17"," Classification Type 17",2098076.5384615385,70946.159999999945,3817591.75,1309447.4899999998,2562.13,1312009.6199999996,-1241063.4600000002,-73200,-21051.599999999995,-51719.610000000008,-454081.95999999996,-432669.13000000006,-6965.33,-63639.740000000005,-13814.66,-15221.649999999998,55724.509999999951,-2299.52,-15297.84,-395364,293631.98,-1479011.9300000004,826045.85,-64680,50028,0,0,0,3076619.0700000003,0.70693486232581748,1275435.46,0.29306513767418257,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},28,0.34300354143420386,6.7113776636802507E-4,0.34367467920057182,0.11894460951724342,349.83201848998459,1.3547705827895298E-2,39.845616332819731,769350.10000000044,1.9785075741200253E-2,1939055.9300000004,7.8500314325641932E-3,3.987238813579267E-3,11.785701078582434,4.0071964216708087E-3,152953.91999999998,4.0065551797150649E-2,117.83815100154082,333.33523112480742,21.584691833590135,0.29306513767418257,1.6670127181619147E-2,0.54958116945363222,2867426.6384615391,55724.509999999951,1.3992214015813997E-2,{"$f":"I221=Comparatives!$D$3","v":false},28,{"$f":"ROW()","v":221},{"$f":"NOT(ISNA(MATCH(BU221,Comparatives!$F:$F,0)))","v":false},{"$f":"BU221='List Box etc'!$G$18","v":false},{"$f":"K221=Assumptions!$F$16","v":false},false]
[null,"Canada ",221,"Store 221","Store 221 Canada ",8649321.0899999999,650," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1488355.1538461538,-105306.12000000027,3175074.4899999993,1058765.6499999999,595.20999999999981,1059360.8599999999,-1164666.98,-89940.33,-1960.5,-71200.700000000186,-379581.40999999992,-383484.27999999997,-10648.82,-42944.46,-17502.21,-7900.0299999999988,-113206.15000000027,0,-16811.8,-581958.71,544500.05999999994,-558928.49000000011,310584.30000000005,-53668.80000000001,33543,0,0,0,2483507.56,0.68613047265399341,1136077.4300000002,0.31386952734600659,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},28,0.33346167257953063,1.8746331838028781E-4,0.3336491358979109,0.11955039517828761,583.9713999999999,2.2424891203103776E-2,109.53953846153875,305928.64000000007,2.5823113520852436E-2,1194556.0000000002,6.6133609474984829E-3,2.4881400499047819E-3,25.86430769230769,5.2949308915268955E-3,150387,4.7364873004916506E-2,231.36461538461538,589.97581538461532,19.398953846153844,0.31386952734600659,1.352549684590235E-2,0.46876227897448608,1794283.7938461539,-113206.15000000027,-4.5426720276663723E-2,{"$f":"I222=Comparatives!$D$3","v":false},28,{"$f":"ROW()","v":222},{"$f":"NOT(ISNA(MATCH(BU222,Comparatives!$F:$F,0)))","v":false},{"$f":"BU222='List Box etc'!$G$18","v":false},{"$f":"K222=Assumptions!$F$16","v":false},false]
[null,"Canada ",222,"Store 222","Store 222 Canada ",557135.68000000005,273," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",3437272.230769231,2372581.6300000008,16448580.34,6802934.5900000008,170435.05,6973369.6399999987,-4600788.01,-669337.04999999993,-294664.64000000007,-347827.08999999962,-1640066.83,-2608852.3999999994,0,-98818.01,-53780.83,182143.03999999995,2554724.6700000009,-63344.800000000003,-186429.68000000002,-4667568.5999999987,4324100.34,13991270.980000002,152352.9599999999,-13512,13512,0,0,8277.5800000000017,10481260.989999998,0.56375189977265983,8110713.5899999999,0.43624810022734017,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},28,0.41358794797970999,1.0361687542452067E-2,0.42394963552216197,9.9708716259946845E-2,6007.5708058608061,2.1146328911690115E-2,1274.0919047619034,-13800155.680000002,1.31986221187325E-2,-9310190.3800000027,1.956383624456022E-2,-1.1073480886192999E-2,682.89260073260084,1.1334089395340486E-2,885280.69,5.3821100161887889E-2,3242.7864102564099,9556.2358974358958,1079.3576556776559,0.43624810022734017,6.0076923331609539E-3,0.20897075368932605,-10362883.449230772,2554724.6700000009,-0.17749903020828994,{"$f":"I223=Comparatives!$D$3","v":false},28,{"$f":"ROW()","v":223},{"$f":"NOT(ISNA(MATCH(BU223,Comparatives!$F:$F,0)))","v":false},{"$f":"BU223='List Box etc'!$G$18","v":false},{"$f":"K223=Assumptions!$F$16","v":false},false]
[null,"Canada ",223,"Store 223","Store 223 Canada ",31768457.700000003,2155," Brand Type 12"," Brand Type 12"," Classification Type 20"," Classification Type 20",2613116.076923077,8478951.5100000016,47600805.170000002,21310137.07,301688.49000000011,21611825.559999999,-13131005.93,-1342848.07,-917157.68000000017,-508596.81999999948,-3846527.6700000004,-5031098.3800000008,-4159.4599999999991,-382043.87000000005,-46050.990000000005,-808492.79,7670458.7200000025,-134332.43,-330304.11,-11646093,8490991.8199999984,-99959312.49000001,60505237.280000001,-575193.59999999998,575193.59999999998,0,0,0,25771857.150000002,0.47622744449096688,28344841.599999994,0.52377255550903301,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},28,0.44768438252028836,6.3378862799181529E-3,0.45402226880020646,8.0808037936808713E-2,1784.9316334106729,1.0684626408809956E-2,236.00780510440811,42609176.390000015,1.8974616702277913E-2,112180599.09,7.2070642923859254E-3,1.6984855342521511E-2,153.27336890951275,6.9390445985180798E-3,1905275.36,4.0026116222100873E-2,884.11849651972159,2334.6164176334109,427.52535498839916,0.52377255550903301,8.0259959602695941E-3,5.4896467981805711E-2,45222292.466923095,7670458.7200000025,0.12212406707243972,{"$f":"I224=Comparatives!$D$3","v":false},28,{"$f":"ROW()","v":224},{"$f":"NOT(ISNA(MATCH(BU224,Comparatives!$F:$F,0)))","v":false},{"$f":"BU224='List Box etc'!$G$18","v":false},{"$f":"K224=Assumptions!$F$16","v":false},false]
[null,"Canada ",224,"Store 224","Store 224 Canada ",39174449.049999997,1593," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",3035451.846153846,3281760.3900000025,38813552.68,13706017.48,-373551.19,13332466.290000001,-10050705.899999999,-748972.3899999999,-406908.84,-2022303.8799999992,-2097494.96,-3658169.8499999996,-28108.159999999996,-246153.47,-352615.07,-45117.55999999999,3236642.8300000024,-241356.32,-179587.47,-31711615.260000002,31609368.899999995,-84642592.770000011,83345312.170000002,-128158.79999999997,128158.79999999997,0,0,0,27342045.869999997,0.61937196130995209,16802745.27,0.3806280386900478,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},28,0.35312452825434071,-9.6242462801526783E-3,0.34350028197418803,5.4040272409302162E-2,1316.6948901443816,5.2103034645474749E-2,1269.4939610797232,1399526.9600000232,3.2237721236895105E-2,116482366.83000001,3.8733381908221981E-4,1.1624176836367865E-3,112.73538606403014,4.6269268747598704E-3,1589097.25,4.0941813883964201E-2,997.55006277463906,2296.4029190207152,273.08035153797863,0.3806280386900478,6.3419463822191914E-3,7.8205977978356142E-2,4434978.8061538693,3236642.8300000024,0.52545523653155202,{"$f":"I225=Comparatives!$D$3","v":false},28,{"$f":"ROW()","v":225},{"$f":"NOT(ISNA(MATCH(BU225,Comparatives!$F:$F,0)))","v":false},{"$f":"BU225='List Box etc'!$G$18","v":false},{"$f":"K225=Assumptions!$F$16","v":false},false]
[null,"Canada ",225,"Store 225","Store 225 Canada ",11186334.41,500," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",200824.30769230769,18937980.500000004,109327230.08000001,44974742.700000003,1189709.9400000002,46164452.639999993,-27224853.710000001,-1834368.04,-2165584.9199999995,-1455507.7599999988,-9574060.629999999,-8687328.8000000007,-112032.2,-912376.53999999992,-435102.97,-3031260.05,15906720.450000003,-352485.43999999994,-559902.78,-12960737.029999997,9310557.2599999998,-287070574.76999998,121575194.20000002,-48098.399999999994,48098.399999999994,0,0,0,73578129.030000016,0.55985780916422734,57844756.970000006,0.44014219083577266,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},28,0.4113773180486674,1.0882100819067967E-2,0.42225941886773527,8.7572516224861785E-2,19148.121259999996,1.3313314157277501E-2,2911.0155199999977,169145560.33999994,1.7921014562290939E-2,300079410.19999993,1.0101526285924433E-2,2.7726487241850731E-2,1119.80556,5.121347898325899E-3,3534332.9899999998,3.2328021000932315E-2,7068.6659799999998,17374.657600000002,4555.2342399999989,0.44014219083577266,8.3453732371374448E-3,1.8369102331171735E-3,169346384.64769226,15906720.450000003,6.7629661819037082E-2,{"$f":"I226=Comparatives!$D$3","v":false},28,{"$f":"ROW()","v":226},{"$f":"NOT(ISNA(MATCH(BU226,Comparatives!$F:$F,0)))","v":false},{"$f":"BU226='List Box etc'!$G$18","v":false},{"$f":"K226=Assumptions!$F$16","v":false},false]
[null,"Canada ",226,"Store 226","Store 226 Canada ",30854171.57,1300," Brand Type 13"," Brand Type 13"," Classification Type 21"," Classification Type 21",713745.76923076925,1300179.9499999995,12070982.1,4069603.5200000005,5422.94,4075026.4599999995,-2774846.51,-129000,-54414.42,-121780.57000000009,-1058121.0899999999,-1006923.8599999999,-3344.38,-124713.03,-202790.34000000003,-134614.27000000002,1165565.6799999995,-5736.4100000000008,-20216.699999999997,-8737177.3900000025,6431192.5999999978,-22725703.960000005,19480238.469999999,-141000,141000,0,0,0,10267322.799999999,0.74655310446543843,3485647.67,0.25344689553456157,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},28,0.33713938818615269,4.4925424916337169E-4,0.337588642435316,8.7658243648625733E-2,813.93929999999989,1.0088704381394129E-2,93.677361538461611,5551450.2800000086,2.4248487009776446E-2,31603881.350000009,4.2594220788643731E-3,1.1151890449742281E-2,15.55130769230769,1.674818157505179E-3,462239.77999999997,3.8293469095609045E-2,355.56906153846154,774.55681538461533,44.42984615384615,0.25344689553456157,1.0331639047000161E-2,5.9129055392333756E-2,6265196.0492307777,1165565.6799999995,0.13394749070989326,{"$f":"I227=Comparatives!$D$3","v":false},28,{"$f":"ROW()","v":227},{"$f":"NOT(ISNA(MATCH(BU227,Comparatives!$F:$F,0)))","v":false},{"$f":"BU227='List Box etc'!$G$18","v":false},{"$f":"K227=Assumptions!$F$16","v":false},false]
[null,"Canada ",227,"Store 227","Store 227 Canada ",58991683.93,3770," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",1547821.076923077,6599197.1499999994,43601898.459999993,18243631.859999996,331972.23,18575604.09,-11976406.940000001,-805609.35000000021,-587876.44999999995,-378787.24000000046,-3196207.4499999997,-5561925.9000000004,-2220,-261126.31,-75358.820000000007,-618708.03,5980489.1199999992,-135921.43999999997,-255148.69999999998,-10408440.509999998,2298612.84,-58975016.299999997,35252069.409999996,-31962.240000000002,31962.240000000002,0,0,0,22812160.639999997,0.46601770230872019,26139114.230000004,0.53398229769127981,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},28,0.41841370454858856,7.613710451267356E-3,0.42602741499985602,7.3304318456045514E-2,847.80038461538459,8.6874024613285278E-3,100.47406896551736,31832774.560000002,1.9436195510819463E-2,69415419.049999997,8.9131210106841545E-3,1.4189933279340977E-2,67.67870026525199,5.8517796016169157E-3,1278015.9200000002,2.9311015463522556E-2,338.99626525198943,1475.3119098143236,156.5242572944297,0.53398229769127981,5.9888747789171391E-3,3.5498937697472845E-2,33380595.636923078,5980489.1199999992,0.12899566602212101,{"$f":"I228=Comparatives!$D$3","v":false},28,{"$f":"ROW()","v":228},{"$f":"NOT(ISNA(MATCH(BU228,Comparatives!$F:$F,0)))","v":false},{"$f":"BU228='List Box etc'!$G$18","v":false},{"$f":"K228=Assumptions!$F$16","v":false},false]
[null,"Canada ",228,"Store 228","Store 228 Canada ",8422712.1399999987,825," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",1255282.923076923,1017300.6800000002,8261259.8099999996,2776010.0800000005,6553.8599999999988,2782563.94,-1765263.2599999995,-185193.16,-11531.000000000007,-68290.159999999654,-688471.35000000009,-528946.1,-1939.46,-88505.239999999991,-13936.359999999999,-8680.4700000000012,1008620.2100000002,0,-19619.34,-284229.36,257338.83,-1059320.0999999996,832408.2,-922080,922080,0,0,0,6282328.9499999993,0.66706712630954301,3135507.28,0.33293287369045704,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},28,0.33602745148381924,7.9332452322426099E-4,0.33682077600704341,8.3337331815497045E-2,834.51072727272742,8.2663130770123609E-3,82.775951515151093,253802.4299999997,3.420168199335212E-2,2265629.4599999995,3.8313723198143807E-3,1.0507440995249368E-3,23.781018181818183,2.3748605480548371E-3,287634.76,3.4817299856836244E-2,348.64819393939393,641.1467878787879,16.327830303030311,0.33293287369045704,1.0713286113198757E-2,0.15194812316124495,1509085.3530769227,1008620.2100000002,0.48122298034323518,{"$f":"I229=Comparatives!$D$3","v":false},28,{"$f":"ROW()","v":229},{"$f":"NOT(ISNA(MATCH(BU229,Comparatives!$F:$F,0)))","v":false},{"$f":"BU229='List Box etc'!$G$18","v":false},{"$f":"K229=Assumptions!$F$16","v":false},false]
[null,"Canada ",229,"Store 229","Store 229 Canada ",5689066.1799999997,359," Brand Type 15"," Brand Type 15"," Classification Type 25"," Classification Type 25",4612270.846153846,9395825.5400000047,55023497.430000007,24471705.439999998,362155.36,24833860.800000004,-15387230.949999999,-1028938.71,-951887.87000000011,-986544.34999999905,-4065427.9600000004,-6446636.3999999985,-112958.15999999999,-383055.42000000004,-267758.29000000004,-1083639.93,8312185.6100000041,-336010.63999999996,-383696.55999999994,-14671609.979999997,6596525.1300000008,-93799320.190000013,41902688.680000007,-7797,7797,0,0,0,32368928.77,0.51517829170363716,30461608.330000002,0.48482170829636279,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},29,0.44475009010709471,6.5818309797687456E-3,0.4513319210868636,7.3885306276140872E-2,11324.311866295266,1.7929510047140582E-2,2748.0344011142033,59971716.359999999,1.8069183204547524E-2,108478727.17000002,9.9894233484303131E-3,1.96941303372907E-2,1068.7926462395542,6.9733219064842689E-3,2015763.0599999998,3.6634586206818649E-2,5614.9388857938711,17957.204456824507,2966.1449303621171,0.48482170829636279,6.9616697936607337E-3,8.382365828383595E-2,64583987.206153847,8312185.6100000041,9.2666524599920447E-2,{"$f":"I230=Comparatives!$D$3","v":true},29,{"$f":"ROW()","v":230},{"$f":"NOT(ISNA(MATCH(BU230,Comparatives!$F:$F,0)))","v":false},{"$f":"BU230='List Box etc'!$G$18","v":false},{"$f":"K230=Assumptions!$F$16","v":false},true]
[null,"Canada ",230,"Store 230","Store 230 Canada ",4958700.2699999996,350," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",21070668.53846154,301328.7200000002,8119530.7400000002,2995014.8000000003,-34445.94,2960568.8600000003,-2658801.5399999996,-233389.33999999997,-13561.439999999999,-20151.200000000183,-524418.09000000008,-1461217.8599999999,-1939.46,-73211.37,-45480.69000000001,-256211.69,45117.030000000173,-19309.41,-57231.5,-7474629.120000001,4786029.41,-33159427.329999998,21635607.659999996,-204671.03999999992,204671.03999999992,0,0,0,5318762.53,0.57461217194474468,3937502.4600000004,0.42538782805525538,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},30,0.36886550416582325,-4.2423560059087848E-3,0.36462314815991448,6.4587241158717515E-2,1498.3374000000003,2.4818183027163687E-3,57.574857142857667,14212419.380000003,1.802730999906646E-2,40838727.490000002,6.2737432272525493E-3,3.1554987376031539E-2,163.51857142857142,7.0486216300721834E-3,371390.80999999994,4.5740427851376039E-2,1061.1165999999998,4174.9081714285712,44.288285714285706,0.42538782805525538,9.0166996522757174E-3,2.5950598887025755,35283087.918461546,45117.030000000173,9.2067513124334673E-4,{"$f":"I231=Comparatives!$D$3","v":true},30,{"$f":"ROW()","v":231},{"$f":"NOT(ISNA(MATCH(BU231,Comparatives!$F:$F,0)))","v":false},{"$f":"BU231='List Box etc'!$G$18","v":false},{"$f":"K231=Assumptions!$F$16","v":false},true]
[null,"Canada ",231,"Store 231","Store 231 Canada ",11532071.559999999,762.5," Brand Type 15"," Brand Type 15"," Classification Type 23"," Classification Type 23",9817858.538461538,950868.00999999978,5589358.7400000002,1961820.1700000004,3351.61,1965171.78,-1014303.77,-60000,0,216646.09999999995,-562264.15,-220935.55,-4603.0600000000013,-64718.469999999994,-69588.81,-164952.29999999999,785915.70999999985,-290,-16156.11,-3403250.0399999996,476069.76,-11940839.239999996,1423542.6599999997,0,0,0,0,0,5057940.42,0.79379227604745661,1313928.6100000001,0.20620772395254333,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},31,0.35099199411916798,5.9964123898764102E-4,0.35159163535815557,0.10059546652036867,737.39560655737705,-3.8760457161137581E-2,-284.12603278688516,13444476.859999996,1.2269149757010333E-2,15344089.279999996,1.0750217689035764E-2,2.951184700662101E-2,21.188340983606558,2.8905122665288077E-3,194597.28,3.4815671895842559E-2,255.20954754098361,289.75154098360656,6.0368000000000013,0.20620772395254333,1.157887210510306E-2,1.7565268209035261,23262335.398461536,785915.70999999985,2.4325129076998141E-2,{"$f":"I232=Comparatives!$D$3","v":true},31,{"$f":"ROW()","v":232},{"$f":"NOT(ISNA(MATCH(BU232,Comparatives!$F:$F,0)))","v":false},{"$f":"BU232='List Box etc'!$G$18","v":false},{"$f":"K232=Assumptions!$F$16","v":false},true]
[null,"Canada ",232,"Store 232","Store 232 Canada ",2462682.17,300," Brand Type 16"," Brand Type 16"," Classification Type 31"," Classification Type 31",2104972.076923077,-432210.25000000035,3123746.62,1140533.9899999998,-9405.5300000000007,1131128.4599999997,-1563338.7100000004,-114869,0,-487495.62000000011,-440521.48000000004,-367200,0,-42575.51,-22508.47,-129443.42000000001,-561653.67000000039,-28551.08,-19831,-1550419.02,230732.33000000002,-8712211.0899999999,768617.25999999978,0,0,0,0,0,2868024.4,0.80795943251046209,681688.97000000009,0.19204056748953791,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},31,0.36511731863834707,-3.0109772475720199E-3,0.36210634139077508,0.1410234355051499,1468.4049333333335,0.15606119167245391,1624.9854000000005,9263280.5199999996,1.3973820583380111E-2,10262630.109999999,1.261308442500224E-2,4.143851462574772E-2,66.103333333333339,6.3484662530023002E-3,208504.06,6.6748070622962369E-2,695.01353333333327,1224,0,0.19204056748953791,1.3629629793725074E-2,0.67386133799900738,11368252.596923076,-561653.67000000039,-3.5571926199937917E-2,{"$f":"I233=Comparatives!$D$3","v":false},31,{"$f":"ROW()","v":233},{"$f":"NOT(ISNA(MATCH(BU233,Comparatives!$F:$F,0)))","v":false},{"$f":"BU233='List Box etc'!$G$18","v":false},{"$f":"K233=Assumptions!$F$16","v":false},false]
[null,"Canada ",233,"Store 233","Store 233 Canada ",3248767.48,68," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",581024.61538461538,1274247.5100000002,36865028.719999999,15249691.540000001,501579.44000000006,15751270.979999997,-14477023.469999999,-1497632.7400000002,-80376.100000000006,-145456.49999999904,-3801011.71,-7006787.9500000002,-89746.459999999992,-262368.71999999997,-65006.530000000013,890540.04000000039,2164787.5500000007,-126263.75000000001,-425882.5,-36511944.289999999,13683927.620000001,93865165.109999985,-14084377.800000001,0,0,0,0,0,22617081.82,0.52190248973456221,20718756.32,0.47809751026543779,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},31,0.41366281458304532,1.3605833425755163E-2,0.42726864800880038,0.10310616435076522,55897.231029411763,3.9456499845634471E-3,2139.0661764705742,-56952770.639999986,1.563646561866372E-2,-57353220.819999985,1.5527289091486469E-2,-2.4156770547064974E-2,6262.9779411764703,1.1552479810464665E-2,1951271.7400000002,5.2930156512841588E-2,28695.172647058826,103040.99926470588,2501.8023529411767,0.47809751026543779,7.1170084253226098E-3,1.5760861595895032E-2,-56371746.02461537,2164787.5500000007,-2.7649436923940576E-2,{"$f":"I234=Comparatives!$D$3","v":false},31,{"$f":"ROW()","v":234},{"$f":"NOT(ISNA(MATCH(BU234,Comparatives!$F:$F,0)))","v":false},{"$f":"BU234='List Box etc'!$G$18","v":false},{"$f":"K234=Assumptions!$F$16","v":false},false]
[null,"Canada ",234,"Store 234","Store 234 Canada ",10651917.390000001,375," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",14524834.615384616,3015352.7899999996,18105696.280000001,7836836.8899999987,154827.62,7991664.5099999998,-4972890.7499999991,-484249.80999999994,-418406.36,-129978.21999999984,-1598929.5500000003,-1439680.8599999999,0,-144928.6,-51386.020000000004,-130598.11,2884754.6799999997,-48054.12000000001,-140914.62999999998,-278785.31999999995,197283.15999999997,-13289988.470000001,6639917.1899999995,-9960,9960,0,0,0,10848253.919999998,0.53218942286918003,9535942.8600000031,0.46781057713081997,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},31,0.4328381946104311,8.5513209547774423E-3,0.44138951556520861,8.8310856720059824E-2,4263.8121333333338,7.1788578572135331E-3,346.60858666666627,6731573.4400000013,1.9400829711515407E-2,13578733.790000001,9.6178415469179018E-3,7.2130951486390447E-3,375.77234666666658,7.7828893084690562E-3,728618.54999999993,4.0242503725462904E-2,1942.9827999999998,3839.1489599999995,1115.7502933333333,0.46781057713081997,8.0045858363421082E-3,0.80222458119045703,21256408.055384617,2884754.6799999997,9.7712810376438627E-2,{"$f":"I235=Comparatives!$D$3","v":false},31,{"$f":"ROW()","v":235},{"$f":"NOT(ISNA(MATCH(BU235,Comparatives!$F:$F,0)))","v":false},{"$f":"BU235='List Box etc'!$G$18","v":false},{"$f":"K235=Assumptions!$F$16","v":false},false]
[null,"Canada ",235,"Store 235","Store 235 Canada ",5571381.0800000001,309.88," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1241585.2307692308,436694.43999999977,4960785.91,1657776.7100000002,1136.8799999999999,1658913.5900000003,-1222219.1500000006,-80472.709999999992,-16846.740000000002,35293.12999999975,-609101.80999999994,-256883.12,-9059.06,-93802.51,-17790.11,-12846.630000000003,423847.80999999976,14.980000000000018,-23223.309999999998,-493914.83000000007,488924.15999999997,-2699865.9999999995,2168681.16,0,0,0,0,0,2951975.89,0.52208023940786219,2702281.19,0.47791976059213775,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},31,0.33417622531507313,2.2917336499208042E-4,0.33440539868006525,0.12278332930517454,1965.605427907577,-7.1144231257502001E-3,-113.89289402349216,536175.50999999931,2.3959747807205927E-2,3193780.8299999996,4.0223893509937578E-3,2.58963604418075E-3,74.94291338582677,4.6813771892849129E-3,192050.34999999995,3.8713694459755456E-2,619.7571640635083,828.97611978830514,83.599457854653423,0.47791976059213775,1.890880027918802E-2,0.25027994622110811,1777760.7407692301,423847.80999999976,0.17166000812232685,{"$f":"I236=Comparatives!$D$3","v":false},31,{"$f":"ROW()","v":236},{"$f":"NOT(ISNA(MATCH(BU236,Comparatives!$F:$F,0)))","v":false},{"$f":"BU236='List Box etc'!$G$18","v":false},{"$f":"K236=Assumptions!$F$16","v":false},false]
[null,"Canada ",236,"Store 236","Store 236 Canada ",4700519.75,250," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",8356196.384615385,-16669.210000000458,4559204.95,1573783.14,2339.5299999999997,1576122.6699999995,-1592791.8800000001,-73031.12000000001,-1735.6799999999994,-320887.28000000026,-468925.5,-443108.33999999991,-12317.779999999999,-62562.55999999999,-13988.630000000001,-88104.780000000013,-104773.99000000047,-690.54,-38746.370000000003,-2803911.72,2795715.33,-7109274.2399999984,6480204.2399999993,-159008.40000000002,159008.40000000002,0,0,0,3548161.3100000005,0.68266774750043036,1649332.3800000001,0.31733225249956964,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},31,0.3451880661780734,5.1314429284430381E-4,0.34570121047091762,0.1028524721179731,1875.702,7.038228891201749E-2,1283.549120000001,637266.38999999966,0.13825423932996067,10072194.359999999,8.7473272308855668E-3,1.9324592986327587E-2,154.98548000000002,8.4984927032069491E-3,150272.85,3.2960319101250315E-2,601.09140000000002,1772.4333599999995,56.213839999999998,0.31733225249956964,1.3722252165917654E-2,1.8328187647312026,8993462.7746153846,-104773.99000000047,-8.3880119027041275E-3,{"$f":"I237=Comparatives!$D$3","v":false},31,{"$f":"ROW()","v":237},{"$f":"NOT(ISNA(MATCH(BU237,Comparatives!$F:$F,0)))","v":false},{"$f":"BU237='List Box etc'!$G$18","v":false},{"$f":"K237=Assumptions!$F$16","v":false},false]
[null,"Canada ",237,"Store 237","Store 237 Canada ",7065213.8699999992,258," Brand Type 29"," Brand Type 29"," Classification Type 37"," Classification Type 37",12573723.76923077,2965983.6,28451418.950000003,10008657.939999999,218731.34000000003,10227389.279999999,-7232452.6099999994,-626946.91,-15427.719999999998,-420322.72999999952,-1944486.8299999998,-3082808.8000000003,-4070,-132912.53999999998,-52536.189999999988,-713522.69,2252460.91,-69294.89,-200813.64,-7493138.7799999984,6695073.330000001,-60803665.039999984,45069440.219999991,0,0,0,0,0,18666529.460000001,0.58110781059476169,13455787.809999999,0.41889218940523837,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},31,0.35178062498707113,7.6878886211051347E-3,0.35946851360817622,6.8344107315603655E-2,7536.7706589147283,1.4773348588998914E-2,1629.1578682170523,16532290.269999988,4.3159337172707438E-2,68296803.819999978,1.0447380405685288E-2,2.5078632853213104E-2,778.34744186046521,7.0581238971914265E-3,881690.52999999991,3.0989334189253145E-2,3417.4051550387594,11948.871317829458,75.572558139534877,0.41889218940523837,4.6715610294719573E-3,0.44193661452624206,29106014.039230756,2252460.91,5.5719476154106259E-2,{"$f":"I238=Comparatives!$D$3","v":false},31,{"$f":"ROW()","v":238},{"$f":"NOT(ISNA(MATCH(BU238,Comparatives!$F:$F,0)))","v":false},{"$f":"BU238='List Box etc'!$G$18","v":false},{"$f":"K238=Assumptions!$F$16","v":false},false]
[null,"Chad ",238,"Store 238","Store 238 Chad ",34817930.590000004,3139," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",1214342.6923076923,4991260.7800000012,33689517.850000001,14957463.32,277051.26,15234514.579999998,-10237404.179999998,-519126.45999999996,-661770.72,-349006.64999999927,-2557047.3600000003,-4907284.25,-33230,-266879.93,-65096.040000000008,-1116269.28,3874991.5000000014,-155963.05000000002,-295343.58,-13560496.100000001,6738831.7400000012,-92852771,38443425.300000004,0,0,0,0,0,19633939.200000003,0.50750826869596433,19052995.400000002,0.49249173130403562,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},31,0.44397973834463766,8.2236635511837696E-3,0.45220340189582137,7.5900384546465097E-2,814.60572156737828,1.0359502666494803E-2,111.18402357438652,61231010.059999995,1.8230456739259611E-2,106413267.09999999,1.0489944632101237E-2,3.3134023614410382E-2,94.088429436126162,8.7666312505567667E-3,1007065.48,2.9892546532837957E-2,320.82366358712966,1563.3272539025168,221.40832112137622,0.49249173130403562,7.9217497616992458E-3,3.6045119366636832E-2,62445352.752307691,3874991.5000000014,4.4678967401571699E-2,{"$f":"I239=Comparatives!$D$3","v":false},31,{"$f":"ROW()","v":239},{"$f":"NOT(ISNA(MATCH(BU239,Comparatives!$F:$F,0)))","v":false},{"$f":"BU239='List Box etc'!$G$18","v":false},{"$f":"K239=Assumptions!$F$16","v":false},false]
[null,"Chad ",239,"Store 239","Store 239 Chad ",36041609.350000001,2000," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",2204858.230769231,2203222.81,9433229.0600000005,3204446.8700000006,7945.4199999999992,3212392.29,-1009169.4799999999,-89154.119999999981,-1325.3700000000001,416201.06000000023,-717840.17,-244016.99999999994,-23944.459999999995,-134591.00000000003,-12789.310000000001,-70067.039999999994,2133155.77,-7161.2199999999993,-7333.34,-879874.56000000006,593936.10000000009,-5761502.6399999978,3354087.7800000003,0,0,0,0,0,7823174.1999999993,0.72749241117376184,2930442.0300000003,0.27250758882623805,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},31,0.33969776940834728,8.4227998169695661E-4,0.34054004939004417,7.6096972249288311E-2,358.92008500000003,-4.4120741408138799E-2,-208.10053000000011,2693353.3199999975,2.6014797048610042E-2,6641377.1999999974,1.0550076872610099E-2,7.4276835168889657E-3,3.6666699999999999,7.7739445881747722E-4,243695.65,2.5833746689492558E-2,121.847825,122.00849999999997,12.634914999999998,0.27250758882623805,1.4267754884773255E-2,0.23373313811688898,4898211.5507692285,2133155.77,0.31355774214341608,{"$f":"I240=Comparatives!$D$3","v":false},31,{"$f":"ROW()","v":240},{"$f":"NOT(ISNA(MATCH(BU240,Comparatives!$F:$F,0)))","v":false},{"$f":"BU240='List Box etc'!$G$18","v":false},{"$f":"K240=Assumptions!$F$16","v":false},false]
[null,"Chad ",240,"Store 240","Store 240 Chad ",29353054.880000003,3812," Brand Type 2"," Brand Type 2"," Classification Type 3"," Classification Type 3",1291770.8461538462,18013827.66,111886055.06000002,45672154.799999997,726920.42000000016,46399075.220000006,-28379087.530000005,-2439435.4400000009,-2693847.72,-418807.21000000008,-8754683.1100000013,-10016879.68,-313589.86000000004,-614403.59,-329487.86,-1698528.7700000003,16315298.890000001,-309459.70000000007,-667726.56000000006,-17864932.370000001,10605803.479999999,-248935611.00000003,170393346.84,-1663170.4800000002,1609627.04,0,0,0,60173969.640000001,0.4752078599785497,66452659.899999999,0.52479214002145036,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},31,0.40820238746917875,6.4969706869205624E-3,0.41469935815609943,7.824641869181298E-2,2296.6115188877234,3.7431582494834633E-3,109.86548006295909,85854936.490000039,1.9783705392384006E-2,268463713.85000002,6.3268467296441677E-3,1.5180879950492018E-2,175.16436516264429,5.967915837607511E-3,3692786.5900000008,3.3004886873701171E-2,968.72680745015759,2627.7228961175233,788.93955403987411,0.52479214002145036,5.4913330322578615E-3,1.1545414175708681E-2,87146707.33615388,16315298.890000001,0.13479585815546477,{"$f":"I241=Comparatives!$D$3","v":false},31,{"$f":"ROW()","v":241},{"$f":"NOT(ISNA(MATCH(BU241,Comparatives!$F:$F,0)))","v":false},{"$f":"BU241='List Box etc'!$G$18","v":false},{"$f":"K241=Assumptions!$F$16","v":false},false]
[null,"Chad ",241,"Store 241","Store 241 Chad ",17661501.149999999,650.49," Brand Type 4"," Brand Type 4"," Classification Type 7"," Classification Type 7",67389318.692307696,1666350.5899999999,11697949.15,4404751,-44387.26,4360363.74,-2694013.1500000004,-273461.44999999995,-194181.96000000002,-82191.740000000311,-717619.9,-992462.90000000026,-19606.34,-88125.219999999987,-44497.18,-293144.77,1373205.8199999998,-44507.219999999994,-61692.150000000016,-8290951.0799999991,6082386.4299999997,-23368176.089999996,19763339.719999999,0,0,0,0,0,7711522.4400000013,0.57831008454940835,5623058.1699999999,0.4216899154505917,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},31,0.37654044683550364,-3.7944480208310701E-3,0.37274599881467257,6.1345787265625104E-2,1103.1989730818307,7.0261666336616201E-3,126.35357960921814,5813401.0199999958,5.0425692119206361E-2,31659127.169999994,9.2594078297200278E-3,2.5059501134863455E-2,94.839505603468183,5.2737577509473117E-3,450591.06999999989,3.8518809085436985E-2,692.69484542421844,1525.7158449784013,328.65731986656215,0.4216899154505917,7.5333905858190522E-3,5.7607806144641769,73202719.712307692,1373205.8199999998,1.3506440666217033E-2,{"$f":"I242=Comparatives!$D$3","v":false},31,{"$f":"ROW()","v":242},{"$f":"NOT(ISNA(MATCH(BU242,Comparatives!$F:$F,0)))","v":false},{"$f":"BU242='List Box etc'!$G$18","v":false},{"$f":"K242=Assumptions!$F$16","v":false},false]
[null,"Chad ",242,"Store 242","Store 242 Chad ",43335838.140000001,6000," Brand Type 2"," Brand Type 2"," Classification Type 8"," Classification Type 8",2450974.6923076925,7173642.0199999996,47807957.760000005,21346588.240000002,247922.39999999994,21594510.639999997,-14418440.860000003,-1191434.5000000002,-702355.58000000007,-1456685.2200000007,-4516912.57,-4756446.6600000011,-9750,-397110.75999999995,-134866.68000000002,553724.16999999993,7727366.1899999995,-291058.69,-449755.43000000005,-39449379.629999988,14290251.600000001,-15470502.930000007,48985697.259999998,0,0,0,0,0,25532936.209999997,0.4713754815981509,28633937.559999999,0.5286245184018491,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},31,0.44650700929668824,5.1857977545201024E-3,0.45169280705120823,9.448034975004127E-2,752.81876166666666,3.0469513617642566E-2,242.78087000000011,-8356066.3000000045,6.6266129314938499E-2,54919882.559999995,-1.0082399018152598E-2,-1.1582259438475538E-2,74.959238333333346,9.4075432432778328E-3,2014470.6300000001,4.2136722093690203E-2,335.74510500000002,792.74111000000016,118.68426333333335,0.5286245184018491,8.3063736374921013E-3,5.1267086216311368E-2,-5905091.6076923124,7727366.1899999995,-0.94218752670193939,{"$f":"I243=Comparatives!$D$3","v":false},31,{"$f":"ROW()","v":243},{"$f":"NOT(ISNA(MATCH(BU243,Comparatives!$F:$F,0)))","v":false},{"$f":"BU243='List Box etc'!$G$18","v":false},{"$f":"K243=Assumptions!$F$16","v":false},false]
[null,"Chad ",243,"Store 243","Store 243 Chad ",21460277.690000001,300," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",2448515.923076923,-233403.0500000004,10467382.310000001,4027720.08,-38314.749999999993,3989405.3299999991,-4222808.3800000008,-451308,-202453.43999999997,-24919.410000000134,-785897.64,-1937638.5700000003,-15831.860000000002,-82696.580000000016,-49261.82,-564755.32999999996,-798158.38000000035,-32952.370000000003,-50820.88,-20657467.799999997,16591465.93,-53472217.289999992,38225639.259999998,-109780.79999999997,108504.65999999999,0,0,0,7048895.6500000004,0.59074593248056362,4883299.3299999991,0.40925406751943633,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},31,0.38478771107386828,-3.6603946302215451E-3,0.38112731644364661,7.5080628253082315E-2,2619.6588000000002,2.3806725752429439E-3,83.064700000000443,19313856.039999992,2.9240941261566959E-2,74239465.889999986,7.6072116525837258E-3,5.3953826589524842E-2,169.40293333333332,4.8551661241462759E-3,616218.77,5.8870379599233344E-2,2054.062566666667,6458.7952333333342,727.61766666666665,0.40925406751943633,7.9004069547546716E-3,0.23391864847983401,21762371.963076916,-798158.38000000035,-2.6406773791708905E-2,{"$f":"I244=Comparatives!$D$3","v":false},31,{"$f":"ROW()","v":244},{"$f":"NOT(ISNA(MATCH(BU244,Comparatives!$F:$F,0)))","v":false},{"$f":"BU244='List Box etc'!$G$18","v":false},{"$f":"K244=Assumptions!$F$16","v":false},false]
[null,"Chad ",244,"Store 244","Store 244 Chad ",39527904.109999992,1618," Brand Type 13"," Brand Type 13"," Classification Type 17"," Classification Type 17",0,1884125.1099999982,18917340.030000001,7579222.7799999984,165011.4,7744234.1799999988,-5854289.4600000009,-930734.7,-402.75,-213943.62,-1323993.9500000002,-2547616.5,-37186.67,-138844.27000000002,-24258.460000000003,-1401875.4999999998,482249.60999999847,-56326.689999999995,-188873.59999999998,-22362748.319999997,12847078.560000001,-114389092.98000002,52281537.599999994,0,0,0,0,0,13174625.299999999,0.62137593696086679,8027716.9799999995,0.37862406303913326,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},31,0.40064949765561719,8.722759105578121E-3,0.40937225676119532,6.9988378276245433E-2,818.29045117428939,1.1309392317351076E-2,132.22720642768851,71623225.140000015,1.9572917824627289E-2,136751841.30000001,1.0251236741482907E-2,7.4105318072035506E-2,116.73275648949318,9.9841520901181348E-3,1150164.1199999999,6.0799463253079764E-2,710.85545117428921,1574.5466625463534,23.232027194066749,0.37862406303913326,7.339523938345153E-3,0,71623225.140000015,482249.60999999847,4.8478649002652108E-3,{"$f":"I245=Comparatives!$D$3","v":false},31,{"$f":"ROW()","v":245},{"$f":"NOT(ISNA(MATCH(BU245,Comparatives!$F:$F,0)))","v":false},{"$f":"BU245='List Box etc'!$G$18","v":false},{"$f":"K245=Assumptions!$F$16","v":false},false]
[null,"Chad ",245,"Store 245","Store 245 Chad ",17291085.5,1500," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",3214350.6153846155,-256412.79999999999,369573.99,130371.12999999999,-0.06,130371.06999999999,-386783.87,-24447.200000000001,-20543,-2808.39,-43166.83,-243600,-398,-3622.5199999999995,-633.7299999999999,0,-256412.79999999999,0,-916.6,0,0,-39103,0,0,0,0,0,-672.6,323625.3,0.86534456845677377,50359.020000000004,0.13465543154322621,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},31,0.35276056629418101,-1.6234908739113379E-7,0.35276040394509361,0.11680159093447026,28.777886666666667,7.5989925589731028E-3,1.8722599999999998,39103,0,39103,0,0,0.61106666666666665,2.4801528917118873E-3,28703.45,7.7666315207950656E-2,19.135633333333335,162.4,13.960666666666667,0.13465543154322621,9.801880267602165E-3,8.6974481493803601,3253453.6153846155,-256412.79999999999,-5.6744997109225724E-2,{"$f":"I246=Comparatives!$D$3","v":false},31,{"$f":"ROW()","v":246},{"$f":"NOT(ISNA(MATCH(BU246,Comparatives!$F:$F,0)))","v":false},{"$f":"BU246='List Box etc'!$G$18","v":false},{"$f":"K246=Assumptions!$F$16","v":false},false]
[null,"Chad ",246,"Store 246","Store 246 Chad ",1064066.21,225," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1755426.6153846155,99679.640000000261,1964208.3699999999,638643.49000000011,-19.139999999999997,638624.35000000009,-538944.70999999985,-42141.47,0,138029.51000000015,-285377.26,-210000,0,-27598.07,-14713.079999999998,-30126.48,69553.160000000265,-12506.73,9153.130000000001,-1048041.5999999999,81187,-6961344.6000000006,74376,0,0,0,0,0,1618455.1,0.7255373857305194,612243.31999999995,0.27446261426948065,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},31,0.32514039740091327,-9.7443836877652638E-6,0.32513065301722555,0.14528868950904636,1268.3433777777777,-7.027233571965695E-2,-613.4644888888896,7853823.2000000002,3.8358999474294251E-3,8009386.2000000002,3.7613968471142019E-3,1.5337721017857185E-2,-40.680577777777785,-4.659958759874341E-3,96959.35,4.9363067320602048E-2,430.93044444444445,933.33333333333337,0,0.27446261426948065,1.4050479786928105E-2,0.89370692142230079,9609249.8153846152,69553.160000000265,5.2114656359358875E-3,{"$f":"I247=Comparatives!$D$3","v":false},31,{"$f":"ROW()","v":247},{"$f":"NOT(ISNA(MATCH(BU247,Comparatives!$F:$F,0)))","v":false},{"$f":"BU247='List Box etc'!$G$18","v":false},{"$f":"K247=Assumptions!$F$16","v":false},false]
[null,"Chad ",247,"Store 247","Store 247 Chad ",44441270.609999999,2104," Brand Type 13"," Brand Type 13"," Classification Type 19"," Classification Type 19",1284105.4615384615,7255260.8699999992,33212731.920000006,14491823.01,269685.93,14761508.940000001,-7506248.0700000012,-749844.55999999994,-29804.16,-1268673.4200000006,-2257186.29,-2084960,-14335,-156886.82,-43013.46,-775936.52,6479324.3499999996,-65832.94,-447728.89,-5838471.4500000011,2367594.64,-68151838.199999988,32256675.530000001,-18924,18924,0,0,0,19963628.609999999,0.53168148740981647,17584469.420000002,0.46831851259018353,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},31,0.43633336290753394,8.1199562459841144E-3,0.4444533191535181,6.7961476202467105E-2,1072.8071720532319,3.8198406052711138E-2,602.98166349809912,39366039.479999989,1.9710809882061323E-2,74009233.649999991,1.0484320425063611E-2,2.3362622558993632E-2,212.79890209125475,1.3480640227923772E-2,1015577.7799999998,3.0577965776685787E-2,482.68905893536112,990.95057034220531,20.978688212927757,0.46831851259018353,4.7236951292623439E-3,3.8663048394558606E-2,40650144.941538453,6479324.3499999996,0.11476253131961017,{"$f":"I248=Comparatives!$D$3","v":false},31,{"$f":"ROW()","v":248},{"$f":"NOT(ISNA(MATCH(BU248,Comparatives!$F:$F,0)))","v":false},{"$f":"BU248='List Box etc'!$G$18","v":false},{"$f":"K248=Assumptions!$F$16","v":false},false]
[null,"Chad ",248,"Store 248","Store 248 Chad ",11946579.84,511," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1807723.6153846155,1881142.13,16328035.739999998,6161131.6399999987,-33558.68,6127572.96,-4246430.830000001,-89304.69,-543959.74999999988,-83798.590000000157,-826858.44000000006,-1417700.3999999994,-7325.9100000000008,-128242.03,-50681.900000000009,-359293.8,1521848.3299999998,-192623.62000000002,-384697.91999999993,-16424746.250000002,5319917,-72104200.989999995,37192706.68,-190429.20000000004,190429.20000000004,-62123.879999999983,62123.879999999983,-10353,11527842.470000001,0.61943218348604467,7082495.8000000007,0.38056781651395527,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},31,0.37733452682900603,-2.0552796756678343E-3,0.37527924715333827,5.0640410957356233E-2,1618.1182778864973,5.1321905056045747E-3,163.98941291585157,46016323.559999995,7.8079640484864507E-3,88781500.319999993,4.046944450194892E-3,2.2004716655525891E-2,752.8335029354206,2.3560575572331516E-2,460852.24,2.8224597700445751E-2,901.86348336594915,2774.3647749510751,1078.8369080234831,0.38056781651395527,7.8541002752606677E-3,0.11071286492569961,47824047.175384611,1521848.3299999998,2.2911712042722739E-2,{"$f":"I249=Comparatives!$D$3","v":false},31,{"$f":"ROW()","v":249},{"$f":"NOT(ISNA(MATCH(BU249,Comparatives!$F:$F,0)))","v":false},{"$f":"BU249='List Box etc'!$G$18","v":false},{"$f":"K249=Assumptions!$F$16","v":false},false]
[null,"Chad ",249,"Store 249","Store 249 Chad ",12123631.4,580," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",1829598.2307692308,46373795.109999999,270808468.00999999,111369078.69,5092941.4799999995,116462020.17,-70076513.390000001,-2898228.7799999993,-4907094.4799999995,-1835261.8900000048,-24621347.350000001,-18750997.420000002,-169234.61,-2065318.81,-477784.47000000003,-8680755.2200000007,37693039.890000001,-696148.23999999987,-925700.92999999993,-163846221.41999999,71762766.129999995,-585800781.84000003,290216469.74000001,-2003265.8400000005,2003090.5500000003,-744733.79999999993,53786.459999999992,0,187406546.38,0.56450059301669264,144579900.93000001,0.43549940698330736,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},31,0.41124666266302845,1.8806433629733967E-2,0.43005309629276245,9.0917937429825207E-2,42450.598879310346,6.776973790687502E-3,3164.2446379310427,388358890.01999998,2.2352405064173898E-2,752395002.89999998,1.1537497174411392E-2,3.2054962253541687E-2,1596.0360862068965,3.4182864989503103E-3,6137480.2999999998,2.2663546472901891E-2,10581.862586206897,32329.305896551727,8752.2915344827579,0.43549940698330736,7.6264927207657894E-3,6.75605989802974E-3,390188488.2507692,37693039.890000001,6.9553535119565385E-2,{"$f":"I250=Comparatives!$D$3","v":false},31,{"$f":"ROW()","v":250},{"$f":"NOT(ISNA(MATCH(BU250,Comparatives!$F:$F,0)))","v":false},{"$f":"BU250='List Box etc'!$G$18","v":false},{"$f":"K250=Assumptions!$F$16","v":false},false]
[null,"Chad ",250,"Store 250","Store 250 Chad ",6713977.8699999992,496," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",312265.53846153844,-808400.25000000023,3868231.8499999996,1305078.6600000001,1422.0200000000004,1306500.6800000002,-2114900.9300000002,-65524.700000000004,-96390,-59265.880000000048,-408815.24,-1117348.8100000003,-1078.92,-38420.049999999988,-12612.7,-99868.560000000041,-908268.81000000029,-1764.85,-17569.020000000004,-2569863.3599999994,2157616.8600000003,-7941134.46,5611095.8399999999,0,0,0,0,-3011.7099999999996,3366209.0500000003,0.76353616440918581,1042500.3300000001,0.23646383559081408,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},31,0.3373837739327854,3.6761498667666484E-4,0.3377513889194621,0.10568529908567917,824.22427419354835,1.5321180916288679E-2,119.48766129032268,2742285.1199999992,3.6418007475459035E-2,10510997.82,9.5013396168699849E-3,2.5817625176732893E-2,35.421411290322588,4.5418735694449149E-3,118322.3,3.058821306173776E-2,238.5530241935484,2252.7193750000006,196.5099193548387,0.23646383559081408,9.9321993845844555E-3,8.0725652073191656E-2,3054550.6584615377,-908268.81000000029,-0.21409156904582882,{"$f":"I251=Comparatives!$D$3","v":false},31,{"$f":"ROW()","v":251},{"$f":"NOT(ISNA(MATCH(BU251,Comparatives!$F:$F,0)))","v":false},{"$f":"BU251='List Box etc'!$G$18","v":false},{"$f":"K251=Assumptions!$F$16","v":false},false]
[null,"Chad ",251,"Store 251","Store 251 Chad ",55457621.799999997,1983," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",1379341.3076923077,13003244.18,51215156.110000014,19390394.919999998,634759.80000000005,20025154.720000003,-7021910.540000001,-475360.69999999995,-156397.25,-327379.01000000088,-2900466.6699999995,-2080386.7799999998,-6009.4599999999991,-229697.91999999998,-115567.56,-620937.66999999993,12382306.51,-92096.180000000022,-154449.93,-3658900.4699999997,1561755.3400000003,-62463938.340000004,31713819.849999998,-518072.75999999995,518072.75999999995,0,0,0,33575042.809999995,0.58483761336096363,23834128.629999999,0.41516238663903632,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},31,0.37860657650546392,1.2393983504349018E-2,0.39100056000981304,5.6632975281191593E-2,1462.6659959657084,6.392229075644241E-3,165.09279374684866,32847263.620000008,1.8903786847618079E-2,66640911.57,9.3176647103298312E-3,1.2124099918124798E-2,77.887004538577912,3.0157074922952912E-3,912722.36,1.7821333162387577E-2,460.27350479072112,1049.1108320726171,81.899500756429646,0.41516238663903632,4.4849598721646835E-3,2.6932287480091941E-2,34226604.927692316,12382306.51,0.26047750590613716,{"$f":"I252=Comparatives!$D$3","v":false},31,{"$f":"ROW()","v":252},{"$f":"NOT(ISNA(MATCH(BU252,Comparatives!$F:$F,0)))","v":false},{"$f":"BU252='List Box etc'!$G$18","v":false},{"$f":"K252=Assumptions!$F$16","v":false},false]
[null,"Chad ",252,"Store 252","Store 252 Chad ",31883525.580000002,2829.7," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",728714.61538461538,3413659.0399999996,19832051.600000001,8078175.0199999996,185799.48,8263974.5,-4850315.46,-405154.96999999986,0,-187259.56999999983,-1092412.92,-2400594.36,0,-97555.709999999992,-29360.640000000003,-346169.16,3067489.8799999994,-66004.430000000022,-123331.21999999999,-5221342.03,2832122.74,-29577936.670000006,10363225.919999998,0,0,0,0,0,14581246.520000001,0.65010190840557736,7847923.9400000004,0.3498980915944227,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},31,0.40732926592425761,9.3686464591489875E-3,0.41669791238340664,5.50832027887624E-2,386.05255680814219,9.4422692002273639E-3,66.176474537936826,21603930.040000007,1.602343459542141E-2,34799278.700000003,9.9475958391057103E-3,1.7455035262211597E-2,43.584556666784465,6.2187827304765577E-3,598075.74999999988,3.0157028736250355E-2,211.35659257165068,848.35649008728842,0,0.3498980915944227,4.9190931915485733E-3,3.6744287988067524E-2,22332644.655384623,3067489.8799999994,9.889526062321892E-2,{"$f":"I253=Comparatives!$D$3","v":false},31,{"$f":"ROW()","v":253},{"$f":"NOT(ISNA(MATCH(BU253,Comparatives!$F:$F,0)))","v":false},{"$f":"BU253='List Box etc'!$G$18","v":false},{"$f":"K253=Assumptions!$F$16","v":false},false]
[null,"Chad ",253,"Store 253","Store 253 Chad ",4680182.6400000006,292," Brand Type 15"," Brand Type 15"," Classification Type 25"," Classification Type 25",1440068.076923077,740840.48999999987,5384243.5499999998,1795211.58,6154.53,1801366.1099999999,-1057027.6600000001,-40921.969999999994,-7151.6200000000008,-43327.680000000175,-478850.91999999993,-246649.37999999995,0,-34280.83,-11321.650000000001,-293437.53000000003,447402.95999999985,-13952.789999999999,-25622.010000000002,-5948688.1199999982,860191.12,-21552849.719999999,2826310.72,0,0,0,0,0,4631244.5500000007,0.75451550548579982,1506793.0599999998,0.24548449451420024,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},32,0.33341946056656374,1.1430630770779306E-3,0.33456252364364164,8.893559801914977E-2,1639.9004109589039,8.0471248370627985E-3,148.38246575342527,23815036,1.2321523679409934E-2,27501537.839999996,1.0669858962330671E-2,5.4499304735202779E-2,87.7466095890411,4.7587018978738436E-3,100477.23999999998,1.8661347516495605E-2,344.10013698630127,844.68965753424641,24.491849315068496,0.24548449451420024,6.3668795220082498E-3,0.26745968371417317,25255104.076923076,447402.95999999985,1.2755050631303761E-2,{"$f":"I254=Comparatives!$D$3","v":true},32,{"$f":"ROW()","v":254},{"$f":"NOT(ISNA(MATCH(BU254,Comparatives!$F:$F,0)))","v":false},{"$f":"BU254='List Box etc'!$G$18","v":false},{"$f":"K254=Assumptions!$F$16","v":false},true]
[null,"Chad ",254,"Store 254","Store 254 Chad ",6090040.3800000008,350," Brand Type 15"," Brand Type 15"," Classification Type 25"," Classification Type 25",5953166.923076923,85590.100000000093,16068018.59,6315133.8300000001,153170.38,6468304.21,-6373465.3900000006,-1304501.1299999999,0,-335283.99000000034,-1237394.8399999999,-2597960,-37511.67,-102445.25,-60911.47,-773042.52,-687452.41999999993,-93710.2,-191846.45,-9544611.4699999969,2562824.27,-64409874.120000005,14177551.560000001,0,0,0,0,0,10914023.84,0.60561649553143848,7107321.2199999997,0.39438350446856157,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},33,0.39302505126115866,9.5326240221881645E-3,0.40255767528334679,7.7009796389587062E-2,3535.413828571428,2.0866542325801499E-2,957.95425714285807,57214109.760000005,1.3511396458718577E-2,73954485.590000004,1.0452949727562293E-2,4.8110631417933904E-2,548.13271428571431,1.1939645758151939E-2,1561568.0499999998,9.7184854576397389E-2,4461.6229999999996,7422.7428571428572,107.17619999999999,0.39438350446856157,6.3757238906704547E-3,0.37049788620371038,63167276.683076926,-687452.41999999993,-7.8357936005907566E-3,{"$f":"I255=Comparatives!$D$3","v":true},33,{"$f":"ROW()","v":255},{"$f":"NOT(ISNA(MATCH(BU255,Comparatives!$F:$F,0)))","v":false},{"$f":"BU255='List Box etc'!$G$18","v":false},{"$f":"K255=Assumptions!$F$16","v":false},true]
[null,"Chad ",255,"Store 255","Store 255 Chad ",4790720.33,385," Brand Type 15"," Brand Type 15"," Classification Type 23"," Classification Type 23",16657364.76923077,3579632.3399999994,20277027.859999996,8746375.0999999996,184772.62,8931147.7200000007,-5346607.6600000011,-364856.26,0,-50165.040000000008,-1321417.99,-2835552.5399999996,-41079.67,-58276.189999999988,10050.710000000001,-594325.68000000005,2985306.6599999992,-57972.08,-154275.33000000002,-9489217.3100000005,3728721,-46638244.439999998,16038098.040000003,0,0,0,0,0,13504560.589999998,0.59140601572355778,9330108.370000001,0.40859398427644211,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},34,0.43134403919490405,9.1124114084045072E-3,0.44045645060330862,6.5168228752436122E-2,3432.2545194805193,2.4739838770434092E-3,130.29880519480523,36360642.709999993,1.6345301834737567E-2,56127461.75,1.0588857245090013E-2,2.9310295577016591E-2,400.71514285714289,7.6083798407327362E-3,471053.82,2.3230910528521616E-2,1223.5164155844157,7365.0715324675311,106.70044155844155,0.40859398427644211,2.8740005883682797E-3,0.82148946503596576,53018007.479230762,2985306.6599999992,4.054133486706403E-2,{"$f":"I256=Comparatives!$D$3","v":true},34,{"$f":"ROW()","v":256},{"$f":"NOT(ISNA(MATCH(BU256,Comparatives!$F:$F,0)))","v":false},{"$f":"BU256='List Box etc'!$G$18","v":false},{"$f":"K256=Assumptions!$F$16","v":false},true]
[null,"Chad ",256,"Store 256","Store 256 Chad ",8020339.9299999997,252," Brand Type 16"," Brand Type 16"," Classification Type 31"," Classification Type 31",1949835.2307692308,14496766.510000004,71562120.38000001,29791830.760000009,589084.97,30380915.730000004,-15886114.15,-1394836.43,-43269.619999999988,-1263648.3499999994,-6017462.3399999999,-4795521.4099999992,-68388.499999999985,-354331.31,-133441.03,-1244946.8600000001,13251819.650000004,-348687.30000000005,-390345.74,-13871674.739999998,9807659.7599999998,-133018166.12000003,74475605.700000003,-5283463.68,5283463.68,-374400,39000,0,41092256.969999999,0.5062140267693408,40083401.539999999,0.49378597323065931,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},34,0.41630726705417953,8.2317987068006981E-3,0.42453906576098016,8.4087256051760928E-2,23878.818809523807,1.7658061880921578E-2,5014.477579365077,62941975.400000013,1.9779278487659285E-2,152547704.54000005,8.1610330601438741E-3,1.7396729629994789E-2,1548.9910317460317,5.4546418961209644E-3,2231296.0700000003,3.1179848475026417E-2,8854.3494841269858,19029.846865079362,443.08777777777766,0.49378597323065931,4.951380815974642E-3,2.7246750381563115E-2,64891810.630769245,13251819.650000004,0.14703411809988659,{"$f":"I257=Comparatives!$D$3","v":false},34,{"$f":"ROW()","v":257},{"$f":"NOT(ISNA(MATCH(BU257,Comparatives!$F:$F,0)))","v":false},{"$f":"BU257='List Box etc'!$G$18","v":false},{"$f":"K257=Assumptions!$F$16","v":false},false]
[null,"Chad ",257,{"$f":"\"Store \"&C258","v":"Store 257"},{"$f":"D258&\" \"&B258","v":"Store 257 Chad "},2630481.34,45," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",777721.23076923075,80239.889999999941,3018261.28,1347507.2199999997,-9.5500000000000007,1347497.67,-1267257.7799999998,-139662.43,0,-12959.550000000017,-365568.68000000005,-409278.08,-9678,-6720.89,-56552.17,-14148.64,66091.249999999942,0,-26654,-3461682.2299999995,54694.51,-31510190.199999999,-49107.15,0,0,0,0,0,2436954.5099999998,0.73662645055511211,871309.14,0.26337354944488783,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},34,{"$f":"IF(N258,O258/N258)","v":0.4464514814966582},{"$f":"IF(N258,P258/N258)","v":-3.1640733236984708E-6},{"$f":"IF(N258,Q258/N258)","v":0.44644831742333452},{"$f":"IFERROR(-V258/N258,FALSE)","v":0.1211189642269804},{"$f":"IFERROR(-V258/G258,FALSE)","v":8123.7484444444453},{"$f":"IFERROR(-U258/N258,FALSE)","v":4.2937137635745103E-3},{"$f":"IFERROR(-U258/G258,FALSE)","v":287.99000000000041},{"$f":"-SUM(AE258:AL258)","v":34966285.07},{"$f":"IFERROR(-AA258/BA258,FALSE)","v":4.0463663702550715E-4},{"$f":"-(AE258+AG258+AI258+AK258)","v":34971872.43},{"$f":"IFERROR(-AA258/BC258,FALSE)","v":4.0457198934143544E-4},{"$f":"IFERROR(-AA258/N258,FALSE)","v":4.6876789937814797E-3},{"$f":"IFERROR(-AD258/G258,FALSE)","v":592.31111111111113},{"$f":"IFERROR(-AD258/N258,FALSE)","v":8.8309120806135122E-3},{"$f":"-(S258+Y258+Z258+AC258)","v":202935.49},{"$f":"IF(N258,BH258/N258)","v":6.7235892182269927E-2},{"$f":"IF(G258,BH258/G258)","v":4509.677555555555},{"$f":"IF(G258,-W258/G258)","v":9095.068444444445},{"$f":"IF(G258,-SUM(X258,T258)/G258)","v":215.06666666666666},{"$f":"AQ258","v":0.26337354944488783},{"$f":"IF(N258,-Y258/N258)","v":2.2267422785876246E-3},{"$f":"IF(N258,L258/N258)","v":0.25767193712574504},{"$f":"BA258+L258","v":35744006.300769232},{"$f":"AB258","v":66091.249999999942},{"$f":"BQ258*(1-0.28)/BP258","v":1.3312917304117609E-3},{"$f":"I258=Comparatives!$D$3","v":false},34,{"$f":"ROW()","v":258},{"$f":"NOT(ISNA(MATCH(BU258,Comparatives!$F:$F,0)))","v":false},{"$f":"BU258='List Box etc'!$G$18","v":false},{"$f":"K258=Assumptions!$F$16","v":false},{"$f":"AR258=H258","v":false}]
[null,"Chad ",258,"Store 258","Store 258 Chad ",8154993.8599999994,250," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",5951043.076923077,3888349.0000000005,21058086.289999999,8740501.6699999999,180110.87999999998,8920612.5500000007,-5032263.5499999989,-542247.65,0,107308.29000000018,-1830601.1099999999,-2091271.8300000005,0,-97869.819999999978,-24869.040000000001,-85981.599999999991,3802367.4000000004,-56770.740000000005,-144850.37999999998,-428192.75999999995,208024.68,-9415820.040000001,4668650.32,-16200,16200,0,0,0,12021439.599999998,0.50496151427918246,11785205.579999998,0.49503848572081754,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},34,0.41506628615871249,8.5530507150372199E-3,0.42361933687374975,8.6931029001876117E-2,7322.4044399999993,-5.09582345338562E-3,-429.23316000000074,4967337.8000000007,1.7309392568389446E-2,9860212.8000000007,8.7200552101674711E-3,4.0830680820616956E-3,579.40151999999989,6.8786108103653315E-3,721757.25,3.4274588871009891E-2,2887.029,8365.0873200000024,0,0.49503848572081754,4.6476122593569246E-3,0.28260132449685565,10918380.876923077,3802367.4000000004,0.25074272081736687,{"$f":"I259=Comparatives!$D$3","v":false},34,{"$f":"ROW()","v":259},{"$f":"NOT(ISNA(MATCH(BU259,Comparatives!$F:$F,0)))","v":false},{"$f":"BU259='List Box etc'!$G$18","v":false},{"$f":"K259=Assumptions!$F$16","v":false},false]
[null,"Chad ",259,"Store 259","Store 259 Chad ",11053374.690000001,471," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",4478293.923076923,1384566.5100000007,11758532.880000001,4423547.04,-64113.8,4359433.24,-2967227.4299999997,-329922.08,-43535.48,-58516.479999999807,-903751.12000000011,-1287239.04,-1939.46,-81645.7,-71559.89,-290590.55999999994,1093975.9500000007,-77047.299999999988,-73242.300000000017,-4382194.8,3687852.7800000003,-23434961.010000002,14911264.050000001,0,0,0,0,0,8790476.9900000002,0.65584973061803631,4612710.6300000008,0.34415026938196369,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$f":"AS259+BY260","v":34},0.37619889191482192,-5.4525339729287721E-3,0.37074635794189315,7.6859173608059855E-2,1918.7921868365183,4.976512001725151E-3,124.23881104033929,9218038.9800000004,3.1524119243852441E-2,27817155.810000002,1.0446451175124648E-2,2.4713164726040203E-2,155.503821656051,6.2288638172349961E-3,560174.97,4.7639869337168531E-2,1189.3311464968153,2732.9915923566878,96.549766454352451,0.34415026938196369,6.9435278051457041E-3,0.38085481996601966,13696332.903076924,1093975.9500000007,5.7509020083985368E-2,{"$f":"I260=Comparatives!$D$3","v":false},{"$f":"BT259+BS260","v":34},{"$f":"ROW()","v":260},{"$f":"NOT(ISNA(MATCH(BU260,Comparatives!$F:$F,0)))","v":false},{"$f":"BU260='List Box etc'!$G$18","v":false},{"$f":"K260=Assumptions!$F$16","v":false},false]
[null,"Chad ",260,"Store 260","Store 260 Chad ",8239171.9399999995,344," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1840013.7692307692,25468587.829999994,96760090.629999995,41718664.139999993,1268562.58,42987226.719999991,-17516884.509999998,-1843667.4100000001,-319433.33999999991,-1004777.8000000006,-5693695.6900000004,-6583991.830000001,-39919.459999999992,-537602.25,-253798.66999999998,-2854390.3199999994,22614197.509999994,-281471.06000000006,-567029.19999999995,-18383682.93,10164244.83,-258272828.37999997,149085679.34999999,0,0,0,0,0,60479047.520000003,0.53418060875031603,52739303.219999999,0.46581939124968386,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},34,0.43115569516700436,1.3110390572605442E-2,0.4442660857396098,5.8843430725711805E-2,16551.440959302327,1.0384217226936682E-2,2920.8656976744205,117406587.12999997,2.4312011700326819E-2,276656511.30999994,1.0317452159300852E-2,2.9499665630893998E-2,1648.3406976744184,5.8601557347466486E-3,2916539.39,3.0141966290136372E-2,8478.3121802325586,19139.511133720935,1044.6302325581394,0.46581939124968386,5.5560329315495604E-3,1.9016246856018156E-2,119246600.89923073,22614197.509999994,0.13654244300815985,{"$f":"I261=Comparatives!$D$3","v":false},34,{"$f":"ROW()","v":261},{"$f":"NOT(ISNA(MATCH(BU261,Comparatives!$F:$F,0)))","v":false},{"$f":"BU261='List Box etc'!$G$18","v":false},{"$f":"K261=Assumptions!$F$16","v":false},false]
[null,"Chad ",261,"Store 261","Store 261 Chad ",3948764.63,200," Brand Type 29"," Brand Type 29"," Classification Type 37"," Classification Type 37",41217558.07692308,3230228.7300000014,17759659.359999999,7109332.580000001,191880.74,7301213.3200000003,-4070984.5899999994,-348104.61,-78027.12,-120783.1899999997,-1273542.46,-1587947.53,0,-112346.04000000001,-30981.000000000004,-504460.39,2725768.3400000012,-40784.559999999998,-128245.16000000002,-8685817.9299999997,5682356.6499999994,-39084934.95000001,24180604.079999998,0,0,0,0,0,13062854.529999999,0.6514148154797843,6990196.4900000002,0.34858518452021575,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},34,0.40030793586122032,1.0804302949198007E-2,0.41111223881041831,7.1709847254637887E-2,6367.7123000000001,6.8009857369246132E-3,603.91594999999847,17907792.150000013,2.8169881902499055E-2,47770752.88000001,1.0560025948663673E-2,2.8404846048803948E-2,641.22580000000005,7.2211497642148481E-3,532216.21,2.9967703727398518E-2,2661.0810499999998,7939.73765,390.13559999999995,0.34858518452021575,6.325911872670063E-3,2.3208529646552343,59125350.226923093,2725768.3400000012,3.3193092256836053E-2,{"$f":"I262=Comparatives!$D$3","v":false},34,{"$f":"ROW()","v":262},{"$f":"NOT(ISNA(MATCH(BU262,Comparatives!$F:$F,0)))","v":false},{"$f":"BU262='List Box etc'!$G$18","v":false},{"$f":"K262=Assumptions!$F$16","v":false},false]
[null,"Chile ",262,"Store 262","Store 262 Chile ",14616405.32,1801.23," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",13780448.846153846,4099468.6500000004,24535410.070000004,10608909.540000001,209779.69,10818689.23,-6718764.5100000007,-840948.87,-63152.889999999992,34907.959999999402,-1688780.0400000003,-3087520.85,17940,-140229.62,-36236.080000000002,-879698.5199999999,3219770.1300000004,-65263.070000000007,-233794.53,-9028598.3900000006,5094714.2300000004,-74919174.600000009,29798588.16,0,0,0,0,0,16896988.41,0.60654499275785245,10960777.48,0.39345500724214755,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},34,0.43239177620152158,8.5500788208346407E-3,0.44094185502235622,6.8830316476548706E-2,937.57046018554001,-1.4227583684318424E-3,-19.380068064599968,49054470.600000009,1.7933095785973067E-2,83947772.99000001,1.0479116820702211E-2,3.585424158349923E-2,129.79715527722723,9.5288617281300628E-3,1082677.6399999999,4.4127146720234121E-2,601.07684193578825,1714.1180471122511,25.101119790365466,0.39345500724214755,5.7153974439360152E-3,0.56165553405620516,62834919.446153857,3219770.1300000004,3.689404735509532E-2,{"$f":"I263=Comparatives!$D$3","v":false},34,{"$f":"ROW()","v":263},{"$f":"NOT(ISNA(MATCH(BU263,Comparatives!$F:$F,0)))","v":false},{"$f":"BU263='List Box etc'!$G$18","v":false},{"$f":"K263=Assumptions!$F$16","v":false},false]
[null,"Chile ",263,"Store 263","Store 263 Chile ",55915059.830000006,3534," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",2118122.153846154,5056542.9000000004,27215199.169999998,10638526.41,354050.4,10992576.809999999,-5922878.2499999981,-501658.04,-32091.340000000015,-211681.24999999933,-1989427.82,-2085027.8399999996,623.99999999999977,-180981.90000000002,-52825.689999999995,-570527.46,4486015.4400000004,-36696.660000000003,-153878.87000000002,-5521400.1200000001,3590057.5599999991,-49514717.269999996,27812989.830000002,0,0,0,0,0,17439051.300000001,0.57046409548472243,13130885.42,0.42953590451527768,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},34,0.390903860138827,1.3009289323529138E-2,0.40391314946235607,7.3099880973606715E-2,562.93939445387662,7.778052575611533E-3,59.898486134691382,23633069.999999996,2.4141064195214588E-2,55036117.389999993,1.0366419127226882E-2,2.0963559973829139E-2,43.542408036219591,5.6541518964749885E-3,772162.28999999992,2.8372465149958333E-2,218.49527164685907,589.99089983022066,8.9041709111488441,0.42953590451527768,6.6500303330317328E-3,7.7828647904256879E-2,25751192.153846152,4486015.4400000004,0.12542841113931041,{"$f":"I264=Comparatives!$D$3","v":false},34,{"$f":"ROW()","v":264},{"$f":"NOT(ISNA(MATCH(BU264,Comparatives!$F:$F,0)))","v":false},{"$f":"BU264='List Box etc'!$G$18","v":false},{"$f":"K264=Assumptions!$F$16","v":false},false]
[null,"Chile ",264,"Store 264","Store 264 Chile ",65089168.589999996,7684," Brand Type 2"," Brand Type 2"," Classification Type 3"," Classification Type 3",1847218.923076923,2248998.7199999997,12764094.380000003,5217152.82,110245.56,5327398.38,-3078399.6600000006,-688522.4800000001,0,146817.7599999996,-1032277.8100000002,-878850,0,-81839.05,-79627.060000000012,-222042.09,2026956.6299999997,-45153.549999999996,-160536.13,-6943813.959999999,1822180.79,-13548520.280000001,6887065.709999999,-15960,15960,0,0,0,9018844.9400000013,0.62420835528675089,5429607.8300000001,0.37579164471324911,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},34,0.4087366220179891,8.6371627095411657E-3,0.41737378472753023,8.0873564490205524E-2,134.34120380010413,-1.1502403196739727E-2,-19.106944299843779,11783087.74,1.8844134483208048E-2,20508294.240000002,1.0826940914809109E-2,1.7395835802336019E-2,20.892260541384697,1.2577165697829944E-2,895142.14000000025,7.0129702378462042E-2,116.49429203539826,114.37402394586152,0,0.37579164471324911,6.4116613026798993E-3,0.14471993610226835,13630306.663076922,2026956.6299999997,0.10707086859266239,{"$f":"I265=Comparatives!$D$3","v":false},34,{"$f":"ROW()","v":265},{"$f":"NOT(ISNA(MATCH(BU265,Comparatives!$F:$F,0)))","v":false},{"$f":"BU265='List Box etc'!$G$18","v":false},{"$f":"K265=Assumptions!$F$16","v":false},false]
[null,"Chile ",265,"Store 265","Store 265 Chile ",106342554.62,4492," Brand Type 2"," Brand Type 2"," Classification Type 8"," Classification Type 8",10078726.153846154,15598671.080000002,60269918.100000001,25211712.430000003,546886.96,25758599.389999997,-10159533.620000001,-845041.19999999984,-275463.84000000003,-339175.94000000064,-3391255.21,-3888169.0799999991,-1939.46,-281867.95,-79392.89,-924497.09000000008,14674173.990000002,-180061.28000000003,-246425.92999999996,-9306232.9700000007,2723154.7099999995,-96068312.5,53423842.200000003,-613442.4,613442.4,0,0,0,38531588.960000001,0.56466479454002894,29706398.130000003,0.43533520545997106,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},34,0.41831336800837637,9.0739622226232945E-3,0.42738733023099956,5.6267791908613855E-2,754.95441006233307,5.6276157441800248E-3,75.506665182546897,49227548.560000002,1.8780075730831802E-2,105987987.87,8.7226591293906412E-3,1.5339279015877741E-2,54.858844612644695,4.0887052408322411E-3,1386363.3199999998,2.3002575143701742E-2,308.62941228851287,865.57637577916273,61.754964381122008,0.43533520545997106,4.6767601298598749E-3,0.1672264783423715,59306274.713846155,14674173.990000002,0.17814987240015109,{"$f":"I266=Comparatives!$D$3","v":false},34,{"$f":"ROW()","v":266},{"$f":"NOT(ISNA(MATCH(BU266,Comparatives!$F:$F,0)))","v":false},{"$f":"BU266='List Box etc'!$G$18","v":false},{"$f":"K266=Assumptions!$F$16","v":false},false]
[null,"Chile ",266,"Store 266","Store 266 Chile ",20384196.780000001,1493," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",793974.92307692312,1224120.43,5555393.5099999998,1852538.79,667840.79,2520379.58,-1296259.1499999997,-21657.68,-33291,7936.9100000002036,-614320.83000000007,-419533.33,-2388,-49007.849999999991,-5287.33,-130.63999999999999,1223989.79,-3833.42,-6427.5599999999995,-16459.5,130.63999999999999,-740217.9,0,0,0,0,0,-1188.23,5934718.4800000004,0.93716511368303912,397909.99,6.2834886316960881E-2,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},34,0.33346670882365631,0.12021484865074843,0.45368155747440475,0.11058097484799058,411.46740120562629,-1.4286854721836265E-3,-5.3160817146685888,756546.76,1.7267934634998633E-4,756677.4,1.726495333414213E-4,2.3515885916063576E-5,4.3051306095110515,1.1569945474483589E-3,79786.28,1.4361949312209929E-2,53.44024112525117,281.00022103148024,23.897521768251842,6.2834886316960881E-2,8.821670312244E-3,0.14291965486292313,1550521.6830769232,1223989.79,0.56837170251702884,{"$f":"I267=Comparatives!$D$3","v":false},34,{"$f":"ROW()","v":267},{"$f":"NOT(ISNA(MATCH(BU267,Comparatives!$F:$F,0)))","v":false},{"$f":"BU267='List Box etc'!$G$18","v":false},{"$f":"K267=Assumptions!$F$16","v":false},false]
[null,"Chile ",267,"Store 267","Store 267 Chile ",20737605.630000003,624," Brand Type 4"," Brand Type 4"," Classification Type 7"," Classification Type 7",1534000.3846153845,15979850.850000005,95611263.109999999,39730257.590000004,1073955.53,40804213.120000005,-24820140.369999997,-1686863.4299999997,-1905712.34,-1267552.3299999973,-8218340.0200000005,-9217128.5299999993,-9184.3799999999992,-777458.96,-187334.03,-3224483.96,12755366.890000004,-201072.07000000004,-484333.59,-20613641.34,11452071.220000001,-298281048.58999997,194300055.98000002,-901080,901080,0,0,0,58718315.359999999,0.52554631448681277,53009830.650000006,0.47445368551318723,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},34,0.4155395117444548,1.1232521097063875E-2,0.42677203284151871,8.5955772915005474E-2,13170.416698717949,1.3257353671205958E-2,2031.3338621794828,113142562.72999996,2.8499301078187635E-2,319795769.92999995,1.0082947503357555E-2,3.3724938413273099E-2,776.17562500000008,5.0656541315930326E-3,2852728.4899999993,2.9836740957160643E-2,4571.6802724358959,14771.039310897435,3068.7447435897434,0.47445368551318723,8.1314578922102466E-3,1.6044138888224174E-2,114676563.11461535,12755366.890000004,8.0084926783348401E-2,{"$f":"I268=Comparatives!$D$3","v":false},34,{"$f":"ROW()","v":268},{"$f":"NOT(ISNA(MATCH(BU268,Comparatives!$F:$F,0)))","v":false},{"$f":"BU268='List Box etc'!$G$18","v":false},{"$f":"K268=Assumptions!$F$16","v":false},false]
[null,"Chile ",268,"Store 268","Store 268 Chile ",8357575.54,894," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",389062.92307692306,75335.399999999994,213220.6,79898.53,0,79898.53,-4563.13,0,0,-1592.21,0,0,0,-462.16,-360.41,0,75335.399999999994,0,-290,-35684,0,-21999,0,0,0,0,0,0,157680,0.64990118353072579,84941.5,0.35009881646927415,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},34,0.37472237673095377,0,0.37472237673095377,0,0,7.4674304452759252E-3,1.7809955257270693,57683,0,57683,0,0,0.32438478747203581,1.3600937245275551E-3,822.57,3.8578354999470035E-3,0.92010067114093963,0,0,0.35009881646927415,2.167520399060879E-3,1.824696690080241,446745.92307692306,75335.399999999994,0.12141462338686056,{"$f":"I269=Comparatives!$D$3","v":false},34,{"$f":"ROW()","v":269},{"$f":"NOT(ISNA(MATCH(BU269,Comparatives!$F:$F,0)))","v":false},{"$f":"BU269='List Box etc'!$G$18","v":false},{"$f":"K269=Assumptions!$F$16","v":false},false]
[null,"Chile ",269,"Store 269","Store 269 Chile ",8675993.9399999995,523," Brand Type 8"," Brand Type 8"," Classification Type 16"," Classification Type 16",4379015.461538462,13205288.390000001,75269837.579999998,30499361.640000001,633192.43999999994,31132554.079999998,-17910217.34,-2046255.22,-582314.38,-688264.62000000058,-5204006.7500000009,-7150983.6099999994,-1078.92,-461323.5400000001,-168807.21,-2677895.6900000004,10527392.699999999,-257281.07999999996,-514749.01,-81383014.439999998,32780347.320000004,-179290631.69999993,99953898.379999995,0,0,0,0,0,53048680.039999999,0.61598169942202718,33071865.57,0.38401830057797287,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},34,0.40520031158010639,8.4122998050449628E-3,0.41361261138515132,6.9138009557533062E-2,9950.2997131931188,9.1439631348810019E-3,1315.9935372848959,127939400.43999994,2.0930969512053168E-2,260673646.13999993,1.0272982058806911E-2,3.557727472380711E-2,984.22372848948373,6.8387155672137963E-3,2933667.0500000003,3.8975333869718715E-2,5609.3060229445509,13673.008814531548,1115.474760994264,0.38401830057797287,6.1289296593696743E-3,5.8177559595292833E-2,132318415.9015384,10527392.699999999,5.7283959246007515E-2,{"$f":"I270=Comparatives!$D$3","v":false},34,{"$f":"ROW()","v":270},{"$f":"NOT(ISNA(MATCH(BU270,Comparatives!$F:$F,0)))","v":false},{"$f":"BU270='List Box etc'!$G$18","v":false},{"$f":"K270=Assumptions!$F$16","v":false},false]
[null,"Chile ",270,"Store 270","Store 270 Chile ",745482.85,280," Brand Type 8"," Brand Type 8"," Classification Type 16"," Classification Type 16",1251128.6153846155,2997307.71,22631905.920000002,8318094.2800000003,-143032.06000000003,8175062.2200000007,-5169305.92,-392883.08999999997,-425951.07,-161685.23000000042,-1289689.5399999996,-2240975.1999999993,-37665.659999999996,-188591.13999999998,-61388.59,-20191.949999999997,2977115.76,-94651.42,-77580.239999999991,-6343251.8299999982,6291600.040000001,-33268778.230000004,32243911.530000001,-129958.79999999997,129958.79999999997,0,0,0,16173703.679999998,0.62691572913527427,9625144.4399999995,0.37308427086472573,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},34,0.36753839068627586,-6.31992994781767E-3,0.3612184607384582,5.6985458695296635E-2,4606.0340714285703,7.1441278773219825E-3,577.44725000000153,1076518.4900000021,1.8756714527030517E-2,39741988.859999999,5.0807598158035408E-4,8.9218955183779751E-4,277.07228571428567,3.4279145677890829E-3,737514.24,3.2587367701464885E-2,2633.9794285714283,8003.4828571428543,1655.7740357142857,0.37308427086472573,8.3329764919772148E-3,5.5281628503014532E-2,2327647.1053846176,2977115.76,0.92089704759854762,{"$f":"I271=Comparatives!$D$3","v":false},34,{"$f":"ROW()","v":271},{"$f":"NOT(ISNA(MATCH(BU271,Comparatives!$F:$F,0)))","v":false},{"$f":"BU271='List Box etc'!$G$18","v":false},{"$f":"K271=Assumptions!$F$16","v":false},false]
[null,"Chile ",271,"Store 271","Store 271 Chile ",9339452.4000000004,830," Brand Type 8"," Brand Type 8"," Classification Type 15"," Classification Type 15",1312645.4615384615,3809201.9800000014,24331690.18,10377913.960000001,148851.88,10526765.84,-6717411.2800000003,-763094.63,-113356.06000000003,-314541.88000000006,-2119463.96,-2336740.92,0,-191103.62999999998,-60502.64,-87309.239999999991,3721892.7400000012,-55645.01,-182155.18000000002,-8409621.3699999992,6724626.5899999999,-8311986.870000001,5219734.2600000007,-1774371.6000000003,1774371.6000000003,0,0,0,15915284.439999999,0.57163437110694737,11926436.150000002,0.42836562889305257,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},34,0.42651841623934411,6.1176136511203929E-3,0.43263602989046446,8.7107140700901364E-2,2553.5710361445781,1.2927251566705591E-2,378.96612048192776,4777247.3899999997,1.8276055827203038E-2,18495979.84,4.7204441589616258E-3,3.5882932650427159E-3,219.46407228915666,7.4863348436734053E-3,1070345.9099999999,4.3989788711011772E-2,1289.5733855421686,2815.3505060240964,136.57356626506026,0.42836562889305257,7.8541041985271554E-3,5.3947976972739078E-2,6089892.8515384607,3721892.7400000012,0.4400344699206038,{"$f":"I272=Comparatives!$D$3","v":false},34,{"$f":"ROW()","v":272},{"$f":"NOT(ISNA(MATCH(BU272,Comparatives!$F:$F,0)))","v":false},{"$f":"BU272='List Box etc'!$G$18","v":false},{"$f":"K272=Assumptions!$F$16","v":false},false]
[null,"Chile ",272,"Store 272","Store 272 Chile ",16639898.41,922.97," Brand Type 8"," Brand Type 8"," Classification Type 16"," Classification Type 16",0,19124.739999999896,2630702.92,887785.2,3099.2699999999995,890884.4700000002,-865882.8,-61760.03,-1618.3200000000006,-17313.56000000015,-437413.24000000005,-152380.91999999998,-7935,-35400.050000000003,-20186.47,-65046.19,-45921.450000000106,0,-14783.8,-2965044,2955453.1,-7445225.6399999978,6960785.419999999,-28092.599999999995,28092.599999999995,0,0,0,2074361.4099999997,0.69168408110322788,924639.82,0.30831591889677223,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},34,0.33747071676189117,1.1781147831013924E-3,0.33864883154499265,0.16627238167964631,473.91923897851507,6.5813436661256112E-3,18.758529529670682,494031.11999999825,0.13166415508399598,10438362.239999996,6.2314555199801175E-3,2.4725783175851723E-2,16.01763870981722,5.6197147490907109E-3,117346.55,4.4606538088306835E-2,127.14015623476386,165.09845390424388,10.350628947853126,0.30831591889677223,1.345649853918131E-2,0,494031.11999999825,-45921.450000000106,-6.6925832526501958E-2,{"$f":"I273=Comparatives!$D$3","v":false},34,{"$f":"ROW()","v":273},{"$f":"NOT(ISNA(MATCH(BU273,Comparatives!$F:$F,0)))","v":false},{"$f":"BU273='List Box etc'!$G$18","v":false},{"$f":"K273=Assumptions!$F$16","v":false},false]
[null,"Chile ",273,"Store 273","Store 273 Chile ",18193577.970000003,1392.8," Brand Type 8"," Brand Type 8"," Classification Type 21"," Classification Type 21",1403080.6153846155,2350801.9799999995,17952732.099999998,7598380.8199999994,-32335.480000000003,7566045.3399999989,-5215243.3600000003,-329442.15999999997,0,-311034.6800000004,-1774102.1800000002,-1928320.9100000001,-27856,-144064.43,-90879.010000000009,152161.15999999997,2502963.1399999997,-32994.009999999995,-154876.21999999997,-16371726.190000001,383479.77,-62268230.380000025,-426035.25,0,0,0,0,0,10720853.75,0.52909124414607345,9541915.4200000018,0.47090875585392661,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},34,0.42324370339153006,-1.801145353246819E-3,0.42144255803828318,9.8820734923126291E-2,1273.766642734061,1.7325200324244824E-2,223.31611143021283,78682512.050000027,-1.9338625068720072E-3,78639956.570000023,-1.9349090034727614E-3,-8.475654800196122E-3,111.19774554853531,8.6268886059966323E-3,597379.61,3.3275136434526315E-2,428.90552125215396,1384.4923248133259,20,0.47090875585392661,8.0246521363731595E-3,7.815415545495806E-2,80085592.665384635,2502963.1399999997,2.2502592549070756E-2,{"$f":"I274=Comparatives!$D$3","v":false},34,{"$f":"ROW()","v":274},{"$f":"NOT(ISNA(MATCH(BU274,Comparatives!$F:$F,0)))","v":false},{"$f":"BU274='List Box etc'!$G$18","v":false},{"$f":"K274=Assumptions!$F$16","v":false},false]
[null,"Chile ",274,"Store 274","Store 274 Chile ",20626172.289999999,1110," Brand Type 8"," Brand Type 8"," Classification Type 15"," Classification Type 15",702215.61538461538,596894.91999999993,8369550.04,3072688.75,-41836.04,3034812.7100000004,-2432033.7500000005,-411632.88,-128338.68,3439.0799999997939,-651798.37,-911197.89000000025,-1939.46,-65204.189999999988,-25241.23,-240372.86,356522.05999999994,-38395.15,-46402.140000000014,-9325426.4399999995,6724727.5600000005,-25462746.689999998,21342229.039999995,-220795.43999999997,220795.43999999997,0,0,0,6391919.21,0.66994316581867019,3149068.0500000003,0.33005683418132981,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},34,0.36712711380120977,-4.9986008566835693E-3,0.3626016566596692,7.7877349067142915E-2,587.20573873873877,-4.1090381006907677E-4,-3.0982702702700848,6721216.5300000012,3.5763296559053116E-2,35008968.569999993,6.8660366134288553E-3,2.8719926262607061E-2,41.803729729729746,5.5441618460052855E-3,540473.44999999995,6.4576165674015126E-2,486.91301801801797,820.89900000000023,117.3676936936937,0.33005683418132981,7.7906446210816837E-3,8.3901238660210625E-2,7423432.1453846162,356522.05999999994,3.4579137812904497E-2,{"$f":"I275=Comparatives!$D$3","v":false},34,{"$f":"ROW()","v":275},{"$f":"NOT(ISNA(MATCH(BU275,Comparatives!$F:$F,0)))","v":false},{"$f":"BU275='List Box etc'!$G$18","v":false},{"$f":"K275=Assumptions!$F$16","v":false},false]
[null,"Chile ",275,"Store 275","Store 275 Chile ",8521132.3500000015,700," Brand Type 8"," Brand Type 8"," Classification Type 16"," Classification Type 16",396058.61538461538,-240658.46999999858,34594249.920000002,12186960.220000003,448251.30000000005,12637753.52,-12878017.039999999,-2380697.0900000003,-501472.41,-365910.22000000032,-2685908.72,-5073026.4499999993,0,-162165.59999999998,-89577.65,-877337.63000000012,-1117996.0999999987,-144723.92999999996,-487640.62999999995,-6786429.6199999992,2721533.54,-96604382.170000017,51544594.079999998,-8915598,8915598,0,0,-1114.98,21708768.359999999,0.57190697216352426,16249797.310000002,0.42809302783647574,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},34,0.35228282874126854,1.2957393238373183E-2,0.36531370239924538,7.7640322487443028E-2,3837.0124571428573,1.0577197680139795E-2,522.72888571428621,49124684.170000017,1.7859404998185859E-2,112306409.79000002,7.8119996146303657E-3,2.5360793543113772E-2,696.62947142857138,1.4096002402933438E-2,2777164.2700000005,8.0278204511508605E-2,3967.3775285714291,7247.1806428571417,716.38915714285713,0.42809302783647574,4.6876460791897973E-3,1.1448683417056592E-2,49520742.785384633,-1117996.0999999987,-1.6254949880064623E-2,{"$f":"I276=Comparatives!$D$3","v":false},34,{"$f":"ROW()","v":276},{"$f":"NOT(ISNA(MATCH(BU276,Comparatives!$F:$F,0)))","v":false},{"$f":"BU276='List Box etc'!$G$18","v":false},{"$f":"K276=Assumptions!$F$16","v":false},false]
[null,"Chile ",276,"Store 276","Store 276 Chile ",31143540.82,1457.36," Brand Type 8"," Brand Type 8"," Classification Type 15"," Classification Type 15",1341429.8461538462,2432720.5999999996,18977036.600000001,7662266.7399999993,97210.87999999999,7760091.6600000001,-5325980.01,-828208.74,-219772.12,-306519.18000000023,-1866273.88,-1083461.1599999999,0,-233950.76000000004,-65396.01,-256143.13000000003,2176577.4699999997,-71380.44,-142246.22999999998,-15154015.08,11169209.900000002,-31443854.060000002,27772886.989999995,-1516374.4800000002,1516374.4800000002,0,0,0,8744122.4000000004,0.41005289423525726,12580254.340000002,0.58994710576474274,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},34,0.40376518744765444,5.1225532230885816E-3,0.40892009767215182,9.8343799368548396E-2,1280.5853598287315,1.6152109861030686E-2,210.32495745732027,7655772.2500000075,3.3457516973548915E-2,48114243.619999997,5.3236445328536178E-3,1.3497530483763729E-2,97.605416643794257,7.4957029908452599E-3,1198935.95,6.3178249337412354E-2,822.67658643025743,743.44098918592522,150.80153153647692,0.58994710576474274,1.2328097633536735E-2,7.0687003162224288E-2,8997202.0961538535,2176577.4699999997,0.1741803464734801,{"$f":"I277=Comparatives!$D$3","v":false},34,{"$f":"ROW()","v":277},{"$f":"NOT(ISNA(MATCH(BU277,Comparatives!$F:$F,0)))","v":false},{"$f":"BU277='List Box etc'!$G$18","v":false},{"$f":"K277=Assumptions!$F$16","v":false},false]
[null,"Chile ",277,"Store 277","Store 277 Chile ",6526818.6899999995,419," Brand Type 8"," Brand Type 8"," Classification Type 26"," Classification Type 26",1344819.3846153845,2091794.2599999988,21895667.739999995,7905344.4500000002,243806.64999999997,8149151.0999999987,-6052093.9500000011,-669309.41,-271016.64,81293.089999999371,-1574449.7,-2672574.5800000005,0,-137180.88000000003,-47614.359999999986,-76995.8,2014798.4599999988,-91779.439999999988,-188043.13999999998,-422613,210458.65000000002,-8950247.1999999974,6576857.1100000003,-14040,14040,0,0,0,14020790.630000003,0.57321078036576878,10439305.219999999,0.42678921963423122,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},34,0.36104605458358141,1.1134926456460744E-2,0.37218098104004205,7.1906904995809928E-2,3757.6365155131266,-3.7127476980978059E-3,-194.01692124104861,2585544.4399999967,2.9779337306613883E-2,9386900.1999999974,8.2024734853365141E-3,3.5164855858376312E-3,448.79031026252977,8.5881436562208271E-3,945884.09,4.3199600086733882E-2,2257.4799284009546,6378.4596181384259,646.81775656324589,0.42678921963423122,6.2652065070110561E-3,6.1419427833141978E-2,3930363.8246153812,2014798.4599999988,0.36908921309389409,{"$f":"I278=Comparatives!$D$3","v":false},34,{"$f":"ROW()","v":278},{"$f":"NOT(ISNA(MATCH(BU278,Comparatives!$F:$F,0)))","v":false},{"$f":"BU278='List Box etc'!$G$18","v":false},{"$f":"K278=Assumptions!$F$16","v":false},false]
[null,"Chile ",278,"Store 278","Store 278 Chile ",9617363.6399999987,400," Brand Type 15"," Brand Type 15"," Classification Type 25"," Classification Type 25",3009623.5384615385,2778530.1100000003,11231744.220000001,4582991.82,109764.43999999999,4692756.26,-1914226.1500000004,-188057.76,0,-149106.37999999995,-728665.71000000008,-419760.24999999988,0,-51610.310000000005,-50103.57,-54221.23,2724308.8800000004,-29340.31,-65503.649999999994,-3718676.2000000007,3580729.6000000006,-15665878.659999993,13147582.15,-286103.03999999992,284800.26,0,0,0,8865037.290000001,0.70075846472982783,3785594.4699999997,0.29924153527017211,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},35,0.40803919055058396,9.7726976193551508E-3,0.41781188816993908,6.4875561242081062E-2,1821.6642750000001,1.327544298369002E-2,372.76594999999986,2657545.8899999922,2.0402744578758774E-2,19670657.899999991,2.7564522892749828E-3,4.8274986447296433E-3,163.75912499999998,5.8320104800249793E-3,319111.95,2.8411611210996755E-2,797.77987500000006,1049.4006249999998,0,0.29924153527017211,4.5950396473683234E-3,0.26795691564115215,5667169.4284615312,2724308.8800000004,0.34611677281942316,{"$f":"I279=Comparatives!$D$3","v":true},35,{"$f":"ROW()","v":279},{"$f":"NOT(ISNA(MATCH(BU279,Comparatives!$F:$F,0)))","v":false},{"$f":"BU279='List Box etc'!$G$18","v":false},{"$f":"K279=Assumptions!$F$16","v":false},true]
[null,"Chile ",279,"Store 279","Store 279 Chile ",3945431.5399999991,329.75," Brand Type 15"," Brand Type 15"," Classification Type 23"," Classification Type 23",117609771.46153846,49255576.370000005,244175003.37,97805960.330000013,2591071.1899999995,100397031.52,-51148163.369999997,-1159431.7200000002,-2404292.2799999998,-2607732.6100000041,-18560081.140000001,-21685320.900000002,-194375.57,-1807485.5799999996,-354774.14,-4653655.91,44601920.460000008,-375630.11,-875516.79,-38119723.119999997,14481024.440000001,-439056087.47999996,239196814.72999999,-577338.24000000011,577297.81000000006,0,0,0,143461902.81000003,0.48953303210527377,149596774.34,0.51046696789472623,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},36,0.40055680958379669,1.0611533343868669E-2,0.4111683429276653,7.6011388896658622E-2,56285.310507960581,1.0679768911678848E-2,7908.2110993176775,223498011.85999998,2.0821911887587922E-2,477753148.83999997,9.7407121675685999E-3,1.905869088060699E-2,2655.0926156178925,3.585611868194893E-3,3697321.55,1.5142096852548923E-2,11212.499014404852,65762.914025777107,7880.7213040181941,0.51046696789472623,7.4024185729654919E-3,0.48166179927649511,341107783.32153845,44601920.460000008,9.4144385737832806E-2,{"$f":"I280=Comparatives!$D$3","v":true},36,{"$f":"ROW()","v":280},{"$f":"NOT(ISNA(MATCH(BU280,Comparatives!$F:$F,0)))","v":false},{"$f":"BU280='List Box etc'!$G$18","v":false},{"$f":"K280=Assumptions!$F$16","v":false},true]
[null,"Chile ",280,"Store 280","Store 280 Chile ",6151401.3399999989,309," Brand Type 16"," Brand Type 16"," Classification Type 31"," Classification Type 31",1273384.923076923,2424335.81,15373437.060000002,5673704.5500000007,187788.44,5861492.9900000002,-3437157.18,-292479.46999999997,-40229.760000000009,-120313.15000000037,-1424022.0399999998,-953960.31000000017,0,-100089.68,-42107.68,-75222.78,2349113.0300000003,-32821.919999999998,-77853.55,-3102208.5599999991,2578674.0399999996,-4286835.16,2136576.62,-8160,8160,0,0,0,9415232.8999999985,0.55795082194952916,7459431.5500000017,0.44204917805047095,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},36,0.36905895069895317,1.2215124000384074E-2,0.38127407469933722,9.2628735815047436E-2,4608.4855663430417,7.8260410817982927E-3,389.36294498382,2673793.0599999996,2.8133358981790466E-2,7397203.7199999988,1.016908318972186E-2,4.8930359363633406E-3,251.95323624595471,5.0641603238202604E-3,467498.74999999994,3.0409514032251152E-2,1512.9409385113267,3087.2501941747578,130.19339805825246,0.44204917805047095,6.5105597147447503E-3,8.2830203688811457E-2,3947177.9830769226,2349113.0300000003,0.42849888929547136,{"$f":"I281=Comparatives!$D$3","v":false},36,{"$f":"ROW()","v":281},{"$f":"NOT(ISNA(MATCH(BU281,Comparatives!$F:$F,0)))","v":false},{"$f":"BU281='List Box etc'!$G$18","v":false},{"$f":"K281=Assumptions!$F$16","v":false},false]
[null,"Chile ",281,"Store 281","Store 281 Chile ",2917353.97,50," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",423903.92307692306,1388347.5600000003,7816954.8399999999,2639066.3300000005,3840.5499999999997,2642906.8800000004,-1254559.3199999998,-69836.85000000002,-15724.38,-40025.90999999964,-667706.87000000011,-270169.01999999996,-1939.46,-80842.83,-10221.609999999999,-258725.35999999993,1129622.2000000004,0,-12753.3,-4656314.3000000007,3320262.0200000005,-20037343.32,10312677.199999999,-7464,7464,0,0,0,5236866.87,0.5876639835863936,3674461.7400000007,0.4123360164136064,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},36,0.33760797957993582,4.9131024530774949E-4,0.33809928982524357,8.5417772478777701E-2,13354.137400000001,5.1203967298344578E-3,800.51819999999282,11060718.400000002,2.3391370310991724E-2,24701121.620000001,1.0474235299117559E-2,3.3097972969740215E-2,255.06599999999997,1.6314920913627793E-3,160901.29,2.0583627933559868E-2,3218.0258000000003,5403.3803999999991,353.27679999999998,0.4123360164136064,1.034198503825564E-2,5.4228779845032736E-2,11484622.323076926,1129622.2000000004,7.0818870757788741E-2,{"$f":"I282=Comparatives!$D$3","v":false},36,{"$f":"ROW()","v":282},{"$f":"NOT(ISNA(MATCH(BU282,Comparatives!$F:$F,0)))","v":false},{"$f":"BU282='List Box etc'!$G$18","v":false},{"$f":"K282=Assumptions!$F$16","v":false},false]
[null,"Chile ",282,"Store 282","Store 282 Chile ",5324306.2699999996,400," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",21510804.53846154,3616879.08,25249372.949999996,9620016.8500000015,281761.36,9901778.209999999,-6278644.8500000006,-532229.75,-241826.18,-625862.9800000001,-1860645.7399999998,-2090660.2800000005,0,-139085.69999999998,33080.93,-91081.89,3525797.19,-52318.210000000006,-225307.76,-1406187.7800000005,392121.81,-10658233.58,8111109.1899999995,-8160,8160,0,0,0,15690246.720000001,0.55668464663217854,12494914.869999999,0.44331535336782146,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},36,0.38100022796803762,1.1159142864971624E-2,0.39215937083300917,7.3690770209800402E-2,4651.6143499999998,2.478726823194238E-2,1564.6574500000002,3561190.3600000013,2.5576248611433389E-2,12072581.360000001,7.5445248438565909E-3,3.6072931466601039E-3,563.26940000000002,8.9233012022185698E-3,690552.72999999986,2.7349302153660018E-2,1726.3818249999997,5226.6507000000011,604.56544999999994,0.44331535336782146,5.5084813502269568E-3,0.85193420767550365,25071994.898461543,3525797.19,0.10125137577129018,{"$f":"I283=Comparatives!$D$3","v":false},36,{"$f":"ROW()","v":283},{"$f":"NOT(ISNA(MATCH(BU283,Comparatives!$F:$F,0)))","v":false},{"$f":"BU283='List Box etc'!$G$18","v":false},{"$f":"K283=Assumptions!$F$16","v":false},false]
[null,"Chile ",283,"Store 283","Store 283 Chile ",6865022.4299999997,252," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",3277468.230769231,1659377.6500000006,16118673.08,5951853.9900000002,-104587.20999999999,5847266.7800000012,-4187889.1299999994,-258007.58999999994,-347010.45,-445214.24999999983,-760559.74,-1891613.71,-15493.729999999998,-154346.82,-48401.06,-104102.77,1555274.8800000006,-41089.37999999999,-79710.429999999993,-3602722.4400000009,1734099.5899999999,-11713719.270000003,8223417.9299999997,-124318.79999999997,124318.79999999997,-10298.879999999999,10298.879999999999,0,11460706.780000001,0.62369536588054209,6914781.3299999991,0.37630463411945791,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},36,0.36925210657600854,-6.4885744304704262E-3,0.36276353214553819,4.7185009350658037E-2,3018.0942063492062,2.7621023628329574E-2,1766.7232142857135,5358924.1900000051,1.9426057602057609E-2,15451059.390000006,6.737581376936249E-3,6.4585198473421732E-3,316.31123015873015,4.9452228235154451E-3,501844.84999999992,3.1134377346649426E-2,1991.4478174603171,7506.4036111111109,1438.5086507936508,0.37630463411945791,9.5756529854503381E-3,0.20333362519994921,8636392.420769237,1555274.8800000006,0.12966037889930213,{"$f":"I284=Comparatives!$D$3","v":false},36,{"$f":"ROW()","v":284},{"$f":"NOT(ISNA(MATCH(BU284,Comparatives!$F:$F,0)))","v":false},{"$f":"BU284='List Box etc'!$G$18","v":false},{"$f":"K284=Assumptions!$F$16","v":false},false]
[null,"Chile ",284,"Store 284","Store 284 Chile ",5256519.99,241.5," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1315593.923076923,2177242.7000000007,26076980.130000003,11370557.92,85199.56,11454440.299999999,-9244886.0999999996,-1327349.31,-1397874.9199999997,-174064.63999999975,-2230372.8099999996,-3382649.4400000009,0,-294219.11000000004,-54954.64,116473.63000000005,2293716.3300000005,-33285.47,-231647.18,-18132664.68,12429214.609999999,-3915757.5600000005,6780909.8999999994,-9096,9096,0,0,0,12705057.809999997,0.43300636577842061,16636445.719999999,0.56699363422157945,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},36,0.4360381402798576,3.2672326157116259E-3,0.4392548616786478,8.5530333607689843E-2,9235.4981780538292,6.675030587600472E-3,720.76455486542341,2838297.7300000014,-4.1036438414795894E-2,22057518.240000002,-5.2804503540557898E-3,-4.4665306112652257E-3,959.20157349896476,8.8832057563867917E-3,1709808.53,6.5567735277482067E-2,7079.9525051759838,14006.82997929607,5788.3019461697713,0.56699363422157945,1.1282714046382947E-2,5.0450394045567074E-2,4153891.6530769244,2293716.3300000005,0.39757314237522251,{"$f":"I285=Comparatives!$D$3","v":false},36,{"$f":"ROW()","v":285},{"$f":"NOT(ISNA(MATCH(BU285,Comparatives!$F:$F,0)))","v":false},{"$f":"BU285='List Box etc'!$G$18","v":false},{"$f":"K285=Assumptions!$F$16","v":false},false]
[null,"China ",285,"Store 285","Store 285 China ",31610217.760000002,1507," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",34272638.230769232,3789209.8600000003,20650453.589999996,6678189.3200000012,11764.029999999999,6689953.3499999996,-2896954.0199999996,-223441.8,-92490.60000000002,-34665.669999999103,-1191276.47,-962347.98,-1939.46,-231635.15000000002,-34902.68,-50467.63,3738742.2300000004,-1072.6199999999999,-19311.25,-1164528,991333.69000000006,-4159099.6400000011,1685933.49,-512448,501042.77999999997,0,0,0,13720459.049999999,0.58281966419221887,9821057.9799999986,0.41718033580778119,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},36,0.323391895044568,5.6967416956384641E-4,0.32396156921413177,5.7687666026710271E-2,790.49533510285335,1.6786880660474204E-3,23.003098871930394,2657765.6800000011,1.8988743206285956E-2,5836075.6400000006,8.647528427167539E-3,2.4438993448763274E-3,12.814366290643664,9.3514895040133609E-4,491052.25,2.3779247649930196E-2,325.84754479097546,638.58525547445254,62.660955540809574,0.41718033580778119,1.1216952159935586E-2,1.6596554686510998,36930403.910769232,3738742.2300000004,7.2891009047832814E-2,{"$f":"I286=Comparatives!$D$3","v":false},36,{"$f":"ROW()","v":286},{"$f":"NOT(ISNA(MATCH(BU286,Comparatives!$F:$F,0)))","v":false},{"$f":"BU286='List Box etc'!$G$18","v":false},{"$f":"K286=Assumptions!$F$16","v":false},false]
[null,"China ",286,"Store 286","Store 286 China ",4086819.51,126.994," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",9494377.692307692,1680798.2899999993,16633600.690000001,6492994.4500000002,193531.06,6686525.5099999998,-5005727.2200000007,-411086.95,-35820,-43094.220000000518,-1319006.69,-2307981,13350,-128283.43000000002,-58988.360000000008,-365157.45,1315640.8399999994,-65812,-133172.37,-4808341.5999999996,2904023.26,-30073287.280000009,14677034.15,0,0,0,0,0,10928191.91,0.58641497460325243,7707402.9899999984,0.41358502539674752,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},36,0.39035411340032594,1.1634946852869293E-2,0.4019890602531952,7.9297724803083502E-2,10386.370143471344,2.5907932265025724E-3,339.34059876844981,17300571.470000006,2.110666983649644E-2,34881628.88000001,1.0468474716482332E-2,2.195300084482189E-2,1048.650881143991,8.0062262213654225E-3,664170.74,3.992946280111765E-2,5229.9379498244007,18173.937351370932,176.93749310991072,0.41358502539674752,7.7123066971977435E-3,0.57079509537677209,26794949.162307698,1315640.8399999994,3.5352237433333399E-2,{"$f":"I287=Comparatives!$D$3","v":false},36,{"$f":"ROW()","v":287},{"$f":"NOT(ISNA(MATCH(BU287,Comparatives!$F:$F,0)))","v":false},{"$f":"BU287='List Box etc'!$G$18","v":false},{"$f":"K287=Assumptions!$F$16","v":false},false]
[null,"China ",287,"Store 287","Store 287 China ",29029679.280000001,1012," Brand Type 4"," Brand Type 4"," Classification Type 7"," Classification Type 7",4384039.923076923,1386578.4800000002,8267666.8100000005,2759926.17,5516.7900000000009,2765442.96,-1378864.48,-81382.200000000012,-7291.2000000000016,-49450.239999999882,-493570.74999999994,-504836.86,-1939.46,-72193.5,-12268.040000000003,-158035.79999999996,1228542.6800000002,-3523.5199999999995,-14723.999999999996,-1492191.36,694192.68,-13968200.740000002,5600819.5600000005,0,0,0,0,0,6564280.5899999999,0.69646503844981555,2860859.55,0.30353496155018439,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},36,0.33382164925439223,6.6727289896676431E-4,0.33448892215335896,5.9698916434683939E-2,487.71813241106713,5.9811602398137619E-3,48.863873517786445,9165379.8600000013,1.7242689600865047E-2,15460392.100000001,1.0221978781508391E-2,1.9114921250678697E-2,14.549407114624502,1.7809135682863829E-3,169367.26,2.0485496560546566E-2,167.35895256916996,498.85065217391303,9.1212055335968394,0.30353496155018439,8.7320282322794762E-3,0.53026325610682445,13549419.783076923,1228542.6800000002,6.5283292108551702E-2,{"$f":"I288=Comparatives!$D$3","v":false},36,{"$f":"ROW()","v":288},{"$f":"NOT(ISNA(MATCH(BU288,Comparatives!$F:$F,0)))","v":false},{"$f":"BU288='List Box etc'!$G$18","v":false},{"$f":"K288=Assumptions!$F$16","v":false},false]
[null,"China ",288,"Store 288","Store 288 China ",20871342.660000004,255.23," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",7867523,23413.900000000547,17908471.059999999,7046726.4000000004,118110.05000000002,7164836.4500000011,-7135655.0899999999,-536342.97,-102931.68,-75881.189999999406,-1758824.5999999999,-3509895.9200000009,-53089.630000000019,-175787.86000000002,-49898.14,-294036.72000000003,-270622.81999999948,-40483.469999999994,-230239.16999999995,-9969777.9299999997,2854460.6200000006,-42406195.959999986,16566857.640000002,0,0,0,0,0,10273588.629999999,0.50432833785324982,10097244.93,0.49567166214675018,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},36,0.39348565136525959,6.5952056769272866E-3,0.40008085704218693,9.8211879400943114E-2,6891.1358382635271,4.2371674134419049E-3,297.30513654350744,32954655.62999998,8.9224637423407412E-3,52375973.889999986,5.6139618638411555E-3,1.6418862281144399E-2,902.08506053363624,1.2856439236415751E-2,802512.44,4.481189026753242E-2,3144.2715981663596,13751.894056341343,611.29690867061083,0.49567166214675018,9.8159055237627881E-3,0.43931851991389381,40822178.62999998,-270622.81999999948,-4.7731021944234665E-3,{"$f":"I289=Comparatives!$D$3","v":false},36,{"$f":"ROW()","v":289},{"$f":"NOT(ISNA(MATCH(BU289,Comparatives!$F:$F,0)))","v":false},{"$f":"BU289='List Box etc'!$G$18","v":false},{"$f":"K289=Assumptions!$F$16","v":false},false]
[null,"China ",289,"Store 289","Store 289 China ",5654257.0800000001,102," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",1058011.5384615385,2634142.3099999996,18824804.98,5915375.46,11527.3,5926902.7599999988,-3292760.45,-174377.52,-174384,3680.6400000000758,-1105941.7799999998,-1120723.7899999998,-4744.38,-183093.51,-22543.509999999995,-540702.3600000001,2093439.9499999995,-1126.92,-31234.6,-13339707,4109899.6799999997,-36662085.479999997,8293592.9399999995,0,0,0,0,-5256,14819285.100000001,0.6905448901486233,6640992.5899999999,0.30945510985137675,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},36,0.31423302744887188,6.1234631711972181E-4,0.31484537376599153,5.8749175950294483E-2,10842.566470588234,-1.9552075062187845E-4,-36.084705882353681,37598299.859999999,1.4381032174681957E-2,50001792.479999997,1.081365953463115E-2,2.872286648251907E-2,306.22156862745095,1.6592256882971437E-3,381141.46,2.0246768049121112E-2,3736.6809803921569,10987.488137254901,1756.1605882352942,0.30945510985137675,9.7261836281716425E-3,5.620305440537629E-2,38656311.398461536,2093439.9499999995,3.8991737945798598E-2,{"$f":"I290=Comparatives!$D$3","v":false},36,{"$f":"ROW()","v":290},{"$f":"NOT(ISNA(MATCH(BU290,Comparatives!$F:$F,0)))","v":false},{"$f":"BU290='List Box etc'!$G$18","v":false},{"$f":"K290=Assumptions!$F$16","v":false},false]
[null,"China ",290,"Store 290","Store 290 China ",6450343.5100000007,177.52," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",5030095.692307692,332507.03000000038,18193096.789999999,6557475.21,-137484.30999999997,6419990.8999999994,-6087483.8699999992,-252237.89,-351623.40000000008,-12736.749999999862,-1170850.67,-3690760.7699999991,-1939.46,-136946.57,-46302.660000000011,-262170.31999999995,70336.710000000428,-74521.659999999989,-54823.710000000006,-17787786.900000006,12258076.899999999,-71672983.239999995,65547179.519999996,-713717.5199999999,713717.5199999999,-12732.360000000002,12732.360000000002,0,10822805.660000004,0.52189273212637532,9914799.9700000007,0.47810726787362479,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},36,0.36043754868628941,-7.5569492971405217E-3,0.35288059938914884,6.4356864777609962E-2,6595.5986367733203,7.0008696963568798E-4,71.748253717890165,11655513.720000014,2.2493244510547378E-2,90187220.019999996,2.9069564395250327E-3,1.4410428473293466E-2,308.83117395223076,3.0134347457621597E-3,510008.78,2.803309331484077E-2,2872.9651870211806,20790.675811176199,1991.6790220820194,0.47810726787362479,7.5273919322670748E-3,0.27648375372094597,16685609.412307706,70336.710000000428,3.0350962885805797E-3,{"$f":"I291=Comparatives!$D$3","v":false},36,{"$f":"ROW()","v":291},{"$f":"NOT(ISNA(MATCH(BU291,Comparatives!$F:$F,0)))","v":false},{"$f":"BU291='List Box etc'!$G$18","v":false},{"$f":"K291=Assumptions!$F$16","v":false},false]
[null,"China ",291,"Store 291","Store 291 China ",9261581.8000000007,875," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",272459.84615384613,435514.82999999984,5658196.0599999996,1800652.0699999998,12832.83,1813484.9,-1377970.0699999998,-147780.6,-31469.32,-6052.8899999999721,-578848.37,-349715.89000000013,-10312.94,-53423.21,-20111.140000000003,-2522.0100000000002,432992.81999999983,18.41,-15656.849999999999,-129780,128577.31000000003,-237199.19999999995,195875.63999999998,-583032,583032,0,0,0,3743685.37,0.58038542663598391,2706658.1400000006,0.41961457336401614,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},36,0.31823783603567812,2.2680073054944655E-3,0.3205058433411726,0.10230263565663719,661.54099428571431,1.0697561441517056E-3,6.9175885714285394,42526.25,5.9304782340319218E-2,950011.2,2.6547160707157983E-3,4.4572686652360371E-4,17.893542857142855,2.7671098410117657E-3,221296.54,3.911079390911032E-2,252.91033142857142,399.67530285714298,47.751154285714286,0.41961457336401614,9.4417389276539136E-3,4.8153129242016077E-2,314986.09615384613,432992.81999999983,0.98974156068060848,{"$f":"I292=Comparatives!$D$3","v":false},36,{"$f":"ROW()","v":292},{"$f":"NOT(ISNA(MATCH(BU292,Comparatives!$F:$F,0)))","v":false},{"$f":"BU292='List Box etc'!$G$18","v":false},{"$f":"K292=Assumptions!$F$16","v":false},false]
[null,"China ",292,"Store 292","Store 292 China ",6341595.3700000001,544," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",368530.23076923075,4612036.0600000005,37180956.989999995,14736169.91,419606.99999999994,15155776.910000002,-10541784.720000001,-1119882.8399999996,-681660.83999999985,-688043.72000000067,-2249680.1199999996,-4541974.26,-18365.489999999998,-206988.38,-58549.129999999983,-114533.06000000003,4497503.0000000009,-143046.12,-230030.15,-18671882.93,8955713.4000000004,-12100043.93,1093652.5299999989,-35760,35760,0,0,0,21573236.059999999,0.51964795642663242,19941862.370000005,0.48035204357336753,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},36,0.39633648789522463,1.1285535230114043E-2,0.40762202312533874,6.0506245726947329E-2,4135.441397058823,1.850527193759573E-2,1264.7862500000012,20722560.930000003,5.5269742184321817E-3,30807686.859999999,3.7176780107015159E-3,3.0804225945772258E-3,422.84954044117649,6.1867732469034556E-3,1528466.4699999997,4.1108852319510995E-2,2809.6810110294114,8349.2173897058819,1286.8131066176468,0.48035204357336753,5.5670535875574842E-3,9.9118005722216573E-3,21091091.160769235,4497503.0000000009,0.15353412183923712,{"$f":"I293=Comparatives!$D$3","v":false},36,{"$f":"ROW()","v":293},{"$f":"NOT(ISNA(MATCH(BU293,Comparatives!$F:$F,0)))","v":false},{"$f":"BU293='List Box etc'!$G$18","v":false},{"$f":"K293=Assumptions!$F$16","v":false},false]
[null,"China ",293,"Store 293","Store 293 China ",802413.89,400," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",913234.92307692312,1522779.1800000006,9793656.5099999998,3550629.84,-52933.68,3497696.1600000006,-1974916.9800000004,-240552.68,-71027.16,30788.549999999941,-677346.04,-648336.38,-1939.46,-74077.789999999994,-16141.940000000002,-219791.52000000002,1302987.6600000006,-30758.369999999995,-52722.750000000007,-5473137.2400000002,3967858.66,-13963817.610000003,8656344.3899999987,0,0,0,0,0,7316777.1800000006,0.65536499253592506,3847653.73,0.34463500746407505,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},36,0.36254384012493818,-5.4048944789876034E-3,0.35713894564595067,6.9161710879729443E-2,1693.3651,-3.1437236918165044E-3,-76.971374999999853,6812751.8000000045,3.2261782969988703E-2,19436954.850000001,1.1307919460439556E-2,2.2442232865281492E-2,131.80687500000002,5.3833570685439536E-3,361530.77999999997,3.6914790674029876E-2,903.8269499999999,1620.84095,182.41655000000003,0.34463500746407505,7.5638542075027295E-3,9.3247595741636144E-2,7725986.7230769275,1302987.6600000006,0.12142799992107356,{"$f":"I294=Comparatives!$D$3","v":false},36,{"$f":"ROW()","v":294},{"$f":"NOT(ISNA(MATCH(BU294,Comparatives!$F:$F,0)))","v":false},{"$f":"BU294='List Box etc'!$G$18","v":false},{"$f":"K294=Assumptions!$F$16","v":false},false]
[null,"China ",294,"Store 294","Store 294 China ",19406302.050000001,800," Brand Type 12"," Brand Type 12"," Classification Type 22"," Classification Type 22",3160500.230769231,807080.96000000066,21157317.550000004,7292714.5800000001,225253.71,7517968.290000001,-6690602.3199999984,-369139.14000000007,-181467.03999999998,-460207.39999999973,-1906017.51,-2919984.5100000007,-22920.329999999998,-120386.92,-57806.39,-100700.73999999999,706380.22000000067,-81218.030000000013,-133693.68999999997,-2699713.48,2263314.58,-8863919.1899999976,6515765.3500000006,-15240,15240,0,0,0,13659500.77,0.57264544969314934,10193829.029999999,0.42735455030685071,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},36,0.34468994298381644,1.0646610066123432E-2,0.35533655304993988,9.0087862296134968E-2,2382.5218875,2.1751689405446376E-2,575.25924999999961,2784552.7399999974,3.6164062742801588E-2,11578872.669999998,8.6969381968339757E-3,4.7596175536912507E-3,167.11711249999996,6.3190283779618337E-3,628550.4800000001,2.9708420196207716E-2,785.68810000000008,3649.9806375000007,255.48421249999996,0.42735455030685071,5.6900842800839836E-3,0.14938095168729129,5945052.9707692284,706380.22000000067,8.5549070950362557E-2,{"$f":"I295=Comparatives!$D$3","v":false},36,{"$f":"ROW()","v":295},{"$f":"NOT(ISNA(MATCH(BU295,Comparatives!$F:$F,0)))","v":false},{"$f":"BU295='List Box etc'!$G$18","v":false},{"$f":"K295=Assumptions!$F$16","v":false},false]
[null,"China ",295,"Store 295","Store 295 China ",36584958.93,2677," Brand Type 13"," Brand Type 13"," Classification Type 19"," Classification Type 19",1718446.4615384615,64172.980000000069,1539192.62,473129.58,-0.18,473129.4,-408956.42,0,0,-6374.36,-197472.47,-145289.44,-1194,-13290.800000000001,-26029.86,-7926.18,56246.800000000068,0,-1643.46,-572000.94999999995,9062.76,-3613250.8000000003,0,0,0,0,0,0,863123.17999999993,0.69955038459608565,370702.43000000005,0.30044961540391441,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},36,0.30738815522647189,-1.1694442765714403E-7,0.30738803828204425,0.12829613878995857,73.766331714605897,4.1413660104477369E-3,2.3811580127007845,4176188.99,1.8979457153350716E-3,4185251.75,1.8938358964905755E-3,5.1495699089305659E-3,0.61391856555846103,1.0677416059856107E-3,39320.660000000003,2.5546289326673098E-2,14.688330220395967,54.273231228987676,0.44602166604407917,0.30044961540391441,8.6349166616976111E-3,1.1164596550225543,5894635.4515384622,56246.800000000068,6.8702630269409466E-3,{"$f":"I296=Comparatives!$D$3","v":false},36,{"$f":"ROW()","v":296},{"$f":"NOT(ISNA(MATCH(BU296,Comparatives!$F:$F,0)))","v":false},{"$f":"BU296='List Box etc'!$G$18","v":false},{"$f":"K296=Assumptions!$F$16","v":false},false]
[null,"China ",296,"Store 296","Store 296 China ",12109025.709999997,900," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",2318346.846153846,1622395.1899999992,11469157.579999998,3738548.46,3108.37,3741656.83,-2119261.6400000006,-44448.25,-47755.139999999992,-34343.600000000893,-800503.4800000001,-800411.01999999979,-1939.46,-133345.31,-21757.91,-41249.94,1581145.2499999993,-22479.360000000004,-18872.589999999997,-3592224,3526633.93,-9098861.1599999983,8590705.3399999999,-232573.43999999997,232573.43999999997,0,0,-1639.5799999999997,9217667.2799999993,0.70499275912726012,3857172.37,0.29500724087273994,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},36,0.32596539317929579,2.7101990519516432E-4,0.32623641308449097,6.9796188117244459E-2,889.44831111111125,2.9944309126844256E-3,38.159555555556551,573745.88999999873,7.1895835279970538E-2,12923658.599999998,3.1918159769401531E-3,3.5965971966356058E-3,20.969544444444441,1.6455079519449762E-3,222030.83000000002,1.935894841894744E-2,246.70092222222223,889.34557777777752,55.216222222222214,0.29500724087273994,1.1626425835540749E-2,0.20213750050802304,2892092.7361538447,1581145.2499999993,0.39363349790573277,{"$f":"I297=Comparatives!$D$3","v":false},36,{"$f":"ROW()","v":297},{"$f":"NOT(ISNA(MATCH(BU297,Comparatives!$F:$F,0)))","v":false},{"$f":"BU297='List Box etc'!$G$18","v":false},{"$f":"K297=Assumptions!$F$16","v":false},false]
[null,"China ",297,"Store 297","Store 297 China ",13017874.34,500," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",384138.30769230769,32801194.690000013,227336956.09,91781017.110000014,1984305.2999999998,93765322.410000011,-60828307.510000005,-3498647.65,-7429061.459999999,-3342692.4900000012,-17934310.849999998,-23610692.030000001,-234113.39,-1603573.3499999999,-345578.58999999997,-4802419.9200000009,27998774.770000011,-411456.89999999997,-1194595.3999999999,-77431914.030000001,38440364.409999996,-476208235.19999987,254800318.69,-1009324.1999999998,1009324.1999999998,0,0,0,120227117.85000001,0.4542722936511141,144431589.12,0.5457277063488859,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},36,0.40372238059554644,8.7284765931960346E-3,0.41245085718874247,7.8888673264807932E-2,35868.621699999996,1.4703691592829584E-2,6685.3849800000025,260399466.12999988,1.8442510621747885E-2,554649473.42999995,8.6584773808607868E-3,2.1124677670527003E-2,2389.1907999999999,5.2547347362523573E-3,5859256.4900000002,2.5773444805341682E-2,11718.512980000001,47221.384060000004,15326.349699999997,0.5457277063488859,7.0537293081603687E-3,1.6897310243752532E-3,260783604.4376922,27998774.770000011,7.7302090665813034E-2,{"$f":"I298=Comparatives!$D$3","v":false},36,{"$f":"ROW()","v":298},{"$f":"NOT(ISNA(MATCH(BU298,Comparatives!$F:$F,0)))","v":false},{"$f":"BU298='List Box etc'!$G$18","v":false},{"$f":"K298=Assumptions!$F$16","v":false},false]
[null,"China ",298,"Store 298","Store 298 China ",12117958.58,1000," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",585588.69230769225,2551493.5,17942259.690000001,5633323.9000000004,11554.73,5644878.629999999,-3074948.34,0,0,-132874.01000000033,-1315771.5099999998,-1225276.99,-3344.38,-141341.10999999999,-15057.590000000002,-86220.54,2465272.96,-16242.880000000001,-24659.350000000002,-2779812.3599999994,1209587.6299999999,-14635101.689999999,11134197.630000001,-508704,508704,0,0,0,11811321.610000001,0.57750518935352702,8640999.5599999987,0.42249481064647282,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},36,0.31396958896652777,6.4399524918480318E-4,0.31461358421571251,7.3333656559064084E-2,1315.7715099999998,7.4056452362049338E-3,132.87401000000034,5071128.7899999972,1.7002238272871797E-2,17923618.049999997,4.8104428335550261E-3,4.8054448820654648E-3,24.659350000000003,1.3743725944254238E-3,172641.58,9.6220644992793536E-3,172.64157999999998,1225.2769900000001,3.3443800000000001,0.42249481064647282,7.8775534655077754E-3,3.2637399214217495E-2,5656717.4823076893,2465272.96,0.31378560742190015,{"$f":"I299=Comparatives!$D$3","v":false},36,{"$f":"ROW()","v":299},{"$f":"NOT(ISNA(MATCH(BU299,Comparatives!$F:$F,0)))","v":false},{"$f":"BU299='List Box etc'!$G$18","v":false},{"$f":"K299=Assumptions!$F$16","v":false},false]
[null,"China ",299,"Store 299","Store 299 China ",19731065.769999996,756," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",219722.76923076922,1328982.6899999995,7653507.8199999994,2742349.2799999993,58815.67,2801164.9499999993,-1463657.73,-89881.73,19738.200000000004,272873.86,-661682.9,-538733.60000000009,0,-32207.940000000002,-22796.120000000003,-44356.450000000004,1284626.2399999995,-202467.54,-52992.34,-2863949.62,2533046.2999999998,-18140225.370000001,16144612.5,-7560,7560,0,0,0,7174926.5200000005,0.82762182146998264,1494403.28,0.17237817853001738,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},36,0.3583127298614297,7.6847990990881361E-3,0.36599752896051779,8.6454853847657012E-2,875.24193121693122,-3.5653437145112897E-2,-360.94425925925924,2326516.1900000013,1.9065609855051117E-2,21011734.990000002,2.1110322408459045E-3,5.7955712652554663E-3,70.095687830687822,6.9239283798105539E-3,347353.33,4.538485334689317E-2,459.46207671957671,712.61058201058211,-26.108730158730165,0.17237817853001738,4.2082585864529768E-3,2.8708766541871676E-2,2546238.9592307704,1284626.2399999995,0.36325376667688142,{"$f":"I300=Comparatives!$D$3","v":false},36,{"$f":"ROW()","v":300},{"$f":"NOT(ISNA(MATCH(BU300,Comparatives!$F:$F,0)))","v":false},{"$f":"BU300='List Box etc'!$G$18","v":false},{"$f":"K300=Assumptions!$F$16","v":false},false]
[null,"China ",300,"Store 300","Store 300 China ",4645973.1099999994,349," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",3688363.230769231,-8457.2200000000303,5883239.3400000008,1924932.1199999999,-1413.4599999999998,1923518.66,-1931975.8800000001,-135363.21,0,-52676.77999999989,-547491.64,-941443.94000000006,0,-107922.66,-34667.320000000014,-208607.77,-217064.99000000002,-25437.86,-53720.959999999999,-814077.7,397302.96,-19009718.410000004,6619381.1999999993,0,0,0,0,0,3874027.74,0.78715713124031605,1047515.35,0.21284286875968408,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},37,0.32718915698574991,-2.4025199695513317E-4,0.32694890498879475,9.3059555860258436E-2,1568.7439541547278,8.953703386134871E-3,150.93633237822317,12807111.950000003,1.6288431834938395E-2,19823796.110000003,1.0523099049367692E-2,3.5457977815330555E-2,153.92825214899713,9.1311872414831918E-3,303391.05,5.1568707724884089E-2,869.31532951289398,2697.5471060171922,0,0.21284286875968408,1.8344087969740831E-2,0.62692727893834599,16495475.180769235,-217064.99000000002,-9.4745250492815365E-3,{"$f":"I301=Comparatives!$D$3","v":true},37,{"$f":"ROW()","v":301},{"$f":"NOT(ISNA(MATCH(BU301,Comparatives!$F:$F,0)))","v":false},{"$f":"BU301='List Box etc'!$G$18","v":false},{"$f":"K301=Assumptions!$F$16","v":false},true]
[null,"China ",301,"Store 301","Store 301 China ",8085921.3000000007,442," Brand Type 15"," Brand Type 15"," Classification Type 26"," Classification Type 26",1108134.7692307692,1965134.0900000005,17137494.799999997,5744339.8499999996,-13583.56,5730756.29,-3765130.13,-354995.74000000005,0,-124910.75999999995,-1080306.4400000004,-1904774.6600000001,-1880.98,-185152.11999999997,357618.50999999995,-571828.66999999993,1393305.4200000006,-43813.04,-95101.23,-15722495.799999999,8826218.2200000007,-51129518.310000002,21857094.289999999,-18131.21,18131.079999999998,0,0,0,10693926.25,0.72687937371956635,4018179.55,0.2731206262804336,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},38,0.33519134021852487,-7.9262226822090717E-4,0.33439871795030396,6.303759403620654E-2,2444.1322171945712,7.2887409424626038E-3,282.60352941176461,36168701.730000004,1.5810041352015095E-2,66870145.32,8.5513298537572245E-3,3.3367109759823238E-2,215.16115384615384,5.5493075919124425E-3,226342.39000000004,1.3207437413781161E-2,512.08685520361996,4309.4449321266975,4.2556108597285069,0.2731206262804336,1.0803919835470934E-2,6.4661421179878026E-2,37276836.499230772,1393305.4200000006,2.6911615807867752E-2,{"$f":"I302=Comparatives!$D$3","v":true},38,{"$f":"ROW()","v":302},{"$f":"NOT(ISNA(MATCH(BU302,Comparatives!$F:$F,0)))","v":false},{"$f":"BU302='List Box etc'!$G$18","v":false},{"$f":"K302=Assumptions!$F$16","v":false},true]
[null,"China ",302,"Store 302","Store 302 China ",6372271.3900000006,529," Brand Type 15"," Brand Type 15"," Classification Type 23"," Classification Type 23",961402.61538461538,1379061.7699999998,14481967.520000001,4960960.26,-9322.7100000000009,4951637.55,-3572575.78,-318775.13000000006,0,-38116.169999999984,-892269.65999999992,-1712532.0699999998,0,-185242.97,-33779.31,-105594.15,1273467.6199999999,-20638.449999999997,-74193.679999999993,-3365561.1999999997,3200835.2,-10504193.300000001,7087357.9800000004,-97616.37,97616.37,0,0,0,9883970.6799999978,0.79693736417212924,2518472.88,0.20306263582787071,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},39,0.34256120607567825,-6.4374609231273845E-4,0.34191745998336553,6.1612461067030472E-2,1686.7101323251416,2.631974553689648E-3,72.053251417769346,3581561.3200000003,2.9482714538585642E-2,13967370.869999999,7.5600591537811727E-3,7.2914229267654089E-3,140.25270321361057,5.1231767988387245E-3,558435.8600000001,3.8560772852776017E-2,1055.6443478260871,3237.3006994328921,0,0.20306263582787071,1.2791284730073748E-2,6.6386187792293522E-2,4542963.9353846153,1273467.6199999999,0.20182785939778186,{"$f":"I303=Comparatives!$D$3","v":true},39,{"$f":"ROW()","v":303},{"$f":"NOT(ISNA(MATCH(BU303,Comparatives!$F:$F,0)))","v":false},{"$f":"BU303='List Box etc'!$G$18","v":false},{"$f":"K303=Assumptions!$F$16","v":false},true]
[null,"China ",303,"Store 303","Store 303 China ",4471078.3699999992,40," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",2189242.769230769,1784116.3299999991,11377902.550000001,3941534.8899999992,-18098.84,3923436.05,-2139319.7199999997,-224951.42,0,-76451.830000000031,-687981.49999999988,-600206.11,0,-219316.39000000004,-84736.540000000008,-125435.39000000001,1658680.9399999992,-21043.58,-26144.03,-3020941.95,2603444.3699999996,-9796157.160000002,6008278.7800000003,-54019.15,54019.139999999992,0,0,0,7320906.0600000005,0.74666385980279149,2483915.7000000002,0.2533361401972084,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},39,0.34642016599096281,-1.5907009152578827E-3,0.344829465075705,6.046646092956736E-2,17199.537499999999,6.7193254348974912E-3,1911.2957500000007,4205375.9700000025,2.9827390201214266E-2,12871118.260000004,9.7454927743007135E-3,1.102447392643559E-2,653.60074999999995,2.2977899384452011E-3,550047.93000000005,4.8343526197629459E-2,13751.198250000001,15005.152749999999,0,0.2533361401972084,1.9275643207191998E-2,0.19241180521718995,6394618.7392307715,1658680.9399999992,0.18675863651937746,{"$f":"I304=Comparatives!$D$3","v":false},39,{"$f":"ROW()","v":304},{"$f":"NOT(ISNA(MATCH(BU304,Comparatives!$F:$F,0)))","v":false},{"$f":"BU304='List Box etc'!$G$18","v":false},{"$f":"K304=Assumptions!$F$16","v":false},false]
[null,"China ",304,"Store 304","Store 304 China ",3452584.84,60," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",448863.69230769231,791888.4799999994,8094771.7899999982,2636259.9399999995,-2960.4100000000003,2633299.5299999993,-1841411.05,-113955.31999999999,0,-97135.870000000257,-581094.56000000006,-593497.90999999992,0,-157689.78999999998,-53696.31,-74544.149999999994,717344.32999999938,-35267.240000000005,-46918.96,-1605247.8,1341862.2,-6077538.1299999999,3649654.1800000006,-19555.200000000004,19555.190000000002,0,0,0,4836769.330000001,0.70520665651653314,2021885.9100000001,0.29479334348346686,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},39,0.32567439927790726,-3.6571877216565743E-4,0.32530868050574158,7.178640424648712E-2,9684.9093333333349,1.1999828101392378E-2,1618.9311666666711,2691269.56,2.7698507465747872E-2,7702341.1299999999,9.678115879554661E-3,9.2089254563160472E-3,781.98266666666666,5.7962054048221676E-3,360608.66,4.4548341738983116E-2,6010.1443333333327,9891.6318333333311,0,0.29479334348346686,1.9480449120851624E-2,5.5451061988208615E-2,3140133.2523076925,717344.32999999938,0.16447961793354823,{"$f":"I305=Comparatives!$D$3","v":false},39,{"$f":"ROW()","v":305},{"$f":"NOT(ISNA(MATCH(BU305,Comparatives!$F:$F,0)))","v":false},{"$f":"BU305='List Box etc'!$G$18","v":false},{"$f":"K305=Assumptions!$F$16","v":false},false]
[null,"China ",305,"Store 305","Store 305 China ",6525071.6100000003,220," Brand Type 29"," Brand Type 29"," Classification Type 37"," Classification Type 37",1005492.6923076923,1821982.6300000011,12844702.85,4265732.1100000003,-7175.8399999999992,4258556.2700000014,-2436573.6399999997,-387676.07999999996,0,18577.470000000139,-638652.07000000007,-853263.4,0,-267669.34000000003,-29068.139999999996,-115718.35,1706264.280000001,-34479.769999999997,-57039.17,-2128058.62,1858392.7099999997,-24116385.050000001,19794866.25,-350431.83,350431.82999999996,0,0,0,8647807.0299999993,0.79942602500494375,2169712.9899999998,0.20057397499505619,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},39,0.33210048996968433,-5.5866142516484919E-4,0.33154182854451952,4.9721046680344196E-2,2902.9639545454547,-1.4463137230146309E-3,-84.443045454546095,4591184.7100000009,2.5204464056511458E-2,26594875.5,4.3511521608740004E-3,9.0090328559060441E-3,259.26895454545456,4.4406764925667393E-3,718893.33,5.5968077922487709E-2,3267.6969545454544,3878.4700000000003,0,0.20057397499505619,2.0838889239076484E-2,7.82807281764165E-2,5596677.4023076929,1706264.280000001,0.21950707416036622,{"$f":"I306=Comparatives!$D$3","v":false},39,{"$f":"ROW()","v":306},{"$f":"NOT(ISNA(MATCH(BU306,Comparatives!$F:$F,0)))","v":false},{"$f":"BU306='List Box etc'!$G$18","v":false},{"$f":"K306=Assumptions!$F$16","v":false},false]
[null,"China ",306,"Store 306","Store 306 China ",28190071.09,902," Brand Type 29"," Brand Type 29"," Classification Type 36"," Classification Type 36",7453426.307692308,800262.80999999994,7535409.79,2320262.6999999997,-4204.8999999999996,2316057.7999999998,-1515794.9900000002,-151605.71,0,-97582.650000000125,-472025.62,-601655.82999999996,0,-118496.43000000001,112150.19000000002,-57106.22,743156.59,-34549.47,16245.330000000007,-228279.19,149426.66999999998,-6999279.4400000013,4904201.0700000012,-19555.309999999998,19555.190000000002,0,0,0,4809514.0100000007,0.75120256019707743,1592905.6099999999,0.24879743980292246,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},39,0.30791460115137276,-5.5801875640262952E-4,0.30735658239497016,6.264100203633384E-2,523.30999999999995,1.294987966407599E-2,108.18475609756112,2173931.0099999998,2.6268644100163972E-2,7247113.9400000013,7.8798567916540836E-3,7.5783828074995774E-3,-18.010343680709543,-2.155865500713533E-3,192501.42,2.5546244380161308E-2,213.41620842572064,667.0242017738359,0,0.24879743980292246,1.5725280150955135E-2,0.98912023571478624,9627357.3176923078,743156.59,5.557836144885684E-2,{"$f":"I307=Comparatives!$D$3","v":false},39,{"$f":"ROW()","v":307},{"$f":"NOT(ISNA(MATCH(BU307,Comparatives!$F:$F,0)))","v":false},{"$f":"BU307='List Box etc'!$G$18","v":false},{"$f":"K307=Assumptions!$F$16","v":false},false]
[null,"China ",307,"Store 307","Store 307 China ",7198794.5300000012,239," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1537149.4615384615,2077601.88,10846004.199999999,3727370.2300000004,-14375.5,3712994.7300000004,-1635392.8499999999,-99693.95,0,-48241.439999999944,-563238.59,-452639.61,-8203.4600000000009,-213662.84000000003,18470.999999999996,-51247.640000000007,2026354.24,-25272.74,-50785.36,-256063.97999999995,165946.71000000002,-5405446.9900000002,3581329.71,-19555.190000000002,19555.21,0,0,0,7338125.6799999997,0.78472381786207412,2013095.1099999999,0.21527618213792599,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},39,0.34366298973035625,-1.3254189962419525E-3,0.3423375707341143,5.1930515571808465E-2,2356.6468200836821,4.4478537081886751E-3,201.84702928870269,1914234.5299999998,2.6771871051767107E-2,5681066.1600000001,9.0207785927280959E-3,4.7250249082514658E-3,212.49104602510459,4.6824027599030437E-3,320158.53000000003,2.9518569612945571E-2,1339.575439330544,1893.8895815899582,34.324100418410048,0.21527618213792599,1.9699682579875824E-2,0.14172495540232793,3451383.9915384613,2026354.24,0.42272174188003314,{"$f":"I308=Comparatives!$D$3","v":false},39,{"$f":"ROW()","v":308},{"$f":"NOT(ISNA(MATCH(BU308,Comparatives!$F:$F,0)))","v":false},{"$f":"BU308='List Box etc'!$G$18","v":false},{"$f":"K308=Assumptions!$F$16","v":false},false]
[null,"DRC",308,"Store 308","Store 308 DRC",51710654.780000001,3500," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",30937242.384615384,2406274.3600000003,14143527.99,5076091.18,-7590.6100000000006,5068500.57,-2662226.21,-151000.31,0,-75856.569999999978,-809110.79999999993,-1078952.1499999999,-15342.77,-254234.96,-49341.759999999995,-82751.16,2323523.2000000002,-6575.7399999999971,-49940.890000000007,-448268.47999999992,335613.51,-8270710.4899999993,5002377.7200000007,-31408.239999999998,31408.239999999998,0,0,0,8927341.3100000005,0.73848453787151369,3161390.21,0.26151546212848642,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},39,0.35889851411818779,-5.3668434108992069E-4,0.35836182977709796,5.7207141002730812E-2,231.17451428571425,5.3633414557975488E-3,21.673305714285707,3380987.7399999984,2.4475439239540112E-2,8750387.209999999,9.4568569383342762E-3,5.8508145958001533E-3,14.268825714285716,3.5310065519232594E-3,461152.77,3.260521493124291E-2,131.7579342857143,308.27204285714282,4.3836485714285711,0.26151546212848642,1.7975356656398146E-2,2.1873780294767449,34318230.124615386,2323523.2000000002,4.8747755869847594E-2,{"$f":"I309=Comparatives!$D$3","v":false},39,{"$f":"ROW()","v":309},{"$f":"NOT(ISNA(MATCH(BU309,Comparatives!$F:$F,0)))","v":false},{"$f":"BU309='List Box etc'!$G$18","v":false},{"$f":"K309=Assumptions!$F$16","v":false},false]
[null,"DRC",309,"Store 309","Store 309 DRC",10069459.969999999,1416.481," Brand Type 2"," Brand Type 2"," Classification Type 6"," Classification Type 6",43226876.07692308,1566290.5200000005,11373320.110000001,4089092.1800000006,-4235.22,4084856.9599999995,-2518566.44,-275205.56,0,-50931.60999999976,-650114.67000000004,-1027419.8799999999,0,-211010.21000000002,-31766.37000000001,-104859.09,1461431.4300000004,-27860.26,-58993.73,-315957.14,205505.52000000002,-20790433.940000005,16325301.279999999,-18131.089999999997,18131.099999999999,0,0,0,8277303.1800000016,0.84107823975789675,1563996.7,0.15892176024210328,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},39,0.35953372809797757,-3.7238202732693503E-4,0.35916134607065053,5.7161379765297046E-2,458.96462430487952,4.4781655231191549E-3,35.956437114228684,4575584.270000007,2.2917092946470818E-2,21124522.170000006,4.9638561836402462E-3,9.219743134443438E-3,41.64809129102332,5.1870280119988635E-3,545842.4,4.7993232822143787E-2,385.35102129855608,725.3326235932567,0,0.15892176024210328,1.8553088100850088E-2,3.8007262311130954,47802460.346923083,1461431.4300000004,2.2012060089867939E-2,{"$f":"I310=Comparatives!$D$3","v":false},39,{"$f":"ROW()","v":310},{"$f":"NOT(ISNA(MATCH(BU310,Comparatives!$F:$F,0)))","v":false},{"$f":"BU310='List Box etc'!$G$18","v":false},{"$f":"K310=Assumptions!$F$16","v":false},false]
[null,"DRC",310,"Store 310","Store 310 DRC",249026609.48999998,11060," Brand Type 2"," Brand Type 2"," Classification Type 9"," Classification Type 9",1178117.7692307692,493807.47999999969,5768647.0199999996,1714594.8299999991,-2227.71,1712367.1199999992,-1218559.6399999999,-116010.36,0,57062.830000000147,-403940.49,-408036.73000000004,0,-116429.98000000001,-4205.0600000000049,-43507.81,450299.66999999969,-15760.41,-53803.62000000001,-2003001.1400000001,1923268.9399999997,-16901640,14819582.060000002,-37614.069999999992,37614.129999999997,0,0,0,3923606.57,0.80346036053263592,959778.8,0.19653963946736402,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},39,0.29722651152956125,-3.8617547447026846E-4,0.29684033605509103,7.0023436795409955E-2,36.522648282097649,-9.8918914265619523E-3,-5.1593878842676446,2161790.0799999968,2.0125825538065224E-2,18942255.210000001,2.2968653688622749E-3,7.5421168688528982E-3,4.8647034358047021,9.3269045260460422E-3,252405.81000000003,4.375476764740583E-2,22.821501808318267,36.893013562386983,0,0.19653963946736402,2.0183238738015214E-2,0.20422774441670888,3339907.8492307663,450299.66999999969,9.7073265801232156E-2,{"$f":"I311=Comparatives!$D$3","v":false},39,{"$f":"ROW()","v":311},{"$f":"NOT(ISNA(MATCH(BU311,Comparatives!$F:$F,0)))","v":false},{"$f":"BU311='List Box etc'!$G$18","v":false},{"$f":"K311=Assumptions!$F$16","v":true},false]
[null,"DRC",311,"Store 311","Store 311 DRC",9107356.5199999996,180," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",1097882.076923077,2929126.2300000014,58454290.080000006,18713748.859999999,-386554.87,18327193.989999998,-15396202.17,-2115000,-324980.52,-742049.64999999874,-3915080.1100000003,-6420821.4400000013,-20168.620000000003,-195692.91999999998,62477.1,-1845912.49,1083213.7400000014,-388242.91,-420377.07,-39815886.240000002,29379183.299999997,-136875390.69,84907674.760000005,0,0,0,0,0,45109070.829999991,0.67319342338184085,21898522.030000001,0.32680657661815915,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},39,0.32014329203876285,-6.6129426851470529E-3,0.31353034935361579,6.6976779713548096E-2,21750.445055555556,1.269452847660003E-2,4122.4980555555485,62404418.86999999,2.9579836226748285E-2,176691276.93000001,1.0447105947008902E-2,3.1578734212214382E-2,2335.4281666666666,7.1915520558829098E-3,2636458.73,4.5102912487548247E-2,14646.992944444444,35671.230222222228,1917.4952222222223,0.32680657661815915,3.3477939725583264E-3,1.8781890523698528E-2,63502300.94692307,1083213.7400000014,1.228166351723025E-2,{"$f":"I312=Comparatives!$D$3","v":false},39,{"$f":"ROW()","v":312},{"$f":"NOT(ISNA(MATCH(BU312,Comparatives!$F:$F,0)))","v":false},{"$f":"BU312='List Box etc'!$G$18","v":false},{"$f":"K312=Assumptions!$F$16","v":false},false]
[null,"DRC",312,"Store 312","Store 312 DRC",5197493.6900000004,113," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",891832.30769230775,-23981.110000000015,237523.29,84899.639999999985,-26.78,84872.859999999986,-108853.97,0,0,0,-4630,-11800,0,0,-16026.179999999998,0,-23981.110000000015,-4630,-26684.98,-100178.27,0,-354871.52,0,0,0,0,0,0,114974.6,0.66024767973600806,59163.99,0.33975232026399205,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},39,0.35743711700860992,-1.1274683842582342E-4,0.35732437017018409,1.9492825314098673E-2,40.973451327433629,0,0,455049.79000000004,0,455049.79000000004,0,0,236.15026548672566,0.11234679344497123,20656.18,8.696486142474702E-2,182.79805309734513,104.42477876106194,0,0.33975232026399205,0,3.7547152015800545,1346882.0976923078,-23981.110000000015,-1.2819532778395041E-2,{"$f":"I313=Comparatives!$D$3","v":false},39,{"$f":"ROW()","v":313},{"$f":"NOT(ISNA(MATCH(BU313,Comparatives!$F:$F,0)))","v":false},{"$f":"BU313='List Box etc'!$G$18","v":false},{"$f":"K313=Assumptions!$F$16","v":false},false]
[null,"DRC",313,"Store 313","Store 313 DRC",41515098.430000007,2541," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",1092727,3585091.0799999996,14963943.41,5715891.8799999999,-10442.859999999999,5705449.0200000005,-2120357.9400000004,-115774.93,-1.4,-233397.6,-577141.77,-811426.80000000016,0,-65674.73,-25991.55,-275046.86,3310044.2199999997,-70728.22,-72306.45,-497879.28,352019.28,-25846831.670000002,15662551.540000001,0,0,0,0,0,11054663.009999998,0.64524664896157058,6077797.9299999988,0.35475335103842937,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},39,0.38197764609161938,-6.9786818313021133E-4,0.38127977790848921,3.8568828696205287E-2,227.13174734356554,1.559733244139554E-2,91.852656434474625,10330140.130000001,2.6625665919209555E-2,26344710.950000003,1.0440306614941242E-2,1.8380640213875279E-2,28.455903187721368,4.8320451380268886E-3,278169.42999999993,1.8589313149507555E-2,109.47242424242421,319.33364817001188,5.5096418732782364E-4,0.35475335103842937,4.3888651674605598E-3,7.3023999761303554E-2,11422867.130000001,3310044.2199999997,0.20863692199840897,{"$f":"I314=Comparatives!$D$3","v":false},39,{"$f":"ROW()","v":314},{"$f":"NOT(ISNA(MATCH(BU314,Comparatives!$F:$F,0)))","v":false},{"$f":"BU314='List Box etc'!$G$18","v":false},{"$f":"K314=Assumptions!$F$16","v":false},false]
[null,"DRC",314,"Store 314","Store 314 DRC",9184162.370000001,955," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",350299.46153846156,1395138.8299999998,10160349.030000001,3787054.9499999997,-6550.5199999999986,3780504.4299999997,-2385365.6,-300000,0,-163690.47999999984,-592190.25000000012,-701022.32,0,-45745.599999999991,-20946.650000000005,-245634.98999999993,1149503.8399999999,-35815.979999999996,-55191.700000000004,-7574667.7200000025,3509738.34,-18669237.470000003,10067267.959999999,0,0,0,0,0,7712694.2299999995,0.66298121631070039,3920658.33,0.33701878368929966,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},39,0.3727288244545669,-6.4471407238654653E-4,0.37208411038218037,5.8284439663585062E-2,620.09450261780114,1.6110714259586791E-2,171.40364397905742,12666898.890000006,1.9391880533120749E-2,26243905.190000005,9.3596965932340303E-3,2.4175841723027884E-2,57.792356020942414,5.4320673273170021E-3,402508.23,3.9615590843536205E-2,421.47458638743456,734.05478534031408,0,0.33701878368929966,4.5023650137341774E-3,3.4477109054437821E-2,13017198.351538468,1149503.8399999999,6.3580713948495918E-2,{"$f":"I315=Comparatives!$D$3","v":false},39,{"$f":"ROW()","v":315},{"$f":"NOT(ISNA(MATCH(BU315,Comparatives!$F:$F,0)))","v":false},{"$f":"BU315='List Box etc'!$G$18","v":false},{"$f":"K315=Assumptions!$F$16","v":false},false]
[null,"DRC",315,"Store 315","Store 315 DRC",68729480.719999999,3727," Brand Type 13"," Brand Type 13"," Classification Type 19"," Classification Type 19",1137850.6153846155,524235.30000000051,11162023.040000001,4233565.9600000009,-11447.31,4222118.6500000004,-3697883.35,-240000,0,-168456.24000000011,-683890.4800000001,-1986361.4599999997,0,-57107.369999999995,-17382.48,-284192.54999999993,240042.75000000061,-45681.79,-97139.49,-5639809.4400000004,2829857.2199999997,-27474090.949999996,16149393.98,0,0,0,0,0,10161211.379999999,0.79352055658805842,2644016.2799999998,0.20647944341194166,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},39,0.37928303362470039,-1.0255587144890894E-3,0.37825747491021128,6.1269402289282501E-2,183.49623826133623,1.509190936054546E-2,45.198883820767399,14134649.189999994,2.0106091504631114E-2,33113900.389999997,8.5822735060779101E-3,2.5460666850585529E-2,26.063721491816477,8.7026777898498216E-3,360171.63999999996,3.2267595104336924E-2,96.638486718540364,532.96524282264545,0,0.20647944341194166,5.1162204015662016E-3,0.10193946127033038,15272499.80538461,240042.75000000061,1.1316469615476155E-2,{"$f":"I316=Comparatives!$D$3","v":false},39,{"$f":"ROW()","v":316},{"$f":"NOT(ISNA(MATCH(BU316,Comparatives!$F:$F,0)))","v":false},{"$f":"BU316='List Box etc'!$G$18","v":false},{"$f":"K316=Assumptions!$F$16","v":false},false]
[null,"DRC",316,"Store 316","Store 316 DRC",826950.69,360," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1545358.076923077,934829.67000000027,8432006.4700000007,3002957.4,-12472.95,2990484.45,-2055654.78,-325084.18999999994,0,-2082.1299999998955,-666266.53,-678622.84,0,-34491.08,-19426.939999999999,-212885.56999999995,721944.10000000033,-46936.03,-83854.069999999992,-1115453.5199999998,450016.98,-19223336.060000002,6537133.0000000019,0,0,0,0,0,6976503.6500000004,0.72265903901805295,2677431.71,0.27734096098194716,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},39,0.35613793830497376,-1.4792386657170105E-3,0.35465869963925678,7.9016368449252389E-2,1850.7403611111113,2.4693173652176945E-4,5.783694444444154,13351639.6,1.5944526393597381E-2,20338789.580000002,1.0466973423499075E-2,2.5247320522988156E-2,232.92797222222219,9.9447350163145674E-3,425938.24,5.051445839319902E-2,1183.1617777777778,1885.0634444444443,0,0.27734096098194716,4.0904949637686891E-3,0.18327287608486345,14896997.676923078,721944.10000000033,3.489292025635618E-2,{"$f":"I317=Comparatives!$D$3","v":false},39,{"$f":"ROW()","v":317},{"$f":"NOT(ISNA(MATCH(BU317,Comparatives!$F:$F,0)))","v":false},{"$f":"BU317='List Box etc'!$G$18","v":false},{"$f":"K317=Assumptions!$F$16","v":false},false]
[null,"DRC",317,"Store 317","Store 317 DRC",9472776.9199999999,511.07," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",1674554.3846153845,3046287.6100000003,15664674.759999998,6214024.7999999998,-18267.969999999998,6194398.8299999991,-3148111.2199999997,-358205.81999999995,-9056.5400000000009,-197901.39999999967,-837774.60000000009,-1279900.96,-1939.46,-92905.510000000009,-16470.57,-284998.95,2761288.66,-74754.899999999994,-88161.65,-3793887.1199999992,1227443.04,-23035321.190000009,6324380.1199999992,0,0,0,0,0,14194104.68,0.79140812770041491,3741147.9200000004,0.20859187229958501,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},39,0.39669031723962844,-1.1661889110297749E-3,0.3954374364552718,5.348177430017706E-2,1639.2560705969829,1.263361053019397E-2,387.22953802805813,19277385.150000006,1.4784108310457237E-2,26829208.31000001,1.0622711885753736E-2,1.819373554615698E-2,172.50406010918269,5.6280549293702669E-3,542336.79999999993,3.4621644452195441E-2,1061.179094840237,2504.355489463283,21.515643649597902,0.20859187229958501,5.9308930075736869E-3,0.10690004167155684,20951939.53461539,2761288.66,9.4889918516390739E-2,{"$f":"I318=Comparatives!$D$3","v":false},39,{"$f":"ROW()","v":318},{"$f":"NOT(ISNA(MATCH(BU318,Comparatives!$F:$F,0)))","v":false},{"$f":"BU318='List Box etc'!$G$18","v":false},{"$f":"K318=Assumptions!$F$16","v":false},false]
[null,"DRC",318,"Store 318","Store 318 DRC",11493574.140000001,750," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",7645810.076923077,1535038.35,9367437.7499999981,3513232.52,-13737.170000000002,3499495.35,-1964457.0000000002,-262381.57,0,-89190.270000000193,-569152.07999999996,-712815.20000000019,0,-55912.779999999992,-16972.349999999999,-277029.2699999999,1258009.08,-28567.019999999997,-64264.090000000011,-4776902.4000000013,1533924.8399999996,-21146871.109999999,5508286.2800000003,0,0,0,0,0,6749316.8899999997,0.62892252226550494,3982238.5100000002,0.37107747773449506,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},39,0.37504733031185616,-1.4664810556120327E-3,0.37358084925624413,6.0758565489266267E-2,758.86943999999994,9.5213090687472374E-3,118.92036000000026,18881562.390000001,1.4671946329331272E-2,25923773.510000002,1.0686301895560723E-2,2.9573644084264127E-2,85.685453333333342,6.8603701156167299E-3,363833.72,3.8840260240854019E-2,485.11162666666661,950.42026666666686,0,0.37107747773449506,5.9688445754550118E-3,0.81621146368686337,26527372.466923077,1258009.08,3.4144600590555976E-2,{"$f":"I319=Comparatives!$D$3","v":false},39,{"$f":"ROW()","v":319},{"$f":"NOT(ISNA(MATCH(BU319,Comparatives!$F:$F,0)))","v":false},{"$f":"BU319='List Box etc'!$G$18","v":false},{"$f":"K319=Assumptions!$F$16","v":false},false]
[null,"DRC",319,"Store 319","Store 319 DRC",14764395.590000002,1500," Brand Type 13"," Brand Type 13"," Classification Type 21"," Classification Type 21",1825576.6923076923,8536723.9800000004,44724063.480000004,14492872.389999999,-110733.67000000001,14382138.720000001,-5845414.7399999993,-911611.9700000002,-13778.519999999997,-133063.24000000025,-1500033.4400000002,-2385017.3600000003,-1939.46,-150175.46,-43136.229999999996,-698199.29000000015,7838524.6900000004,-145934.28999999998,-144624.75,-15018807.960000001,5675430.5999999996,-66495890.56000001,19136818.75,-9735.9600000000009,9735.9600000000009,0,0,0,33221779.689999998,0.64784266131461543,18058850.119999997,0.35215733868538457,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},39,0.32405088586105363,-2.4759304361849548E-3,0.32157495542486875,3.3539739533524161E-2,1000.0222933333334,2.9752046134963639E-3,88.708826666666837,56702449.170000017,1.231338857880237E-2,81524434.480000004,8.5642947964427278E-3,1.561126685888516E-2,96.416499999999999,3.2337122065099078E-3,1250857.9500000002,2.7968343050030927E-2,833.90530000000012,1590.0115733333334,10.47865333333333,0.35215733868538457,3.3578223514318288E-3,4.0818667854813001E-2,58528025.862307712,7838524.6900000004,9.642795385030388E-2,{"$f":"I320=Comparatives!$D$3","v":false},39,{"$f":"ROW()","v":320},{"$f":"NOT(ISNA(MATCH(BU320,Comparatives!$F:$F,0)))","v":false},{"$f":"BU320='List Box etc'!$G$18","v":false},{"$f":"K320=Assumptions!$F$16","v":false},false]
[null,"DRC",320,"Store 320","Store 320 DRC",11607651.029999999,1000," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",1435523.6923076923,3420619.5799999991,18158001.23,6761437.0700000003,-29332.500000000004,6732104.5699999994,-3311484.99,-246000,-24243.220000000008,-267358.69,-1171180.6800000002,-1062795.24,0,-53585.329999999994,-21283.510000000006,-317563.08999999997,3103056.4899999993,-117745.45,-109300.03,-6731300.5199999996,6113242.6699999999,-22956880.640000001,16952349.57,0,0,0,0,0,17416180.68,0.83919742898980632,3337196.3900000006,0.16080257101019368,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},39,0.37236681418596862,-1.6154035693938546E-3,0.37075141061657474,6.4499427286358879E-2,1171.1806800000002,1.4724015414112845E-2,267.35869000000002,6622588.9200000018,4.7951502627766887E-2,29688181.16,1.0696616552174123E-2,1.7488879198627523E-2,109.30002999999999,6.0193866392859582E-3,438614.29000000004,2.4155427926468978E-2,438.61429000000004,1062.7952399999999,24.243220000000008,0.16080257101019368,2.9510588374379127E-3,7.9057362874057485E-2,8058112.6123076938,3103056.4899999993,0.27726103869379481,{"$f":"I321=Comparatives!$D$3","v":false},39,{"$f":"ROW()","v":321},{"$f":"NOT(ISNA(MATCH(BU321,Comparatives!$F:$F,0)))","v":false},{"$f":"BU321='List Box etc'!$G$18","v":false},{"$f":"K321=Assumptions!$F$16","v":false},false]
[null,"DRC",321,{"$f":"\"Store \"&C322","v":"Store 321"},{"$f":"D322&\" \"&B322","v":"Store 321 DRC"},36588981.310000002,1571," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",2499410.5384615385,3473723.09,29852402.049999997,9517266.5399999991,-329798.83999999997,9187467.7000000011,-5713744.6099999994,-679726.16,-68671.260000000009,143324.25000000006,-1761738.75,-2202389.62,-1939.46,-118904.9,-17319.670000000002,-225939.11999999997,3247783.9699999997,-91049.939999999988,7368.82,-3157694.1600000006,2906195.8499999996,-22341805.760000002,12285881.570000002,0,0,0,0,0,24396059.329999998,0.71421494753044767,9761807.8699999992,0.28578505246955233,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},39,{"$f":"IF(N322,O322/N322)","v":0.31881074508039464},{"$f":"IF(N322,P322/N322)","v":-1.1047648341584627E-2},{"$f":"IF(N322,Q322/N322)","v":0.30776309673881008},{"$f":"IFERROR(-V322/N322,FALSE)","v":5.9014974642551427E-2},{"$f":"IFERROR(-V322/G322,FALSE)","v":1121.4123169955442},{"$f":"IFERROR(-U322/N322,FALSE)","v":-4.8010960645627531E-3},{"$f":"IFERROR(-U322/G322,FALSE)","v":-91.231222151495899},{"$f":"-SUM(AE322:AL322)","v":10307422.500000002},{"$f":"IFERROR(-AA322/BA322,FALSE)","v":2.1920040630914267E-2},{"$f":"-(AE322+AG322+AI322+AK322)","v":25499499.920000002},{"$f":"IFERROR(-AA322/BC322,FALSE)","v":8.8605314107665818E-3},{"$f":"IFERROR(-AA322/N322,FALSE)","v":7.5685407030755165E-3},{"$f":"IFERROR(-AD322/G322,FALSE)","v":-4.6905283259070654},{"$f":"IFERROR(-AD322/N322,FALSE)","v":-2.4684177801363895E-4},{"$f":"-(S322+Y322+Z322+AC322)","v":907000.67},{"$f":"IF(N322,BH322/N322)","v":3.0382837149280594E-2},{"$f":"IF(G322,BH322/G322)","v":577.3397008274984},{"$f":"IF(G322,-W322/G322)","v":1401.9030044557608},{"$f":"IF(G322,-SUM(X322,T322)/G322)","v":44.946352641629545},{"$f":"AQ322","v":0.28578505246955233},{"$f":"IF(N322,-Y322/N322)","v":3.9830932130970678E-3},{"$f":"IF(N322,L322/N322)","v":8.3725608889872863E-2},{"$f":"BA322+L322","v":12806833.03846154},{"$f":"AB322","v":3247783.9699999997},{"$f":"BQ322*(1-0.28)/BP322","v":0.18259037588584881},{"$f":"I322=Comparatives!$D$3","v":false},39,{"$f":"ROW()","v":322},{"$f":"NOT(ISNA(MATCH(BU322,Comparatives!$F:$F,0)))","v":false},{"$f":"BU322='List Box etc'!$G$18","v":false},{"$f":"K322=Assumptions!$F$16","v":false},{"$f":"AR322=H322","v":false}]
[null,"DRC",322,"Store 322","Store 322 DRC",23832343.359999999,894," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",3711256.6153846155,1530779.17,8901598.540000001,3150106.37,-11934.14,3138172.23,-1607393.0599999998,-144000,0,18876.370000000228,-584444.86,-565038.81999999995,0,-37043.35,-9047.3299999999981,-262372.46000000002,1268406.71,-40032.980000000003,-55970.159999999996,-3435396.3600000013,807632.22,-21380749.640000001,4491891.92,0,0,0,0,0,7649475.2999999998,0.74975048871035255,2553219.35,0.2502495112896474,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},39,0.35388097495576337,-1.3406738066621456E-3,0.35254030114910123,6.5656169212052543E-2,653.74145413870247,-2.1205595731123845E-3,-21.114507829977885,19516621.859999999,1.3443538635020725E-2,24816146,1.0572651369797712E-2,2.9474757687735487E-2,62.606442953020128,6.2876526894011095E-3,230123.66,2.5851947710955742E-2,257.40901565995529,632.03447427293054,0,0.2502495112896474,4.1614267183071587E-3,0.41692024176419612,23227878.475384615,1268406.71,3.9317100447542185E-2,{"$f":"I323=Comparatives!$D$3","v":false},39,{"$f":"ROW()","v":323},{"$f":"NOT(ISNA(MATCH(BU323,Comparatives!$F:$F,0)))","v":false},{"$f":"BU323='List Box etc'!$G$18","v":false},{"$f":"K323=Assumptions!$F$16","v":false},false]
[null,"DRC",323,"Store 323","Store 323 DRC",6293964.5199999996,350," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",14579205.384615384,8715312.5100000016,34977311.710000001,13360947.280000001,-38870.080000000002,13322077.200000001,-4606764.6899999995,-178.36000000010245,-23365.520000000004,-175514.70000000019,-1758569.15,-2095594.4800000004,0,-134278.63999999998,14187.299999999996,-286719.96999999997,8428592.540000001,-115037.18,-15727.080000000005,-7179098.2799999975,5810760.4800000004,-26593486.610000003,18012688.559999999,-330958.80000000005,330958.80000000005,0,0,0,32411379.340000004,0.80925064172998329,7639721.8499999996,0.1907493582700166,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$f":"AS323+BY324","v":40},0.38198897018663991,-1.1112940960779172E-3,0.380877676090562,5.0277424536809834E-2,5024.4832857142856,5.0179585399589355E-3,501.47057142857199,9949135.8500000015,2.8818580258907604E-2,34103543.689999998,8.4073365690754704E-3,8.197312943236482E-3,44.9345142857143,4.4963661388258263E-4,235306.88000000009,6.7274146724296694E-3,672.30537142857168,5987.412800000001,66.758628571428588,0.1907493582700166,3.8390211664440115E-3,0.41681892266315007,24528341.234615386,8428592.540000001,0.24741121182038048,{"$f":"I324=Comparatives!$D$3","v":true},{"$f":"BT323+BS324","v":40},{"$f":"ROW()","v":324},{"$f":"NOT(ISNA(MATCH(BU324,Comparatives!$F:$F,0)))","v":false},{"$f":"BU324='List Box etc'!$G$18","v":false},{"$f":"K324=Assumptions!$F$16","v":false},true]
[null,"DRC",324,"Store 324","Store 324 DRC",6440188.2300000004,345," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",1924002.5384615385,1688185.8200000003,11845056.809999999,4046082.7800000012,-17636.929999999997,4028445.85,-2340260.0300000003,-431794.31,0,-147948.20000000024,-943540.64,-361932.24000000005,-4916.5599999999995,-33300.67,-22935.81,-92877.65,1595308.1700000004,-78867.02,-59879.139999999992,-224892,172193.27999999997,-8767684.6400000006,5288936.8599999994,0,0,0,0,0,10828022.039999999,0.80130512595347969,2684960.33,0.19869487404652036,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},41,0.34158407552627024,-1.4889696421810576E-3,0.34009510588408909,7.965691132890397E-2,2734.9004057971015,1.2490290453913007E-2,428.83536231884131,3531446.5000000019,2.6300171898399127E-2,8992576.6400000006,1.0328257819551927E-2,7.841047239350472E-3,173.56272463768113,5.0552007441152999E-3,566897.80999999994,4.7859442051928831E-2,1643.1820579710143,1049.0789565217392,14.250898550724637,0.19869487404652036,2.8113558705675809E-3,0.16243084092574636,5455449.0384615399,1595308.1700000004,0.21054580004360493,{"$f":"I325=Comparatives!$D$3","v":true},41,{"$f":"ROW()","v":325},{"$f":"NOT(ISNA(MATCH(BU325,Comparatives!$F:$F,0)))","v":false},{"$f":"BU325='List Box etc'!$G$18","v":false},{"$f":"K325=Assumptions!$F$16","v":false},true]
[null,"DRC",325,"Store 325","Store 325 DRC",3522201.6300000004,375," Brand Type 15"," Brand Type 15"," Classification Type 23"," Classification Type 23",1119013.1538461538,1219282.3200000003,10232225.149999999,3924965.5700000003,-48999.34,3875966.2300000004,-2656683.9099999997,-365842.35,-8722.3199999999979,-140266.88999999975,-821636.11999999988,-1028209.72,0,-53593.51999999999,-16646.490000000002,-54810.19,1164472.1300000004,-58879.19,-5493.5800000000017,-247591.56000000003,187519.32,-5026413.71,2780759.1599999997,0,0,0,0,0,9101793.6500000004,0.7809672958120355,2552719.54,0.21903270418796444,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},42,0.38358866350785886,-4.7887276991749935E-3,0.37879993580868393,8.0298870280429674E-2,2191.029653333333,1.3708346712835945E-2,374.04503999999935,2305726.7900000005,2.3771328952637963E-2,5274005.2699999996,1.0392517108728639E-2,5.3566247024968965E-3,14.649546666666671,5.3689006247091846E-4,494961.55,4.8372816542255233E-2,1319.8974666666666,2741.8925866666664,23.259519999999995,0.21903270418796444,5.2377189921392611E-3,0.10936166253594937,3424739.943846154,1164472.1300000004,0.24481272953484834,{"$f":"I326=Comparatives!$D$3","v":true},42,{"$f":"ROW()","v":326},{"$f":"NOT(ISNA(MATCH(BU326,Comparatives!$F:$F,0)))","v":false},{"$f":"BU326='List Box etc'!$G$18","v":false},{"$f":"K326=Assumptions!$F$16","v":false},true]
[null,"DRC",326,"Store 326","Store 326 DRC",3488568.8400000003,36," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",1630762.8461538462,2293984.5199999996,16080984.500000002,4999451.5799999991,-59478.82,4939972.76,-2645988.2400000002,-485154.59,0,-219744.61000000022,-851949.08999999985,-715680.20000000019,0,-57293.08,-24316.289999999997,-70198.05,2223786.4699999997,-58588.020000000004,52703.13,-6527670.8400000008,6335065.0200000005,-25860960.000000004,22628894.559999999,-2572140,2572140,0,0,0,13782372.799999999,0.74908733606833944,4616513.6000000006,0.25091266393166062,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},42,0.31089213350090589,-3.6987051383576665E-3,0.30719342836254826,5.2978664956738176E-2,23665.252499999995,1.3664872943568858E-2,6104.0169444444509,3424671.2600000054,2.0497748446664014E-2,34960770.840000004,2.0079091024984962E-3,4.3652831081330869E-3,-1463.9758333333332,-3.2773571792199655E-3,625351.9800000001,3.8887667605176784E-2,17370.888333333336,19880.005555555559,0,0.25091266393166062,3.562784355646882E-3,0.10140939108260728,5055434.1061538514,2223786.4699999997,0.31671390127526128,{"$f":"I327=Comparatives!$D$3","v":false},42,{"$f":"ROW()","v":327},{"$f":"NOT(ISNA(MATCH(BU327,Comparatives!$F:$F,0)))","v":false},{"$f":"BU327='List Box etc'!$G$18","v":false},{"$f":"K327=Assumptions!$F$16","v":false},false]
[null,"DRC",327,"Store 327","Store 327 DRC",2973054.77,65," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",470198.53846153844,6606164.6800000006,30339368.450000003,11389238.469999999,-16156.27,11373082.200000001,-4766917.5199999996,-155112.93999999997,0,-385006.17000000022,-1463774.7899999996,-1854125.3699999996,0,-412604.68,-55875.010000000009,-371842.35,6234322.330000001,-82341.950000000012,130105.52000000002,-7565478.0299999993,5568586.8399999989,-28152568.879999995,20339547.020000003,0,0,0,0,0,20456874.52,0.78090406551506553,5739524.5300000003,0.2190959344849345,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},42,0.37539471161931842,-5.3251833592468862E-4,0.37486219328339382,4.8246712597605157E-2,22519.612153846148,1.2689986300621237E-2,5923.1718461538494,9809913.0499999933,3.790475492542722E-2,35718046.909999996,1.0410489435129084E-2,1.2256100538572678E-2,-2001.6233846153848,-4.2883397594256781E-3,705934.58000000007,2.326793918480528E-2,10860.532000000001,28525.005692307688,0,0.2190959344849345,1.3599646303777954E-2,1.5497967244652333E-2,10280111.588461531,6234322.330000001,0.43664040404368393,{"$f":"I328=Comparatives!$D$3","v":false},42,{"$f":"ROW()","v":328},{"$f":"NOT(ISNA(MATCH(BU328,Comparatives!$F:$F,0)))","v":false},{"$f":"BU328='List Box etc'!$G$18","v":false},{"$f":"K328=Assumptions!$F$16","v":false},false]
[null,"DRC",328,"Store 328","Store 328 DRC",2897487.71,263," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",8271434.384615385,-15967.22999999969,7396116.4999999991,2457615.1799999997,-5525.619999999999,2452089.5599999996,-2468056.79,-165535.19999999998,0,-38629.419999999707,-617008.02,-1163296.4900000002,0,-161771.81000000003,-38185.73000000001,-267934.83,-283902.05999999971,-29829.799999999996,-56596.34,-5184311.67,1948828.59,-19738425.390000001,6418073.6300000008,0,0,0,0,0,4390792.2699999996,0.69067707629656061,1966436.63,0.30932292370343939,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},42,0.33228454148876646,-7.4709748014380249E-4,0.33153744400862262,8.3423242454333982E-2,2346.0380988593156,5.2229328729475411E-3,146.87992395437152,16555834.839999998,1.6183710008549471E-2,24922737.060000002,1.0750618174679727E-2,3.6226420987284347E-2,215.19520912547526,7.6521698921319051E-3,395322.54,5.3450015288428736E-2,1503.1275285171102,4423.180570342206,0,0.30932292370343939,2.1872534052161028E-2,1.1183483094966644,24827269.224615384,-283902.05999999971,-8.2332648569072107E-3,{"$f":"I329=Comparatives!$D$3","v":false},42,{"$f":"ROW()","v":329},{"$f":"NOT(ISNA(MATCH(BU329,Comparatives!$F:$F,0)))","v":false},{"$f":"BU329='List Box etc'!$G$18","v":false},{"$f":"K329=Assumptions!$F$16","v":false},false]
[null,"DRC",329,"Store 329","Store 329 DRC",25211614.800000001,1272," Brand Type 29"," Brand Type 29"," Classification Type 36"," Classification Type 36",13207974.692307692,64686.62999999951,15867075.300000001,5726959.6000000006,-7355.54,5719604.0600000005,-5653741.9099999992,-393672.52,0,-299482.94999999984,-1302373.7799999996,-2889271.05,-1880.98,-419956.4,116880.57999999999,-189117.28999999998,-124430.66000000047,-85039.87999999999,-51480.89,-6936964.0099999998,518944.7,-25535949.579999998,10281554,-7735.2400000000007,7735.2800000000007,0,0,0,9647627.9900000002,0.70913499990717965,3957155.2900000005,0.29086500009282029,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},42,0.36093353637768394,-4.6357251484147174E-4,0.36046996386284247,8.2080267180681968E-2,1023.8787578616349,1.8874489742920664E-2,235.44257075471685,21672414.849999994,8.7261752466869201E-3,32480648.829999994,5.8224603513870139E-3,1.1918849972307119E-2,40.472397798742136,3.2445103477891728E-3,781788.22000000009,4.9271097868931149E-2,614.61338050314475,2271.439504716981,1.4787578616352202,0.29086500009282029,2.6467158695591492E-2,0.83241394161075744,34880389.54230769,-124430.66000000047,-2.5684941130411773E-3,{"$f":"I330=Comparatives!$D$3","v":false},42,{"$f":"ROW()","v":330},{"$f":"NOT(ISNA(MATCH(BU330,Comparatives!$F:$F,0)))","v":false},{"$f":"BU330='List Box etc'!$G$18","v":false},{"$f":"K330=Assumptions!$F$16","v":false},false]
[null,"DRC",330,"Store 330","Store 330 DRC",25986890.039999999,750," Brand Type 29"," Brand Type 29"," Classification Type 36"," Classification Type 36",1192040.3846153845,321496.43999999983,9789099.0199999996,3219784.75,-16270.24,3203514.51,-2882018.0700000003,-175184.81,0,-221060.5800000001,-1023189.23,-834277.80999999982,0,-218914.13999999998,-97832.849999999991,-119818.48999999999,201677.94999999981,-54242.64,-53610.659999999996,-2998891.3200000003,2836296.4699999997,-11849798.510000002,8187713.1400000006,-16961.379999999997,16961.240000000002,0,0,0,5635858.3600000003,0.67728755308814736,2685361.0900000003,0.32271244691185258,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},42,0.32891533157665415,-1.6620773747163507E-3,0.32725325420193779,0.10452333027886769,1364.2523066666668,2.2582321370777196E-2,294.74744000000015,3824680.3600000022,3.1327713356940477E-2,14865651.210000003,8.0600902245977005E-3,1.2239991622844979E-2,71.480879999999999,5.4765673419452238E-3,546174.43999999994,5.5794148050205335E-2,728.23258666666663,1112.3704133333331,0,0.32271244691185258,2.2363052978904282E-2,0.12177222665537861,5016720.7446153872,201677.94999999981,2.8944828981333385E-2,{"$f":"I331=Comparatives!$D$3","v":false},42,{"$f":"ROW()","v":331},{"$f":"NOT(ISNA(MATCH(BU331,Comparatives!$F:$F,0)))","v":false},{"$f":"BU331='List Box etc'!$G$18","v":false},{"$f":"K331=Assumptions!$F$16","v":false},false]
[null,"Egypt ",331,"Store 331","Store 331 Egypt ",12357816.260000002,843," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",5084658.153846154,567866.50000000035,8782590.2700000014,3090231.3400000008,-9402.090000000002,3080829.2500000005,-2512962.75,-137143.59999999998,0,-69440.489999999976,-558311.73,-1184073.1599999999,0,-253202.47000000003,-26287.26,-66563.659999999989,501302.84000000032,-37348.090000000004,-30488.189999999995,-597519.79,470004.5,-7243395.9300000006,5062819.5500000007,-17335.09,17335.100000000002,0,0,0,5222936.34,0.69482601525441989,2293961.7399999998,0.30517398474558,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},42,0.35185876205061772,-1.0705372459553439E-3,0.35078822480466232,6.3570280843808502E-2,662.29149466192166,7.9066070333712567E-3,82.37306049822061,2308091.6599999997,2.8839261955480571E-2,7858250.8100000005,8.4705440955504425E-3,7.5790464946738287E-3,36.166298932384336,3.4714348572246431E-3,453981.42000000004,5.1691062208689367E-2,538.53074733096093,1404.5944958481612,0,0.30517398474558,2.8830044692498218E-2,0.57894744005246113,7392749.8138461541,501302.84000000032,4.8823246273529505E-2,{"$f":"I332=Comparatives!$D$3","v":false},42,{"$f":"ROW()","v":332},{"$f":"NOT(ISNA(MATCH(BU332,Comparatives!$F:$F,0)))","v":false},{"$f":"BU332='List Box etc'!$G$18","v":false},{"$f":"K332=Assumptions!$F$16","v":false},false]
[null,"Egypt ",332,"Store 332","Store 332 Egypt ",10785592.050000001,2022," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",-63326.384615384617,558881.48,7187588.7700000005,2351120.5999999996,-3979.9400000000005,2347140.6599999997,-1788074.77,-143863.13999999998,0,-17235.719999999998,-560866.42000000004,-422548.73,0,-165187.94,-31395.11,-46129.450000000004,512752.03,-31523.010000000002,-215055.31,-731266.45,582060.85000000009,-4312910.3,2797325.6799999997,-17335.080000000002,17335.07,0,0,0,4227528.1500000004,0.68229423706330128,1968520.3,0.31770576293669878,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},42,0.32710839131660552,-5.5372394378094066E-4,0.32655466737282463,7.8032625119146881E-2,277.38200791295748,2.3979836008341912E-3,8.5240949554896126,1664790.2299999997,2.7708866359697468E-2,5061511.83,9.1137690771731349E-3,6.4179311694260999E-3,106.35772007912958,2.9920369247836084E-2,371969.19999999995,5.1751597358010777E-2,183.96102868447079,208.97563303659743,0,0.31770576293669878,2.2982386066586275E-2,-8.8105186094814113E-3,1601463.8453846152,512752.03,0.23052750311158951,{"$f":"I333=Comparatives!$D$3","v":false},42,{"$f":"ROW()","v":333},{"$f":"NOT(ISNA(MATCH(BU333,Comparatives!$F:$F,0)))","v":false},{"$f":"BU333='List Box etc'!$G$18","v":false},{"$f":"K333=Assumptions!$F$16","v":false},false]
[null,"Egypt ",333,"Store 333","Store 333 Egypt ",16812984.57,2519," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",1877509.4615384615,371468.2000000003,7259583.3299999991,2313365.36,-9556.7999999999993,2303808.5599999996,-1932340.3599999996,-198677.31999999998,0,-23802.519999999768,-524170.50999999995,-691969.42,0,-171134.09999999998,-25460.45,-205703.98,165764.22000000029,-45171.33,-45074.78,-5762113.7399999984,4754141.45,-15572840.069999998,10408698.280000001,-15862,15861.87,0,0,0,4006561.76,0.64433001933666256,2211620.91,0.35566998066333749,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},42,0.31866365531477414,-1.3164391901814563E-3,0.31734721612459266,7.2203938734869508E-2,208.08674473997615,3.2787721991752068E-3,9.4491941246525482,6172114.2099999944,3.33279607280631E-2,21350815.809999995,9.63447869301815E-3,2.8335507790086905E-2,17.893918221516476,6.2090037335517439E-3,440443.19999999995,6.0670589478583753E-2,174.84843191742752,274.70004763795157,0,0.35566998066333749,2.3573543028674072E-2,0.25862496181836125,8049623.6715384554,165764.22000000029,1.4826809708135066E-2,{"$f":"I334=Comparatives!$D$3","v":false},42,{"$f":"ROW()","v":334},{"$f":"NOT(ISNA(MATCH(BU334,Comparatives!$F:$F,0)))","v":false},{"$f":"BU334='List Box etc'!$G$18","v":false},{"$f":"K334=Assumptions!$F$16","v":false},false]
[null,"Egypt ",334,"Store 334","Store 334 Egypt ",32333482.629999995,4000," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",1217701.076923077,140014.14999999976,5861254.1800000006,1615259.79,-2199.0700000000002,1613060.72,-1473046.5700000003,-153083.84999999998,0,-56745.050000000134,-574973.96,-287105.19999999995,0,-132371.40999999997,-38462.590000000011,-61114.810000000005,78899.339999999764,-42799.380000000005,-35647.769999999997,-272297.86,178317.83000000002,-7220289.71,4615221.9399999995,-15861.86,15861.86,0,0,0,3624124.12,0.72532919616313596,1372399.0300000003,0.2746708038368641,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},42,0.27558262112427273,-3.7518761897474984E-4,0.27520743350529797,9.8097428014971344E-2,143.74348999999998,9.6813835840165053E-3,14.186262500000034,2699047.8000000007,2.2643100281514093E-2,7508449.4300000006,8.1394714807315419E-3,1.0426916854849656E-2,8.9119424999999985,6.0819355218612947E-3,366717.23,6.256634139009476E-2,91.679307499999993,71.776299999999992,0,0.2746708038368641,2.2584144269273094E-2,0.207754354192344,3916748.8769230777,78899.339999999764,1.4503744453646647E-2,{"$f":"I335=Comparatives!$D$3","v":false},42,{"$f":"ROW()","v":335},{"$f":"NOT(ISNA(MATCH(BU335,Comparatives!$F:$F,0)))","v":false},{"$f":"BU335='List Box etc'!$G$18","v":false},{"$f":"K335=Assumptions!$F$16","v":false},false]
[null,"Egypt ",335,"Store 335","Store 335 Egypt ",10753616.23,59," Brand Type 1"," Brand Type 1"," Classification Type 12"," Classification Type 12",944685.23076923075,659014.76,11778359.48,3622815.2199999997,-10711.949999999999,3612103.2700000005,-2951986.7699999996,-335396.78000000009,0,-34222.679999999877,-974316.50000000023,-993274.05999999994,0,-329016.43000000005,-66101.72,-106939.32999999999,552075.43000000005,-41747.000000000007,-92561.709999999992,-1021484.0100000001,844831.40999999992,-13651907.34,9827339.75,-101767.59000000001,101767.58999999998,0,0,0,5981145.0199999996,0.59132565827979955,4133662.17,0.4086743417202004,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},42,0.30758232724613699,-9.0946027060807605E-4,0.30667286697552892,8.2720900279399531E-2,16513.838983050853,2.9055557404332063E-3,580.04542372881144,4001220.1899999995,2.6726679593206792E-2,14775158.939999999,7.2377786549888707E-3,9.0793060087515677E-3,1568.8425423728813,7.8586249772026814E-3,772261.93000000017,6.5566170850136093E-2,13089.185254237291,16835.153559322032,0,0.4086743417202004,2.7933977610267339E-2,8.0205162049378262E-2,4945905.4207692305,552075.43000000005,8.036836044838444E-2,{"$f":"I336=Comparatives!$D$3","v":false},42,{"$f":"ROW()","v":336},{"$f":"NOT(ISNA(MATCH(BU336,Comparatives!$F:$F,0)))","v":false},{"$f":"BU336='List Box etc'!$G$18","v":false},{"$f":"K336=Assumptions!$F$16","v":false},false]
[null,"Egypt ",336,"Store 336","Store 336 Egypt ",1233825.6099999999,186," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",1784724.923076923,1492466.79,10845397.939999999,3907337.34,-7851.61,3899485.7299999991,-2407018.9399999995,-384419.18000000005,-25538.240000000002,-129397.77999999997,-698875.17,-827942.6399999999,0,-41392.57,-4374.01,-263404.35000000003,1229062.44,-19285.75,-54936.73000000001,-3838801.2000000007,1402137.8399999999,-21022247.23,6591291.8600000013,0,0,0,0,0,8544564.0700000003,0.68732111942389162,3887127.36,0.31267888057610838,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},42,0.36027606931682582,-7.2395776009672168E-4,0.35955211155672906,6.4439790394634433E-2,3757.3933870967744,1.1931123294494805E-2,695.68698924731166,16867618.729999997,1.5615977229288492E-2,24861048.43,1.0595062020077487E-2,2.4287200106186242E-2,295.35876344086029,5.0654416097893791E-3,449471.51000000007,4.1443524016971212E-2,2416.5134946236562,4451.304516129032,137.30236559139786,0.31267888057610838,3.8166022334077676E-3,0.16456057518134029,18652343.653076921,1229062.44,4.7443097406905284E-2,{"$f":"I337=Comparatives!$D$3","v":false},42,{"$f":"ROW()","v":337},{"$f":"NOT(ISNA(MATCH(BU337,Comparatives!$F:$F,0)))","v":false},{"$f":"BU337='List Box etc'!$G$18","v":false},{"$f":"K337=Assumptions!$F$16","v":false},false]
[null,"Egypt ",337,"Store 337","Store 337 Egypt ",14823217.879999999,877.3," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",368095.92307692306,2717591.6299999994,25059126.170000002,5740783.7999999989,-60020.700000000004,5680763.0999999996,-2963171.47,-235161.23,0,85721.829999999798,-1250036.8699999999,-782699.00000000012,-23400,-64775.229999999996,-46536.149999999994,-979854.56000000017,1737737.0699999994,-89837.02,-128925.78999999998,-17761161.120000001,13203973.239999998,-67964330.549999997,42004530.110000007,0,0,0,0,0,25073297.91,0.87456059916834483,3596296.7800000003,0.12543940083165508,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},42,0.22908954450585292,-2.3951633266388554E-3,0.22669438117921409,4.9883497992699553E-2,1424.8681978798586,-3.4207828883763424E-3,-97.71096546221338,30516988.32,3.210849477429692E-2,85725491.670000002,1.1430142200548082E-2,3.9101705037626222E-2,146.95747178844181,5.1448637564364026E-3,436309.63,1.741120688088223E-2,497.33230365895366,892.16801550210891,26.672745924997152,0.12543940083165508,2.5848958004587911E-3,1.4689096522351843E-2,30885084.243076924,1737737.0699999994,4.0510515708904273E-2,{"$f":"I338=Comparatives!$D$3","v":false},42,{"$f":"ROW()","v":338},{"$f":"NOT(ISNA(MATCH(BU338,Comparatives!$F:$F,0)))","v":false},{"$f":"BU338='List Box etc'!$G$18","v":false},{"$f":"K338=Assumptions!$F$16","v":false},false]
[null,"Egypt ",338,"Store 338","Store 338 Egypt ",49935148.560000002,2649," Brand Type 13"," Brand Type 13"," Classification Type 19"," Classification Type 19",1331408.7692307692,2139032.9300000006,12767241.280000001,4689260.18,-9127.3300000000017,4680132.8500000006,-2541099.92,-410548.90000000008,-21768,-145468.89999999994,-753340.78000000014,-842834.46999999986,0,-52448.93,1453.4300000000003,-142412.43000000005,1996620.5000000005,-29751.64,-71868.49000000002,-1130184.3600000001,639927.96,-13357165.310000004,7830686.1800000006,0,0,0,0,0,12269582.910000002,0.83911052368794126,2352546.79,0.16088947631205866,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},42,0.36728844369423552,-7.1490228780261606E-4,0.36657354140643295,5.900576040496041E-2,284.38685541713858,1.1393917981943232E-2,54.914647036617566,6016735.530000004,2.3669385049404017E-2,14487349.670000004,9.8301230552130386E-3,1.1154518574274179E-2,27.130422801057009,5.6291322787627319E-3,491296.0400000001,3.8480986551857506E-2,185.46471876179695,318.17080785201955,8.2174405436013593,0.16088947631205866,4.1080863790176596E-3,0.10428319948150687,7348144.299230773,1996620.5000000005,0.1956367079169212,{"$f":"I339=Comparatives!$D$3","v":false},42,{"$f":"ROW()","v":339},{"$f":"NOT(ISNA(MATCH(BU339,Comparatives!$F:$F,0)))","v":false},{"$f":"BU339='List Box etc'!$G$18","v":false},{"$f":"K339=Assumptions!$F$16","v":false},false]
[null,"Egypt ",339,"Store 339","Store 339 Egypt ",7622560.2799999993,650," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",2583792.6923076925,2346299.8100000005,14457106.109999999,5182287.8100000005,-13998.94,5168288.87,-2821594.3600000003,-405698.83999999997,-32022.870000000003,-166972.04000000018,-867714.62999999989,-941837.97999999975,0,-99975.74,-23956.55,-227718.51000000004,2118581.3000000003,-22162.11,-53178.929999999993,-2185415.7600000002,1153861.2,-19657274.989999998,7424863.3399999999,0,0,0,0,0,14079268.399999999,0.85397230738575369,2407528.98,0.14602769261424622,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},42,0.35845955411611768,-9.6830858772745088E-4,0.35749124552839023,6.0019939218665656E-2,1334.9455846153844,1.1549478763561499E-2,256.8800615384618,13263966.209999997,1.7168206431973417E-2,21842690.75,1.0425387265989655E-2,1.5751320372649601E-2,81.813738461538449,3.6783938359016442E-3,551793.24,3.8167613615170459E-2,848.9126769230769,1448.9815076923073,49.265953846153849,0.14602769261424622,6.9153355615787209E-3,0.17872129267422887,15847758.902307689,2118581.3000000003,9.6252002911142248E-2,{"$f":"I340=Comparatives!$D$3","v":false},42,{"$f":"ROW()","v":340},{"$f":"NOT(ISNA(MATCH(BU340,Comparatives!$F:$F,0)))","v":false},{"$f":"BU340='List Box etc'!$G$18","v":false},{"$f":"K340=Assumptions!$F$16","v":false},false]
[null,"Egypt ",340,"Store 340","Store 340 Egypt ",22701153.859999999,2071," Brand Type 13"," Brand Type 13"," Classification Type 19"," Classification Type 19",441865.15384615387,1591105.7199999997,10823678.979999997,3970927.3500000006,-7230.2300000000005,3963697.12,-2372591.4000000004,-448159.45,0,-55769.700000000223,-770657.01,-751140,0,-36052.82,-36678.43,-206599.05000000002,1384506.6699999997,-17576.400000000001,-69081.579999999987,-534585.3600000001,135604.68000000002,-19237981.190000005,3856054.52,0,0,0,0,134.49000000000092,8956373.0100000016,0.72455795523472433,3404781.7399999998,0.27544204476527562,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},42,0.36687408757572021,-6.680011494575944E-4,0.36620608642626257,7.1201022445697135E-2,372.1183051665862,5.1525641238114621E-3,26.928874939642792,15780907.350000005,1.3091709203907084E-2,19772566.550000004,1.0448772519114366E-2,1.9087691937441413E-2,33.356629647513273,6.3824490847935334E-3,538467.1,4.9748990245828607E-2,260.00342829550942,362.69435055528731,0,0.27544204476527562,3.3309210358712996E-3,4.0823933771745514E-2,16222772.503846159,1384506.6699999997,6.1447252753107633E-2,{"$f":"I341=Comparatives!$D$3","v":false},42,{"$f":"ROW()","v":341},{"$f":"NOT(ISNA(MATCH(BU341,Comparatives!$F:$F,0)))","v":false},{"$f":"BU341='List Box etc'!$G$18","v":false},{"$f":"K341=Assumptions!$F$16","v":false},false]
[null,"Egypt ",341,"Store 341","Store 341 Egypt ",10201895.93,1086," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",6125907.307692308,4729858.4500000011,28109096.16,9097020.0299999993,-57730.04,9039289.9900000002,-4309431.54,-441071.83,-5391.3399999999992,-50402.519999999946,-1312153.5999999999,-1773582.92,0,-80425.31,-60647.83,-609070.68999999994,4120787.7600000007,-78891.98,-105001.81000000001,-7885020.1199999982,2721832.53,-50859303.460000008,14230263.360000001,-25635.599999999995,25635.599999999995,0,0,0,24360245.690000001,0.76029422489258991,7680305.0500000017,0.23970577510741006,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},42,0.32363260555297768,-2.0537849979734104E-3,0.32157882055500431,4.6680746777878604E-2,1208.2445672191527,1.7931035460230873E-3,46.411160220994425,41792227.690000005,1.457377899349782E-2,58769959.180000007,1.0363639833993158E-2,2.1668099412841452E-2,96.686749539594857,3.7355100072346123E-3,661036.94999999995,2.3516834061020907E-2,608.68964088397786,1633.1334438305707,4.9644014732965003,0.23970577510741006,2.8611844913906332E-3,0.21793327230527032,47918134.997692317,4120787.7600000007,6.1917417849064585E-2,{"$f":"I342=Comparatives!$D$3","v":false},42,{"$f":"ROW()","v":342},{"$f":"NOT(ISNA(MATCH(BU342,Comparatives!$F:$F,0)))","v":false},{"$f":"BU342='List Box etc'!$G$18","v":false},{"$f":"K342=Assumptions!$F$16","v":false},false]
[null,"Egypt ",342,"Store 342","Store 342 Egypt ",13832370.789999999,725.01400000000001," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1828147.2307692308,4244076.6099999994,26649224.600000001,7951850.2200000007,-95194.86,7856655.3600000003,-3612578.7500000009,-666932.53000000014,0,-240615.03000000038,-1272043.76,-762201.59999999998,-17539.46,-81171.709999999992,-39108.14,-463825.19000000006,3780251.419999999,-111570.34,-107445.03,-13092107.399999997,9372620.2399999984,-29416452.030000005,17282535.039999999,0,0,0,0,0,22799322.619999997,0.74665373274644586,7736013.3999999994,0.25334626725355419,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},42,0.29838955314294585,-3.5721437088267098E-3,0.29481740943411916,4.773286199103894E-2,1754.5092370630084,9.0289692706481354E-3,331.87639135244336,15853404.150000006,2.9257135288511513E-2,42508559.43,1.0911336357182218E-2,1.7404828731864868E-2,148.19717964066899,4.0318257515079819E-3,898782.72000000009,3.3726411687040228E-2,1239.6763648701958,1051.2922509082582,24.191891466923394,0.25334626725355419,3.0459314001954107E-3,6.8600391126172985E-2,17681551.380769238,3780251.419999999,0.15393338309444132,{"$f":"I343=Comparatives!$D$3","v":false},42,{"$f":"ROW()","v":343},{"$f":"NOT(ISNA(MATCH(BU343,Comparatives!$F:$F,0)))","v":false},{"$f":"BU343='List Box etc'!$G$18","v":false},{"$f":"K343=Assumptions!$F$16","v":false},false]
[null,"Egypt ",343,"Store 343","Store 343 Egypt ",16145232.819999998,639," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",0,6471577.4800000004,37112895.989999995,11463569.75,-128021.85,11335547.9,-4863970.42,-460378.52,-31078.92,-396934.27999999997,-1894313.6900000004,-1278844.2300000002,0,-96637.720000000016,-13451.92,-250564.07,6221013.4100000001,-92576.55,-110253.3,-3803723.52,3563093.6399999987,-34939225.439999998,28554527.77,-548914.31999999995,548914.31999999995,0,0,0,32791753.699999999,0.77032851910702738,9776777.6300000008,0.22967148089297262,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},42,0.30888373014837861,-3.4495246621146264E-3,0.30543420548626399,5.1041925979325893E-2,2964.4971674491399,1.069531949506051E-2,621.180406885759,6625327.5500000007,3.78191218636428E-2,39291863.280000001,6.3769963825446767E-3,6.7514017248213147E-3,172.54037558685445,2.9707544253541295E-3,663044.71000000008,1.7865614965176965E-2,1037.628654147105,2001.3211737089205,48.636807511737089,0.22967148089297262,2.6038851839004663E-3,0,6625327.5500000007,6221013.4100000001,0.67606161678753518,{"$f":"I344=Comparatives!$D$3","v":false},42,{"$f":"ROW()","v":344},{"$f":"NOT(ISNA(MATCH(BU344,Comparatives!$F:$F,0)))","v":false},{"$f":"BU344='List Box etc'!$G$18","v":false},{"$f":"K344=Assumptions!$F$16","v":false},false]
[null,"Egypt ",344,"Store 344","Store 344 Egypt ",20871115.449999999,900," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",298894.76923076925,4445401.7200000016,29121571.440000001,9514713,-95816.85,9418896.1500000004,-4973494.4300000006,-981405.73999999987,-72998.360000000015,122355.35999999993,-1504266.71,-1764589.53,-17539.46,-88687.45,-26642.9,-425477.86999999988,4019923.8500000015,-46125,-128083.88999999997,-5675120.1599999992,3404167.32,-35734694.359999999,19021300.07,-20673,20673,0,0,0,22764703.59,0.6843276164244666,10501093.439999999,0.3156723835755334,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},42,0.32672388643598554,-3.2902362496960089E-3,0.32343365018628956,5.165472313536662E-2,1671.4074555555555,-4.2015370033204472E-3,-135.95039999999992,18984347.129999995,2.2412035930782098E-2,41430487.519999996,1.0269680505077481E-2,1.4610402150743272E-2,142.31543333333329,4.3982478852109628E-3,1142861.0899999999,3.9244485564752879E-2,1269.8456555555554,1960.6550333333334,100.59757777777779,0.3156723835755334,3.0454211642639293E-3,1.0263689576182062E-2,19283241.899230763,4019923.8500000015,0.15009639909747027,{"$f":"I345=Comparatives!$D$3","v":false},42,{"$f":"ROW()","v":345},{"$f":"NOT(ISNA(MATCH(BU345,Comparatives!$F:$F,0)))","v":false},{"$f":"BU345='List Box etc'!$G$18","v":false},{"$f":"K345=Assumptions!$F$16","v":false},false]
[null,"Egypt ",345,"Store 345","Store 345 Egypt ",23819020.379999995,970.1," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",1299731.2307692308,6124798.6600000001,34453229.180000007,10782612.85,-80360.920000000013,10702251.93,-4577453.2700000005,-375487.9,0,-643370.93000000017,-1308756.56,-1559240.26,-1939.46,-83674.459999999992,-42521.62000000001,-1014122.44,5110676.2200000007,-72041.06,-141775.70999999996,-30222804.959999997,15479184,-64024185.019999996,26291506.140000001,0,0,0,0,0,32568230.689999994,0.82393011780659275,6959673.4200000009,0.17606988219340736,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},42,0.31296378036631972,-2.3324640944439911E-3,0.31063131627187573,3.7986470097256635E-2,1349.0944851046283,1.867374830494771E-2,663.20062880115472,52476299.839999989,1.9325341975178413E-2,94246989.979999989,1.0760263433508119E-2,2.9434757325699237E-2,146.14545923100707,4.1150195025057429E-3,573725.04,1.6652286408411484E-2,591.40814349036179,1607.2984846922998,1.9992371920420575,0.17606988219340736,2.4286391142857738E-3,3.7724511220089657E-2,53776031.070769221,5110676.2200000007,6.842615204453327E-2,{"$f":"I346=Comparatives!$D$3","v":false},42,{"$f":"ROW()","v":346},{"$f":"NOT(ISNA(MATCH(BU346,Comparatives!$F:$F,0)))","v":false},{"$f":"BU346='List Box etc'!$G$18","v":false},{"$f":"K346=Assumptions!$F$16","v":false},false]
[null,"Egypt ",346,"Store 346","Store 346 Egypt ",1211911.42,350," Brand Type 15"," Brand Type 15"," Classification Type 25"," Classification Type 25",1609918.923076923,3572257.0900000003,10600686.59,5985876.4100000011,-10058.960000000001,5975817.4500000011,-2403560.3599999994,-1812530.5100000002,0,-39671.269999999829,-800626.39999999991,-14510.419999999984,-1819.27,-34379.14,-94487.170000000013,-653588.50000000012,2918668.5900000003,-146276.79999999999,-68723.73000000001,-14134798.950000003,4780500.3,-45666374.700000003,12827423.289999999,0,0,0,0,0,8357575.54,1,0,0,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},43,0.56466874661181743,-9.4889702799901389E-4,0.56371984958381849,7.5525900440756258E-2,2287.5039999999999,3.7423302408943144E-3,113.34648571428522,42193250.06000001,1.5490356847850748E-2,59801173.650000006,1.0929359076216057E-2,6.1655298876258931E-2,196.35351428571431,6.4829508368665027E-3,2087673.62,0.1969375853418189,5964.781771428572,41.45834285714281,5.1979142857142859,0,3.2431050298601461E-3,0.15186930671034235,43803168.98307693,2918668.5900000003,4.7974642784677939E-2,{"$f":"I347=Comparatives!$D$3","v":true},43,{"$f":"ROW()","v":347},{"$f":"NOT(ISNA(MATCH(BU347,Comparatives!$F:$F,0)))","v":false},{"$f":"BU347='List Box etc'!$G$18","v":false},{"$f":"K347=Assumptions!$F$16","v":false},true]
[null,"Egypt ",347,"Store 347","Store 347 Egypt ",5282846.58,351," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",1911907.2307692308,-457955.02999999945,11639367.909999998,6696568.5300000003,144305.35000000003,6840873.8799999999,-7298828.9100000001,-1339959.2999999998,0,-208026.73000000016,-820335.57000000007,-5643792.29,-1819.27,-29583.640000000003,-85797.48000000001,-806660.57,-1264615.5999999994,-125580.62,-66408.039999999994,-15373073.809999999,5342224.830000001,-58700210,17236046.509999998,0,0,0,0,0,9261581.8000000007,1,0,0,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},44,0.57533781746400703,1.2398040092539704E-2,0.58773585755654667,7.0479391694046059E-2,2337.1383760683761,1.7872682744332995E-2,592.66874643874689,51495012.469999991,1.5664829103011577E-2,74073283.810000002,1.0890033876034258E-2,6.9304499714881854E-2,189.19669515669514,5.7054679011345043E-3,1580921.0399999996,0.13582533452196716,4504.0485470085459,16079.180313390314,5.1831054131054133,0,2.5416878501265628E-3,0.16426211848897823,53406919.700769223,-1264615.5999999994,-1.7048787630919767E-2,{"$f":"I348=Comparatives!$D$3","v":true},44,{"$f":"ROW()","v":348},{"$f":"NOT(ISNA(MATCH(BU348,Comparatives!$F:$F,0)))","v":false},{"$f":"BU348='List Box etc'!$G$18","v":false},{"$f":"K348=Assumptions!$F$16","v":false},true]
[null,"Egypt ",348,"Store 348","Store 348 Egypt ",4171508.330000001,380," Brand Type 15"," Brand Type 15"," Classification Type 23"," Classification Type 23",1472294.1538461538,-2400326.8999999994,11647838.220000001,6778419.3800000008,-14099.39,6764319.9900000002,-9164646.8900000006,-2244352.6100000003,0,-148549.46999999988,-823171.45,-4831172.1999999993,0,-36039.390000000007,-57454.159999999996,-560346.84000000008,-2960673.7399999998,-175295.79,-70852.59,-7021669.4400000004,1410534.8599999999,-44973585.130000003,6730837.9800000004,0,0,0,0,0,9184162.370000001,1,0,0,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},45,0.58194655969388975,-1.2104726846043023E-3,0.58073608700928536,7.0671607422102392E-2,2166.2406578947366,1.2753393994168978E-2,390.91965789473653,43853881.730000004,1.2777588160837136E-2,51995254.57,1.0776884249035038E-2,4.810736802970466E-2,186.45418421052631,6.0828961273124548E-3,2513141.9500000007,0.21576037566222314,6613.531447368423,12713.611052631577,0,0,3.0940840110672491E-3,0.12640063555468525,45326175.883846156,-2960673.7399999998,-4.7029890592639061E-2,{"$f":"I349=Comparatives!$D$3","v":true},45,{"$f":"ROW()","v":349},{"$f":"NOT(ISNA(MATCH(BU349,Comparatives!$F:$F,0)))","v":false},{"$f":"BU349='List Box etc'!$G$18","v":false},{"$f":"K349=Assumptions!$F$16","v":false},true]
[null,"Egypt ",349,"Store 349","Store 349 Egypt ",3512226.5399999996,27," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",16127230.076923076,604915.2699999992,19162407.369999997,11429291.060000001,-18999.96,11410291.1,-10805375.83,-1673573.6100000003,-6867.0399999999936,-16711.060000000234,-1426738.14,-5430296.6799999997,0,-64340.31,-39931.579999999994,-528567.21,76348.059999999241,-160828.11000000002,-72383.790000000008,-5630468.79,544848.02,-34389016.509999998,2989113.4299999997,0,0,0,0,0,15135084.930000002,1,0,0,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},45,0.59644338205090575,-9.9152260116052424E-4,0.59545185944974521,7.4455057365790681E-2,52842.153333333328,8.7207518749249076E-4,618.92814814815677,36485523.850000001,1.4487039083584377E-2,40019485.299999997,1.3207746327512114E-2,2.7583549383649285E-2,2680.8811111111113,3.7773849914766746E-3,1938673.6100000006,0.1011706709165948,71802.726296296314,201122.09925925924,254.33481481481456,0,3.3576318861026286E-3,0.84160772524705374,52612753.926923081,76348.059999999241,1.0448151654701696E-3,{"$f":"I350=Comparatives!$D$3","v":false},45,{"$f":"ROW()","v":350},{"$f":"NOT(ISNA(MATCH(BU350,Comparatives!$F:$F,0)))","v":false},{"$f":"BU350='List Box etc'!$G$18","v":false},{"$f":"K350=Assumptions!$F$16","v":false},false]
[null,"Egypt ",350,"Store 350","Store 350 Egypt ",3836652.7800000007,52," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",332125.23076923075,1427856.5899999999,7940209.04,3880326.8999999994,-11253.62,3869073.2800000003,-2441216.69,-49505.51,0,-99086.6,-764861.1100000001,-1326612.8799999999,0,0,-46424.07,-355361.83999999997,1072494.75,-30002.28,-66033.070000000007,-4894771,2747877.52,-29592749.210000008,14511428.6,0,0,0,0,0,6585744.8300000001,1,0,0,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},45,0.4886932926390562,-1.4172951799263965E-3,0.48727599745912992,9.6327578549493711E-2,14708.867500000002,1.2479092112164343E-2,1905.5115384615385,17228214.090000011,2.0626736941135825E-2,34487520.210000008,1.0304070511192021E-2,4.4754720966389064E-2,1269.8667307692308,8.3162886099532717E-3,125931.86,1.5860018214331546E-2,2421.7665384615384,25511.786153846151,0,0,0,4.182827292028457E-2,17560339.320769243,1072494.75,4.3973878060926522E-2,{"$f":"I351=Comparatives!$D$3","v":false},45,{"$f":"ROW()","v":351},{"$f":"NOT(ISNA(MATCH(BU351,Comparatives!$F:$F,0)))","v":false},{"$f":"BU351='List Box etc'!$G$18","v":false},{"$f":"K351=Assumptions!$F$16","v":false},false]
[null,"Egypt ",351,"Store 351","Store 351 Egypt ",7890944.669999999,490.31," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1142002.076923077,5982355.8499999978,18013295.189999998,10523552.300000001,-13334.73,10510217.569999998,-4527861.72,-104208.70999999999,0,-685.77000000017506,-887463.41000000015,-3021408.04,-4549.6400000000003,0,-76510.47,-628257.14,5354098.7099999981,-26386.16,-77136.3,-10676590.77,3284534.58,-47749887.170000002,12477536.609999998,0,0,0,0,0,14823217.879999999,1,0,0,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},45,0.58421028407074038,-7.4027155272527356E-4,0.583470012518015,4.9267133005885096E-2,1810.004711305093,3.8070213848539896E-5,1.3986457547269586,42664406.75,1.472555668431977E-2,58426477.939999998,1.0752952465236347E-2,3.4877413231354487E-2,157.32149048561115,4.2821870838391568E-3,207105.34,1.1497360022999769E-2,422.39672860027326,6162.2402969549876,9.2791091350370181,0,0,6.3397732889929795E-2,43806408.82692308,5354098.7099999981,8.7999705395407246E-2,{"$f":"I352=Comparatives!$D$3","v":false},45,{"$f":"ROW()","v":352},{"$f":"NOT(ISNA(MATCH(BU352,Comparatives!$F:$F,0)))","v":false},{"$f":"BU352='List Box etc'!$G$18","v":false},{"$f":"K352=Assumptions!$F$16","v":false},false]
[null,"Egypt ",352,"Store 352","Store 352 Egypt ",10861598.449999999,371.04," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",4296319.307692308,3412206.0600000005,17714351.809999999,9726215.9000000004,-55129.119999999995,9671086.7799999993,-6258880.7200000007,-121963.51999999999,0,360568.72999999963,-946786.61,-4793375.7000000011,-1945.5300000000002,0,-115616.93000000001,-862154.33,2550051.7300000004,-44487.29,-143958.29,-15112826.780000001,5138076.6100000003,-65552227.829999998,18715750.469999999,0,0,0,0,0,14724669.48,1,0,0,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},45,0.54905852634751307,-3.1121161299776626E-3,0.54594641021753532,5.3447431786102707E-2,2551.7103546787407,-2.035461042364833E-2,-971.77859529969714,56811227.530000001,1.5175773653979343E-2,80665054.609999999,1.068807718743079E-2,4.8669820902693249E-2,387.98590448469167,8.1266473390651274E-3,282067.74,1.5923119458470324E-2,760.20844113842168,12918.757276843469,5.2434508408796896,0,0,0.24253324952409355,61107546.837692305,2550051.7300000004,3.0045998254138673E-2,{"$f":"I353=Comparatives!$D$3","v":false},45,{"$f":"ROW()","v":353},{"$f":"NOT(ISNA(MATCH(BU353,Comparatives!$F:$F,0)))","v":false},{"$f":"BU353='List Box etc'!$G$18","v":false},{"$f":"K353=Assumptions!$F$16","v":false},false]
[null,"Egypt ",353,"Store 353","Store 353 Egypt ",11799027.92,449.41," Brand Type 29"," Brand Type 29"," Classification Type 36"," Classification Type 36",1514391.7692307692,3202816.4899999998,13973203.340000002,7872102.7100000018,-8433.1099999999988,7863669.6000000006,-4660853.1100000013,-60826.630000000005,0,-182527.75000000009,-941672.49999999988,-2840264.44,-708.34999999999991,0,-79406.53,-331913.64999999997,2870902.84,-19540,-89900.459999999977,-1427617.06,267468.31,-25987578.020000003,2670566.54,0,0,0,0,0,11514623.1,1,0,0,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},45,0.56337137007554638,-6.0352016604948348E-4,0.5627678499094968,6.7391311575946744E-2,2095.3527958879417,1.3062699050366791E-2,406.14972964553544,24477160.230000004,1.3560137159750902E-2,27415195.080000002,1.2106922786120839E-2,2.3753583335458704E-2,200.0410760775238,6.4337759791020096E-3,159773.16,1.1434254273150797E-2,355.51758972875547,6319.9849580561176,1.5761776551478603,0,0,0.10837828179996764,25991551.999230772,2870902.84,7.9527765208525239E-2,{"$f":"I354=Comparatives!$D$3","v":false},45,{"$f":"ROW()","v":354},{"$f":"NOT(ISNA(MATCH(BU354,Comparatives!$F:$F,0)))","v":false},{"$f":"BU354='List Box etc'!$G$18","v":false},{"$f":"K354=Assumptions!$F$16","v":false},false]
[null,"Ethiopia ",354,"Store 354","Store 354 Ethiopia ",75442809.560000002,3717," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",5991826.538461538,2459793.2600000002,9541008.3599999994,4888343.1599999992,-1384.16,4886959,-2427165.7400000002,-144038.15999999997,0,-134801.5199999997,-767914.26999999979,-1018458.51,0,0,-37446.71,-132031.19,2327762.0700000003,-62090.74,-4993.4800000000032,108625.88999999996,0,-25226411.540000003,710499.95,0,0,0,0,0,8092683.3099999987,1,0,0,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},45,0.51235078888454089,-1.4507481261655662E-4,0.51220571407192439,8.0485651099460917E-2,206.59517621737956,1.4128644993661834E-2,36.266214689265453,24407285.700000003,5.409499098869482E-3,25117785.650000002,5.2564820736894849E-3,1.3838284698872228E-2,1.3434167339252094,5.2337025727121399E-4,243575.60999999996,2.5529336188528397E-2,65.530161420500392,274.00013720742533,0,0,0,0.62800768140837671,30399112.238461539,2327762.0700000003,5.5132816947183978E-2,{"$f":"I355=Comparatives!$D$3","v":false},45,{"$f":"ROW()","v":355},{"$f":"NOT(ISNA(MATCH(BU355,Comparatives!$F:$F,0)))","v":false},{"$f":"BU355='List Box etc'!$G$18","v":false},{"$f":"K355=Assumptions!$F$16","v":false},false]
[null,"Ethiopia ",355,"Store 355","Store 355 Ethiopia ",2295437.7199999997,337," Brand Type 4"," Brand Type 4"," Classification Type 7"," Classification Type 7",1301832,1728969.4899999998,7883479.1899999995,4006048.8299999996,-1697.3200000000002,4004351.5100000002,-2275382.02,-45183.270000000004,0,-155076.95000000013,-573923.98999999987,-1146301.6200000001,0,0,-53050.85,-510298.06000000006,1218671.4299999997,-25818.06,-51583.319999999992,-6007372.7300000004,951769.5,-40477746.939999998,4774147.79,0,0,0,0,0,6522302.040000001,1,0,0,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},45,0.50815746873304046,-2.153008791033544E-4,0.5079421678539372,7.280085050874599E-2,1703.0385459940649,1.9671130761239459E-2,460.16899109792325,40759202.380000003,1.2519824486320089E-2,46485119.670000002,1.0977664758585746E-2,6.4730057339061745E-2,153.0662314540059,6.5432176272415578E-3,124052.18,1.5735714778997215E-2,368.1073590504451,3401.4884866468847,0,0,0,0.16513419628878351,42061034.380000003,1218671.4299999997,2.0861194750294198E-2,{"$f":"I356=Comparatives!$D$3","v":false},45,{"$f":"ROW()","v":356},{"$f":"NOT(ISNA(MATCH(BU356,Comparatives!$F:$F,0)))","v":false},{"$f":"BU356='List Box etc'!$G$18","v":false},{"$f":"K356=Assumptions!$F$16","v":false},false]
[null,"Ethiopia ",356,"Store 356","Store 356 Ethiopia ",16071318.76,3355," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",1679019.4615384615,4627158.37,12525129.189999999,7190376.6000000006,-15797.179999999998,7174579.4200000018,-2547421.0500000007,-101506.93000000001,0,-133012.9800000001,-737835.89,-1101412.18,0,0,-49726.98000000001,-447329.22000000003,4179829.1500000004,-21909.57,-61839.56,-4027453.1899999995,1633500.0699999996,-42278177.530000001,14500822.789999999,0,0,0,0,0,10282506.209999999,1,0,0,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},45,0.57407604272383561,-1.2612388870697148E-3,0.57281480383676597,5.8908445478477338E-2,219.92127868852458,1.0619689264857802E-2,39.646193740685575,30171307.859999999,1.4826311874701743E-2,46305630.719999999,9.6603633952186459E-3,3.5714539404283784E-2,18.432059612518628,4.9372392940563352E-3,173143.48000000004,1.382368815311198E-2,51.607594634873337,328.28977049180327,0,0,0,0.13405206733348365,31850327.32153846,4179829.1500000004,9.4488102355069742E-2,{"$f":"I357=Comparatives!$D$3","v":false},45,{"$f":"ROW()","v":357},{"$f":"NOT(ISNA(MATCH(BU357,Comparatives!$F:$F,0)))","v":false},{"$f":"BU357='List Box etc'!$G$18","v":false},{"$f":"K357=Assumptions!$F$16","v":false},false]
[null,"Ethiopia ",357,"Store 357","Store 357 Ethiopia ",58484385.629999995,2703.25," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",2223421.153846154,3176178.2199999997,9383284.790000001,5047066.4000000004,-10975.37,5036091.0299999993,-1859912.8100000003,-66653.61,0,-4015.8800000002302,-730717.06,-718190.29,-45823.960000000006,0,7372.25,-356447.38,2819730.84,-24968.28,-58244.71,-3088858.27,1227751.1099999999,-30484541.049999997,11958816.220000003,0,0,0,0,0,7766786.450000002,1,0,0,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},45,0.53787842029251676,-1.1696724809734779E-3,0.53670874781154321,7.7874334665696529E-2,270.31057430870248,4.2798232067730192E-4,1.4855747711089355,20386831.989999995,1.7484196670421479E-2,33573399.32,1.0616958283031556E-2,3.7987483911803975E-2,21.546179598631277,6.2072836222633711E-3,84249.64,8.9786936968796818E-3,31.166055673726071,265.67660778692317,16.951432534911682,0,0,0.2369555228906309,22610253.143846147,2819730.84,8.9791396490957145E-2,{"$f":"I358=Comparatives!$D$3","v":false},45,{"$f":"ROW()","v":358},{"$f":"NOT(ISNA(MATCH(BU358,Comparatives!$F:$F,0)))","v":false},{"$f":"BU358='List Box etc'!$G$18","v":false},{"$f":"K358=Assumptions!$F$16","v":false},false]
[null,"Ethiopia ",358,"Store 358","Store 358 Ethiopia ",126626629.53999999,8013," Brand Type 2"," Brand Type 2"," Classification Type 8"," Classification Type 8",2753966.846153846,1762589.1599999992,7837699.6500000004,4330491.1500000004,-1449.11,4329042.040000001,-2566452.8800000004,-50924.94,0,-88429.630000000194,-514337.83999999997,-1530192.6,0,0,-51788.73,-348808.37,1413780.7899999993,-19250.38,-57605.259999999995,-2587855.5700000003,792659.34,-30328193.059999995,7967482.1600000001,0,0,0,0,0,6491434.1699999999,1,0,0,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},45,0.55252068124350751,-1.8488970804080249E-4,0.55233579153546675,6.5623571069095499E-2,64.187924622488453,1.1282599990929761E-2,11.035770622738076,24155907.129999995,1.443987874778686E-2,32916048.629999995,1.0596908940099596E-2,4.450392150457054E-2,7.1889754149507041,7.3497662034038257E-3,121964.05000000002,1.5561204874698153E-2,15.220772494696121,190.96375889180084,0,0,0,0.35137437885283673,26909873.976153843,1413780.7899999993,3.7827087919550653E-2,{"$f":"I359=Comparatives!$D$3","v":false},45,{"$f":"ROW()","v":359},{"$f":"NOT(ISNA(MATCH(BU359,Comparatives!$F:$F,0)))","v":false},{"$f":"BU359='List Box etc'!$G$18","v":false},{"$f":"K359=Assumptions!$F$16","v":false},false]
[null,"Ethiopia ",359,"Store 359","Store 359 Ethiopia ",13074839.649999999,146," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",1826779.2307692308,3412827.02,12728397.959999999,6910231.9100000001,-6733.5499999999993,6903498.3600000003,-3490671.3400000003,-259191.16,-3308.48,-44715.110000000197,-1022923.84,-1603990.1600000001,0,0,-53432.069999999992,-364444.96,3048382.06,-37475.919999999998,-69165.299999999988,-4968840.6100000003,1818227.2500000002,-29290413.210000001,9688470.5000000019,0,0,0,0,0,10514956.810000002,1,0,0,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},45,0.54289879462568291,-5.2901787178250665E-4,0.54236977675390041,8.0365482224441703E-2,7006.3276712328761,3.5130194813613605E-3,306.26787671233012,22752556.07,1.6017759010405551E-2,34259253.82,1.0637854575432782E-2,2.8632429717023088E-2,473.73493150684925,5.4339360080787411E-3,350099.14999999997,2.7505358576956372E-2,2397.9393835616438,10986.23397260274,22.660821917808221,0,0,0.14351996508201814,24579335.300769232,3048382.06,8.9295949477173633E-2,{"$f":"I360=Comparatives!$D$3","v":false},45,{"$f":"ROW()","v":360},{"$f":"NOT(ISNA(MATCH(BU360,Comparatives!$F:$F,0)))","v":false},{"$f":"BU360='List Box etc'!$G$18","v":false},{"$f":"K360=Assumptions!$F$16","v":false},false]
[null,"Ethiopia ",360,"Store 360","Store 360 Ethiopia ",14724669.48,1650," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",744157.15384615387,13924987.840000004,32301134.640000004,18485669.919999998,-35540.610000000008,18450129.310000002,-4525141.47,-193219.39,0,-467619.77999999974,-1623796.7699999998,-1105693.78,-79349,0,-78278.250000000015,-331066.81999999995,13593921.020000003,-91511.959999999992,-94363.479999999981,-5194252.04,3444374.4299999997,-25734361.07,15054514.130000001,0,0,0,0,0,26758332.060000002,1,0,0,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},45,0.57229165866849552,-1.1002898318001626E-3,0.57119136883669541,5.0270579906786815E-2,984.1192545454544,1.4476884023167543E-2,283.40592727272713,12429724.549999999,2.6635089029386414E-2,30928613.109999999,1.0704224558098847E-2,1.0249386706992776E-2,57.189987878787868,2.9213673467415996E-3,363009.6,1.1238292525813265E-2,220.00581818181817,670.11744242424243,48.090303030303033,0,0,2.303811188491903E-2,13173881.703846153,13593921.020000003,0.74295665882155881,{"$f":"I361=Comparatives!$D$3","v":false},45,{"$f":"ROW()","v":361},{"$f":"NOT(ISNA(MATCH(BU361,Comparatives!$F:$F,0)))","v":false},{"$f":"BU361='List Box etc'!$G$18","v":false},{"$f":"K361=Assumptions!$F$16","v":false},false]
[null,"Ethiopia ",361,"Store 361","Store 361 Ethiopia ",28480343.289999999,1419.28," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",0,5832459.8099999987,16245839.969999999,9092909.540000001,-22098.950000000004,9070810.5899999999,-3238350.7800000003,-97713.360000000015,0,-299267.03000000026,-906991.11,-1409865.3,-10734.41,0,-28735.98,-333250.5,5499209.3099999987,-39095.660000000003,-92696.33,-4178004.0900000003,1021989.6499999999,-27187801.939999998,4964642.6399999997,0,0,0,0,0,13453667.99,1,0,0,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},45,0.55970695001250848,-1.3602836197333296E-3,0.55834666639277508,5.5829129898784795E-2,639.05015923566884,1.8421148463399536E-2,210.85834366721173,25379173.739999998,1.3130864834845487E-2,31365806.029999997,1.0624643271760997E-2,2.0512974436248863E-2,65.312221689870924,5.7058502466585609E-3,165545,1.0189993272474666E-2,116.64012738853503,993.36656614621506,7.5632785637788178,0,0,0,25379173.739999998,5499209.3099999987,0.15601101689766828,{"$f":"I362=Comparatives!$D$3","v":false},45,{"$f":"ROW()","v":362},{"$f":"NOT(ISNA(MATCH(BU362,Comparatives!$F:$F,0)))","v":false},{"$f":"BU362='List Box etc'!$G$18","v":false},{"$f":"K362=Assumptions!$F$16","v":false},false]
[null,"Ethiopia ",362,"Store 362","Store 362 Ethiopia ",9845098.0899999999,899," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1732479.3076923077,5980425.7799999984,37557815.600000001,11071082.419999998,608596.16999999993,11679678.589999998,-5699252.8099999996,-1083005.8199999998,-236851.95,-94975.97,-1822883.0999999999,-1706300.4599999997,0,-97203.37999999999,251332.33,-470995.18,5509430.5999999987,-160780.87999999998,-232450.88999999998,-2430576.2999999998,2129984.56,-70582447.729999989,48563682.179999992,-1854092.76,1854092.76,0,0,0,27033812.440000001,0.6413800762665276,15115629.740000002,0.35861992373347229,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},45,0.29477439630434732,1.6204248310969394E-2,0.31097864461531671,4.8535386600066267E-2,2027.6786429365961,2.5287937672285711E-3,105.64624026696329,22319357.289999992,2.1102542240811997E-2,74867116.789999992,6.291082122490803E-3,1.2540537101950092E-2,258.56606229143489,6.1891482847580724E-3,1089657.7499999998,2.9012809520263999E-2,1212.0775862068963,1897.9982869855392,263.46156840934373,0.35861992373347229,2.5880999319885896E-3,4.6128329883282873E-2,24051836.5976923,5509430.5999999987,0.16492669970910248,{"$f":"I363=Comparatives!$D$3","v":false},45,{"$f":"ROW()","v":363},{"$f":"NOT(ISNA(MATCH(BU363,Comparatives!$F:$F,0)))","v":false},{"$f":"BU363='List Box etc'!$G$18","v":false},{"$f":"K363=Assumptions!$F$16","v":false},false]
[null,"Ethiopia ",363,"Store 363","Store 363 Ethiopia ",39805471.240000002,1771.33," Brand Type 12"," Brand Type 12"," Classification Type 22"," Classification Type 22",8953707.9230769239,2526571.6800000006,19708241.050000001,5449280.4300000006,316664.65999999997,5765945.0899999999,-3239373.4100000006,-469014.26999999996,-19833.910000000003,31520.210000000145,-1308225.6200000001,-910936.54999999993,-12223.17,-46697.31,-27732.820000000003,-64280.429999999993,2462291.2500000005,-93569.21,-100867.74,-3034654.68,2999716.53,-19017380.399999999,17604552.390000001,-2274552,2274552,0,0,0,13701772.370000001,0.62050663621700997,8379816.3999999994,0.37949336378299015,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},45,0.27649755329129183,1.6067626694671464E-2,0.29256517998596326,6.6379623462135398E-2,738.55555994648103,-1.5993416114625889E-3,-17.794657122049617,1447766.1599999964,4.439973234351613E-2,24326587.079999998,2.6423940928749466E-3,3.2616015725056291E-3,56.944634822421577,5.1180488275994578E-3,637013.60999999987,3.2322194983504117E-2,359.62446861962474,514.26699146968656,18.097745761659318,0.37949336378299015,2.3694306296299333E-3,0.45431288872311226,10401474.08307692,2462291.2500000005,0.17044215904786095,{"$f":"I364=Comparatives!$D$3","v":false},45,{"$f":"ROW()","v":364},{"$f":"NOT(ISNA(MATCH(BU364,Comparatives!$F:$F,0)))","v":false},{"$f":"BU364='List Box etc'!$G$18","v":false},{"$f":"K364=Assumptions!$F$16","v":false},false]
[null,"Ethiopia ",364,"Store 364","Store 364 Ethiopia ",18792644.27,1327," Brand Type 13"," Brand Type 13"," Classification Type 21"," Classification Type 21",408389.53846153844,745516.80999999994,18535228.359999999,5063687.9999999991,290135.21999999997,5353823.2199999988,-4594972.47,-780831.0199999999,-259307.13999999996,-58341.290000000037,-1170902.0899999999,-1597750.6399999997,-5653.93,-74590.31,-28645.779999999992,-89263.050000000017,656253.75999999989,-78637.169999999984,-124615.31999999999,-749072.5199999999,688495.51,-29700162.760000002,28207968.009999998,-495550.68000000011,495550.68000000011,0,0,0,13061490.77,0.62802249206338201,7736316.5300000012,0.37197750793661793,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},45,0.27319264169022622,1.5653177525782585E-2,0.28884581921600877,6.3171711039010897E-2,882.36781461944224,3.1475894910420214E-3,43.964800301431829,1552771.7600000054,5.7486265721370222E-2,30944785.960000001,2.8845909651914752E-3,4.8158591988342794E-3,93.907550866616418,6.7231607606694733E-3,962704.2799999998,5.1939164778652874E-2,725.47421250941954,1204.0321326299922,199.66923134890726,0.37197750793661793,4.0242455367299288E-3,2.2033153869464302E-2,1961161.2984615439,656253.75999999989,0.2409300589251176,{"$f":"I365=Comparatives!$D$3","v":false},45,{"$f":"ROW()","v":365},{"$f":"NOT(ISNA(MATCH(BU365,Comparatives!$F:$F,0)))","v":false},{"$f":"BU365='List Box etc'!$G$18","v":false},{"$f":"K365=Assumptions!$F$16","v":false},false]
[null,"Ethiopia ",365,"Store 365","Store 365 Ethiopia ",24638023.41,1207," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",0,1564602.5499999996,16710651.15,5123158.9899999993,273054.11,5396213.0999999996,-3831610.5500000003,-397232.99,-78503.760000000009,-405001.82999999996,-944213.33999999985,-1441590.56,-10080,-56738.680000000008,-59498.89,-76533.39,1488069.1599999997,-58522.19,-95128.53,-16222480.719999999,16043687.279999999,-27903733.519999996,27209593.450000003,-3068729.6400000006,3068729.6400000006,0,0,0,15682481.040000003,0.82647593828561772,3292640.0900000003,0.17352406171438231,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},45,0.30658045243198073,1.6340123885597361E-2,0.32292057631757809,5.6503683281067106E-2,782.28114333057158,2.4236148930677662E-2,335.54418392709192,872933.50999999046,8.7673790870968896E-2,47194943.879999995,1.6216438395307189E-3,4.5799166838570498E-3,78.814026512013257,5.6926884025102755E-3,571992.75,3.4229231695737959E-2,473.89623032311516,1194.3583761391881,73.391681855840929,0.17352406171438231,3.3953602101256244E-3,0,872933.50999999046,1488069.1599999997,1.2273670135541155,{"$f":"I366=Comparatives!$D$3","v":false},45,{"$f":"ROW()","v":366},{"$f":"NOT(ISNA(MATCH(BU366,Comparatives!$F:$F,0)))","v":false},{"$f":"BU366='List Box etc'!$G$18","v":false},{"$f":"K366=Assumptions!$F$16","v":false},false]
[null,"Ethiopia ",366,"Store 366","Store 366 Ethiopia ",746725.89,350," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1705911.5384615385,842989.11999999988,14510353.32,5229620.5999999996,193694.78999999998,5423315.3899999997,-4580326.2699999996,-353732.57000000007,-180843.33,-73147.450000000186,-1035551.4800000001,-2315851.6500000004,0,-73028.820000000007,-53026.009999999995,4808.830000000009,847797.94999999984,-252977.36999999997,-124781.84,-10030873.6,5825322.0599999996,1647464.3000000021,684432.88000000035,0,0,0,0,0,10312019.98,0.63136796521917204,6020801.0499999989,0.36863203478082801,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},45,0.36040615170906115,1.3348730091432396E-2,0.3737548818004936,7.1366386273494273E-2,2958.7185142857147,5.0410523015438323E-3,208.99271428571481,1873654.3599999975,-2.5665512821692552E-3,8383409.299999997,-5.7361269477800762E-4,-3.3140681649507957E-4,356.51954285714282,8.5995039023625923E-3,732764.77,5.0499443662065151E-2,2093.6136285714288,6616.719000000001,516.69522857142852,0.36863203478082801,5.032876759750741E-3,0.11756512752244537,3579565.898461536,847797.94999999984,0.17052752800621726,{"$f":"I367=Comparatives!$D$3","v":false},45,{"$f":"ROW()","v":367},{"$f":"NOT(ISNA(MATCH(BU367,Comparatives!$F:$F,0)))","v":false},{"$f":"BU367='List Box etc'!$G$18","v":false},{"$f":"K367=Assumptions!$F$16","v":false},false]
[null,"Ethiopia ",367,"Store 367","Store 367 Ethiopia ",22462396.579999998,900," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",6346378.769230769,2959373.84,18287251.530000001,6647832.1600000011,326029.11,6973861.2699999996,-4014487.43,-340959.32,-28321.679999999997,-133278.83000000022,-1099490.07,-1916085.8799999994,-8010,-82178.26999999999,-25847.730000000003,-232733.51999999993,2726640.32,-144799.86000000002,-94016.49,-4461254.5200000005,2766873.8400000003,-18020895.679999996,8176170.7199999988,0,0,0,0,0,15470653.83,0.74688237052311057,5242987.8899999997,0.25311762947688948,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},45,0.36352276060152167,1.7828218169644215E-2,0.38135097877116581,6.0123308753986388E-2,1221.6556333333333,7.2880733215353885E-3,148.08758888888914,11539105.639999997,2.0169112517111853E-2,22482150.199999996,1.035192443470109E-2,1.2726544479262155E-2,104.46276666666667,5.1410945950935904E-3,593785.17999999993,3.2469897350397514E-2,659.76131111111101,2128.9843111111104,40.368533333333325,0.25311762947688948,4.49374636014535E-3,0.34703841410064362,17885484.409230765,2726640.32,0.10976392841710202,{"$f":"I368=Comparatives!$D$3","v":false},45,{"$f":"ROW()","v":368},{"$f":"NOT(ISNA(MATCH(BU368,Comparatives!$F:$F,0)))","v":false},{"$f":"BU368='List Box etc'!$G$18","v":false},{"$f":"K368=Assumptions!$F$16","v":false},false]
[null,"Ethiopia ",368,"Store 368","Store 368 Ethiopia ",30221142.93,1506," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",1307969.3846153845,102838.73999999989,6706467.4800000004,2022637.5500000003,78458.55,2101096.1,-1998257.36,-280890.99,0,-160390.77000000025,-548797.97,-691422.47999999986,0,-22307.13,-54865.37000000001,-21554.059999999998,81284.679999999891,-33788.93,-48229.13,-1643717.9899999993,1626403.2,-10586151.599999998,9783313.3299999982,-172555.43999999997,172555.43999999997,0,0,0,5235821.4800000004,0.68959491468523126,2356783.0600000005,0.31040508531476868,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},45,0.3015950731188814,1.169893841041931E-2,0.31329401152930064,8.1831153530025014E-2,364.40768260292162,2.3915835047037346E-2,106.50117529880495,820153.05999999866,2.6280533538459314E-2,12402425.029999996,1.7378907711889636E-3,3.2139214965670715E-3,32.024654714475432,7.1914357512101127E-3,391852.42,5.8429034535480956E-2,260.19416998671977,459.11187250996005,0,0.31040508531476868,3.3262116108851987E-3,0.19503104853874345,2128122.4446153832,81284.679999999891,2.7500752951542303E-2,{"$f":"I369=Comparatives!$D$3","v":false},45,{"$f":"ROW()","v":369},{"$f":"NOT(ISNA(MATCH(BU369,Comparatives!$F:$F,0)))","v":false},{"$f":"BU369='List Box etc'!$G$18","v":false},{"$f":"K369=Assumptions!$F$16","v":false},false]
[null,"Ethiopia ",369,"Store 369","Store 369 Ethiopia ",10981659.27,374.98," Brand Type 15"," Brand Type 15"," Classification Type 25"," Classification Type 25",1926243.6153846155,1543190.82,8884744.3599999994,3165486.3600000003,95850.970000000016,3261337.33,-1718146.5100000002,-184429.11000000004,-38460.089999999997,-175490.21999999986,-479315.95000000007,-588559.68000000005,0,-25220.719999999998,9972.64,-27415.309999999994,1515775.51,-65538.079999999987,-44070.34,-8902546.2199999969,8852803.379999999,-20740870.150000002,18873765.939999998,-12480,12480,0,0,0,7909190.9299999997,0.78399606047574433,2179113.5000000005,0.21600393952425567,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},46,0.35628333599009715,1.0788264255697733E-2,0.36707160024579483,5.3948198234934935E-2,1278.2440396821164,1.9751859242014239E-2,467.99887994026307,1916847.0500000045,1.4302293967585953E-2,29655896.369999997,9.2444718776848078E-4,3.0856610937987634E-3,117.52717478265507,4.9602260024958107E-3,265215.27,2.9850636017624263E-2,707.27844151688089,1569.5761907301724,102.56571017120912,0.21600393952425567,2.838654549650993E-3,0.21680349341920915,3843090.66538462,1515775.51,0.28397934428923388,{"$f":"I370=Comparatives!$D$3","v":true},46,{"$f":"ROW()","v":370},{"$f":"NOT(ISNA(MATCH(BU370,Comparatives!$F:$F,0)))","v":false},{"$f":"BU370='List Box etc'!$G$18","v":false},{"$f":"K370=Assumptions!$F$16","v":false},true]
[null,"Ethiopia ",370,"Store 370","Store 370 Ethiopia ",7764389.7599999998,287," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",1370876.6923076923,1533860.7599999998,9071086.959999999,3160573.55,113030.33999999998,3273603.8899999997,-1739743.13,-152119.57999999999,-9317.8799999999992,9243.6100000000497,-504878.1,-675052.55999999994,-8658.3300000000017,-19481.010000000002,12671.129999999992,-244070.99999999994,1289789.7599999998,-39078.300000000003,-76402.36,-4564302.3900000015,1221992.5799999998,-19633302.340000004,4955271.08,0,0,0,0,0,7738562.2300000014,0.75390179939329827,2526119.77,0.24609820060670165,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},47,0.34842280356664118,1.2460506717488242E-2,0.3608833102841294,5.565794950774014E-2,1759.1571428571428,-1.0190190040907788E-3,-32.207700348432226,18020341.070000008,1.3544194255364326E-2,24197604.730000004,1.0086576862601719E-2,2.6906477809799319E-2,266.21031358885017,8.4226245803733328E-3,198007.76,2.1828449101319168E-2,689.92250871080148,2352.0995121951219,62.634878048780486,0.24609820060670165,2.1475937873712109E-3,0.1511259563878872,19391217.7623077,1289789.7599999998,4.7890165464754372E-2,{"$f":"I371=Comparatives!$D$3","v":true},47,{"$f":"ROW()","v":371},{"$f":"NOT(ISNA(MATCH(BU371,Comparatives!$F:$F,0)))","v":false},{"$f":"BU371='List Box etc'!$G$18","v":false},{"$f":"K371=Assumptions!$F$16","v":false},true]
[null,"Ethiopia ",371,"Store 371","Store 371 Ethiopia ",4923997.49,334," Brand Type 15"," Brand Type 15"," Classification Type 23"," Classification Type 23",1917686.3846153845,1183538.2199999997,11935174.339999998,4231867.4899999993,249980.07000000004,4481847.5599999996,-3298309.34,-314652.28999999998,0,-3058.0199999998622,-768756.3,-1708696.8,0,-56730.979999999996,-30133.839999999993,-293608.92000000004,889929.29999999981,-53672.58,-107986.73000000001,-11450989.560000002,5334850.4399999995,-22689797.910000004,13882923.370000001,0,0,0,0,0,10039005.710000001,0.7481993576121525,3378548.8600000003,0.25180064238784761,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},48,0.35457106611481637,2.0944819311286247E-2,0.37551588542610265,6.4410982035139688E-2,2301.6655688622754,2.5621913119032517E-4,9.1557485029935997,14923013.660000008,1.9674907943493761E-2,34140787.470000006,8.5999457469455951E-3,2.4600304246582133E-2,323.31356287425155,9.0477714798089855E-3,455189.68999999994,3.8138503639151701E-2,1362.8433832335327,5115.8586826347309,0,0.25180064238784761,4.753259431650665E-3,0.16067518831194424,16840700.044615392,889929.29999999981,3.8047652075180301E-2,{"$f":"I372=Comparatives!$D$3","v":true},48,{"$f":"ROW()","v":372},{"$f":"NOT(ISNA(MATCH(BU372,Comparatives!$F:$F,0)))","v":false},{"$f":"BU372='List Box etc'!$G$18","v":false},{"$f":"K372=Assumptions!$F$16","v":false},true]
[null,"Ethiopia ",372,"Store 372","Store 372 Ethiopia ",3115329.3600000003,39," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",56655475.153846152,3695136.6599999997,31362007.259999998,8900138.9600000009,864237.8600000001,9764376.8200000003,-6069240.1600000001,-425831.06,0,-1005551.7899999996,-1703932.43,-1839756.44,-11662.419999999998,-115926.99,-292025.62,-159769.57,3535367.09,-168749.52999999997,-188817.95,-525496.56000000006,479480.32000000001,-21400935.34,17147087.829999998,-11280,11280,0,0,0,26312968.91,0.75213103186632913,8671585.3699999992,0.24786896813367087,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},48,0.28378728715337981,2.7556841398422665E-2,0.31134412855180243,5.4331102466558132E-2,43690.575128205128,3.2062736981842012E-2,25783.37923076922,4299863.75,3.7156891308474604E-2,21937711.899999999,7.2828730146647621E-3,5.0943668457017E-3,4841.4858974358976,6.0205951881410289E-3,1002533.2,3.1966487083837251E-2,25705.979487179487,47173.242051282046,299.03641025641019,0.24786896813367087,3.6964148703535508E-3,1.8065002882040069,60955338.903846152,3535367.09,4.1759497208527313E-2,{"$f":"I373=Comparatives!$D$3","v":false},48,{"$f":"ROW()","v":373},{"$f":"NOT(ISNA(MATCH(BU373,Comparatives!$F:$F,0)))","v":false},{"$f":"BU373='List Box etc'!$G$18","v":false},{"$f":"K373=Assumptions!$F$16","v":false},false]
[null,"Ethiopia ",373,"Store 373","Store 373 Ethiopia ",12324788.390000001,1029.92," Brand Type 18"," Brand Type 18"," Classification Type 33"," Classification Type 33",0,362708.27999999974,23330018.229999997,7042168.4099999983,509586.04,7551754.4499999993,-7181805.4099999992,-804347.59999999986,-96604.560000000012,-116098.43999999913,-1763735.4800000002,-3441142.7700000005,0,-83030.52,-13379.900000000005,-186271.11,176437.16999999975,-134505.59999999998,-190881.47999999998,-254634,217099.38999999998,-33269899.300000008,27563286.190000001,-72874.559999999998,66941.599999999991,0,0,0,15369574.619999999,0.58689446861970951,10818395.18,0.41310553138029055,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},48,0.30185010318356703,2.184250500690672E-2,0.32369260819047374,7.5599404278733837E-2,1712.4975532080161,4.9763544483950942E-3,112.7256874320327,5750080.6800000062,3.239452111478891E-2,33597407.860000007,5.5442107550734109E-3,7.9841819309199921E-3,185.33622028895445,8.1817972930062297E-3,1035263.6199999999,4.4374745437136334E-2,1005.1883835637717,3341.174819403449,93.798120242348929,0.41310553138029055,3.5589564989379784E-3,0,5750080.6800000062,176437.16999999975,2.2092692167234022E-2,{"$f":"I374=Comparatives!$D$3","v":false},48,{"$f":"ROW()","v":374},{"$f":"NOT(ISNA(MATCH(BU374,Comparatives!$F:$F,0)))","v":false},{"$f":"BU374='List Box etc'!$G$18","v":false},{"$f":"K374=Assumptions!$F$16","v":false},false]
[null,"Ethiopia ",374,"Store 374","Store 374 Ethiopia ",13360217.310000001,402," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1170739.6153846155,940398.18000000028,6912615.4500000002,2379105.89,137953.43,2517059.3200000003,-1573195.5499999998,-189015.07,-26460.960000000006,-30667.969999999827,-552960.90000000014,-524822.02000000014,0,-35332.879999999997,-6353.2899999999972,-35398.289999999994,904999.89000000025,-28271.62,-40413.65,-198991.56000000003,164083.96,-4438133.1500000013,2620338.9,0,0,0,0,0,5362134.870000001,0.69232749355191026,2382949.5299999998,0.3076725064480898,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},48,0.3441687024554505,1.9956763253769598E-2,0.36412546570922011,7.9993007567056282E-2,1375.524626865672,4.4365219245632746E-3,76.288482587064252,1852701.850000001,1.9106306824273951E-2,4637124.7100000009,7.6336722028767668E-3,5.1208244196485706E-3,100.53146766169155,5.8463616690843118E-3,258972.86000000002,3.7463802503291281E-2,644.21109452736323,1305.5274129353238,65.823283582089573,0.3076725064480898,5.1113620098742797E-3,0.16936275767873293,3023441.4653846165,904999.89000000025,0.21551597021479268,{"$f":"I375=Comparatives!$D$3","v":false},48,{"$f":"ROW()","v":375},{"$f":"NOT(ISNA(MATCH(BU375,Comparatives!$F:$F,0)))","v":false},{"$f":"BU375='List Box etc'!$G$18","v":false},{"$f":"K375=Assumptions!$F$16","v":false},false]
[null,"Ethiopia ",375,"Store 375","Store 375 Ethiopia ",4545132.18,297.33999999999997," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",3748274.3846153845,3105335.56,23636186.260000002,7027958.8900000025,461026.67000000004,7488985.5600000005,-4386648.0000000009,-651068.42999999993,-45158.46,-262439.52000000078,-1936401.9399999997,-659759.33000000019,-8913.0400000000027,-66869.47,-51039.999999999993,-107441.35999999999,2997894.2,-99997.75,-134987.44999999998,-5711500.1900000013,5370080.7999999998,-50281354.36999999,44535617.300000004,-2704533.2399999998,2704533.2399999998,0,0,0,17061924.079999998,0.64160600423872938,9530601.5,0.35839399576127062,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},48,0.29733895361509993,1.9505120873929006E-2,0.31684407448902885,8.1925312260591382E-2,6512.4165601668119,1.1103293784925554E-2,882.62433577722743,6087156.459999986,1.7650500805428654E-2,58697387.79999999,1.8304283040002677E-3,4.5456301121566799E-3,453.98348691733366,5.7110503579184428E-3,868975.64999999991,3.6764630319003073E-2,2922.4983184233538,2218.8717629649568,181.85074325687768,0.35839399576127062,2.8291141922994812E-3,0.15858202940965418,9835430.84461537,2997894.2,0.21946001736992651,{"$f":"I376=Comparatives!$D$3","v":false},48,{"$f":"ROW()","v":376},{"$f":"NOT(ISNA(MATCH(BU376,Comparatives!$F:$F,0)))","v":false},{"$f":"BU376='List Box etc'!$G$18","v":false},{"$f":"K376=Assumptions!$F$16","v":false},false]
[null,"Ethiopia ",376,"Store 376","Store 376 Ethiopia ",32248491.739999995,928," Brand Type 29"," Brand Type 29"," Classification Type 36"," Classification Type 36",3027209.4615384615,2460303.3499999996,12954844.109999999,4551638.5699999994,121560.38,4673198.9499999993,-2212895.5999999996,-61951.37999999999,-14542.02,-145899.18000000011,-872735.24,-701301.73000000021,0,-41103.209999999992,-19213.089999999997,-186592.52,2273710.8299999996,-95766.749999999985,-76375.479999999981,-5882088.3600000022,5826293.3499999996,-27738737.520000007,24374285.109999999,-190760.87999999998,190760.87999999998,0,0,0,8253329.8099999996,0.56399728140529426,6380304.2199999997,0.43600271859470574,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},48,0.35134645630251427,9.3833919549958997E-3,0.3607298482575102,6.7367482973131665E-2,940.44745689655167,1.1262133203700906E-2,157.21894396551735,3420247.4200000092,5.4555269571696506E-2,33811586.760000013,5.5185969627649595E-3,1.4403301067588069E-2,82.301163793103427,5.8955151718919439E-3,218034.42999999996,1.6830339921396396E-2,234.95089439655169,755.71307112068985,15.670280172413793,0.43600271859470574,3.1728062222124258E-3,0.23367393971199718,6447456.8815384712,2273710.8299999996,0.25390969302758126,{"$f":"I377=Comparatives!$D$3","v":false},48,{"$f":"ROW()","v":377},{"$f":"NOT(ISNA(MATCH(BU377,Comparatives!$F:$F,0)))","v":false},{"$f":"BU377='List Box etc'!$G$18","v":false},{"$f":"K377=Assumptions!$F$16","v":false},false]
[null,"France ",377,"Store 377","Store 377 France ",20191949.039999999,1891," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",13252779.23076923,1638153.28,14824875.84,5657031.6999999983,98195.669999999984,5755227.3699999992,-4117074.09,-332629.85000000003,-32742.6,170071.22000000029,-1224575.58,-2055184,-17559.86,-85305.57,-35766.090000000004,-362068.08000000007,1276085.2,-86203.31,-124639.72,-8730763.9199999999,2230810.02,-25011296.120000005,5251964.58,0,0,0,0,0,9652995.7300000004,0.57359953828122479,7175810.9299999997,0.42640046171877521,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},48,0.38159049431877051,6.6237094367462834E-3,0.38821420375551685,8.2602754533423473E-2,647.58095187731362,-1.1472016483343464E-2,-89.937186673717761,26259285.440000005,1.378819240254239E-2,33742060.040000007,1.0730467540238542E-2,2.4423009265486035E-2,65.912067689053416,8.4074714247320131E-3,539904.82000000007,3.6418842614738559E-2,285.51286092014811,1086.8239026969857,26.600983606557378,0.42640046171877521,5.7542181749563985E-3,0.89395549573582334,39512064.670769237,1276085.2,2.3253184860261383E-2,{"$f":"I378=Comparatives!$D$3","v":false},48,{"$f":"ROW()","v":378},{"$f":"NOT(ISNA(MATCH(BU378,Comparatives!$F:$F,0)))","v":false},{"$f":"BU378='List Box etc'!$G$18","v":false},{"$f":"K378=Assumptions!$F$16","v":false},false]
[null,"France ",378,"Store 378","Store 378 France ",12923595.449999999,1356," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",1770745.1538461538,1249910.2899999998,9113851.5799999982,2992395.79,157205.73999999996,3149601.53,-1894858.2,-213734.17999999996,0,-57566.010000000228,-542421.79999999993,-769215.72,0,-31408.6,-19772.869999999995,-40062.350000000006,1209847.9399999997,-52134.200000000004,-71350.710000000006,-1605464.9699999997,1565282.7899999998,-10698016.199999999,9476599.7400000002,-215662.20000000004,215662.20000000004,0,0,0,7611048.3600000013,0.73989137847248609,2675662.0700000003,0.26010862152751391,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},48,0.32833492664799363,1.7249100297505614E-2,0.34558402694549917,5.9516198529096523E-2,400.01607669616516,6.316320766768537E-3,42.452809734513444,1261598.6399999987,3.1755226051924122E-2,12519143.369999997,3.2000871637913046E-3,4.3957650229805491E-3,52.618517699115046,7.8288207102885504E-3,317049.84999999998,3.4787690716376579E-2,233.81257374631267,567.26823008849556,0,0.26010862152751391,3.4462487922148062E-3,0.19429163820617695,3032343.7938461527,1209847.9399999997,0.28726641041421269,{"$f":"I379=Comparatives!$D$3","v":false},48,{"$f":"ROW()","v":379},{"$f":"NOT(ISNA(MATCH(BU379,Comparatives!$F:$F,0)))","v":false},{"$f":"BU379='List Box etc'!$G$18","v":false},{"$f":"K379=Assumptions!$F$16","v":false},false]
[null,"France ",379,"Store 379","Store 379 France ",42870856.269999996,2406," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",4950668.307692308,838083.67000000016,10370141.219999999,2861446.8099999996,69380.149999999994,2930826.96,-2092743.2899999996,-152485.18,0,-107939.38999999987,-676710.75,-895512.54,-1602,-37429.040000000001,38863.440000000002,-162607.12000000002,675476.55000000016,-73990.180000000008,-55156.31,-7470726.1199999982,7432227.0999999996,-29289856.900000002,26942131.259999998,-359531.6399999999,357156.54,0,0,0,9108917.8599999994,0.77663780953865802,2619738.3400000003,0.22336219046134206,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},48,0.27593132526309028,6.6903765848619753E-3,0.28262170184795232,6.5255692824595896E-2,281.25966334164588,1.0408671175260995E-2,44.862589359933445,2388599.7600000035,6.8076336070635707E-2,37120114.660000004,4.3805662102445672E-3,1.5680318768117995E-2,22.924484621778884,5.3187617053492746E-3,225040.96000000002,2.1700857801818831E-2,93.533233582709897,372.19972568578555,0.66583541147132175,0.22336219046134206,3.6093086107461905E-3,0.47739642138569727,7339268.0676923115,675476.55000000016,6.6265888030565032E-2,{"$f":"I380=Comparatives!$D$3","v":false},48,{"$f":"ROW()","v":380},{"$f":"NOT(ISNA(MATCH(BU380,Comparatives!$F:$F,0)))","v":false},{"$f":"BU380='List Box etc'!$G$18","v":false},{"$f":"K380=Assumptions!$F$16","v":false},false]
[null,"France ",380,"Store 380","Store 380 France ",17943657.559999999,1024," Brand Type 2"," Brand Type 2"," Classification Type 6"," Classification Type 6",1374752.2307692308,3319298.6199999987,17216107.309999999,6041586.8699999982,315836.74999999988,6357423.6200000001,-3033561.35,-216231.24,-21779.249999999993,-206109.55000000002,-1105045.18,-993845.33999999985,0,-63866.94000000001,-17621.920000000006,-209196.84000000005,3110101.7799999989,-46602.439999999995,-73249.499999999985,-3367897.2000000007,1930943.58,-16833519.559999999,7450861.1999999993,0,0,0,0,0,12698109.509999998,0.65389433249452267,6721097.6600000001,0.34610566750547728,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},48,0.35092641798827162,1.8345421779320911E-2,0.36927183976759265,6.4186703771190651E-2,1079.1456835937499,1.1971902026904829E-2,201.27885742187502,10819611.98,1.9334966945829424E-2,20201416.759999998,1.0355552904300366E-2,1.2151227698173547E-2,71.532714843749986,4.2547074481496128E-3,344322.54,2.0000022873928054E-2,336.25248046874998,970.55208984374985,21.268798828124993,0.34610566750547728,3.709720138820395E-3,7.985267552152768E-2,12194364.21076923,3110101.7799999989,0.1836318190022917,{"$f":"I381=Comparatives!$D$3","v":false},48,{"$f":"ROW()","v":381},{"$f":"NOT(ISNA(MATCH(BU381,Comparatives!$F:$F,0)))","v":false},{"$f":"BU381='List Box etc'!$G$18","v":false},{"$f":"K381=Assumptions!$F$16","v":false},false]
[null,"France ",381,"Store 381","Store 381 France ",13334580.610000001,654," Brand Type 4"," Brand Type 4"," Classification Type 7"," Classification Type 7",1777482.4615384615,896227.80999999947,7286117.3499999996,2501247.3700000006,117128.69000000002,2618376.06,-1712324.7400000002,-161532.66,0,-78603.890000000276,-552242,-639515.04,0,-32118.049999999996,-7616.2199999999793,-22263.57,873964.23999999953,-118491.66000000002,-49629.96,-4381249.8600000013,4353178.4800000004,-18520821.279999997,17604923.030000001,-17328,17328,0,0,0,6178351.3200000003,0.75066994302869128,2052098.5299999998,0.24933005697130878,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},48,0.34328947090043788,1.6075597519713297E-2,0.35936506842015115,7.579372846636899E-2,844.40672782874617,1.078817238649063E-2,120.18943425076495,943969.62999999523,2.358504902324041E-2,22919399.140000001,9.7138541302963671E-4,3.0556150732323848E-3,75.886788990825693,6.8115784602343797E-3,319758.58999999997,4.3886006035848434E-2,488.92750764525988,977.85174311926608,0,0.24933005697130878,4.4081159357116304E-3,0.24395468480046667,2721452.0915384567,873964.23999999953,0.23122003681655026,{"$f":"I382=Comparatives!$D$3","v":false},48,{"$f":"ROW()","v":382},{"$f":"NOT(ISNA(MATCH(BU382,Comparatives!$F:$F,0)))","v":false},{"$f":"BU382='List Box etc'!$G$18","v":false},{"$f":"K382=Assumptions!$F$16","v":false},false]
[null,"France ",382,"Store 382","Store 382 France ",264658706.97000003,12771.69," Brand Type 2"," Brand Type 2"," Classification Type 9"," Classification Type 9",2431599.923076923,4221708.919999999,20390788.690000001,7627049.3999999994,166776.10000000003,7793825.4999999981,-3569485.0899999994,-157920.88999999998,-80633.159999999974,-360930.23000000004,-1320029.6700000002,-1149030.0999999999,0,-70163.040000000008,-17378.240000000002,-89853.49,4131855.4299999992,-50883.429999999993,-67565.259999999995,-1590194.76,1497229.1600000001,-14328656.139999999,11192912.77,-8160,8160,0,0,0,12501719.219999999,0.54231490934296922,10550789.579999998,0.45768509065703078,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},48,0.37404386441121024,8.1789921192106686E-3,0.38222285653042082,6.4736567578053794E-2,103.35591217763664,1.7700650793218534E-2,28.260177783832837,3228708.9699999988,2.7829541415744275E-2,15927010.899999999,5.6415789857970156E-3,4.4065725640159139E-3,5.290236452654268,3.31351871804425E-3,296345.59999999998,1.4533307392142857E-2,23.203319216172641,89.966958170766731,6.3134291546381078,0.45768509065703078,3.4409184002975415E-3,0.11924992014994604,5660308.8930769218,4131855.4299999992,0.52557836785879641,{"$f":"I383=Comparatives!$D$3","v":false},48,{"$f":"ROW()","v":383},{"$f":"NOT(ISNA(MATCH(BU383,Comparatives!$F:$F,0)))","v":false},{"$f":"BU383='List Box etc'!$G$18","v":false},{"$f":"K383=Assumptions!$F$16","v":true},false]
[null,"France ",383,"Store 383","Store 383 France ",11514623.1,900," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",333703.76923076925,430536.88999999978,6142948.75,1999725.39,101404.20999999999,2101129.5999999996,-1667720.11,-144183.48000000001,-40620.960000000014,-34646.22999999996,-535334.14000000013,-637380.68000000017,0,-27467.690000000002,-16554.559999999998,-23491.910000000003,407044.97999999975,-44782.69,-44854.670000000006,-3120770.3099999991,3083158.15,-17757481.080000002,17109597.469999999,-8160,8160,0,0,0,4936709.5600000005,0.71872362362421438,1932007.98,0.28127637637578551,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},48,0.3255318368072011,1.6507415921384661E-2,0.34203925272858571,8.7146118547708887E-2,594.81571111111123,5.6399998453511369E-3,38.495811111111067,685495.77000000328,3.4269956180765185E-2,20886411.390000001,1.1247461117828725E-3,3.8242073890002752E-3,49.838522222222231,7.3018141328299382E-3,232988.42,3.7927781832788367E-2,258.87602222222222,708.2007555555557,45.134400000000014,0.28127637637578551,4.4714177372878134E-3,5.4323059301246694E-2,1019199.5392307725,407044.97999999975,0.28755152874302942,{"$f":"I384=Comparatives!$D$3","v":false},48,{"$f":"ROW()","v":384},{"$f":"NOT(ISNA(MATCH(BU384,Comparatives!$F:$F,0)))","v":false},{"$f":"BU384='List Box etc'!$G$18","v":false},{"$f":"K384=Assumptions!$F$16","v":false},false]
[null,"France ",384,"Store 384","Store 384 France ",22851243.170000002,1297," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",0,6396874.0799999991,34161321.170000002,12859921.410000004,461629.21,13321550.619999999,-6914926.3300000001,-71273.839999999982,-524115.42000000004,-386637.76000000024,-1946033.51,-3050571.9299999997,-59894.03,-135594.78,-34117.300000000003,-738697.71000000008,5658176.3699999992,-168077.84000000003,-127509.96,-8106434.9800000014,1677136.76,-65861165.510000005,17274785.380000003,-8160,8160,0,0,0,21770457.34,0.56440131966939022,16802197.580000002,0.43559868033060972,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},48,0.37644684015597757,1.3513213019565425E-2,0.38996005317554289,5.696599087359009E-2,1500.4113415574402,1.1317997863020009E-2,298.10158828064783,55015678.350000001,1.3427039930336514E-2,73975760.49000001,9.9856724027846486E-3,2.1623803901610051E-2,98.311457208943722,3.7325828051397933E-3,409063.76,1.1974471302334587E-2,315.3922590593678,2352.0215343099458,450.27713955281422,0.43559868033060972,3.969248710412215E-3,0,55015678.350000001,5658176.3699999992,7.4049563844012831E-2,{"$f":"I385=Comparatives!$D$3","v":false},48,{"$f":"ROW()","v":385},{"$f":"NOT(ISNA(MATCH(BU385,Comparatives!$F:$F,0)))","v":false},{"$f":"BU385='List Box etc'!$G$18","v":false},{"$f":"K385=Assumptions!$F$16","v":false},false]
[null,"France ",385,{"$f":"\"Store \"&C386","v":"Store 385"},{"$f":"D386&\" \"&B386","v":"Store 385 France "},17119330.639999997,835.26," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",755706.23076923075,1261283.5500000003,20395859.100000001,6070843.4800000004,324120.82999999996,6394964.3099999996,-5133680.76,-633987.31000000006,-120138.8,-245307.91000000015,-1348873.2699999998,-2025275.12,-3813.2500000000009,-69879.820000000007,-46736.989999999991,-156072.35,1105211.2000000002,-155419.52000000002,-152600.31,-6142671.9000000004,5383883.8600000003,-40519517.280000016,35151119.270000003,-8160,8160,0,0,0,11986635.09,0.52302796149580877,10931135.99,0.47697203850419129,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},48,{"$f":"IF(N386,O386/N386)","v":0.29765078539888523},{"$f":"IF(N386,P386/N386)","v":1.5891501721543071E-2},{"$f":"IF(N386,Q386/N386)","v":0.31354228712042825},{"$f":"IFERROR(-V386/N386,FALSE)","v":6.6134663089528783E-2},{"$f":"IFERROR(-V386/G386,FALSE)","v":1614.9142422718671},{"$f":"IFERROR(-U386/N386,FALSE)","v":1.2027338921948138E-2},{"$f":"IFERROR(-U386/G386,FALSE)","v":293.69047961113921},{"$f":"-SUM(AE386:AL386)","v":6127186.0500000119},{"$f":"IFERROR(-AA386/BA386,FALSE)","v":2.547210884840027E-2},{"$f":"-(AE386+AG386+AI386+AK386)","v":46670349.180000015},{"$f":"IFERROR(-AA386/BC386,FALSE)","v":3.344143610283568E-3},{"$f":"IFERROR(-AA386/N386,FALSE)","v":7.6521586678346878E-3},{"$f":"IFERROR(-AD386/G386,FALSE)","v":182.69797428345666},{"$f":"IFERROR(-AD386/N386,FALSE)","v":7.4819260739058544E-3},{"$f":"-(S386+Y386+Z386+AC386)","v":906023.64000000013},{"$f":"IF(N386,BH386/N386)","v":4.4421940530075539E-2},{"$f":"IF(G386,BH386/G386)","v":1084.7204942173696},{"$f":"IF(G386,-W386/G386)","v":2424.7241816919286},{"$f":"IF(G386,-SUM(X386,T386)/G386)","v":148.3993606781122},{"$f":"AQ386","v":0.47697203850419129},{"$f":"IF(N386,-Y386/N386)","v":3.4261768360617866E-3},{"$f":"IF(N386,L386/N386)","v":3.705194407668911E-2},{"$f":"BA386+L386","v":6882892.2807692429},{"$f":"AB386","v":1105211.2000000002},{"$f":"BQ386*(1-0.28)/BP386","v":0.11561303468649746},{"$f":"I386=Comparatives!$D$3","v":false},48,{"$f":"ROW()","v":386},{"$f":"NOT(ISNA(MATCH(BU386,Comparatives!$F:$F,0)))","v":false},{"$f":"BU386='List Box etc'!$G$18","v":false},{"$f":"K386=Assumptions!$F$16","v":false},{"$f":"AR386=H386","v":false}]
[null,"France ",386,"Store 386","Store 386 France ",20902131.620000005,702," Brand Type 9"," Brand Type 9"," Classification Type 15"," Classification Type 15",0,3388124.0000000009,26510554.359999996,8582339.209999999,101783.62999999998,8684122.8399999999,-5292038.75,-409467.05,-315675.51,-189437.74999999959,-1593647.7899999998,-1951440.3500000003,-1939.46,-98276.06,-52143.399999999987,-139899.11999999997,3248224.8800000008,-124065.17000000001,-182204.64,-4688045.91,4247005.3499999996,-42416391.269999996,38486487.579999998,-8160,8160,0,0,0,12707463.23,0.42732948110561125,17029458.260000002,0.5726705188943888,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},48,0.32373292136619058,3.8393625654835227E-3,0.32757228393167415,6.0113710500318641E-2,2270.1535470085469,7.1457483471499775E-3,269.85434472934418,4370944.25,3.2006612758787752E-2,47112597.179999992,2.9694631239601719E-3,5.2771103199216532E-3,259.55076923076928,6.8729094656321647E-3,683951.68,2.5799222102724832E-2,974.29014245014253,2779.8295584045591,452.44297720797726,0.5726705188943888,3.7070541289126032E-3,0,4370944.25,3248224.8800000008,0.53506102568112157,{"$f":"I387=Comparatives!$D$3","v":false},48,{"$f":"ROW()","v":387},{"$f":"NOT(ISNA(MATCH(BU387,Comparatives!$F:$F,0)))","v":false},{"$f":"BU387='List Box etc'!$G$18","v":false},{"$f":"K387=Assumptions!$F$16","v":false},false]
[null,"France ",387,"Store 387","Store 387 France ",12596782.300000001,1050," Brand Type 9"," Brand Type 9"," Classification Type 21"," Classification Type 21",778679,1137256.2600000005,27850273.739999998,8176284.1600000011,226923.59000000003,8403207.75,-7258934.0299999984,-674444.98,-112349.12000000001,-396819.049999999,-2082392.6200000003,-2736681.63,-105625.86999999998,-83446.17,-83445.139999999985,-203640.39,933615.87000000046,-150877.32,-231522.29,-25950098.210000001,25498553.490000002,-93408516.87999998,84893659.629999995,-8160,8160,0,0,0,16907974.52,0.53800270911436965,14519329.159999998,0.46199729088563024,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$f":"AS387+BY388","v":48},0.29358002856025073,8.1479841856663942E-3,0.3017280127459171,7.4770992897249727E-2,1983.2310666666669,1.4248299808632296E-2,377.92290476190379,8966401.9699999839,2.2711494608578249E-2,119366775.08999997,1.7060056271643391E-3,7.311970858926287E-3,220.49741904761905,8.3131064405832303E-3,992213.6100000001,3.5626709427093776E-2,944.9653428571429,2606.363457142857,207.59522857142855,0.46199729088563024,2.9962423629664474E-3,2.7959473837473315E-2,9745080.9699999839,933615.87000000046,6.8978742041175822E-2,{"$f":"I388=Comparatives!$D$3","v":false},{"$f":"BT387+BS388","v":48},{"$f":"ROW()","v":388},{"$f":"NOT(ISNA(MATCH(BU388,Comparatives!$F:$F,0)))","v":false},{"$f":"BU388='List Box etc'!$G$18","v":false},{"$f":"K388=Assumptions!$F$16","v":false},false]
[null,"France ",388,"Store 388","Store 388 France ",17174118.73,1089," Brand Type 9"," Brand Type 9"," Classification Type 21"," Classification Type 21",1656625.6923076923,1171156.3200000008,7302486.9299999997,2442172.5,125737.16,2567909.6599999997,-1396753.3399999996,-161849.66,-7277.5300000000007,10235.140000000316,-612860.65000000014,-495640.91,0,-35881.910000000003,111234.58,-14563.619999999999,1156592.7000000007,-27562.129999999997,-48360.89,-12794813.979999999,12761801.310000001,-24724195.510000005,24058661.32,-28790.519999999993,28790.519999999993,0,0,0,5176129.2300000004,0.63157349573262767,3019479.4599999995,0.36842650426737245,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},48,0.33443024594362403,1.7218402607945511E-2,0.35164864855156952,8.392492254690008E-2,562.77378328741975,-1.4015964832408561E-3,-9.3986593204777922,698546.86000000313,2.0848451025890995E-2,37547800.010000005,3.8786879647066696E-4,1.9943370169099362E-3,44.408530762167125,6.6225233216542024E-3,114059.12,1.5619215904574033E-2,104.7374839302112,455.13398530762163,6.6827640036730953,0.36842650426737245,4.9136561754859597E-3,0.22685774150474136,2355172.5523076952,1156592.7000000007,0.35358205205985471,{"$f":"I389=Comparatives!$D$3","v":false},48,{"$f":"ROW()","v":389},{"$f":"NOT(ISNA(MATCH(BU389,Comparatives!$F:$F,0)))","v":false},{"$f":"BU389='List Box etc'!$G$18","v":false},{"$f":"K389=Assumptions!$F$16","v":false},false]
[null,"France ",389,"Store 389","Store 389 France ",433383.24,198," Brand Type 9"," Brand Type 9"," Classification Type 16"," Classification Type 16",4272290.692307692,2275586.8400000003,13152163.48,5148849.16,83953.89,5232803.0500000007,-2957216.21,-290243.38,-27834.489999999998,-41453.590000000135,-859732.28,-1283187.7500000002,0,-65561.8,-28922.860000000004,-203724.84000000003,2071862.0000000002,-49906.140000000007,-68721.190000000017,-6552386.6399999978,4752654.0599999996,-14473660.960000003,8573347.5600000005,0,0,0,0,0,10591813.649999999,0.70957669990489947,4335133.1500000004,0.29042330009510053,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},48,0.39148305659594795,6.3832760387798945E-3,0.39786633263472793,6.5368126035489332E-2,4342.0822222222223,3.1518457068327238E-3,209.36156565656634,7700045.9800000004,2.6457613438822612E-2,21026047.600000001,9.6891647862530281E-3,1.5489834832862039E-2,347.07671717171723,5.2250863597081759E-3,434634.18,3.3046591966480028E-2,2195.1221212121213,6480.7462121212129,140.5782323232323,0.29042330009510053,4.9848680865089128E-3,0.32483558304338322,11972336.672307692,2071862.0000000002,0.12459895514385531,{"$f":"I390=Comparatives!$D$3","v":false},48,{"$f":"ROW()","v":390},{"$f":"NOT(ISNA(MATCH(BU390,Comparatives!$F:$F,0)))","v":false},{"$f":"BU390='List Box etc'!$G$18","v":false},{"$f":"K390=Assumptions!$F$16","v":false},false]
[null,"France ",390,"Store 390","Store 390 France ",27925909.5,1331," Brand Type 9"," Brand Type 9"," Classification Type 15"," Classification Type 15",3680923.923076923,1342932.7499999998,7201505.5800000001,2642858.7399999998,75280.51999999999,2718139.26,-1375206.5099999995,-194935.31,-4901.2299999999996,-101464.45999999961,-561566.64,-121014.43999999999,0,-33512.78,-22740.59,-72274.89,1270657.8599999999,-37459.47,-78114.89,-2464800.48,2431518.7800000003,-14431200.159999993,13344326.420000002,-220477.68000000005,220477.68000000005,0,0,0,5757519.0499999998,0.70609107552103911,2396555.1900000004,0.29390892447896089,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},48,0.36698697385443113,1.0453441875969496E-2,0.3774404157304006,7.7979060595270697E-2,421.913328324568,1.408933991272414E-2,76.231750563485804,1120155.4399999902,6.4522197026513239E-2,17116478.319999993,4.2225327341751939E-3,1.0036080538592042E-2,58.68887302779865,1.084702207507003E-2,288648.15000000002,4.008163942851517E-2,216.86562734785878,90.919939894815926,3.6823666416228398,0.29390892447896089,4.6535796754878025E-3,0.51113255168468852,4801079.3630769132,1270657.8599999999,0.19055582922371775,{"$f":"I391=Comparatives!$D$3","v":false},48,{"$f":"ROW()","v":391},{"$f":"NOT(ISNA(MATCH(BU391,Comparatives!$F:$F,0)))","v":false},{"$f":"BU391='List Box etc'!$G$18","v":false},{"$f":"K391=Assumptions!$F$16","v":false},false]
[null,"France ",391,"Store 391","Store 391 France ",12256213.16,749.6," Brand Type 9"," Brand Type 9"," Classification Type 16"," Classification Type 16",485936.53846153844,440927.98999999935,5870594.4899999993,2159635.12,33163.61,2192798.7299999995,-1751870.7400000005,-195571.93,-5882.8799999999992,-165721.92000000045,-493239.34000000008,-620653.32000000007,0,-35235.75,-25598.27,-24171.750000000004,416756.23999999935,-47641.19,-57971.69,-2444082.8399999994,2403326.6999999997,-22609838.240000002,21752724.279999994,-8160,8160,0,0,0,3979261.7699999996,0.60137208364645112,2637709.4500000002,0.39862791635354888,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},48,0.36787332589207677,5.6491059051159238E-3,0.37352243179719263,8.4018635734453562E-2,658.00338847385285,2.8229154693326548E-2,221.08046958377861,897870.10000000894,2.6921210540366322E-2,25062081.080000002,9.644749740790481E-4,4.1174279778946211E-3,77.336832977588045,9.8749266532970857E-3,304047.14,5.1791541813680959E-2,405.61251334044823,827.97934898612596,7.8480256136606181,0.39862791635354888,6.0020752685304287E-3,8.2774672869891666E-2,1383806.6384615474,416756.23999999935,0.21683989978079413,{"$f":"I392=Comparatives!$D$3","v":false},48,{"$f":"ROW()","v":392},{"$f":"NOT(ISNA(MATCH(BU392,Comparatives!$F:$F,0)))","v":false},{"$f":"BU392='List Box etc'!$G$18","v":false},{"$f":"K392=Assumptions!$F$16","v":false},false]
[null,"France ",392,"Store 392","Store 392 France ",6410050.3099999996,350," Brand Type 9"," Brand Type 9"," Classification Type 25"," Classification Type 25",1707175.8461538462,1672447.1,10638671.91,3624697.5200000005,147858.73000000001,3772556.2500000005,-2100109.15,-216242.04999999996,3432.67,-64181.030000000028,-585825.69000000006,-877588.75999999978,0,-28115.84,-41650.53,-158739.51,1513707.59,-20330,-79839.160000000018,-4934496.72,4418575.66,-29368938.320000004,24665639.610000003,-8160,8160,0,0,0,8428781.4900000002,0.69924901894121827,3625266.87,0.30075098105878184,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},48,0.34070958768762333,1.3898231964557313E-2,0.35460781965218069,5.5065678776064449E-2,1673.787685714286,6.0328047093615115E-3,183.37437142857152,5219219.7699999996,3.0414413838718277E-2,34311595.040000007,4.6264101046583107E-3,1.4920989324878993E-2,228.11188571428576,7.5046171811120376E-3,306338.41999999993,2.8794799068110364E-2,875.25262857142832,2507.3964571428564,-9.8076285714285714,0.30075098105878184,2.6427960405069019E-3,0.16046888752619182,6926395.6161538456,1513707.59,0.15735016092037679,{"$f":"I393=Comparatives!$D$3","v":false},48,{"$f":"ROW()","v":393},{"$f":"NOT(ISNA(MATCH(BU393,Comparatives!$F:$F,0)))","v":false},{"$f":"BU393='List Box etc'!$G$18","v":false},{"$f":"K393=Assumptions!$F$16","v":false},false]
[null,"France ",393,"Store 393","Store 393 France ",5661882.3300000001,448.19," Brand Type 9"," Brand Type 9"," Classification Type 25"," Classification Type 25",7944550,1543865.2600000002,10871086.58,4221080.1499999994,27866.559999999994,4248946.709999999,-2704651.66,-334009.09000000003,-37556.980000000003,111674.5400000001,-876195.65,-1098949.7599999998,0,-52997.770000000004,-96337.860000000015,-54879.650000000009,1488985.6100000003,-75595.029999999984,-81859.14,-3167562.1000000006,3115962.02,-24663223.560000002,22624444.020000003,-22800,22800,0,0,0,7305562.3400000008,0.58988286486129005,5079205.51,0.41011713513870984,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},48,0.38828502734636478,2.5633647377316716E-3,0.39084839208409644,8.0598718771311639E-2,1954.9647470938664,-1.0272619869061892E-2,-249.16785291952095,2090379.620000001,2.6253437162767585E-2,27853585.660000004,1.9702903127051113E-3,5.0482212238990385E-3,182.64383408822152,7.5299869426667743E-3,558939.75000000012,5.1415260644534402E-2,1247.1044646243784,2451.9729578973197,83.797005734175244,0.41011713513870984,4.8751124931248595E-3,0.73079631383084798,10034929.620000001,1488985.6100000003,0.10683379752492972,{"$f":"I394=Comparatives!$D$3","v":false},48,{"$f":"ROW()","v":394},{"$f":"NOT(ISNA(MATCH(BU394,Comparatives!$F:$F,0)))","v":false},{"$f":"BU394='List Box etc'!$G$18","v":false},{"$f":"K394=Assumptions!$F$16","v":false},false]
[null,"France ",394,"Store 394","Store 394 France ",6436419.8200000003,314," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",23803634.615384616,3255700.7100000014,17006763.860000003,5582284.8400000008,271179.83999999991,5853464.6800000006,-2593387.439999999,-385937.41,-766.78,-295639.47999999975,-910781.47,-407496.89999999997,0,-59313.99,-33968.160000000003,-86037.76999999999,3169662.9400000013,-69549.259999999995,-95643.73,-2630012.0399999996,2569087.3199999998,-19576673.48,16407027.66,-77400,77400,0,0,0,13162011.659999998,0.68488489789956553,6055833.120000001,0.31511510210043442,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.32823909862884398,1.5945411027774442E-2,0.34418450965661845,5.3554072808770087E-2,2900.5779299363057,1.7383641146176278E-2,941.52700636942598,3230570.5399999991,2.6632376211788277E-2,22284085.52,3.8609513467708139E-3,5.0590324360510041E-3,304.59786624203821,5.6238641747096019E-3,548768.81999999995,3.2267680348682153E-2,1747.6714012738853,1297.7608280254776,2.4419745222929934,0.31511510210043442,3.4876705814388832E-3,1.399656913645452,27034205.155384615,3169662.9400000013,8.4417400241021914E-2,{"$f":"I395=Comparatives!$D$3","v":true},49,{"$f":"ROW()","v":395},{"$f":"NOT(ISNA(MATCH(BU395,Comparatives!$F:$F,0)))","v":false},{"$f":"BU395='List Box etc'!$G$18","v":false},{"$f":"K395=Assumptions!$F$16","v":false},true]
[null,"France ",395,"Store 395","Store 395 France ",5330079.959999999,38," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",9690642.7692307699,1142979.2699999998,8681849.0699999984,2901569.21,72868.029999999984,2974437.24,-1828563.3299999998,-269964.13,0,-16358.469999999877,-769061.34999999986,-427066.2900000001,-6600,-32751.449999999997,-36583.560000000005,-28631.46,1114347.8099999998,-92036.239999999991,-79631.950000000012,-3274055.4000000008,3234383.38,-4359670.919999999,2936703.6,-8160,8160,0,0,-4320,6282920.4299999997,0.63924135698188944,3545793.5,0.3607586430181105,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.33421097125799271,8.3931463692215515E-3,0.34260411762721427,8.8582667563005674E-2,20238.456578947364,1.884214971730657E-3,430.48605263157572,1462639.3399999994,1.957520163514815E-2,7641886.3200000003,3.7466482490150412E-3,3.2978527695137648E-3,2095.5776315789476,9.1722338591633708E-3,431335.38,4.9682432454449484E-2,11350.931052631578,11238.58657894737,173.68421052631578,0.3607586430181105,3.7724049031412155E-3,1.1161957194944385,11153282.10923077,1114347.8099999998,7.1936710229535808E-2,{"$f":"I396=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":396},{"$f":"NOT(ISNA(MATCH(BU396,Comparatives!$F:$F,0)))","v":false},{"$f":"BU396='List Box etc'!$G$18","v":false},{"$f":"K396=Assumptions!$F$16","v":false},false]
[null,"France ",396,"Store 396","Store 396 France ",6077425.54,700," Brand Type 18"," Brand Type 18"," Classification Type 33"," Classification Type 33",0,656028.82999999996,6607957.3499999996,2188621.4300000002,32598.37,2221219.8000000003,-1564993.62,-215037.72999999998,-1724.1600000000005,-42889.890000000043,-617198.39000000013,-383388.6,0,-29938.719999999998,-31615.089999999997,-35236.720000000001,620792.11,-96349.94,-66921.429999999993,-1948052.36,1901415.86,-9879637.7300000004,9053806.0500000007,-15291.480000000003,15291.480000000003,0,0,0,4785708.76,0.64060698499031687,2684875.9699999997,0.35939301500968318,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.33120998125086271,4.9331992132182877E-3,0.33614318046408098,9.3402296248174199E-2,881.7119857142859,6.4906426794658478E-3,61.271271428571488,872468.1799999997,4.0387398426381595E-2,11842981.57,2.9753250726370925E-3,5.3324678313790876E-3,95.602042857142848,1.0127400413684571E-2,372941.48,5.6438239571870122E-2,532.77354285714284,547.69799999999998,2.463085714285715,0.35939301500968318,4.5307072086353583E-3,0,872468.1799999997,620792.11,0.51230558253711911,{"$f":"I397=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":397},{"$f":"NOT(ISNA(MATCH(BU397,Comparatives!$F:$F,0)))","v":false},{"$f":"BU397='List Box etc'!$G$18","v":false},{"$f":"K397=Assumptions!$F$16","v":false},false]
[null,"France ",397,"Store 397","Store 397 France ",10368070.040000001,416," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1417706.2307692308,2761518.2899999991,13473179.629999999,4951261.05,148973.18,5100234.2299999986,-2328901.7299999995,-162261.74,-10313.16,-115171.13000000016,-943468.84,-685209.4,0,-50445.740000000005,-28609.140000000003,-82817.170000000013,2678701.1199999992,-83396.639999999985,-98614.49,-752020.29,714842.84,-16833179.98,13768739.979999999,-572725.19999999984,572725.19999999984,0,0,0,9330579.1699999999,0.61133134096763952,5932140.9700000007,0.38866865903236042,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.36749016831745457,1.1057017281079625E-2,0.37854718559853412,7.0025700384727968E-2,2267.9539423076922,8.5481774282556763E-3,276.85367788461576,3101617.4500000011,2.6701284518501785E-2,18157925.469999999,4.5609378745841951E-3,6.1468170301534099E-3,237.05406250000001,7.3193182832967255E-3,324713.26,2.4100714821390683E-2,780.5607211538462,1647.1379807692308,24.791249999999998,0.38866865903236042,3.7441599819299678E-3,0.10522432489599567,4519323.6807692321,2678701.1199999992,0.4267596088784068,{"$f":"I398=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":398},{"$f":"NOT(ISNA(MATCH(BU398,Comparatives!$F:$F,0)))","v":false},{"$f":"BU398='List Box etc'!$G$18","v":false},{"$f":"K398=Assumptions!$F$16","v":false},false]
[null,"France ",398,"Store 398","Store 398 France ",11181458.779999999,443.8," Brand Type 29"," Brand Type 29"," Classification Type 36"," Classification Type 36",4917829,2784103.7299999995,18479819.719999999,5902874.4000000004,242921.66,6145796.0600000005,-3361692.3299999996,-491807.56000000006,0,-398064.5,-1100071.81,-822506.63999999978,0,-55673.33,-75413.800000000017,-246172.23999999993,2537931.4899999998,-255700.3,-113328.51999999999,-8439747.9100000001,7935607.7300000004,-41585697.580000006,34276193.43,-2367762,2367762,0,0,0,13137507.369999999,0.62788104795703104,7786053.5700000003,0.37211895204296908,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.31942272648967168,1.3145239709080886E-2,0.33256796619875256,5.9528276069134731E-2,2478.755768364128,2.1540496932943024E-2,896.94569625957638,7813644.3300000057,3.1505431985793975E-2,52393207.49000001,4.6985525756747266E-3,1.3321138611194197E-2,255.35944118972506,6.1325554965965864E-3,878594.99,4.754348274562064E-2,1979.7093059936908,1853.327264533573,0,0.37211895204296908,3.012655471944182E-3,0.26611888397794392,12731473.330000006,2537931.4899999998,0.14352703928571942,{"$f":"I399=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":399},{"$f":"NOT(ISNA(MATCH(BU399,Comparatives!$F:$F,0)))","v":false},{"$f":"BU399='List Box etc'!$G$18","v":false},{"$f":"K399=Assumptions!$F$16","v":false},false]
[null,"France ",399,"Store 399","Store 399 France ",9506978.0199999996,443.41," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",2171454.769230769,873686.3400000002,4844528.6300000008,1871435.1400000001,33965.199999999997,1905400.3400000003,-1031713.9999999999,-12594.82,0,-50907.749999999913,-406166.24,-383600,0,-17648.850000000002,-34233.14,-5713.89,867972.45000000019,-30485.64,-34152.57,-558485.68000000005,6661.4900000000007,-4576237.959999999,0,0,0,0,0,0,3528053.82,0.6390716154083953,1992538.4499999997,0.3609283845916047,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.38629870580411863,7.0110433014408651E-3,0.39330974910555955,8.3840198091676865E-2,916.00604406756725,1.0508297893989308E-2,114.80965697661286,5128062.1499999994,1.1142396158361693E-3,5134723.6399999987,1.1127940665566184E-3,1.1794522101936673E-3,77.022552490922621,7.0497199229060999E-3,94962.45,1.960199995763055E-2,214.16397916149836,865.11355179179532,0,0.3609283845916047,3.643047930547579E-3,0.44822828701721773,7299516.9192307685,867972.45000000019,8.5613907182484753E-2,{"$f":"I400=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":400},{"$f":"NOT(ISNA(MATCH(BU400,Comparatives!$F:$F,0)))","v":false},{"$f":"BU400='List Box etc'!$G$18","v":false},{"$f":"K400=Assumptions!$F$16","v":false},false]
[null,"Gabon ",400,"Store 400","Store 400 Gabon ",29248864.020000003,2996.11," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",33045972.53846154,761204.79,7646156.7000000002,2828818.04,110774.26,2939592.3,-2178387.5099999998,-217537.99,-20119.419999999998,-58498.929999999862,-700285.05,-873548,0,-30061.920000000002,-389.35999999999967,-224915.03999999992,536289.75000000012,-94192.9,-63500.310000000005,-4226289.24,1422708.12,-18697606.32,4608436.919999999,0,0,0,0,0,6734996.2199999988,0.77867339527801005,1914324.87,0.22132660472198981,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.36996600396641099,1.4487573868320013E-2,0.384453577834731,9.158654177202516E-2,233.73142174352745,7.6507626373913916E-3,19.52496069903971,16892750.520000003,1.3314293592018304E-2,22923895.560000002,9.8113795454754672E-3,2.9415436908322833E-2,21.194251879937653,8.3048664173989532E-3,342182.17,4.4752178568351862E-2,114.20881409561063,291.56072373844751,6.7151806842872919,0.22132660472198981,3.9316379691773781E-3,4.3219062641577226,49938723.058461547,536289.75000000012,7.7320483254642407E-3,{"$f":"I401=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":401},{"$f":"NOT(ISNA(MATCH(BU401,Comparatives!$F:$F,0)))","v":false},{"$f":"BU401='List Box etc'!$G$18","v":false},{"$f":"K401=Assumptions!$F$16","v":false},false]
[null,"Gabon ",401,"Store 401","Store 401 Gabon ",15091937.289999999,1500," Brand Type 2"," Brand Type 2"," Classification Type 6"," Classification Type 6",2185314.5384615385,506037.15999999922,15288276.379999999,5050344.12,52380.869999999995,5102724.9899999993,-4587679.29,-641082.16999999993,-223323,-497079.99000000022,-1128030.5,-1472381.56,0,-62655.619999999995,-17493.979999999996,-216969.83,289067.32999999926,-107550.99000000002,-140754.16000000003,-10151326.439999998,8046393.8399999999,-26340496.639999997,22373083.980000004,-387911.52,387911.52,0,0,0,10671948.34,0.61719365970401341,6619137.1599999992,0.38280634029598659,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.33034097464425877,3.4262116080347833E-3,0.33376718625229351,7.3784020641835105E-2,752.02033333333338,3.2513801925394041E-2,331.38666000000018,6072345.2599999905,3.573081251312122E-2,36879734.600000001,5.8831722178391156E-3,1.4191909186298998E-2,93.836106666666694,9.2066729107627525E-3,828782.75999999989,5.4210346503429707E-2,552.52183999999988,981.58770666666669,148.88200000000001,0.38280634029598659,4.098278866933985E-3,0.14294054373064249,8257659.7984615285,289067.32999999926,2.5204293066030104E-2,{"$f":"I402=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":402},{"$f":"NOT(ISNA(MATCH(BU402,Comparatives!$F:$F,0)))","v":false},{"$f":"BU402='List Box etc'!$G$18","v":false},{"$f":"K402=Assumptions!$F$16","v":false},false]
[null,"Gabon ",402,"Store 402","Store 402 Gabon ",130122345.78999999,9374," Brand Type 2"," Brand Type 2"," Classification Type 8"," Classification Type 8",1819359,1367425.47,7649288.3199999994,2836294.24,110332.43999999999,2946626.68,-1579201.2100000002,-174893.69999999998,0,-165676.22999999998,-561711.06999999995,-406888.32,-11682,-30120.5,-13399.580000000002,-246696.84000000005,1120728.6299999999,-99686.849999999977,-42008.249999999993,-6089627.6399999978,3389813.3399999994,-18723565.57,9909626.2899999991,0,0,0,0,0,6602762.129999999,0.76103812147199346,2073231.81,0.23896187852800646,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.37079191178925264,1.4423883031251722E-2,0.38521579482050433,7.3433115147632455E-2,59.922239172178358,2.165903847117636E-2,17.67401642841903,11513753.579999998,2.1426274089148961E-2,24813193.209999997,9.9421641508267641E-3,3.2250953249465183E-2,4.4813580115212286,5.4917854109596429E-3,318100.62999999995,4.1585650415122535E-2,33.934353531043307,43.406050778749737,1.2462129293791337,0.23896187852800646,3.9376865846782469E-3,0.23784683278875285,13333112.579999998,1120728.6299999999,6.0520348025142078E-2,{"$f":"I403=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":403},{"$f":"NOT(ISNA(MATCH(BU403,Comparatives!$F:$F,0)))","v":false},{"$f":"BU403='List Box etc'!$G$18","v":false},{"$f":"K403=Assumptions!$F$16","v":false},false]
[null,"Gabon ",403,"Store 403","Store 403 Gabon ",108368214.38,5571," Brand Type 2"," Brand Type 2"," Classification Type 8"," Classification Type 8",2615378.3846153845,998412.72,5600120.6800000006,1821105.0299999998,48512.979999999996,1869618.0099999995,-871205.2899999998,-131546.91999999998,0,336783.01000000007,-554760.83000000007,-304041.59999999998,0,-21532.92,-11783.949999999999,-21679.980000000003,976732.74,-99919.24,-49180.729999999996,-1193540.8399999999,934239.11999999988,-23903729.269999996,23108786.640000004,-25800,25800,0,0,0,4939179.17,0.77885435475205977,1402416.2000000002,0.22114564524794023,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.32519031893434119,8.6628454585375089E-3,0.33385316439287865,9.9062299136025045E-2,99.580116675641733,-6.0138527229023936E-2,-60.452882785855337,1054244.3499999903,2.0564473501802693E-2,25123070.109999996,8.6295106072129684E-4,3.871341572589111E-3,8.8279895889427387,8.7820839603763665E-3,264783.02999999997,4.7281665008690479E-2,47.528815293484108,54.575767366720513,0,0.22114564524794023,3.8450814242095934E-3,0.46702179007602818,3669622.7346153748,976732.74,0.19164029211131145,{"$f":"I404=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":404},{"$f":"NOT(ISNA(MATCH(BU404,Comparatives!$F:$F,0)))","v":false},{"$f":"BU404='List Box etc'!$G$18","v":false},{"$f":"K404=Assumptions!$F$16","v":false},false]
[null,"Gabon ",404,"Store 404","Store 404 Gabon ",54166873.769999996,3175," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",1490807.923076923,8524658.1799999997,60840175.950000003,19442700.25,746907.18000000017,20189607.430000003,-11662530.189999999,-1454167.62,-526697.98,-257109.40999999995,-3769991.8899999997,-3854570.6299999994,-12019.46,-151647.26999999996,-133181.89000000007,-1989898.32,6534759.8600000003,-281241.14,-272066.40000000002,-60349910.109999992,32595083.329999998,-171612036.52000004,82053868.540000007,-15240,15240,0,0,-88124.62,41293674.049999997,0.6008145793830173,27435806.670000002,0.3991854206169827,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.31957008582582835,1.2276545363935625E-2,0.33184663118976404,6.1965499460393973E-2,1187.399020472441,4.2259807106951658E-3,80.979341732283444,117312994.76000004,1.6962300928988743E-2,231977186.63000003,8.577991434881296E-3,3.270697838933518E-2,85.690204724409455,4.471821386966255E-3,2020237.9200000004,3.320565544814142E-2,636.29540787401584,1214.0379937007872,169.67478425196848,0.3991854206169827,2.4925514700126364E-3,2.450367540524713E-2,118803802.68307696,6534759.8600000003,3.9603337544263713E-2,{"$f":"I405=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":405},{"$f":"NOT(ISNA(MATCH(BU405,Comparatives!$F:$F,0)))","v":false},{"$f":"BU405='List Box etc'!$G$18","v":false},{"$f":"K405=Assumptions!$F$16","v":false},false]
[null,"Gabon ",405,"Store 405","Store 405 Gabon ",20452321.170000002,189," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",3529010.769230769,2626014.1599999992,11313904.969999999,4188313.08,127191.92000000001,4315505,-1689490.84,-116396.81999999998,-19758.489999999998,13036.839999999876,-690454.56000000017,-566804.67999999993,-1295,-36795.35,-16034.330000000009,-94696.439999999988,2532155.8299999991,-67136.039999999979,-62316.739999999991,-4443555.3399999989,4327682.42,-10062977.27,7398957.9399999985,-82116,73220.099999999991,0,0,0,9239623.0899999999,0.72093982200054629,3576457.82,0.27906017799945365,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.37019164392009213,1.1242088415738215E-2,0.38143373233583033,6.1027077903766436E-2,3653.198730158731,-1.1522847358686873E-3,-68.977989417988766,2788788.149999999,3.3956125351436259E-2,14588648.609999999,6.4911043189489767E-3,8.3699165099139061E-3,329.71820105820103,5.5079780292692348E-3,236362.53999999998,2.0891331562951955E-2,1250.5954497354496,2998.9665608465607,111.39412698412697,0.27906017799945365,3.2522237103428668E-3,0.31191801403567643,6317798.9192307685,2532155.8299999991,0.28857395129346403,{"$f":"I406=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":406},{"$f":"NOT(ISNA(MATCH(BU406,Comparatives!$F:$F,0)))","v":false},{"$f":"BU406='List Box etc'!$G$18","v":false},{"$f":"K406=Assumptions!$F$16","v":false},false]
[null,"Gabon ",406,"Store 406","Store 406 Gabon ",8092683.3099999987,650," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",399850.07692307694,1823460.7500000005,10685071.390000001,4016121.6400000006,81843.670000000013,4097965.310000001,-2271947.0199999996,-291596.93999999994,-61132.32,-118844.9999999999,-804016.29,-610050.37999999989,0,-96079.33,-22872.690000000002,-153865.42000000001,1669595.3300000005,-43037.19,-58018.729999999996,-14463148.680000002,11283148.08,-1847000.6999999997,191494.7600000003,-9864,9864,0,0,0,6320457.0200000014,0.52505646465960765,5717214.0599999987,0.4749435353403923,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.3758628738558199,7.6596278127440765E-3,0.38352250166856405,7.5246693321344288E-2,1236.9481384615385,1.1122527464928795E-2,182.83846153846139,4835506.54,3.1819917670920989E-2,16320013.380000001,9.42802045668421E-3,1.4400036685201782E-2,89.259584615384611,5.429886978041051E-3,453586.14999999997,4.2450455728775427E-2,697.82484615384612,938.53904615384602,94.049723076923073,0.4749435353403923,8.991922140072852E-3,3.7421376266825013E-2,5235356.616923077,1669595.3300000005,0.22961351547939124,{"$f":"I407=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":407},{"$f":"NOT(ISNA(MATCH(BU407,Comparatives!$F:$F,0)))","v":false},{"$f":"BU407='List Box etc'!$G$18","v":false},{"$f":"K407=Assumptions!$F$16","v":false},false]
[null,"Gabon ",407,"Store 407","Store 407 Gabon ",15066607.109999999,672," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",0,2836325.6199999996,44134704.200000003,14427652.970000001,319431.53999999998,14747084.509999998,-11910758.890000001,-1985359.98,-376774.63,-456509.63000000006,-3161476.7800000003,-4813889.2399999993,-1939.46,-150954.13999999998,-34084.530000000006,-398824.73000000004,2437500.8899999997,-421354.98000000004,-216853.75,-7691355.0799999991,5635983.4800000004,-45992974.839999996,32173565.190000001,-18780,18780,0,0,0,29206481.849999998,0.58488825391010302,20728666.710000001,0.41511174608989687,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.32690041162664008,7.2376499580119524E-3,0.33413806158465192,7.1632445199440134E-2,4704.5785416666668,1.0343552500800494E-2,679.32980654761911,15874781.249999996,2.5123163823123556E-2,53703109.919999994,7.4264736361472914E-3,9.0365334316662316E-3,322.69903273809524,4.9134519859317417E-3,2591753.63,5.8723711350941822E-2,3856.7762351190477,7163.5256547619038,563.56263392857147,0.41511174608989687,3.420304785910403E-3,0,15874781.249999996,2437500.8899999997,0.11055274483231069,{"$f":"I408=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":408},{"$f":"NOT(ISNA(MATCH(BU408,Comparatives!$F:$F,0)))","v":false},{"$f":"BU408='List Box etc'!$G$18","v":false},{"$f":"K408=Assumptions!$F$16","v":false},false]
[null,"Gabon ",408,"Store 408","Store 408 Gabon ",31142451.079999998,1025.9000000000001," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",389311.07692307694,4250029.2099999972,25215711.09,9648640.1999999974,296739.52,9945379.7200000007,-5682192.9600000009,-486085.61,-268785.17000000004,-396667.56000000029,-1479394.5999999999,-2435271.52,-4102.9199999999992,-124675.49999999999,-50855.98000000001,-224458.82000000007,4025570.3899999973,-109779.03,-99655.150000000009,-13392259.309999999,7155354.9499999993,-16068085.679999998,11882962.369999997,-206883.48000000007,206883.48000000007,0,0,0,17357341.48,0.60944986874840446,11123001.810000001,0.39055013125159566,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.38264398594836524,1.1768040922616711E-2,0.39441202687098209,5.8669557036077222E-2,1442.0456184813331,1.5730968624450569E-2,386.65324105663342,10422027.670000002,2.1536962586091467E-2,29667228.469999995,7.5658843638520745E-3,8.9015463097138481E-3,97.139243590993274,3.9521054807580289E-3,771396.12,3.059188445040199E-2,751.92135685739345,2373.7903499366407,265.99872307242424,0.39055013125159566,4.9443578868352267E-3,1.543922658114009E-2,10811338.746923078,4025570.3899999973,0.26808989604778499,{"$f":"I409=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":409},{"$f":"NOT(ISNA(MATCH(BU409,Comparatives!$F:$F,0)))","v":false},{"$f":"BU409='List Box etc'!$G$18","v":false},{"$f":"K409=Assumptions!$F$16","v":false},false]
[null,"Gabon ",409,"Store 409","Store 409 Gabon ",41336798.480000004,1649.36," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",0,3008855.4400000004,20427150.330000002,6194793.9100000001,320980.39999999997,6515774.3100000015,-3506918.8699999996,-423295.57,-9325,-247473.83999999982,-1263087.1200000001,-1009549.8,0,-75424.19,-17435.76999999999,-101189.73000000003,2907665.7100000004,-231741.06,-97776.4,-211531.56000000003,165916.74000000002,-14820221.01,10836131.280000001,-53160,53160,0,0,0,13803732.510000002,0.60406921441027228,9047510.6600000001,0.39593078558972772,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.30326275618102821,1.5713420365277155E-2,0.31897617654630539,6.1833740859339924E-2,765.80438473104732,1.2114946823324221E-2,150.04234369694902,4029704.5499999989,2.5110955094710369E-2,15084912.57,6.7080090474796851E-3,4.95368802624365E-3,59.281418247077653,4.7865903182982049E-3,747896.59000000008,3.6612869534798198E-2,453.44654290148912,612.08577872629394,5.6537081049619253,0.39593078558972772,3.6923500724048374E-3,0,4029704.5499999989,2907665.7100000004,0.51952178757125034,{"$f":"I410=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":410},{"$f":"NOT(ISNA(MATCH(BU410,Comparatives!$F:$F,0)))","v":false},{"$f":"BU410='List Box etc'!$G$18","v":false},{"$f":"K410=Assumptions!$F$16","v":false},false]
[null,"Gabon ",410,"Store 410","Store 410 Gabon ",15421300.369999999,691," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",644557,2397288.2499999995,13304578.110000001,5054551.17,133809.40999999997,5188360.58,-2792515.25,-546792.54999999993,-112160.58999999998,-2328.8700000002118,-823280.32,-906019.40000000014,-11438.88,-80431.67,-22297.589999999997,-172538.04,2224750.2099999995,-94358.28,-73591.909999999989,-8845740.7200000007,4749059.3499999996,-36722704.020000003,32573141.780000001,0,0,0,0,0,9048169.8600000013,0.60054462122361674,6018437.2499999991,0.39945537877638326,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.3799106689599494,1.0057395950002053E-2,0.38996806490995151,6.1879475861110179E-2,1191.4331693198262,1.7504275451243239E-4,3.3702894356008852,8246243.6099999994,2.0923228582620058E-2,45568444.740000002,3.7863491059317643E-3,1.2968321022544622E-2,106.50059334298118,5.5313223306710313E-3,743880.09,5.5911588015021989E-2,1076.5269030390737,1311.1713458755428,178.87043415340085,0.39945537877638326,6.0454130401583995E-3,4.8446256218792644E-2,8890800.6099999994,2224750.2099999995,0.18016601895203221,{"$f":"I411=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":411},{"$f":"NOT(ISNA(MATCH(BU411,Comparatives!$F:$F,0)))","v":false},{"$f":"BU411='List Box etc'!$G$18","v":false},{"$f":"K411=Assumptions!$F$16","v":false},false]
[null,"Gabon ",411,"Store 411","Store 411 Gabon ",9167551.0599999987,752.46," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",1553569.4615384615,1158081.3299999996,13404390.309999999,4269393.2300000004,138674.24000000002,4408067.47,-3249986.1400000006,-445035.47,0,-244522.82000000018,-911082.33000000007,-1270376.5199999998,0,-39886.639999999992,8747,103285.40000000004,1261366.7299999997,-333445.87,-95492.44,-8471079.4000000022,6440643.7100000009,-1805807.16,5162494.93,-367889.75999999995,364702.62,0,0,0,11391709.33,0.75983205900991935,3600694.84,0.24016794099008071,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.31850708098337976,1.0345434353440581E-2,0.32885251533682031,6.7968949644827234E-2,1210.8049996013078,1.8241994924422654E-2,324.96454296573927,-1323064.9399999981,7.8065253546813956E-2,10644776.320000002,-9.7029187739663108E-3,-7.7053411316251093E-3,126.90699837865135,7.1239674309364403E-3,809620.98,6.0399687063424523E-2,1075.9654732477472,1688.2977434016423,0,0.24016794099008071,2.9756400013392324E-3,0.11590004659737946,230504.52153846342,1261366.7299999997,3.9399836477761006,{"$f":"I412=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":412},{"$f":"NOT(ISNA(MATCH(BU412,Comparatives!$F:$F,0)))","v":false},{"$f":"BU412='List Box etc'!$G$18","v":false},{"$f":"K412=Assumptions!$F$16","v":false},false]
[null,"Gabon ",412,"Store 412","Store 412 Gabon ",29133291.760000002,1507," Brand Type 10"," Brand Type 10"," Classification Type 21"," Classification Type 21",2585936.230769231,1152778.9700000002,8597901.129999999,2540548.75,-69218.650000000009,2471330.1,-1318551.1300000001,-99387.099999999991,0,-86381.110000000044,-578939.57999999996,-252196.49999999994,0,-16967.530000000002,-7179.39,156805.33999999997,1309584.31,-64225.969999999987,-75414.28,-3740546.1600000006,2216130.5400000005,11536341.529999999,-8983290.5899999999,0,0,0,0,0,7288208.0299999993,0.74357350887305029,2513389.1800000002,0.25642649112694976,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.295484759778809,-8.0506450299225544E-3,0.28743411474888642,6.7334989231261383E-2,384.16694094226938,1.0046767076513249E-2,57.319913735899163,-1028635.3200000003,0.15244016703606864,-7795795.3699999992,2.0114091322025039E-2,-1.8237630048206891E-2,50.042654280026539,8.7712429882291533E-3,187759.99,2.1837886614544031E-2,124.59189781021897,167.3500331785003,0,0.25642649112694976,1.9734502343596973E-3,0.30076366216242256,1557300.9107692307,1309584.31,0.60547110496086021,{"$f":"I413=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":413},{"$f":"NOT(ISNA(MATCH(BU413,Comparatives!$F:$F,0)))","v":false},{"$f":"BU413='List Box etc'!$G$18","v":false},{"$f":"K413=Assumptions!$F$16","v":false},false]
[null,"Gabon ",413,"Store 413","Store 413 Gabon ",20306402.27,1364," Brand Type 10"," Brand Type 10"," Classification Type 20"," Classification Type 20",1989751,3271824.3700000006,12507313.65,4998810.3900000006,-4124.4999999999991,4994685.8900000006,-1722861.5199999998,-187596.7,0,-9003.7399999998979,-635895.57000000007,-596730.75,0,-23512.86,-23731.530000000002,-175861.42,3095962.9500000007,-51502.28,-57357.09,-2643150.5999999996,1569657.8399999999,-14242844.509999998,6120782.4099999992,0,0,0,0,0,10298968.619999999,0.7226898910419467,3951913.7400000007,0.27731010895805336,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.39967098690293101,-3.2976705593370956E-4,0.39934121984699733,5.0841898411974347E-2,466.19909824046925,7.1987800513820949E-4,6.6009824046920071,9195554.8599999994,1.9124612128082072E-2,16885995.109999999,1.0414631702448718E-2,1.4060686804636102E-2,42.050652492668618,4.5858840359376445E-3,286343.37,2.2894074460185938E-2,209.92915689149561,437.48588709677421,0,0.27731010895805336,1.8799288686583788E-3,0.15908699946930649,11185305.859999999,3095962.9500000007,0.19928765041387975,{"$f":"I414=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":414},{"$f":"NOT(ISNA(MATCH(BU414,Comparatives!$F:$F,0)))","v":false},{"$f":"BU414='List Box etc'!$G$18","v":false},{"$f":"K414=Assumptions!$F$16","v":false},false]
[null,"Gabon ",414,"Store 414","Store 414 Gabon ",22570450.699999999,1036," Brand Type 10"," Brand Type 10"," Classification Type 21"," Classification Type 21",397617.84615384613,1656700.1300000001,7008650.71,2726469.9200000009,-6535.9400000000005,2719933.98,-1063233.8499999999,-136969.52000000002,0,15694.310000000103,-336245.93999999994,-399357.01000000013,0,-3494.02,-15000.750000000002,-32881.279999999999,1623818.85,-73281.119999999995,-38529.870000000003,-4003550.4000000008,3930591.5999999996,-3256927.67,1134221.6099999999,-21000,21000,0,0,0,6579797.9199999999,0.8235245546906399,1410003.82,0.17647544530936007,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.38901495206628733,-9.3255325032455506E-4,0.38808239881596268,4.7975844982578675E-2,324.56171814671808,-2.2392769520682967E-3,-15.148947876447975,2195664.8600000013,1.4975545949211929E-2,7281478.0700000003,4.5157425022636921E-3,4.6915278504441266E-3,37.19099420849421,5.4974732789901011E-3,228745.41,3.2637581677971796E-2,220.7967277992278,385.47973938223953,0,0.17647544530936007,4.9852962354290302E-4,5.6732438611403722E-2,2593282.7061538473,1623818.85,0.45083768507984634,{"$f":"I415=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":415},{"$f":"NOT(ISNA(MATCH(BU415,Comparatives!$F:$F,0)))","v":false},{"$f":"BU415='List Box etc'!$G$18","v":false},{"$f":"K415=Assumptions!$F$16","v":false},false]
[null,"Gabon ",415,"Store 415","Store 415 Gabon ",16112083.110000001,384," Brand Type 10"," Brand Type 10"," Classification Type 25"," Classification Type 25",2203848.230769231,1512607.9699999997,8770298.0999999996,2604478.8499999996,390872.66000000009,2995351.5100000002,-1482743.5399999998,-87234.469999999987,-15984,-16803.439999999879,-635721.63000000012,-432250,-16668.480000000003,-42039.12000000001,-20957.189999999999,-58046.55999999999,1454561.4099999997,-64231.8,-39800.130000000005,-2842588.0799999996,2623104.37,-5698641.1000000015,3432146.95,-42120,42120,0,0,0,6501041.5099999988,0.66539073187701614,3269220.0800000005,0.33460926812298386,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.29696582947391487,4.4567773585711998E-2,0.34153360305962693,7.2485749372646763E-2,1655.5250781250004,1.9159485582365644E-3,43.75895833333302,2485977.8600000003,2.3349588479440433E-2,8583349.1800000016,6.762693534040751E-3,6.6185389981213974E-3,103.64617187500001,4.5380589743009994E-3,214462.58000000002,2.4453282836532093E-2,558.49630208333338,1125.6510416666667,85.032500000000013,0.33460926812298386,4.7933513229156954E-3,0.25128544157116289,4689826.0907692313,1454561.4099999997,0.22330981894218233,{"$f":"I416=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":416},{"$f":"NOT(ISNA(MATCH(BU416,Comparatives!$F:$F,0)))","v":false},{"$f":"BU416='List Box etc'!$G$18","v":false},{"$f":"K416=Assumptions!$F$16","v":false},false]
[null,"Gabon ",416,"Store 416","Store 416 Gabon ",4994105.57,400," Brand Type 10"," Brand Type 10"," Classification Type 25"," Classification Type 25",13712627.615384616,1930480.9100000001,12191119.170000002,3967667.4500000011,362688.52999999997,4330355.9800000004,-2399875.0700000003,-151441.41999999998,0,-58084.260000000097,-749927.32000000007,-1154395.8299999998,0,-38518.740000000005,8659.49,-31033.399999999994,1899447.5100000002,-81332.47,-53307.049999999996,-211575.23999999996,176413.9,-7042899.8700000029,5763424.8300000001,-142044,142044,0,0,0,9483787.2400000002,0.69239028202539399,4213382.53,0.30760971797460612,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.32545555454528469,2.975022431841259E-2,0.3552057788636972,6.1514230936682734E-2,1874.8183000000001,4.7644731537801943E-3,145.21065000000024,1314636.3800000027,2.3606071208831091E-2,7396519.1100000031,4.1956763091496943E-3,2.5455743289235677E-3,133.26762499999998,4.3726133143853095E-3,262633.14,2.1542988493319763E-2,656.58285000000001,2885.9895749999996,0,0.30760971797460612,3.1595737407593564E-3,1.1248046569119554,15027263.995384619,1899447.5100000002,9.1008064250420906E-2,{"$f":"I417=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":417},{"$f":"NOT(ISNA(MATCH(BU417,Comparatives!$F:$F,0)))","v":false},{"$f":"BU417='List Box etc'!$G$18","v":false},{"$f":"K417=Assumptions!$F$16","v":false},false]
[null,"Gabon ",417,"Store 417","Store 417 Gabon ",9658765.7000000011,350," Brand Type 10"," Brand Type 10"," Classification Type 25"," Classification Type 25",6238667.538461538,832214.60999999987,6860579.1600000001,2488914.6199999992,-58021.1,2430893.52,-1598678.9100000001,-53707.490000000005,0,-198373.34000000003,-558882,-549629.31000000006,0,-5799.8700000000008,-9290.3099999999977,-32128.019999999997,800086.58999999985,-81375.37999999999,-56293.57,-6478283.2799999975,6434291.9400000013,-2986404.1900000004,516832.65,-25800,25800,-674239.07999999973,648485.07999999996,0,6788649.9000000004,0.87172344085637932,998968.95,0.12827655914362063,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.36278491391971623,-8.457172295057375E-3,0.35432774162465897,8.1462801749816113E-2,1596.8057142857142,2.8914955337385834E-2,566.78097142857155,2539316.8799999962,1.2652229524028544E-2,10164726.549999999,3.160736281685807E-3,4.6829894751917699E-3,160.83877142857142,8.2053670232703785E-3,150173.04999999999,2.1889267144612319E-2,429.06585714285711,1570.3694571428573,0,0.12827655914362063,8.4539072645872662E-4,0.90934998240899789,8777984.4184615351,800086.58999999985,6.562581081693955E-2,{"$f":"I418=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":418},{"$f":"NOT(ISNA(MATCH(BU418,Comparatives!$F:$F,0)))","v":false},{"$f":"BU418='List Box etc'!$G$18","v":false},{"$f":"K418=Assumptions!$F$16","v":false},false]
[null,"Gabon ",418,"Store 418","Store 418 Gabon ",2876136.3200000003,28," Brand Type 10"," Brand Type 10"," Classification Type 32"," Classification Type 32",27636664.846153848,1654949.1400000001,8069448.3800000008,3149083.1899999995,-23299.279999999995,3125783.9099999997,-1470834.7699999998,-101999.1,0,-133104.16999999978,-483579.74999999994,-493909.65000000008,0,-4456.5600000000004,-10160.370000000001,-17777.28,1637171.86,-80867.16,-54022.119999999995,-4089241.7999999993,4059484.6799999997,-1196217.71,130255.40999999997,-25800,25800,0,0,0,7769444.7800000003,0.8447482421144713,1427904.6700000002,0.15525175788552864,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.39024764044652072,-2.8873448224474535E-3,0.38736029562407331,5.9927237554247781E-2,17270.705357142855,1.6494828857186367E-2,4753.720357142849,1095719.4199999997,1.6224299465277345E-2,5311259.51,3.3470930890364269E-3,2.2030353455213497E-3,1929.3614285714284,6.6946484389060548E-3,197483.19,2.4472947926584294E-2,7052.9710714285711,17639.630357142862,0,0.15525175788552864,5.5227566868703355E-4,3.4248518045732692,28732384.266153846,1637171.86,4.1025615148428847E-2,{"$f":"I419=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":419},{"$f":"NOT(ISNA(MATCH(BU419,Comparatives!$F:$F,0)))","v":false},{"$f":"BU419='List Box etc'!$G$18","v":false},{"$f":"K419=Assumptions!$F$16","v":false},false]
[null,"Gabon ",419,"Store 419","Store 419 Gabon ",46918622.529999994,1099.79," Brand Type 10"," Brand Type 10"," Classification Type 33"," Classification Type 33",0,5495572.1200000001,19744974.710000001,7934286.2700000005,-16645.339999999997,7917640.9300000006,-2422068.81,-193060.05,0,-57523.80999999999,-587173.5,-1237590.98,0,-9662.81,20406.75,-57164.639999999999,5438407.4800000004,-173343.13,-74964.11,-18000,14680.920000000002,-6021625.6299999999,3832517.0599999996,-21000,21000,0,0,0,17422417.149999999,0.77403917347428119,5086026.54,0.22596082652571883,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.40183825943224011,-8.4301652670994967E-4,0.40099524290553018,2.9737870451797606E-2,533.89601651224325,2.9133392594758094E-3,52.304358104729076,2192427.6500000004,2.6073672260062943E-2,6060625.6299999999,9.4321351441072274E-3,2.895148808220479E-3,68.162203693432389,3.796617169736552E-3,355659.24,1.8012646013665114E-2,323.38831958828501,1125.2975386210094,0,0.22596082652571883,4.8938072304069305E-4,0,2192427.6500000004,5438407.4800000004,1.7859897842467001,{"$f":"I420=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":420},{"$f":"NOT(ISNA(MATCH(BU420,Comparatives!$F:$F,0)))","v":false},{"$f":"BU420='List Box etc'!$G$18","v":false},{"$f":"K420=Assumptions!$F$16","v":false},false]
[null,"Gabon ",420,"Store 420","Store 420 Gabon ",13680962.419999998,567.49," Brand Type 10"," Brand Type 10"," Classification Type 35"," Classification Type 35",2409480.076923077,1218834.1499999997,7150747.6100000013,2632409.65,-15925.34,2616484.3099999996,-1397650.1600000001,-126592.54,0,-118992.15000000011,-437003.88000000006,-495563.27999999997,0,-6509.5299999999988,-12192.36,-19696.440000000002,1199137.7099999997,-40698.549999999996,-61345.29,-2401536.2399999998,2362025.8800000004,-1416245.6400000001,8859.8499999999985,-21000,21000,0,0,0,6880713.1299999999,0.84452989614785101,1266675.33,0.15547010385214896,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.3681306897643391,-2.2270874135914298E-3,0.36590360235074765,6.1113033746131612E-2,770.0644592856263,1.6640518794649513E-2,209.68149218488452,1446896.1499999994,1.3612891291472445E-2,3838781.88,5.1309088704982637E-3,2.7544588446186255E-3,108.09933214682196,8.5788638259601483E-3,185992.97999999998,2.6010284538626017E-2,327.74670919311347,873.25464765898948,0,0.15547010385214896,9.1032859150233633E-4,0.33695498825235093,3856376.2269230764,1199137.7099999997,0.22388353739253089,{"$f":"I421=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":421},{"$f":"NOT(ISNA(MATCH(BU421,Comparatives!$F:$F,0)))","v":false},{"$f":"BU421='List Box etc'!$G$18","v":false},{"$f":"K421=Assumptions!$F$16","v":false},false]
[null,"Gabon ",421,"Store 421","Store 421 Gabon ",4588130.67,377.15," Brand Type 10"," Brand Type 10"," Classification Type 35"," Classification Type 35",4976505.384615385,2091976.2299999995,8141631.8000000007,3154674.5300000007,-8387,3146287.5299999993,-1054311.3000000003,-87749.07,0,-937.07000000014159,-407463.11,-309374.28000000003,0,-5167.74,-20490.860000000004,-47756.80000000001,2044219.4299999995,-89136.45,-51363.659999999996,-1492958.0399999998,1428735.64,-3913454.9700000007,1826919.8900000001,-25800,25800,0,0,0,7988261.1900000004,0.86066858208366814,1293199.01,0.13933141791633172,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.38747447778220584,-1.0301374719500333E-3,0.3864443403102556,5.0046860384916937E-2,1080.3741482168898,1.1509609167048571E-4,2.4846082460563217,2150757.4800000004,2.2204642059410622E-2,5432213.0100000007,8.7914078317779375E-3,5.8657528580449937E-3,136.18894339122366,6.308767242458691E-3,202544.12,2.4877582894377508E-2,537.03863184409386,820.29505501789754,0,0.13933141791633172,6.3473025149577496E-4,0.61124176416518672,7127262.8646153854,2044219.4299999995,0.20650816695806343,{"$f":"I422=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":422},{"$f":"NOT(ISNA(MATCH(BU422,Comparatives!$F:$F,0)))","v":false},{"$f":"BU422='List Box etc'!$G$18","v":false},{"$f":"K422=Assumptions!$F$16","v":false},false]
[null,"Gabon ",422,"Store 422","Store 422 Gabon ",12508027.090000002,544," Brand Type 10"," Brand Type 10"," Classification Type 35"," Classification Type 35",7142755.307692308,2784705.96,14936996.819999998,5513174,194366.49,5707540.4899999984,-2915887,-244231.36,-11483.900000000001,-381921.59999999986,-801505.72,-1016675.52,-3315.7999999999997,-47973.429999999993,-28101.769999999993,-166014.84,2618691.12,-62072.65,-67109.47,-5527134,1792926.9000000001,-12759148.509999998,2773090.0800000005,0,0,0,0,0,12444154.82,0.73326556277663335,4526715.5600000005,0.26673443722336648,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.36909521146969093,1.301242092652464E-2,0.38210763239621542,5.3659094238195065E-2,1473.3561029411765,2.5568834525600433E-2,702.06176470588207,13720265.529999997,1.209997282027821E-2,18286282.509999998,9.0786544454409188E-3,1.1114338578268507E-2,123.36299632352942,4.4928355283669402E-3,382379.21,2.5599470536675127E-2,702.90295955882357,1868.8888235294119,27.205330882352943,0.26673443722336648,3.2117185655262124E-3,0.47819219577850247,20863020.837692305,2618691.12,9.0373183302085686E-2,{"$f":"I423=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":423},{"$f":"NOT(ISNA(MATCH(BU423,Comparatives!$F:$F,0)))","v":false},{"$f":"BU423='List Box etc'!$G$18","v":false},{"$f":"K423=Assumptions!$F$16","v":false},false]
[null,"Ghana ",423,"Store 423","Store 423 Ghana ",8285487.4399999995,166," Brand Type 10"," Brand Type 10"," Classification Type 1"," Classification Type 1",0,2241602.0200000005,16494305.799999999,5480125.8500000006,117403.12,5597528.9700000007,-3353325.1399999997,-352147.54999999993,-149024.60999999999,-290389.84999999951,-1201713.75,-744463.02000000014,0,-48397.56,-27066.43,-168226.79,2073375.2300000004,-201828.96000000002,-152977.82,-8911780.7699999996,5949725.7399999993,-30466862.93,16052559.74,-243005.28,243005.28,0,0,0,11243599.77,0.60547941313894282,7326147.6500000004,0.39452058686105701,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.33224349763177063,7.1177969793672679E-3,0.33936129461113795,7.285627928639471E-2,7239.2394578313251,1.7605460546269217E-2,1749.3364457831296,17376358.219999999,9.6813606090586229E-3,39621648.980000004,4.2458301037626321E-3,1.019908276467143E-2,921.55313253012048,9.2745837172486523E-3,629440.5,3.8161078594771781E-2,3791.8102409638554,4484.7169879518078,897.7386144578312,0.39452058686105701,2.9341980551858085E-3,0,17376358.219999999,2073375.2300000004,8.591156712467915E-2,{"$f":"I424=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":424},{"$f":"NOT(ISNA(MATCH(BU424,Comparatives!$F:$F,0)))","v":false},{"$f":"BU424='List Box etc'!$G$18","v":false},{"$f":"K424=Assumptions!$F$16","v":false},false]
[null,"Ghana ",424,"Store 424","Store 424 Ghana ",13117322.840000002,1541," Brand Type 2"," Brand Type 2"," Classification Type 2"," Classification Type 2",1096577.3846153845,3257146.3600000003,24618114.570000004,8257882.9900000012,112645.02000000002,8370528.0100000016,-5099664.0500000007,-479570.2,-30918.84,-426060.90000000026,-1757569.8499999999,-1702079.28,-1939.46,-61863.07,-74955.69,-250871.46000000002,3006274.9000000004,-308115.14,-117169.48,-11853955.629999999,8534383.8200000003,-49183483.040000007,35653238.689999998,0,0,0,0,0,16678837.689999999,0.60034239819318735,11103370.829999998,0.3996576018068127,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.33543929477293027,4.5756964725995261E-3,0.34001499124552981,7.1393357318346395E-2,1140.5385139519792,1.7306804661604929E-2,276.48338741077237,16849816.160000011,1.4888676387790326E-2,61037438.670000002,4.1101243018459707E-3,1.019052288860966E-2,76.034704737183645,4.7594822774439617E-3,924504.1,3.7553814179036041E-2,599.93776768332248,1104.5290590525633,21.32271252433485,0.3996576018068127,2.5129085261219493E-3,4.4543516177786006E-2,17946393.544615395,3006274.9000000004,0.12061018959708696,{"$f":"I425=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":425},{"$f":"NOT(ISNA(MATCH(BU425,Comparatives!$F:$F,0)))","v":false},{"$f":"BU425='List Box etc'!$G$18","v":false},{"$f":"K425=Assumptions!$F$16","v":false},false]
[null,"Ghana ",425,"Store 425","Store 425 Ghana ",47279976.440000005,6528," Brand Type 2"," Brand Type 2"," Classification Type 3"," Classification Type 3",2219673.5384615385,666626.14,11992004.430000002,3955768.0000000005,135150.69,4090918.6900000004,-3417238.5100000002,-423758,-146773.44,-196189.99000000011,-929791.57000000007,-1272714.9899999998,-12000,-33035.47,38895.589999999997,-170929.06999999998,495697.07000000007,-102707.06,-86206.65,-6241954.9200000009,3593587.6799999997,-11358411.559999999,6457745.4300000006,0,0,0,0,0,10245459.65,0.75653963935197255,3297068.88,0.24346036064802734,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.32986712297270221,1.1270066717278555E-2,0.3411371896899808,7.7534291738082683E-2,142.43130667892157,1.6360066504745287E-2,30.053613664215703,7549033.3700000001,2.2642510851690667E-2,17600366.48,9.7116767536763234E-3,1.4253586295581443E-2,13.205675551470588,7.1886772977117703E-3,520604.94,4.3412670753991703E-2,79.749531250000004,194.9624678308823,24.321911764705884,0.24346036064802734,2.7547913439188079E-3,0.18509612395644673,9768706.9084615391,495697.07000000007,3.6535223519794192E-2,{"$f":"I426=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":426},{"$f":"NOT(ISNA(MATCH(BU426,Comparatives!$F:$F,0)))","v":false},{"$f":"BU426='List Box etc'!$G$18","v":false},{"$f":"K426=Assumptions!$F$16","v":false},false]
[null,"Ghana ",426,"Store 426","Store 426 Ghana ",56109165.969999999,2339.12," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",2408404.3076923075,3587912.67,37291111.210000001,11554783.82,169246.59,11724030.410000002,-8132975.0700000003,-631756.03999999992,-450556.73000000004,-213457.74000000002,-2835884.0699999994,-3063858.3299999991,-35881.46,-102830.29000000001,87486.500000000015,-271876.58999999997,3316036.08,-314344.79999999993,-197933.7,-6840818.4500000002,6516655.0700000003,-73597600.749999985,66168519.050000004,-1504820.3999999997,1504820.3999999997,0,0,0,27041416.550000001,0.64109851535348072,15138398.100000001,0.35890148464651916,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.30985356684414017,4.538523645672826E-3,0.31439209048981304,7.6047185991055352E-2,1212.3722040767466,5.7240916956842816E-3,91.255574746058358,7753245.0799999768,3.5066167416959913E-2,81943239.599999994,3.3178647967440134E-3,7.2906540239297945E-3,84.618873764492633,5.3077983888804589E-3,961444.62999999989,2.5782139464435656E-2,411.0283482677246,1309.8337537193472,207.95777471869766,0.35890148464651916,2.757501363285334E-3,6.4583870781690964E-2,10161649.387692284,3316036.08,0.23495653968260097,{"$f":"I427=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":427},{"$f":"NOT(ISNA(MATCH(BU427,Comparatives!$F:$F,0)))","v":false},{"$f":"BU427='List Box etc'!$G$18","v":false},{"$f":"K427=Assumptions!$F$16","v":false},false]
[null,"Ghana ",427,"Store 427","Store 427 Ghana ",44144791.140000001,2127," Brand Type 4"," Brand Type 4"," Classification Type 7"," Classification Type 7",27338137.53846154,659900.08000000031,10303661.359999999,3993074.0100000002,47571.37,4040645.38,-3380745.3000000003,-406748.64,-10302.599999999999,-270683.18,-941035.44,-1353833.6999999997,0,-55693.520000000004,-35598.389999999992,-293420.52,366479.56000000035,-174720.09,-78934.73000000001,-3303294.8399999994,1433896.4400000002,-24395897.639999997,9118717.379999999,0,0,0,0,0,6593419.2999999998,0.56444578898358244,5087807.54,0.4355542110164175,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.38753932902934618,4.6169384200336339E-3,0.39215626744937976,9.1330198763442283E-2,442.42380818053596,2.6270581936128384E-2,127.2605453690644,17146578.659999996,1.7112482076934644E-2,27699192.479999997,1.0593107369893984E-2,2.8477306245631509E-2,37.110827456511522,7.6608428054937569E-3,672760.64,6.5293357040220129E-2,316.29555242125059,636.4991537376585,4.8437235543018327,0.4355542110164175,5.405216461811203E-3,2.6532449566511707,44484716.198461533,366479.56000000035,5.9315941687209375E-3,{"$f":"I428=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":428},{"$f":"NOT(ISNA(MATCH(BU428,Comparatives!$F:$F,0)))","v":false},{"$f":"BU428='List Box etc'!$G$18","v":false},{"$f":"K428=Assumptions!$F$16","v":false},false]
[null,"Ghana ",428,"Store 428","Store 428 Ghana ",16874664.449999999,1086," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",10402468.384615384,1975024.5700000008,19480469.550000004,6200167.8800000018,157053.18,6357221.0600000015,-4377109.74,-585241.35,-14437.499999999998,-322270.59000000008,-1138762.73,-1512643.5299999998,-25080,-69890.319999999992,-58771.539999999986,-149881.97000000003,1825142.6000000008,-284497.32,-158444.15,-621117.12,190366.63,-18017818.970000003,8501343.7000000011,-102872.15999999997,102872.15999999997,0,0,0,11809943.25,0.53570455637984105,10235684.529999999,0.4642954436201589,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.31827610028013931,8.0620839039272519E-3,0.32633818418406657,5.845663663687202E-2,1048.5844659300185,1.6543266022045141E-2,296.75008287292826,9947225.7599999998,1.5067715724590133E-2,18741808.250000004,7.9971989895905593E-3,7.6939608470577136E-3,145.89700736648251,8.1334872136077409E-3,998400.53,5.1251358569023804E-2,919.33750460405156,1392.8577624309391,36.388121546961329,0.4642954436201589,3.5877122889987003E-3,0.53399474575885575,20349694.144615382,1825142.6000000008,6.4576040438805216E-2,{"$f":"I429=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":429},{"$f":"NOT(ISNA(MATCH(BU429,Comparatives!$F:$F,0)))","v":false},{"$f":"BU429='List Box etc'!$G$18","v":false},{"$f":"K429=Assumptions!$F$16","v":false},false]
[null,"Ghana ",429,"Store 429","Store 429 Ghana ",12431691.43,650," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",11914527.23076923,4458695.8699999992,27373747.149999999,9899964.3300000001,432389.07,10332353.399999999,-5844571.040000001,-432676.02999999997,-271552.96999999997,-340189.7400000004,-1897754.1999999997,-2256955.92,-6696,-72753,-19864.070000000011,-30434.35,4428261.5199999996,-197250.44,-133854.54000000004,0,0,-3334101.4600000009,2273476.6099999994,0,0,0,0,0,24123181.139999993,0.77824300772280963,6873796.54,0.22175699227719034,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.36165908436835986,1.5795757432500432E-2,0.37745484180086025,6.9327527196071145E-2,2919.6218461538456,1.2427591229504011E-2,523.36883076923141,1060624.8500000015,2.8694735937970863E-2,3334101.4600000009,9.1282015154991684E-3,1.1118079608622381E-3,205.93006153846159,4.8898873532555462E-3,722543.54,2.6395492587868084E-2,1111.6054461538463,3472.2398769230767,428.07533846153842,0.22175699227719034,2.657765471469258E-3,0.43525379136006342,12975152.080769232,4428261.5199999996,0.24572723884489364,{"$f":"I430=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":430},{"$f":"NOT(ISNA(MATCH(BU430,Comparatives!$F:$F,0)))","v":false},{"$f":"BU430='List Box etc'!$G$18","v":false},{"$f":"K430=Assumptions!$F$16","v":false},false]
[null,"Ghana ",430,"Store 430","Store 430 Ghana ",12054048.359999999,750.27," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",353015.07692307694,84783.579999999958,1141114.82,387523.33999999997,-147.19,387376.14999999997,-302592.56999999995,0,0,-2159.1100000000006,-149841.41999999998,-76884,0,-1305.9299999999998,-18001.699999999997,0,84783.579999999958,0,-18728.88,-974739.89,0,-862162.39000000013,0,0,0,0,0,0,906682.13000000012,0.73056258125876106,334391.74,0.26943741874123894,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.33960065473516499,-1.2898789623992437E-4,0.33947166683892505,0.13131143104424844,199.71666200167937,1.8921058268264366E-3,2.8777773334932766,1836902.2800000003,0,1836902.2800000003,0,0,24.962853372785798,1.6412791834567533E-2,19307.629999999997,1.6919971296140028E-2,25.734242339424473,102.47510896077412,0,0.26943741874123894,1.144433476028293E-3,0.30935982140962548,2189917.3569230773,84783.579999999958,2.7875105609359394E-2,{"$f":"I431=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":431},{"$f":"NOT(ISNA(MATCH(BU431,Comparatives!$F:$F,0)))","v":false},{"$f":"BU431='List Box etc'!$G$18","v":false},{"$f":"K431=Assumptions!$F$16","v":false},false]
[null,"Ghana ",431,"Store 431","Store 431 Ghana ",10552022.129999999,570," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",2044411.5384615385,857634.4299999997,11420008.82,3538760.35,111675.90000000002,3650436.2499999995,-2792801.8199999994,-344928.87,0,-197502.93999999965,-799537.13,-1007783.16,-6600,-50869.099999999991,-5201.49,-117492.35999999999,740142.06999999972,-91271.41,-111563.06000000003,-9511477.540000001,9420044.7599999998,-23711477,22201030.939999998,-377260.80000000005,377260.80000000005,0,0,0,8913527.2599999998,0.69068985491118129,3991725.65,0.30931014508881871,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.30987369675253895,9.778967929028274E-3,0.31965266468156717,7.0011953808631122E-2,1402.6967192982456,1.7294464751560469E-2,346.49638596491167,1601878.8400000036,7.3346595926068736E-2,33600215.339999996,3.4967740179965168E-3,1.0288289777345371E-2,195.72466666666671,9.7690870259765725E-3,492270.87,4.3105997355963509E-2,863.63310526315786,1768.0406315789473,11.578947368421053,0.30931014508881871,4.4543836000294776E-3,0.17902013655901347,3646290.3784615421,740142.06999999972,0.1461491639689004,{"$f":"I432=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":432},{"$f":"NOT(ISNA(MATCH(BU432,Comparatives!$F:$F,0)))","v":false},{"$f":"BU432='List Box etc'!$G$18","v":false},{"$f":"K432=Assumptions!$F$16","v":false},false]
[null,"Ghana ",432,"Store 432","Store 432 Ghana ",22819658.32,1238," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",473469.61538461538,530685.78000000026,14092485.709999997,4475936.45,103090.01000000001,4579026.46,-4048340.6799999992,-682786.37999999989,-174069.44999999998,-268131.75999999949,-975606.68000000017,-1544321.2800000003,-2220,-62753.06,44775.960000000006,-141686.95000000001,388998.83000000025,-169941.98,-115279.06,-4821040.2,4778545.66,-21783424.120000005,19663989.32,-470825.40000000008,470825.40000000008,0,0,0,11020193.319999998,0.68923505239305638,4968827.0900000008,0.31076494760694351,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.31761156563202225,7.3152467294572143E-3,0.32492681236147947,6.922885714247784E-2,788.05063004846545,1.9026576681907419E-2,216.58462035541154,2161929.3400000036,6.5537271444773393E-2,27075289.720000003,5.2330723499271941E-3,1.0054077961523798E-2,93.117172859450719,8.1801793077709659E-3,870705.46,6.1785087309483608E-2,703.31620355411951,1247.4323747980616,142.39858642972536,0.31076494760694351,4.4529447317779121E-3,3.3597310306203991E-2,2635398.9553846191,388998.83000000025,0.10627580959905346,{"$f":"I433=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":433},{"$f":"NOT(ISNA(MATCH(BU433,Comparatives!$F:$F,0)))","v":false},{"$f":"BU433='List Box etc'!$G$18","v":false},{"$f":"K433=Assumptions!$F$16","v":false},false]
[null,"Ghana ",433,"Store 433","Store 433 Ghana ",6227368.4500000011,650," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1387706.923076923,639152.16999999969,6499415.7800000003,2185160.5899999994,72530.53,2257691.1199999996,-1618538.9499999997,-220232.95999999999,-14921.38,-349353.39999999979,-504471.98000000004,-231778.29999999996,-8202,-35002.380000000005,-21035.93,-262805.76000000007,376346.40999999963,-64682.489999999991,-66976.53,-5642883.3600000022,3725846.4000000004,-18911663.589999996,11269606.439999999,0,0,0,0,0,5621600.8000000007,0.76530277690446091,1723989.6900000002,0.23469722309553903,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.33620877075200739,1.1159546096926268E-2,0.34736831684893371,7.7618050156501917E-2,776.11073846153852,5.3751508108625695E-2,537.46676923076893,9559094.1099999975,2.749274742729781E-2,24554546.949999999,1.070293663064307E-2,4.0435289708454392E-2,103.04081538461539,1.0305007752558338E-2,340953.76,5.2459139642855715E-2,524.54424615384619,356.58199999999994,35.574430769230766,0.23469722309553903,5.3854655841082382E-3,0.21351256329025359,10946801.03307692,376346.40999999963,2.4753296819887097E-2,{"$f":"I434=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":434},{"$f":"NOT(ISNA(MATCH(BU434,Comparatives!$F:$F,0)))","v":false},{"$f":"BU434='List Box etc'!$G$18","v":false},{"$f":"K434=Assumptions!$F$16","v":false},false]
[null,"Ghana ",434,"Store 434","Store 434 Ghana ",14331524.600000001,667," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",362122.53846153844,1854914.9600000004,11781367.110000001,4380511.74,139483.5,4519995.24,-2665080.2799999998,-375747.23,-17116.27,-80739.70000000007,-703059.03000000014,-1152766.08,0,-45318.429999999993,-11617.619999999997,-202542.59999999998,1652372.3600000003,-101989.70999999999,-69666.23000000001,-2464750.3799999994,1503374.4,-17175492.440000005,7219720.3800000018,0,0,0,0,0,10470571.520000001,0.78356458595588474,2892170.6300000004,0.21643541404411518,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.37181692914753761,1.1839330588519449E-2,0.38365625973605705,5.9675504840456507E-2,1054.0615142428787,6.8531690122335944E-3,121.04902548725647,10917148.040000003,1.8552702524312379E-2,19640242.820000004,1.0312632173454968E-2,1.7191773934969075E-2,104.44712143928038,5.9132551723023261E-3,534672.99,4.5382932643374688E-2,801.6086806596702,1728.2849775112445,25.661574212893555,0.21643541404411518,3.8466189515080807E-3,3.0736886057490691E-2,11279270.578461541,1652372.3600000003,0.10547739686924622,{"$f":"I435=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":435},{"$f":"NOT(ISNA(MATCH(BU435,Comparatives!$F:$F,0)))","v":false},{"$f":"BU435='List Box etc'!$G$18","v":false},{"$f":"K435=Assumptions!$F$16","v":false},false]
[null,"Ghana ",435,"Store 435","Store 435 Ghana ",10469936.860000001,825," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",1838240.6923076923,2961710.59,13365797.029999999,5125156.8499999987,114485.97,5239642.8199999994,-2277932.2300000004,-191061.75,0,-128808.69999999995,-846312.97999999986,-742265.10000000009,-11105.870000000003,-44597.04,-45907.240000000013,-185858.13,2775852.46,-175839.96,-62324.060000000005,-4392621.72,925927.61999999988,-13317977.760000004,2150275.96,0,0,0,0,0,11364021.449999999,0.7496116606324944,3795856.7199999997,0.25038833936750565,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.38345314076642079,8.5655924403933593E-3,0.39201873320681418,6.3319305096465314E-2,1025.8339151515149,9.6371880936755444E-3,156.13175757575752,14634395.900000002,1.2700088973266056E-2,17710599.480000004,1.0494174983172278E-2,1.3905502947772956E-2,75.544315151515164,4.6629512523728642E-3,457405.99,3.4222125996177875E-2,554.43150303030302,899.7152727272728,13.46166060606061,0.25038833936750565,3.3366539907721464E-3,0.13753318924278865,16472636.592307694,2775852.46,0.12132931847311572,{"$f":"I436=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":436},{"$f":"NOT(ISNA(MATCH(BU436,Comparatives!$F:$F,0)))","v":false},{"$f":"BU436='List Box etc'!$G$18","v":false},{"$f":"K436=Assumptions!$F$16","v":false},false]
[null,"Ghana ",436,"Store 436","Store 436 Ghana ",15236643.209999999,847," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1956277.6923076923,1394090.9600000002,10102746.08,4047790,26010.53,4073800.53,-2679709.5699999998,-335628.48,-75797.279999999999,-134175.07999999975,-853198.75,-925445.54999999993,-8973,-44755.51,-16232.4,-304285.8,1089805.1600000001,-75685.139999999985,-64437.14,-4300081.2,2047830.9,-20372030.039999999,10028511.359999999,0,0,0,0,0,8498381.879999999,0.73921137511995316,2998169.94,0.26078862488004689,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.40066235139901685,2.5745999943017472E-3,0.40323695139331855,8.4452162139266596E-2,1007.3184769775679,1.328105041317635E-2,158.41213695395484,12595768.98,2.4157778733728409E-2,24672111.239999998,1.2333188556100235E-2,3.0119117870574055E-2,76.076906729634004,6.3781806936198879E-3,472301.53,4.6749816956698179E-2,557.61691853600951,1092.6157615112161,100.08297520661156,0.26078862488004689,4.4300341358277512E-3,0.19363821250347532,14552046.672307692,1089805.1600000001,5.3920917989714448E-2,{"$f":"I437=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":437},{"$f":"NOT(ISNA(MATCH(BU437,Comparatives!$F:$F,0)))","v":false},{"$f":"BU437='List Box etc'!$G$18","v":false},{"$f":"K437=Assumptions!$F$16","v":false},false]
[null,"Ghana ",437,"Store 437","Store 437 Ghana ",26649807.159999996,1729," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",354087,3676812.120000001,15208218.359999999,5717463.540000001,158060.97999999998,5875524.5200000005,-2198712.3999999994,-154761.87000000005,0,115078.19000000054,-825013.42,-1012506.12,0,-46284.509999999995,-2674.66,-101801.79999999999,3575010.3200000012,-60965.78,-54335.72,-612379.92000000016,473789.82000000007,-11670481.550000001,7900246,-259687.20000000004,259687.20000000004,0,0,0,11576211.059999999,0.67152692783601031,5662429.0899999999,0.32847307216398969,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},49,0.37594565021750526,1.0393129310644641E-2,0.38633877952814988,5.4247867861360724E-2,477.16218623481785,-7.5668423003889948E-3,-66.557657605552649,3908825.6500000004,2.604408820332009E-2,12542548.67,8.116516242308509E-3,6.6938675912067841E-3,31.426096009253904,3.5727866811086479E-3,264686.82000000007,1.740419645053019E-2,153.08665124349338,585.60215153267779,0,0.32847307216398969,3.0433880487760168E-3,2.3282608890684023E-2,4262912.6500000004,3575010.3200000012,0.6038142560580031,{"$f":"I438=Comparatives!$D$3","v":false},49,{"$f":"ROW()","v":438},{"$f":"NOT(ISNA(MATCH(BU438,Comparatives!$F:$F,0)))","v":false},{"$f":"BU438='List Box etc'!$G$18","v":false},{"$f":"K438=Assumptions!$F$16","v":false},false]
[null,"Ghana ",438,"Store 438","Store 438 Ghana ",6867346.410000002,350," Brand Type 15"," Brand Type 15"," Classification Type 25"," Classification Type 25",11852077.307692308,2461141.8600000003,13473556.799999999,4666098.66,153094.90999999997,4819193.57,-2358051.71,-246876.19,-72813.62,-115119.00000000015,-851227.3,-731860.26,0,-41131.509999999995,-13566.15,-233999.25,2227142.6100000003,-51024.650000000009,-71787.320000000007,-7796087.5199999996,6028384.2199999997,-20156390.850000001,11340566.42,-178375.20000000004,178375.20000000004,0,0,0,11446072.58,0.75492208966863261,3715853.0500000003,0.24507791033136733,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},50,0.3463152847657866,1.1362620299340705E-2,0.35767790506512731,6.3177623595278135E-2,2432.078,8.5440690761032119E-3,328.91142857142898,10583527.730000002,2.2109759238094797E-2,28130853.57,8.3182420831178494E-3,1.7367296065430918E-2,205.10662857142859,5.3280155392969441E-3,352598.50000000006,2.6169667388792252E-2,1007.4242857142859,2091.0293142857145,208.03891428571427,0.24507791033136733,3.0527581254565237E-3,0.87965468091486498,22435605.037692308,2227142.6100000003,7.1473119468185201E-2,{"$f":"I439=Comparatives!$D$3","v":true},50,{"$f":"ROW()","v":439},{"$f":"NOT(ISNA(MATCH(BU439,Comparatives!$F:$F,0)))","v":false},{"$f":"BU439='List Box etc'!$G$18","v":false},{"$f":"K439=Assumptions!$F$16","v":false},true]
[null,"Ghana ",439,"Store 439","Store 439 Ghana ",16068805.990000002,765.64," Brand Type 15"," Brand Type 15"," Classification Type 26"," Classification Type 26",2891896.769230769,2504522.9699999983,18554865.529999997,6279220.9899999984,13148.48,6292369.4699999988,-3787846.5000000009,-335984.51,-85555.37999999999,-296042.82000000047,-1349424.9500000002,-1210471.26,0,-60718.75,2548.5399999999972,-99554.5,2404968.4699999983,-234796.64999999997,-98487.8,-2175589.9199999995,2166120.7000000002,-27959189.909999996,23803054.189999998,-444358.07999999984,444358.07999999984,0,0,0,13678963.279999999,0.64861661745677723,7410479.8699999992,0.35138338254322282,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},51,0.3384137157904803,7.0862707028198019E-4,0.33912234286076226,7.2726204769213459E-2,1762.479690193825,1.5954996791615148E-2,386.66059766992385,4165604.9399999976,2.3899169852626509E-2,30579137.909999993,3.2556346190336411E-3,5.3654120984621342E-3,128.63460634240636,5.3079231342723727E-3,628951.37,3.3896843336487389E-2,821.47140953973144,1580.9927119795204,111.74361318635388,0.35138338254322282,3.2723896544455317E-3,0.15585651992762081,7057501.7092307666,2404968.4699999983,0.24535272816656992,{"$f":"I440=Comparatives!$D$3","v":true},51,{"$f":"ROW()","v":440},{"$f":"NOT(ISNA(MATCH(BU440,Comparatives!$F:$F,0)))","v":false},{"$f":"BU440='List Box etc'!$G$18","v":false},{"$f":"K440=Assumptions!$F$16","v":false},true]
[null,"Ghana ",440,"Store 440","Store 440 Ghana ",4712169.9300000006,361," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",8167291.538461538,1437953.5199999993,12804270.300000001,4125665.3499999996,54326.89,4179992.2399999998,-2742038.72,-255180.84,0,-319140.03000000003,-956166.31,-796497.24,-7964.4500000000007,-43642.079999999994,-62329.890000000007,-127305.57000000002,1310647.9499999993,-206307.06,-76612.98,-903506.24000000034,650728.53999999992,-14805747.050000003,10951594.42,-233328,233328,0,0,0,10767951.470000001,0.74108163914290615,3762096.0999999996,0.25891836085709385,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},52,0.32221011063785487,4.242872785964226E-3,0.32645298342381912,7.4675579911804887E-2,2648.6601385041554,2.492449960229284E-2,884.04440443213309,4106930.3300000038,3.0997742783720392E-2,15942581.290000003,7.9852545635036246E-3,9.942430690486127E-3,212.22432132963988,5.9833928997890641E-3,567459.87,4.4318017091532345E-2,1571.9109972299168,2206.363545706371,22.062188365650972,0.25891836085709385,3.4084003990449961E-3,0.63785685143350479,12274221.868461542,1310647.9499999993,7.6881983567914688E-2,{"$f":"I441=Comparatives!$D$3","v":true},52,{"$f":"ROW()","v":441},{"$f":"NOT(ISNA(MATCH(BU441,Comparatives!$F:$F,0)))","v":false},{"$f":"BU441='List Box etc'!$G$18","v":false},{"$f":"K441=Assumptions!$F$16","v":false},true]
[null,"Ghana ",441,"Store 441","Store 441 Ghana ",6224136.9700000007,520," Brand Type 15"," Brand Type 15"," Classification Type 23"," Classification Type 23",1354786.3076923077,3930194.1100000013,21523205.360000003,7472035.4699999997,265319.09000000003,7737354.5600000005,-3807160.45,-416489.07,0,-182728.7299999996,-1047145.7399999999,-1630953.44,-12019.46,-58172,-20622.270000000004,-704524.01,3225670.100000001,-94628.12,-113121.88999999998,-14943820.559999995,6975833.8599999994,-54796269.719999999,25094658.789999999,-146318.28,146318.28,0,0,0,15213912.780000003,0.62822066018195644,9003553.6999999993,0.37177933981804351,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},53,0.34716183509945375,1.2327117897275872E-2,0.35948895299672962,4.8651942054415247E-2,2013.7418076923075,8.4898474434292898E-3,351.40140384615307,37669597.629999995,1.870272193825926E-2,69886408.560000002,1.0080987484070537E-2,3.2733229006369519E-2,217.54209615384613,5.2558105592502681E-3,589911.46,2.7408160175636586E-2,1134.4451153846153,3136.4489230769232,23.114346153846153,0.37177933981804351,2.7027572811301743E-3,6.294537848949408E-2,39024383.937692299,3225670.100000001,5.951362296220121E-2,{"$f":"I442=Comparatives!$D$3","v":true},53,{"$f":"ROW()","v":442},{"$f":"NOT(ISNA(MATCH(BU442,Comparatives!$F:$F,0)))","v":false},{"$f":"BU442='List Box etc'!$G$18","v":false},{"$f":"K442=Assumptions!$F$16","v":false},true]
[null,"Ghana ",442,"Store 442","Store 442 Ghana ",6195414.7699999986,42," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",632455.4615384615,1598683.5000000002,8734575.2400000002,3091620.24,149853.44999999998,3241473.6900000004,-1637527.21,-170628.41,-18188.88,-17394.029999999904,-674106.11999999988,-497403.14999999997,-6600,-33522.769999999997,-9052.9500000000007,-55570.249999999985,1543113.2500000002,-66285.33,-40786.78,-707814.35000000009,642994.07000000007,-17145163.489999998,14551105.820000002,-31080,31080,0,0,0,7395257.3399999989,0.75521028327327777,2397058.13,0.24478971672672226,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},53,0.353951984504286,1.715635229905009E-2,0.3711083368033361,7.7176748894775091E-2,16050.145714285711,1.9913996413178647E-3,414.14357142856915,2658877.9499999974,2.0899887488254224E-2,17884057.84,3.107250630542581E-3,6.3621010150002426E-3,971.11380952380955,4.6695779564891581E-3,279489.46000000002,3.1998059701870515E-2,6654.5109523809533,11842.932142857142,590.21142857142854,0.24478971672672226,3.837939347809659E-3,7.2408267621547381E-2,3291333.4115384589,1543113.2500000002,0.33756578294529843,{"$f":"I443=Comparatives!$D$3","v":false},53,{"$f":"ROW()","v":443},{"$f":"NOT(ISNA(MATCH(BU443,Comparatives!$F:$F,0)))","v":false},{"$f":"BU443='List Box etc'!$G$18","v":false},{"$f":"K443=Assumptions!$F$16","v":false},false]
[null,"Ghana ",443,"Store 443","Store 443 Ghana ",5868051.1599999992,297," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",5442596.538461538,7078583.0699999994,29171232.960000005,10185326.619999999,696168.63,10881495.25,-3786174.3,-232933.53999999998,-49348.729999999996,-120427.16999999997,-1442674.18,-1321186.4000000001,-9300,-81365.710000000006,-7007.3899999999994,-255244.72000000003,6823338.3499999996,-326347.16000000003,-94708.430000000008,-4992278.8800000008,3989772.51,-19389659.879999999,14043605.939999999,0,0,0,0,0,24252372.68,0.73744225866357482,8634775.2899999991,0.26255774133642512,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},53,0.34915653493173426,2.3864902486452868E-2,0.37302143741818716,4.9455372077629171E-2,4857.4888215488218,4.1282852241840912E-3,405.47868686868674,6348560.3100000005,4.020513431965806E-2,24381938.759999998,1.0468598191163699E-2,8.7498776740083314E-3,318.88360269360271,3.2466378822542572E-3,647653.80000000005,2.2201797259926305E-2,2180.6525252525253,4448.4390572390575,197.47047138047137,0.26255774133642512,2.7892448053728064E-3,0.18657410010487047,11791156.848461539,6823338.3499999996,0.41665153598910881,{"$f":"I444=Comparatives!$D$3","v":false},53,{"$f":"ROW()","v":444},{"$f":"NOT(ISNA(MATCH(BU444,Comparatives!$F:$F,0)))","v":false},{"$f":"BU444='List Box etc'!$G$18","v":false},{"$f":"K444=Assumptions!$F$16","v":false},false]
[null,"Ghana ",444,"Store 444","Store 444 Ghana ",9196444.4800000004,393," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",7068892,569223.65999999817,21297587.299999997,6877648.8299999982,278195.15999999997,7155843.9899999993,-6580032.8100000015,-660864.52,-116842.43999999999,-347316.57000000071,-1350477.39,-3307435.8599999994,0,-67978.17,-26354.229999999992,-125524.78,443698.8799999982,-289301.90000000002,-192461.15999999995,-447336.81,361241.29,-17664964.269999996,13698527.68,-12360,12360,0,0,0,15567878.140000001,0.65150750588263195,8327285,0.34849249411736805,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},53,0.32293089039245298,1.3062285228900083E-2,0.33599317562135317,6.340987694883167E-2,3436.3292366412211,1.6307789474350493E-2,883.75717557252085,4052532.1099999957,3.0974407257688609E-2,18124661.079999994,6.9256346061285926E-3,5.8938497695464323E-3,489.72305343511437,9.0367588257285834E-3,1044498.8200000001,4.9043058506444068E-2,2657.7578117048347,8415.8673282442742,297.30900763358778,0.34849249411736805,3.1918249256337127E-3,0.33191046011113196,11121424.109999996,443698.8799999982,2.8725025719750098E-2,{"$f":"I445=Comparatives!$D$3","v":false},53,{"$f":"ROW()","v":445},{"$f":"NOT(ISNA(MATCH(BU445,Comparatives!$F:$F,0)))","v":false},{"$f":"BU445='List Box etc'!$G$18","v":false},{"$f":"K445=Assumptions!$F$16","v":false},false]
[null,"Ghana ",445,"Store 445","Store 445 Ghana ",8428900.5199999996,441," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",4783713.076923077,572317.24999999977,7936882.9500000002,2605910.3899999997,156103.15000000002,2762013.5399999996,-2189696.29,-297894.95999999996,-19052.62,-273210.24000000005,-651482.77,-637321.45000000007,0,-33431.379999999997,-14241.640000000001,-29390.239999999994,542927.00999999978,-74223.33,-59313.74,-2253198.88,2217057.0500000003,-12838770.620000001,11233453.510000002,-8424,8424,0,0,0,6902458.709999999,0.76983124531210123,2063738.4300000002,0.23016875468789888,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},53,0.32832919502737529,1.9668067550372533E-2,0.34799726257774777,8.20829504610497E-2,1477.2851927437641,3.4422863701171258E-2,619.52435374149672,1641458.9399999995,1.790494984906537E-2,15100393.5,1.9463227895352524E-3,3.7029952671785329E-3,134.49827664399092,7.473178119629444E-3,419791.31,5.2891205860608033E-2,951.90773242630382,1445.1733560090704,43.203219954648524,0.23016875468789888,4.2121548485227435E-3,0.60271936817753835,6425172.0169230765,542927.00999999978,6.0839997150333079E-2,{"$f":"I446=Comparatives!$D$3","v":false},53,{"$f":"ROW()","v":446},{"$f":"NOT(ISNA(MATCH(BU446,Comparatives!$F:$F,0)))","v":false},{"$f":"BU446='List Box etc'!$G$18","v":false},{"$f":"K446=Assumptions!$F$16","v":false},false]
[null,"Ghana ",446,"Store 446","Store 446 Ghana ",4748517.0100000007,400," Brand Type 29"," Brand Type 29"," Classification Type 37"," Classification Type 37",3276611.5384615385,1593164.0599999998,13636624.650000002,5258495.2700000005,166301.55000000002,5424796.8200000003,-3831632.7600000007,-575980.75999999989,-82503.799999999988,-395311.25999999995,-1053851.75,-1113966,-8914.5400000000027,-66711.16,-64849.98,151675.79999999999,1744839.8599999999,-252908.63,-67820.41,-3433622.8800000008,673731.9,14073884.08,-2205397.9200000004,0,0,0,0,0,10422709.6,0.67222401178088664,5082106.38,0.3277759882191133,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},53,0.3856156053983637,1.2195213571417028E-2,0.39781081896978071,7.7280982431381928E-2,2634.629375,2.8988937522746869E-2,988.27814999999987,-9108595.1799999997,1.6651942149436924E-2,-10640261.199999999,1.425489441932121E-2,-1.1122679100799329E-2,169.55102500000001,4.9734015374545042E-3,960450.52999999991,7.0431690733674321E-2,2401.1263249999997,2784.915,228.54585,0.3277759882191133,4.8920580944493471E-3,0.24028024694963926,-5831983.6415384617,1744839.8599999999,-0.21541293261731362,{"$f":"I447=Comparatives!$D$3","v":false},53,{"$f":"ROW()","v":447},{"$f":"NOT(ISNA(MATCH(BU447,Comparatives!$F:$F,0)))","v":false},{"$f":"BU447='List Box etc'!$G$18","v":false},{"$f":"K447=Assumptions!$F$16","v":false},false]
[null,"Haiti ",447,"Store 447","Store 447 Haiti ",10317104.769999998,202," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",972286.5384615385,2264642.1,10288529.439999999,3564929.1800000006,191176.51,3756105.6900000004,-1485437.4900000002,-168970.91999999998,-21309.42,94693.290000000095,-563272.56000000006,-524839.39999999991,-1602,-48495.570000000007,27685.780000000002,-79346.099999999991,2185296,-136686.6,-63735.770000000019,-2306810.2799999998,1695636.86,-7697292.8899999997,5725063.1099999994,-24076.079999999998,20725.140000000003,0,0,0,8429043.6300000008,0.72779635873200599,3152552.6900000004,0.27220364126799407,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},53,0.34649550266534501,1.858151945959733E-2,0.36507702212494236,5.4747625818136365E-2,2788.4780198019803,-9.2037730515547901E-3,-468.77866336633713,2586754.14,3.06740013567737E-2,10028179.25,7.9123136934354243E-3,7.712093400978789E-3,315.52361386138625,6.1948376948999647E-3,326467.31,3.1731192674703569E-2,1616.174801980198,2598.2148514851478,113.4228712871287,0.27220364126799407,4.7135570037305551E-3,9.4501993130471959E-2,3559040.6784615386,2185296,0.44208910831559722,{"$f":"I448=Comparatives!$D$3","v":false},53,{"$f":"ROW()","v":448},{"$f":"NOT(ISNA(MATCH(BU448,Comparatives!$F:$F,0)))","v":false},{"$f":"BU448='List Box etc'!$G$18","v":false},{"$f":"K448=Assumptions!$F$16","v":false},false]
[null,"Haiti ",448,"Store 448","Store 448 Haiti ",38641421.510000005,3514," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",1447318.1538461538,1735006.0899999999,9331272.5799999982,3672188.25,59142.790000000008,3731331.0400000005,-1986800.9500000002,-133623.24,-91056.5,-166048.49000000014,-578134.14,-687272.12,0,-67402.73000000001,-21122.719999999998,-24545.25,1710460.8399999999,-63932.299999999996,-51146.43,-295531.56,258083.36000000002,-5330068.6099999985,4257930.6999999993,-12360,12360,0,0,0,6289981.54,0.59609252733817009,4262040.59,0.40390747266183002,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},53,0.39353563177124556,6.3381269267347908E-3,0.39987375869798042,6.1956623284066592E-2,164.52309049516222,1.7794838654257829E-2,47.253412066021667,1109586.1099999994,2.2121086212948369E-2,5637960.1699999981,4.3535692448852491E-3,2.630428999856738E-3,14.555045532157086,5.4811848610685438E-3,286080.99,3.0658303843054176E-2,81.411778599886162,195.58113830392713,25.912492885600454,0.40390747266183002,7.2233159434723125E-3,0.15510404839616784,2556904.2638461534,1710460.8399999999,0.48164955654127689,{"$f":"I449=Comparatives!$D$3","v":false},53,{"$f":"ROW()","v":449},{"$f":"NOT(ISNA(MATCH(BU449,Comparatives!$F:$F,0)))","v":false},{"$f":"BU449='List Box etc'!$G$18","v":false},{"$f":"K449=Assumptions!$F$16","v":false},false]
[null,"Haiti ",449,{"$f":"\"Store \"&C450","v":"Store 449"},{"$f":"D450&\" \"&B450","v":"Store 449 Haiti "},51497539.88000001,6750," Brand Type 2"," Brand Type 2"," Classification Type 9"," Classification Type 9",1244129.2307692308,-810958.19999999972,8782594.2699999996,2773954.3700000006,186092.53000000006,2960046.9000000004,-3761421.5399999996,-304431.07,-90257.189999999988,-113286.54000000002,-1153426.02,-1238041.56,-1602,-56743.270000000004,-70073.640000000014,-189999.16,-1000957.3599999998,-130376.12,-302631.96999999997,-4755151.41,3438808.0700000003,-49859206.269999981,43669819.869999997,-838824,838824,0,0,0,6773187.8600000013,0.70098688764687633,2889172.42,0.29901311235312367,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},53,{"$f":"IF(N450,O450/N450)","v":0.31584680843966628},{"$f":"IF(N450,P450/N450)","v":2.1188788218950715E-2},{"$f":"IF(N450,Q450/N450)","v":0.33703559665861699},{"$f":"IFERROR(-V450/N450,FALSE)","v":0.13133090115980048},{"$f":"IFERROR(-V450/G450,FALSE)","v":170.8779288888889},{"$f":"IFERROR(-U450/N450,FALSE)","v":1.2898983662147475E-2},{"$f":"IFERROR(-U450/G450,FALSE)","v":16.783191111111115},{"$f":"-SUM(AE450:AL450)","v":7505729.7399999872},{"$f":"IFERROR(-AA450/BA450,FALSE)","v":2.531388240472409E-2},{"$f":"-(AE450+AG450+AI450+AK450)","v":55453181.679999977},{"$f":"IFERROR(-AA450/BC450,FALSE)","v":3.4262986224382155E-3},{"$f":"IFERROR(-AA450/N450,FALSE)","v":2.1633603256501113E-2},{"$f":"IFERROR(-AD450/G450,FALSE)","v":44.834365925925923},{"$f":"IFERROR(-AD450/N450,FALSE)","v":3.4458152192427302E-2},{"$f":"-(S450+Y450+Z450+AC450)","v":561624.10000000009},{"$f":"IF(N450,BH450/N450)","v":6.394740355004469E-2},{"$f":"IF(G450,BH450/G450)","v":83.203570370370386},{"$f":"IF(G450,-W450/G450)","v":183.41356444444446},{"$f":"IF(G450,-SUM(X450,T450)/G450)","v":13.608768888888887},{"$f":"AQ450","v":0.29901311235312367},{"$f":"IF(N450,-Y450/N450)","v":6.460877988389643E-3},{"$f":"IF(N450,L450/N450)","v":0.14165851142856345},{"$f":"BA450+L450","v":8749858.9707692172},{"$f":"AB450","v":-1000957.3599999998},{"$f":"BQ450*(1-0.28)/BP450","v":-8.2365818878637601E-2},{"$f":"I450=Comparatives!$D$3","v":false},53,{"$f":"ROW()","v":450},{"$f":"NOT(ISNA(MATCH(BU450,Comparatives!$F:$F,0)))","v":false},{"$f":"BU450='List Box etc'!$G$18","v":false},{"$f":"K450=Assumptions!$F$16","v":true},{"$f":"AR450=H450","v":false}]
[null,"Haiti ",450,"Store 450","Store 450 Haiti ",16864961.75,1698," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",5958147.384615385,98434.540000000023,959148.21,371417.46000000008,-70.009999999999991,371347.45,-272912.90999999997,0,0,-9453.4399999999987,-78025.69,-56000,-2169.62,-2867.12,-27305.11,0,98434.540000000023,-5490.6,-5096.57,-456807.66000000003,0,-1373226.3,0,0,0,0,0,0,862391.56,0.7889776547246844,230657.84999999998,0.21102234527531555,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},53,0.38723677543014973,-7.2991847631139289E-5,0.38716378358251852,8.1348939805663614E-2,45.951525323910481,9.8560784469378295E-3,5.5673969375736156,1830033.96,0,1830033.96,0,0,3.0015135453474673,5.3136417780522156E-3,35662.83,3.7181771939083327E-2,21.0028445229682,32.979976442873969,1.2777502944640753,0.21102234527531555,2.9892356260561651E-3,6.2119152415614529,7788181.3446153849,98434.540000000023,9.100053743484068E-3,{"$f":"I451=Comparatives!$D$3","v":false},53,{"$f":"ROW()","v":451},{"$f":"NOT(ISNA(MATCH(BU451,Comparatives!$F:$F,0)))","v":false},{"$f":"BU451='List Box etc'!$G$18","v":false},{"$f":"K451=Assumptions!$F$16","v":false},false]
[null,"Haiti ",451,"Store 451","Store 451 Haiti ",11932194.98,601," Brand Type 4"," Brand Type 4"," Classification Type 7"," Classification Type 7",2440652.076923077,2626407.6600000011,17583341,5892886.0000000019,150815.55999999997,6043701.5600000015,-3413487.79,-484949.41000000003,-17082.07,-161258.35999999972,-928958.08999999985,-1347346.94,0,-47753.950000000012,13693.930000000006,-293033.87999999995,2333373.7800000012,-93224.47,-110126.95,-5973276.1199999982,2249647.1999999997,-22316618.349999998,7283140.6200000001,0,0,0,0,0,12670564.74,0.63651771852893857,7235502.870000001,0.36348228147106154,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$f":"AS451+BY452","v":53},0.33514028989143768,8.577184506630451E-3,0.3437174743980681,5.2831716680009778E-2,1545.6873377703826,9.1710875652129889E-3,268.31673876871832,18757106.649999995,1.5622552319389837E-2,28289894.469999995,1.035825284929032E-2,1.6665426667207328E-2,183.23951747088185,6.2631413449810245E-3,612233.90000000014,3.4818974391726813E-2,1018.6920133111483,2241.8418302828618,28.422745424292845,0.36348228147106154,2.7158632708084323E-3,0.13880479693381803,21197758.726923071,2333373.7800000012,7.9255035555537853E-2,{"$f":"I452=Comparatives!$D$3","v":false},{"$f":"BT451+BS452","v":53},{"$f":"ROW()","v":452},{"$f":"NOT(ISNA(MATCH(BU452,Comparatives!$F:$F,0)))","v":false},{"$f":"BU452='List Box etc'!$G$18","v":false},{"$f":"K452=Assumptions!$F$16","v":false},false]
[null,"Haiti ",452,"Store 452","Store 452 Haiti ",8669329.8000000007,600," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",589555.84615384613,1947695.51,8708484.1199999992,3106299.25,148156.06,3254455.3099999996,-1298777.52,-213285.04,0,152994.22,-494655.73,-667313.23,-1335,-27992.309999999998,-23176.16,-26198.679999999993,1921496.83,-115396.58,-16066.469999999998,-3323987.7199999997,3286648.16,-17755723.819999997,16530544.050000001,-6600,6600,0,0,0,6453351.3200000003,0.66103702879078996,3309114.3800000004,0.33896297120920998,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},53,0.35669804379226455,1.7012841495541477E-2,0.37371088528780599,5.6801588334296695E-2,824.42621666666662,-1.7568410057570389E-2,-254.99036666666666,1262519.3299999945,2.0751111984954801E-2,21086311.539999995,1.2424496313782529E-3,3.0084087699984224E-3,26.777449999999995,1.8449215476091377E-3,379850.09,4.3618393829028428E-2,633.08348333333333,1112.1887166666666,2.2250000000000001,0.33896297120920998,3.2143722850355269E-3,6.7699020636653146E-2,1852075.1761538405,1921496.83,0.74698788440814512,{"$f":"I453=Comparatives!$D$3","v":false},53,{"$f":"ROW()","v":453},{"$f":"NOT(ISNA(MATCH(BU453,Comparatives!$F:$F,0)))","v":false},{"$f":"BU453='List Box etc'!$G$18","v":false},{"$f":"K453=Assumptions!$F$16","v":false},false]
[null,"Haiti ",453,"Store 453","Store 453 Haiti ",6522302.040000001,638," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",432479.53846153844,1759209.75,19748999.91,6168047.830000001,259851.52000000002,6427899.3499999996,-4668689.6000000006,-814296.55,-144948.74,-277716.94,-1315516.57,-1511144.5000000002,0,-72142,-20652,-333006.59999999998,1426203.15,-141281.09,-163286.57999999999,-1365443.9099999995,326499.7,-37965000.869999997,22609488.73,-40659.600000000006,40659.600000000006,0,0,0,13957585.549999999,0.62787024715746775,8272462.1599999992,0.37212975284253225,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},53,0.31232203443764162,1.3157705260225505E-2,0.32547973969786703,6.6611806977318486E-2,2061.938197492163,1.4062329295944587E-2,435.29300940438873,16394456.349999998,2.0312146550684494E-2,39371104.379999995,8.4581472946733734E-3,1.6861947517219873E-2,255.93507836990594,8.2680936120374908E-3,1048371.64,5.3084796434129916E-2,1643.215736677116,2368.5650470219439,227.19238244514105,0.37212975284253225,3.6529444695308625E-3,2.1898807050100312E-2,16826935.888461538,1426203.15,6.1025148892623782E-2,{"$f":"I454=Comparatives!$D$3","v":false},53,{"$f":"ROW()","v":454},{"$f":"NOT(ISNA(MATCH(BU454,Comparatives!$F:$F,0)))","v":false},{"$f":"BU454='List Box etc'!$G$18","v":false},{"$f":"K454=Assumptions!$F$16","v":false},false]
[null,"Haiti ",454,"Store 454","Store 454 Haiti ",14992404.17,1200," Brand Type 13"," Brand Type 13"," Classification Type 21"," Classification Type 21",2157168.3846153845,6285149.5500000007,26342335.18,10126611.16,340748.72,10467359.879999999,-4182210.330000001,-146126.72999999998,-227902.62999999995,-81079.860000000146,-1402996.2600000002,-1805935.2000000002,-10821.510000000002,-119417.28,-41248.639999999999,-375058.57000000007,5910090.9800000004,-322678.09000000003,47548.419999999991,-13749927.259999998,5286247.3,-50539624.729999997,29896768.270000003,-6600,6600,0,0,0,19108547.09,0.6409495267373152,10704326.300000001,0.35905047326268474,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},53,0.38442344199190315,1.2935402942511644E-2,0.39735884493441476,5.3260132422322332E-2,1169.1635500000002,3.077929858760538E-3,67.56655000000012,29106536.419999994,1.2885716273073488E-2,64296151.989999995,5.8332973030537361E-3,1.4237863402662849E-2,-39.623683333333325,-1.805019170665643E-3,629470.74,2.3895783562799536E-2,524.55894999999998,1504.9460000000001,198.9367833333333,0.35905047326268474,4.5332837496755291E-3,8.1889793363998362E-2,31263704.804615378,5910090.9800000004,0.13610880515260643,{"$f":"I455=Comparatives!$D$3","v":false},53,{"$f":"ROW()","v":455},{"$f":"NOT(ISNA(MATCH(BU455,Comparatives!$F:$F,0)))","v":false},{"$f":"BU455='List Box etc'!$G$18","v":false},{"$f":"K455=Assumptions!$F$16","v":false},false]
[null,"Haiti ",455,"Store 455","Store 455 Haiti ",18167027.979999997,1288," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",2740968.6153846155,114603.64000000003,453297.63,178934.77000000002,202.73000000000002,179137.50000000003,-64533.86,0,0,-4445.2299999999996,120,0,0,-1389.47,-2393.5499999999997,0,114603.64000000003,120,0,-332005.78000000003,0,-324600.93,0,0,0,0,0,0,424479.6,0.82142614559621852,92279.7,0.1785738544037814,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},53,0.39474014015912684,4.472337523582464E-4,0.39518737391148512,-2.6472673152956919E-4,-9.3167701863354033E-2,9.8064267399765575E-3,3.4512655279503104,656606.71,0,656606.71,0,0,0,0,3663.0199999999995,8.0808276010620201E-3,2.8439596273291921,0,0,0.1785738544037814,3.065248763819921E-3,6.046730523132485,3397575.3253846155,114603.64000000003,2.4286325658036477E-2,{"$f":"I456=Comparatives!$D$3","v":false},53,{"$f":"ROW()","v":456},{"$f":"NOT(ISNA(MATCH(BU456,Comparatives!$F:$F,0)))","v":false},{"$f":"BU456='List Box etc'!$G$18","v":false},{"$f":"K456=Assumptions!$F$16","v":false},false]
[null,"Haiti ",456,"Store 456","Store 456 Haiti ",121200658.09000002,9703.7000000000007," Brand Type 13"," Brand Type 13"," Classification Type 19"," Classification Type 19",0,48540.69000000001,488715.5,193967.88,-44.25,193923.63,-145382.94,0,0,-4792.55,-20047.87,0,-1168.6099999999999,-109.5,-4893.25,0,48540.69000000001,200,-443,-75945.62,0,-266092.76,0,0,0,0,0,0,416826.75000000006,0.74816021476133066,140308.93,0.25183978523866929,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},53,0.39689324361515033,-9.0543475703144265E-5,0.39680270013944718,4.1021555485758074E-2,2.0660026587796403,9.8064211182170413E-3,0.49388892896524006,342038.38,0,342038.38,0,0,4.5652689180415713E-2,9.0645784715238215E-4,4802.75,9.8272921566842052E-3,0.49494007440460852,0,0.12042932077454989,0.25183978523866929,2.2405673648574683E-4,0,342038.38,48540.69000000001,0.10217945950977783,{"$f":"I457=Comparatives!$D$3","v":false},53,{"$f":"ROW()","v":457},{"$f":"NOT(ISNA(MATCH(BU457,Comparatives!$F:$F,0)))","v":false},{"$f":"BU457='List Box etc'!$G$18","v":false},{"$f":"K457=Assumptions!$F$16","v":false},false]
[null,"Haiti ",457,"Store 457","Store 457 Haiti ",11422132.59,650," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",310350,173159.76,1047317.77,410258.54,-111.3,410147.24,-236987.47999999998,0,0,-19445.410000000011,-50737.97,-20250,-2188.48,-1937.14,-9183.8999999999978,0,173159.76,-4138,-14255.17,-1157425.52,0,-485167.24,0,0,0,0,0,0,844491.84,0.79364595178715425,219574.37,0.2063540482128457,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},53,0.39172307751447777,-1.0627147097866962E-4,0.39161680604349908,4.8445630785009977E-2,78.058415384615387,1.8566867246031748E-2,29.916015384615402,1642592.76,0,1642592.76,0,0,21.93103076923077,1.3611122057062013E-2,15259.039999999997,1.4569637255367106E-2,23.47544615384615,31.153846153846153,3.3668923076923076,0.2063540482128457,1.8496201014521123E-3,0.29632840088257073,1952942.76,173159.76,6.3839570597552991E-2,{"$f":"I458=Comparatives!$D$3","v":false},53,{"$f":"ROW()","v":458},{"$f":"NOT(ISNA(MATCH(BU458,Comparatives!$F:$F,0)))","v":false},{"$f":"BU458='List Box etc'!$G$18","v":false},{"$f":"K458=Assumptions!$F$16","v":false},false]
[null,"Haiti ",458,"Store 458","Store 458 Haiti ",5799501.6000000006,1117," Brand Type 14"," Brand Type 14"," Classification Type 21"," Classification Type 21",1603777.8461538462,61500.499999999985,745090.38,296268.96000000002,-87.12,296181.84000000003,-234681.34,-4000,0,-7365.92,-67748.53,-10998.4,-2233.48,-1033.51,-10516.32,0,61500.499999999985,0,-5742.0300000000007,-313568.02,0,-579738.09000000008,0,0,0,0,0,0,583165.36,0.78226529289037305,162317.49,0.217734707109627,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},53,0.39762821793511816,-1.1692541245801617E-4,0.39751129252266015,9.0926593361734184E-2,60.652220232766339,9.8859416222767497E-3,6.5943777976723368,893306.1100000001,0,893306.1100000001,0,0,5.1405819158460169,7.7064879028501225E-3,15549.83,2.08697232139811E-2,13.921065353625783,9.8463742166517463,1.9995344673231872,0.217734707109627,1.3870934691171291E-3,2.1524608144234074,2497083.9561538463,61500.499999999985,1.7732827881447432E-2,{"$f":"I459=Comparatives!$D$3","v":false},53,{"$f":"ROW()","v":459},{"$f":"NOT(ISNA(MATCH(BU459,Comparatives!$F:$F,0)))","v":false},{"$f":"BU459='List Box etc'!$G$18","v":false},{"$f":"K459=Assumptions!$F$16","v":false},false]
[null,"Haiti ",459,"Store 459","Store 459 Haiti ",8183943.4699999997,562," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",2554286.4615384615,123879.67000000001,704187.61,278813.61,-77.58,278736.03000000003,-154856.36000000002,-14868,0,-6943.369999999999,-21806.85,-15000,-1196.6400000000001,-372.16,-14254.04,0,123879.67000000001,0,-4912.3600000000006,-259266.23,0,-287110.40000000002,0,0,0,0,0,0,684781.51,0.8534018647159759,117632.38,0.14659813528402407,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},53,0.39593654594405603,-1.1016950440238503E-4,0.39582637643965368,3.0967386659927175E-2,38.802224199288254,9.8601138409691695E-3,12.354750889679714,546376.63,0,546376.63,0,0,8.7408540925266909,6.9759250663328212E-3,29494.2,4.1884008723186712E-2,52.480782918149465,26.690391459074732,2.129252669039146,0.14659813528402407,5.2849552408341862E-4,3.6272811751664609,3100663.0915384614,123879.67000000001,2.8765899346950587E-2,{"$f":"I460=Comparatives!$D$3","v":false},53,{"$f":"ROW()","v":460},{"$f":"NOT(ISNA(MATCH(BU460,Comparatives!$F:$F,0)))","v":false},{"$f":"BU460='List Box etc'!$G$18","v":false},{"$f":"K460=Assumptions!$F$16","v":false},false]
[null,"Haiti ",460,"Store 460","Store 460 Haiti ",14203083.810000001,1220," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",0,155294.17999999993,725395.35,295318.29999999993,-72.61,295245.68999999994,-139951.51,0,0,-7165.6900000000005,-40148.559999999998,-19000,-1205.02,-1211.33,-4953.09,0,155294.17999999993,0,-4883.9699999999993,-714725.92999999993,0,-588977.85000000009,0,0,0,0,0,0,612181.61,0.74028792454360248,214769.08,0.25971207545639752,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},53,0.40711358295858935,-1.0009714013192944E-4,0.40701348581845742,5.5347142768422765E-2,32.908655737704919,9.8783235927828884E-3,5.8735163934426238,1303703.78,0,1303703.78,0,0,4.0032540983606548,6.7328388581481798E-3,6164.42,8.4980142207969761E-3,5.0528032786885246,15.573770491803279,0.98772131147540987,0.25971207545639752,1.6698893920398029E-3,0,1303703.78,155294.17999999993,8.5764735298995559E-2,{"$f":"I461=Comparatives!$D$3","v":false},53,{"$f":"ROW()","v":461},{"$f":"NOT(ISNA(MATCH(BU461,Comparatives!$F:$F,0)))","v":false},{"$f":"BU461='List Box etc'!$G$18","v":false},{"$f":"K461=Assumptions!$F$16","v":false},false]
[null,"Haiti ",461,"Store 461","Store 461 Haiti ",21041403.039999999,1505," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",3019827.846153846,2753400.49,28640147.100000005,8560920.7200000007,437137.15,8998057.870000001,-6237638.6199999992,-701159.28,-8736.1799999999967,-233661.09000000014,-2228166.27,-2162146.4700000002,-913.03,-92743.87,-14687.589999999997,-241729.52999999997,2511670.9600000004,-584536.80999999994,-196807.38,-13775312.510000004,13651829.57,-101823901.84999999,93281246.139999986,-25080,25080,0,0,0,19295668.91,0.60065693054431013,12828606.91,0.39934306945568993,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},53,0.29891329433849168,1.5263090251376536E-2,0.31417638458986824,7.7798702018538154E-2,1480.5091495016611,8.1585157081822419E-3,155.25653820598015,8666138.650000006,2.7893568261800172E-2,115624294.36,2.0906465318384321E-3,8.4402335349737061E-3,130.76902325581395,6.8717307670532173E-3,1393127.5499999998,4.8642471881717379E-2,925.66614617940184,1436.6421727574752,6.4114352159468417,0.39934306945568993,3.2382469851211055E-3,0.10544037485596033,11685966.496153852,2511670.9600000004,0.15474998082488012,{"$f":"I462=Comparatives!$D$3","v":false},53,{"$f":"ROW()","v":462},{"$f":"NOT(ISNA(MATCH(BU462,Comparatives!$F:$F,0)))","v":false},{"$f":"BU462='List Box etc'!$G$18","v":false},{"$f":"K462=Assumptions!$F$16","v":false},false]
[null,"Haiti ",462,"Store 462","Store 462 Haiti ",15057894.619999999,450," Brand Type 15"," Brand Type 15"," Classification Type 25"," Classification Type 25",4783318.923076923,1700395.41,8243510.9699999997,2820288.58,139836.58000000002,2960125.1599999997,-1259729.75,-102401.59999999999,0,-34163.090000000142,-584349.47,-285576,0,-31704.489999999998,-14632.66,-166012.09,1534383.3199999998,-138564.51999999999,-51235.11,-5494139.04,5462976.7700000005,-15942227.040000001,14069084.150000002,-148696.20000000004,148696.20000000004,0,0,0,6942178.3499999996,0.74587208761999102,2365286.65,0.25412791238000892,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},54,0.34212225716247213,1.6963230898690732E-2,0.35908548806116281,7.0885994102097977E-2,1298.5543777777777,4.1442402544652817E-3,75.917977777778091,1904305.1599999983,8.7177251570331377E-2,21585062.280000001,7.6910637479985994E-3,2.0138517508396063E-2,113.8558,6.2152049274218409E-3,287303.27,3.4852051637410515E-2,638.45171111111119,634.61333333333334,0,0.25412791238000892,3.8459935475769736E-3,0.5802526302790767,6687624.0830769213,1534383.3199999998,0.16519409235270752,{"$f":"I463=Comparatives!$D$3","v":true},54,{"$f":"ROW()","v":463},{"$f":"NOT(ISNA(MATCH(BU463,Comparatives!$F:$F,0)))","v":false},{"$f":"BU463='List Box etc'!$G$18","v":false},{"$f":"K463=Assumptions!$F$16","v":false},true]
[null,"Haiti ",463,"Store 463","Store 463 Haiti ",10705108.970000001,447.85," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",9689543.538461538,264735.87999999977,6746528.7599999998,2395209.12,-8702.9,2386506.2199999997,-2121770.34,-31213.360000000037,0,118157.63999999985,-500910.16000000009,-1422714.71,0,-29454.530000000002,-9898.1200000000008,-138034.62999999998,126701.2499999998,-74368.36,-62281.070000000007,-5437241.7599999998,2519361.23,-15551549.060000002,12649045.660000002,-151418.75999999998,151418.75999999998,0,0,0,5412438,0.71005512599239173,2210122.2799999998,0.28994487400760838,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},55,0.35502837165701195,-1.2899819017446832E-3,0.35373838975526722,7.4247094738539313E-2,1118.4775259573519,-1.7513842185118002E-2,-263.83306910795994,5820383.9300000016,2.3715725914321247E-2,21140209.580000002,6.5294825710048594E-3,2.0460096578614449E-2,139.06680808306353,9.231572593192355E-3,144934.37000000005,2.1482806218704988E-2,323.62257452271979,3176.7661270514677,0,0.28994487400760838,4.3658792614411097E-3,1.4362265222836668,15509927.46846154,126701.2499999998,5.8817102907476474E-3,{"$f":"I464=Comparatives!$D$3","v":true},55,{"$f":"ROW()","v":464},{"$f":"NOT(ISNA(MATCH(BU464,Comparatives!$F:$F,0)))","v":false},{"$f":"BU464='List Box etc'!$G$18","v":false},{"$f":"K464=Assumptions!$F$16","v":false},true]
[null,"Haiti ",464,"Store 464","Store 464 Haiti ",8187837.1699999999,348," Brand Type 15"," Brand Type 15"," Classification Type 25"," Classification Type 25",1246969.923076923,847985.33999999962,8693175.1599999983,3097328.7399999998,163022.22000000003,3260350.96,-2411700.79,-331308.86000000004,-24755.010000000002,9485.7999999999247,-613496.64,-1142998.3800000001,-8887.5,-46745.21,-14675,94746.359999999986,942731.6999999996,-117373.48000000001,-72799.03,-3438033.1199999992,1933079.6999999997,9349692.7199999988,841593.3600000001,0,0,0,0,0,6426992.6499999994,0.65281143887516102,3418105.4400000004,0.34718856112483898,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},56,0.35629429788229416,1.8752897186532714E-2,0.37504719506882689,7.0572216561664236E-2,1762.9213793103449,-1.0911778292064147E-3,-27.258045977011278,-8686332.6599999983,1.0907521471783007E-2,-5911659.5999999996,1.6027032408970229E-2,-1.0898936033862223E-2,209.19261494252873,8.3742739171955224E-3,510102.55000000005,5.8678508210341887E-2,1465.8119252873564,3284.4781034482762,96.67387931034483,0.34718856112483898,5.3772308897086585E-3,0.14344240166868136,-7439362.7369230753,942731.6999999996,-9.1239915030778301E-2,{"$f":"I465=Comparatives!$D$3","v":true},56,{"$f":"ROW()","v":465},{"$f":"NOT(ISNA(MATCH(BU465,Comparatives!$F:$F,0)))","v":false},{"$f":"BU465='List Box etc'!$G$18","v":false},{"$f":"K465=Assumptions!$F$16","v":false},true]
[null,"Haiti ",465,"Store 465","Store 465 Haiti ",7062182.7299999986,32," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",51616490.538461536,3406219.5399999991,15148611.440000001,5711259.5,137767.37,5849026.8700000001,-2442807.3299999996,-226648.96999999997,-17920.559999999994,-471817.88999999996,-830942.17,-553876.18999999983,-10080,-35358.769999999997,2125.09,-97151.780000000013,3309067.7599999993,-145835.13,-72494.69,-3714757.5599999991,3611162.1199999996,-11098491.769999998,7953927.0000000009,-25800,25800,0,0,0,10104529.899999999,0.59024094530836169,7014800.7399999984,0.40975905469163831,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},56,0.37701538009743812,9.0943893138762805E-3,0.38610976941131442,5.4852695462627825E-2,25966.942812500001,3.1145949704285233E-2,14744.309062499999,3248160.2099999962,2.9909786992926721E-2,14839049.329999996,6.5470353146942495E-3,6.413246546377851E-3,2265.4590625000001,4.785566669732998E-3,405717.77999999997,2.6782506212331757E-2,12678.680624999999,17308.630937499995,875.01749999999981,0.40975905469163831,2.3341261435114078E-3,3.4073413753400446,54864650.74846153,3309067.7599999993,4.3425571013350671E-2,{"$f":"I466=Comparatives!$D$3","v":false},56,{"$f":"ROW()","v":466},{"$f":"NOT(ISNA(MATCH(BU466,Comparatives!$F:$F,0)))","v":false},{"$f":"BU466='List Box etc'!$G$18","v":false},{"$f":"K466=Assumptions!$F$16","v":false},false]
[null,"Haiti ",466,"Store 466","Store 466 Haiti ",25833118.699999999,960," Brand Type 18"," Brand Type 18"," Classification Type 33"," Classification Type 33",0,6139002.4299999988,27701562.129999999,9412264.6999999993,812961.95000000019,10225226.649999999,-4077374.4500000007,-239522.87000000002,0,-515228.14000000007,-1486876.6300000001,-1341729.4000000001,0,-67730.579999999987,-7319.1700000000055,-581839.95000000007,5557162.4799999986,-304689.94,-89468.830000000016,-12740500.559999995,9321891.8599999994,-52801505.030000001,33885120.93,-24480,24480,0,0,0,22678790.920000002,0.72822755221616309,8463660.1599999983,0.27177244778383702,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},56,0.33977378805676761,2.9347151838761673E-2,0.36912093989552924,5.3674829708962701E-2,1548.8298229166669,1.8599244966117732E-2,536.69597916666669,22334992.799999997,2.6050599398447092E-2,65566485.589999996,8.8740450973437655E-3,2.1003867842163459E-2,93.196697916666679,3.2297395208304098E-3,619262.56000000006,2.2354788408461501E-2,645.06516666666676,1397.6347916666668,0,0.27177244778383702,2.4450094071283334E-3,0,22334992.799999997,5557162.4799999986,0.17914297181237504,{"$f":"I467=Comparatives!$D$3","v":false},56,{"$f":"ROW()","v":467},{"$f":"NOT(ISNA(MATCH(BU467,Comparatives!$F:$F,0)))","v":false},{"$f":"BU467='List Box etc'!$G$18","v":false},{"$f":"K467=Assumptions!$F$16","v":false},false]
[null,"Haiti ",467,"Store 467","Store 467 Haiti ",3735938.8200000003,239.55," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",3595049.230769231,1523705.6500000004,16188674.290000001,4926654.2700000014,387610.84999999992,5314265.120000001,-3786612.1100000008,-287779.32,0,-107393.84000000053,-1237367.31,-1451728.9799999995,0,-62331.630000000005,-146835.19,-110820.7,1412884.9500000004,-269907.58000000007,-165050.26999999999,-198991.56000000003,165435.69999999998,-17690971.449999999,13509171.210000001,-23400,23400,0,0,0,12177843.119999999,0.67032665625915999,5989184.8599999994,0.32967334374084012,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},56,0.30432722171964838,2.3943334893051324E-2,0.32827055661269966,7.6434134619926306E-2,5165.3822166562304,6.633887252048761E-3,448.31492381548958,4215356.0999999978,2.6289759956460157E-2,17913363.009999998,6.1864821216504788E-3,6.8455698110163159E-3,689.0013358380296,1.0195416069489652E-2,766853.72000000009,4.7369766434407649E-2,3201.2261323314551,6060.2336881653073,0,0.32967334374084012,3.8503233114340458E-3,0.22207187360548414,7810405.3307692287,1412884.9500000004,0.13024639835174995,{"$f":"I468=Comparatives!$D$3","v":false},56,{"$f":"ROW()","v":468},{"$f":"NOT(ISNA(MATCH(BU468,Comparatives!$F:$F,0)))","v":false},{"$f":"BU468='List Box etc'!$G$18","v":false},{"$f":"K468=Assumptions!$F$16","v":false},false]
[null,"Haiti ",468,"Store 468","Store 468 Haiti ",7048452.2200000007,250," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",3850238,2473688.8200000008,14249324.470000003,5208923.0600000005,147872.50999999998,5356795.5699999994,-2873474.21,-166731.46999999997,-1849.2099999999998,18769.259999999995,-1175822.49,-1100561.8600000001,0,-57932.520000000004,-7762.0300000000007,-99545.94,2374142.8800000008,-180978.98,-94285.37000000001,-9450469.2799999993,9201336.7699999996,-31403651.159999996,27107970.25,-25080,25080,0,0,0,12368266.349999998,0.76596603389586071,3779011.4700000007,0.23403396610413935,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},56,0.36555578974755421,1.0377510197857117E-2,0.37593329994541125,8.2517770752959754E-2,4703.2899600000001,-1.3172034954720903E-3,-75.077039999999982,4544813.4199999943,2.1903196193255415E-2,40879200.439999998,2.4351244380649635E-3,6.9860111761494599E-3,377.14148000000006,6.6168308679127154E-3,413405,2.901225253662849E-2,1653.62,4402.2474400000001,7.3968399999999992,0.23403396610413935,4.0656327338161871E-3,0.27020494958242741,8395051.4199999943,2374142.8800000008,0.20361791585071692,{"$f":"I469=Comparatives!$D$3","v":false},56,{"$f":"ROW()","v":469},{"$f":"NOT(ISNA(MATCH(BU469,Comparatives!$F:$F,0)))","v":false},{"$f":"BU469='List Box etc'!$G$18","v":false},{"$f":"K469=Assumptions!$F$16","v":false},false]
[null,"Haiti ",469,"Store 469","Store 469 Haiti ",15665703.040000003,485.43," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",4206970.538461538,3270867.25,19700498.919999998,6335652.7400000012,142093.51,6477746.2500000009,-3206879,-480595.9,-49742.640000000007,-197525.54000000007,-1325834.5099999998,-629458.58000000007,0,-67736.240000000005,-506.22999999999774,-132867.68,3137999.57,-108429.29,-118601.59,-2189479.4899999988,1787585.6700000002,-42373374.789999992,36353916.469999999,-347634.48,347634.48,0,0,0,13175638.969999999,0.59242441298623771,9064563.6300000008,0.40757558701376218,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},56,0.32159859330100671,7.2126858602421639E-3,0.32881127916124886,6.7299539741808731E-2,2731.2578744618168,1.0026423229285408E-2,406.90839049914524,6421352.1399999931,2.0691542389076972E-2,44910488.75999999,2.9584999778123106E-3,6.744381476811858E-3,244.32274478297592,6.0202328114439454E-3,657267.66,3.3362995661634753E-2,1353.9906062666091,1296.7030879838494,102.47129349236761,0.40757558701376218,3.4383007392383346E-3,0.21354639573064876,10628322.678461531,3137999.57,0.21257913960202102,{"$f":"I470=Comparatives!$D$3","v":false},56,{"$f":"ROW()","v":470},{"$f":"NOT(ISNA(MATCH(BU470,Comparatives!$F:$F,0)))","v":false},{"$f":"BU470='List Box etc'!$G$18","v":false},{"$f":"K470=Assumptions!$F$16","v":false},false]
[null,"India ",470,"Store 470","Store 470 India ",10812396.25,1863," Brand Type 2"," Brand Type 2"," Classification Type 6"," Classification Type 6",2082916.076923077,3815123.2900000019,18458547.950000003,6530296.2700000014,175991.48000000004,6706287.7500000019,-2891164.46,-382898.3600000001,0,-104673.62999999974,-1228907.53,-591292.38,0,-59839,-32588.92,-108316.16999999998,3706807.120000002,-219022.77000000002,-151093.65,-423526,399418.27999999997,-14799238.15,11347722.239999998,-196789.92,196789.92,0,0,0,12223565.060000001,0.58900907325062635,8529196.8500000015,0.41099092674937354,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},56,0.35378168898707985,9.534416275685435E-3,0.36331610526276531,6.6576609023029892E-2,659.63903918411165,5.6707402057592357E-3,56.185523349436252,3475623.6300000027,3.1164528018817705E-2,15419554.07,7.0245980855398356E-3,5.8680764214717098E-3,81.102334943639292,8.1855653223253666E-3,694349.05,3.7616666916641187E-2,372.70480407944177,317.38721417069246,0,0.41099092674937354,3.2418042937120625E-3,0.11284289980800341,5558539.7069230797,3706807.120000002,0.48014429456641716,{"$f":"I471=Comparatives!$D$3","v":false},56,{"$f":"ROW()","v":471},{"$f":"NOT(ISNA(MATCH(BU471,Comparatives!$F:$F,0)))","v":false},{"$f":"BU471='List Box etc'!$G$18","v":false},{"$f":"K471=Assumptions!$F$16","v":false},false]
[null,"India ",471,"Store 471","Store 471 India ",15735632.150000002,2901," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",2465885.769230769,611066.20999999985,3778796.19,1577808.8900000001,35754.86,1613563.75,-1002497.54,0,0,-30956.079999999998,-293470.2,-299305.16000000003,-1791,-16841.699999999997,-62403.26,-15976.07,595090.1399999999,-25428.97,-70232.19,-1609670.71,15976.07,-7335990.1299999999,0,0,0,0,0,0,2633704.09,0.612013831207605,1669636.71,0.387986168792395,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},56,0.41754273336451103,9.4619710093441171E-3,0.42700470437385513,7.7662352041272698E-2,101.1617373319545,8.192048060681462E-3,10.670830748017924,8929684.7699999996,1.7890967499404797E-3,8945660.8399999999,1.7859015991936488E-3,4.2278199714179347E-3,24.209648397104448,1.8585863451926473E-2,104673.93,2.7700337551150117E-2,36.082016546018615,103.17309893140298,0.61737331954498453,0.387986168792395,4.4568955702265585E-3,0.652558551783331,11395570.539230768,595090.1399999999,3.7599249579031824E-2,{"$f":"I472=Comparatives!$D$3","v":false},56,{"$f":"ROW()","v":472},{"$f":"NOT(ISNA(MATCH(BU472,Comparatives!$F:$F,0)))","v":false},{"$f":"BU472='List Box etc'!$G$18","v":false},{"$f":"K472=Assumptions!$F$16","v":false},false]
[null,"India ",472,"Store 472","Store 472 India ",5526419.7300000004,34," Brand Type 7"," Brand Type 7"," Classification Type 14"," Classification Type 14",1154417.2307692308,-358746.99999999994,16663572.330000002,4593242.8600000003,288345.55,4881588.4099999992,-5238844.2699999996,-449150.2,-100591.92,-176186.92000000004,-1479720.3599999999,-1741822.5599999996,-10395.650000000001,-48042.28,-54519.61,-67961.98,-426708.97999999992,-199237.28,-99867.33,-527059.33000000007,503047.39,-19524816.049999997,16195139.5,-1500585.36,1500585.36,0,0,0,11957812.989999996,0.63676142634104205,6821297.2000000011,0.3632385736589579,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},56,0.27564574804471109,1.7303945654010909E-2,0.29294969369872198,8.8799708171579061E-2,43521.187058823525,1.0573178218382662E-2,5181.968235294119,3353688.4899999984,2.0264845766876826E-2,21552460.739999995,3.1533280964928002E-3,4.078476010671836E-3,2937.2744117647057,5.9931524898899028E-3,750949.37,4.5065329038002255E-2,22086.746176470588,51230.075294117632,3264.3402941176473,0.3632385736589579,2.8830720717374528E-3,6.9277895994179689E-2,4508105.7207692293,-426708.97999999992,-6.8150678939174578E-2,{"$f":"I473=Comparatives!$D$3","v":false},56,{"$f":"ROW()","v":473},{"$f":"NOT(ISNA(MATCH(BU473,Comparatives!$F:$F,0)))","v":false},{"$f":"BU473='List Box etc'!$G$18","v":false},{"$f":"K473=Assumptions!$F$16","v":false},false]
[null,"India ",473,"Store 473","Store 473 India ",13601426.58,1065," Brand Type 4"," Brand Type 4"," Classification Type 7"," Classification Type 7",2411849.769230769,3080758.4900000012,24827364.399999999,7459004.3800000008,348424.27,7807428.6500000004,-4721331.93,-354497.74,-36081.629999999997,26791.790000000379,-1661530.63,-1934610.6700000002,0,-72792.22,-32105.889999999978,-164193.80000000002,2916564.6900000013,-211585.53000000003,-105906.14000000001,-4200017.51,3997901.71,-26829565.279999986,23738715.829999998,-393736.56,393736.56,0,0,0,17355239.580000002,0.61965853721200426,10652507.490000002,0.38034146278799569,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},56,0.30043480491227659,1.403388069657527E-2,0.31446868560885183,6.6923359371967805E-2,1560.1226572769951,-1.0791234046574989E-3,-25.156610328638855,3292965.2499999888,4.9861989888900463E-2,31423319.349999983,5.2252213768753273E-3,6.6134204724525667E-3,99.44238497652583,4.2657020815306526E-3,670981.37999999989,2.7025880362878951E-2,630.0294647887323,1816.535840375587,33.879464788732392,0.38034146278799569,2.9319350546931195E-3,9.7144816919462029E-2,5704815.0192307578,2916564.6900000013,0.36809722483923007,{"$f":"I474=Comparatives!$D$3","v":false},56,{"$f":"ROW()","v":474},{"$f":"NOT(ISNA(MATCH(BU474,Comparatives!$F:$F,0)))","v":false},{"$f":"BU474='List Box etc'!$G$18","v":false},{"$f":"K474=Assumptions!$F$16","v":false},false]
[null,"India ",474,"Store 474","Store 474 India ",21202342.279999997,2500," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",1594487.5384615385,2908738.7300000004,19605038.160000004,5791481.4700000007,72732.92,5864214.3900000006,-2962904.3500000006,-385739.26,-167294.08000000002,304766.05999999982,-1247531.2900000003,-353257.3,-36480,-36457.919999999998,-16500.93,-122979.27,2785759.4600000004,-180232.58000000002,-117837.05,-5957604.2299999995,5549431.0700000003,-50840295.189999998,46194208.809999987,-11880,11880,0,0,0,15167209.17,0.68366636317157881,7017894.5399999991,0.31633363682842114,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},56,0.2954078141921862,3.7099096368195992E-3,0.29911772382900575,6.3633198763434595E-2,499.01251600000012,-1.5545292873839515E-2,-121.90642399999993,5054259.5400000066,2.4331807463927713E-2,56809779.419999994,2.1647552807907032E-3,6.2728401238674241E-3,47.134819999999998,6.010549382169628E-3,618930.68999999994,3.156998139706757E-2,247.57227599999999,141.30292,81.509632000000011,0.31633363682842114,1.8596199457741832E-3,8.1330499101744072E-2,6648747.0784615446,2785759.4600000004,0.30167289980056072,{"$f":"I475=Comparatives!$D$3","v":false},56,{"$f":"ROW()","v":475},{"$f":"NOT(ISNA(MATCH(BU475,Comparatives!$F:$F,0)))","v":false},{"$f":"BU475='List Box etc'!$G$18","v":false},{"$f":"K475=Assumptions!$F$16","v":false},false]
[null,"India ",475,"Store 475","Store 475 India ",4921543.09,650," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1628269,746302.9700000002,7701172.4900000002,2755977.26,101945.78,2857923.04,-2111620.0699999994,-366291.77,0,17401.140000000123,-600180.69999999995,-793733.49999999988,0,-29059.880000000005,-26702.52,-160463.03999999998,585839.93000000028,-75234.709999999992,-59182.819999999992,-2686796.7600000002,933043.38000000012,-12818070.080000006,4052682.9,0,0,0,0,0,6747699.5599999996,0.7724717327209395,1987506.24,0.22752826727906059,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},56,0.35786463211655706,1.3237695965436037E-2,0.37110232808199312,7.7933678382004393E-2,923.354923076923,-2.2595442476578166E-3,-26.770984615384805,10519140.560000006,1.5254386904019075E-2,15504866.840000005,1.0349204650118744E-2,2.0836183088790934E-2,91.050492307692295,7.6849103272065514E-3,497288.88,6.4573138784481371E-2,765.05981538461538,1221.1284615384614,0,0.22752826727906059,3.7734358031500221E-3,0.2114313115456527,12147409.560000006,585839.93000000028,3.4723843591225718E-2,{"$f":"I476=Comparatives!$D$3","v":false},56,{"$f":"ROW()","v":476},{"$f":"NOT(ISNA(MATCH(BU476,Comparatives!$F:$F,0)))","v":false},{"$f":"BU476='List Box etc'!$G$18","v":false},{"$f":"K476=Assumptions!$F$16","v":false},false]
[null,"India ",476,"Store 476","Store 476 India ",10282506.209999999,650," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",287985.76923076925,1048249.3500000003,7651757.4400000013,2857413.8400000003,86193.9,2943607.7400000007,-1889218.21,-160680.69,-14476.080000000002,-11851.420000000395,-573291.62,-851709.32,-8772,-38537.949999999997,-15595.28,14506.200000000004,1062755.5500000003,-108629.64,-53067.23,-3843152.4000000008,1225921.5,1859624.2,-743376.12000000011,0,0,0,0,0,6056047.8400000008,0.69644763875404669,2639577.65,0.30355236124595331,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},56,0.37343236013503323,1.126458864853928E-2,0.38469694878357252,7.4922868961199054E-2,881.98710769230763,1.5488494104696022E-3,18.232953846154455,1500982.820000001,-9.6644677118955923E-3,1983528.2000000009,-7.3133318699477009E-3,-1.8957997706733373E-3,81.641892307692316,6.9352995591036399E-3,323443.56,4.2270493090800318E-2,497.60547692307694,1310.3220307692307,35.766276923076923,0.30355236124595331,5.0364834879031385E-3,3.7636552320033968E-2,1788968.5892307702,1062755.5500000003,0.42772355009822605,{"$f":"I477=Comparatives!$D$3","v":false},56,{"$f":"ROW()","v":477},{"$f":"NOT(ISNA(MATCH(BU477,Comparatives!$F:$F,0)))","v":false},{"$f":"BU477='List Box etc'!$G$18","v":false},{"$f":"K477=Assumptions!$F$16","v":false},false]
[null,"India ",477,"Store 477","Store 477 India ",9801597.209999999,900," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",1350448,963956.71999999986,8701559.540000001,2979339.5700000003,216864.16,3196203.73,-2232247.0100000002,-329339.76000000007,-72012.24000000002,-172936.06000000014,-607190.15,-582402.43000000005,-15900,-38089.829999999994,-19315.43,-46157.39,917799.32999999984,-49614.369999999995,-124592.26999999999,-2761206.16,2748475.25,-17119875.18,14848387.929999998,-9960,9960,0,0,0,7052305.2199999997,0.71970251390117146,2746611.81,0.28029748609882865,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},56,0.34239144791279563,2.4922447407628723E-2,0.3673138953204243,6.9779462774324702E-2,674.65572222222227,1.9874145456918877E-2,192.15117777777795,2284218.160000002,2.0207084773373817E-2,19891041.34,2.3205114911294031E-3,5.304496255851626E-3,138.43585555555555,1.4318383897422597E-2,436359.39000000007,5.0147262452679836E-2,484.84376666666674,647.1138111111112,97.680266666666682,0.28029748609882865,4.3773567054165088E-3,0.15519608798769419,3634666.160000002,917799.32999999984,0.18180913693597642,{"$f":"I478=Comparatives!$D$3","v":false},56,{"$f":"ROW()","v":478},{"$f":"NOT(ISNA(MATCH(BU478,Comparatives!$F:$F,0)))","v":false},{"$f":"BU478='List Box etc'!$G$18","v":false},{"$f":"K478=Assumptions!$F$16","v":false},false]
[null,"India ",478,"Store 478","Store 478 India ",16147277.819999998,880," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",3848178.923076923,3683966.63,19113771.830000002,7320665.8499999996,241309.24999999997,7561975.0999999996,-3873393.79,-374327.97,-135534.07,-119474.52999999991,-1061190.9100000001,-1735143.36,0,-98272.519999999975,-17150.650000000001,-348492.14999999991,3335474.48,-190175.49999999997,-57888.790000000008,-11575292.08,3903782.27,-42248676.550000012,25119060.649999999,-34498.92,34498.92,0,0,0,14011707.139999999,0.64756559824220628,7625802.9100000001,0.35243440175779384,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},56,0.38300477347489603,1.2624889119020103E-2,0.39562966259391613,5.5519701680984232E-2,1205.8987613636366,6.25070399828038E-3,135.76651136363625,24801125.710000016,1.4051465005053582E-2,53858467.550000012,6.4705173736418322E-3,1.8232515962810877E-2,65.782715909090925,3.028642934260663E-3,679926.6399999999,3.5572604195934873E-2,772.64390909090901,1971.7538181818184,154.01598863636363,0.35243440175779384,5.141450932555156E-3,0.20133016953969377,28649304.63307694,3335474.48,8.3825476965584345E-2,{"$f":"I479=Comparatives!$D$3","v":false},56,{"$f":"ROW()","v":479},{"$f":"NOT(ISNA(MATCH(BU479,Comparatives!$F:$F,0)))","v":false},{"$f":"BU479='List Box etc'!$G$18","v":false},{"$f":"K479=Assumptions!$F$16","v":false},false]
[null,"India ",479,"Store 479","Store 479 India ",28168365.790000003,1374," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",668213.30769230775,1278780.1599999997,9630363.0099999998,3512778.87,141705.62,3654484.4899999998,-2375704.33,-316910.01,0,-55304.539999999921,-731860.5,-851760,-10415.660000000002,-26073.789999999997,-22269.940000000002,-157750.22999999998,1121029.9299999997,-105188.95,-64491.87,-2273232,283343.07999999996,-12147038.609999999,1907149.4,0,0,0,0,0,8772732.5800000001,0.80109480937428212,2178196.6700000004,0.19890519062571793,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},56,0.36476079524233845,1.4714462980560065E-2,0.37947525822289846,7.5995110385771433E-2,532.64956331877727,5.7427264104761844E-3,40.2507569141193,12229778.129999999,1.2898862785828805E-2,14420270.609999999,1.0939477785569795E-2,1.6380507135213378E-2,46.937314410480354,6.6967226399495825E-3,470442.69,4.884994361183484E-2,342.38914847161573,619.91266375545854,7.5805385735080071,0.19890519062571793,2.707456611233183E-3,6.9386097595536822E-2,12897991.437692307,1121029.9299999997,6.2578856056708057E-2,{"$f":"I480=Comparatives!$D$3","v":false},56,{"$f":"ROW()","v":480},{"$f":"NOT(ISNA(MATCH(BU480,Comparatives!$F:$F,0)))","v":false},{"$f":"BU480='List Box etc'!$G$18","v":false},{"$f":"K480=Assumptions!$F$16","v":false},false]
[null,"India ",480,"Store 480","Store 480 India ",42237169.93,1682," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",1385469.3846153845,4360393.4000000013,44682605.109999999,13870442.390000001,474025.80000000005,14344468.190000001,-9984074.7899999972,-919018.39000000013,-282881.54000000004,-67976.600000000079,-2940342.0299999993,-4604267.1599999992,-18974.460000000003,-117030.52,-52873.959999999977,-242332.28,4118061.1200000015,-239333.47999999998,-245543.65999999997,-25953026.500000007,25326028.16,-89763606.99000001,81584188.719999984,-3430461.9600000004,3427512.6599999997,0,0,0,28782609.690000001,0.57214733707542731,21523680.009999998,0.42785266292457258,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},56,0.31042152434607678,1.0608732387761177E-2,0.321030256733838,6.5805071632717954E-2,1748.1224910820447,1.5213213247673167E-3,40.414149821640947,8809365.91000003,2.7508481595129832E-2,119147095.45,2.033891628534869E-3,5.423414310858206E-3,145.98315101070153,5.4952852322625017E-3,1328256.3500000001,2.9726475140159976E-2,789.6886741973841,2737.3764328180732,179.46254458977413,0.42785266292457258,2.6191516746146139E-3,3.1006907077253548E-2,10194835.294615414,4118061.1200000015,0.29083392921178641,{"$f":"I481=Comparatives!$D$3","v":false},56,{"$f":"ROW()","v":481},{"$f":"NOT(ISNA(MATCH(BU481,Comparatives!$F:$F,0)))","v":false},{"$f":"BU481='List Box etc'!$G$18","v":false},{"$f":"K481=Assumptions!$F$16","v":false},false]
[null,"India ",481,"Store 481","Store 481 India ",14225262.739999998,650," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1563366,963831.34000000032,6464092.3100000005,2354022.5700000003,82254.710000000006,2436277.2799999998,-1472445.94,-210568.28,0,-48139.259999999937,-494579.01999999984,-315000,-10080,-45812.350000000006,-6885.8099999999995,-62677.95,901153.39000000036,-61904.429999999993,-55786.2,-3019435.5400000005,2971793.72,-21927449.34,19134478.100000001,-17400,17400,0,0,0,4907882.8100000005,0.67208249506225992,2394617.7699999996,0.32791750493774002,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},56,0.36416908316088081,1.2724866238799117E-2,0.37689394939967985,7.6511750804499234E-2,760.89079999999979,7.447180159467731E-3,74.060399999999902,2840613.0599999987,2.2064937630048079E-2,24964284.879999999,2.5107048049357143E-3,9.6963265674651217E-3,85.824923076923071,8.630167597343608E-3,325170.87,5.0304181067612252E-2,500.26287692307693,484.61538461538464,15.507692307692308,0.32791750493774002,7.0872054115204931E-3,0.24185391003489551,4403979.0599999987,901153.39000000036,0.14732823021188488,{"$f":"I482=Comparatives!$D$3","v":false},56,{"$f":"ROW()","v":482},{"$f":"NOT(ISNA(MATCH(BU482,Comparatives!$F:$F,0)))","v":false},{"$f":"BU482='List Box etc'!$G$18","v":false},{"$f":"K482=Assumptions!$F$16","v":false},false]
[null,"India ",482,"Store 482","Store 482 India ",18192970.34,650," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",154626.61538461538,4833050.4300000006,28509912.950000003,10485684.850000001,422878.64,10908563.49,-6075513.0599999996,-389938.48,-346126.48,-266916.91999999969,-1900808.07,-2393367.38,-11208.020000000002,-112082.3,-30126.03,-723841.07000000007,4109209.3600000008,-391609.88,-129940.95,-14362645.08,5904722.9799999995,-59953548.630000018,28655310.649999999,-10632,10632,0,0,0,20592304.260000002,0.63678577390044688,11745579.379999999,0.36321422609955306,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},56,0.36779084062408546,1.4832687870413157E-2,0.3826235284944986,6.6671830016934511E-2,2924.3201076923078,9.3622495609899659E-3,410.6414153846149,39756160.080000021,1.8207016687311811E-2,74326825.710000023,9.7386248246925152E-3,2.5389101372194824E-2,199.90915384615383,4.5577462908388145E-3,923756.69,3.2401245546419669E-2,1421.1641384615384,3682.1036615384614,549.74538461538464,0.36321422609955306,3.9313448692939621E-3,5.4236088218086037E-3,39910786.695384637,4109209.3600000008,7.4131105502416528E-2,{"$f":"I483=Comparatives!$D$3","v":false},56,{"$f":"ROW()","v":483},{"$f":"NOT(ISNA(MATCH(BU483,Comparatives!$F:$F,0)))","v":false},{"$f":"BU483='List Box etc'!$G$18","v":false},{"$f":"K483=Assumptions!$F$16","v":false},false]
[null,"India ",483,"Store 483","Store 483 India ",29791877.019999996,2775," Brand Type 13"," Brand Type 13"," Classification Type 19"," Classification Type 19",3945990.076923077,1180371.2300000007,9947667.4900000002,3160212.5700000003,151028.58000000002,3311241.1500000004,-2128238.35,-280837.90999999997,-20743.800000000003,-16362.48000000004,-798565.42000000016,-445826.19999999995,-10080,-41287.19,-38153,-70577.61,1109793.6200000006,-143833.68,-96050.43,-4661131.9200000009,4329360.84,-28425194.169999998,26102890.23,-2332383.36,2332383.36,0,0,0,6993126.4699999997,0.62075389346946075,4272411.3600000003,0.37924610653053931,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},56,0.31768377593811192,1.5182310843403555E-2,0.33286608678151547,8.0276649858146809E-2,287.77132252252255,1.6448559440138705E-3,5.8963891891892031,2654075.0199999991,2.6592168445939417E-2,35418709.450000003,1.9926646423871889E-3,7.0948903419770417E-3,34.612767567567566,9.6555730372527744E-3,504111.77999999997,5.0676380217449343E-2,181.66190270270269,160.65809009009007,11.107675675675678,0.37924610653053931,4.150439290567803E-3,0.39667490704628255,6600065.0969230756,1109793.6200000006,0.1210672008026883,{"$f":"I484=Comparatives!$D$3","v":false},56,{"$f":"ROW()","v":484},{"$f":"NOT(ISNA(MATCH(BU484,Comparatives!$F:$F,0)))","v":false},{"$f":"BU484='List Box etc'!$G$18","v":false},{"$f":"K484=Assumptions!$F$16","v":false},false]
[null,"India ",484,"Store 484","Store 484 India ",35683917.469999999,850," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",1583677.3846153845,761219.6,9519816.4499999993,2740037.92,70053.97,2810091.89,-2048872.29,-367742.78,-2360.1399999999994,150633.07999999993,-819376.93,-583171.47,0,-35878.380000000005,-33092.239999999998,-88942.199999999983,672277.4,-119746.20999999999,-68226.669999999984,-10402439.430000002,10349108.230000002,-34933417.540000007,31774181.240000006,-11157,11157,0,0,0,7045715.459999999,0.65645657388944778,3687234.35,0.34354342611055222,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},56,0.2878246586361442,7.3587521742606715E-3,0.29518341081040489,8.6070664734297489E-2,963.97285882352946,-1.5823107597836086E-2,-177.21538823529403,3212567.5000000037,2.7685706214733194E-2,45347013.970000006,1.9613683948151695E-3,9.3428482016583402E-3,80.266670588235272,7.1668051961232921E-3,556459.61,5.8452766702240359E-2,654.65836470588238,686.0840823529411,2.7766352941176464,0.34354342611055222,3.7688100593578156E-3,0.16635587386933123,4796244.8846153878,672277.4,0.10092056174041983,{"$f":"I485=Comparatives!$D$3","v":false},56,{"$f":"ROW()","v":485},{"$f":"NOT(ISNA(MATCH(BU485,Comparatives!$F:$F,0)))","v":false},{"$f":"BU485='List Box etc'!$G$18","v":false},{"$f":"K485=Assumptions!$F$16","v":false},false]
[null,"India ",485,"Store 485","Store 485 India ",23550131.640000001,785.46," Brand Type 15"," Brand Type 15"," Classification Type 27"," Classification Type 27",3215112.6153846155,7779710.3499999987,33806741.079999998,11170164.789999997,918955.58000000007,12089120.370000001,-4304147.04,-456709.21,-6412.9000000000015,-305073.87000000023,-1609206.9,-1299712.2,-9300,-98819.950000000012,-19957.729999999996,-268427.33999999997,7511283.0099999988,-247054.09000000003,-79818.5,-3982035.5999999992,3539413.77,-21697876.079999994,14502866.1,0,0,0,0,0,29308232.570000004,0.77470477928310089,8523252.8600000013,0.22529522071689903,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},57,0.33041235070742281,2.7182613604351601E-2,0.35759496431177451,4.7600178206825251E-2,2048.7445573294626,9.0240543824699308E-3,388.40153540600437,7637631.8099999931,3.5145362682781671E-2,25679911.679999992,1.0452813987248108E-2,7.940053711914901E-3,101.62006976803401,2.3610231998144439E-3,822540.98,2.4330679436197225E-2,1047.2092531764824,1654.7146894813229,20.004710615435542,0.22529522071689903,2.9230841791627678E-3,9.5102707704844996E-2,10852744.425384609,7511283.0099999988,0.49831854093517375,{"$f":"I486=Comparatives!$D$3","v":true},57,{"$f":"ROW()","v":486},{"$f":"NOT(ISNA(MATCH(BU486,Comparatives!$F:$F,0)))","v":false},{"$f":"BU486='List Box etc'!$G$18","v":false},{"$f":"K486=Assumptions!$F$16","v":false},true]
[null,"India ",486,"Store 486","Store 486 India ",5252659.1899999995,302," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",7291912.461538462,3518195.95,24576116.480000004,7821888.7900000028,394722.06999999995,8216610.8600000013,-4689643.080000001,-307178.52,-112701.32999999999,-198720.78999999969,-1855323.5,-1288293.67,-6441.4599999999991,-82283.559999999969,-69866,-175950.76,3342245.1900000004,-589046.39,-215858.07,-3899304.850000001,3691011.41,-22793557.650000006,19197657.800000001,-276117.23999999993,274841.10000000003,0,0,0,20482918.48,0.74511190557509444,7006802.629999999,0.25488809442490556,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},58,0.31827196116869971,1.6061206021757913E-2,0.33433316719045758,7.5492948672743254E-2,6143.4552980132448,8.085931321236953E-3,658.01586092715127,3805469.4300000062,4.6236282602327913E-2,26968979.740000006,6.5241904475545421E-3,7.1594208199325712E-3,714.76182119205305,8.7832457245905753E-3,1048374.47,4.2658264207575881E-2,3471.4386423841061,4265.8730794701987,394.5125496688741,0.25488809442490556,3.3481107589542133E-3,0.29670727136537645,11097381.891538467,3342245.1900000004,0.21684542897769835,{"$f":"I487=Comparatives!$D$3","v":true},58,{"$f":"ROW()","v":487},{"$f":"NOT(ISNA(MATCH(BU487,Comparatives!$F:$F,0)))","v":false},{"$f":"BU487='List Box etc'!$G$18","v":false},{"$f":"K487=Assumptions!$F$16","v":false},true]
[null,"India ",487,"Store 487","Store 487 India ",7433652.4199999999,448," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",4649945.153846154,3096162.8899999987,18809105.239999998,7167423.8999999985,167067.81,7334491.71,-4233274.88,-465117.80999999994,-246316.43999999997,-219319.53999999998,-1222486.29,-1154841.3599999999,0,-114144.81999999999,-22805.79,-271322.87999999995,2824840.0099999988,-267613.57,-83846.39,-3091572.2399999998,2236414.9799999995,-21839359.519999996,13160312.280000001,-11760,10483.859999999999,0,0,0,13949183.130000003,0.65353487036541891,7395023.2199999997,0.34646512963458109,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},59,0.38106139598589428,8.8822837592884892E-3,0.38994367974518285,6.4994388324236957E-2,2728.7640401785716,1.1660285654289847E-2,489.55254464285707,9535480.6399999969,2.8454032915953782E-2,24942691.759999994,1.0877850819417736E-2,1.4425081711117055E-2,187.15712053571428,4.4577553759277072E-3,869681.99,4.6237286617468044E-2,1941.2544419642857,2577.7708928571424,549.81348214285708,0.34646512963458109,6.0685938296127055E-3,0.24721777535474912,14185425.793846151,2824840.0099999988,0.14337848132005515,{"$f":"I488=Comparatives!$D$3","v":true},59,{"$f":"ROW()","v":488},{"$f":"NOT(ISNA(MATCH(BU488,Comparatives!$F:$F,0)))","v":false},{"$f":"BU488='List Box etc'!$G$18","v":false},{"$f":"K488=Assumptions!$F$16","v":false},true]
[null,"India ",488,"Store 488","Store 488 India ",4657124.1400000006,28," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",19052297.769230768,2958407.4099999997,15301551.720000001,5251997.99,279830.15999999997,5531828.1500000004,-2573245.31,-288735.08,-12000.82,-168135.13999999964,-914066.81,-756092.00000000012,0,-49729.54,-23300.560000000001,-74091.960000000021,2884315.4499999997,-316668.58999999997,-68985.58,-6533408.8800000018,3202533.3600000003,-4579217.8600000013,5960970.6799999997,0,0,0,0,0,14160036.390000001,0.81962745939281079,3116149.55,0.1803725406071891,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},59,0.34323303192416355,1.8287698209995658E-2,0.36152073013415925,5.973687026821356E-2,32645.243214285718,1.0988110426750864E-2,6004.8264285714158,1949122.700000003,3.8012978864798971E-2,11112626.740000002,6.6673669271465159E-3,4.8421206787255177E-3,2463.7707142857143,4.5084041973228062E-3,678433.77,4.4337579770635183E-2,24229.7775,27003.285714285717,428.60071428571428,0.1803725406071891,3.2499671216351645E-3,1.2451219404322458,21001420.469230771,2884315.4499999997,9.888412676859587E-2,{"$f":"I489=Comparatives!$D$3","v":false},59,{"$f":"ROW()","v":489},{"$f":"NOT(ISNA(MATCH(BU489,Comparatives!$F:$F,0)))","v":false},{"$f":"BU489='List Box etc'!$G$18","v":false},{"$f":"K489=Assumptions!$F$16","v":false},false]
[null,"India ",489,"Store 489","Store 489 India ",37904891.700000003,819," Brand Type 18"," Brand Type 18"," Classification Type 33"," Classification Type 33",0,-105578.25999999915,12899774.340000002,2609555.2900000005,213232.41,2822787.7,-2928365.9599999995,4892.9000000000005,-4328.4099999999989,-478241.69999999966,-794396.29,-879827.16,-15750.279999999999,-46287.700000000004,170.0699999999963,-61851.530000000013,-167429.78999999916,-177676.90999999997,-123356.23000000001,-4727049.62,4609092.9099999992,-28000670.859999999,25604660.400000002,-349141.56,349141.56,0,0,0,7127490.4800000004,0.49267615440481211,7339396.9800000014,0.50732384559518795,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},59,0.20229464649689369,1.6529933344554923E-2,0.2188245798414486,6.158218501053251E-2,969.9588400488401,3.7073648530195888E-2,583.93369963369923,2513967.1699999981,2.4603157407182871E-2,33076862.039999999,1.8699334273366887E-3,4.7947761231922452E-3,150.61810744810745,9.562665729546397E-3,218901.63999999998,1.6969416226237641E-2,267.27916971916972,1074.2700366300367,24.516105006105004,0.50732384559518795,3.5882565679052026E-3,0,2513967.1699999981,-167429.78999999916,-4.7951878703332264E-2,{"$f":"I490=Comparatives!$D$3","v":false},59,{"$f":"ROW()","v":490},{"$f":"NOT(ISNA(MATCH(BU490,Comparatives!$F:$F,0)))","v":false},{"$f":"BU490='List Box etc'!$G$18","v":false},{"$f":"K490=Assumptions!$F$16","v":false},false]
[null,"India ",490,"Store 490","Store 490 India ",7625021.0899999989,336.8," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",2272122.6153846155,5336682.0199999986,28860289.160000008,10996447.899999999,603628.03000000026,11600075.929999998,-6249263.5699999984,-306216.70999999996,-18878.099999999999,-445278.97999999975,-2420707.2599999998,-2030818.2400000002,-14326.05,-126972.96000000002,-90525.489999999991,-339349.70999999996,4997332.3099999987,-838587.98999999987,-148010.58000000002,-6394427.7199999988,615750.80999999994,-26679138.060000002,2271764.3699999996,0,0,0,0,0,24734647.600000001,0.75470139449595919,8039437.3300000001,0.24529860550404084,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},59,0.38102348313408219,2.0915522594161011E-2,0.4019390057282432,8.3876750041543907E-2,7187.3730997624698,1.5428777498776787E-2,1322.0872327790967,30186050.600000001,1.1241938022856158E-2,33073565.780000001,1.0260451269672561E-2,1.1758361398205752E-2,439.4613420427554,5.1285203408544082E-3,1362303.15,4.7203378401632051E-2,4044.843081947743,6029.7453681710222,98.587143705463163,0.24529860550404084,4.3995733825142307E-3,7.8728338541172643E-2,32458173.215384617,4997332.3099999987,0.11085279628412886,{"$f":"I491=Comparatives!$D$3","v":false},59,{"$f":"ROW()","v":491},{"$f":"NOT(ISNA(MATCH(BU491,Comparatives!$F:$F,0)))","v":false},{"$f":"BU491='List Box etc'!$G$18","v":false},{"$f":"K491=Assumptions!$F$16","v":false},false]
[null,"India ",491,"Store 491","Store 491 India ",4391390.3,250.5," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",7359781.692307692,6814628.8399999989,31239092.850000001,11134475.750000002,579854.09000000008,11714329.84,-4888756.1100000003,-402925.51999999996,-62581.749999999993,-399766.35000000009,-1793663.5699999998,-1502397.7600000005,-1939.46,-132615.50000000003,-23792.039999999994,-156207.81,6658421.0299999993,-406855.77999999997,-94320.33,-333241.91999999993,290073.11,-32421860.830000002,24039224.120000001,-23456.039999999994,23456.039999999994,0,0,0,24307259.839999996,0.68966553432459021,10937737.380000001,0.31033446567540973,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},59,0.35642762750711571,1.856180948609076E-2,0.37498943699320642,5.7417274522425822E-2,7160.3336127744506,1.2796989717964877E-2,1595.8736526946111,8425805.5199999996,1.8539213803263763E-2,32778558.789999999,4.7655484489347189E-3,5.0003952019368574E-3,376.52826347305393,3.0193043841860471E-3,966188.84000000008,3.0928837935189916E-2,3857.0412774451102,5997.5958483033955,257.56970059880234,0.31033446567540973,4.2451776892746748E-3,0.23559524367903315,15785587.212307692,6658421.0299999993,0.30369875235697086,{"$f":"I492=Comparatives!$D$3","v":false},59,{"$f":"ROW()","v":492},{"$f":"NOT(ISNA(MATCH(BU492,Comparatives!$F:$F,0)))","v":false},{"$f":"BU492='List Box etc'!$G$18","v":false},{"$f":"K492=Assumptions!$F$16","v":false},false]
[null,"India ",492,"Store 492","Store 492 India ",9512238.8299999982,501," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",4218796.230769231,2862318.0399999986,21789424.559999995,6620655.7899999991,373348.07,6994003.8599999994,-4131545.4800000009,-219745.89,-116363.51999999996,-151567.41000000006,-1594834.5800000003,-1271286.4800000002,0,-69778.5,-14907.870000000044,-111010.43000000001,2751307.6099999985,-347863.61000000004,-87403.94,-2826438.0700000003,2756403.14,-34667905.939999998,30238823.570000004,-342296.03999999986,342296.03999999986,0,0,0,20531503.799999997,0.83318794666610541,4110599.92,0.16681205333389451,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},59,0.30384720678461097,1.7134370344289628E-2,0.32098157712890057,7.3193056365872228E-2,3183.3025548902201,6.956007928646285E-3,302.52976047904201,4499117.2999999933,2.4673824352167962E-2,37836640.049999997,2.9339399548507219E-3,5.0946930559968876E-3,174.45896207584832,4.0113009758161334E-3,652295.87000000011,2.9936351380176158E-2,1301.9877644710582,2537.4979640718566,232.26251497005981,0.16681205333389451,3.202402147328668E-3,0.19361668864417372,8717913.5307692252,2751307.6099999985,0.2272265573876609,{"$f":"I493=Comparatives!$D$3","v":false},59,{"$f":"ROW()","v":493},{"$f":"NOT(ISNA(MATCH(BU493,Comparatives!$F:$F,0)))","v":false},{"$f":"BU493='List Box etc'!$G$18","v":false},{"$f":"K493=Assumptions!$F$16","v":false},false]
[null,"Indonesia ",493,"Store 493","Store 493 Indonesia ",49820173.969999999,4067," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",1454353.3846153845,5717009.6899999995,28421406.949999999,10732417.92,322379.07000000007,11054796.99,-5314505.6399999997,386616.54000000004,-221251.38999999996,-297781.19000000006,-1643901.4200000002,-2848189.8000000007,0,-110425.65,-42019.989999999962,-122964.2,5594045.4899999993,-553860.92999999993,-140223.5,-840095.05999999994,801873.5,-17681314.110000003,13262722.739999998,-10677,10677,0,0,0,25143496.169999998,0.78769023367001711,6777041.9999999991,0.21230976632998289,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},59,0.37761740433472807,1.1342825869498346E-2,0.38896023020422643,5.7840254808356709E-2,404.20492254733222,1.047735569614368E-2,73.218881239242705,4456812.9300000034,2.7590164077180575E-2,18532086.170000002,6.6352054955936988E-3,4.3264642111603838E-3,34.478362429309072,4.9337283072117587E-3,319690.02999999991,1.1248212678647843E-2,78.605859355790486,700.31713793951337,54.40162035898696,0.21230976632998289,3.8852985073633025E-3,5.1171055225166628E-2,5911166.3146153875,5594045.4899999993,0.68137361367103821,{"$f":"I494=Comparatives!$D$3","v":false},59,{"$f":"ROW()","v":494},{"$f":"NOT(ISNA(MATCH(BU494,Comparatives!$F:$F,0)))","v":false},{"$f":"BU494='List Box etc'!$G$18","v":false},{"$f":"K494=Assumptions!$F$16","v":false},false]
[null,"Indonesia ",494,"Store 494","Store 494 Indonesia ",11692624.189999999,1001," Brand Type 2"," Brand Type 2"," Classification Type 6"," Classification Type 6",3842720.769230769,1989428.4600000004,31089375.099999994,9078127.4199999981,485720.78,9563848.2000000011,-7548002.9899999984,-879702.02,-268790.40000000008,-255516.59999999977,-1966620.9699999995,-2943248.8800000004,-8573.83,-121695,-184625.07,-101432.31,1887996.1500000004,-564227.21000000008,-113107.99,-4830772.1000000006,4802633.0599999996,-25306578.989999995,21429850,-183268.79999999996,183268.79999999996,0,0,0,22207654.57,0.63598514451911003,12710856.909999998,0.36401485548089002,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},59,0.29200096144743676,1.562336902680299E-2,0.30762433047423982,6.3257011878633737E-2,1964.6563136863133,8.2187756806987033E-3,255.26133866133844,3904868.0299999937,2.5975861212395483E-2,30320619.889999997,3.3453244151335194E-3,3.2626036925393208E-3,112.994995004995,3.6381557891139479E-3,1750249.3000000003,5.6297345777143029E-2,1748.5007992007995,2940.3085714285717,277.08714285714296,0.36401485548089002,3.9143597968297542E-3,0.12360238045539776,7747588.7992307628,1887996.1500000004,0.17545552083700763,{"$f":"I495=Comparatives!$D$3","v":false},59,{"$f":"ROW()","v":495},{"$f":"NOT(ISNA(MATCH(BU495,Comparatives!$F:$F,0)))","v":false},{"$f":"BU495='List Box etc'!$G$18","v":false},{"$f":"K495=Assumptions!$F$16","v":false},false]
[null,"Indonesia ",495,"Store 495","Store 495 Indonesia ",8260004.8200000003,46," Brand Type 5"," Brand Type 5"," Classification Type 10"," Classification Type 10",1835995,774149.72,10448165.359999999,3321031.4099999997,161468.55999999997,3482499.9699999997,-2708350.2499999995,-579008.23,-19230.84,-102295.52999999991,-835694.27999999991,-663422.66999999993,0,-51059.250000000007,-19006.13,-79223.149999999994,694926.57,-107528.08000000002,-82644.590000000011,-2232638.7600000002,2180670.73,-12349957.340000002,8739779.8800000008,0,0,0,0,0,8995578.5299999993,0.76172209169057059,2813949.68,0.23827790830942944,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},59,0.31785785308436199,1.5454250046440687E-2,0.33331210313080267,7.9984786917652692E-2,18167.266956521737,9.7907648352916106E-3,2223.8158695652155,3662145.49,2.1632988153073074E-2,14582596.100000001,5.4327192124590208E-3,7.5824938896258054E-3,1796.6215217391307,7.9099619074175925E-3,756601.69,7.2414789001769786E-2,16447.862826086955,14422.231956521737,418.06173913043477,0.23827790830942944,4.8869105953736561E-3,0.17572415220656501,5498140.4900000002,694926.57,9.1002972970594273E-2,{"$f":"I496=Comparatives!$D$3","v":false},59,{"$f":"ROW()","v":496},{"$f":"NOT(ISNA(MATCH(BU496,Comparatives!$F:$F,0)))","v":false},{"$f":"BU496='List Box etc'!$G$18","v":false},{"$f":"K496=Assumptions!$F$16","v":false},false]
[null,"Indonesia ",496,"Store 496","Store 496 Indonesia ",36496177.700000003,2675," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",2200757.4615384615,4443691.9100000011,28011667.149999999,9050085.160000002,517914.17,9567999.3300000001,-5121709.5500000007,-535141.7699999999,-30421.08,-449203.77000000019,-1964532.91,-791914.83,-34019.46,-112917.76000000001,-36594.660000000033,-156475.44,4287216.4700000007,-425026.69,-229491.44999999995,-8271103.3600000022,8026103.5800000001,-17736130.310000002,13794946.540000001,-16368,16368,0,0,0,24355507.169999998,0.77212472434782153,7187981.0800000001,0.22787527565217838,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},59,0.32308270377259579,1.8489230477665448E-2,0.34157193425026117,7.0132666487863787E-2,734.4048261682243,1.6036309713183216E-2,167.92664299065427,4186183.5500000026,3.7379020325088205E-2,26023601.670000006,6.0128279699417937E-3,5.5860809412766428E-3,85.791196261682231,8.1927094439289729E-3,1109680.8799999999,3.9614953085718066E-2,414.83397383177567,296.04292710280373,24.089921495327104,0.22787527565217838,4.0310974493355002E-3,7.856574368650035E-2,6386941.0115384646,4287216.4700000007,0.48329800648283477,{"$f":"I497=Comparatives!$D$3","v":false},59,{"$f":"ROW()","v":497},{"$f":"NOT(ISNA(MATCH(BU497,Comparatives!$F:$F,0)))","v":false},{"$f":"BU497='List Box etc'!$G$18","v":false},{"$f":"K497=Assumptions!$F$16","v":false},false]
[null,"Indonesia ",497,"Store 497","Store 497 Indonesia ",373984.32,60," Brand Type 11"," Brand Type 11"," Classification Type 10"," Classification Type 10",2460225.846153846,8408856.6000000015,53651137.430000015,20325751.940000005,935727.74000000011,21261479.680000003,-12852623.08,-396928.01000000007,-709662.26000000013,-649579.23000000056,-3525378.0900000003,-4759473.0599999996,-60803.81,-233146.31,-168196.65,-1353509.6099999999,7055346.9900000021,-772436.84999999986,-220525.50000000003,-23544755.439999998,8642430.3200000022,-119267462.44,62493008.719999999,-141888,141888,0,0,0,46555377.57,0.76632280256793461,14196276.189999999,0.23367719743206541,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},59,0.37885034527962291,1.7440967420697607E-2,0.39629131270032047,6.5709288914883673E-2,58756.301500000009,1.2107464279718634E-2,10826.320500000009,71676778.839999989,1.8883516138767379E-2,142954105.88,9.468140853094326E-3,2.5227976047403615E-2,3675.4250000000006,4.1103602004286524E-3,1570707.8199999998,2.9276319109717695E-2,26178.463666666663,79324.550999999992,12841.101166666667,0.23367719743206541,4.3455986427909724E-3,4.585598673213153E-2,74137004.686153829,7055346.9900000021,6.8519760871169066E-2,{"$f":"I498=Comparatives!$D$3","v":false},59,{"$f":"ROW()","v":498},{"$f":"NOT(ISNA(MATCH(BU498,Comparatives!$F:$F,0)))","v":false},{"$f":"BU498='List Box etc'!$G$18","v":false},{"$f":"K498=Assumptions!$F$16","v":false},false]
[null,"Indonesia ",498,"Store 498","Store 498 Indonesia ",14712105.800000001,1190," Brand Type 13"," Brand Type 13"," Classification Type 17"," Classification Type 17",2476399.6153846155,15089751.440000001,52560283.719999999,20927636.809999999,422666.72999999992,21350303.539999999,-6252394.3799999999,-607259.90999999992,-242662.78,-400209.55000000016,-2423876.19,-1616982.1300000001,-62018.49,-226915.77,-42065.420000000006,-623262.64,14466488.800000001,-323392.5,120108.59000000001,-5467881.6400000006,4680481.46,-64005997.859999992,50497022.209999993,-92400,92400,0,0,0,40278250.029999994,0.67717774064530911,19201333.559999999,0.322822259354691,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},59,0.39816445667390321,8.0415610435369232E-3,0.40620601771744014,4.6116116931798026E-2,2036.8707478991596,7.6142958461183925E-3,336.31054621848756,14296375.829999998,4.3595848864865783E-2,69566279.5,8.959263661642276E-3,1.1858053189367373E-2,-100.93158823529413,-2.2851587072825644E-3,1199633.6000000001,2.2823955943440256E-2,1008.095462184874,1358.8085126050421,256.03468067226891,0.322822259354691,4.317247814125764E-3,4.7115415673494684E-2,16772775.445384614,14466488.800000001,0.62099871126970518,{"$f":"I499=Comparatives!$D$3","v":false},59,{"$f":"ROW()","v":499},{"$f":"NOT(ISNA(MATCH(BU499,Comparatives!$F:$F,0)))","v":false},{"$f":"BU499='List Box etc'!$G$18","v":false},{"$f":"K499=Assumptions!$F$16","v":false},false]
[null,"Indonesia ",499,"Store 499","Store 499 Indonesia ",7766786.450000002,703," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",377414.30769230769,3891473.1300000008,31532835.02,9371079.6399999987,219056.42000000004,9590136.0599999987,-5694726.5699999994,-376600,-126822.04000000001,-566297.24999999907,-2092483.79,-918625.28999999992,-3541.4599999999996,-72821.01999999999,-317160.90000000002,-232956.66999999995,3658516.4600000009,-311788.65999999997,-215758.83,-1895710.9199999997,1347407.2200000002,-31761644.649999999,22312513.290000003,-6600,6600,0,0,0,23200187.539999995,0.65352253704222829,12300022.82,0.3464774629577716,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},59,0.29718481177021677,6.9469307108308348E-3,0.30413174248104757,6.6358885544950924E-2,2976.5061024182078,1.7958970376143461E-2,805.54374110952926,9997435.0599999949,2.3301643731807355E-2,33663955.57,6.9200623056787126E-3,7.3877489877533994E-3,306.91156472261736,6.8423543225070915E-3,1078370.58,3.4198338947831149E-2,1533.955305832148,1306.7216073968705,185.43883357041253,0.3464774629577716,2.3093711667159823E-3,1.196893040073717E-2,10374849.367692303,3658516.4600000009,0.25389591287973712,{"$f":"I500=Comparatives!$D$3","v":false},59,{"$f":"ROW()","v":500},{"$f":"NOT(ISNA(MATCH(BU500,Comparatives!$F:$F,0)))","v":false},{"$f":"BU500='List Box etc'!$G$18","v":false},{"$f":"K500=Assumptions!$F$16","v":false},false]
[null,"Indonesia ",500,"Store 500","Store 500 Indonesia ",14250882.359999999,650," Brand Type 11"," Brand Type 11"," Classification Type 18"," Classification Type 18",9934561.2307692301,1711981.0399999998,11366702.6,4084196.1499999994,-35170.01,4049026.14,-2321480.59,-317320.92000000004,-62205.989999999991,224486.40000000005,-896658.05,-822793.4299999997,0,-27952.719999999994,-34388.979999999996,-9763.08,1702217.9599999997,-200922.28999999998,-73597.670000000013,0,0,-1708247.5999999999,197799.42,0,0,0,0,0,10678258.879999999,0.83258913523296985,2147105.31,0.16741086476703007,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},59,0.35931230839100159,-3.0941259956955331E-3,0.35621818239530612,7.8884623056822131E-2,1379.4739230769233,-1.9749474223069764E-2,-345.36369230769236,1510448.18,6.4636974172791548E-3,1708247.5999999999,5.7152604809747728E-3,8.5891927884169331E-4,113.22718461538463,6.4748478595718709E-3,580584.90999999992,5.1077689848241473E-2,893.2075538461537,1265.8360461538457,95.701523076923067,0.16741086476703007,2.4591758035439402E-3,0.87400555643720546,11445009.41076923,1702217.9599999997,0.10708570759642794,{"$f":"I501=Comparatives!$D$3","v":false},59,{"$f":"ROW()","v":501},{"$f":"NOT(ISNA(MATCH(BU501,Comparatives!$F:$F,0)))","v":false},{"$f":"BU501='List Box etc'!$G$18","v":false},{"$f":"K501=Assumptions!$F$16","v":false},false]
[null,"Indonesia ",501,"Store 501","Store 501 Indonesia ",22240202.600000001,1415," Brand Type 11"," Brand Type 11"," Classification Type 20"," Classification Type 20",1490832.5384615385,3903532.8599999994,27192160.810000002,10124349.630000001,267297.95999999996,10391647.590000002,-6480502.6699999999,-230778.65999999997,-532283.17999999993,-481539.74999999965,-1963523.56,-2466809.94,0,-92043.98,-72366.100000000006,-291652.69999999995,3611880.1599999997,-347356.33999999991,-98970.159999999989,-12972681.050000003,9340897.7300000004,-36287634.399999999,28089472.490000006,-11880,11880,0,0,0,22407607.57,0.72958350436882013,8305268.2500000009,0.27041649563117992,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},59,0.37232604281586695,9.8299639321675503E-3,0.38215600674803457,7.2209177259569171E-2,1387.6491590106007,1.7708771044885552E-2,340.31077738515876,11829945.229999993,2.4653765873774897E-2,49272195.450000003,5.919214626755584E-3,1.0725616917238286E-2,69.943575971731434,3.6396577929769893E-3,742545.07999999984,2.7307321591262677E-2,524.76684098939916,1743.3285795053002,376.17185865724377,0.27041649563117992,3.3849454128761455E-3,5.4825820900311836E-2,13320777.768461531,3611880.1599999997,0.19522536599605383,{"$f":"I502=Comparatives!$D$3","v":false},59,{"$f":"ROW()","v":502},{"$f":"NOT(ISNA(MATCH(BU502,Comparatives!$F:$F,0)))","v":false},{"$f":"BU502='List Box etc'!$G$18","v":false},{"$f":"K502=Assumptions!$F$16","v":false},false]
[null,"Indonesia ",502,"Store 502","Store 502 Indonesia ",23482707.660000004,1560.9," Brand Type 11"," Brand Type 11"," Classification Type 15"," Classification Type 15",293065.30769230769,2640194.3799999994,13901864.790000003,4826866.9399999995,336464.75,5163331.6899999995,-2509038.3199999998,-139671.01999999999,-7835.1900000000005,-193792.80000000005,-780633.95,-980324.43,-7436.0000000000018,-72145.450000000012,-24170.07,-154827.96,2485366.4199999995,-85666.63,-71749.72,-2921799.48,1787458.6800000004,-12189570.199999999,6348133.8599999994,0,0,0,0,0,11589903.519999998,0.75044688188829278,3854098.98,0.24955311811170713,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},59,0.34721003353968016,2.4202850127130315E-2,0.37141288366681047,5.6153182453733227E-2,500.11784867704523,1.3940057893484951E-2,124.15452623486452,6975777.1399999987,2.2195084059121767E-2,15111369.68,1.0245792623610807E-2,1.1137208017687817E-2,45.966890896277789,5.1611579513858863E-3,321653.17000000004,2.3137411768770339E-2,206.06904350054458,628.05075917739759,9.7835799859055683,0.24955311811170713,5.1896239166342806E-3,2.1081006909455607E-2,7268842.4476923067,2485366.4199999995,0.24618277741982339,{"$f":"I503=Comparatives!$D$3","v":false},59,{"$f":"ROW()","v":503},{"$f":"NOT(ISNA(MATCH(BU503,Comparatives!$F:$F,0)))","v":false},{"$f":"BU503='List Box etc'!$G$18","v":false},{"$f":"K503=Assumptions!$F$16","v":false},false]
[null,"Indonesia ",503,"Store 503","Store 503 Indonesia ",15055401,811," Brand Type 11"," Brand Type 11"," Classification Type 16"," Classification Type 16",3737341.230769231,3393372.58,21090490.260000002,7534485.7200000007,355094.68999999994,7889580.4100000001,-4467824.78,-400339.54,-272957.40000000008,-382288.13,-1202298.3499999999,-1519160.6099999999,0,-78583.169999999984,-55160.599999999991,-115216.29999999999,3278156.2800000003,-144410.37,-85153.599999999991,-2144357.2800000003,2138724.56,-22648027.460000001,19734905.520000003,-14298.240000000003,14298.240000000003,0,0,0,16963435.549999997,0.71557741704650613,6742504.7799999993,0.28442258295349382,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},59,0.35724564138225967,1.6836720513485112E-2,0.37408236189574473,5.7006657274357726E-2,1482.4887176325522,1.812609025618734E-2,471.37870530209619,2918754.6599999964,3.9474472307994578E-2,24806682.98,4.6445669537072461E-3,5.4629502955897613E-3,104.99827373612823,4.0375353512526642E-3,678493.67999999993,3.2170597820896742E-2,836.61366214549935,1873.1943403205917,336.56892725030838,0.28442258295349382,3.7260001560532703E-3,0.17720504287458089,6656095.8907692274,3278156.2800000003,0.35460314279324928,{"$f":"I504=Comparatives!$D$3","v":false},59,{"$f":"ROW()","v":504},{"$f":"NOT(ISNA(MATCH(BU504,Comparatives!$F:$F,0)))","v":false},{"$f":"BU504='List Box etc'!$G$18","v":false},{"$f":"K504=Assumptions!$F$16","v":false},false]
[null,"Indonesia ",504,"Store 504","Store 504 Indonesia ",33494503.59,450," Brand Type 11"," Brand Type 11"," Classification Type 16"," Classification Type 16",377112.76923076925,1712400.1000000006,20382448.659999996,5584786.0300000003,145414.38,5730200.4100000001,-4013658.6599999997,-345214.14,-122543.4,-25340.510000000089,-1301214.79,-1420179.36,0,-63674.16,-78240.91,-78210.36,1634189.7400000005,-287551.03999999998,-103012.14999999998,-7012010.6399999987,6974789.8999999994,-15145621.309999997,12730940.220000001,-225971.51999999993,225971.51999999993,0,0,0,13400121.1,0.58721830590494128,9419537.2200000007,0.41278169409505866,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},59,0.27399975945775307,7.1342939420900777E-3,0.28113405339984315,6.3839964064455065E-2,2891.5884222222221,1.243251506367346E-3,56.312244444444644,2451901.8299999963,3.1897834996109986E-2,22383603.469999995,3.4940915614781491E-3,3.8371424996391976E-3,228.91588888888884,5.0539634230581205E-3,774680.25,3.8007221944843607E-2,1721.5116666666668,3155.9541333333336,272.31866666666667,0.41278169409505866,3.1239700912363299E-3,1.8501838298302344E-2,2829014.5992307654,1634189.7400000005,0.41591040679674574,{"$f":"I505=Comparatives!$D$3","v":false},59,{"$f":"ROW()","v":505},{"$f":"NOT(ISNA(MATCH(BU505,Comparatives!$F:$F,0)))","v":false},{"$f":"BU505='List Box etc'!$G$18","v":false},{"$f":"K505=Assumptions!$F$16","v":false},false]
[null,"Indonesia ",505,"Store 505","Store 505 Indonesia ",11298531.75,600," Brand Type 11"," Brand Type 11"," Classification Type 16"," Classification Type 16",1884104.3076923077,2016643.1500000004,11283592.309999999,4221325.7599999988,161627.88999999998,4382953.6500000004,-2366310.5,-146253.93,-64011.170000000006,-183136.25000000015,-651129.62000000023,-965325.51999999979,0,-54817.329999999994,-40424.76,-53434.37000000001,1963208.7800000003,-107221.28999999998,-26597.510000000002,-2361880.9000000004,2299096.36,-20913776.789999999,19052579.73,-68524.800000000003,68524.800000000003,0,0,0,8150677.96,0.64309690985201384,4523427.3500000006,0.35690309014798616,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},59,0.37411186473468033,1.4324151879961002E-2,0.3884360166146415,5.7705879662360855E-2,1085.2160333333338,1.6230314333290561E-2,305.22708333333355,1923981.5999999978,2.7772807182771433E-2,23344182.489999998,2.2889801355386857E-3,4.7355814116612667E-3,44.32918333333334,2.3571845977125704E-3,348717.30999999994,3.0904812972633887E-2,581.19551666666655,1608.8758666666663,106.68528333333335,0.35690309014798616,4.8581452159892867E-3,0.16697734692368621,3808085.9076923057,1963208.7800000003,0.37118656350286627,{"$f":"I506=Comparatives!$D$3","v":false},59,{"$f":"ROW()","v":506},{"$f":"NOT(ISNA(MATCH(BU506,Comparatives!$F:$F,0)))","v":false},{"$f":"BU506='List Box etc'!$G$18","v":false},{"$f":"K506=Assumptions!$F$16","v":false},false]
[null,"Indonesia ",506,"Store 506","Store 506 Indonesia ",21904373.289999999,1207.5999999999999," Brand Type 11"," Brand Type 11"," Classification Type 20"," Classification Type 20",1785837.076923077,7375998.0599999996,34517739.979999997,12526881.790000001,628844.31000000006,13155726.100000001,-5779728.0399999991,-428485.83,-161272.96000000002,-262924.16999999958,-1855563.3900000001,-2145847.5100000002,-2124.46,-126999.3,-62057.63,-438155.03999999986,6937843.0199999996,-504911.89,-149579.01999999999,-9552859.0800000001,7935112.9800000004,-33068206.319999997,21916216.02,-28008,24432.120000000003,0,0,0,26205931.16,0.6756705007051298,12579144.01,0.32432949929487009,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},59,0.36291141300844815,1.8218003564670231E-2,0.38112941657311838,5.3756804213576453E-2,1536.5712073534285,7.6170737178141174E-3,217.72455283206327,12773312.279999996,3.4302382216556911E-2,42649073.399999999,1.0273494945379045E-2,1.2693618998632942E-2,123.86470685657503,4.3333955260879747E-3,1122454.6499999999,3.2518196459280474E-2,929.49209175223586,1776.9522275587947,135.30756873136804,0.32432949929487009,3.6792472529657201E-3,5.173679035643159E-2,14559149.356923074,6937843.0199999996,0.34310019438221451,{"$f":"I507=Comparatives!$D$3","v":false},59,{"$f":"ROW()","v":507},{"$f":"NOT(ISNA(MATCH(BU507,Comparatives!$F:$F,0)))","v":false},{"$f":"BU507='List Box etc'!$G$18","v":false},{"$f":"K507=Assumptions!$F$16","v":false},false]
[null,"Indonesia ",507,"Store 507","Store 507 Indonesia ",25971310.299999997,909," Brand Type 11"," Brand Type 11"," Classification Type 15"," Classification Type 15",1659708.4615384615,2515221.5000000005,13411378.9,4761509.9800000014,298792.51,5060302.49,-2538177.9900000002,-290246.05,-45239.039999999986,-34405.040000000226,-858900.24,-928508.96000000008,0,-63274.09,-30567.010000000002,-74123.37999999999,2441098.1200000006,-136837.47,-41646.300000000003,-176250.36000000002,157305.84,-13846422.409999996,10804407.169999998,-8952,8952,0,0,0,10881404.300000001,0.72287935396276271,4171459.2800000003,0.27712064603723724,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},59,0.35503507994990741,2.2279029787160811E-2,0.37731410973706814,6.4042649633886631E-2,944.88475247524752,2.5653618659599742E-3,37.849328932893542,3060959.7599999979,2.4215731604390656E-2,14031624.769999996,5.2825942266128611E-3,5.5269022337442117E-3,45.815511551155119,3.105295906597643E-3,520924.62,3.8841988126962844E-2,573.07438943894385,1021.4620022002201,49.767920792079195,0.27712064603723724,4.7179406734977856E-3,0.12375375223635367,4720668.2215384599,2441098.1200000006,0.37231818969628921,{"$f":"I508=Comparatives!$D$3","v":false},59,{"$f":"ROW()","v":508},{"$f":"NOT(ISNA(MATCH(BU508,Comparatives!$F:$F,0)))","v":false},{"$f":"BU508='List Box etc'!$G$18","v":false},{"$f":"K508=Assumptions!$F$16","v":false},false]
[null,"Indonesia ",508,"Store 508","Store 508 Indonesia ",10203560.550000001,329.5," Brand Type 11"," Brand Type 11"," Classification Type 27"," Classification Type 27",13502786.23076923,3944686.8199999994,16992085.25,5324418.74,779990.58000000031,6104409.3199999984,-2152817.4500000002,-240300.16999999993,-15960,-93371.500000000524,-819450.11,-421250.21999999991,-16303.25,-63340.47,-31753.17,-63201.83,3881484.9899999993,-167149.09999999998,-77288.539999999994,-8552301.4900000002,8520253.1500000004,-28868311.779999994,26438461.77,-18720,18720,0,0,0,15039565.479999999,0.78870089721058179,4029216.5299999993,0.21129910278941827,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},59,0.31334698841626868,4.590317012445546E-2,0.35925015854072406,4.8225400116798496E-2,2486.9502579666159,5.494999502783246E-3,283.37329286798337,2461898.349999994,2.5671990072214053E-2,37439333.269999996,1.688113128089367E-3,3.7194864002933368E-3,234.56309559939299,4.5485023681834458E-3,502542.90999999986,2.9575117038681278E-2,1525.1681638846733,1278.4528679817904,97.915781487101668,0.21129910278941827,3.7276454930686041E-3,0.79465151169537773,15964684.580769224,3881484.9899999993,0.17505320438127592,{"$f":"I509=Comparatives!$D$3","v":false},59,{"$f":"ROW()","v":509},{"$f":"NOT(ISNA(MATCH(BU509,Comparatives!$F:$F,0)))","v":false},{"$f":"BU509='List Box etc'!$G$18","v":false},{"$f":"K509=Assumptions!$F$16","v":false},false]
[null,"Indonesia ",509,"Store 509","Store 509 Indonesia ",5012945.1399999987,506," Brand Type 15"," Brand Type 15"," Classification Type 25"," Classification Type 25",618710.23076923075,1777204.5999999999,20306335.539999995,5526565.3899999987,366933.98,5893499.3700000001,-4116294.77,-435501.89,-135733.29999999999,-585477.01000000047,-1626460.82,-321596.96999999997,-8658.3300000000017,-70466.98000000001,85633.43,-164385.87999999998,1612818.72,-359588.38,-249608.38999999998,-2886539.6399999997,2523761.5600000005,-46731056.800000012,41330867.219999999,-3067130.28,3067130.28,0,0,0,13474743.630000001,0.59257109289156362,9264711.25,0.40742890710843632,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},60,0.27215966066913516,1.8069925973458037E-2,0.2902295866425933,8.0096224983387643E-2,3214.3494466403163,2.8832233607423225E-2,1157.0691897233212,5762967.6600000113,2.8524518910800142E-2,52684726.720000014,3.120180937326497E-3,8.0953000937164666E-3,493.29721343873513,1.2292143479472911E-2,779923.82000000007,3.8407905673758028E-2,1541.3514229249013,635.56713438735176,285.35895256916996,0.40742890710843632,3.4701967699288802E-3,3.0468827305176641E-2,6381677.8907692423,1612818.72,0.18196303515720474,{"$f":"I510=Comparatives!$D$3","v":true},60,{"$f":"ROW()","v":510},{"$f":"NOT(ISNA(MATCH(BU510,Comparatives!$F:$F,0)))","v":false},{"$f":"BU510='List Box etc'!$G$18","v":false},{"$f":"K510=Assumptions!$F$16","v":false},true]
[null,"Indonesia ",510,"Store 510","Store 510 Indonesia ",6551314.79,490," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",2321505.6923076925,3315757.6099999994,21121406.02,7910490.9100000011,237784.42999999996,8148275.3399999989,-4835314.6399999987,-520538.1,-276349.44,-426853.52999999997,-1133381.32,-1851759.8399999999,-11423.500000000002,-71038.909999999989,-37273.32,-65943.94,3249813.6699999995,-151909.06,-106010.86999999998,-8058868.8000000007,8045517.25,-28084985.330000006,26246124.710000005,-11400,11400,0,0,0,15163048.419999998,0.64147991569455287,8474555.8900000006,0.35852008430544718,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.3745248257861955,1.1257983004296224E-2,0.38578280879049165,5.3660315933834794E-2,2313.0231020408164,2.0209522490870616E-2,871.12965306122442,1852212.1700000018,3.5602800299060738E-2,36155254.13000001,1.8239102887478442E-3,3.1221377941202041E-3,216.34871428571424,5.019119934516556E-3,780759.3899999999,3.696531325900812E-2,1593.3865102040813,3779.101714285714,587.29171428571431,0.35852008430544718,3.3633608450466209E-3,0.10991245990486824,4173717.8623076943,3249813.6699999995,0.56061907383127763,{"$f":"I511=Comparatives!$D$3","v":true},61,{"$f":"ROW()","v":511},{"$f":"NOT(ISNA(MATCH(BU511,Comparatives!$F:$F,0)))","v":false},{"$f":"BU511='List Box etc'!$G$18","v":false},{"$f":"K511=Assumptions!$F$16","v":false},true]
[null,"Indonesia ",511,"Store 511","Store 511 Indonesia ",4754369.0799999991,126," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",28043565.53846154,-112861.94999999952,11886642.260000002,3546795.3600000013,230733.55000000005,3777528.91,-3890390.8600000003,-225449.76,67991.11,-558337.21000000008,-1051566.3799999999,-1544378.5499999998,-12711.11,-63093.549999999996,-13936.529999999999,100108.56000000006,-12753.389999999461,-138134.51999999999,-109968.19,-8546427.8400000017,2676318.1800000002,12257007.020000003,-169573.85999999987,0,0,0,0,0,9102019.6499999985,0.67610241815611816,4360466.8100000005,0.32389758184388184,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.29838496712695722,1.9411162963694679E-2,0.31779613009065183,8.8466225953366895E-2,8345.7649206349197,4.697181910478393E-2,4431.2476984126988,-6217323.5000000019,1.6101552380216346E-2,-3710579.1800000016,2.6979227539351423E-2,-8.4219376515500561E-3,872.76341269841271,9.2514090686531686E-3,440614.36,3.7068025634347634E-2,3496.939365079365,12256.972619047618,-438.73015873015873,0.32389758184388184,5.307937146583226E-3,2.3592504026836538,21826242.038461536,-12753.389999999461,-4.2070644977814297E-4,{"$f":"I512=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":512},{"$f":"NOT(ISNA(MATCH(BU512,Comparatives!$F:$F,0)))","v":false},{"$f":"BU512='List Box etc'!$G$18","v":false},{"$f":"K512=Assumptions!$F$16","v":false},false]
[null,"Indonesia ",512,"Store 512","Store 512 Indonesia ",2466215.75,306," Brand Type 19"," Brand Type 19"," Classification Type 14"," Classification Type 14",13007641.23076923,-1384748.3899999987,28296749.349999998,8329155.0700000003,42365.78,8371520.8500000006,-9754652.8099999987,-774854.65999999992,-514843.33999999997,-1169846.6299999997,-2347102.83,-3996960.3600000013,-185,-95222.060000000012,-47732.319999999992,-956123.24999999988,-2340871.6399999987,-394785.75999999995,-194768.21,-20402880.370000001,12400437.970000001,-100553617.36000001,52277139.269999988,-293403.59999999992,293403.59999999992,0,0,0,14875384.1,0.46824382349540367,16893073.600000001,0.53175617650459628,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.29435024380282754,1.4971960021266542E-3,0.2958474398049542,8.2946023268216859E-2,7670.2706862745099,4.1342085464668395E-2,3823.0282026143777,56278920.490000032,1.69890119013546E-2,121249901.33000001,7.8855589943761292E-3,3.3789155007658146E-2,636.49741830065352,6.8830595200504901E-3,1312594.7999999998,4.6386769864079809E-2,4289.525490196078,13061.961960784318,1683.0991503267974,0.53175617650459628,3.3651236338918915E-3,0.45968676719289775,69286561.720769256,-2340871.6399999987,-2.4325461372905408E-2,{"$f":"I513=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":513},{"$f":"NOT(ISNA(MATCH(BU513,Comparatives!$F:$F,0)))","v":false},{"$f":"BU513='List Box etc'!$G$18","v":false},{"$f":"K513=Assumptions!$F$16","v":false},false]
[null,"Indonesia ",513,{"$f":"\"Store \"&C514","v":"Store 513"},{"$f":"D514&\" \"&B514","v":"Store 513 Indonesia "},3385645.5200000005,295," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1267952.6923076923,5976422.0500000017,39200985.170000002,12012738.990000002,641207.55999999994,12653946.550000001,-6676208.71,-798417.22999999975,0,-108114.32000000014,-3045068.41,-1443947.8399999999,-1939.46,-147822.91000000003,-45847.96,-172504.86,5803917.1900000013,-436435.5,-186165.43,-581153.4,438209.62,-61989433.549999982,54501444.850000009,-8676,8676,0,0,0,33542440.530000001,0.75475881021395486,10898830.08,0.24524118978604514,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,{"$f":"IF(N514,O514/N514)","v":0.30643972180559365},{"$f":"IF(N514,P514/N514)","v":1.6356924633891795E-2},{"$f":"IF(N514,Q514/N514)","v":0.32279664643948541},{"$f":"IFERROR(-V514/N514,FALSE)","v":7.7678364377698109E-2},{"$f":"IFERROR(-V514/G514,FALSE)","v":10322.265796610171},{"$f":"IFERROR(-U514/N514,FALSE)","v":2.7579490548808607E-3},{"$f":"IFERROR(-U514/G514,FALSE)","v":366.4892203389835},{"$f":"-SUM(AE514:AL514)","v":7630932.4799999744},{"$f":"IFERROR(-AA514/BA514,FALSE)","v":2.2606000046799073E-2},{"$f":"-(AE514+AG514+AI514+AK514)","v":62579262.949999981},{"$f":"IFERROR(-AA514/BC514,FALSE)","v":2.7565818430592436E-3},{"$f":"IFERROR(-AA514/N514,FALSE)","v":4.4005235902085356E-3},{"$f":"IFERROR(-AD514/G514,FALSE)","v":631.06925423728808},{"$f":"IFERROR(-AD514/N514,FALSE)","v":4.7489987609410887E-3},{"$f":"-(S514+Y514+Z514+AC514)","v":1428523.5999999996},{"$f":"IF(N514,BH514/N514)","v":3.6441012739986699E-2},{"$f":"IF(G514,BH514/G514)","v":4842.4528813559309},{"$f":"IF(G514,-W514/G514)","v":4894.7384406779656},{"$f":"IF(G514,-SUM(X514,T514)/G514)","v":6.574440677966102},{"$f":"AQ514","v":0.24524118978604514},{"$f":"IF(N514,-Y514/N514)","v":3.7708978322597607E-3},{"$f":"IF(N514,L514/N514)","v":3.2344919057749597E-2},{"$f":"BA514+L514","v":8898885.1723076664},{"$f":"AB514","v":5803917.1900000013},{"$f":"BQ514*(1-0.28)/BP514","v":0.4695892008814791},{"$f":"I514=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":514},{"$f":"NOT(ISNA(MATCH(BU514,Comparatives!$F:$F,0)))","v":false},{"$f":"BU514='List Box etc'!$G$18","v":false},{"$f":"K514=Assumptions!$F$16","v":false},{"$f":"AR514=H514","v":false}]
[null,"Indonesia ",514,"Store 514","Store 514 Indonesia ",6961812.0600000005,327," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",2954170.846153846,335159.36999999994,8289233.1200000001,2696990.07,188608.15,2885598.2199999997,-2541739.21,-628742.36,0,-91662.580000000118,-807489.85,-523934.67000000004,-6880,-42075.590000000004,-17363.830000000002,-165756.64000000004,169402.72999999989,-86933.41,-65087.12000000001,-4375585.6800000006,1369073.7600000002,-12891256.680000002,4517021.9399999995,0,0,0,0,0,7151347.8100000005,0.76571382386402009,2188104.59,0.23428617613597985,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.32536062515756581,2.2753389519825688E-2,0.3481140146773915,9.7414300974563495E-2,2469.3879204892964,1.1058028972407536E-2,280.31370030581076,11380746.660000002,1.4564654231570428E-2,17266842.360000003,9.5997077255994597E-3,1.9996619421894127E-2,199.04318042813458,7.8520074243007901E-3,775115.19,9.3508673091823952E-2,2370.382844036697,1602.2466972477066,21.039755351681958,0.23428617613597985,5.0759327661423041E-3,0.35638650806262351,14334917.506153848,169402.72999999989,8.5085920827684802E-3,{"$f":"I515=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":515},{"$f":"NOT(ISNA(MATCH(BU515,Comparatives!$F:$F,0)))","v":false},{"$f":"BU515='List Box etc'!$G$18","v":false},{"$f":"K515=Assumptions!$F$16","v":false},false]
[null,"Indonesia ",515,"Store 515","Store 515 Indonesia ",4828116.7899999991,247.59," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",3880936.6153846155,2584690.6099999989,17056565.23,5980408.2100000009,252678.24000000002,6233086.4499999993,-3646466.100000001,-229244.88,-27878.400000000001,-484188.27000000037,-945620.51000000013,-1224062.9599999995,-11682,-41549.209999999992,-36294.970000000008,-249658.43999999997,2335032.169999999,-171490.83000000002,-80119.44,-4595773.4400000004,2663051.7600000002,-18724077.079999994,9345790.620000001,0,0,0,0,0,17618294.850000001,0.90786461040371169,1788007.2,9.2135389596288378E-2,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$f":"AS515+BY516","v":61},0.35062207011534413,1.4814133830155675E-2,0.36543620394549969,5.544026580080684E-2,3819.300092895513,2.8387208296098448E-2,1955.6051132921377,11311008.139999993,2.2072165178372873E-2,23319850.519999996,1.0705833632419013E-2,1.4637087633616135E-2,323.59723736822974,4.6972786677520299E-3,478579.89,2.8058397663689526E-2,1932.9532291288017,4943.9111434225915,159.78189749182116,9.2135389596288378E-2,2.4359658254594551E-3,0.2275333024587281,15191944.755384609,2335032.169999999,0.11066543418044678,{"$f":"I516=Comparatives!$D$3","v":false},{"$f":"BT515+BS516","v":61},{"$f":"ROW()","v":516},{"$f":"NOT(ISNA(MATCH(BU516,Comparatives!$F:$F,0)))","v":false},{"$f":"BU516='List Box etc'!$G$18","v":false},{"$f":"K516=Assumptions!$F$16","v":false},false]
[null,"Italy ",516,"Store 516","Store 516 Italy ",20148482.98,962," Brand Type 4"," Brand Type 4"," Classification Type 7"," Classification Type 7",1778658.4615384615,1347537.1400000001,8407182.3300000001,2856394.46,212933.31000000003,3069327.77,-1721790.63,-238474.45,-21926.979999999996,-225521.35999999984,-657830.81999999995,-262578.11,0,-34528.82,-26212.129999999997,46814.169999999991,1394351.31,-67270.37,-52886.599999999991,-1452931.08,1412336.87,5760991.4800000014,-6909549.3899999997,0,0,0,0,0,8081179.4400000004,0.85309508587055383,1391597.48,0.1469049141294462,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.3397564544077159,2.5327547523285369E-2,0.36508400193100132,7.8246289205910438E-2,683.81582120582118,2.6824844656366555E-2,234.42968814968799,1189152.1199999982,-3.9367688298785578E-2,-4308060.4000000013,1.0866646623617434E-2,-5.5683543144948054E-3,54.975675675675667,6.2906450608642851E-3,366485.77,4.3591985473211456E-2,380.96233887733888,272.95021829521829,22.7931185031185,0.1469049141294462,4.1070621100708299E-3,0.21156415927742361,2967810.5815384598,1394351.31,0.33827392807514661,{"$f":"I517=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":517},{"$f":"NOT(ISNA(MATCH(BU517,Comparatives!$F:$F,0)))","v":false},{"$f":"BU517='List Box etc'!$G$18","v":false},{"$f":"K517=Assumptions!$F$16","v":false},false]
[null,"Italy ",517,"Store 517","Store 517 Italy ",74333134.650000006,3574," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",8984876.153846154,3677835.5000000005,24034553.290000003,8080026.0700000003,592648.30000000005,8672674.370000001,-4992847.07,-378023.57,0,-908657.22999999963,-1475603.22,-1508069.3399999999,-8202,-55870.080000000002,-95059.959999999992,-200674.16999999998,3477161.3300000005,-413101.48000000004,-105644.21000000002,-6411297.5999999987,5167607.5999999996,-14750042.110000001,11617938.15,0,0,0,0,0,23135541.639999997,0.85068478135589121,4060832.5599999996,0.14931521864410882,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.33618374231909842,2.465817828395345E-2,0.36084192060305192,6.139507575595135E-2,412.87163402350308,3.780628743277132E-2,254.24097090095123,4375793.959999999,4.5860059187978773E-2,21161339.710000001,9.4830560233938981E-3,8.3494029441143792E-3,29.559096250699501,4.3955137724134502E-3,942055.09000000008,3.9195864330541091E-2,263.58564353665361,421.95560716284274,2.2949076664801344,0.14931521864410882,2.3245732644111895E-3,0.3738316267182078,13360670.113846153,3477161.3300000005,0.1873825291895706,{"$f":"I518=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":518},{"$f":"NOT(ISNA(MATCH(BU518,Comparatives!$F:$F,0)))","v":false},{"$f":"BU518='List Box etc'!$G$18","v":false},{"$f":"K518=Assumptions!$F$16","v":false},false]
[null,"Italy ",518,"Store 518","Store 518 Italy ",3930007.5,78," Brand Type 8"," Brand Type 8"," Classification Type 14"," Classification Type 14",866160.15384615387,1402326.4499999997,9044992.9300000016,3228542.1399999997,146299.05000000002,3374841.1899999995,-1972514.7400000002,-281343.58999999997,-35162.159999999996,61810.979999999814,-706626.14000000013,-615627.09,-4545.2300000000014,-47771.200000000004,-18286.3,-87827.640000000014,1314498.8099999998,-56577.919999999998,-50380.979999999996,-5465002.8000000007,3219304.08,-6982352.3099999987,4129688.01,0,0,0,0,0,7578222.9400000004,0.74306718876978439,2620347.33,0.25693281123021572,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.35694247248018568,1.617458975725258E-2,0.37311706223743824,7.8123459627734607E-2,9059.3094871794892,-6.8337234178468065E-3,-792.44846153845913,5098363.0199999996,1.7226635226928196E-2,12447355.109999999,7.0559278837831769E-3,9.7100838751014926E-3,645.91,5.5700408380529257E-3,403979.00999999995,4.4663275375274383E-2,5179.2180769230763,7892.6549999999997,509.06910256410254,0.25693281123021572,5.2815077214217344E-3,9.5761285890375344E-2,5964523.1738461535,1314498.8099999998,0.15867808970045455,{"$f":"I519=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":519},{"$f":"NOT(ISNA(MATCH(BU519,Comparatives!$F:$F,0)))","v":false},{"$f":"BU519='List Box etc'!$G$18","v":false},{"$f":"K519=Assumptions!$F$16","v":false},false]
[null,"Italy ",519,"Store 519","Store 519 Italy ",7583756.379999999,136.91," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",1269442.7692307692,-888505.09000000008,20052382.68,5779835.5600000005,176394.65000000002,5956230.21,-6844735.2999999998,-1005192.23,-14870.759999999997,-453318.04000000015,-2090294.5899999999,-2280290.52,0,-72450.5,-51820.340000000004,-273802.65999999997,-1162307.75,-240275.72999999998,-204899.41999999998,-6268206.6100000003,5509178.3200000003,-64009115.980000004,54768501.68,-162339.12,162339.12,0,0,0,15854205.629999999,0.69838765587750606,6846948.2300000004,0.30161234412249388,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.28823684707377628,8.7966927828448983E-3,0.29703353985662118,0.10424170650228184,15267.654590606968,2.2606692044239412E-2,3311.0659557373469,9999642.5900000036,2.7381244633064419E-2,70439661.710000008,3.8870524552949326E-3,1.3654370374304066E-2,1496.5993718501204,1.0218208143631936E-2,1369738.8,6.8308032110625971E-2,10004.665838872252,16655.397852603903,108.61704769556641,0.30161234412249388,3.6130619067160155E-3,6.3306330698391061E-2,11269085.359230774,-1162307.75,-7.4261712758658532E-2,{"$f":"I520=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":520},{"$f":"NOT(ISNA(MATCH(BU520,Comparatives!$F:$F,0)))","v":false},{"$f":"BU520='List Box etc'!$G$18","v":false},{"$f":"K520=Assumptions!$F$16","v":false},false]
[null,"Italy ",520,"Store 520","Store 520 Italy ",2230698.42,75," Brand Type 1"," Brand Type 1"," Classification Type 12"," Classification Type 12",5697690.076923077,6286207.2299999995,35249401.640000001,12826703.66,620542.91999999993,13447246.580000002,-7161039.3499999996,-1014694.49,-37111.46,-49656.889999999476,-1828467.8200000003,-3197387.62,-3541.4599999999996,-124019.16,-43242.139999999992,-524252.05000000005,5761955.1799999997,-138680.12,-145673.16,-22626787.330000002,16699715.49,-61010877.379999995,44683662.74000001,-1362053.3999999997,1362053.3999999997,0,0,0,33550055.289999999,0.84285034807692427,6255415.9500000011,0.1571496519230757,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.36388429485976376,1.7604353297612455E-2,0.38148864815737626,5.1872308037283335E-2,24379.570933333336,1.4087300121330365E-3,662.09186666665971,22254286.479999989,2.3557351545336998E-2,84999718.109999999,6.1676916307128685E-3,1.4872651041119915E-2,1942.3088,4.1326420654668452E-3,1320635.9099999997,3.7465484477937357E-2,17608.478799999997,42631.834933333332,542.03893333333326,0.1571496519230757,3.5183337653955137E-3,0.16163934171459815,27951976.556923065,5761955.1799999997,0.14841911881084791,{"$f":"I521=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":521},{"$f":"NOT(ISNA(MATCH(BU521,Comparatives!$F:$F,0)))","v":false},{"$f":"BU521='List Box etc'!$G$18","v":false},{"$f":"K521=Assumptions!$F$16","v":false},false]
[null,"Italy ",521,"Store 521","Store 521 Italy ",12402443.559999999,907," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",4824479.076923077,2040003.600000001,18388042.349999998,7181740.4500000002,128547.29999999999,7310287.75,-5270284.1499999994,-433102.44999999995,-11597.519999999999,-121755.11999999997,-1287815.2,-2780260.75,0,-98914.029999999984,-44774.92,-86867.72,1953135.8800000011,-199532.3,-58947.53,-5086388.7300000004,4867990.54,-26052997.819999993,21827065.820000004,-6984,6984,0,0,0,14555566.810000002,0.69636757985356135,6346564.8100000005,0.3036324201464386,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.39056579886547854,6.9908094376343443E-3,0.39755660830311285,7.0035470632902913E-2,1419.8624035281146,6.6214291702455198E-3,134.23938257993382,4444330.1899999902,1.954573946721096E-2,31146370.549999993,2.7890158135937294E-3,4.7241418279635409E-3,64.991764057331864,3.2057534390005364E-3,776323.7,4.2218942355220321E-2,855.92469680264605,3065.3371003307607,12.78668136714443,0.3036324201464386,5.3792583308902376E-3,0.262370457120634,9268809.2669230662,1953135.8800000011,0.15171936255268645,{"$f":"I522=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":522},{"$f":"NOT(ISNA(MATCH(BU522,Comparatives!$F:$F,0)))","v":false},{"$f":"BU522='List Box etc'!$G$18","v":false},{"$f":"K522=Assumptions!$F$16","v":false},false]
[null,"Italy ",522,"Store 522","Store 522 Italy ",6491434.1699999999,710," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",320027.69230769231,7041792.2199999997,36571333.089999996,13780064.910000002,395921.68000000005,14175986.59,-7137066.8299999991,-549595.24,-410106.47999999992,-582985.05999999971,-2442455.5499999998,-2281318.6800000002,-1939.46,-145341.40000000002,-38399.040000000001,-603510.37999999989,6438281.8399999999,-558561.80999999994,-145572.22999999998,-26490242.63000001,25014136.849999998,-67975298.140000015,57525592.390000001,-290034,290034,0,0,0,29750136.450000003,0.71970103017034615,11586662.029999999,0.2802989698296538,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.37679963363894986,1.0826011702271258E-2,0.38762564534122101,6.6786068311736238E-2,3440.0782394366192,1.5941039353564342E-2,821.10571830985873,11925811.530000031,5.0605393057054152E-2,94755574.770000026,6.3691279533146117E-3,1.6502280037612924E-2,205.0313098591549,3.9805010564355117E-3,1291897.49,3.5325414220496495E-2,1819.5739295774647,3213.124901408451,580.34639436619716,0.2802989698296538,3.9741892821441045E-3,8.7507800582527894E-3,12245839.222307723,6438281.8399999999,0.37854187374562231,{"$f":"I523=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":523},{"$f":"NOT(ISNA(MATCH(BU523,Comparatives!$F:$F,0)))","v":false},{"$f":"BU523='List Box etc'!$G$18","v":false},{"$f":"K523=Assumptions!$F$16","v":false},false]
[null,"Italy ",523,"Store 523","Store 523 Italy ",7989801.7400000002,506," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",381968.15384615387,6400076.4600000009,109132264.27000001,33250486.499999996,1482873.11,34733359.609999999,-28321387.659999996,-3084603.1000000006,-813988.67999999982,-1128293.2099999953,-9521919.3399999999,-10484821.610000001,-224191.44,-331890.28999999998,-208759.94999999998,-4235656.6900000004,2164419.7700000005,-1262050.32,-957882.3200000003,-164730567.25,149928039.64999998,-327807687.6400001,233211919.74000001,-11852643.119999999,11852643.119999999,0,0,0,75799444.270000011,0.62540456021050306,45401213.820000008,0.37459543978949694,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.30468062513333566,1.3587852500991638E-2,0.31826847763432736,8.7251184639972085E-2,18818.022411067192,1.033876844347816E-2,2229.8284782608603,109398295.50000012,3.8717757627220031E-2,504390898.01000011,8.3975676538001753E-3,3.8812139730929819E-2,1893.0480632411072,8.7772605691579884E-3,4887303.6600000011,4.4783306684707903E-2,9658.7028853754964,20720.991324110673,2051.7393675889325,0.37459543978949694,3.0411747819955679E-3,3.500047913430449E-3,109780263.65384628,2164419.7700000005,1.4195468133632967E-2,{"$f":"I524=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":524},{"$f":"NOT(ISNA(MATCH(BU524,Comparatives!$F:$F,0)))","v":false},{"$f":"BU524='List Box etc'!$G$18","v":false},{"$f":"K524=Assumptions!$F$16","v":false},false]
[null,"Italy ",524,"Store 524","Store 524 Italy ",20752761.910000004,1841," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",351798.84615384613,3908209.7099999995,24756507.960000001,9689990.0899999999,132349.00999999998,9822339.0999999978,-5908869.4800000014,-360764.83000000007,-487533.24000000005,-207834.79999999984,-1553936.01,-2528503.5000000005,-61833.49,-144522.4,-63337.210000000006,-488097.15000000008,3420112.5599999996,-288865.04000000004,-119653.84,-13850747.760000004,8442488.6999999993,-50346474.399999991,36014243.059999995,0,0,0,0,0,18133812.770000003,0.6437651692395181,10034553.02,0.3562348307604819,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.39141183020062736,5.3460290204838719E-3,0.39675785922111112,6.2768788413565896E-2,844.0717055947855,8.3951581675334088E-3,112.89234111895701,19740490.399999999,2.472568513292862E-2,64197222.159999996,7.6030883202937655E-3,1.9715912712270914E-2,64.993938077131986,4.8332276988874642E-3,857489.4800000001,3.4636931888191877E-2,465.77375339489413,1373.4402498642046,298.40669744703973,0.3562348307604819,5.8377538638934917E-3,1.4210358210546514E-2,20092289.246153846,3420112.5599999996,0.12255851053266012,{"$f":"I525=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":525},{"$f":"NOT(ISNA(MATCH(BU525,Comparatives!$F:$F,0)))","v":false},{"$f":"BU525='List Box etc'!$G$18","v":false},{"$f":"K525=Assumptions!$F$16","v":false},false]
[null,"Italy ",525,"Store 525","Store 525 Italy ",11332070.73,992," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",1522449.8461538462,1024327.7400000002,20708495.689999998,7225048.6999999993,425467.27000000008,7650515.9700000007,-6626188.2299999995,-845042.83,-97861.599999999991,-325837.98999999976,-1686902.44,-3048525,0,-118639.14,6748.0600000000086,-371543.94000000012,652783.80000000005,-572513.72,-140124.10999999999,-5364916.1999999993,2383212.3599999994,-31271068.850000001,11858292.939999999,0,0,0,0,0,18574725.150000002,0.79099588594886927,4907982.5100000007,0.20900411405113067,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.34889297649413181,2.054554209871727E-2,0.36943851859284915,8.1459438930399683E-2,1700.5064919354838,1.5734507946772051E-2,328.46571572580621,22394479.75,1.6590871685688527E-2,36635985.049999997,1.0141502664468418E-2,1.7941619012887371E-2,141.25414314516127,6.7665035692411517E-3,1529447.63,7.3856046952679458E-2,1541.781885080645,3073.109879032258,98.650806451612894,0.20900411405113067,5.7290081218835266E-3,7.3518128450490383E-2,23916929.596153848,652783.80000000005,1.9651533199963208E-2,{"$f":"I526=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":526},{"$f":"NOT(ISNA(MATCH(BU526,Comparatives!$F:$F,0)))","v":false},{"$f":"BU526='List Box etc'!$G$18","v":false},{"$f":"K526=Assumptions!$F$16","v":false},false]
[null,"Italy ",526,"Store 526","Store 526 Italy ",18393994.849999998,567," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",2766784.076923077,252038.66000000009,9994988.4299999997,3593566.6700000009,82810.070000000007,3676376.74,-3421662.82,-466802.09000000008,-187619.04000000004,-83526.679999999935,-839756.31999999983,-1426490.4800000002,0,-57764.639999999999,-25563.210000000003,-305922.96000000008,-53884.3,-193670.09,-78247.01999999999,-3888174.1199999992,1878556.9799999997,-25615632.460000001,10166653.859999999,0,0,0,0,0,7701759.2300000004,0.6796427072777369,3630311.5,0.3203572927222631,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.3595368514098421,8.2851591655119117E-3,0.36782201057535396,8.4017738077561716E-2,1481.0517107583771,8.3568560969309626E-3,147.31336860670183,17458595.740000002,1.7522770133172237E-2,29503806.579999998,1.0368931858690355E-2,3.0607635230649296E-2,138.00179894179891,7.8286253704047543E-3,743800.03,7.4417297749688346E-2,1311.8166313932982,2515.8562257495596,330.89777777777783,0.3203572927222631,5.7793603669033964E-3,0.27681713653800366,20225379.816923078,-53884.3,-1.9182184142489053E-3,{"$f":"I527=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":527},{"$f":"NOT(ISNA(MATCH(BU527,Comparatives!$F:$F,0)))","v":false},{"$f":"BU527='List Box etc'!$G$18","v":false},{"$f":"K527=Assumptions!$F$16","v":false},false]
[null,"Italy ",527,"Store 527","Store 527 Italy ",24568374.710000001,800," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",396696.76923076925,1384389.6999999997,10558976.229999999,3797362.05,142260.95000000001,3939623,-2548861.5000000005,-303606.27,143419.09999999995,-116024.7600000001,-728006.95,-1127550.0400000003,-185,-66372.950000000012,-29923.109999999993,-109899.81999999999,1274489.8799999997,-132614.5,-70438.559999999998,-5804540.8800000018,2859091.63,-19489831.780000001,17908197.039999999,-11400,11400,0,0,0,8522089.7599999998,0.71849318649683824,3338968.8000000007,0.28150681350316176,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.35963354470019487,1.3472987049237824E-2,0.37310653174943276,6.8946736325781091E-2,910.00868749999995,1.0988258470584711E-2,145.03095000000013,4527083.9900000021,2.4276072686692067E-2,25305772.660000004,4.3428754962979259E-3,1.0408188976479967E-2,88.048199999999994,6.6709649179691362E-3,532516.83000000007,5.0432619451024195E-2,665.64603750000015,1409.4375500000003,-179.04262499999993,0.28150681350316176,6.2859266423407811E-3,3.7569624231531137E-2,4923780.7592307711,1274489.8799999997,0.18636750059995744,{"$f":"I528=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":528},{"$f":"NOT(ISNA(MATCH(BU528,Comparatives!$F:$F,0)))","v":false},{"$f":"BU528='List Box etc'!$G$18","v":false},{"$f":"K528=Assumptions!$F$16","v":false},false]
[null,"Italy ",528,"Store 528","Store 528 Italy ",16418915.949999999,1111," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",856208.07692307688,3835692.57,25663891.190000005,8351610.9400000013,332298.56,8683909.4999999981,-4854039.99,-141794.34999999998,-104007.66000000002,-345187.89999999991,-1425099.3699999999,-2148967.94,-1602,-99090.150000000009,-34132.159999999996,-96570.340000000011,3739122.23,-282760.98,-119159.45,-240378.36,197178.25,-20212020.110000003,15562423.409999998,-30678,30678,0,0,0,18912701.199999999,0.64982503767681565,10191596.27,0.35017496232318435,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.32542262894467949,1.2948097291243228E-2,0.33837072623592263,5.5529356770157016E-2,1282.717704770477,1.3450333678725352E-2,310.70018001800173,4692796.8100000042,2.0578419204985762E-2,20483076.470000003,4.7146404077258227E-3,3.7628876807905445E-3,107.2542304230423,4.6430780553819821E-3,557777.6399999999,2.1733946573828183E-2,502.05008100810073,1934.2645724572458,95.058199819982008,0.35017496232318435,3.8610727136581188E-3,3.3362363898141074E-2,5549004.8869230812,3739122.23,0.48516230575763736,{"$f":"I529=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":529},{"$f":"NOT(ISNA(MATCH(BU529,Comparatives!$F:$F,0)))","v":false},{"$f":"BU529='List Box etc'!$G$18","v":false},{"$f":"K529=Assumptions!$F$16","v":false},false]
[null,"Italy ",529,"Store 529","Store 529 Italy ",8756133.3300000001,650," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1790653.7692307692,908741.80000000075,21377654.740000002,7874304.9799999995,324672.37000000005,8198977.3500000015,-7290235.5499999998,-417669.23000000021,-343775.55,-140138.78999999989,-1532962.02,-4270282.74,-17165.280000000002,-118038.02,-33625.369999999995,-641008.59,267733.21000000072,-530970.5,-84395.189999999988,-16312335.980000002,8245331.2300000004,-62718584.859999985,35449686.960000008,-11400,11400,0,0,0,17886317.059999999,0.73858020386445078,6330845.7699999996,0.26141979613554922,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.36834278950470123,1.5187464385066593E-2,0.38353025388976791,7.1708615310904764E-2,2358.4031076923079,6.5553865334808878E-3,215.5981384615383,35335902.649999976,1.8140433438170581E-2,79042320.839999989,8.1096883693173704E-3,2.9984981879261088E-2,129.83875384615382,3.9478226693448774E-3,1100303.1200000001,5.146977689471282E-2,1692.7740307692309,6569.6657538461541,555.29358461538459,0.26141979613554922,5.5215607808997667E-3,8.3762872541872146E-2,37126556.419230744,267733.21000000072,5.1921839726603606E-3,{"$f":"I530=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":530},{"$f":"NOT(ISNA(MATCH(BU530,Comparatives!$F:$F,0)))","v":false},{"$f":"BU530='List Box etc'!$G$18","v":false},{"$f":"K530=Assumptions!$F$16","v":false},false]
[null,"Italy ",530,"Store 530","Store 530 Italy ",42415620.130000003,1426," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",1178717.8461538462,1320948.24,36005345.389999993,13720782.279999997,550963.92999999993,14271746.210000001,-12933750.929999998,-391877.69000000006,-457506.44000000006,-326610.36999999947,-2349699.33,-5983975.870000001,-11766.97,-216742.31,-61949.69,-361244.28000000009,959703.96,-689047.48999999987,-153096.73000000001,-15877917.240000002,11283243.600000001,-22993316.639999989,8498115.7800000012,0,0,0,0,0,32517798.479999997,0.79643341845762372,8311475.7899999991,0.20356658154237625,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.38107625774396159,1.5302281481599752E-2,0.39637853922556149,6.5259735868346866E-2,1647.7554908835905,9.0711633637240753E-3,229.03953015427732,19089874.499999989,1.8923344938700373E-2,38871233.879999995,9.2933576823211496E-3,1.0033073591909797E-2,107.36096072931277,4.2520555862386091E-3,1359617.1799999997,3.7761536940501488E-2,953.44823281907418,4196.3365147265085,329.08373772791026,0.20356658154237625,6.0197258949277379E-3,3.2737301458611187E-2,20268592.346153837,959703.96,3.4091506671953042E-2,{"$f":"I531=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":531},{"$f":"NOT(ISNA(MATCH(BU531,Comparatives!$F:$F,0)))","v":false},{"$f":"BU531='List Box etc'!$G$18","v":false},{"$f":"K531=Assumptions!$F$16","v":false},false]
[null,"Italy ",531,"Store 531","Store 531 Italy ",8283355.7200000007,462," Brand Type 14"," Brand Type 14"," Classification Type 25"," Classification Type 25",1010227.0769230769,5129158.1800000006,32971706.919999998,9784910.8399999999,497709.14999999997,10282619.989999998,-5150374.2199999988,-409579.97000000003,-89959.319999999992,-387025.5399999994,-1605124.0699999998,-1908307.1600000004,-12841.46,-82258.639999999985,-56279.079999999994,-151496.63,4977661.5500000007,-394328.77000000008,-105038.49000000002,-2688406.6300000004,2598924.08,-28461575.579999994,22559347.739999998,-550086.12,550086.12,0,0,0,29005039.250000004,0.77728930012012909,8310589.879999999,0.22271069987987091,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.29676688755427044,1.5095037427319217E-2,0.3118619249815896,4.868186150915841E-2,3474.2945238095235,1.173811052424578E-2,837.71761904761775,5991710.3899999969,2.5284371262810666E-2,31700068.329999994,4.7790632002085668E-3,4.5947463492739312E-3,227.35603896103899,3.1857158701203217E-3,942446.46,2.8583490150712525E-2,2039.9274025974025,4130.5349783549791,222.51251082251082,0.22271069987987091,2.4948250389215817E-3,3.0639210744357694E-2,7001937.4669230739,4977661.5500000007,0.51184637579674275,{"$f":"I532=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":532},{"$f":"NOT(ISNA(MATCH(BU532,Comparatives!$F:$F,0)))","v":false},{"$f":"BU532='List Box etc'!$G$18","v":false},{"$f":"K532=Assumptions!$F$16","v":false},false]
[null,"Italy ",532,"Store 532","Store 532 Italy ",14612133.410000002,300," Brand Type 14"," Brand Type 14"," Classification Type 24"," Classification Type 24",1076398.3846153845,3656679.2600000002,20710450.370000001,7054149.0099999998,607613.81999999983,7661762.8300000001,-4000935.5000000014,-551520.04,0,-713078.19000000029,-1244019.01,-1010955.1499999998,0,-64686.850000000006,27059.989999999998,-144101.77000000002,3512577.49,-375739.9,-61474.280000000006,-2871029.52,2758150.8400000003,-13167733.379999999,9868133.0199999996,-137502.96,136226.82,0,0,0,19047977.500000004,0.81429125783148903,4344116.32,0.18570874216851099,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.34060818977738144,2.9338513124763099E-2,0.36994670290214454,6.0067211855615477E-2,4146.7300333333333,3.4430839371456905E-2,2376.9273000000012,3413755.1799999992,4.2212098525471899E-2,16176265.859999999,8.9082221599936055E-3,6.9579254639840077E-3,204.91426666666669,2.9682734514092559E-3,964886.8,4.6589368302568691E-2,3216.2893333333336,3369.8504999999991,0,0.18570874216851099,3.123391758476762E-3,5.1973683110947452E-2,4490153.5646153837,3512577.49,0.56324483258884561,{"$f":"I533=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":533},{"$f":"NOT(ISNA(MATCH(BU533,Comparatives!$F:$F,0)))","v":false},{"$f":"BU533='List Box etc'!$G$18","v":false},{"$f":"K533=Assumptions!$F$16","v":false},false]
[null,"Italy ",533,"Store 533","Store 533 Italy ",10814643.719999999,586," Brand Type 14"," Brand Type 14"," Classification Type 24"," Classification Type 24",11855514.153846154,1717115.7699999996,24076128.830000006,6725701.7399999993,283401.40999999997,7009103.1500000004,-5291987.3800000008,-487116.56,-3271.64,-369403.28000000032,-2017159.79,-1528364.5199999998,-1602,-65138.18,-61414.320000000014,-131240.09,1585875.6799999995,-382198.49,-126158.61,-5664057.5699999984,5015094.83,-39640520.119999997,35752615.810000002,-465009.24000000005,463958.3,0,0,0,16145739.720000001,0.59395382494758864,11037753.41,0.40604617505241125,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.27935146000795003,1.1771053893301497E-2,0.29112251390125155,8.3782563394764809E-2,3442.2522013651878,1.5343134380461788E-2,630.38102389078551,4537917.9899999974,2.892077165986864E-2,45769586.93,2.8674082246081568E-3,5.4510461763466137E-3,215.28773037542663,5.2399873289762575E-3,995867.55,4.1363275509603586E-2,1699.4326791808874,2608.1305802047777,8.3167918088737185,0.40604617505241125,2.7055088656459886E-3,0.49241779015045051,16393432.14384615,1585875.6799999995,6.9651704388737509E-2,{"$f":"I534=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":534},{"$f":"NOT(ISNA(MATCH(BU534,Comparatives!$F:$F,0)))","v":false},{"$f":"BU534='List Box etc'!$G$18","v":false},{"$f":"K534=Assumptions!$F$16","v":false},false]
[null,"Italy ",534,"Store 534","Store 534 Italy ",4942920.41,50," Brand Type 14"," Brand Type 14"," Classification Type 32"," Classification Type 32",6540777.461538462,11731158.869999999,52021158.749999993,19215463.980000004,645404.65999999992,19860868.640000001,-8129183.4500000002,-557128.60000000009,-576187.42000000016,-339461.24000000046,-3395989.2100000004,-2078799.9600000002,-8284.4599999999991,-190148.98,-125522.92000000003,-746480.19,10984678.68,-1027602.0599999999,-153281.55000000002,-6588892.0799999991,5840613.9000000004,-78341347.649999991,60474715.829999998,-6600,6600,0,0,0,36378599.369999997,0.62052039944388215,22247352.98,0.3794796005561179,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.36937785396793005,1.2406579851510901E-2,0.38178443381944088,6.528092206327489E-2,67919.784200000009,6.52544557170212E-3,6789.2248000000091,18614909.999999985,4.0101197910707091E-2,84936839.729999989,8.7886503944923731E-3,1.4349549451356657E-2,3065.6310000000003,2.9465231779367091E-3,1900402.56,3.6531338510409482E-2,38008.051200000002,41575.999200000006,11689.437600000003,0.3794796005561179,3.6552238467775391E-3,0.12573302130719,25155687.461538449,10984678.68,0.31440081538985337,{"$f":"I535=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":535},{"$f":"NOT(ISNA(MATCH(BU535,Comparatives!$F:$F,0)))","v":false},{"$f":"BU535='List Box etc'!$G$18","v":false},{"$f":"K535=Assumptions!$F$16","v":false},false]
[null,"Italy ",535,"Store 535","Store 535 Italy ",492429.55,149," Brand Type 14"," Brand Type 14"," Classification Type 14"," Classification Type 14",2904771.5384615385,2944228.88,15188022.539999999,5470139.2999999989,222915.74000000002,5693055.0399999991,-2748826.16,-666000,0,-70524.480000000156,-845624.31,-794956.50000000012,0,-49726.37,-13695.619999999997,-182969.40000000002,2761259.48,-216408.37,-59411.28,-4249439.5200000005,1477562.6999999997,-13283311.120000001,4011077.16,0,0,0,0,0,13948414.330000002,0.80804247093836556,3313567.35,0.19195752906163432,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.36016138938387426,1.4677074610135522E-2,0.37483846399400983,5.5677051293077692E-2,5675.3309395973156,4.6434273990747024E-3,473.31865771812187,12044110.780000001,1.5191607196426003E-2,17532750.640000001,1.0435863930133443E-2,1.2046953414647753E-2,398.73342281879195,3.911719240838051E-3,945830.36,6.2274753511130883E-2,6347.8547651006711,5335.2785234899338,0,0.19195752906163432,3.2740516330574268E-3,0.19125409715526659,14948882.318461539,2761259.48,0.13299367693494596,{"$f":"I536=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":536},{"$f":"NOT(ISNA(MATCH(BU536,Comparatives!$F:$F,0)))","v":false},{"$f":"BU536='List Box etc'!$G$18","v":false},{"$f":"K536=Assumptions!$F$16","v":false},false]
[null,"Italy ",536,"Store 536","Store 536 Italy ",13946637.93,717.82," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",4928582.923076923,592967.97000000009,9943341.4199999999,3501663.55,131639.20000000001,3633302.75,-3036567.4200000004,-473528.26,-31104.769999999997,-228107.69999999998,-704413.69999999984,-1201585.6599999997,-10917.860000000002,-58651.850000000006,-9838.8599999999969,-172131.55000000002,420836.42000000004,-208177.22999999998,-63985.680000000008,-8670051.2399999984,4160966.0300000003,-9226622.6800000016,4857855.9300000006,-9480,9480,0,0,0,7892603.0300000003,0.70088804530825743,3368258.22,0.29911195469174262,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.35216165291848139,1.3238929896867608E-2,0.36540058281534898,7.0842754990102702E-2,981.3235908723633,2.2940749026397204E-2,317.77841241536873,8877851.9600000009,1.9388873657226427E-2,17906153.920000002,9.6129828197076064E-3,1.7311238016405155E-2,89.138892758630305,6.4350279546168902E-3,750196.2,7.5447092512689759E-2,1045.1035078431917,1673.9372823270453,58.542016104315834,0.29911195469174262,5.8986056620793379E-3,0.49566666927111541,13806434.883076925,420836.42000000004,2.1946449243852331E-2,{"$f":"I537=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":537},{"$f":"NOT(ISNA(MATCH(BU537,Comparatives!$F:$F,0)))","v":false},{"$f":"BU537='List Box etc'!$G$18","v":false},{"$f":"K537=Assumptions!$F$16","v":false},false]
[null,"Italy ",537,"Store 537","Store 537 Italy ",5762194.0199999996,433," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1458450.7692307692,2996930.3600000013,40156015.119999997,15506340.320000002,409709.66,15916049.979999999,-12910063.119999999,-533264.07000000007,-432229.47000000003,-728525.51999999944,-3117453.5299999993,-5637647,-81983.159999999989,-189983.62,-98043.809999999983,-1432127.4800000002,1564802.8800000013,-776774.54,-127760.75999999998,-39205279.460000001,23224093.520000003,-106907632.44000001,52928505.679999992,-189474.48000000007,137118.96,0,0,0,32046996.010000002,0.70223369240924527,13588803.520000001,0.29776630759075473,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.38615236779998513,1.0202946153288529E-2,0.39635531395327356,7.7633538105909533E-2,7199.6617321016147,1.8142375876264473E-2,1682.5069745958417,70012668.220000029,2.0455262117704785E-2,146302386.38,9.7888183196154395E-3,3.5664083592963851E-2,295.05949191685909,3.1816095202227323E-3,1598066.04,3.9796429880415887E-2,3690.6836951501155,13019.969976905311,1187.5580369515012,0.29776630759075473,4.7311372762527245E-3,3.6319609026752686E-2,71471118.989230797,1564802.8800000013,1.5763823059350236E-2,{"$f":"I538=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":538},{"$f":"NOT(ISNA(MATCH(BU538,Comparatives!$F:$F,0)))","v":false},{"$f":"BU538='List Box etc'!$G$18","v":false},{"$f":"K538=Assumptions!$F$16","v":false},false]
[null,"Italy ",538,"Store 538","Store 538 Italy ",7208951.6799999997,283.5," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1766214.923076923,2907436.1599999997,26042393.879999999,8830020.9799999986,343696.89,9173717.8699999992,-6253902.6100000003,-390579.24,-372998.75999999995,-652486.51000000024,-1606323.5500000003,-2413404,0,-129313.44999999998,-43207.349999999991,-212603.81,2694832.3499999996,-370438.36000000004,-141236.57999999999,-893861,706178.16999999981,-29011449.219999991,21290274.309999995,-25813.320000000003,25813.320000000003,0,0,0,18794255.379999999,0.63752367781528851,10685834.59,0.36247632218471143,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.33906333729101862,1.3197592033348051E-2,0.3522609293243667,6.1681101875723579E-2,5666.0442680776023,2.5054782329403901E-2,2301.539717813052,7908857.7399999984,2.6881733998669704E-2,29931123.539999992,7.1031015496587019E-3,8.1637583311139142E-3,498.18899470899464,5.4233332254630656E-3,933538.39999999991,3.584687353634327E-2,3292.9044091710757,8512.8888888888887,1315.692275132275,0.36247632218471143,4.965497818513142E-3,6.782075915199709E-2,9675072.6630769223,2694832.3499999996,0.20054415708986942,{"$f":"I539=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":539},{"$f":"NOT(ISNA(MATCH(BU539,Comparatives!$F:$F,0)))","v":false},{"$f":"BU539='List Box etc'!$G$18","v":false},{"$f":"K539=Assumptions!$F$16","v":false},false]
[null,"Ivory Coast",539,"Store 539","Store 539 Ivory Coast",18626001.079999998,1234," Brand Type 2"," Brand Type 2"," Classification Type 6"," Classification Type 6",78614133.538461536,208943.92999999996,2116490.17,805504.7699999999,29753.71,835258.48,-626314.55000000016,0,0,-20942.87,-228254.21,-153000,-2388,-8829.42,-13466.59,66390.209999999992,275334.13999999996,-24515.199999999997,-18163.41,-1397413.7,14699.07,1544827.2899999998,-135148.79999999999,0,0,0,0,0,1795815.76,0.74874968384907858,602603.63,0.25125031615092136,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.3805851694553346,1.4058043085548562E-2,0.39464321254088319,0.10784562727262749,184.9709967585089,9.8950943863821486E-3,16.971531604538086,-26963.859999999928,2.4621923567323138,-147413.58999999985,0.45036695734769133,-3.1368069146288542E-2,14.719132901134522,8.581854174167982E-3,46811.21,2.2117376524361555E-2,37.934529983792544,123.98703403565641,1.9351701782820097,0.25125031615092136,4.1717273839263803E-3,37.143632724011916,78587169.678461537,275334.13999999996,2.5225565650359842E-3,{"$f":"I540=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":540},{"$f":"NOT(ISNA(MATCH(BU540,Comparatives!$F:$F,0)))","v":false},{"$f":"BU540='List Box etc'!$G$18","v":false},{"$f":"K540=Assumptions!$F$16","v":false},false]
[null,"Ivory Coast",540,"Store 540","Store 540 Ivory Coast",6545344.8600000003,650," Brand Type 4"," Brand Type 4"," Classification Type 7"," Classification Type 7",7132686.846153846,2783409.98,15524947.269999998,5383442.1400000006,380654.67,5764096.8100000005,-2965876.03,-309595.23,0,49850.290000000168,-838071.08999999985,-1297276.6100000001,-1460,-41945.739999999991,-20581.96,-235206.96,2548203.02,-125560.95999999999,-64874.680000000008,-9239197.6799999997,9206723.3599999994,-25912496.919999987,22120772.129999999,-784725,784725,0,0,0,14405980.849999998,0.82410221215459267,3074837.2299999995,0.17589778784540727,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.34676073589008727,2.4518902601077888E-2,0.37127963849116513,5.3982218130908984E-2,1289.3401384615383,-3.2109796660198366E-3,-76.692753846154105,3824199.1099999882,6.1504893765848064E-2,35936419.599999987,6.5450860886541989E-3,1.5150258220490563E-2,99.807200000000009,4.1787375423401373E-3,497683.89,3.2057042213709246E-2,765.66752307692309,1995.8101692307694,2.2461538461538462,0.17589778784540727,2.7018281782544176E-3,0.45943388548165082,10956885.956153834,2548203.02,0.16744777501033986,{"$f":"I541=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":541},{"$f":"NOT(ISNA(MATCH(BU541,Comparatives!$F:$F,0)))","v":false},{"$f":"BU541='List Box etc'!$G$18","v":false},{"$f":"K541=Assumptions!$F$16","v":false},false]
[null,"Ivory Coast",541,"Store 541","Store 541 Ivory Coast",15396185.1,163," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",2866566.6923076925,5295576.370000001,25313319.600000001,9330742.2100000009,494700.95,9825443.1600000001,-4515747.67,-413560.3,-1852.8199999999852,-164143.84999999957,-1371010.9400000004,-1914860.77,0,-110012.02000000002,-31612.349999999995,-895188.06,4400388.3100000005,-246459.95000000007,-99491.01,-18721725.559999995,4604426.3600000003,-58528070.950000003,20709278.82,0,0,0,0,0,18077345.09,0.63210511168362049,10521292.629999999,0.36789488831637956,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.36860997915105531,1.9543108443192885E-2,0.38815308759424821,5.4161641446663529E-2,8411.1100613496965,6.4844853458097835E-3,1007.017484662574,51936091.330000006,1.723633868232417E-2,77249796.50999999,1.1588225476867345E-2,3.5364309152087665E-2,610.37429447852753,3.9303817741865822E-3,801644.62000000011,3.1668885498526242E-2,4918.0651533742339,11747.61208588957,11.366993865030583,0.36789488831637956,4.3460131558564928E-3,0.11324341246446762,54802658.022307701,4400388.3100000005,5.7812516719724358E-2,{"$f":"I542=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":542},{"$f":"NOT(ISNA(MATCH(BU542,Comparatives!$F:$F,0)))","v":false},{"$f":"BU542='List Box etc'!$G$18","v":false},{"$f":"K542=Assumptions!$F$16","v":false},false]
[null,"Ivory Coast",542,"Store 542","Store 542 Ivory Coast",21718555.699999999,4000," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",1026605.5384615385,1951850.69,10389033.84,3488970.1999999997,287769.59000000003,3776739.7899999996,-1824889.1,-152977.64000000001,-4791.2300000000005,97366.549999999799,-753447.29,-675300.21000000008,0,-39899.689999999995,-27862.940000000002,-195391.56000000003,1756459.13,-98980.99,-71817.66,-2740389.2399999998,1574262.84,-16001301.039999999,7353812.0999999996,0,0,0,0,0,8541316.0099999998,0.73267880067341984,3116338.07,0.26732119932658011,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.33583201804259399,2.7699360155323167E-2,0.36353137819791714,7.2523326192188056E-2,188.36182250000002,-9.3720505197622695E-3,-24.341637499999951,9813615.339999998,1.9910252565493367E-2,18741690.279999997,1.0425503627520198E-2,1.8807481331680795E-2,17.954415000000001,6.9128333881719271E-3,319721.26,3.0774879062286317E-2,79.930315000000007,168.82505250000003,1.1978075000000001,0.26732119932658011,3.8405582862169208E-3,9.881626667812822E-2,10840220.878461536,1756459.13,0.11666280491689403,{"$f":"I543=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":543},{"$f":"NOT(ISNA(MATCH(BU543,Comparatives!$F:$F,0)))","v":false},{"$f":"BU543='List Box etc'!$G$18","v":false},{"$f":"K543=Assumptions!$F$16","v":false},false]
[null,"Ivory Coast",543,"Store 543","Store 543 Ivory Coast",32122317.27,2500," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",2895184.153846154,1084664.3600000001,8237502.8599999994,2852133.9000000004,210168.54,3062302.44,-1967489.6299999997,-262763.95,0,-75816.779999999984,-638734.31999999995,-669766.55999999994,0,-25604.010000000002,-20466.900000000001,107576.39999999998,1192240.76,-79994.799999999988,-66092.679999999993,-4959098.4000000013,1899305.8799999997,12031586.399999999,-2471515.92,0,0,0,0,0,6820913.3999999994,0.73232065810826641,2493194.19,0.26767934189173348,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.34623768252020987,2.5513622704830239E-2,0.37175130522504002,7.7539799482388289E-2,255.49372799999998,9.2038547711047452E-3,30.326711999999993,-6500277.9599999972,1.6549507676745567E-2,-7072487.9999999972,1.5210545426164035E-2,-1.3059345996997929E-2,26.437071999999997,8.0233878061439605E-3,388829.66000000003,4.7202370258114856E-2,155.53186400000001,267.90662399999997,0,0.26767934189173348,3.1082247175086264E-3,0.35146381167340246,-3605093.8061538432,1192240.76,-0.23811123742042462,{"$f":"I544=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":544},{"$f":"NOT(ISNA(MATCH(BU544,Comparatives!$F:$F,0)))","v":false},{"$f":"BU544='List Box etc'!$G$18","v":false},{"$f":"K544=Assumptions!$F$16","v":false},false]
[null,"Ivory Coast",544,"Store 544","Store 544 Ivory Coast",11164430.91,663," Brand Type 4"," Brand Type 4"," Classification Type 7"," Classification Type 7",5678483.538461538,1084033.4100000001,6805695.6600000001,2462527.23,124937.95000000001,2587465.1800000002,-1500835.3699999999,-198832.47,0,-138943.21999999997,-504223.78,-323385.58000000007,-1460,-44719.710000000006,-21513.770000000004,-192007.92,892025.49000000022,-125064.56,-56604.369999999988,-2643639.3599999994,1187793.5999999999,-15988450.459999999,6290813.04,0,0,0,0,0,5521832.29,0.71220285620669854,2231341.1799999997,0.2877971437933014,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.36183328685608607,1.8357851458788273E-2,0.38019113831487433,7.4088499573017941E-2,760.51852187028658,2.0415726318270301E-2,209.56745098039212,11153483.18,1.7215063393317461E-2,18632089.82,1.0305227264087976E-2,2.8212827841907935E-2,85.376123680241307,8.3172055918821364E-3,390130.51,5.7324119309795876E-2,588.43214177978882,487.76105580693826,2.2021116138763199,0.2877971437933014,6.5709241544309677E-3,0.83437224086237471,16831966.718461536,892025.49000000022,3.8157059334935718E-2,{"$f":"I545=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":545},{"$f":"NOT(ISNA(MATCH(BU545,Comparatives!$F:$F,0)))","v":false},{"$f":"BU545='List Box etc'!$G$18","v":false},{"$f":"K545=Assumptions!$F$16","v":false},false]
[null,"Ivory Coast",545,"Store 545","Store 545 Ivory Coast",15135084.930000002,945," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",391434.30769230769,2110871.5499999989,12843371.899999999,4128015.26,444445.59000000008,4572460.8499999996,-2457633.290000001,-262935.61,-27658.679999999997,8497.6099999995495,-868007.8600000001,-920585.16,-1460,-50579.240000000005,-2610.7499999999982,-72555.53,2038316.0199999991,-66149.56,-36032.320000000007,-3573016.0899999989,3537670.03,-25889928.160000004,23254236.210000001,-7656,7656,0,0,0,10633237.07,0.73543441604419546,3825206.59,0.26456558395580454,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.32141210985255364,3.4605054923310299E-2,0.35601716477586387,6.7584110057577654E-2,918.52683597883606,-6.6163388136409489E-4,-8.9921798941794169,2671038.0100000016,2.7163795396531985E-2,29470600.250000004,2.4619630881118544E-3,5.6492586654755365E-3,38.129439153439158,2.8055186971577151E-3,382275.16,2.9764392324417549E-2,404.52397883597882,974.16419047619047,30.813417989417985,0.26456558395580454,3.9381589502987145E-3,3.0477534306415883E-2,3062472.3176923092,2038316.0199999991,0.47921658782727644,{"$f":"I546=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":546},{"$f":"NOT(ISNA(MATCH(BU546,Comparatives!$F:$F,0)))","v":false},{"$f":"BU546='List Box etc'!$G$18","v":false},{"$f":"K546=Assumptions!$F$16","v":false},false]
[null,"Ivory Coast",546,"Store 546","Store 546 Ivory Coast",12816080.91,772," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",562245.92307692312,62007.310000000027,5910919.0099999998,2079756.7500000002,94863.580000000016,2174620.33,-2112613.0200000005,-222798.97999999998,-2378.09,-28374.870000000112,-716287.40999999992,-1058019.22,-12191.629999999997,-40546.720000000001,-21334.699999999997,131580.12000000005,193587.43000000008,-60922.290000000008,-70719.350000000006,-3910541.4000000008,973273.97999999986,12083702.379999999,-2198853.3600000003,0,0,0,0,0,4657448.47,0.69508610207771493,2043086.12,0.30491389792228507,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.35184998246152593,1.6048871561175394E-2,0.36789885402270134,0.12118037969868918,927.83343264248697,4.8004159678039834E-3,36.755012953368023,-6947581.5999999968,1.8938981587492274E-2,-8173160.9799999986,1.6099049109883076E-2,-2.226051816602374E-2,91.605375647668396,1.1964188627920315E-2,345602.68999999994,5.8468520616728928E-2,447.67187823834189,1370.4912176165803,18.87269430051813,0.30491389792228507,6.8596304451818231E-3,9.5119882733247452E-2,-6385335.6769230738,193587.43000000008,-2.182860176070885E-2,{"$f":"I547=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":547},{"$f":"NOT(ISNA(MATCH(BU547,Comparatives!$F:$F,0)))","v":false},{"$f":"BU547='List Box etc'!$G$18","v":false},{"$f":"K547=Assumptions!$F$16","v":false},false]
[null,"Ivory Coast",547,"Store 547","Store 547 Ivory Coast",32124275.82,2685," Brand Type 13"," Brand Type 13"," Classification Type 21"," Classification Type 21",1626716.1538461538,1836354.9300000004,9709384.4999999981,3391797.1899999995,200311.88,3592109.0700000003,-1752992.1199999996,-259975.88,-60894.54,7852.610000000268,-562151.57999999984,-0.09,0,-59611.360000000001,-17250.920000000002,-63312.82,1773042.1100000003,-84463.73,-52379.259999999995,-3366884.580000001,3347405.1100000003,-24354594.210000001,21350365.710000001,-20916.96,20916.96,0,0,0,7818965.3799999999,0.71333673372366668,3142148.79,0.28666326627633332,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.34933184384653837,2.0630749559871694E-2,0.36996259340641013,5.7897756546771831E-2,209.36744134078205,-8.0876496342278644E-4,-2.9246219739293364,3023707.9699999988,2.0938801176622893E-2,27742395.750000004,2.2821684388955482E-3,6.5207861528194721E-3,19.508104283054003,5.3947044738005797E-3,421301.88999999996,4.3391204663900174E-2,156.90945623836126,3.3519553072625697E-5,22.679530726256985,0.28666326627633332,6.1395611637380318E-3,0.16754060505546506,4650424.1238461528,1773042.1100000003,0.27451051456876385,{"$f":"I548=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":548},{"$f":"NOT(ISNA(MATCH(BU548,Comparatives!$F:$F,0)))","v":false},{"$f":"BU548='List Box etc'!$G$18","v":false},{"$f":"K548=Assumptions!$F$16","v":false},false]
[null,"Ivory Coast",548,"Store 548","Store 548 Ivory Coast",27196374.199999996,735.54," Brand Type 12"," Brand Type 12"," Classification Type 22"," Classification Type 22",4526295.692307692,2284069.62,12866236.66,4049960.08,421259.74999999994,4471219.83,-2187150.2099999995,-133145.59999999998,0,-294835.40999999974,-856030.52999999991,-533782.08000000007,-8015.15,-33057.589999999997,-36038.210000000006,-49204.890000000007,2234864.73,-85494.84,-60475.06,-522521.87999999995,490615.63000000012,-18294014.66,16290049.299999999,-10440,10440,0,0,0,11311033.889999997,0.78217285341204101,3150007.3499999996,0.21782714658795901,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.31477425660845881,3.2741489305078579E-2,0.3475157459135374,6.6533093757036477E-2,1163.8123419528508,2.2915435009571768E-2,400.84211599641048,2035871.6100000013,2.4168955330144799E-2,18826976.539999999,2.6135311687173327E-3,3.8243420590088856E-3,82.218587704271698,4.7002912815999765E-3,287736.24,2.2363667605660224E-2,391.19047230606088,725.70095440084845,10.896960056557088,0.21782714658795901,2.5693286136087594E-3,0.35179639640700439,6562167.3023076933,2234864.73,0.24520901883043011,{"$f":"I549=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":549},{"$f":"NOT(ISNA(MATCH(BU549,Comparatives!$F:$F,0)))","v":false},{"$f":"BU549='List Box etc'!$G$18","v":false},{"$f":"K549=Assumptions!$F$16","v":false},false]
[null,"Ivory Coast",549,"Store 549","Store 549 Ivory Coast",10400428.35,1000," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",2774794.153846154,7335484.6699999971,36538994.289999992,13012863.75,489463.44999999984,13502327.199999999,-6159408.5899999999,-575760.40000000014,-326424.40000000002,19798.379999999874,-2093558.8200000003,-2270256.4799999995,-9020,-121595.55000000002,-19160.47,-208313.29,7127171.3799999971,-359387.63999999996,-172240.63000000003,-5425805.1200000001,467563.91999999987,-31458479.600000001,12858779.390000001,-17520,17520,0,0,0,23403977.839999996,0.56631561967715527,17922761.219999999,0.43368438032284468,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.35613634154023133,1.3395646473333734E-2,0.36953198801356507,5.7296563867740784E-2,2093.5588200000002,-5.4184249962835741E-4,-19.798379999999874,23557941.410000004,8.8425930931118647E-3,36901804.719999999,5.6450705210929321E-3,5.7011227059692573E-3,172.24063000000004,4.7138853530826084E-3,1075904.06,2.9445365996142208E-2,1075.9040600000001,2270.2564799999996,335.44440000000003,0.43368438032284468,3.3278296888778446E-3,7.5940627479327227E-2,26332735.563846156,7127171.3799999971,0.19487391961834147,{"$f":"I550=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":550},{"$f":"NOT(ISNA(MATCH(BU550,Comparatives!$F:$F,0)))","v":false},{"$f":"BU550='List Box etc'!$G$18","v":false},{"$f":"K550=Assumptions!$F$16","v":false},false]
[null,"Ivory Coast",550,"Store 550","Store 550 Ivory Coast",9264399.2799999993,645," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1558971.2307692308,17870964.629999999,128509548.95000002,37016323.799999997,2015819.2500000005,39032143.049999997,-21161056.010000002,-3174668.1200000006,-737712.45000000019,-968941.18000000052,-9327345.9899999984,-3304636.7100000009,-250863.04000000004,-352271.45999999996,-191544.39,-8321791.0300000003,9549173.5999999996,-2309279.3199999998,-489509.91000000003,-291004280.08999997,193583211.80000001,-331483417.48999995,204872699.73999998,-789985.56,789985.56,0,0,0,84330645.659999996,0.58231992197410298,60487765.110000007,0.41768007802589702,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.28804337189294904,1.5686143687145826E-2,0.30372951558009487,7.2580956560893736E-2,14461.001534883719,7.5398379958285609E-3,1502.2343875969,224031786.03999993,3.7145581781480683E-2,623277683.13999987,1.335165890759283E-2,6.4756207596976395E-2,758.93009302325584,3.8091325819722285E-3,6027763.290000001,4.6905178169641376E-2,9345.3694418604664,5123.4677674418617,1532.6751782945739,0.41768007802589702,2.7412084384255395E-3,1.2131170356654111E-2,225590757.27076915,9549173.5999999996,3.0477334599961815E-2,{"$f":"I551=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":551},{"$f":"NOT(ISNA(MATCH(BU551,Comparatives!$F:$F,0)))","v":false},{"$f":"BU551='List Box etc'!$G$18","v":false},{"$f":"K551=Assumptions!$F$16","v":false},false]
[null,"Ivory Coast",551,"Store 551","Store 551 Ivory Coast",8262124.0999999996,475.15," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",2748603.6153846155,1928358.4300000006,11865198.850000001,4172651.59,187410.52000000002,4360062.1100000003,-2428455.7199999997,-240194.30999999997,-31984.520000000004,-111929.6899999998,-765686.46999999986,-825924.84999999986,-51680,-28691.75,-3587.669999999996,-74467.83,1853890.6000000006,-106552.31999999998,-54322.09,-1971668.5199999998,1927110.0700000003,-12139223.430000002,9436182.3499999996,-6888,6888,0,0,0,10150189.690000001,0.75722865462970246,3254202.2699999996,0.24277134537029751,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.35167144206774076,1.5794975066937035E-2,0.36746641713467781,6.453212286450638E-2,1611.4626328527831,9.4334440926794744E-3,235.56706303272608,2747599.5300000012,2.7102868954123008E-2,14117779.950000001,5.2747549730720938E-3,6.2761552453880695E-3,114.32619172892771,4.578270510822496E-3,379026.04999999993,3.1944348745575377E-2,797.69767441860449,1738.2402399242342,176.08022729664319,0.24277134537029751,2.4181432070984631E-3,0.23165255383685501,5496203.1453846171,1853890.6000000006,0.24285878754697898,{"$f":"I552=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":552},{"$f":"NOT(ISNA(MATCH(BU552,Comparatives!$F:$F,0)))","v":false},{"$f":"BU552='List Box etc'!$G$18","v":false},{"$f":"K552=Assumptions!$F$16","v":false},false]
[null,"Ivory Coast",552,"Store 552","Store 552 Ivory Coast",17402333.469999999,742," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",1668177.4615384615,5116026.8000000007,33277019.419999998,9935232.1000000015,1052924.8299999998,10988156.930000002,-5872130.1300000008,-701520.49999999988,0,-125388.97000000003,-1987984.6299999997,-2229584.2000000002,-34172.279999999992,-99259.38,-56831.280000000006,-174606.96,4941419.8400000008,-256309.36000000002,-55568.740000000013,-3129369.5699999989,3083869.29,-54901775.860000014,47730442.100000009,-18960,18960,0,0,0,25597530.73,0.68191134181844237,11940385.359999999,0.31808865818155752,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.29856135775275522,3.1641200093995674E-2,0.3302025578467509,5.9740465481869162E-2,2679.2245687331533,3.7680348836963249E-3,168.98783018867928,7216834.0400000066,2.4194398683996872E-2,58050105.430000015,3.0078663717596618E-3,5.2470732969269037E-3,74.890485175202173,1.669883329953594E-3,1113920.52,3.3474167440925212E-2,1501.2405929919137,3004.8304582210244,46.054285714285705,0.31808865818155752,2.9828206290718334E-3,5.0130014364683798E-2,8885011.5015384685,4941419.8400000008,0.40042967689844317,{"$f":"I553=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":553},{"$f":"NOT(ISNA(MATCH(BU553,Comparatives!$F:$F,0)))","v":false},{"$f":"BU553='List Box etc'!$G$18","v":false},{"$f":"K553=Assumptions!$F$16","v":false},false]
[null,"Ivory Coast",553,"Store 553","Store 553 Ivory Coast",50655837.969999999,1777.6," Brand Type 13"," Brand Type 13"," Classification Type 19"," Classification Type 19",1637734.6923076923,12124540.209999997,57710512.390000001,22608380.599999998,609675.94999999995,23218056.549999997,-11081612.220000003,-651560.65999999992,0,-336710.81999999995,-3022110.91,-5911677.6300000008,-1939.46,-263494.17,-45046.89,-660187.96,11464352.249999996,-755212.15,-125042.95999999999,-16619522.159999998,11022401.699999999,-49458836.240000002,28598282.159999996,-28378.92,28378.92,0,0,0,40575112.070000008,0.62020218420109385,24847282.600000001,0.37979781579890615,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},61,0.39175497952982213,1.0564382895786657E-2,0.40231936242560878,5.2366731551038305E-2,1700.1073976147616,5.8344798210168856E-3,189.41877812781277,26457674.540000007,2.4952607191606937E-2,66106737.32,9.9866970714990351E-3,1.1439648214150952E-2,70.343699369936999,2.1667275999037441E-3,1715313.8699999999,2.9722728129809972E-2,964.96054792979294,3325.6512319982003,1.0910553555355536,0.37979781579890615,4.5657915531808358E-3,2.8378446568626842E-2,28095409.232307699,11464352.249999996,0.29379652567965114,{"$f":"I554=Comparatives!$D$3","v":false},61,{"$f":"ROW()","v":554},{"$f":"NOT(ISNA(MATCH(BU554,Comparatives!$F:$F,0)))","v":false},{"$f":"BU554='List Box etc'!$G$18","v":false},{"$f":"K554=Assumptions!$F$16","v":false},false]
[null,"Ivory Coast",554,"Store 554","Store 554 Ivory Coast",9881542.1500000004,368," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",6752959.384615385,4010875.370000001,19110059.649999999,6619917.7700000005,500764.22000000003,7120681.9900000012,-3101947.91,-229015.77,-67600.63,49292.109999999884,-1223978.1900000002,-1083283.8999999999,0,-75902.350000000006,-28828.979999999996,-70264.47,3940610.9000000008,-187129.25000000003,-76617.36,-853654.22999999986,672930.22,-14511771.829999994,12340184.82,-222632.40000000005,222632.40000000005,0,0,0,14860850.350000001,0.69294530719164427,6585070.7000000002,0.30705469280835573,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},62,0.34641010500456504,2.6204220665527859E-2,0.37261432567009289,6.4048894269150031E-2,3326.0276902173919,-2.5793802271046229E-3,-133.9459510869562,2352311.019999994,2.9870399535857371E-2,15588058.459999995,4.5075831720995498E-3,3.6768315372579176E-3,208.19934782608695,4.0092684901692601E-3,520876.35,2.7256657464174897E-2,1415.4248641304348,2943.7062499999997,183.69736413043481,0.30705469280835573,3.9718531176850622E-3,0.35337196786904773,9105270.4046153799,3940610.9000000008,0.31160412836963408,{"$f":"I555=Comparatives!$D$3","v":true},62,{"$f":"ROW()","v":555},{"$f":"NOT(ISNA(MATCH(BU555,Comparatives!$F:$F,0)))","v":false},{"$f":"BU555='List Box etc'!$G$18","v":false},{"$f":"K555=Assumptions!$F$16","v":false},true]
[null,"Ivory Coast",555,"Store 555","Store 555 Ivory Coast",5828862.25,494," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",1767267.4615384615,2201838.6699999995,11501296.869999997,4079567.7199999997,278356.83999999997,4357924.5599999996,-2150183.71,-224795.19000000003,-42897.180000000008,-118430.68999999984,-816655.50999999989,-617941.36,0,-61482,-26705.26,-34184.400000000009,2167654.2699999996,-75180.180000000008,-46834.479999999989,-2395797.8200000003,2358720.88,-18920615.02,17431043.490000002,-10325.280000000004,10325.280000000004,0,0,0,8497464.3300000001,0.65502534497758957,4475261.6800000006,0.34497465502241037,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},63,0.35470501858283054,2.420221329353444E-2,0.37890723187636499,7.1005515224127944E-2,1653.1488056680159,1.0297159645440913E-2,239.73823886639644,1526648.4699999988,2.2391795276878661E-2,21326738.120000001,1.602889284224024E-3,2.9722213404617575E-3,94.806639676113335,4.0721042617518311E-3,388162.63000000006,3.3749466202588348E-2,785.75431174089078,1250.8934412955466,86.836396761133614,0.34497465502241037,5.34565803273627E-3,0.15365810321340415,3293915.9315384603,2167654.2699999996,0.47381630461681273,{"$f":"I556=Comparatives!$D$3","v":true},63,{"$f":"ROW()","v":556},{"$f":"NOT(ISNA(MATCH(BU556,Comparatives!$F:$F,0)))","v":false},{"$f":"BU556='List Box etc'!$G$18","v":false},{"$f":"K556=Assumptions!$F$16","v":false},true]
[null,"Ivory Coast",556,"Store 556","Store 556 Ivory Coast",4270816.4800000004,350," Brand Type 15"," Brand Type 15"," Classification Type 23"," Classification Type 23",756312,47939.320000000007,195913.03,64501.86,4101.8599999999997,68603.72,-20664.399999999998,0,0,-1921.21,0,-15890,0,-494,-1930.69,0,47939.320000000007,0,0,-143164,0,-344676.08,0,0,0,0,0,0,194811.21000000002,0.87225964260456601,28529.64,0.12774035739543391,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},64,0.32923721306336795,2.0937147467935131E-2,0.35017436053130313,0,0,9.8064431957384356E-3,5.4891714285714288,487840.08,0,487840.08,0,0,0,0,2424.69,1.237635904053957E-2,6.9276857142857144,45.4,0,0.12774035739543391,2.5215270265586723E-3,3.8604476690498841,1244152.08,47939.320000000007,2.7742838640755236E-2,{"$f":"I557=Comparatives!$D$3","v":true},64,{"$f":"ROW()","v":557},{"$f":"NOT(ISNA(MATCH(BU557,Comparatives!$F:$F,0)))","v":false},{"$f":"BU557='List Box etc'!$G$18","v":false},{"$f":"K557=Assumptions!$F$16","v":false},true]
[null,"Ivory Coast",557,"Store 557","Store 557 Ivory Coast",4753302.22,63," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",8279404.230769231,695448.63,1434533.77,927701.53,22734.86,950436.39,-254987.75999999998,-5968.15,0,-14175.75,-124885.58999999998,-48000,-2386.6799999999998,-2974.65,-16011.34,0,695448.63,-28478,-26399.07,-441608.74,0,-630837.77,0,0,0,0,0,0,1267695.3499999999,0.81592060739626082,286004.04000000004,0.18407939260373918,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},64,0.64669201199773774,1.5848257096101683E-2,0.66254026909383945,8.705657030297724E-2,1982.3109523809521,9.8817820092168343E-3,225.01190476190476,1072446.51,0,1072446.51,0,0,419.03285714285715,1.8402543427053653E-2,53432.14,3.7247042291656887E-2,848.12920634920636,761.90476190476193,37.883809523809518,0.18407939260373918,2.0736005399161848E-3,5.7714948256458483,9351850.7407692317,695448.63,5.3542665241341658E-2,{"$f":"I558=Comparatives!$D$3","v":false},64,{"$f":"ROW()","v":558},{"$f":"NOT(ISNA(MATCH(BU558,Comparatives!$F:$F,0)))","v":false},{"$f":"BU558='List Box etc'!$G$18","v":false},{"$f":"K558=Assumptions!$F$16","v":false},false]
[null,"Ivory Coast",558,"Store 558","Store 558 Ivory Coast",1814508.5199999998,82," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",393969.69230769231,6127737.2899999982,29805754.590000004,9226550.129999999,372995.61,9599545.7400000002,-3465230.4300000006,-666014.7699999999,-14410,1284412.6499999997,-2324271.8200000003,-876503.09000000008,-1602,-70840.639999999999,-72054.679999999993,-166111.75,5961625.5399999982,-466926.9,-193561.63,-3823558.9899999998,1692364.92,-33466884.550000004,28716094.730000004,-328021.80000000005,328021.80000000005,0,0,0,19186857.990000002,0.56874248924846504,14548722.439999999,0.43125751075153501,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},64,0.30955599872970696,1.2514214625022179E-2,0.32207021335472918,7.7980640046597119E-2,28344.778292682931,-4.3092774119227545E-2,-15663.568902439021,6881983.8900000006,2.4137189603331079E-2,37618465.340000004,4.4156971449702412E-3,5.5731435853575541E-3,2360.5076829268291,6.4941026544230156E-3,1275836.9899999998,4.2805055854148719E-2,15558.987682926827,10689.062073170733,195.26829268292684,0.43125751075153501,2.3767437186028306E-3,1.3217907002423999E-2,7275953.5823076926,5961625.5399999982,0.58993922105789476,{"$f":"I559=Comparatives!$D$3","v":false},64,{"$f":"ROW()","v":559},{"$f":"NOT(ISNA(MATCH(BU559,Comparatives!$F:$F,0)))","v":false},{"$f":"BU559='List Box etc'!$G$18","v":false},{"$f":"K559=Assumptions!$F$16","v":false},false]
[null,"Ivory Coast",559,"Store 559","Store 559 Ivory Coast",21472421.460000001,1159," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",5557114.076923077,2608289.8000000003,17346688.900000002,5512090.7000000011,164938.32,5677029.0199999996,-3068739.2200000007,-201464.21999999997,-132477,11447.389999999919,-961165.45,-1310492.94,0,-49771.259999999995,-16094.35,-106822.02,2501467.7800000003,-94390.599999999991,-95535.010000000009,-5262794.6899999995,5222887.7600000007,-26559859.939999994,22939140.410000004,-244754.15999999995,244754.15999999995,0,0,0,15875928.960000001,0.8070456400061683,3795732.9300000006,0.19295435999383173,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},64,0.31776039403116296,9.5083459991030326E-3,0.3272687400302659,5.5409159381419458E-2,829.30582398619492,-6.5991787055107198E-4,-9.8769542709231395,3660626.4599999897,2.9181349467708406E-2,32067408.789999995,3.3311709311951558E-3,6.1580639749641208E-3,82.42882657463332,5.5073916728857692E-3,361720.42999999993,2.0852419276395733E-2,312.09700603968935,1130.7100431406384,114.30284728213978,0.19295435999383173,2.8692080827021683E-3,0.32035589667622827,9217740.5369230658,2501467.7800000003,0.19539026883926625,{"$f":"I560=Comparatives!$D$3","v":false},64,{"$f":"ROW()","v":560},{"$f":"NOT(ISNA(MATCH(BU560,Comparatives!$F:$F,0)))","v":false},{"$f":"BU560='List Box etc'!$G$18","v":false},{"$f":"K560=Assumptions!$F$16","v":false},false]
[null,"Ivory Coast",560,"Store 560","Store 560 Ivory Coast",19291132.73,491," Brand Type 29"," Brand Type 29"," Classification Type 36"," Classification Type 36",5906596.769230769,24056.249999999942,5530706.96,1782968.3200000001,85277.49,1868245.8099999996,-1844189.5599999998,-230110.21,-19193.820000000007,-47552.060000000012,-675183.98,-572825.1,-1939.46,-22822.550000000003,-13445.649999999998,-205167.96000000008,-181111.71000000014,-75742.97,-56291.93,-2793225.3599999994,1460299.3199999998,-17027777.359999996,6717144.419999999,0,0,0,0,0,5061010.0900000008,0.81270445624588017,1166358.3600000001,0.18729554375411975,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},64,0.32237620486766849,1.5418913100396845E-2,0.33779511796806527,0.12207914555646607,1375.1201221995927,8.5978267053223173E-3,96.847372708757661,11643558.979999997,1.7620725789461337E-2,19821002.719999995,1.0351038385811801E-2,3.7096154521265773E-2,114.64751527494909,1.0178071340087778E-2,342121.38,6.1858525948733326E-2,696.78488798370677,1166.6498981670061,43.041303462321807,0.18729554375411975,4.126515862268719E-3,1.0679641521326904,17550155.749230765,-181111.71000000014,-7.4301580603189591E-3,{"$f":"I561=Comparatives!$D$3","v":false},64,{"$f":"ROW()","v":561},{"$f":"NOT(ISNA(MATCH(BU561,Comparatives!$F:$F,0)))","v":false},{"$f":"BU561='List Box etc'!$G$18","v":false},{"$f":"K561=Assumptions!$F$16","v":false},false]
[null,"Ivory Coast",561,"Store 561","Store 561 Ivory Coast",6492324.3900000006,258," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1499483.1538461538,1903577.9099999997,10511120.24,3833776.31,108453.69,3942230,-2038652.0900000003,-86012.95,-17273.750000000004,-43071.700000000114,-771464.39000000013,-758180.53000000014,0,-30352.309999999998,1170.7300000000228,23839.559999999969,1927417.4699999997,-132299.37,-69996.209999999992,-3284402.4000000008,1776239.0399999998,2941321.08,-2950016.94,0,0,0,0,0,9096521.4699999988,0.76088248274535863,2858703.78,0.23911751725464145,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},64,0.36473527297410119,1.0317995372869981E-2,0.37505326834697117,7.3395068497475402E-2,2990.1720542635662,4.0977268851031725E-3,166.9445736434113,1516859.2200000009,-1.571639588280312E-2,343081.32000000076,-6.9486616176013066E-2,-2.2680322796878182E-3,271.30313953488371,6.6592530959383254E-3,247493.89999999997,2.3545910840041914E-2,959.27868217054254,2938.6842248062021,66.952519379844972,0.23911751725464145,2.8876379783473959E-3,0.14265683577092766,3016342.3738461547,1927417.4699999997,0.46007395925366529,{"$f":"I562=Comparatives!$D$3","v":false},64,{"$f":"ROW()","v":562},{"$f":"NOT(ISNA(MATCH(BU562,Comparatives!$F:$F,0)))","v":false},{"$f":"BU562='List Box etc'!$G$18","v":false},{"$f":"K562=Assumptions!$F$16","v":false},false]
[null,"Jamaica",562,"Store 562","Store 562 Jamaica",12947621.420000002,131," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",10027035.307692308,754721.61999999953,7027525.5,2369183.9099999997,84046.909999999989,2453230.8199999994,-1693264.5900000003,-243152.91,0,82530.879999999859,-541126.74,-700799.72,-11095.270000000002,-27145.179999999997,-4411.1799999999985,-146584.43999999997,608137.17999999959,-100295.44,-62574.92,-3294364.5599999991,903628.56,-10904416.16,2482813.86,0,0,0,0,0,6892629.879999999,0.86181506192628132,1105176.3600000001,0.13818493807371859,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},64,0.33712918010756415,1.1959673429858061E-2,0.34908885353742214,7.7001035428473363E-2,4130.738473282443,-1.1743946002045792E-2,-630.00671755725079,10812338.300000001,1.3557145173676259E-2,14198780.719999999,1.0323734332591339E-2,2.085861374675908E-2,477.67114503816794,8.9042608240980405E-3,375004.71,5.3362269549929064E-2,2862.6313740458017,5349.6161832061071,84.69671755725193,0.13818493807371859,3.8626939169413184E-3,1.4268230414378871,20839373.607692309,608137.17999999959,2.1011129117545817E-2,{"$f":"I563=Comparatives!$D$3","v":false},64,{"$f":"ROW()","v":563},{"$f":"NOT(ISNA(MATCH(BU563,Comparatives!$F:$F,0)))","v":false},{"$f":"BU563='List Box etc'!$G$18","v":false},{"$f":"K563=Assumptions!$F$16","v":false},false]
[null,"Jamaica",563,"Store 563","Store 563 Jamaica",15118214.939999999,2200," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",16911050.153846152,2542478.5699999989,14642354.350000001,5304994.6099999994,224389.59999999995,5529384.2100000009,-2986467.04,-292933.59000000003,-166957.18,-41071.850000000079,-718236.92,-1367227.7999999998,0,-77847.47,-17805.669999999998,-245520.48000000007,2296958.0899999989,-123297.98000000001,-80290.579999999987,-4891050.24,3440611.3199999994,-18435187.839999996,11062432.200000001,0,0,0,0,0,10761507.020000001,0.64699298604027833,5871605.3200000003,0.35300701395972173,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},64,0.36230475531416156,1.5324694010017586E-2,0.37762944932417924,4.9052010546377742E-2,326.47132727272731,2.8050031448665271E-3,18.669022727272765,8823194.5599999968,2.7826710419950228E-2,23326238.079999998,1.0525506905912542E-2,1.6767828050821627E-2,36.495718181818177,5.4834474074860768E-3,511884.71000000008,3.4959180591063899E-2,232.67486818181823,621.46718181818176,75.889627272727267,0.35300701395972173,5.3165951416822522E-3,1.1549406433977027,25734244.713846147,2296958.0899999989,6.4264945141761912E-2,{"$f":"I564=Comparatives!$D$3","v":false},64,{"$f":"ROW()","v":564},{"$f":"NOT(ISNA(MATCH(BU564,Comparatives!$F:$F,0)))","v":false},{"$f":"BU564='List Box etc'!$G$18","v":false},{"$f":"K564=Assumptions!$F$16","v":false},false]
[null,"Jamaica",564,"Store 564","Store 564 Jamaica",93803970.299999982,4182," Brand Type 2"," Brand Type 2"," Classification Type 2"," Classification Type 2",1978497.2307692308,1835279.7200000002,9141791.5300000012,3162543.9000000004,261439.07,3423982.9700000007,-1588703.2500000002,-164155.28,-473.76999999999992,11949.740000000031,-765666.93,-383840.76,0,-35123.439999999995,25671.149999999994,-211573.21,1623706.5100000002,-70282.64,-52500.97,-13160659.789999997,10647501.25,-41923923.459999993,28660188.359999996,-22197,22197,0,0,0,8444352.209999999,0.8217442811212009,1831779.1900000002,0.17825571887879912,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},64,0.34594355927081616,2.8598231445341214E-2,0.3745417907161574,8.375458218308332E-2,183.0863055954089,-1.3071551632724695E-3,-2.8574222859875733,15776893.639999997,1.3410321120729825E-2,55106780.249999993,3.83933173087172E-3,2.3143517253231431E-2,12.554033955045433,5.7429629441571829E-3,243890.21000000002,2.6678601147230491E-2,58.319036346245824,91.784017216642752,0.11328790052606406,0.17825571887879912,3.8420740491333419E-3,0.21642335906222865,17755390.870769229,1623706.5100000002,6.5843027377372049E-2,{"$f":"I565=Comparatives!$D$3","v":false},64,{"$f":"ROW()","v":565},{"$f":"NOT(ISNA(MATCH(BU565,Comparatives!$F:$F,0)))","v":false},{"$f":"BU565='List Box etc'!$G$18","v":false},{"$f":"K565=Assumptions!$F$16","v":false},false]
[null,"Jamaica",565,"Store 565","Store 565 Jamaica",18591974.579999998,1750," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",1749095.5384615385,4215596.1100000022,26372116.680000003,8020045.2500000028,638855.32999999996,8658900.5800000019,-4439795.6999999993,-604778.88,0,-171370.32999999949,-1389727.78,-1501710.4400000004,-3270.2999999999997,-100209.03000000001,-5011.6799999999967,-109538.27,4106057.8400000022,-229491.61,-142312.62,-11761088.92,11695868.699999999,-68612392.089999989,65170882.210000001,-13032,13032,0,0,0,22017752.929999996,0.7409674770819995,7697117.9800000004,0.2590325229180005,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},64,0.30411079047296258,2.4224651276645266E-2,0.32833544174960783,5.2696861494395598E-2,794.13016000000005,6.4981636506243256E-3,97.92590285714256,3506730.0999999866,3.1236584189926798E-2,80386513.00999999,1.3626448753458627E-3,4.1535638314186309E-3,81.32149714285714,5.3963290746368705E-3,939491.20000000007,3.5624413898960497E-2,536.85211428571438,858.12025142857169,1.868742857142857,0.2590325229180005,3.7998098983080945E-3,6.632366903594096E-2,5255825.6384615246,4106057.8400000022,0.56249233672549726,{"$f":"I566=Comparatives!$D$3","v":false},64,{"$f":"ROW()","v":566},{"$f":"NOT(ISNA(MATCH(BU566,Comparatives!$F:$F,0)))","v":false},{"$f":"BU566='List Box etc'!$G$18","v":false},{"$f":"K566=Assumptions!$F$16","v":false},false]
[null,"Jamaica",566,"Store 566","Store 566 Jamaica",12650631.760000002,798," Brand Type 2"," Brand Type 2"," Classification Type 6"," Classification Type 6",10199288.76923077,2951973.9400000004,13310986.469999999,4864210.4600000009,208623.19000000003,5072833.6500000004,-2114950.2899999996,2043.3999999999992,1220.46,-37522.769999999873,-755205.15000000014,-992716.91000000015,-11105.870000000003,-38745.18,5180.3599999999979,-346480.19999999995,2605493.7400000007,-88763.95,-61862.749999999993,-9786273.3600000013,4675777.29,-25025672.330000006,7541636.2199999997,-21240,21240,0,0,0,11232187.07,0.75545264676998725,3635967.9600000004,0.2445473532300127,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},64,0.36542824763309983,1.5673007441649067E-2,0.38110125507474885,5.6735475744195553E-2,946.37236842105278,2.8189323221511678E-3,47.021015037593827,22594532.180000007,1.5334692360069915E-2,34833185.690000005,9.9468421603329926E-3,2.6029641062357715E-2,77.522243107769413,4.6474955210438285E-3,120285.37,9.0365481379683209E-3,150.73354636591478,1244.0061528822057,12.387731829573939,0.2445473532300127,2.9107669884063823E-3,0.76623087193557715,32793820.949230775,2605493.7400000007,5.7204541541659042E-2,{"$f":"I567=Comparatives!$D$3","v":false},64,{"$f":"ROW()","v":567},{"$f":"NOT(ISNA(MATCH(BU567,Comparatives!$F:$F,0)))","v":false},{"$f":"BU567='List Box etc'!$G$18","v":false},{"$f":"K567=Assumptions!$F$16","v":false},false]
[null,"Jamaica",567,"Store 567","Store 567 Jamaica",4996523.1500000004,476," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",0,1020801.8300000002,7873173.3999999994,2824143.14,101777.42000000001,2925920.56,-1905118.7299999997,-229922.62999999998,-20238.32,-26228.639999999832,-697235.54,-661964.6399999999,0,-25991.54,-11993.640000000003,-106476.82999999999,914325.00000000023,-60600.179999999993,-48107.779999999984,-920913.7200000002,841521.3,-21668686.489999998,18443175.590000004,-410832,410832,0,0,0,7081308.9000000004,0.79441428724248131,1832565.15,0.20558571275751869,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},64,0.35870455234734194,1.2927115259521659E-2,0.37163166760686361,8.8558387396878629E-2,1464.7805462184874,3.3313936664979122E-3,55.102184873949227,3304903.3199999966,3.2217835043961314E-2,23000432.209999997,4.6293403979472438E-3,1.3524004183624356E-2,101.06676470588232,6.1103417333600186E-3,328507.99,4.1724978393083534E-2,690.14283613445377,1390.6820168067225,42.51747899159664,0.20558571275751869,3.3012787448578234E-3,0,3304903.3199999966,914325.00000000023,0.19919311890793853,{"$f":"I568=Comparatives!$D$3","v":false},64,{"$f":"ROW()","v":568},{"$f":"NOT(ISNA(MATCH(BU568,Comparatives!$F:$F,0)))","v":false},{"$f":"BU568='List Box etc'!$G$18","v":false},{"$f":"K568=Assumptions!$F$16","v":false},false]
[null,"Jamaica",568,"Store 568","Store 568 Jamaica",8154074.2400000002,863," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",1389347.1538461538,6650670.5900000008,34717443.780000001,11847207.510000002,823741.23,12670948.740000002,-6015875.3799999999,-682896.43,-194826.32000000004,-217196.46999999986,-1852876.9200000002,-2313971.9400000004,-8338.6800000000021,-92906.409999999989,-55433.460000000006,-117867.38999999998,6532803.2000000011,-345861.11999999994,-114666.34,-239638.56000000003,195235.97999999998,-17816173.02,13393200.600000001,-18120,18120,0,0,0,28210939.959999997,0.72013622767210306,10963509.09,0.279863772327897,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},64,0.3412465383417696,2.3727012714989698E-2,0.36497355105675933,5.3370200056819972E-2,2147.0184472769411,6.2561192977324629E-3,251.67609501738107,4467374.9999999963,2.6384037605976681E-2,18073931.579999998,6.5214029099472772E-3,3.3950480555800869E-3,132.86945538818077,3.3028451266926772E-3,1177097.42,3.3905071682670984E-2,1363.9599304750868,2681.311633835458,235.41714947856318,0.279863772327897,2.6760728868385594E-3,4.0018705370426143E-2,5856722.1538461503,6532803.2000000011,0.80311446922765517,{"$f":"I569=Comparatives!$D$3","v":false},64,{"$f":"ROW()","v":569},{"$f":"NOT(ISNA(MATCH(BU569,Comparatives!$F:$F,0)))","v":false},{"$f":"BU569='List Box etc'!$G$18","v":false},{"$f":"K569=Assumptions!$F$16","v":false},false]
[null,"Jamaica",569,"Store 569","Store 569 Jamaica",15504815.98,900," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",1876409.1538461538,2371403.6900000004,10523986.830000002,3813078.0300000003,125211.66,3938289.69,-1566886,-175741.41999999998,-89486.88,250458.76000000021,-804814.75000000012,-544888.30000000016,-7182,-30340.129999999997,30880.62000000001,-60620.090000000004,2310783.6000000006,-126342.29000000001,6377.2300000000014,-5288583.7600000007,5249486.209999999,-25399417.199999999,22611389.07,-16680,16680,0,0,0,9100228.6999999993,0.76174342965760478,2846351.1399999997,0.23825657034239514,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},64,0.36232257713686244,1.1897740088677019E-2,0.37422031722553944,7.6474321281529006E-2,894.23861111111125,-2.3798847722427279E-2,-278.28751111111137,2827125.6799999997,2.1442304609535438E-2,30704680.960000001,1.9742947363293496E-3,5.7601829971123206E-3,-7.0858111111111128,-6.0597092176330669E-4,301543.21999999997,2.8652945397119992E-2,335.04802222222219,605.43144444444465,107.40986666666667,0.23825657034239514,2.8829502060484804E-3,0.17829831832335669,4703534.8338461537,2310783.6000000006,0.35372634641243095,{"$f":"I570=Comparatives!$D$3","v":false},64,{"$f":"ROW()","v":570},{"$f":"NOT(ISNA(MATCH(BU570,Comparatives!$F:$F,0)))","v":false},{"$f":"BU570='List Box etc'!$G$18","v":false},{"$f":"K570=Assumptions!$F$16","v":false},false]
[null,"Jamaica",570,"Store 570","Store 570 Jamaica",15444002.499999998,800," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",3239135.846153846,2503786.4099999997,14673363.49,5195231.4800000004,189686.59,5384918.0699999994,-2872576.6799999997,-391241.27000000008,-54324.960000000014,-228698.93999999965,-1078112.29,-800435.32,-1068,-50531.38,27141.719999999998,-110705.34999999998,2393081.0599999996,-190691.53999999998,-43344.109999999993,-5288564.16,5056522.1399999997,-10835924.92,7709353.7100000018,-30600,30600,0,0,0,11713202.07,0.70392269119628603,4926696.3400000008,0.29607730880371408,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},64,0.35405866443236322,1.2927273977045054E-2,0.36698593840940824,7.347410774187807E-2,1347.6403625,1.5585992956274788E-2,285.87367499999959,3358613.2299999995,3.2961625057375238E-2,16155089.08,6.8526610687064055E-3,7.5446471475641179E-3,54.180137499999994,2.9539314574698098E-3,605322.47000000009,4.1253150336835284E-2,756.65308750000008,1000.5441499999999,69.241200000000021,0.29607730880371408,3.4437489423905765E-3,0.22074937681202675,6597749.0761538455,2393081.0599999996,0.2611524541646304,{"$f":"I571=Comparatives!$D$3","v":false},64,{"$f":"ROW()","v":571},{"$f":"NOT(ISNA(MATCH(BU571,Comparatives!$F:$F,0)))","v":false},{"$f":"BU571='List Box etc'!$G$18","v":false},{"$f":"K571=Assumptions!$F$16","v":false},false]
[null,"Jamaica",571,"Store 571","Store 571 Jamaica",33735580.43,2489," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",1532298,1332910.5799999973,32854259.020000003,8559502.1899999995,867445.05,9426947.2400000002,-8088588.1700000037,-1329697.1100000001,-252286.07999999999,-1033191.8700000019,-1893659.8,-2572594.5599999991,-1602,-94613.65,-50395.850000000006,-241803.14999999997,1091107.4299999974,-388145.69,-242846.65999999997,-3217054.8800000008,2696796.47,-46863989.770000003,40310136.420000002,-378150,368301.83999999997,0,0,0,18537112.700000003,0.50668671613020189,18047846.229999997,0.49331328386979817,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},64,0.26052945478969436,2.6402818869600546E-2,0.28693227365929497,5.763818319102057E-2,760.81149055845719,3.1447730090976858E-2,415.10320208919319,7083959.9200000055,3.4133895833786676E-2,50459194.650000006,4.7920532952857968E-3,7.3598722726573289E-3,97.567963037364393,7.3916340603562922E-3,1862852.3,5.6700481324688842E-2,748.43402973081561,1033.585600642828,102.0040498192045,0.49331328386979817,2.8797986264856561E-3,4.6639250000044589E-2,8616257.9200000055,1091107.4299999974,9.1176164512958027E-2,{"$f":"I572=Comparatives!$D$3","v":false},64,{"$f":"ROW()","v":572},{"$f":"NOT(ISNA(MATCH(BU572,Comparatives!$F:$F,0)))","v":false},{"$f":"BU572='List Box etc'!$G$18","v":false},{"$f":"K572=Assumptions!$F$16","v":false},false]
[null,"Jamaica",572,"Store 572","Store 572 Jamaica",6991746.7999999989,650," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",2034684.076923077,1683353.31,10149732.299999999,3482361.6999999997,243350.68,3725712.38,-2042359.0699999998,-170587.63,0,17326.210000000137,-682786.66,-887176.1399999999,0,-31819.959999999995,-14940.68,-118472.28000000001,1564881.03,-97381.06,-58280.11,-2884454.4000000004,1502824.3800000001,-12563344.050000003,6497144.25,0,0,0,0,0,8557653.370000001,0.74455980931271926,2935920.7700000005,0.25544019068728085,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},64,0.34309887168157138,2.3976068807253174E-2,0.36707494048882455,6.7271395916520885E-2,1050.4410153846154,-1.7070607862239027E-3,-26.655707692307903,7447829.8200000022,1.590695314786341E-2,15447798.450000003,7.6692015618575081E-3,1.1672453666585869E-2,89.661707692307687,5.7420342012370123E-3,314729.32999999996,3.1008633597163937E-2,484.19896923076919,1364.8863692307691,0,0.25544019068728085,3.1350541136932249E-3,0.20046677259882778,9482513.8969230801,1564881.03,0.11882021517159075,{"$f":"I573=Comparatives!$D$3","v":false},64,{"$f":"ROW()","v":573},{"$f":"NOT(ISNA(MATCH(BU573,Comparatives!$F:$F,0)))","v":false},{"$f":"BU573='List Box etc'!$G$18","v":false},{"$f":"K573=Assumptions!$F$16","v":false},false]
[null,"Jamaica",573,"Store 573","Store 573 Jamaica",24622569.110000003,1757," Brand Type 13"," Brand Type 13"," Classification Type 17"," Classification Type 17",2118923.769230769,792948.98000000045,9183592.620000001,3073121.67,206640.00999999995,3279761.68,-2475834.48,-172795.28,-14746.16,10830.160000000313,-657703.53999999992,-1302038.32,0,-45497.51,-20968.84,-331927.80000000005,461021.1800000004,-78020.14,-76809.680000000008,-4097837.1600000006,2341905.06,-27546852.760000002,13145152.08,0,0,0,0,0,7859629.3599999994,0.75570246681234043,2540798.9900000002,0.24429753318765957,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},64,0.33463175003074119,2.2500999178685251E-2,0.35713274920942645,7.16172381784069E-2,374.33326124075126,-1.179294470925727E-3,-6.1640068298237409,16157632.780000003,2.0543095917544427E-2,31644689.920000002,1.048921006459968E-2,3.6143567526844417E-2,43.716380193511675,8.3637943426109855E-3,317281.77,3.4548763553494816E-2,180.58154240182131,741.05766647694941,8.3928059191804216,0.24429753318765957,4.9542169260552412E-3,0.2307292861201381,18276556.549230773,461021.1800000004,1.8161804643335333E-2,{"$f":"I574=Comparatives!$D$3","v":false},64,{"$f":"ROW()","v":574},{"$f":"NOT(ISNA(MATCH(BU574,Comparatives!$F:$F,0)))","v":false},{"$f":"BU574='List Box etc'!$G$18","v":false},{"$f":"K574=Assumptions!$F$16","v":false},false]
[null,"Jamaica",574,"Store 574","Store 574 Jamaica",28230986.490000002,1947.24," Brand Type 13"," Brand Type 13"," Classification Type 21"," Classification Type 21",340778.07692307694,208579.36000000007,7377805.4299999997,2218205.8200000003,48152.55999999999,2266358.3800000004,-2052181.8699999999,-454749.54999999993,0,-106766.08999999997,-550863.54,-453081.47,0,-34471.160000000003,-23526.080000000002,-92069.16,116510.20000000007,-88315.040000000008,-105618.59999999999,-4389956.04,4341981.3,-21757727,19236518.970000003,-262406.27999999997,262406.27999999997,0,0,0,6433972.6499999994,0.77114910551711024,1909384.8199999998,0.22885089448288976,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},64,0.30065930052590184,6.5266779473743854E-3,0.30718597847327622,7.4664959008006807E-2,282.89452763911999,1.4471253140651064E-2,54.829445779667616,2569182.7699999996,3.5835971296039798E-2,26410089.32,3.4861358810429044E-3,1.2479206841864357E-2,54.240155296727671,1.4315720440461656E-2,601061.82999999996,8.1468918596840786E-2,308.67372794314002,232.67880179125325,0,0.22885089448288976,4.6722782712365464E-3,4.6189626462279441E-2,2909960.8469230765,116510.20000000007,2.8827653845824256E-2,{"$f":"I575=Comparatives!$D$3","v":false},64,{"$f":"ROW()","v":575},{"$f":"NOT(ISNA(MATCH(BU575,Comparatives!$F:$F,0)))","v":false},{"$f":"BU575='List Box etc'!$G$18","v":false},{"$f":"K575=Assumptions!$F$16","v":false},false]
[null,"Jamaica",575,"Store 575","Store 575 Jamaica",24446824.530000001,907," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",419888.15384615387,1262727.7999999993,9004911.1899999995,3083993.7599999993,197187.52,3281181.28,-2012882.1200000003,-280068.47000000003,-189593.50999999998,-43536.100000000326,-689532.57,-371414.03,0,-27966.66,-25646.219999999994,-278286.48000000004,984441.31999999925,-80019.050000000017,-85121.310000000012,-4761503.28,3676970.9400000004,-21717862.560000002,14047409.82,0,0,0,0,0,6677859.3499999996,0.65457042453872594,3524036.5799999996,0.34542957546127406,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},64,0.34247908668158666,2.1897775096213913E-2,0.3643768617778006,7.657294507976152E-2,760.23436604189635,4.8347062043596154E-3,48.0001102535836,8754985.0800000019,3.1786059879841622E-2,26479365.840000004,1.0509559846770107E-2,3.0903856143416342E-2,93.849294377067267,9.4527650749657213E-3,413700.4,4.5941641318952314E-2,456.11951488423375,409.49727673649397,209.03363836824695,0.34542957546127406,3.1057119176319163E-3,4.6628794552959263E-2,9174873.2338461559,984441.31999999925,7.7254228187615806E-2,{"$f":"I576=Comparatives!$D$3","v":false},64,{"$f":"ROW()","v":576},{"$f":"NOT(ISNA(MATCH(BU576,Comparatives!$F:$F,0)))","v":false},{"$f":"BU576='List Box etc'!$G$18","v":false},{"$f":"K576=Assumptions!$F$16","v":false},false]
[null,"Jamaica",576,"Store 576","Store 576 Jamaica",4471078.3699999992,352," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",2189242.769230769,1756528.1599999995,16576907.880000001,4900997.5699999994,214596.3,5115593.8699999992,-3359065.71,-256537.7,-14016.61,35982.499999999898,-854216.97999999986,-1646383.6900000004,-11095.270000000002,-47282.63,-18171.77,-233629.98000000004,1522898.1799999995,-118984.94,-100430.81000000001,-7973822.6399999978,2034676.8599999999,-22505226.719999999,8271468.419999999,0,0,-1646736,125246.84999999998,0,13973798.07,0.7435780653980314,4818846.2,0.2564219346019686,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},65,0.29565209660801944,1.294549632256266E-2,0.30859759293058209,5.1530537913564121E-2,2426.7527840909088,-2.170640040982112E-3,-102.22301136363608,21694393.229999997,1.0769141018285123E-2,32125785.359999996,7.2723507731236384E-3,1.4093700809055833E-2,285.31480113636366,6.0584766910100011E-3,440977.04000000004,2.6601887589182888E-2,1252.775681818182,4677.2263920454561,71.340568181818199,0.2564219346019686,2.8523190417825976E-3,0.13206581016668886,23883635.999230765,1522898.1799999995,4.5909537795472806E-2,{"$f":"I577=Comparatives!$D$3","v":true},65,{"$f":"ROW()","v":577},{"$f":"NOT(ISNA(MATCH(BU577,Comparatives!$F:$F,0)))","v":false},{"$f":"BU577='List Box etc'!$G$18","v":false},{"$f":"K577=Assumptions!$F$16","v":false},true]
[null,"Jamaica",577,{"$f":"\"Store \"&C578","v":"Store 577"},{"$f":"D578&\" \"&B578","v":"Store 577 Jamaica"},5472226.5899999999,366," Brand Type 15"," Brand Type 15"," Classification Type 25"," Classification Type 25",1557980.3846153845,969748.8699999993,11164827.489999998,3384636.4999999995,127708.72999999998,3512345.2299999991,-2535121.6200000006,-548564.61,-28626.200000000004,-20562.080000000278,-696260.67000000016,-794648.66,0,-48191.29,-19107.429999999997,-131541.1,838207.76999999932,-128089.46999999999,-71082.070000000007,-10359302.09,10282316.42,-40559625.890000008,37304049.859999999,-16800.599999999995,16800.599999999995,0,0,0,9640017.9400000013,0.7652762197851114,2956764.3600000003,0.23472378021488871,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},66,{"$f":"IF(N578,O578/N578)","v":0.3031517059293139},{"$f":"IF(N578,P578/N578)","v":1.1438486632631348E-2},{"$f":"IF(N578,Q578/N578)","v":0.3145901925619452},{"$f":"IFERROR(-V578/N578,FALSE)","v":6.2361972956914917E-2},{"$f":"IFERROR(-V578/G578,FALSE)","v":1902.3515573770496},{"$f":"IFERROR(-U578/N578,FALSE)","v":1.8416836281991028E-3},{"$f":"IFERROR(-U578/G578,FALSE)","v":56.180546448088194},{"$f":"-SUM(AE578:AL578)","v":3332561.7000000104},{"$f":"IFERROR(-AA578/BA578,FALSE)","v":3.9471467249953568E-2},{"$f":"-(AE578+AG578+AI578+AK578)","v":50935728.580000006},{"$f":"IFERROR(-AA578/BC578,FALSE)","v":2.5824917728113116E-3},{"$f":"IFERROR(-AA578/N578,FALSE)","v":1.1781740480792689E-2},{"$f":"IFERROR(-AD578/G578,FALSE)","v":194.21330601092899},{"$f":"IFERROR(-AD578/N578,FALSE)","v":6.3666071028563665E-3},{"$f":"-(S578+Y578+Z578+AC578)","v":743952.8},{"$f":"IF(N578,BH578/N578)","v":6.6633613521242155E-2},{"$f":"IF(G578,BH578/G578)","v":2032.6579234972678},{"$f":"IF(G578,-W578/G578)","v":2171.1712021857925},{"$f":"IF(G578,-SUM(X578,T578)/G578)","v":78.213661202185804},{"$f":"AQ578","v":0.23472378021488871},{"$f":"IF(N578,-Y578/N578)","v":4.3163488234066755E-3},{"$f":"IF(N578,L578/N578)","v":0.13954361462466133},{"$f":"BA578+L578","v":4890542.0846153945},{"$f":"AB578","v":838207.76999999932},{"$f":"BQ578*(1-0.28)/BP578","v":0.12340341499125676},{"$f":"I578=Comparatives!$D$3","v":true},66,{"$f":"ROW()","v":578},{"$f":"NOT(ISNA(MATCH(BU578,Comparatives!$F:$F,0)))","v":false},{"$f":"BU578='List Box etc'!$G$18","v":false},{"$f":"K578=Assumptions!$F$16","v":false},{"$f":"AR578=H578","v":true}]
[null,"Jamaica",578,"Store 578","Store 578 Jamaica",9432976.870000001,540," Brand Type 15"," Brand Type 15"," Classification Type 25"," Classification Type 25",26902594.923076924,2986758.2600000002,13618707.67,4619525.53,362147.76,4981673.290000001,-1994915.03,-179551.24,0,-189979.50999999978,-789416.28,-478720.28999999992,-5840.2799999999988,-40292.800000000003,-24590.3,-56669.490000000005,2930088.77,-88585.41,-51841.240000000005,-3763066.2100000009,3700575.4700000007,-17992012.840000004,15600455.609999998,-15240,15240,0,0,0,12394279.289999999,0.80371168401021165,3027021.08,0.19628831598978835,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},67,0.33920439750506814,2.6591932859955428E-2,0.36579633036502363,5.7965579343403295E-2,1461.8820000000001,1.394989264792698E-2,351.81390740740699,2454047.9700000081,2.3092250311635032E-2,21770319.050000004,2.6030619886574422E-3,4.1611503362271674E-3,96.002296296296308,3.8066196335353165E-3,333019.75,2.4453109507122567E-2,616.70324074074074,886.51905555555538,10.815333333333331,0.19628831598978835,2.958636089146629E-3,1.9754146703904485,29356642.893076934,2930088.77,7.1863255007864474E-2,{"$f":"I579=Comparatives!$D$3","v":true},67,{"$f":"ROW()","v":579},{"$f":"NOT(ISNA(MATCH(BU579,Comparatives!$F:$F,0)))","v":false},{"$f":"BU579='List Box etc'!$G$18","v":false},{"$f":"K579=Assumptions!$F$16","v":false},true]
[null,"Jamaica",579,"Store 579","Store 579 Jamaica",2514851.0299999998,350," Brand Type 15"," Brand Type 15"," Classification Type 23"," Classification Type 23",791585.76923076925,835568.23000000091,10428214.029999999,3375982.1100000008,304584.14999999997,3680566.2600000012,-2844998.0300000003,-254210.31999999995,-63155.399999999987,32905.169999999911,-989749.78,-1064112.2,-4305.84,-52882.54,-95089.220000000016,-92765.82,742802.41000000085,-92851.6,-109989.6,-288223.2,260305.87000000005,-16363846.090000004,13539205.42,-23400,23400,0,0,0,8630244.0899999999,0.75557204593787686,2791888.5000000005,0.24442795406212323,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$f":"AS579+BY580","v":68},0.32373540668497391,2.9207700294966037E-2,0.35294310697994002,9.4910765846642306E-2,2827.8565142857142,-3.1553984129341767E-3,-94.01477142857118,2852558.0000000037,3.2520222200565205E-2,16675469.290000003,5.5630110545452595E-3,8.8956574666697753E-3,314.25600000000003,1.0547309413057761E-2,495033.67999999993,4.7470609883521919E-2,1414.3819428571426,3040.3205714285714,192.74639999999997,0.24442795406212323,5.0711022853833776E-3,7.5908086174058823E-2,3644143.7692307727,742802.41000000085,0.14676087692141002,{"$f":"I580=Comparatives!$D$3","v":true},{"$f":"BT579+BS580","v":68},{"$f":"ROW()","v":580},{"$f":"NOT(ISNA(MATCH(BU580,Comparatives!$F:$F,0)))","v":false},{"$f":"BU580='List Box etc'!$G$18","v":false},{"$f":"K580=Assumptions!$F$16","v":false},true]
[null,"Jamaica",580,"Store 580","Store 580 Jamaica",3824396.76,50," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",335945.76923076925,7297721.79,37371435.310000002,14401491.879999999,410626.32,14812118.199999999,-7514396.4100000001,-698414.00999999989,-1041186.36,-291962.25000000006,-2500050.5099999998,-3174219.1599999997,-41868.789999999994,-177035.38999999996,-54274.539999999994,-679989.87999999989,6617731.9100000001,-465285.54000000004,-148373.49000000002,-15667220.640000002,13821593.6,-50904898.140000008,37131375.530000001,-7848,7848,0,0,0,24435466.379999999,0.57852991619696803,17801703.550000001,0.42147008380303197,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},68,0.38536095176805768,1.0987705358218417E-2,0.39634865712627609,6.6897363969615209E-2,50001.010199999997,7.8124441188341404E-3,5839.2450000000008,15619149.650000006,4.3535653043698164E-2,66579966.780000009,1.0213130358669125E-2,1.8195444578443725E-2,2967.4698000000003,3.9702379309016697E-3,1395009.48,3.7328228590319021E-2,27900.189599999998,63484.383199999997,21661.102999999999,0.42147008380303197,4.7371846580542788E-3,8.9893729380224122E-3,15955095.419230776,6617731.9100000001,0.29863606891733135,{"$f":"I581=Comparatives!$D$3","v":false},68,{"$f":"ROW()","v":581},{"$f":"NOT(ISNA(MATCH(BU581,Comparatives!$F:$F,0)))","v":false},{"$f":"BU581='List Box etc'!$G$18","v":false},{"$f":"K581=Assumptions!$F$16","v":false},false]
[null,"Jamaica",581,"Store 581","Store 581 Jamaica",4255984.8800000008,323," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",2675919.3076923075,2202945.8899999997,13467356.219999999,4841872.4000000004,156135.75,4998008.1500000004,-2795062.2600000007,-159736.99,-110883.60000000002,-12807.97000000046,-1096620.6499999999,-1000398.7600000001,0,-41547.5,-38650.86,-76036.369999999981,2126909.5199999996,-152457.13,-83456.280000000013,-2920745.17,2853443.3299999996,-26371472.280000005,23656939.550000001,-21240,21240,0,0,0,11060725.48,0.73466827486029762,3994675.5200000005,0.26533172513970238,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},68,0.35952657083574202,1.1593645215096272E-2,0.37112021605083828,8.1428057005831542E-2,3395.1103715170275,9.5103818379584386E-4,39.653157894738264,2781834.570000004,2.7333174596359939E-2,29313457.450000003,2.5939065744699443E-3,5.6459759998833672E-3,258.37857585139324,6.1969312043637335E-3,392392.48,2.913656352367577E-2,1214.837399380805,3097.209783281734,343.29287925696599,0.26533172513970238,3.0850524276100277E-3,0.19869670512749738,5457753.877692312,2126909.5199999996,0.28058701229808974,{"$f":"I582=Comparatives!$D$3","v":false},68,{"$f":"ROW()","v":582},{"$f":"NOT(ISNA(MATCH(BU582,Comparatives!$F:$F,0)))","v":false},{"$f":"BU582='List Box etc'!$G$18","v":false},{"$f":"K582=Assumptions!$F$16","v":false},false]
[null,"Jamaica",582,"Store 582","Store 582 Jamaica",10211813.08,627.39," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",6991163,3155412.1900000004,16292049.139999999,6403610.1899999995,136719.26999999999,6540329.459999999,-3378479.64,-203264.14000000004,-208781.56,-152761.93999999997,-954380.11999999988,-1407831.0000000005,-10629.36,-97089.76,12045.589999999995,-58141.45,3097270.74,-207479.44999999998,-12033.149999999992,-255352.68000000005,231887.05,-10057719.689999999,7884307.1400000006,-9480,9480,0,0,0,10327578.699999999,0.56146469454948233,8066416.1499999985,0.43853530545051772,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},68,0.39305124450416434,8.3917786415417112E-3,0.40144302314570601,5.8579501682008796E-2,1521.1911570155723,9.3764718414052102E-3,243.48800586557002,2196878.1799999997,2.6465486584240191E-2,10322552.369999999,5.6324683969610125E-3,3.5687008736827318E-3,19.179696839286557,7.3859033302670193E-4,495787.76,3.0431270845037488E-2,790.23854380847638,2243.9487400181715,349.72014217631772,0.43853530545051772,5.9593338545503556E-3,0.42911502045715044,9188041.1799999997,3097270.74,0.24271059403327577,{"$f":"I583=Comparatives!$D$3","v":false},68,{"$f":"ROW()","v":583},{"$f":"NOT(ISNA(MATCH(BU583,Comparatives!$F:$F,0)))","v":false},{"$f":"BU583='List Box etc'!$G$18","v":false},{"$f":"K583=Assumptions!$F$16","v":false},false]
[null,"Jamaica",583,"Store 583","Store 583 Jamaica",11821707.409999998,412," Brand Type 29"," Brand Type 29"," Classification Type 36"," Classification Type 36",5504782.846153846,3840109.9800000004,35110847.040000007,11832401.540000001,754873.9099999998,12587275.450000001,-8747165.4699999988,-1215254.4700000002,-312570.03999999986,-324584.16999999987,-2164701.89,-3682270.6400000006,0,-132109.65,-60363.150000000009,95812.249999999985,3935922.2300000004,-338132.88999999996,-282821.43,-21823327.469999999,10397984.02,4496259.9700000016,7447229.1799999997,-39240,31038.42,0,0,0,25371908.149999999,0.63913583241660366,14325299.959999999,0.36086416758339629,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},68,0.33700131262911276,2.1499735085855669E-2,0.35850104771496843,6.1653365626123037E-2,5254.1308009708737,9.2445553828484281E-3,787.82565533980551,-509944.12000000203,0.18788774346491063,17366307.499999996,-5.517134255511715E-3,-2.7288504287819077E-3,686.45978155339799,8.0551013103670188E-3,1745860.16,4.9724239293088827E-2,4237.5246601941744,8937.55009708738,758.66514563106762,0.36086416758339629,3.7626449128240675E-3,0.1567829690887983,4994838.726153844,3935922.2300000004,0.56735845959578146,{"$f":"I584=Comparatives!$D$3","v":false},68,{"$f":"ROW()","v":584},{"$f":"NOT(ISNA(MATCH(BU584,Comparatives!$F:$F,0)))","v":false},{"$f":"BU584='List Box etc'!$G$18","v":false},{"$f":"K584=Assumptions!$F$16","v":false},false]
[null,"Jamaica",584,"Store 584","Store 584 Jamaica",9805647.0299999993,456," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1511789.4615384615,1531748.5400000003,8655672.8699999992,2783212.77,313522.90000000002,3096735.6700000004,-1565414.29,-199825.78,0,-24829.790000000041,-608613.58000000007,-362258.07999999996,0,-45025.639999999992,-20638.7,-43488.05000000001,1488260.4900000002,-58087.46,-38556.759999999995,-287707.56,223176.94,-5798294.1499999985,3759025.55,-15720,15720,0,0,0,5876589.5700000003,0.60704653986143065,3804034.87,0.3929534601385693,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},68,0.32154782323699349,3.6221666958631264E-2,0.35776949019562482,7.031383800436998E-2,1334.678903508772,2.8686146499434474E-3,54.451293859649212,2103799.2199999988,2.0671197891213227E-2,6101721.7099999981,7.127176896436993E-3,5.0242252281422015E-3,84.554298245614021,4.4545075326997653E-3,323577.58,3.7383295886966678E-2,709.59995614035097,794.42561403508762,0,0.3929534601385693,5.2018647973695884E-3,0.17465880287345723,3615588.6815384603,1488260.4900000002,0.29636876513952592,{"$f":"I585=Comparatives!$D$3","v":false},68,{"$f":"ROW()","v":585},{"$f":"NOT(ISNA(MATCH(BU585,Comparatives!$F:$F,0)))","v":false},{"$f":"BU585='List Box etc'!$G$18","v":false},{"$f":"K585=Assumptions!$F$16","v":false},false]
[null,"Japan ",585,"Store 585","Store 585 Japan ",13930073.609999999,2510.13," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",1289005.076923077,1165175.5300000003,16105795.439999999,4300111.82,478084.07,4778195.8900000006,-3613020.36,-276331.68,-85685.280000000013,-569935.98,-980034.11,-1165338.5500000003,-1602,-44381.34,-12408.22,-140755.52999999997,1024420.0000000002,-38660.020000000004,28764.530000000013,-3779164.7800000003,3712226.5500000003,-26329388.380000003,21732539.520000003,-260056.56000000003,260056.56000000003,0,0,0,15347711.23,0.84805101145576078,2749916.18,0.15194898854423924,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},68,0.26699158300001358,2.9683977533493375E-2,0.29667556053350697,6.0849780046628978E-2,390.43161509563248,3.5387012217013479E-2,227.0543677020712,4663787.09,3.0180522241636028E-2,30368609.720000003,4.6349020023561342E-3,8.7394336109859333E-3,-11.459378597921228,-1.7859738817097514E-3,371781.26,2.3083694399635316E-2,148.1123527466705,464.25426173146423,34.774007720715666,0.15194898854423924,2.7556130440956352E-3,8.0033617819442335E-2,5952792.1669230768,1024420.0000000002,0.12390528332206954,{"$f":"I586=Comparatives!$D$3","v":false},68,{"$f":"ROW()","v":586},{"$f":"NOT(ISNA(MATCH(BU586,Comparatives!$F:$F,0)))","v":false},{"$f":"BU586='List Box etc'!$G$18","v":false},{"$f":"K586=Assumptions!$F$16","v":false},false]
[null,"Japan ",586,"Store 586","Store 586 Japan ",30576574.159999996,2145," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",16414857.384615384,5349316.87,36586084.719999999,10915716.09,532726.21,11448442.300000001,-6086775.6499999994,-492869.22,-18565.8,-684626.90999999968,-1968373.66,-2173581.5300000003,0,-101985.41,-43700.41,-530324.24000000011,4818992.63,-196375.46999999997,-101164.06999999999,-5832834.7199999988,3253954.86,-42769437.890000008,27791453.509999998,-3120720.3599999994,3120720.3599999994,0,0,0,28995790.600000001,0.70256835155638697,12275340.58,0.29743164844361314,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},68,0.29835704403846358,1.4560896966074701E-2,0.31291794100453835,5.3801156233697148E-2,917.65671794871787,1.8712767852574953E-2,319.17338461538446,17556864.24000001,3.0206091062192995E-2,51722992.970000006,1.0253162269778064E-2,1.4495244409416E-2,47.162736596736593,2.7650969152405109E-3,834930.51,2.282098553015104E-2,389.24499300699301,1013.3247226107227,8.6553846153846159,0.29743164844361314,2.7875464341296152E-3,0.44866395270883153,33971721.624615394,4818992.63,0.10213420243871085,{"$f":"I587=Comparatives!$D$3","v":false},68,{"$f":"ROW()","v":587},{"$f":"NOT(ISNA(MATCH(BU587,Comparatives!$F:$F,0)))","v":false},{"$f":"BU587='List Box etc'!$G$18","v":false},{"$f":"K587=Assumptions!$F$16","v":false},false]
[null,"Japan ",587,"Store 587","Store 587 Japan ",5647077.7699999996,42," Brand Type 9"," Brand Type 9"," Classification Type 14"," Classification Type 14",1028260.2307692308,2211651.9599999995,14230647.76,4745104.13,397159.23,5142263.3599999985,-2930611.4000000004,-170720.65000000002,-74052.079999999987,-166251.17000000048,-1003351.1599999999,-968670.6,-3362.32,-48180.320000000007,-54207.17,-266847.12000000005,1944804.8399999994,-101333.14000000001,-77474.83,-5078074.4400000004,3985095.0600000015,-20206421.759999998,12805927.859999999,0,0,0,0,0,12422729.5,0.7754130525613907,3598060.2699999996,0.2245869474386093,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},68,0.33344259586957831,2.790872465527177E-2,0.36135132052484997,7.0506359016225123E-2,23889.313333333332,1.1682614368918966E-2,3958.361190476202,8493473.2799999975,3.141790304189903E-2,25284496.199999999,1.0553784338404181E-2,1.8751579302669779E-2,1844.6388095238096,5.4442237139597366E-3,374441.28,2.6312314542173733E-2,8915.2685714285726,23063.585714285713,1843.1999999999998,0.2245869474386093,3.3856730074808632E-3,7.2256741092243212E-2,9521733.5107692275,1944804.8399999994,0.14705930209202814,{"$f":"I588=Comparatives!$D$3","v":false},68,{"$f":"ROW()","v":588},{"$f":"NOT(ISNA(MATCH(BU588,Comparatives!$F:$F,0)))","v":false},{"$f":"BU588='List Box etc'!$G$18","v":false},{"$f":"K588=Assumptions!$F$16","v":false},false]
[null,"Japan ",588,"Store 588","Store 588 Japan ",164677300.32999998,6970," Brand Type 2"," Brand Type 2"," Classification Type 8"," Classification Type 8",24701851.307692308,1008164.2799999998,8311909.96,2766513.1700000004,206567.26999999996,2973080.4400000004,-1964916.1600000001,-266258.01,-1170.45,51165.589999999742,-615822.58000000007,-707227.19999999984,0,-34284.120000000003,-6803.01,-196776.32999999996,811387.94999999984,-41071.19,-57259.7,-5379621.8399999999,1479922.68,-12921707.079999994,2672331.8900000006,0,0,0,0,0,7293179.4899999993,0.77901920691184634,2068822.66,0.22098079308815372,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},68,0.33283723997414433,2.4851961943052614E-2,0.35768920191719694,7.4089178415498627E-2,88.353311334289828,-6.1556958925478716E-3,-7.3408307030128759,14149074.349999994,1.3907364194464074E-2,18301328.919999994,1.0752024121317198E-2,2.3674020886530388E-2,8.2151649928263986,6.8888739502178144E-3,348416.33,4.1917721880615752E-2,49.987995695839317,101.4673170731707,0.16792682926829269,0.22098079308815372,4.1246981939154692E-3,2.9718622346207786,38850925.657692298,811387.94999999984,1.5036947359948713E-2,{"$f":"I589=Comparatives!$D$3","v":false},68,{"$f":"ROW()","v":589},{"$f":"NOT(ISNA(MATCH(BU589,Comparatives!$F:$F,0)))","v":false},{"$f":"BU589='List Box etc'!$G$18","v":false},{"$f":"K589=Assumptions!$F$16","v":false},false]
[null,"Japan ",589,"Store 589","Store 589 Japan ",37548098.030000001,2075," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",38897610.538461536,1789663.1999999995,9500567.0099999998,3553236.47,108154.95,3661391.4199999995,-1871728.2199999997,-190189.31,0,-2616.2200000003158,-651515.65999999992,-697115.35,0,-26013.949999999997,-15086.309999999998,-238351.56000000003,1551311.6399999994,-59551.85,-72157.86,-2793306.48,1364158.8599999999,-17249520.680000003,8083295.8799999971,0,0,0,0,0,9582134.290000001,0.88700198928930574,1220698.6299999999,0.11299801071069418,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},68,0.37400256913718671,1.1384052118800855E-2,0.38538662125598749,6.8576502782858637E-2,313.98345060240962,2.7537514310951806E-4,1.2608289156628028,10595372.420000007,2.2495817093704372E-2,20042827.160000004,1.1892112729270274E-2,2.5088140502468815E-2,34.774872289156626,7.5951108943338747E-3,290841.42,3.0613059167297004E-2,140.16453975903613,335.95920481927709,0,0.11299801071069418,2.7381470992856034E-3,4.0942409539892859,49492982.958461545,1551311.6399999994,2.2567732111386945E-2,{"$f":"I590=Comparatives!$D$3","v":false},68,{"$f":"ROW()","v":590},{"$f":"NOT(ISNA(MATCH(BU590,Comparatives!$F:$F,0)))","v":false},{"$f":"BU590='List Box etc'!$G$18","v":false},{"$f":"K590=Assumptions!$F$16","v":false},false]
[null,"Japan ",590,"Store 590","Store 590 Japan ",9804821.7600000016,503," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",3199870.923076923,2042300.1500000004,11156093.6,3570263.84,337716.06,3907979.9000000008,-1865679.7500000002,-134728.72,0,-69550.280000000173,-610576.91999999993,-584437.95999999985,-1602,-46233.319999999992,7324.33,-48091.630000000005,1994208.5200000005,-104265.04999999999,-47072.47,-2709434.13,2648285.41,-19728183.599999994,17334422.809999999,-6851.3999999999987,6851.3999999999987,0,0,0,10402251.18,0.82729168738424796,2171610.42,0.17270831261575204,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},68,0.32002813601348773,3.0271891946119921E-2,0.35030002795960774,5.473035113294495E-2,1213.8706163021868,6.2342861662616541E-3,138.27093439363853,2454909.5099999942,1.9589980732120801E-2,22444469.129999992,2.1426940294934044E-3,4.3107947749739216E-3,93.583439363817106,4.2194402169590979E-3,277902.76,2.4910400536617944E-2,552.49057654075546,1161.9044930417492,3.1848906560636183,0.17270831261575204,4.1442212352897426E-3,0.2868271850172468,5654780.4330769172,1994208.5200000005,0.25391439179517827,{"$f":"I591=Comparatives!$D$3","v":false},68,{"$f":"ROW()","v":591},{"$f":"NOT(ISNA(MATCH(BU591,Comparatives!$F:$F,0)))","v":false},{"$f":"BU591='List Box etc'!$G$18","v":false},{"$f":"K591=Assumptions!$F$16","v":false},false]
[null,"Japan ",591,"Store 591","Store 591 Japan ",10514956.810000002,900," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",405533.69230769231,1567319.2000000002,17454983.440000001,5927385.870000002,373438.25000000006,6300824.120000001,-4733504.92,-373305.06999999995,5672.4,12664.360000000404,-1250106.8399999999,-2502907.62,-25240.440000000002,-76878.459999999992,-28087.46,-313433.79000000004,1253885.4100000001,-75329.27,-119340.14,-14101548.179999998,7428160.54,-33498985.639999993,19571475.370000001,-227966.28,227966.28,26280,0,0,15129115.749999998,0.76960518903211217,4529166.1400000006,0.23039481096788772,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},68,0.33958129438362855,2.1394362892618136E-2,0.36097565727624664,7.1618907247728666E-2,1389.0075999999999,-7.2554408564941058E-4,-14.07151111111156,20574617.909999993,1.5234002953107582E-2,47802220.099999994,6.5568877207860072E-3,1.7956693632933059E-2,132.60015555555555,6.8370239599608576E-3,553600.25999999989,3.1715885718422647E-2,615.11139999999989,2781.0084666666667,21.742266666666669,0.23039481096788772,4.4043845853112985E-3,2.32331181350976E-2,20980151.602307685,1253885.4100000001,4.3031028198132662E-2,{"$f":"I592=Comparatives!$D$3","v":false},68,{"$f":"ROW()","v":592},{"$f":"NOT(ISNA(MATCH(BU592,Comparatives!$F:$F,0)))","v":false},{"$f":"BU592='List Box etc'!$G$18","v":false},{"$f":"K592=Assumptions!$F$16","v":false},false]
[null,"Japan ",592,"Store 592","Store 592 Japan ",9770261.5899999999,500," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",678359.69230769225,1765056.0700000005,9878243.5,3483909.5399999996,194298.1,3678207.64,-1913151.5699999998,-252000,0,-53354.599999999678,-566260.03,-676803.59999999986,0,-23629.41,-6943.33,-272584.56000000006,1492471.5100000005,-65896.23,-73593.06,-6650309.6399999978,1424493.1799999997,-18103780.359999999,3984576.88,0,0,0,0,0,9136690.4500000011,0.81646282247928148,2053887.0000000005,0.18353717752071858,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},68,0.35268512463779617,1.9669296469559595E-2,0.37235442110735578,5.732395946708542E-2,1132.5200600000001,5.4012234057603135E-3,106.70919999999936,19345019.939999998,1.4090683847597011E-2,24754089.999999996,1.101169786487809E-2,2.759443619708302E-2,147.18611999999999,7.4500147723631227E-3,348468.97,3.5276410224145613E-2,696.93793999999991,1353.6071999999997,0,0.18353717752071858,2.3920659578800622E-3,6.8672096644276107E-2,20023379.63230769,1492471.5100000005,5.3666239512642919E-2,{"$f":"I593=Comparatives!$D$3","v":false},68,{"$f":"ROW()","v":593},{"$f":"NOT(ISNA(MATCH(BU593,Comparatives!$F:$F,0)))","v":false},{"$f":"BU593='List Box etc'!$G$18","v":false},{"$f":"K593=Assumptions!$F$16","v":false},false]
[null,"Japan ",593,"Store 593","Store 593 Japan ",4303340.8,900," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",779498.15384615387,1720705.7199999997,12629263.119999999,3731272.7499999991,420954.45000000007,4152227.1999999997,-2431521.48,-65446.100000000006,-875.17,-378120.23000000016,-945082.59999999986,-475891.24,-1602,-39450.75,-69888.490000000005,-86391.819999999992,1634313.8999999997,-38377.85,-80226.720000000001,-605951.56000000006,176686.61,-22049483.940000001,16537504.070000002,-8160,8160,0,0,0,11369003.07,0.81166866364185797,2637947.77,0.18833133635814203,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},68,0.29544659213656477,3.3331671531442453E-2,0.32877826366800728,7.4832758730265486E-2,1050.0917777777777,2.994000729949161E-2,420.13358888888905,5941244.8199999984,1.4541030140548899E-2,22663595.5,3.8119203107026857E-3,6.8406065483890242E-3,89.140799999999999,6.3524466342736235E-3,213163.19000000003,1.6878513653138621E-2,236.84798888888892,528.7680444444444,2.7524111111111114,0.18833133635814203,3.123757073168019E-3,6.1721586322144341E-2,6720742.9738461524,1634313.8999999997,0.1750857029615869,{"$f":"I594=Comparatives!$D$3","v":false},68,{"$f":"ROW()","v":594},{"$f":"NOT(ISNA(MATCH(BU594,Comparatives!$F:$F,0)))","v":false},{"$f":"BU594='List Box etc'!$G$18","v":false},{"$f":"K594=Assumptions!$F$16","v":false},false]
[null,"Japan ",594,"Store 594","Store 594 Japan ",11861058.560000001,750," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",0,635050.91000000271,36963436.350000001,11911662.020000003,808195.48999999987,12719857.51,-12084806.599999998,-1993847.47,-191597.09,14357.430000000479,-2463095.2400000007,-6340760.6000000006,-9184.3799999999992,-121925.6,-45897.85,-315886.94,319163.97000000277,-205241.94,-220262.33999999997,-19782258.859999999,18581333.170000002,-74378857.050000012,68546171.959999993,-1694886,1694886,0,0,0,32310995.199999996,0.78058740851341957,9082184.9199999999,0.21941259148658038,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},68,0.32225526618279371,2.1864728223516476E-2,0.34411999440631008,6.6635991758920987E-2,3284.1269866666676,-3.8842249037812952E-4,-19.143240000000638,7033610.7800000161,4.4911063446703724E-2,95856001.910000011,3.2954320408292103E-3,8.5459300106441542E-3,293.68311999999997,5.9589248660318339E-3,2366912.86,6.4033896567086884E-2,3155.8838133333334,8454.347466666668,267.70862666666665,0.21941259148658038,3.2985461320616635E-3,0,7033610.7800000161,319163.97000000277,3.2671420922725763E-2,{"$f":"I595=Comparatives!$D$3","v":false},68,{"$f":"ROW()","v":595},{"$f":"NOT(ISNA(MATCH(BU595,Comparatives!$F:$F,0)))","v":false},{"$f":"BU595='List Box etc'!$G$18","v":false},{"$f":"K595=Assumptions!$F$16","v":false},false]
[null,"Japan ",595,"Store 595","Store 595 Japan ",39697208.109999999,3084," Brand Type 12"," Brand Type 12"," Classification Type 22"," Classification Type 22",0,2008926.4000000004,13629151.979999999,4368519.6300000008,223248.53999999998,4591768.17,-2580245.2599999998,-288149.89999999997,0,-140867.89000000001,-812753.3600000001,-894240,0,-38264.639999999999,-768.65999999999894,-247487.35000000003,1761439.0500000003,-15519.610000000002,-91656.87,-7586944.5500000017,1739119.1099999999,-13798922.240000002,7555525.8699999992,-6008.2799999999988,6008.2799999999988,0,0,0,12236646.809999999,0.7934433907154016,3185558.42,0.2065566092845984,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},68,0.32052761876971902,1.6380222359219741E-2,0.33690784112893868,5.9633450503205863E-2,263.53870298313882,1.0335778059171663E-2,45.677007133592738,12091221.810000004,2.0468349178353214E-2,21391875.070000004,1.1569221921414297E-2,1.8158675636105136E-2,29.720126459143966,6.725060380462498E-3,342702.80999999994,2.514483736793725E-2,111.12283073929959,289.96108949416345,0,0.2065566092845984,2.8075583907312186E-3,0,12091221.810000004,1761439.0500000003,0.10488899599469011,{"$f":"I596=Comparatives!$D$3","v":false},68,{"$f":"ROW()","v":596},{"$f":"NOT(ISNA(MATCH(BU596,Comparatives!$F:$F,0)))","v":false},{"$f":"BU596='List Box etc'!$G$18","v":false},{"$f":"K596=Assumptions!$F$16","v":false},false]
[null,"Japan ",596,"Store 596","Store 596 Japan ",22861993.689999998,1347," Brand Type 18"," Brand Type 18"," Classification Type 20"," Classification Type 20",386789.07692307694,-3646.8699999999881,509660.23,194727.76,8599.85,203327.61000000004,-206974.48,-1500,0,-19266.580000000002,-91925.250000000015,-36450,-1093.22,-1796.95,-12762.620000000003,0,-3646.8699999999881,-11676.5,-21672.23,-205484.12,0,-644117.26,0,0,0,0,0,0,468199.81999999995,0.87450634826106155,67187.740000000005,0.12549365173893845,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},68,0.38207368073431985,1.687369249902038E-2,0.39894737323334029,0.18036575072769562,68.2444320712695,3.7802792656590062E-2,14.303325909428361,849601.38,0,849601.38,0,0,16.089257609502599,4.2522898049157182E-2,27736.070000000003,5.4420706908993081E-2,20.590994803266522,27.060133630289531,0.81159613956941357,0.12549365173893845,3.5257803026930317E-3,0.7589155561992289,1236390.4569230769,-3646.8699999999881,-2.1237194005318616E-3,{"$f":"I597=Comparatives!$D$3","v":false},68,{"$f":"ROW()","v":597},{"$f":"NOT(ISNA(MATCH(BU597,Comparatives!$F:$F,0)))","v":false},{"$f":"BU597='List Box etc'!$G$18","v":false},{"$f":"K597=Assumptions!$F$16","v":false},false]
[null,"Japan ",597,"Store 597","Store 597 Japan ",13589084.74,1000," Brand Type 18"," Brand Type 18"," Classification Type 16"," Classification Type 16",958494.4615384615,494986.6999999999,3618135.8200000003,1464241.9,44341.21,1508583.1099999999,-1013596.41,-27614.71,0,-5310.6000000000586,-370522.18000000005,-347516.12,-1791,-17254.48,-26018.43,15428.579999999998,510415.27999999991,-88638.3,-65127.41,-1319760.3499999999,0,-4850400.7799999993,-25714.3,0,0,0,0,0,2733941.3200000003,0.66484503000310124,1378206.92,0.3351549699968987,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},68,0.40469511727727231,1.22552640934303E-2,0.41695038137070262,0.10240692954417616,370.52218000000005,1.4677724287310082E-3,5.3106000000000586,6195875.4299999988,-2.4901372169775855E-3,6170161.129999999,-2.5005149257747183E-3,-4.264234613503259E-3,65.127409999999998,1.8000266778265942E-2,159525.91999999998,4.409063891913266E-2,159.52591999999999,347.51612,1.7909999999999999,0.3351549699968987,4.7688867578221531E-3,0.2649138974386156,7154369.8915384598,510415.27999999991,5.1367067564488722E-2,{"$f":"I598=Comparatives!$D$3","v":false},68,{"$f":"ROW()","v":598},{"$f":"NOT(ISNA(MATCH(BU598,Comparatives!$F:$F,0)))","v":false},{"$f":"BU598='List Box etc'!$G$18","v":false},{"$f":"K598=Assumptions!$F$16","v":false},false]
[null,"Japan ",598,"Store 598","Store 598 Japan ",12951653.52,1750," Brand Type 18"," Brand Type 18"," Classification Type 15"," Classification Type 15",1856994.923076923,1162762.2400000002,4688323.25,1875452.94,53318.74,1928771.6800000002,-766009.44000000006,-79508.78,-25863,85608.87,-290103.90999999997,-282240,-1460,-6320.85,-45684.9,-8691.3700000000008,1154070.8700000001,-75711.78,-18709.949999999997,-682975,11996.710000000001,-2553467.6100000003,0,0,0,0,0,0,3938361.74,0.73736782599187445,1402747,0.2626321740081255,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},68,0.40002637190172413,1.1372667189703697E-2,0.41139903909142789,6.1877966712299538E-2,165.77366285714285,-1.8260018653790563E-2,-48.919354285714284,3224445.9000000004,2.6954615675207948E-3,3236442.6100000003,2.6854701434053854E-3,1.8538333507613837E-3,10.691399999999998,3.9907551169813208E-3,207226.31,4.4200516677257697E-2,118.41503428571428,161.28,15.613142857142858,0.2626321740081255,1.3482112181577924E-3,0.39608935307029502,5081440.8230769234,1154070.8700000001,0.16352272029350393,{"$f":"I599=Comparatives!$D$3","v":false},68,{"$f":"ROW()","v":599},{"$f":"NOT(ISNA(MATCH(BU599,Comparatives!$F:$F,0)))","v":false},{"$f":"BU599='List Box etc'!$G$18","v":false},{"$f":"K599=Assumptions!$F$16","v":false},false]
[null,"Japan ",599,"Store 599","Store 599 Japan ",18588349.77,707," Brand Type 18"," Brand Type 18"," Classification Type 15"," Classification Type 15",0,3016665.4599999995,21561466.149999999,5906728.6899999995,473307.84000000008,6380036.5299999993,-3350753.25,-535624.54,-99582.86,1943.5199999999713,-1299477.5900000001,-814482.15,0,-57305.760000000002,-30041.64,-153757.04,2862908.4199999995,-110340.51999999999,-89125.3,-12217523.120000001,11484506.76,-59977498.220000006,52493135.86999999,-13203.12,13203.12,0,0,0,14904306.809999999,0.61309769909655532,9405532.9299999978,0.3869023009034448,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},68,0.27394837850579096,2.195156102591846E-2,0.29589993953170945,6.0268517036815704E-2,1838.0163932107498,-9.0138582714143089E-5,-2.7489674681753482,8217378.7100000158,1.8711202857535053E-2,72208224.460000008,2.129356332327133E-3,7.1311031879898396E-3,126.06124469589817,4.1335454361019885E-3,733312.46000000008,3.4010324478792466E-2,1037.2170579915135,1152.0256718528997,140.85270155586988,0.3869023009034448,2.6577858667556336E-3,0,8217378.7100000158,2862908.4199999995,0.25084569363847603,{"$f":"I600=Comparatives!$D$3","v":false},68,{"$f":"ROW()","v":600},{"$f":"NOT(ISNA(MATCH(BU600,Comparatives!$F:$F,0)))","v":false},{"$f":"BU600='List Box etc'!$G$18","v":false},{"$f":"K600=Assumptions!$F$16","v":false},false]
[null,"Japan ",600,"Store 600","Store 600 Japan ",16159891.470000001,738," Brand Type 18"," Brand Type 18"," Classification Type 25"," Classification Type 25",25896697.153846152,425304.41000000032,6947326.5300000003,2091064.7800000003,192943.6,2284008.3800000004,-1858703.9699999997,-280741.55999999994,0,24001.720000000252,-613024.57999999996,-746826.3,0,-26241.55,11011.930000000004,122077.32,547381.73000000033,-114799.01,-49196.39,-2870378.28,993826.44,11065818.68,-2581854.54,0,0,0,0,0,6140671.0800000001,0.78012162629457782,1730756.7499999995,0.21987837370542207,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},68,0.30098841201293014,2.7772352309457377E-2,0.32876076432238754,8.8238918575776218E-2,830.65661246612456,-3.4548138620454695E-3,-32.522655826558605,-6607412.2999999998,1.8475813897673679E-2,-8195440.4000000004,1.4895760818418008E-2,-1.7571841408755548E-2,66.661775067750682,7.0813412594844596E-3,410770.18999999994,5.9126368715535227E-2,556.59917344173437,1011.959756097561,0,0.21987837370542207,3.7772155787817847E-3,3.7275773698010064,19289284.853846151,547381.73000000033,2.0431801831233595E-2,{"$f":"I601=Comparatives!$D$3","v":false},68,{"$f":"ROW()","v":601},{"$f":"NOT(ISNA(MATCH(BU601,Comparatives!$F:$F,0)))","v":false},{"$f":"BU601='List Box etc'!$G$18","v":false},{"$f":"K601=Assumptions!$F$16","v":false},false]
[null,"Japan ",601,"Store 601","Store 601 Japan ",12936853.069999997,528," Brand Type 18"," Brand Type 18"," Classification Type 24"," Classification Type 24",959238.84615384613,1862874.3499999992,15275338.010000002,4970793.459999999,323772.33,5294565.79,-3428182.7600000002,-605480.45999999985,-52853.260000000009,9866.6899999999623,-1019285.54,-1324126.5900000001,-15535.320000000002,-69079.199999999997,8979.5299999999952,-137995.19999999998,1724879.1499999992,-79851.849999999991,-62643.33,-2352477.36,2284547.37,-12262367.440000003,10269131.700000001,0,0,26280,0,0,11765238.629999999,0.68749266756317584,5348018.26,0.31250733243682405,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},68,0.32541299293972209,2.1195755523579409E-2,0.34660874846330159,6.6727527687618082E-2,1930.4650378787881,-6.4592285902549142E-4,-18.686912878787808,2034885.7300000023,6.7814717045560996E-2,14588564.800000003,9.4591347327051632E-3,9.0338557424825168E-3,118.64267045454545,4.1009455868662639E-3,745431.97999999975,4.8799704432857895E-2,1411.8029924242419,2507.8155113636367,129.52382575757579,0.31250733243682405,4.5222698152261702E-3,6.2796570886083203E-2,2994124.5761538483,1724879.1499999992,0.41478333863960964,{"$f":"I602=Comparatives!$D$3","v":false},68,{"$f":"ROW()","v":602},{"$f":"NOT(ISNA(MATCH(BU602,Comparatives!$F:$F,0)))","v":false},{"$f":"BU602='List Box etc'!$G$18","v":false},{"$f":"K602=Assumptions!$F$16","v":false},false]
[null,"Japan ",602,"Store 602","Store 602 Japan ",12054358.010000002,655," Brand Type 15"," Brand Type 15"," Classification Type 26"," Classification Type 26",794173.76923076925,1149308.27,8529739.2300000004,3197106.9299999997,86202.340000000011,3283309.2699999996,-2134001,-182777.06,-21439.75,-44929.22999999996,-666491.88,-891582.51,-7440,-40439.240000000005,-14019.750000000002,-185215.56000000003,964092.71,-99916.299999999988,-59282.67,-2744563.4400000009,1969918.7399999998,-15059981.759999998,8787358.1999999993,0,0,0,0,0,8370725.9399999995,0.86552451933397234,1300549.4000000001,0.13447548066602766,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},69,0.37481883605016136,1.0106093243368709E-2,0.38492492929353006,7.8137427420509775E-2,1017.544854961832,5.2673626694212496E-3,68.5942442748091,7047268.2599999998,2.6281894369095584E-2,17804545.199999999,1.0402712224292033E-2,2.1714094066155879E-2,90.507893129770991,6.9501151678232481E-3,337152.35,3.9526689023997273E-2,514.73641221374044,1361.1946717557253,44.091221374045801,0.13447548066602766,4.7409702582431705E-3,9.3106453528799052E-2,7841442.0292307688,964092.71,8.8522844218245716E-2,{"$f":"I603=Comparatives!$D$3","v":true},69,{"$f":"ROW()","v":603},{"$f":"NOT(ISNA(MATCH(BU603,Comparatives!$F:$F,0)))","v":false},{"$f":"BU603='List Box etc'!$G$18","v":false},{"$f":"K603=Assumptions!$F$16","v":false},true]
[null,"Japan ",603,"Store 603","Store 603 Japan ",6853913.7999999998,50," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",18285425,2273441.2600000002,17134526.470000003,5674230.3100000005,301523.34000000003,5975753.6500000004,-3702312.39,-457763.60000000009,0,114535.55000000002,-1077288.7400000002,-1781097.4800000002,-9042,-51781.97,-24800.089999999993,-545434.80000000016,1728006.46,-62150.299999999996,-104153.78,-13122930.600000003,5838101.5200000005,-43269033.540000014,19685257.780000001,0,0,0,0,0,13663416.950000001,0.7011997490550268,5822352.9300000006,0.2988002509449732,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},69,0.33115769612511503,1.7597413066997934E-2,0.34875510919211294,6.2872396379682394E-2,21545.774800000003,-6.6844887835409202E-3,-2290.7110000000002,30868604.840000018,1.7669564362468929E-2,56391964.140000015,9.6722078813550622E-3,3.1832499191324318E-2,2083.0756000000001,6.0785910939737797E-3,596495.96000000008,3.4812515014311915E-2,11929.919200000002,35621.949600000007,180.84,0.2988002509449732,3.0220835160319429E-3,1.0671683884591179,49154029.840000018,1728006.46,2.531154933277795E-2,{"$f":"I604=Comparatives!$D$3","v":false},69,{"$f":"ROW()","v":604},{"$f":"NOT(ISNA(MATCH(BU604,Comparatives!$F:$F,0)))","v":false},{"$f":"BU604='List Box etc'!$G$18","v":false},{"$f":"K604=Assumptions!$F$16","v":false},false]
[null,"Japan ",604,"Store 604","Store 604 Japan ",7089637.1599999992,570," Brand Type 21"," Brand Type 21"," Classification Type 14"," Classification Type 14",0,886792.51999999967,8345344.0899999999,3014615.09,129189.52000000002,3143804.6100000003,-2255458.37,-314864.64000000001,-96658.689999999988,-135244.24000000011,-717710.29,-678241.57000000007,-3490,-33176.53,-24361.279999999999,-27914.800000000003,858877.71999999962,-79094.580000000016,-48616.400000000009,-2878601.0400000005,2843336.46,-12631912.580000002,11678958.77,-9192,9192,0,0,0,7724526.2599999998,0.81914938601645659,1705409.7100000002,0.18085061398354332,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},69,0.36123316875721534,1.5480430597799355E-2,0.37671359935501481,8.6001281943546573E-2,1259.1408596491228,1.6205951311469544E-2,237.27059649122825,988218.39000000246,2.8247602232943606E-2,15519705.620000003,1.7986681373663837E-3,3.344954947208175E-3,85.291929824561421,5.8255716571657869E-3,451497.03000000009,5.410166736456281E-2,792.10005263157905,1189.8974912280703,175.69945614035086,0.18085061398354332,3.9754538149906291E-3,0,988218.39000000246,858877.71999999962,0.62576447135333935,{"$f":"I605=Comparatives!$D$3","v":false},69,{"$f":"ROW()","v":605},{"$f":"NOT(ISNA(MATCH(BU605,Comparatives!$F:$F,0)))","v":false},{"$f":"BU605='List Box etc'!$G$18","v":false},{"$f":"K605=Assumptions!$F$16","v":false},false]
[null,"Japan ",605,"Store 605","Store 605 Japan ",12282878.619999997,460," Brand Type 29"," Brand Type 29"," Classification Type 36"," Classification Type 36",3847785,2107144.4599999995,14716003.889999997,4986815.9399999995,335551.09,5322367.0299999984,-3215222.57,-312325.00999999995,-71227.179999999978,-129516.32,-991596.83000000007,-1239821.8500000001,0,-56446.44999999999,-15543.239999999998,-75404.689999999988,2031739.7699999993,-191282.46,-66469.33,-2162103.8400000003,2124790.69,-10843133.890000002,7866993.6600000011,-73658.039999999994,73658.039999999994,0,0,0,12038963.970000001,0.72319918520780357,4607852.3099999996,0.27680081479219637,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},69,0.33887025154897538,2.2801780463514141E-2,0.36167203201248949,6.7382207657190302E-2,2155.6452826086957,8.8010523079577706E-3,281.55721739130439,3013453.3800000018,2.5022683443670844E-2,13078895.770000001,5.7653712764468325E-3,5.1239922579281137E-3,144.49854347826087,4.5168056829047237E-3,575597.15999999992,3.9113686317461281E-2,1251.2981739130432,2695.2648913043481,154.84169565217385,0.27680081479219637,3.8357186109713648E-3,0.26146941987523498,6861238.3800000018,2031739.7699999993,0.21320533603148167,{"$f":"I606=Comparatives!$D$3","v":false},69,{"$f":"ROW()","v":606},{"$f":"NOT(ISNA(MATCH(BU606,Comparatives!$F:$F,0)))","v":false},{"$f":"BU606='List Box etc'!$G$18","v":false},{"$f":"K606=Assumptions!$F$16","v":false},false]
[null,"Japan ",606,"Store 606","Store 606 Japan ",5560060.9800000004,235," Brand Type 29"," Brand Type 29"," Classification Type 36"," Classification Type 36",2253758.923076923,459022.27000000014,8475031.6199999992,2715825.08,152547.79,2868372.8700000006,-2399535.23,-173217.43,-72152.52,-14689.759999999565,-744449.62000000011,-1043340.5200000003,0,-26246.769999999997,-8783.58,-57289.479999999996,401732.79000000015,-190128.25999999998,-58087.139999999992,-377728.46000000008,337759.02,-8047311.9499999974,5506156.3600000003,-13800,13800,0,0,0,7849945.54,0.81684494854516987,1760134.75,0.18315505145483027,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},69,0.3204501412821868,1.7999672076739699E-2,0.33844981335892654,8.7840335396884364E-2,3167.8707234042558,1.7332985478583462E-3,62.50961702127475,2581125.0299999975,2.2195546257594522E-2,8438840.4099999983,6.788785806650894E-3,6.7597954283502718E-3,247.17931914893614,6.8539142512367406E-3,398376.03999999992,4.700584704131168E-2,1695.2171914893613,4439.7468936170226,307.03200000000004,0.18315505145483027,3.0969524571520125E-3,0.26592926423523161,4834883.9530769205,401732.79000000015,5.9825139880745823E-2,{"$f":"I607=Comparatives!$D$3","v":false},69,{"$f":"ROW()","v":607},{"$f":"NOT(ISNA(MATCH(BU607,Comparatives!$F:$F,0)))","v":false},{"$f":"BU607='List Box etc'!$G$18","v":false},{"$f":"K607=Assumptions!$F$16","v":false},false]
[null,"Japan ",607,"Store 607","Store 607 Japan ",6460327.1699999999,290," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",3653099.846153846,6801499.5599999996,30490801.459999993,11609456.219999999,289414.06,11898870.279999999,-5092187.9500000011,-235902.77000000008,-225482.46,92779.049999999726,-1846470.75,-2272910.34,0,-106549.51999999999,-50237.009999999995,-448703.72000000003,6352795.8399999999,-270954.83,-122836.04000000001,-9094435.8000000026,6175793.9400000013,-37864595.969999999,22260910.440000001,-9189,9189,0,0,0,18144013.73,0.52946921890799514,16124293.25,0.47053078109200475,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},69,0.38075274063327297,9.4918482342838378E-3,0.39024458886755686,6.0558288453727002E-2,6367.1405172413797,-3.0428537643300028E-3,-319.92775862068873,18522327.389999997,2.4225018301007373E-2,46968220.770000003,9.5533471918655358E-3,1.4716035607940367E-2,423.57255172413795,4.0286261468444858E-3,663644.13000000012,2.1765388189963316E-2,2288.4280344827589,7837.6218620689651,777.52572413793098,0.47053078109200475,3.4944807908634098E-3,0.11980989909190294,22175427.236153841,6352795.8399999999,0.20626493262518658,{"$f":"I608=Comparatives!$D$3","v":false},69,{"$f":"ROW()","v":608},{"$f":"NOT(ISNA(MATCH(BU608,Comparatives!$F:$F,0)))","v":false},{"$f":"BU608='List Box etc'!$G$18","v":false},{"$f":"K608=Assumptions!$F$16","v":false},false]
[null,"Korea",608,"Store 608","Store 608 Korea",84287935.919999987,4000.8820000000001," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",1914346,361017.85,6039912.9100000001,2181691.1899999995,41055.43,2222746.62,-1861728.7700000003,-250251.24000000002,0,-14413.610000000059,-577003.97,-742515.84,-8688.9000000000015,-32913.730000000003,6155.619999999999,-155638.79999999999,205379.05,-66383.53,-52750.000000000007,-3375418.2000000007,1080331.26,-11556722,3361136.82,0,0,0,0,0,5246618.88,0.76243722334929542,1634759.31,0.23756277665070463,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},69,0.36121235893780451,6.7973546327177092E-3,0.36800971357052231,9.5531836070795254E-2,144.21919216812691,2.3863936806333948E-3,3.6026081249084725,10490672.120000001,1.4835922638672647E-2,14932140.200000001,1.0423073847110007E-2,2.5768384796131107E-2,13.1845927972882,8.7335696368509401E-3,343392.88,5.6853945597702335E-2,85.829294640531756,185.5880378376568,2.1717461299783403,0.23756277665070463,5.4493716201613248E-3,0.31694927203842743,12405018.120000001,205379.05,1.1920411124719903E-2,{"$f":"I609=Comparatives!$D$3","v":false},69,{"$f":"ROW()","v":609},{"$f":"NOT(ISNA(MATCH(BU609,Comparatives!$F:$F,0)))","v":false},{"$f":"BU609='List Box etc'!$G$18","v":false},{"$f":"K609=Assumptions!$F$16","v":false},false]
[null,"Korea",609,"Store 609","Store 609 Korea",236082039.19,10121.799999999999," Brand Type 2"," Brand Type 2"," Classification Type 9"," Classification Type 9",1796303.5384615385,4388071.4799999995,8158009.6599999992,6381748.46,126210.55999999998,6507959.0199999996,-2119887.54,-223437.94,0,-8632.5399999999281,-648334.37,-827640,0,-16043.539999999999,-37834.839999999997,-41981.35,4346090.13,-102281.47,6322.1400000000012,-4371867.54,161732.75999999998,-6105760.1199999992,305829.93,0,0,0,0,0,7593621.79,0.81693736853749666,1701609.5,0.1830626314625034,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},69,0.78226782339946388,1.5470753928967521E-2,0.79773857732843134,7.9472125802802746E-2,64.053268193404335,1.0581674158007712E-3,0.85286609101147315,10010064.969999999,4.1939138383034896E-3,10477627.66,4.0067610113948254E-3,5.1460284738128149E-3,-0.62460629532296641,-7.7496108284824E-4,379597.79000000004,4.6530686505708317E-2,37.502992550732088,81.768064968681472,0,0.1830626314625034,1.9665997796820458E-3,0.22018894477032755,11806368.508461537,4346090.13,0.26504211615598278,{"$f":"I610=Comparatives!$D$3","v":false},69,{"$f":"ROW()","v":610},{"$f":"NOT(ISNA(MATCH(BU610,Comparatives!$F:$F,0)))","v":false},{"$f":"BU610='List Box etc'!$G$18","v":false},{"$f":"K610=Assumptions!$F$16","v":true},false]
[null,"Korea",610,"Store 610","Store 610 Korea",7564611.9199999999,43," Brand Type 10"," Brand Type 10"," Classification Type 14"," Classification Type 14",1193558.6923076923,859122.76999999955,16173988.419999998,5429211.4799999995,93399.26999999999,5522610.7499999991,-4663487.9799999995,-435611.64000000013,0,-671162.87999999977,-1203553.08,-1737499.8900000001,-3159,-61342.530000000006,-44985.950000000004,-155829.60000000003,703293.16999999946,-106194.91999999998,-159478.43999999997,-14277678.840000002,9194453.4000000004,-5076918.1900000013,1664474.4000000004,0,0,0,0,0,12906026.539999997,0.70754120901816497,5334644.6400000006,0.29245879098183497,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},69,0.33567548949685722,5.7746591363022626E-3,0.34145014863315942,7.4412881272484563E-2,27989.60651162791,4.1496436288409301E-2,15608.439069767437,8495669.2300000023,1.8342239531846743E-2,19354597.030000001,8.0512965347953845E-3,9.6345809056786781E-3,3708.8009302325577,9.8601801768818127E-3,648135.04,4.0072678622580599E-2,15072.907906976745,40406.974186046515,73.465116279069761,0.29245879098183497,3.7926656312024251E-3,7.3794951579895615E-2,9689227.9223076943,703293.16999999946,5.2261241706800167E-2,{"$f":"I611=Comparatives!$D$3","v":false},69,{"$f":"ROW()","v":611},{"$f":"NOT(ISNA(MATCH(BU611,Comparatives!$F:$F,0)))","v":false},{"$f":"BU611='List Box etc'!$G$18","v":false},{"$f":"K611=Assumptions!$F$16","v":false},false]
[null,"Korea",611,"Store 611","Store 611 Korea",35680905.07,3250," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",70592702.84615384,1190440.4399999995,9362044.8099999987,3384746.5199999996,109156.84999999999,3493903.3699999992,-2302585.7399999998,-186459.97999999998,0,-299049.7699999999,-610822.78,-824328,-10080,-29908.010000000002,-9349.4500000000007,-190919.51999999993,999520.91999999958,-109106.48999999999,-75348.320000000007,-4423873.6800000006,1717674.8399999994,-13731724.200000003,4572732.24,0,0,0,0,0,8693661.790000001,0.81782817895446858,1936519.48,0.1821718210455314,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},69,0.36153923514493413,1.1659509457101178E-2,0.37319874460203528,6.5244590513768339E-2,187.94547076923078,3.1942783448394962E-2,92.015313846153816,11865190.800000004,1.609072481160605E-2,18155597.880000003,1.0515738521082507E-2,2.0392929522839994E-2,23.184098461538465,8.048275940691638E-3,334823.93,3.5763974302105483E-2,103.02274769230769,253.63938461538461,3.1015384615384614,0.1821718210455314,3.1946023125262106E-3,7.5403081569050778,82457893.646153837,999520.91999999958,8.7275460308046237E-3,{"$f":"I612=Comparatives!$D$3","v":false},69,{"$f":"ROW()","v":612},{"$f":"NOT(ISNA(MATCH(BU612,Comparatives!$F:$F,0)))","v":false},{"$f":"BU612='List Box etc'!$G$18","v":false},{"$f":"K612=Assumptions!$F$16","v":false},false]
[null,"Korea",612,"Store 612","Store 612 Korea",18610338.270000003,1633," Brand Type 4"," Brand Type 4"," Classification Type 7"," Classification Type 7",6525560.230769231,762129.200000001,6729784.0099999998,2321773.4100000011,93066.849999999991,2414840.2600000007,-1652711.06,-274368.98,0,-163027.33000000002,-518047.16999999993,-475855.14,-2032,-22436.97,52974.560000000005,-296172.71999999997,465956.48000000103,-40832.720000000001,-60906.25,-5034067.4400000004,2177353.08,-22690874.719999995,8602528.4400000013,0,0,0,0,0,6126888.5599999996,0.80262026445578172,1506719.5500000003,0.19737973554421834,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},69,0.34499969189947316,1.3829099100611402E-2,0.35882879100008452,7.6978275860000431E-2,317.23647887323938,2.4224749227873068E-2,99.833025107164744,16945060.639999993,1.7478410156931731E-2,27724942.159999996,1.0682536983875172E-2,4.4009245996588821E-2,37.297152480097978,9.0502533082038698E-3,284664.11,4.2299145050867688E-2,174.31972443355787,291.39935088793635,1.2443355786895285,0.19737973554421834,3.333980699330052E-3,0.96965373941759403,23470620.870769225,465956.48000000103,1.4293983420686792E-2,{"$f":"I613=Comparatives!$D$3","v":false},69,{"$f":"ROW()","v":613},{"$f":"NOT(ISNA(MATCH(BU613,Comparatives!$F:$F,0)))","v":false},{"$f":"BU613='List Box etc'!$G$18","v":false},{"$f":"K613=Assumptions!$F$16","v":false},false]
[null,"Korea",613,"Store 613","Store 613 Korea",6858655.2400000012,530," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",1279486.1538461538,2889158.29,15334315.619999999,5776237.080000001,197128.58,5973365.6600000011,-3066174.51,-342408.22000000003,-200.43,14469.100000000119,-776625.07000000007,-1543948.2600000002,-11070.270000000002,-67679.14,-12318.92,-25452.419999999984,2863705.87,-80309.8,-106399.94999999998,-8755612.5600000005,3321285.66,-2168080.9999999995,5512184.5199999996,0,0,0,0,0,13064853.08,0.75004504784473469,4353904.79,0.24995495215526523,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},69,0.3766869825260582,1.2855388195016165E-2,0.38954237072107439,5.0646216580221927E-2,1465.3303207547171,-9.4357650895932966E-4,-27.300188679245508,2090223.3800000008,1.2176889916904467E-2,10923693.560000001,2.3300195909193907E-3,1.6598341022016857E-3,200.7546226415094,6.9386826668173139E-3,502716.08,3.2783731107264118E-2,948.52090566037737,2913.1099245283021,21.265471698113213,0.24995495215526523,4.4135742133629046E-3,8.3439403854278685E-2,3369709.5338461548,2863705.87,0.61188307350829818,{"$f":"I614=Comparatives!$D$3","v":false},69,{"$f":"ROW()","v":614},{"$f":"NOT(ISNA(MATCH(BU614,Comparatives!$F:$F,0)))","v":false},{"$f":"BU614='List Box etc'!$G$18","v":false},{"$f":"K614=Assumptions!$F$16","v":false},false]
[null,"Korea",614,"Store 614","Store 614 Korea",26758332.060000002,920," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",3394147.3846153845,317582.94999999984,6155528.5399999991,2096548.6900000002,96642.06,2193190.75,-1875607.8,-272400,0,-226985.18,-554249.83000000007,-523760.64000000013,0,-27855.279999999999,-29266.639999999999,-157784.76,159798.1899999998,-56999.28,-55505.020000000004,-3708345.48,2044698.06,-11497523,5019564.7200000007,0,0,0,0,0,5502103.379999999,0.78694259637663078,1489643.4200000004,0.21305740362336928,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},69,0.34059604733795945,1.5700042550692163E-2,0.35629608988865158,9.0040981273721815E-2,602.44546739130442,3.6875010573827999E-2,246.72302173913042,8141605.6999999993,1.9380054231808354E-2,15205868.48,1.037657008591988E-2,2.5633015747499082E-2,60.331543478260876,9.0171005851595008E-3,386521.20000000007,6.2792528291973473E-2,420.13173913043488,569.30504347826104,0,0.21305740362336928,4.5252458532179926E-3,0.55139820448552168,11535753.084615383,159798.1899999998,9.9737482205164516E-3,{"$f":"I615=Comparatives!$D$3","v":false},69,{"$f":"ROW()","v":615},{"$f":"NOT(ISNA(MATCH(BU615,Comparatives!$F:$F,0)))","v":false},{"$f":"BU615='List Box etc'!$G$18","v":false},{"$f":"K615=Assumptions!$F$16","v":false},false]
[null,"Korea",615,"Store 615","Store 615 Korea",13697169.77,700.84," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",384867.53846153844,639493.24000000011,11371651.700000001,3537701.9,77541.939999999988,3615243.8400000003,-2968733.07,-457839.37999999995,-20720.16,4417.9800000000942,-809181.37000000011,-1207915.28,0,-50409.71,-1264.0100000000007,-35008.920000000042,604484.32000000007,-112176.57,-92051.810000000012,-2444861.52,1140874.2,-1254547.0399999986,5269987.8600000003,0,0,0,0,0,8795490.8900000006,0.68144044062289011,4111713.27,0.31855955937710989,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},69,0.31109833411447163,6.8188810249965696E-3,0.31791721513946825,7.1157769455777481E-2,1154.5878802579762,-3.8850820589238531E-4,-6.3038353975231063,-2711453.5000000019,-1.2911495624026013E-2,3699408.5599999987,9.4633829792511621E-3,3.0786134612265726E-3,131.3449717481879,8.0948495810859219E-3,621689.66999999993,5.467012940609145E-2,887.06362365161795,1723.5250271103248,29.56475087038411,0.31855955937710989,4.4329277162085427E-3,3.3844471200391968E-2,-2326585.9615384634,604484.32000000007,-0.18706753913025567,{"$f":"I616=Comparatives!$D$3","v":false},69,{"$f":"ROW()","v":616},{"$f":"NOT(ISNA(MATCH(BU616,Comparatives!$F:$F,0)))","v":false},{"$f":"BU616='List Box etc'!$G$18","v":false},{"$f":"K616=Assumptions!$F$16","v":false},false]
[null,"Korea",616,"Store 616","Store 616 Korea",18779110.189999998,1886," Brand Type 13"," Brand Type 13"," Classification Type 19"," Classification Type 19",7800573.692307692,2305841.6300000004,12703772.02,4670167.6100000013,137322.27999999997,4807489.8900000006,-2501648.2599999998,-152832.04999999999,0,-139819.43000000002,-734292.17999999993,-1019775.9000000001,-8216.0000000000018,-117859.13,-11634.74,-165165.47999999998,2140676.1500000004,-61773.360000000008,-80723.040000000008,-3626705.4000000008,1413595.5599999998,-12123159.839999998,4151152.7399999998,0,0,0,0,0,10812673.610000001,0.75446778425792882,3518850.9899999993,0.24553221574207107,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},69,0.36762054629503665,1.0809567409097756E-2,0.37843011370413437,5.7801114412630965E-2,389.33837751855776,1.1006135010914658E-2,74.135434782608712,10185116.939999999,1.6216355783932705E-2,15749865.239999998,1.0486786869803083E-2,1.300129439822866E-2,42.801187698833516,6.354257607340155E-3,344099.27999999997,2.7086386583313384E-2,182.44924708377516,540.70832449628847,4.3563096500530234,0.24553221574207107,9.2774909542181795E-3,0.61403602646733357,17985690.632307693,2140676.1500000004,8.5695170650349498E-2,{"$f":"I617=Comparatives!$D$3","v":false},69,{"$f":"ROW()","v":617},{"$f":"NOT(ISNA(MATCH(BU617,Comparatives!$F:$F,0)))","v":false},{"$f":"BU617='List Box etc'!$G$18","v":false},{"$f":"K617=Assumptions!$F$16","v":false},false]
[null,"Korea",617,"Store 617","Store 617 Korea",29104297.469999999,1500," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",2445745.846153846,1983196.7100000004,4889243.72,3627989.25,46345.619999999988,3674334.87,-1691138.16,-72122.94,0,-148589.06999999995,-561315.97000000009,-494000,0,-11336.71,-43217.840000000004,105402.96999999999,2088599.6800000004,-178524.81,-5540.1000000000022,-3069405.69,45326.75,-2814802.6000000015,-235536.35,0,0,0,0,0,4932020.4499999993,0.88489362409874706,641553.95000000007,0.1151063759012529,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},69,0.74203485401214575,9.4790979247808878E-3,0.75151395193692661,0.11480629769055574,374.21064666666672,3.0391013111532913E-2,99.059379999999962,6074417.8900000006,-1.7351945801015671E-2,5884208.290000001,-1.7912855018937471E-2,-2.155813373934241E-2,3.6934000000000013,1.1331200319054666E-3,305202.3,6.2423212561798821E-2,203.4682,329.33333333333331,0,0.1151063759012529,2.3187042105563107E-3,0.50022988957356496,8520163.7361538466,2088599.6800000004,0.17649798949507495,{"$f":"I618=Comparatives!$D$3","v":false},69,{"$f":"ROW()","v":618},{"$f":"NOT(ISNA(MATCH(BU618,Comparatives!$F:$F,0)))","v":false},{"$f":"BU618='List Box etc'!$G$18","v":false},{"$f":"K618=Assumptions!$F$16","v":false},false]
[null,"Korea",618,"Store 618","Store 618 Korea",9680624.4400000013,414.1," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",0,2578820.8699999992,18274995.940000001,6164697.5800000001,113692.83,6278390.4099999992,-3695009.2199999997,-315358.76999999996,0,-200729.58999999979,-1210425.5599999998,-1408024.3200000003,-4548.3600000000006,-53384.28,-51915.040000000008,-85518.749999999985,2493302.1199999992,-159364.35,-119440.98000000001,-448029.24000000005,364383.65,-31550635.120000005,27821489.82,-16200,16200,0,0,0,12643378.380000003,0.60992335936199416,8086075.8799999999,0.39007664063800584,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},69,0.33732962788280652,6.2212232699407101E-3,0.34355085115274714,6.6233971486179155E-2,2923.027191499637,1.0983837734302653E-2,484.7369958947109,3812790.8900000043,2.2429436197063481E-2,32014864.360000003,2.6712201257003852E-3,4.6795496032268876E-3,288.43511229171696,6.5357595915285331E-3,580022.43999999994,3.173858105929625E-2,1400.6820574740398,3400.2036223134514,10.983723738227482,0.39007664063800584,2.921165081254732E-3,0,3812790.8900000043,2493302.1199999992,0.47083031254305097,{"$f":"I619=Comparatives!$D$3","v":false},69,{"$f":"ROW()","v":619},{"$f":"NOT(ISNA(MATCH(BU619,Comparatives!$F:$F,0)))","v":false},{"$f":"BU619='List Box etc'!$G$18","v":false},{"$f":"K619=Assumptions!$F$16","v":false},false]
[null,"Korea",619,"Store 619","Store 619 Korea",61759264.990000002,2743," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",3371289.923076923,162878.89000000077,11577991.710000001,3438304.8900000011,132700.91000000003,3571005.8000000003,-3408126.9099999997,-677765.98,0,-182870.98999999973,-899141.41999999981,-1179459.4999999998,-9042,-50436.30999999999,53500.04,-145509.85000000003,17369.04000000075,-132328.54,-110993.1,-3456338.57,3398512.0199999996,-32153277.630000003,28626817.68,-2587335.48,2587335.48,0,0,0,8601093.0399999991,0.65824450869648832,4465621.42,0.34175549130351168,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},69,0.29696902330913838,1.1461479099642577E-2,0.30843050240878089,7.7659532198784048E-2,327.79490339044833,1.5794707284342988E-2,66.66824279985407,3584286.5000000042,4.0596601304053084E-2,38196951.68,3.8094623680713581E-3,1.2567797045002377E-2,40.46412686839227,9.5865589456360038E-3,807030.78999999992,6.9703866630251701E-2,294.21465184104994,429.98888078745892,3.2963908129784909,0.34175549130351168,4.3562226734397951E-3,0.29118088935623559,6955576.4230769277,17369.04000000075,1.7979399605918512E-3,{"$f":"I620=Comparatives!$D$3","v":false},69,{"$f":"ROW()","v":620},{"$f":"NOT(ISNA(MATCH(BU620,Comparatives!$F:$F,0)))","v":false},{"$f":"BU620='List Box etc'!$G$18","v":false},{"$f":"K620=Assumptions!$F$16","v":false},false]
[null,"Korea",620,"Store 620","Store 620 Korea",10530765.699999999,510," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",414625.53846153844,1960071.6400000004,11664050.539999997,4176320.2300000004,117009.26,4293329.49,-2333257.85,-15643.210000000001,-56810.289999999986,-156940.92999999988,-874122.1100000001,-962112.68999999983,-13710,-40171.009999999995,24772.91,-125498.96,1834572.6800000004,-99535.909999999974,-3965.6899999999896,-2940573.9200000004,2835938.2799999993,-17023064.310000002,12979574.290000001,-16200,16200,0,0,0,9798872.5499999989,0.74126422946171633,3420263.3,0.25873577053828373,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},69,0.35805059448927951,1.0031614626388616E-2,0.36808220911566808,7.4941557137663109E-2,1713.9649215686277,1.3455096877520896E-2,307.72731372548998,4148125.660000002,3.0254377587973058E-2,19979838.230000004,6.281280086220197E-3,1.0759466410885429E-2,7.7758627450980189,3.3999252544390898E-4,130577.21999999997,1.1194843468159389E-2,256.03376470588228,1886.4954705882349,138.27507843137252,0.25873577053828373,3.4440017095467767E-3,3.5547302975038254E-2,4562751.19846154,1834572.6800000004,0.28949470881633349,{"$f":"I621=Comparatives!$D$3","v":false},69,{"$f":"ROW()","v":621},{"$f":"NOT(ISNA(MATCH(BU621,Comparatives!$F:$F,0)))","v":false},{"$f":"BU621='List Box etc'!$G$18","v":false},{"$f":"K621=Assumptions!$F$16","v":false},false]
[null,"Korea",621,"Store 621","Store 621 Korea",21979952.02,1013," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",4171056.6923076925,998328.07,6480607.5399999991,2239962.73,-4469.5,2235493.23,-1237165.1599999999,-85862.890000000029,2666.9,-84005.94,-553999.85,-256582.66999999993,0,-2421.37,-56898.069999999985,-32049.960000000006,966278.11,-99986.959999999992,-44852.25,-7284127.7399999984,7237324.9000000004,-3983818.2599999988,1903572.78,-69684.24000000002,69684.24000000002,0,0,0,6410063.9499999993,0.87365161345290276,927029.98,0.12634838654709712,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},69,0.34564085483874252,-6.8967299322063259E-4,0.34495118184552187,8.548578919191889E-2,546.8902764067127,1.2962664299835076E-2,82.927877591312935,2127048.3199999966,1.5067810025115019E-2,11337630.239999996,2.826865872457666E-3,4.9455178086590338E-3,44.276653504442251,6.920994632549529E-3,245169.29,3.7831220064901513E-2,242.02299111549851,253.28990128331679,-2.6326752221125371,0.12634838654709712,3.7363317945959124E-4,0.64362124485441263,6298105.0123076886,966278.11,0.11046501095812646,{"$f":"I622=Comparatives!$D$3","v":false},69,{"$f":"ROW()","v":622},{"$f":"NOT(ISNA(MATCH(BU622,Comparatives!$F:$F,0)))","v":false},{"$f":"BU622='List Box etc'!$G$18","v":false},{"$f":"K622=Assumptions!$F$16","v":false},false]
[null,"Korea",622,"Store 622","Store 622 Korea",10781025.790000001,869," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",2154729.6153846155,5019381.6200000029,24924501.34,9143694.5200000033,238873.81,9382568.3300000019,-4363186.709999999,-306195.65999999997,-115374.17,80780.57000000024,-1729119.72,-1685105.34,0,-88933.659999999989,-30211.079999999998,-83326.44,4936055.1800000025,-236960.40999999997,-110414.45000000001,-1005196.8799999998,969841.16,-11163973,8089482.5000000009,-448648.92000000016,448648.92000000016,0,0,0,20908501.43,0.73991107502052278,7349625.9800000004,0.26008892497947728,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},69,0.36685566524557811,9.5838952499580875E-3,0.37643956049553617,6.9374295453808257E-2,1989.7810356731875,-3.241010477925182E-3,-92.958078250863338,3109846.2199999979,2.6794392424973366E-2,12617818.799999999,6.6038703931934738E-3,3.3431537451172133E-3,127.05920598388954,4.4299562303700638E-3,662300.80999999994,2.6572279259088276E-2,762.14132336018406,1939.1315765247411,132.76659378596088,0.26008892497947728,3.5681219369983991E-3,8.6450259766144455E-2,5264575.8353846129,4936055.1800000025,0.67507047874833415,{"$f":"I623=Comparatives!$D$3","v":false},69,{"$f":"ROW()","v":623},{"$f":"NOT(ISNA(MATCH(BU623,Comparatives!$F:$F,0)))","v":false},{"$f":"BU623='List Box etc'!$G$18","v":false},{"$f":"K623=Assumptions!$F$16","v":false},false]
[null,"Korea",623,"Store 623","Store 623 Korea",11750284.810000001,322," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",14160660.538461538,1528414.4999999995,11579648.66,4096742.7399999998,95611.570000000022,4192354.3099999996,-2663939.8099999996,-225379.59000000003,-28986.760000000002,-157283.76999999993,-827221.67,-952232.48,0,-36639.339999999997,-106726.12,-282249,1246165.4999999995,-91201.169999999984,-64636.29,-7082561.1599999992,5434987.8599999994,-19515970.07,12504560.16,0,0,0,0,0,11227589.43,0.85472966497753056,1908247.42,0.14527033502246947,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},70,0.35378817270609658,8.2568627777347449E-3,0.36204503548383132,7.1437544807166894E-2,2569.0113975155282,1.3582775662556236E-2,488.45891304347805,8658983.2100000009,3.2596090459447835E-2,26598531.23,1.0611450593243903E-2,2.4374573727351759E-2,200.73381987577639,5.5818869723807318E-3,459946.22000000003,3.9720222392308754E-2,1428.4044099378882,2957.2437267080745,90.020993788819879,0.14527033502246947,3.164114998287003E-3,1.2228920716202056,22819643.748461537,1246165.4999999995,3.9318718990102114E-2,{"$f":"I624=Comparatives!$D$3","v":true},70,{"$f":"ROW()","v":624},{"$f":"NOT(ISNA(MATCH(BU624,Comparatives!$F:$F,0)))","v":false},{"$f":"BU624='List Box etc'!$G$18","v":false},{"$f":"K624=Assumptions!$F$16","v":false},true]
[null,"Korea",624,"Store 624","Store 624 Korea",6628753.8000000007,400," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",1470762.6153846155,1274650.7800000003,9835619.6699999999,3475775.1200000006,123448.55999999998,3599223.6800000011,-2324572.9000000004,-387014.54000000004,-3023.74,-143758.22999999998,-704320.73999999987,-783255.22,0,-25531.599999999999,-27034.73,-227478.59999999995,1047172.1800000003,-85326.59,-47931.79,-4496926.2,3768274.02,-17232243.600000005,11158211.639999999,0,0,0,0,0,9541401.5500000007,0.85295157468835237,1644932.86,0.14704842531164775,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},71,0.3533864907974833,1.255117258921013E-2,0.36593766338669348,7.1609188198713647E-2,1760.8018499999996,1.4616082648913568E-2,359.39557499999995,6802684.1400000062,3.3439535824163626E-2,21729169.800000004,1.0468812296731186E-2,2.3128039476133989E-2,119.829475,4.8732862400320933E-3,524907.46,5.3368011128067536E-2,1312.26865,1958.13805,7.5593499999999993,0.14704842531164775,2.5958303448713974E-3,0.14953431148528901,8273446.7553846221,1047172.1800000003,9.1130576154284965E-2,{"$f":"I625=Comparatives!$D$3","v":true},71,{"$f":"ROW()","v":625},{"$f":"NOT(ISNA(MATCH(BU625,Comparatives!$F:$F,0)))","v":false},{"$f":"BU625='List Box etc'!$G$18","v":false},{"$f":"K625=Assumptions!$F$16","v":false},true]
[null,"Korea",625,"Store 625","Store 625 Korea",7056053.1800000006,400," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",6725321.923076923,1867805.1100000003,10680241.649999999,3843155.37,124415.76999999999,3967571.14,-2094064.3599999999,-135947.02000000002,-31564.910000000003,-114720.2099999999,-654240.66999999993,-857416.49999999988,0,-45931.810000000005,-19558.7,-164333.12000000002,1703471.9900000002,-107548.25000000001,-48763.770000000004,-2348075.2799999998,1637097.3,-13210377.079999998,7803161.4600000009,-66292.800000000003,60213.979999999996,0,0,0,10385754.050000001,0.8566537291788664,1737877.35,0.14334627082113369,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},72,0.35983786658984451,1.1649153088216877E-2,0.37148701967806136,6.1257103672368689E-2,1635.6016749999999,1.0741349658507017E-2,286.80052499999977,6124272.4199999971,2.6833084606644606E-2,15624745.159999998,1.0517491217757566E-2,1.53866481101577E-2,121.90942500000001,4.5657927599419071E-3,308985.78000000003,2.8930598213571326E-2,772.46445000000006,2143.5412499999998,78.912275000000008,0.14334627082113369,4.3006339655245543E-3,0.62969754275896217,12849594.34307692,1703471.9900000002,9.5450471046256133E-2,{"$f":"I626=Comparatives!$D$3","v":true},72,{"$f":"ROW()","v":626},{"$f":"NOT(ISNA(MATCH(BU626,Comparatives!$F:$F,0)))","v":false},{"$f":"BU626='List Box etc'!$G$18","v":false},{"$f":"K626=Assumptions!$F$16","v":false},true]
[null,"Korea",626,"Store 626","Store 626 Korea",1517584.34,61," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",1890661.3076923077,2435529.6799999997,16022287.799999999,4750878.3999999994,72154.37999999999,4823032.7799999993,-2387503.0999999996,34818.759999999995,9789.4000000000196,-297454.52000000008,-1082042.8899999999,-542700,0,-48437.57,-15569.03,-175598.38999999998,2259931.2899999996,-210686.94999999998,-108333.20000000001,-7251197.549999998,7214160.2199999988,-66731576.390000015,60171637.140000015,-17284.8,17284.8,0,0,0,13474231.610000003,0.74060372468890467,4719346.3599999994,0.25939627531109533,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},72,0.29651685572643377,4.503375604075717E-3,0.30102023133050948,6.7533607154403999E-2,17738.408032786883,1.8565046622118477E-2,4876.3036065573779,6596976.5799999982,2.6618010215825268E-2,74000058.74000001,2.3729493326075158E-3,1.0959632743583598E-2,1775.954098360656,6.761406445339224E-3,239874.78999999998,1.4971319514058411E-2,3932.3736065573767,8896.7213114754104,-160.48196721311507,0.25939627531109533,3.0231369330414853E-3,0.11800195648041648,8487637.8876923062,2259931.2899999996,0.19170828802198156,{"$f":"I627=Comparatives!$D$3","v":false},72,{"$f":"ROW()","v":627},{"$f":"NOT(ISNA(MATCH(BU627,Comparatives!$F:$F,0)))","v":false},{"$f":"BU627='List Box etc'!$G$18","v":false},{"$f":"K627=Assumptions!$F$16","v":false},false]
[null,"Korea",627,"Store 627","Store 627 Korea",7600189.5700000003,520," Brand Type 21"," Brand Type 21"," Classification Type 14"," Classification Type 14",0,1568581.3400000005,10663139.01,3617435.2600000012,217566.87999999998,3835002.1399999997,-2264001.73,-288053.40999999997,0,127196.89000000009,-684944.65,-1002939.7200000001,-8813.6600000000017,-37246.33,-18142.97,-92124.600000000035,1476456.7400000005,-96574.510000000009,-80820.63,-4964984.76,820984.08,-1930789.8400000019,2196991.83,0,0,0,0,0,9619423.9899999984,0.79440115335257644,2489601.7199999997,0.20559884664742364,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},72,0.33924675056824577,2.0403642848129764E-2,0.35965039341637539,6.423480453154104E-2,1317.2012500000001,-1.192865345567694E-2,-244.60940384615401,3877798.6900000013,2.3756932054665274E-2,6895774.6000000015,1.3359572396696379E-2,8.6395384992734928E-3,155.42428846153848,7.5794407185544145E-3,440017.22,4.1265261532026108E-2,846.18696153846145,1928.730230769231,16.949346153846157,0.20559884664742364,3.4929986343674238E-3,0,3877798.6900000013,1476456.7400000005,0.27413719426471822,{"$f":"I628=Comparatives!$D$3","v":false},72,{"$f":"ROW()","v":628},{"$f":"NOT(ISNA(MATCH(BU628,Comparatives!$F:$F,0)))","v":false},{"$f":"BU628='List Box etc'!$G$18","v":false},{"$f":"K628=Assumptions!$F$16","v":false},false]
[null,"Korea",628,"Store 628","Store 628 Korea",24704169.859999999,760," Brand Type 29"," Brand Type 29"," Classification Type 36"," Classification Type 36",7830519.846153846,-323421.84999999992,13048518.220000001,3556790.3800000008,93062.709999999992,3649853.09,-3957984.8099999996,-362857.13,-81623.640000000014,-454017.57000000018,-886549.20000000007,-1781237.1600000001,0,-49931.69,-23933.79,-131227.26,-454649.10999999993,-188223.13999999996,-109171.64,-4534517.7599999998,4228878.6399999997,-23631062.620000005,20467034.929999996,-390622.44,390622.44,0,0,0,10681135.760000002,0.72343874118588292,4083259.8299999996,0.27656125881411708,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},72,0.27258193766004496,7.1320519641348201E-3,0.2797139896241797,6.7942519223458619E-2,1166.512105263158,3.4794569187488952E-2,597.39153947368447,3469666.8100000098,3.7821285785075036E-2,28556202.820000004,4.5954029962307153E-3,1.0056870656689783E-2,143.64689473684211,8.3665929080489875E-3,624945.75,4.7894001407923846E-2,822.29703947368421,2343.733105263158,107.39952631578949,0.27656125881411708,3.8266176402672026E-3,0.60010797503058133,11300186.656153856,-454649.10999999993,-2.8968314343881491E-2,{"$f":"I629=Comparatives!$D$3","v":false},72,{"$f":"ROW()","v":629},{"$f":"NOT(ISNA(MATCH(BU629,Comparatives!$F:$F,0)))","v":false},{"$f":"BU629='List Box etc'!$G$18","v":false},{"$f":"K629=Assumptions!$F$16","v":false},false]
[null,"Korea",629,"Store 629","Store 629 Korea",3529141.6599999997,126.41," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",4189889.4615384615,725800.55000000016,8165347.5,2938264.8600000003,82584.42,3020849.2800000003,-2295048.73,-177562.39999999997,-151661.47999999998,-191541.63999999998,-689240.8,-776177.24,0,-33318.459999999992,-15737.33,133860.35999999999,859660.91000000015,-109717.62,-53174.33,-4362963.1199999992,2224061.34,13149383.159999998,-8397974.1600000001,0,0,0,0,0,7253709.1399999997,0.78296594531059549,2010690.1400000001,0.21703405468940457,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},72,0.35984565996731926,1.0114011681682867E-2,0.36995967164900212,8.4410467527560831E-2,5452.4230677952701,2.3457867531051186E-2,1515.2411992722093,-2612507.2199999988,5.1238273707048379E-2,-8786420.0399999991,1.5234914719601773E-2,-1.6393712576225322E-2,420.64971125702084,6.5121943677228684E-3,336335.80999999994,4.119063028242214E-2,2660.6740764180045,6140.1569496084176,1199.7585634047939,0.21703405468940457,4.0804705494775322E-3,0.5131305754639911,1577382.2415384627,859660.91000000015,0.39239433467712687,{"$f":"I630=Comparatives!$D$3","v":false},72,{"$f":"ROW()","v":630},{"$f":"NOT(ISNA(MATCH(BU630,Comparatives!$F:$F,0)))","v":false},{"$f":"BU630='List Box etc'!$G$18","v":false},{"$f":"K630=Assumptions!$F$16","v":false},false]
[null,"Korea",630,"Store 630","Store 630 Korea",10778951.530000001,400," Brand Type 29"," Brand Type 29"," Classification Type 36"," Classification Type 36",1976808.7692307692,2722995.33,12421139.720000003,4727780.7799999993,62201.640000000007,4789982.42,-2059267.89,-158786.71000000002,4809.8499999999985,-108188.82000000005,-888040.4,-533448.4800000001,-20767.439999999991,-48111.95,-21752.340000000004,-336987.8,2386007.5300000003,-148512.06000000003,-72563.790000000008,-8436240.3600000013,8099756.6999999993,-26556294.090000011,20950765.960000001,-16200,16200,0,0,0,9985174.2700000014,0.70768261351743655,4124504.3899999997,0.29231738648256356,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},72,0.38062375004022564,5.0077240416067067E-3,0.3856314740818324,7.1494276694280656E-2,2220.1010000000001,8.7100557951054133E-3,270.47205000000014,5942011.790000014,5.6712745095377735E-2,35008734.45000001,9.6258206785878233E-3,2.7130183509440461E-2,181.40947500000001,5.8419590823184132E-3,377163.06000000006,3.0364609730032084E-2,942.9076500000001,1333.6212000000003,39.893974999999983,0.29231738648256356,3.8733925456560267E-3,0.15914874269128412,7918820.559230783,2386007.5300000003,0.21694208231520729,{"$f":"I631=Comparatives!$D$3","v":false},72,{"$f":"ROW()","v":631},{"$f":"NOT(ISNA(MATCH(BU631,Comparatives!$F:$F,0)))","v":false},{"$f":"BU631='List Box etc'!$G$18","v":false},{"$f":"K631=Assumptions!$F$16","v":false},false]
[null,"Luxembourg",631,"Store 631","Store 631 Luxembourg",6551172.1800000006,143.38999999999999," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",1554082.076923077,1716817.3499999996,12218542.969999999,4366468.6399999997,107738.63,4474207.2699999996,-2753881.24,-241855.22999999998,-2196.1899999999991,-277694.31,-893962.71000000008,-987464.07000000007,-7440,-32544.639999999999,-21847.429999999993,-94490.4,1622326.9499999997,-126331.65999999999,-70832.87999999999,-901086.14000000025,860435.88,-11790545.519999996,7973607.3700000001,-33600,33600,0,0,0,12068284.84,0.87246684051620915,1764085.95,0.12753315948379085,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},72,0.35736410230916427,8.817633187895562E-3,0.36618173549705985,7.316442821332568E-2,6234.4843433991227,2.2727285133900054E-2,1936.6365157960809,3857588.4099999955,2.449468163971389E-2,12725231.659999996,7.4254365283594392E-3,7.7333606987347696E-3,493.98758630308947,5.7971625728137043E-3,422578.95999999996,3.4585053310984097E-2,2947.0601855080549,6886.5616151753966,67.202664063044836,0.12753315948379085,2.6635450789759757E-3,0.12719045803896512,5411670.4869230725,1622326.9499999997,0.21584377814993971,{"$f":"I632=Comparatives!$D$3","v":false},72,{"$f":"ROW()","v":632},{"$f":"NOT(ISNA(MATCH(BU632,Comparatives!$F:$F,0)))","v":false},{"$f":"BU632='List Box etc'!$G$18","v":false},{"$f":"K632=Assumptions!$F$16","v":false},false]
[null,"Luxembourg",632,"Store 632","Store 632 Luxembourg",20639615.270000003,850," Brand Type 4"," Brand Type 4"," Classification Type 7"," Classification Type 7",1980277.6153846155,3647352.3900000006,21698598.25,7421605.2500000019,226372.83,7647978.080000001,-4000625.69,-282991.7,0,-289370.02999999991,-1969139.39,-640069.58000000007,-7440,-57483.859999999993,-88796.579999999987,-111083.20999999999,3536269.1800000006,-217507.46,-171081.28999999998,-5778476.7299999995,5688841.419999999,-27292799.369999994,23286680.509999998,-41448,41448,0,0,0,18968289.449999999,0.76987870067130515,5669733.9600000009,0.23012129932869485,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},72,0.34203155266031998,1.0432601562176947E-2,0.35246415422249688,9.0749612823491949E-2,2316.6345764705879,1.3335885879171937E-2,340.4353294117646,4095754.1699999943,2.7121552073033756E-2,33112724.099999994,3.3546986247501155E-3,5.1193726304416915E-3,201.27210588235292,7.8844397241190443E-3,646779.6,2.9807436985013536E-2,760.91717647058817,753.02303529411779,8.7529411764705891,0.23012129932869485,2.6491969360278836E-3,9.1262928257801884E-2,6076031.7853846103,3536269.1800000006,0.41904221365735206,{"$f":"I633=Comparatives!$D$3","v":false},72,{"$f":"ROW()","v":633},{"$f":"NOT(ISNA(MATCH(BU633,Comparatives!$F:$F,0)))","v":false},{"$f":"BU633='List Box etc'!$G$18","v":false},{"$f":"K633=Assumptions!$F$16","v":false},false]
[null,"Luxembourg",633,"Store 633","Store 633 Luxembourg",2392825.3499999996,225," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",995887.4615384615,1725889.1599999992,15196670.769999998,4366375.3499999987,132137.37,4498512.7199999988,-2772623.5600000005,-467703.61,-1716.9599999999998,13352.469999999719,-782222.72999999986,-1029976.2900000003,-4686.6000000000004,-42078.1,-31694.379999999997,-81610.590000000026,1644278.5699999991,-166291.01,-75788.38,-5733427.5599999996,5679189.0499999998,-23498991.270000007,21587265.599999998,-270537.23999999993,270537.23999999993,0,0,0,13346302.609999999,0.77711717380214007,3827816.12,0.22288282619785987,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},72,0.28732446837104175,8.6951525106969216E-3,0.29601962088173867,5.1473295818463008E-2,3476.545466666666,-8.7864442166892594E-4,-59.34431111110986,1965964.1800000106,4.1511738021594871E-2,29502956.070000004,2.7661834904396418E-3,5.370294009468762E-3,336.83724444444448,4.9871699628852338E-3,707767.1,4.657382598543984E-2,3145.6315555555557,4577.6724000000013,28.460266666666669,0.22288282619785987,2.768902520614389E-3,6.5533265582383982E-2,2961851.6415384719,1644278.5699999991,0.39970961198618893,{"$f":"I634=Comparatives!$D$3","v":false},72,{"$f":"ROW()","v":634},{"$f":"NOT(ISNA(MATCH(BU634,Comparatives!$F:$F,0)))","v":false},{"$f":"BU634='List Box etc'!$G$18","v":false},{"$f":"K634=Assumptions!$F$16","v":false},false]
[null,"Luxembourg",634,"Store 634","Store 634 Luxembourg",16585467.379999999,1543," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",6117754.076923077,1040652.5799999995,8109340.450000002,2915775.7600000002,114141.97999999998,3029917.7399999998,-1989265.1600000001,-293911.7,-4001.19,26212.099999999966,-542698.16,-883532.33,0,-35447.65,-1290.6199999999988,-35566.68,1005085.8999999994,-76259.070000000007,-63894.11,-2965108.65,2933580.9099999997,-20315078.399999999,18901918.91,-18924,18924,0,0,0,7034640.1099999994,0.76734125220132676,2132910.9499999997,0.23265874779867329,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},72,0.35955769497875745,1.4075371567363404E-2,0.37363306654612077,6.6922601578529098E-2,351.71624108878808,-3.2323343879340962E-3,-16.987751134154223,1444687.2300000004,2.4618948144229106E-2,23299111.049999997,1.5265251933292109E-3,4.3858905936055492E-3,41.409014906027217,7.8790760350923462E-3,406909.04000000004,5.0177821798072363E-2,263.71292287751135,572.60682436811408,2.5931237848347375,0.23265874779867329,4.371212457851611E-3,0.75440834117688027,7562441.3069230774,1005085.8999999994,9.5691565544782392E-2,{"$f":"I635=Comparatives!$D$3","v":false},72,{"$f":"ROW()","v":635},{"$f":"NOT(ISNA(MATCH(BU635,Comparatives!$F:$F,0)))","v":false},{"$f":"BU635='List Box etc'!$G$18","v":false},{"$f":"K635=Assumptions!$F$16","v":false},false]
[null,"Luxembourg",635,"Store 635","Store 635 Luxembourg",331986447.31,11715," Brand Type 2"," Brand Type 2"," Classification Type 9"," Classification Type 9",7254934.230769231,697328.36000000022,5468552.120000001,1950227.5400000003,-557.39,1949670.1500000001,-1252341.79,-44322.93,0,-54141.630000000005,-375446.14,-325322.42000000004,-2388,-3401.84,-39101.949999999997,10120.470000000001,707448.83000000019,-10443.1,-85352.760000000009,-1967501.51,13097.4,-9277163.3900000006,-38696.449999999997,0,0,0,0,0,5288324.4800000004,0.91185843969764568,511177.12,8.8141560302354247E-2,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},72,0.3566259399572112,-1.019264309398225E-4,0.35652401352627133,6.8655492671797005E-2,32.04832607767819,9.9005420103776935E-3,4.6215646606914218,11270263.949999999,-8.9797985609733671E-4,11244664.9,-9.0002415278733663E-4,-1.8506671926901191E-3,7.2857669654289383,1.5607926582219352E-2,97269.82,1.7787124976693096E-2,8.303014938113531,27.769732821169445,0.20384122919334188,8.8141560302354247E-2,6.2207325181349823E-4,1.3266645487817403,18525198.180769231,707448.83000000019,2.7495692765584737E-2,{"$f":"I636=Comparatives!$D$3","v":false},72,{"$f":"ROW()","v":636},{"$f":"NOT(ISNA(MATCH(BU636,Comparatives!$F:$F,0)))","v":false},{"$f":"BU636='List Box etc'!$G$18","v":false},{"$f":"K636=Assumptions!$F$16","v":true},false]
[null,"Luxembourg",636,"Store 636","Store 636 Luxembourg",10817520.02,725," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",3796941.230769231,1775632.8899999994,12527085.630000001,4100131.8899999997,156621.4,4256753.29,-2481120.4,-247486.60000000003,-81224,-198193.70000000033,-755679.64,-875029.89000000013,0,-33799.910000000003,-15458.989999999998,-24948.36000000003,1750684.5299999993,-98218.73000000001,-55578.160000000011,-2721603.48,1570754.5799999998,1504722.0000000012,-1209537,0,0,0,0,0,11845770.35,0.83272770187160716,2379492.3899999997,0.16727229812839295,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},72,0.32730133816447771,1.250262069135389E-2,0.33980395885583164,6.0323658855679106E-2,1042.3167448275863,1.5821213796556471E-2,273.37062068965565,855663.89999999898,2.9156728477150971E-2,1216881.4799999988,2.0501881580119088E-2,1.991553401714875E-3,76.659531034482768,4.4366392664308791E-3,394964.23,3.1528820163417369E-2,544.7782482758621,1206.9377793103449,112.03310344827587,0.16727229812839295,2.6981463205660232E-3,0.30309852929210246,4652605.1307692304,1750684.5299999993,0.27092195150281279,{"$f":"I637=Comparatives!$D$3","v":false},72,{"$f":"ROW()","v":637},{"$f":"NOT(ISNA(MATCH(BU637,Comparatives!$F:$F,0)))","v":false},{"$f":"BU637='List Box etc'!$G$18","v":false},{"$f":"K637=Assumptions!$F$16","v":false},false]
[null,"Luxembourg",637,"Store 637","Store 637 Luxembourg",13453667.99,900," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",308584.84615384613,8106042.7599999979,29417920.970000003,9937587.2299999986,895753.83999999985,10833341.07,-2727298.3100000015,-175410.23,-2056,-322494.73000000091,-884509.91999999981,-925468.41999999981,0,-31723.960000000003,-10388.969999999999,-249719.63999999998,7856323.1199999982,-129464.59,-38478.28,-3922068.3600000013,1471457.94,-16622882.000000004,6848035.9800000004,37214.87999999999,-18918.539999999997,0,0,0,32120773.039999999,0.95898638872766762,1373730.5499999998,4.1013611272332336E-2,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},72,0.33780725837608361,3.0449257135250228E-2,0.36825651551133387,3.0067043857450397E-2,982.78879999999981,1.0962526220968391E-2,358.32747777777877,12207160.100000003,2.0456816979077707E-2,20507735.480000008,1.2176851034749152E-2,8.4886909667974391E-3,42.75364444444444,1.3079877411880884E-3,346987.75,1.1795114629407476E-2,385.54194444444443,1028.2982444444442,2.2844444444444445,4.1013611272332336E-2,1.078388919201723E-3,1.0489689141137362E-2,12515744.946153849,7856323.1199999982,0.45195493122750835,{"$f":"I638=Comparatives!$D$3","v":false},72,{"$f":"ROW()","v":638},{"$f":"NOT(ISNA(MATCH(BU638,Comparatives!$F:$F,0)))","v":false},{"$f":"BU638='List Box etc'!$G$18","v":false},{"$f":"K638=Assumptions!$F$16","v":false},false]
[null,"Luxembourg",638,"Store 638","Store 638 Luxembourg",7787618.8500000006,614," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",2963432.153846154,4690673.1099999994,21733036.669999998,7368056.46,223415.13,7591471.5899999999,-2900798.4800000004,-217639.75999999998,-50615.110000000008,-393538.29000000004,-842575.71,-933482.75999999989,0,-62823.39,-15239.430000000008,-175468.10000000003,4515205.01,-95805.709999999992,-72510.350000000006,-12378383.680000002,11361874.719999999,-29025761.179999992,22734844.780000001,-41392.80000000001,41392.80000000001,0,0,0,19379943.400000002,0.78881666486924085,5188431.3100000005,0.21118333513075926,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},72,0.33902563051259049,1.0279977593209482E-2,0.34930560810579997,3.8769350219846663E-2,1372.2731433224756,1.810783720542998E-2,640.94184039087952,7307425.359999992,2.4012301372312646E-2,41445537.659999989,4.233703069301673E-3,8.0737957913729532E-3,118.09503257328991,3.3364113400725245E-3,391508.28999999992,1.8014431022445789E-2,637.63565146579788,1520.3302280130292,82.435032573289917,0.21118333513075926,2.8906862374516026E-3,0.13635610148934399,10270857.513846146,4515205.01,0.31652153705933472,{"$f":"I639=Comparatives!$D$3","v":false},72,{"$f":"ROW()","v":639},{"$f":"NOT(ISNA(MATCH(BU639,Comparatives!$F:$F,0)))","v":false},{"$f":"BU639='List Box etc'!$G$18","v":false},{"$f":"K639=Assumptions!$F$16","v":false},false]
[null,"Luxembourg",639,"Store 639","Store 639 Luxembourg",28007747.070000004,1481," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",1471469.1538461538,2154473.9699999997,20145165.93,6895874.3300000001,133840.49,7029714.8200000012,-4875240.8500000006,-388171.09,-23822.16,-245201.26000000013,-1442579.3699999999,-2237136.0200000005,-6600,-63134.71,-25852.42,-181372.67,1973101.2999999996,-157889.88,-107353.45999999999,-3160096.830000001,1955345.38,-26868240.519999996,20632306.32,-18924,18924,0,0,0,15874231.179999998,0.69435025637958692,6987762.5100000007,0.30564974362041308,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},72,0.3423091353013244,6.6438018165283982E-3,0.34895293711785286,7.1609207638827319E-2,974.05764348413231,1.2171717068601982E-2,165.56465901417968,7440685.6499999985,2.4375800636061012E-2,30047261.349999998,6.0362462950388001E-3,9.0032849880824998E-3,72.487143821742066,5.328993584516978E-3,635048.10000000009,3.1523597383444339E-2,428.79682646860238,1510.5577447670496,20.541634031060095,0.30564974362041308,3.1339880852497897E-3,7.3043287851744881E-2,8912154.8038461525,1973101.2999999996,0.15940397886568439,{"$f":"I640=Comparatives!$D$3","v":false},72,{"$f":"ROW()","v":640},{"$f":"NOT(ISNA(MATCH(BU640,Comparatives!$F:$F,0)))","v":false},{"$f":"BU640='List Box etc'!$G$18","v":false},{"$f":"K640=Assumptions!$F$16","v":false},false]
[null,"Luxembourg",640,"Store 640","Store 640 Luxembourg",24217162.829999998,1057.03," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",2059912.923076923,7599992.9399999976,54762968.210000001,17164316.920000002,964207.48,18128524.399999999,-10521485.850000001,-349580.58999999997,-87007.56,-1130750.4300000013,-2851171.1199999996,-5046892.0999999987,-6938.75,-147262.97999999998,-54985.95,-174641.42999999996,7425351.5099999979,-751914.2300000001,-234089.18000000002,-1630035.1199999996,1514157.5200000003,-37094810.689999998,30519973.310000002,-181812,161953.56,0,0,0,42097888.550000004,0.6816449087730635,19661376.439999998,0.3183550912269365,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},72,0.31342926581663461,1.7606925108634465E-2,0.33103619092526904,5.2063852877122924E-2,2697.3417216162266,2.0648085137823492E-2,1069.7429874270374,6710573.4199999971,2.6024814731853429E-2,38906657.809999995,4.4887286606024712E-3,3.1890424443448912E-3,221.4593530931005,4.2745889722839046E-3,1303743.75,2.3807032244865238E-2,1233.4027889463875,4774.5968420953041,88.877619367473017,0.3183550912269365,2.68909784866462E-3,3.7615070738637797E-2,8770486.3430769201,7425351.5099999979,0.6095731614039992,{"$f":"I641=Comparatives!$D$3","v":false},72,{"$f":"ROW()","v":641},{"$f":"NOT(ISNA(MATCH(BU641,Comparatives!$F:$F,0)))","v":false},{"$f":"BU641='List Box etc'!$G$18","v":false},{"$f":"K641=Assumptions!$F$16","v":false},false]
[null,"Luxembourg",641,{"$f":"\"Store \"&C642","v":"Store 641"},{"$f":"D642&\" \"&B642","v":"Store 641 Luxembourg"},18097627.41,1100," Brand Type 13"," Brand Type 13"," Classification Type 21"," Classification Type 21",474326.46153846156,3147253.56,15735975.880000003,4881389.4499999993,526753.17000000004,5408142.6200000001,-2257380.3799999994,-68331.849999999991,0,-286996.79999999941,-953785.39,-267286.95,-1602,-24506.82,-18767.919999999998,-41578.559999999998,3105675,-132694.22999999998,-45003.17,-212857.56000000003,139138.85999999999,-4630312.29,2492483.9800000004,-62578.920000000013,62578.920000000013,0,0,0,16541032.570000002,0.92448596743420464,1351107.66,7.5514032565795502E-2,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},72,{"$f":"IF(N642,O642/N642)","v":0.31020570234885225},{"$f":"IF(N642,P642/N642)","v":3.3474452046503768E-2},{"$f":"IF(N642,Q642/N642)","v":0.3436801543953561},{"$f":"IFERROR(-V642/N642,FALSE)","v":6.0611772493387922E-2},{"$f":"IFERROR(-V642/G642,FALSE)","v":867.07762727272734},{"$f":"IFERROR(-U642/N642,FALSE)","v":1.8238258763777371E-2},{"$f":"IFERROR(-U642/G642,FALSE)","v":260.90618181818127},{"$f":"-SUM(AE642:AL642)","v":2211547.0099999998},{"$f":"IFERROR(-AA642/BA642,FALSE)","v":1.8800667501976367E-2},{"$f":"-(AE642+AG642+AI642+AK642)","v":4905748.7699999996},{"$f":"IFERROR(-AA642/BC642,FALSE)","v":8.4754768230824017E-3},{"$f":"IFERROR(-AA642/N642,FALSE)","v":2.6422612945692942E-3},{"$f":"IFERROR(-AD642/G642,FALSE)","v":40.911972727272726},{"$f":"IFERROR(-AD642/N642,FALSE)","v":2.859890631708314E-3},{"$f":"-(S642+Y642+Z642+AC642)","v":244300.81999999995},{"$f":"IF(N642,BH642/N642)","v":1.5524986938401427E-2},{"$f":"IF(G642,BH642/G642)","v":222.0916545454545},{"$f":"IF(G642,-W642/G642)","v":242.98813636363639},{"$f":"IF(G642,-SUM(X642,T642)/G642)","v":1.4563636363636363},{"$f":"AQ642","v":7.5514032565795502E-2},{"$f":"IF(N642,-Y642/N642)","v":1.5573752900287234E-3},{"$f":"IF(N642,L642/N642)","v":3.0142805578478142E-2},{"$f":"BA642+L642","v":2685873.4715384613},{"$f":"AB642","v":3105675},{"$f":"BQ642*(1-0.28)/BP642","v":0.83253586726822837},{"$f":"I642=Comparatives!$D$3","v":false},72,{"$f":"ROW()","v":642},{"$f":"NOT(ISNA(MATCH(BU642,Comparatives!$F:$F,0)))","v":false},{"$f":"BU642='List Box etc'!$G$18","v":false},{"$f":"K642=Assumptions!$F$16","v":false},{"$f":"AR642=H642","v":false}]
[null,"Luxembourg",642,"Store 642","Store 642 Luxembourg",17892140.23,460," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",2033229.076923077,662186.77999999968,8949436.6699999999,2635365.33,39326.839999999997,2674692.17,-2000033.9100000004,-265377.83999999997,-13995.799999999997,-42271.950000000361,-654699.18999999994,-655983.06999999983,0,-45700.78,-20310.329999999998,-51453.82,610732.95999999973,-166945.57,-74836.810000000012,-8537211.1800000034,8490661.6800000016,-30815842.799999993,29744555.229999997,-288576.59999999992,288576.59999999992,0,0,0,7218310.1399999997,0.71429801499084034,2887150.0300000003,0.28570198500915966,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},72,0.29447276149058443,4.3943369231082561E-3,0.29886709841369269,7.3155352022844136E-2,1423.259108695652,4.723420206067603E-3,91.895543478261658,1117837.0700000003,4.6029802894262568E-2,39641630.579999998,1.2979743579457977E-3,5.7493920452537269E-3,162.68871739130438,8.3621810801640106E-3,498334.52,5.5683339452023861E-2,1083.3359130434783,1426.0501521739127,30.425652173913036,0.28570198500915966,5.106553818431568E-3,0.2271907329920328,3151066.1469230773,610732.95999999973,0.13954887352313466,{"$f":"I643=Comparatives!$D$3","v":false},72,{"$f":"ROW()","v":643},{"$f":"NOT(ISNA(MATCH(BU643,Comparatives!$F:$F,0)))","v":false},{"$f":"BU643='List Box etc'!$G$18","v":false},{"$f":"K643=Assumptions!$F$16","v":false},false]
[null,"Luxembourg",643,"Store 643","Store 643 Luxembourg",20662182.399999999,2232," Brand Type 13"," Brand Type 13"," Classification Type 19"," Classification Type 19",607498.23076923075,582901.06999999937,8498648.6199999992,2753054.8299999991,92109.280000000013,2845164.11,-2262263.04,-161107.57,-2762.4,-257040.80999999994,-623313.14,-884111.54999999981,-18600,-38416.29,-11992.059999999998,-266317.56,316583.50999999937,-105814.85,-50264.92,-4017352.3199999989,2558763.06,-21361935.440000001,11806503,0,0,0,0,0,8080044.3999999994,0.83763076068695053,1566263.7100000002,0.1623692393130495,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$f":"AS643+BY644","v":72},0.3239403054647057,1.0838108988673545E-2,0.3347784144533793,7.3342618087909608E-2,279.26215949820789,3.0244903806836053E-2,115.16165322580642,11014021.699999999,2.4179865198558671E-2,25379287.760000002,1.0493500153291929E-2,3.1336459701754325E-2,22.520125448028672,5.9144603156919325E-3,317330.77,3.7338968133500738E-2,142.17328405017923,396.10732526881714,9.5709677419354851,0.1623692393130495,4.5202821904643002E-3,7.1481744678747627E-2,11621519.930769229,316583.50999999937,1.9613624427602061E-2,{"$f":"I644=Comparatives!$D$3","v":false},{"$f":"BT643+BS644","v":72},{"$f":"ROW()","v":644},{"$f":"NOT(ISNA(MATCH(BU644,Comparatives!$F:$F,0)))","v":false},{"$f":"BU644='List Box etc'!$G$18","v":false},{"$f":"K644=Assumptions!$F$16","v":false},false]
[null,"Luxembourg",644,"Store 644","Store 644 Luxembourg",16519072.23,800," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",1677105.4615384615,1363704.6200000008,9943704.3100000005,3309781.8500000006,123378.73,3433160.5800000005,-2065843.8499999999,-241714.7,-24742.359999999997,-53544.159999999858,-720897.70000000019,-621179.65000000014,0,-38060.980000000003,-7423.8099999999959,-87835.76,1275868.8600000008,-104127.77,-65584.03,-6163999.1199999982,6041303.4800000004,-6421232.6400000025,4333028.7200000007,0,0,0,0,0,8725253.6699999999,0.77801086860552082,2489568.67,0.22198913139447912,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},72,0.33285199829116807,1.2407723133513007E-2,0.34525972142468103,7.2497901941333986E-2,901.12212500000021,5.3847297074343372E-3,66.930199999999829,2210899.5599999996,3.9728516658621982E-2,12585231.760000002,6.9792723467493765E-3,8.8333036926356457E-3,81.980037499999995,6.5955330081612206E-3,391327.26,3.9354273598668582E-2,489.15907500000003,776.47456250000016,30.927949999999996,0.22198913139447912,3.8276459972490877E-3,0.16866002942704775,3888005.0215384611,1275868.8600000008,0.23627170595487185,{"$f":"I645=Comparatives!$D$3","v":false},72,{"$f":"ROW()","v":645},{"$f":"NOT(ISNA(MATCH(BU645,Comparatives!$F:$F,0)))","v":false},{"$f":"BU645='List Box etc'!$G$18","v":false},{"$f":"K645=Assumptions!$F$16","v":false},false]
[null,"Luxembourg",645,"Store 645","Store 645 Luxembourg",15105944.309999999,769," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",2545221.153846154,2284809.12,11078327.43,3926116.9900000012,130069.77,4056186.7599999993,-1771377.6400000001,-148704.90000000002,-5609.61,-120159.06000000001,-663080.05000000016,-496675.55,0,-43117.35,-9021.6599999999926,-331957.76000000001,1952851.36,-110286.65,-56729.500000000007,-3004731.1199999992,2038387.2200000002,-26867574.409999996,8397558.3400000017,-239196.96000000008,239196.96000000008,0,0,0,9175759.5100000016,0.73268650175909456,3347686.0400000005,0.26731349824090544,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},72,0.35439618613980622,1.1740921255655647E-2,0.36613710739546174,5.9853805025150822E-2,862.26274382314716,1.0846317800159117E-2,156.25365409622887,19436359.969999991,1.7079214447168943E-2,30111502.489999995,1.1024284162181642E-2,2.9964609919459657E-2,73.770481144343307,5.1207639743863402E-3,311130.56000000006,2.8084614935415395E-2,404.59110533159958,645.87197659297783,7.2946814044213264,0.26731349824090544,3.892045100891191E-3,0.22974778186765996,21981581.123846143,1952851.36,6.3965051980481968E-2,{"$f":"I646=Comparatives!$D$3","v":false},72,{"$f":"ROW()","v":646},{"$f":"NOT(ISNA(MATCH(BU646,Comparatives!$F:$F,0)))","v":false},{"$f":"BU646='List Box etc'!$G$18","v":false},{"$f":"K646=Assumptions!$F$16","v":false},false]
[null,"Luxembourg",646,"Store 646","Store 646 Luxembourg",6165579.2699999996,350," Brand Type 15"," Brand Type 15"," Classification Type 25"," Classification Type 25",1799129.4615384615,3514656.4600000018,19782232.709999997,7492408.0000000019,156766.57999999999,7649174.5800000019,-4134518.1199999996,-331139.88,-82157.149999999965,-242625.06999999966,-1102750.9000000001,-1998459.7199999997,-5970,-100422.93999999999,-8794.9900000000016,-239597.74,3275058.7200000016,-195870.63,99312.93,-19069729.140000004,11873166.860000001,-22825530.07,21740159.549999997,0,0,0,0,0,15351383.319999997,0.68991985845022641,6899582.6900000004,0.31008014154977359,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},73,0.37874430605664444,7.9246150977060267E-3,0.38666892115435048,5.5744511560747903E-2,3150.7168571428574,1.2264797081137951E-2,693.21448571428471,8281932.8000000045,2.8930171952131736E-2,41895259.210000008,5.7189702252232457E-3,1.2111764304485326E-2,-283.75122857142856,-5.0203094592956091E-3,636228.43999999994,3.2161609325239815E-2,1817.7955428571427,5709.8849142857134,251.79185714285705,0.31008014154977359,5.0764209213470524E-3,9.0946734269736623E-2,10081062.261538466,3275058.7200000016,0.23390811575447421,{"$f":"I647=Comparatives!$D$3","v":true},73,{"$f":"ROW()","v":647},{"$f":"NOT(ISNA(MATCH(BU647,Comparatives!$F:$F,0)))","v":false},{"$f":"BU647='List Box etc'!$G$18","v":false},{"$f":"K647=Assumptions!$F$16","v":false},true]
[null,"Luxembourg",647,"Store 647","Store 647 Luxembourg",5095572.5,273," Brand Type 15"," Brand Type 15"," Classification Type 25"," Classification Type 25",5523364.076923077,1906910.9899999998,11332149.600000001,4018023.46,138806.83000000002,4156830.2900000005,-2249919.2999999998,-174529.59,-13529.28,-248350.02999999991,-630550.26,-836049.96,0,-54264.630000000005,-18223.820000000003,-219713.03999999992,1687197.95,-181077.63,-57945.160000000011,-2737289.52,1319380.7999999998,-15908673.449999996,7022517.5999999996,0,0,0,0,0,9597774.1500000004,0.74594362740114795,3268847.1299999994,0.25405637259885211,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},74,0.35456851540329115,1.2248940836432303E-2,0.36681745623972351,5.5642599352906524E-2,2309.7079120879121,2.1915526953509321E-2,909.70706959706922,10304064.569999995,2.132294867791187E-2,18645962.969999995,1.1783410722927119E-2,1.938846977452538E-2,212.25333333333336,5.1133423088590363E-3,428095.67000000004,3.7777093059202113E-2,1568.1160073260075,3062.454065934066,49.557802197802204,0.25405637259885211,4.7885557387982239E-3,0.48740656202800892,15827428.646923073,1687197.95,7.675172961440957E-2,{"$f":"I648=Comparatives!$D$3","v":true},74,{"$f":"ROW()","v":648},{"$f":"NOT(ISNA(MATCH(BU648,Comparatives!$F:$F,0)))","v":false},{"$f":"BU648='List Box etc'!$G$18","v":false},{"$f":"K648=Assumptions!$F$16","v":false},true]
[null,"Luxembourg",648,"Store 648","Store 648 Luxembourg",3628970.6199999996,367.4," Brand Type 15"," Brand Type 15"," Classification Type 25"," Classification Type 25",2161361.6153846155,615915.12999999989,13267942.059999999,4083127.45,195234.84,4278362.29,-3662008.56,-501556.69999999995,-43688.28,-171255.40000000017,-911011.61999999988,-1341283.5499999998,-4885.3200000000006,-49030.93,-23347.1,-109245.56,506669.56999999989,-108212.34999999999,-131216.10999999999,-5219616.4200000009,5090707.8999999994,-13522673.180000002,10175918.51,-27696,27696,0,0,0,10679192.249999998,0.71387039812825392,4280375.03,0.28612960187174619,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},75,0.3077438408711291,1.4714779361947259E-2,0.32245862023307631,6.866261669520736E-2,2479.6179096352748,1.2907457631752741E-2,466.12792596624979,3475663.1900000032,3.1431572631754313E-2,18769985.600000001,5.8202260954318468E-3,8.2337983920921648E-3,357.14782253674468,9.8897108087009546E-3,682147.08,5.1413178993035186E-2,1856.6877517691889,3650.7445563418614,132.20903647250952,0.28612960187174619,3.6954434816095366E-3,0.1629010441567014,5637024.8053846192,506669.56999999989,6.471536014025206E-2,{"$f":"I649=Comparatives!$D$3","v":true},75,{"$f":"ROW()","v":649},{"$f":"NOT(ISNA(MATCH(BU649,Comparatives!$F:$F,0)))","v":false},{"$f":"BU649='List Box etc'!$G$18","v":false},{"$f":"K649=Assumptions!$F$16","v":false},true]
[null,"Luxembourg",649,"Store 649","Store 649 Luxembourg",1850285.8199999998,88," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",2535902.769230769,4627241.3400000017,20735032.209999997,7139423.8600000022,541255.14,7680679.0000000009,-3053437.66,-175255.05,-18223.299999999996,-104344.62999999992,-1025684.83,-1204254.4800000002,-1869,-82687.149999999994,-23021.160000000003,-86603.24,4540638.1000000015,-158267.09,-52914.240000000005,-5285327.5200000005,5250823.3199999994,-35657479.760000005,32370214.550000001,-17004,17004,0,0,0,18137540.390000001,0.77542089194368935,5253034.4300000006,0.22457910805631071,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},75,0.34431698912706937,2.6103414478370859E-2,0.37042040360544015,4.9466276184771847E-2,11655.509431818182,5.0322868536310768E-3,1185.7344318181808,3321769.4100000076,2.6071418364949001E-2,40959811.280000009,2.1143466557495328E-3,4.1766629114872262E-3,601.29818181818189,2.5519246589103808E-3,439230.44999999995,2.1183012669166237E-2,4991.2551136363627,13684.710000000003,228.32159090909087,0.22457910805631071,3.9877994479372942E-3,0.12230040173305182,5857672.1792307766,4540638.1000000015,0.55811580641054526,{"$f":"I650=Comparatives!$D$3","v":false},75,{"$f":"ROW()","v":650},{"$f":"NOT(ISNA(MATCH(BU650,Comparatives!$F:$F,0)))","v":false},{"$f":"BU650='List Box etc'!$G$18","v":false},{"$f":"K650=Assumptions!$F$16","v":false},false]
[null,"Luxembourg",650,"Store 650","Store 650 Luxembourg",1986538.06,126.18," Brand Type 22"," Brand Type 22"," Classification Type 14"," Classification Type 14",0,552431.37999999989,27697033.899999999,7802387.5899999999,249060.55,8051448.1399999987,-7499016.7599999998,-814938.31000000017,-192699.07,-451132.19000000012,-2035726.42,-3317561.3999999994,-16939.46,-98654,-37906.58,-500096.01000000007,52335.369999999777,-574598,-264628.28999999998,-10878879.529999999,9212136.3699999973,-70399338.049999997,44183661.459999993,-19744.800000000003,19744.800000000003,0,0,0,16102859.390000002,0.51489981232072113,15170912.719999999,0.48510018767927893,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},75,0.28170480702628597,8.9923184879374396E-3,0.29069712551422333,7.3499798835860178E-2,16133.511016008875,1.6288104770670053E-2,3575.3066254556988,27882419.75,1.7935889871968522E-2,81297962.379999995,6.1513966077337756E-3,1.8055941000960397E-2,2097.2284831193529,9.5543909487001057E-3,1526096.8900000001,5.5099650580273878E-2,12094.602076398796,26292.291963861146,1661.4243937232525,0.48510018767927893,3.5618976514304661E-3,0,27882419.75,52335.369999999777,1.3514417592827407E-3,{"$f":"I651=Comparatives!$D$3","v":false},75,{"$f":"ROW()","v":651},{"$f":"NOT(ISNA(MATCH(BU651,Comparatives!$F:$F,0)))","v":false},{"$f":"BU651='List Box etc'!$G$18","v":false},{"$f":"K651=Assumptions!$F$16","v":false},false]
[null,"Luxembourg",651,"Store 651","Store 651 Luxembourg",6366538.9499999993,114," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",2227296.846153846,3468012.9299999997,16042763.919999998,5548047.9899999993,300265.28999999998,5848313.2800000003,-2375419.3200000003,-172195.52000000002,-34194.9,-167151.34000000008,-836450.12,-832966.56000000017,-1602,-39803.530000000006,298.11999999998767,-134416.02000000002,3333596.9099999997,-83512.48000000001,-65386.080000000002,-4562578.16,3962423.16,-25711871.930000003,18836709.419999998,-24600,24600,0,0,0,14743568.77,0.8140868892973484,3366990.3900000006,0.18591311070265157,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},75,0.3458286874796821,1.8716556043417737E-2,0.36454524352309992,5.2138778839550488E-2,7337.2817543859646,1.0419111122841987E-2,1466.2398245614042,7475317.5100000054,1.7981312475381386E-2,30299050.090000004,4.436311356320808E-3,8.3786073690474173E-3,573.56210526315795,4.0757365953933457E-3,295213.41000000003,1.8401655193090945E-2,2589.5913157894738,7306.7242105263176,314.0078947368421,0.18591311070265157,2.4810893059629348E-3,0.13883498237963512,9702614.3561538514,3333596.9099999997,0.24737557189188777,{"$f":"I652=Comparatives!$D$3","v":false},75,{"$f":"ROW()","v":652},{"$f":"NOT(ISNA(MATCH(BU652,Comparatives!$F:$F,0)))","v":false},{"$f":"BU652='List Box etc'!$G$18","v":false},{"$f":"K652=Assumptions!$F$16","v":false},false]
[null,"Luxembourg",652,"Store 652","Store 652 Luxembourg",4069008.34,459," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",10264890.615384616,25021.999999999993,558484.14,207841.77,2963.5299999999997,210805.3,-185783.3,0,0,-587.52,-89114.5,-28060,-1113.02,-2212.0300000000002,-6068.65,0,25021.999999999993,-10574.58,-9330.7000000000007,-244727.34,0,-501632.58,0,0,0,0,0,0,505820.92000000004,0.7952570054126965,130226.19,0.20474299458730341,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},75,0.37215339722986579,5.3063816637657782E-3,0.37745977889363158,0.1595649609673786,194.14923747276688,1.0519904826661684E-3,1.28,746359.92,0,746359.92,0,0,20.328322440087149,1.6707188855891234E-2,18855.260000000002,3.3761495894941623E-2,41.078997821350768,61.132897603485837,2.424880174291939,0.20474299458730341,3.960774964889782E-3,18.379914271844168,11011250.535384616,25021.999999999993,1.636130241711071E-3,{"$f":"I653=Comparatives!$D$3","v":false},75,{"$f":"ROW()","v":653},{"$f":"NOT(ISNA(MATCH(BU653,Comparatives!$F:$F,0)))","v":false},{"$f":"BU653='List Box etc'!$G$18","v":false},{"$f":"K653=Assumptions!$F$16","v":false},false]
[null,"Luxembourg",653,"Store 653","Store 653 Luxembourg",7669359.3199999994,369," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1632818.3846153845,966802.18999999983,12207921.52,4307968.1400000006,99491.409999999989,4407459.5500000007,-3440657.3600000003,-242002.18,0,-104277.81000000029,-1207573.0700000003,-1392506.37,-2804.92,-46179.38,4120.8700000000008,-5147.16,961655.0299999998,-155046.28,-95624.599999999991,0,0,-647780.32000000007,211058.58,0,0,0,0,0,11434795.640000001,0.82669464152043393,2397150.3600000003,0.1733053584795661,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},75,0.35288301394650518,8.149741939035662E-3,0.36103275588554085,9.8917171774217008E-2,3272.5557452574535,8.5418152327702956E-3,282.59569105691133,436721.74000000011,1.1785902849718448E-2,647780.32000000007,7.9458418866445325E-3,4.2162459773086746E-4,259.14525745257453,7.8329959644104913E-3,439106.97,3.5969019728757233E-2,1189.9917886178862,3773.7300000000005,7.6014092140921408,0.1733053584795661,3.7827389309756966E-3,0.13375072750429876,2069540.1246153847,961655.0299999998,0.33456303328676845,{"$f":"I654=Comparatives!$D$3","v":false},75,{"$f":"ROW()","v":654},{"$f":"NOT(ISNA(MATCH(BU654,Comparatives!$F:$F,0)))","v":false},{"$f":"BU654='List Box etc'!$G$18","v":false},{"$f":"K654=Assumptions!$F$16","v":false},false]
[null,"Malaysia ",654,"Store 654","Store 654 Malaysia ",48174635.810000002,2992.509," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",1385141.3846153845,1511272.82,16984541.460000001,4852894.1100000003,57608.950000000004,4910503.0600000015,-3399230.24,-469930.47000000009,13200,-487414.74000000005,-797926.78,-1241212.3999999999,0,-49837.09,35732.31,-114175.23,1397097.59,-126052.54999999999,-92397.340000000011,-3335071.0800000005,3286258.41,-19976256.940000001,18139735.279999997,-238076.64,238076.64,0,0,0,15348744.82,0.7954542101562514,3946828.23,0.20454578984374863,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},75,0.28572417580003362,3.3918460581154838E-3,0.28911602185814922,4.6979589168137603E-2,266.64139690139615,2.869755071974725E-2,162.87828708284587,1885334.3300000057,6.0559672723935205E-2,23549404.660000004,4.8483276604411613E-3,6.7223027638922189E-3,30.876211232781593,5.4400844566574484E-3,610087.80000000005,3.5920180797156476E-2,203.87166755388205,414.77315523528915,-4.4110143027138768,0.20454578984374863,2.9342617295480401E-3,8.1553063288609048E-2,3270475.7146153902,1397097.59,0.30757307271987971,{"$f":"I655=Comparatives!$D$3","v":false},75,{"$f":"ROW()","v":655},{"$f":"NOT(ISNA(MATCH(BU655,Comparatives!$F:$F,0)))","v":false},{"$f":"BU655='List Box etc'!$G$18","v":false},{"$f":"K655=Assumptions!$F$16","v":false},false]
[null,"Malaysia ",655,"Store 655","Store 655 Malaysia ",54290352.799999997,4082," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",1650925.3846153845,840357.60000000033,11264133.59,3471814.8400000003,88185.45,3560000.2900000005,-2711699.6199999996,-426995.85,-1990.9,-40800.659999999996,-804888.69000000018,-994080.56,-8202,-40141.469999999994,6381.7599999999993,-71848.98,768508.62000000034,-115002.04000000001,-78757.83,-2985627.4799999995,2945406.99,-18250600.899999999,16560422,-250315.08,250315.08,0,0,0,9481855.2699999996,0.74246073720463712,3288995.4899999998,0.25753926279536288,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},75,0.30821854270995025,7.8288711062774238E-3,0.3160474138162277,7.145588993320881E-2,197.1799828515434,3.622174726001274E-3,9.9952621264086225,1730399.3899999969,4.1521616578933336E-2,21486543.459999997,3.3439059257602899E-3,6.3785624900423435E-3,19.293931896129347,6.9919119274223741E-3,575757.6,5.1114237539862127E-2,141.04791768740813,243.52781969622734,2.4970357667809897,0.25753926279536288,3.563653580568019E-3,0.14656479092906288,3381324.7746153814,768508.62000000034,0.16364183959907844,{"$f":"I656=Comparatives!$D$3","v":false},75,{"$f":"ROW()","v":656},{"$f":"NOT(ISNA(MATCH(BU656,Comparatives!$F:$F,0)))","v":false},{"$f":"BU656='List Box etc'!$G$18","v":false},{"$f":"K656=Assumptions!$F$16","v":false},false]
[null,"Malaysia ",656,"Store 656","Store 656 Malaysia ",5059840.4000000004,651," Brand Type 6"," Brand Type 6"," Classification Type 11"," Classification Type 11",2152783.076923077,2277302.080000001,14676401.18,5215722.4700000007,276132.08,5491854.5500000007,-3198975.8099999991,-321436.3,-22519.679999999997,-162665.1199999997,-869270.81,-1329000.1300000001,-8431.8000000000011,-63737.259999999995,-10100.199999999999,-231304.17000000004,2045997.9100000011,-126901.01000000001,-81816.679999999993,-4132719.9600000004,2291857.38,-17999083.48,8339871.71,0,0,0,0,0,12238886.630000003,0.74102672084400611,4277233.8899999997,0.25897327915599389,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},75,0.35538156841253643,1.8814699640147068E-2,0.37419626805268352,5.9229152933253357E-2,1335.2854224270354,1.1083447365943407E-2,249.86961597542197,11500074.350000001,2.0113276050254408E-2,22131803.440000001,1.0451212013836683E-2,1.5760278501735534E-2,125.6784639016897,5.5747099712356047E-3,522174.77,3.5579210706749027E-2,802.11178187403993,2041.4748540706607,47.544516129032253,0.25897327915599389,4.3428398568755942E-3,0.14668330815709393,13652857.426923078,2045997.9100000011,0.10789818198020948,{"$f":"I657=Comparatives!$D$3","v":false},75,{"$f":"ROW()","v":657},{"$f":"NOT(ISNA(MATCH(BU657,Comparatives!$F:$F,0)))","v":false},{"$f":"BU657='List Box etc'!$G$18","v":false},{"$f":"K657=Assumptions!$F$16","v":false},false]
[null,"Malaysia ",657,"Store 657","Store 657 Malaysia ",49785256.710000008,3522," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",10586151.076923076,3922298.6999999997,16516542.209999997,6041259.6399999987,139828.31000000003,6181087.9499999993,-2258789.25,-196098.99,-8817.7999999999993,-51880.819999999789,-895088.78,-754274.34,-6600,-71982.099999999991,91998.140000000029,-198012.84000000005,3724285.86,-198283.59000000003,-57305.58,-2936481.48,1837878.9600000004,-13201230.239999998,8270900.5800000001,0,0,0,0,0,13963676.110000001,0.74610487845968565,4751757.2200000007,0.25389512154031435,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},75,0.36577024193007524,8.4659554174323793E-3,0.37423619734750768,5.4193472738989244E-2,254.14218625780808,3.14114294265469E-3,14.730499716070355,6028932.1799999978,3.2843766373235286E-2,16137711.719999999,1.2270193162181489E-2,1.1988758753639882E-2,16.270749574105622,3.469586991719377E-3,374366.54,2.2666157070899407E-2,106.29373651334468,214.160800681431,4.3775695627484383,0.25389512154031435,4.3581821839451468E-3,0.64094233177412008,16615083.256923074,3724285.86,0.16138864775671191,{"$f":"I658=Comparatives!$D$3","v":false},75,{"$f":"ROW()","v":658},{"$f":"NOT(ISNA(MATCH(BU658,Comparatives!$F:$F,0)))","v":false},{"$f":"BU658='List Box etc'!$G$18","v":false},{"$f":"K658=Assumptions!$F$16","v":false},false]
[null,"Malaysia ",658,"Store 658","Store 658 Malaysia ",4408709.3800000008,154," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",15751392.153846154,2522183.4299999997,16838113.640000001,5173254.3100000005,219154.50000000003,5392408.8100000005,-2870225.38,-302483.46000000002,0,-80790.899999999907,-980660.5199999999,-1054586.08,0,-57048.509999999995,34036.659999999996,-116571.52,2405611.9099999997,-164014.74,-101128.22000000002,-9356259,9313690.4400000013,-24784231.640000004,22946299.439999998,-426927.72,426927.72,0,0,0,14186389.510000002,0.74833964089858929,4770764.0799999991,0.25166035910141082,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},75,0.30723479010799692,1.3015383117464221E-2,0.32025017322546118,5.8240521531484325E-2,6367.9254545454542,4.7980968490482232E-3,524.61623376623311,1880500.7600000051,6.1989615999942314E-2,34567418.359999999,3.3722946500075283E-3,6.9230747868975658E-3,656.67675324675338,6.0059114792861091E-3,489510.05000000005,2.9071549252235599E-2,3178.6366883116884,6847.9615584415587,0,0.25166035910141082,3.3880582599512608E-3,0.93546061575613371,17631892.913846157,2405611.9099999997,9.8233387853657206E-2,{"$f":"I659=Comparatives!$D$3","v":false},75,{"$f":"ROW()","v":659},{"$f":"NOT(ISNA(MATCH(BU659,Comparatives!$F:$F,0)))","v":false},{"$f":"BU659='List Box etc'!$G$18","v":false},{"$f":"K659=Assumptions!$F$16","v":false},false]
[null,"Malaysia ",659,"Store 659","Store 659 Malaysia ",6402419.620000001,450," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",1845179.7692307692,3911067.38,17602519.5,6380408.3300000001,124245.54000000001,6504653.8700000001,-2593586.4899999998,-191888.43,0,-16954.069999999861,-894403.49,-1230888.8400000003,0,-54072.299999999996,110898.11000000004,-325279.79000000004,3585787.59,-139460.30000000002,-69231.460000000006,-8362539.8400000008,6442558.3799999999,-27234196.609999999,19564548.910000004,-442688.16,431953.52,0,0,0,14995340.980000002,0.75218334585610291,4940411.47,0.24781665414389709,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},75,0.36247131156423373,7.0583952484756518E-3,0.36952970681270941,5.0811106330545468E-2,1987.563311111111,9.6316155195850584E-4,37.6757111111108,9600363.799999997,3.3882027470667327E-2,36039424.609999999,9.0256654627539033E-3,1.8479160895120725E-2,153.84768888888891,3.9330426533542547E-3,274522.91999999993,1.5595660609834855E-2,610.05093333333321,2735.3085333333343,0,0.24781665414389709,3.0718500269237025E-3,0.10482475359455044,11445543.569230767,3585787.59,0.22556963320995993,{"$f":"I660=Comparatives!$D$3","v":false},75,{"$f":"ROW()","v":660},{"$f":"NOT(ISNA(MATCH(BU660,Comparatives!$F:$F,0)))","v":false},{"$f":"BU660='List Box etc'!$G$18","v":false},{"$f":"K660=Assumptions!$F$16","v":false},false]
[null,"Malaysia ",660,"Store 660","Store 660 Malaysia ",42149442.180000007,2532.12," Brand Type 13"," Brand Type 13"," Classification Type 19"," Classification Type 19",1381052.1538461538,1342386.2099999993,10035108.469999999,3016891.77,143136,3160027.7699999996,-1817641.5599999998,-161492.80999999997,-44224.820000000007,-155860.84000000008,-518113.99,-624241.28,0,-36835.850000000006,-16979.580000000002,-17831.7,1324554.5099999993,-98170.44,-60491.630000000005,-3293373.54,3206630.1599999997,-14589249.030000001,13597826.210000001,-13231.200000000003,13231.200000000003,0,0,0,9555520.0600000005,0.84178731127453077,1795945.9600000004,0.15821268872546915,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},75,0.30063369808298646,1.4263522953230223E-2,0.31489722103621665,5.1630133500689512E-2,204.61668088400234,1.553155508641952E-2,61.553496674723192,1078166.2000000011,1.6538915799808956E-2,17895853.77,9.9641516013572137E-4,1.7769314654951609E-3,23.889716917049746,6.0279996156334531E-3,313478.68,3.1238195475130726E-2,123.80087831540369,246.5291060455271,17.465530859516932,0.15821268872546915,3.6706977418451371E-3,0.13762204543925113,2459218.3538461551,1324554.5099999993,0.38779771048327993,{"$f":"I661=Comparatives!$D$3","v":false},75,{"$f":"ROW()","v":661},{"$f":"NOT(ISNA(MATCH(BU661,Comparatives!$F:$F,0)))","v":false},{"$f":"BU661='List Box etc'!$G$18","v":false},{"$f":"K661=Assumptions!$F$16","v":false},false]
[null,"Malaysia ",661,"Store 661","Store 661 Malaysia ",9197349.4500000011,488.6," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",7551609.461538462,1279480.1800000002,11367070.190000001,3944838.2,136884.43999999997,4081722.64,-2802242.46,-240950.69999999998,-97790.010000000024,-41414.609999999935,-943474.09999999986,-1124050.8800000004,0,-41588.06,-6755.0599999999995,-108367.88,1171112.3,-107830.70999999999,-65810.11,-5992817.2799999993,5961988.3200000003,-33985382.630000003,30328645.469999999,-14884.799999999997,14884.799999999997,0,0,0,10405252.5,0.80859961541355518,2462985.7500000005,0.19140038458644487,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},75,0.3470408939209691,1.2042191849965163E-2,0.35908308577093423,8.3000639938865348E-2,1930.9744167007773,3.6433847339513905E-3,84.761788784281478,3687566.1200000048,2.9387372720519479E-2,39993084.710000001,2.7096654530602724E-3,9.5334926404637595E-3,134.69117887842816,5.7895402157273025E-3,397124.53,3.493640167273393E-2,812.78045435939418,2300.5544003274667,200.14328694228411,0.19140038458644487,3.6586437230401226E-3,0.66434088426601512,11239175.581538467,1171112.3,7.5023372478053157E-2,{"$f":"I662=Comparatives!$D$3","v":false},75,{"$f":"ROW()","v":662},{"$f":"NOT(ISNA(MATCH(BU662,Comparatives!$F:$F,0)))","v":false},{"$f":"BU662='List Box etc'!$G$18","v":false},{"$f":"K662=Assumptions!$F$16","v":false},false]
[null,"Malaysia ",662,"Store 662","Store 662 Malaysia ",22185103.710000001,1258," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",1011595.0769230769,-573738.35,4616123.8599999994,1184174.7600000002,61235.100000000006,1245409.8600000003,-1819148.2100000002,-195382.49,-80239.799999999988,-29282.280000000057,-692051.26000000013,-663245.4600000002,0,-34050.699999999997,-15325.27,91018.760000000038,-482719.58999999991,-134030.53,-81422.33,-4560000.4799999995,2836890.0999999992,2658886.5400000014,-429468.88999999966,-145462.79999999996,145462.79999999996,0,0,0,3636836.0600000005,0.71565971468893175,1444959.08,0.28434028531106825,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},75,0.25653010965784623,1.3265480272446593E-2,0.26979558993029285,0.1499204269618537,550.12023847376804,6.3434779672484915E-3,23.276852146263955,-506307.27000000142,0.17976980658405278,2046576.7399999981,-4.4473660929030261E-2,-1.9717573176210236E-2,64.723632750397456,1.7638679651893051E-2,378788.99,8.205780466211321E-2,301.10412559618442,527.2221462639111,63.783624801271849,0.28434028531106825,7.3764701798967767E-3,0.21914383313862748,505287.80692307546,-482719.58999999991,-0.68784185970454625,{"$f":"I663=Comparatives!$D$3","v":false},75,{"$f":"ROW()","v":663},{"$f":"NOT(ISNA(MATCH(BU663,Comparatives!$F:$F,0)))","v":false},{"$f":"BU663='List Box etc'!$G$18","v":false},{"$f":"K663=Assumptions!$F$16","v":false},false]
[null,"Malaysia ",663,"Store 663","Store 663 Malaysia ",40829274.269999996,1520.82," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",1377132.076923077,4239358.08,26209160.549999997,9148958.6600000001,360253.13999999996,9509211.8000000007,-5269853.72,-454820.06000000006,-237552.83999999997,-464207.42000000039,-1430801.26,-1984300.96,0,-74996.710000000006,-18026.14,-110984.71,4128373.37,-267732.47000000003,-95463.09,-431116.56,368448.48000000004,-15833786.98,11551246.720000001,-26400,26400,0,0,0,23541262.990000002,0.792035520484905,6181220.8899999997,0.20796447951509492,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},75,0.34907484513081827,1.3745313945203789E-2,0.36282015907602205,5.4591647728297811E-2,940.80907668231612,1.7711647769657408E-2,305.23495219684145,4345208.34,2.554186159000146E-2,16291303.540000001,6.8125125609193576E-3,4.2345770589741387E-3,62.770801278257785,3.6423558785059983E-3,815575.38000000012,3.1117951238617606E-2,536.27344458910341,1304.7572756802251,156.20049710024853,0.20796447951509492,2.8614693651453104E-3,5.254392159168475E-2,5722340.4169230768,4128373.37,0.51944285202072715,{"$f":"I664=Comparatives!$D$3","v":false},75,{"$f":"ROW()","v":664},{"$f":"NOT(ISNA(MATCH(BU664,Comparatives!$F:$F,0)))","v":false},{"$f":"BU664='List Box etc'!$G$18","v":false},{"$f":"K664=Assumptions!$F$16","v":false},false]
[null,"Malaysia ",664,"Store 664","Store 664 Malaysia ",41271131.18,1500," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",994153.07692307688,6228975.7400000002,26498160.98,9568466.0299999993,328397.99,9896864.0199999977,-3672274.1900000004,-320153.18,-36259.969999999987,-227333.46999999977,-1225765.68,-1222120.7500000002,-14685.38,-95559.02,33770.979999999996,-129637.15999999999,6099338.5800000001,-119511.45000000001,-158089.03999999998,-3547336.5999999996,3354218.5999999996,-41018197.409999989,36455242.43,-887586,887586,0,0,0,22235580.34,0.73984464684742146,7818810.7199999997,0.26015535315257854,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},75,0.36109924900909102,1.2393237034368714E-2,0.37349248604345969,4.6258518880807252E-2,817.17711999999995,8.5792168811859842E-3,151.55564666666652,4756072.9799999893,2.725718477095368E-2,45453120.00999999,2.852106961446848E-3,4.8923078132798023E-3,105.39269333333331,5.9660381759821272E-3,501452.67000000004,1.8924055536475953E-2,334.30178000000001,814.74716666666677,33.963566666666658,0.26015535315257854,3.6062510176508105E-3,3.7517814072962764E-2,5750226.0569230663,6099338.5800000001,0.7637132408582028,{"$f":"I665=Comparatives!$D$3","v":false},75,{"$f":"ROW()","v":665},{"$f":"NOT(ISNA(MATCH(BU665,Comparatives!$F:$F,0)))","v":false},{"$f":"BU665='List Box etc'!$G$18","v":false},{"$f":"K665=Assumptions!$F$16","v":false},false]
[null,"Malaysia ",665,"Store 665","Store 665 Malaysia ",10105460.17,901," Brand Type 13"," Brand Type 13"," Classification Type 21"," Classification Type 21",1610666.2307692308,3464275.6500000004,18973963.059999999,6244417.2599999998,396423.56000000011,6640840.8200000003,-3176565.17,-264601.56000000006,0,-57690.359999999877,-1226713.5799999998,-1173780.1199999999,0,-65714.62,26716.610000000011,-102588.73999999999,3361686.91,-121282.07999999999,-67788.989999999991,-842231.5199999999,494620.66999999993,-12701654.430000002,9405916.4499999993,-16200,16200,0,0,0,15491280.129999999,0.72716209814095278,5812470.6699999999,0.27283790185904733,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},75,0.3291045334205473,2.0893028975887556E-2,0.34999756239643487,6.4652470130823578E-2,1361.5023085460598,3.0405013342531448E-3,64.029256381797865,3643348.8300000019,2.8157814358939638E-2,13560085.950000001,7.5654933440890164E-3,5.4068166821865833E-3,75.237502774694775,3.572737534358834E-3,424881.65,2.2392878528140238E-2,471.56675915649282,1302.7526304106548,0,0.27283790185904733,3.4634103477589463E-3,8.4888234770771759E-2,5254015.0607692329,3361686.91,0.46067903255032361,{"$f":"I666=Comparatives!$D$3","v":false},75,{"$f":"ROW()","v":666},{"$f":"NOT(ISNA(MATCH(BU666,Comparatives!$F:$F,0)))","v":false},{"$f":"BU666='List Box etc'!$G$18","v":false},{"$f":"K666=Assumptions!$F$16","v":false},false]
[null,"Malaysia ",666,"Store 666","Store 666 Malaysia ",14762200.43,848.98," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",267305,2821801.8999999994,7810288.3499999996,5542492.6599999992,0,5542492.6599999992,-2720690.76,-174202.93,-1021.37,-21800.559999999812,-570957.6,-1371324.2699999998,0,-45338.57,63317.280000000035,-4597.2599999999975,2817204.6399999997,-40915.85,-54733.680000000008,-3417224.8299999996,11080.48,-20628304.010000002,40404.53,0,0,0,0,0,9357857.5300000012,1,0,0,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},75,0.70963995330594931,0,0.70963995330594931,7.310326769177479E-2,672.52184974911063,2.7912618616699105E-3,25.678531885320986,23994043.829999998,1.9160005010293414E-4,24045528.84,1.911898062459082E-4,5.8861591198486264E-4,64.469928620226639,7.0078949133805038E-3,197140.06999999998,2.5241074486065548E-2,232.2081438903154,1615.2609837687576,1.2030554312233503,0,5.8049802988387753E-3,3.4224728719522889E-2,24261348.829999998,2817204.6399999997,8.3605711908804864E-2,{"$f":"I667=Comparatives!$D$3","v":false},75,{"$f":"ROW()","v":667},{"$f":"NOT(ISNA(MATCH(BU667,Comparatives!$F:$F,0)))","v":false},{"$f":"BU667='List Box etc'!$G$18","v":false},{"$f":"K667=Assumptions!$F$16","v":false},false]
[null,"Malaysia ",667,"Store 667","Store 667 Malaysia ",33768935,1608," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",409739.84615384613,2373246.2000000002,13795467.899999999,4685304.080000001,-2381.6299999999997,4682922.4500000011,-2309676.2500000005,-174505.44999999998,0,-48263.530000000115,-705207.11,-948390.94000000006,0,-15216.31,-43289.15,-162704.25000000003,2210541.9500000002,-171096.32000000001,-90146.959999999992,-6013589.7600000016,5956885.4399999995,-24194797.890000008,21227532.609999999,-219381.36,219381.36,0,0,0,11023794.120000001,0.70332795566842121,4649966.6500000004,0.29667204433157873,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},75,0.33962632612120403,-1.7263858081971979E-4,0.3394536875403843,5.111875255785997E-2,438.56163557213927,3.4985062014460649E-3,30.014633084577188,3023969.6000000089,5.3804856371571841E-2,30427769.010000009,5.3472290376112589E-3,1.1794036358853769E-2,56.061542288557206,6.5345344321376736E-3,404107.23,2.9292752730771823E-2,251.31046641791045,589.79536069651749,0,0.29667204433157873,1.1029933968386822E-3,2.9701047410928785E-2,3433709.446153855,2210541.9500000002,0.46351918499765965,{"$f":"I668=Comparatives!$D$3","v":false},75,{"$f":"ROW()","v":668},{"$f":"NOT(ISNA(MATCH(BU668,Comparatives!$F:$F,0)))","v":false},{"$f":"BU668='List Box etc'!$G$18","v":false},{"$f":"K668=Assumptions!$F$16","v":false},false]
[null,"Malaysia ",668,"Store 668","Store 668 Malaysia ",11133539.59,796," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",1768928,-532486.40999999992,10690900.209999997,3811480.5999999996,-5452.17,3806028.4299999997,-4338514.84,-104306.78000000001,0,-124337.29000000005,-737827.7699999999,-3501491.55,0,-43361.490000000005,-5361.65,-353099.82999999996,-885586.23999999987,-20484.95,-79985.950000000012,-11857191.050000001,6955330.8499999987,-21147837.889999997,11078748.73,-111925.04999999999,88607.87,0,0,0,12850587.140000001,1,0,0,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},75,0.35651633867415927,-5.0998231139602059E-4,0.35600635636276329,6.9014559626125266E-2,926.91930904522599,1.1630198351650323E-2,156.20262562814077,14994266.540000001,2.3548989812742113E-2,33116953.989999998,1.0662207342698911E-2,3.3028072759459425E-2,100.48486180904524,7.4816852116141898E-3,173514.87000000002,1.6230145880297208E-2,217.98350502512565,4398.8587311557785,0,0,4.0559250529193756E-3,0.16546108982902952,16763194.540000001,-885586.23999999987,-3.8037027565272163E-2,{"$f":"I669=Comparatives!$D$3","v":false},75,{"$f":"ROW()","v":669},{"$f":"NOT(ISNA(MATCH(BU669,Comparatives!$F:$F,0)))","v":false},{"$f":"BU669='List Box etc'!$G$18","v":false},{"$f":"K669=Assumptions!$F$16","v":false},false]
[null,"Malaysia ",669,"Store 669","Store 669 Malaysia ",7769496.8400000008,500," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",806978.84615384613,2518501.9300000011,12857015.639999999,4545522.9399999995,-1652.0899999999997,4543870.8500000006,-2025368.92,-223011.56,0,16343.179999999946,-635683.0199999999,-719900.25000000012,0,-50153.85,-40386.100000000006,-315545.43,2202956.5000000009,-153151.53000000003,-74810.7,-5346351.1199999982,3141654.96,-25884314.730000004,13412992.4,0,0,0,0,0,9732879.8800000008,0.67729752755056682,4637289.04,0.32270247244943306,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},76,0.35354417131283816,-1.2849716032545792E-4,0.35341567415251279,4.9442501883741968E-2,1271.3660399999999,-1.271148799815876E-3,-32.686359999999894,14676018.49,2.1500751734198721E-2,31230665.850000001,1.0103704849443675E-2,2.4542665174824351E-2,149.62139999999999,5.818667573776087E-3,466703.04000000004,3.6299484504632683E-2,933.40608000000009,1439.8005000000003,0,0.32270247244943306,3.9008935980418551E-3,6.2765642412631162E-2,15482997.336153846,2202956.5000000009,0.10244325730756815,{"$f":"I670=Comparatives!$D$3","v":true},76,{"$f":"ROW()","v":670},{"$f":"NOT(ISNA(MATCH(BU670,Comparatives!$F:$F,0)))","v":false},{"$f":"BU670='List Box etc'!$G$18","v":false},{"$f":"K670=Assumptions!$F$16","v":false},true]
[null,"Malaysia ",670,"Store 670","Store 670 Malaysia ",5855041.6600000011,357," Brand Type 15"," Brand Type 15"," Classification Type 25"," Classification Type 25",1551480.4615384615,1551960.2,21887054.079999998,6528643.6299999999,-7505.6399999999994,6521137.9900000002,-4969177.79,-390000,0,-28178.010000000148,-1298337.98,-2522786.9400000009,0,-51757.19,-28811.32,-412285.35000000009,1139674.8499999999,-290934.03000000003,-163330.57999999999,-6899658.8400000008,3777830.3999999994,-31800201.809999987,14315858.359999999,0,0,0,0,0,14045923.150000002,0.57044913092742666,10576645.960000001,0.42955086907257339,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},77,0.29828791056745085,-3.4292600422907164E-4,0.29794498456322183,5.9319905513752907E-2,3636.8010644257702,1.2874281708724206E-3,78.930000000000419,20606171.889999986,2.000785746138898E-2,38699860.649999991,1.0653406577576402E-2,1.8836950303729505E-2,457.50862745098038,7.4624286760112029E-3,761502.54,3.479237256949292E-2,2133.0603361344538,7066.6300840336162,0,0.42955086907257339,2.3647398965078083E-3,7.0885759950498631E-2,22157652.351538446,1139674.8499999999,3.7033070064529036E-2,{"$f":"I671=Comparatives!$D$3","v":true},77,{"$f":"ROW()","v":671},{"$f":"NOT(ISNA(MATCH(BU671,Comparatives!$F:$F,0)))","v":false},{"$f":"BU671='List Box etc'!$G$18","v":false},{"$f":"K671=Assumptions!$F$16","v":false},true]
[null,"Malaysia ",671,"Store 671","Store 671 Malaysia ",4506468.01,350," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",1493998.3846153845,1429144.2699999998,9085687.3600000013,3413221.37,-4680.8999999999996,3408540.47,-1979396.1999999997,-147990.14000000001,0,-47872.840000000091,-648571.21,-782194.10000000009,0,-37228.82,-30435.600000000002,-3497.6699999999801,1425646.5999999999,-117941.88999999998,-68449.329999999987,-2555151.3599999994,1289019.1800000002,-105864.14999999944,-1031510.9799999999,0,0,0,0,0,7356094.1999999993,0.71869809659418482,2879210.77,0.28130190340581523,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},78,0.37567013201739746,-5.1519492301791011E-4,0.37515493709437958,7.1383835289705572E-2,1853.0605999999998,5.269038885352983E-3,136.77954285714313,2403507.3099999987,1.4552358486481915E-3,2661015.5099999988,1.3144117299789739E-3,3.8496482009699922E-4,195.56951428571426,7.5337536157528513E-3,333596.45,3.6716699219551396E-2,953.13271428571431,2234.840285714286,0,0.28130190340581523,4.0975237783220392E-3,0.16443427177483072,3897505.6946153832,1425646.5999999999,0.26336473437822505,{"$f":"I672=Comparatives!$D$3","v":true},78,{"$f":"ROW()","v":672},{"$f":"NOT(ISNA(MATCH(BU672,Comparatives!$F:$F,0)))","v":false},{"$f":"BU672='List Box etc'!$G$18","v":false},{"$f":"K672=Assumptions!$F$16","v":false},true]
[null,"Malaysia ",672,"Store 672","Store 672 Malaysia ",5532114.1799999997,50," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",2497133.923076923,886595.10999999987,8714528.790000001,3263757.6099999994,-6986.92,3256770.6899999995,-2370175.5799999996,-135929.33000000002,0,-130415.71999999996,-681735.16,-1018459.48,-1637.6399999999999,-47182.23000000001,-36004.06,-369481.24,517113.86999999994,-7890.79,-77846.149999999994,-10229607.780000001,5178598.55,-23839969.149999999,10101928.390000001,0,0,0,0,0,10469936.860000001,1,0,0,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},78,0.37451911499164364,-8.0175534080713037E-4,0.37371735965083652,7.8229721471836461E-2,13634.7032,1.496532091897535E-2,2608.3143999999993,18789049.989999998,1.9664711105492141E-2,34069576.93,1.0844902499351347E-2,4.2398303901868224E-2,1556.9229999999998,8.9329155799369366E-3,227006.41000000003,2.604918928726151E-2,4540.128200000001,20369.189599999998,32.752800000000001,0,5.4142032388649671E-3,0.28654835886736713,21286183.913076922,517113.86999999994,1.7491251034962081E-2,{"$f":"I673=Comparatives!$D$3","v":false},78,{"$f":"ROW()","v":673},{"$f":"NOT(ISNA(MATCH(BU673,Comparatives!$F:$F,0)))","v":false},{"$f":"BU673='List Box etc'!$G$18","v":false},{"$f":"K673=Assumptions!$F$16","v":false},false]
[null,"Malaysia ",673,"Store 673","Store 673 Malaysia ",10064756.180000002,164," Brand Type 20"," Brand Type 20"," Classification Type 14"," Classification Type 14",0,-727738.13999999966,7870965.1100000013,2694293.7399999998,-13942.73,2680351.0100000002,-3408089.15,-99176.4,0,214125.97000000003,-624552.17000000004,-3139266.9200000004,0,-41493.61,-42538.94,-283645.22000000003,-1011383.3599999996,-10306.52,-63624.30999999999,-8870227.8100000005,5059697.62,-17838917.140000001,9525345.75,0,0,0,0,0,9442364.0299999993,1,0,0,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},78,0.34230792569222801,-1.7714130103671617E-3,0.34053651268186091,7.9348867803582468E-2,3808.2449390243905,-2.7204538072205988E-2,-1305.6461585365855,12124101.580000002,2.3395153705071479E-2,26709144.950000003,1.0619779125501357E-2,3.6036904755127289E-2,387.95310975609749,8.0834191374023236E-3,193515.47,2.4585990065454626E-2,1179.9723780487805,19141.871463414638,0,0,5.2717309021332957E-3,0,12124101.580000002,-1011383.3599999996,-6.006185401821746E-2,{"$f":"I674=Comparatives!$D$3","v":false},78,{"$f":"ROW()","v":674},{"$f":"NOT(ISNA(MATCH(BU674,Comparatives!$F:$F,0)))","v":false},{"$f":"BU674='List Box etc'!$G$18","v":false},{"$f":"K674=Assumptions!$F$16","v":false},false]
[null,"Malaysia ",674,"Store 674","Store 674 Malaysia ",7702054.2800000012,250," Brand Type 29"," Brand Type 29"," Classification Type 38"," Classification Type 38",1330389.5384615385,17173400.439999998,89721776.870000005,28942001.420000009,-11033.23,28930968.190000001,-11757543.189999999,-1252706.0599999996,-52897.01,-455909.86000000034,-5101326.9700000007,-2957249.5500000003,-15000,-174735.6,-38874.810000000012,-250748.10999999996,16922652.329999998,-2451886.25,-179650.6700000001,-6329407.8899999969,2817352.1999999997,-41979613.960000001,19170610.640000001,-257233.20000000004,257233.20000000004,0,0,0,65865993.939999998,0.65209261832675158,35141120.829999998,0.34790738167324842,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},78,0.32257499159802372,-1.2297159491152641E-4,0.32245202000311207,5.6857177242392705E-2,20405.307880000004,5.0813735071317066E-3,1823.6394400000013,26321059.009999998,9.5265205668485752E-3,48566255.049999997,5.1630110195206406E-3,2.7947296492279103E-3,718.60268000000042,2.0023084279784178E-3,3918202.7199999997,4.3670587639800938E-2,15672.810879999999,11828.998200000002,271.58804000000003,0.34790738167324842,1.9475271901177183E-3,1.4827944618051548E-2,27651448.548461538,16922652.329999998,0.44063910996365885,{"$f":"I675=Comparatives!$D$3","v":false},78,{"$f":"ROW()","v":675},{"$f":"NOT(ISNA(MATCH(BU675,Comparatives!$F:$F,0)))","v":false},{"$f":"BU675='List Box etc'!$G$18","v":false},{"$f":"K675=Assumptions!$F$16","v":false},false]
[null,"Malaysia ",675,"Store 675","Store 675 Malaysia ",25337122.369999997,583.53," Brand Type 29"," Brand Type 29"," Classification Type 36"," Classification Type 36",18570087.846153848,6241024.3399999989,38723062.440000005,13906684.309999999,-9844.6500000000015,13896839.659999996,-7655815.3199999994,-510880.41999999993,-81931.66,-132973.42000000033,-2038998.2899999998,-3902257.2,-23116.21,-88169.32,-48015.71,-147688.54,6093335.7999999989,-488167.7,-173088.5,-2282447.1599999997,681029.88,-12767684.029999996,8564197.0999999996,-25132.800000000007,25132.800000000007,0,0,0,30372632.129999999,0.69657427943056127,13230229.799999997,0.30342572056943878,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},78,0.35913183084493655,-2.5423221666039282E-4,0.35887759862827612,5.2655915145124549E-2,3494.2475793875205,3.4339592899202609E-3,227.87760697821935,5804904.2099999953,2.5442028784140803E-2,15075263.989999996,9.7967465178697699E-3,3.8139684904528949E-3,296.62313848473946,4.4699073134567913E-3,1135233.1499999999,2.9316719248613225E-2,1945.4580741350057,6687.3291861600956,180.02136993813514,0.30342572056943878,2.276920120577116E-3,0.47956144674578699,24374992.056153841,6093335.7999999989,0.17998782382751105,{"$f":"I676=Comparatives!$D$3","v":false},78,{"$f":"ROW()","v":676},{"$f":"NOT(ISNA(MATCH(BU676,Comparatives!$F:$F,0)))","v":false},{"$f":"BU676='List Box etc'!$G$18","v":false},{"$f":"K676=Assumptions!$F$16","v":false},false]
[null,"Malaysia ",676,"Store 676","Store 676 Malaysia ",3789624.52,250," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",18148385.846153848,-46009.750000000146,7935362.0700000012,2967947.04,78151.42,3046098.46,-3082817.1500000004,-571320.27999999991,-121015.62000000002,-90207.120000000083,-775677.07,-1156248,0,-52791.28,-23010.900000000009,-178874.01000000004,-224883.76000000018,-173530.06999999998,-23698.54,-8570799.4800000004,4471822.99,-22851407.18,14396906.140000001,0,0,0,0,0,6460103.6300000008,0.72221278696288838,2484772.1,0.27778721303711168,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},78,0.3740153270662292,9.8485008384752871E-3,0.38386382790470447,9.774942380165394E-2,3102.7082799999998,1.1367738384746452E-2,360.82848000000035,12553477.530000001,1.4248960861445061E-2,31422206.66,5.6925986114050985E-3,2.2541379765926673E-2,94.794160000000005,2.9864472208008521E-3,820652.52999999991,0.10341715006332405,3282.6101199999998,4624.9920000000002,484.06248000000011,0.27778721303711168,6.6526617858534576E-3,2.2870268156716693,30701863.376153849,-224883.76000000018,-5.2738267126079584E-3,{"$f":"I677=Comparatives!$D$3","v":false},78,{"$f":"ROW()","v":677},{"$f":"NOT(ISNA(MATCH(BU677,Comparatives!$F:$F,0)))","v":false},{"$f":"BU677='List Box etc'!$G$18","v":false},{"$f":"K677=Assumptions!$F$16","v":false},false]
[null,"Mali ",677,"Store 677","Store 677 Mali ",19324707.450000003,3119.53," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",1622306.3076923077,1361205.7699999996,14045457.729999999,4494390.0299999984,90200.55,4584590.5799999991,-3223384.81,-422693.63,-42003.360000000008,100241.66000000008,-1102411.42,-1237648.32,0,-40873.119999999995,44561.640000000007,-74140.839999999982,1287064.9299999995,-241081.34999999998,-110138.88,-6353055.5899999989,6063707.5699999994,-27577662.859999992,25726505.359999999,-253895.28,253895.28,0,0,0,12206608.449999999,0.76957853443453206,3654811.67,0.23042146556546791,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},78,0.31998886162323731,6.4220441749889496E-3,0.32641090579822629,7.8488821168521655E-2,353.39022865623986,-7.1369450484971902E-3,-32.13357781460671,2140505.5199999921,3.4637070218814597E-2,34184613.729999989,2.1688365586221298E-3,5.2786346607729953E-3,35.306241645376069,7.8416013288589367E-3,660086.46,4.6996436334723855E-2,211.59804842396127,396.74191945581543,13.464643712354107,0.23042146556546791,2.9100596638227181E-3,0.11550398277353315,3762811.8276923001,1287064.9299999995,0.24627507088716913,{"$f":"I678=Comparatives!$D$3","v":false},78,{"$f":"ROW()","v":678},{"$f":"NOT(ISNA(MATCH(BU678,Comparatives!$F:$F,0)))","v":false},{"$f":"BU678='List Box etc'!$G$18","v":false},{"$f":"K678=Assumptions!$F$16","v":false},false]
[null,"Mali ",678,"Store 678","Store 678 Mali ",2297306.15,40," Brand Type 1"," Brand Type 1"," Classification Type 12"," Classification Type 12",1295729.923076923,907726.51999999955,7693436.1999999993,2749484.5199999996,86195.05,2835679.5699999994,-1927953.05,-159742.77999999997,-108597.67,-62205.660000000142,-630539.8600000001,-717686.46,-11087.090000000002,-30872.14,35130.050000000003,-175287.24,732439.27999999956,-66378.62,-51700.23,-4030669.7999999993,1006806.4199999999,-12035357.439999998,2958705.38,0,0,0,0,0,6746504.1699999999,0.77387157292077613,1971356.0099999998,0.2261284270792239,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},78,0.35738055772789795,1.1203712848102908E-2,0.36858427057600085,8.1958158046465654E-2,15763.496500000003,8.0855496013602021E-3,1555.1415000000036,12100515.439999998,1.4485931683584549E-2,16066027.239999996,1.0910428407813408E-2,2.2783998650693953E-2,1292.50575,6.7200440292206499E-3,221863.49,2.8838022988999377E-2,5546.5872499999996,17942.161499999998,2992.1189999999997,0.2261284270792239,4.012789499703657E-3,0.16842018174881637,13396245.363076922,732439.27999999956,3.9365976608155648E-2,{"$f":"I679=Comparatives!$D$3","v":false},78,{"$f":"ROW()","v":679},{"$f":"NOT(ISNA(MATCH(BU679,Comparatives!$F:$F,0)))","v":false},{"$f":"BU679='List Box etc'!$G$18","v":false},{"$f":"K679=Assumptions!$F$16","v":false},false]
[null,"Mali ",679,"Store 679","Store 679 Mali ",8822654.0599999987,650," Brand Type 4"," Brand Type 4"," Classification Type 7"," Classification Type 7",4740933.384615385,-282748.73,3808196.6900000004,358432.78999999992,63021.5,421454.28999999992,-704203.02,-102664.58,0,-8738.3000000000229,-544992.98,-572513.52999999991,0,-19182.050000000003,634619.56000000006,69862.079999999987,-212886.65,-59809.68,-56720.729999999996,-4128366.8399999994,1634576.04,8083226.6799999978,-1309164.1200000001,0,0,0,0,0,3226441.8600000003,0.7542392004973707,1051301.67,0.24576079950262933,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},78,9.4121396339956351E-2,1.654890887476718E-2,0.11067030521472353,0.14311051249823967,838.45073846153844,2.2946031183069017E-3,13.443538461538497,-4280271.7599999988,1.6321879524771109E-2,-3954859.8399999985,1.766486875044351E-2,-1.8345186892119267E-2,87.262661538461529,1.4894380363531063E-2,-452963.25000000006,-0.11894428961336029,-696.86653846153854,880.79004615384599,0,0.24576079950262933,5.0370428739593279E-3,1.244928707874956,460661.62461538613,-212886.65,-0.33273530897646314,{"$f":"I680=Comparatives!$D$3","v":false},78,{"$f":"ROW()","v":680},{"$f":"NOT(ISNA(MATCH(BU680,Comparatives!$F:$F,0)))","v":false},{"$f":"BU680='List Box etc'!$G$18","v":false},{"$f":"K680=Assumptions!$F$16","v":false},false]
[null,"Mali ",680,"Store 680","Store 680 Mali ",9049522.2800000012,184," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",9755706.307692308,4059658.6099999994,27284811.34,8434260.8199999984,387984.5,8822245.3200000003,-4757579.2300000004,-212718.33000000002,-419606.66,-359373.53999999992,-1514567.67,-1579049,0,-83487.48,-36898.240000000005,-440632.31999999995,3619026.2899999996,-402814.96,-110023.91999999998,-6528812.5199999996,3512062.58,-38143207.359999999,20356676.359999999,-12994.799999999997,12994.799999999997,0,0,0,22730747.309999999,0.73671552835019116,8123424.2600000007,0.26328447164980878,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},78,0.30911926474035128,1.4219797790252927E-2,0.32333906253060424,5.5509552590514627E-2,8231.3460326086952,1.3171193874928948E-2,1953.117065217391,20803280.939999998,2.1180905130823081E-2,44685014.679999992,9.8608520810717568E-3,1.6149362900450971E-2,597.95608695652163,4.0324237037586931E-3,735919.01,2.6971746325441151E-2,3999.5598369565218,8581.7880434782601,2280.4709782608693,0.26328447164980878,3.059851833302066E-3,0.35755080678862072,30558987.247692306,3619026.2899999996,8.5267843062985391E-2,{"$f":"I681=Comparatives!$D$3","v":false},78,{"$f":"ROW()","v":681},{"$f":"NOT(ISNA(MATCH(BU681,Comparatives!$F:$F,0)))","v":false},{"$f":"BU681='List Box etc'!$G$18","v":false},{"$f":"K681=Assumptions!$F$16","v":false},false]
[null,"Mali ",681,"Store 681","Store 681 Mali ",57409171.439999998,1800," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",14155730.615384616,806026.27999999991,5943310.1900000004,2017582.0399999998,105295.98000000001,2122878.0199999996,-1301988.53,-339000,-13702.799999999997,115015.39999999994,-527656.91999999993,-262961.12,-3541.4599999999996,-34431.029999999992,56454.22,-23618.65,782407.62999999989,-73230.77,-98164.06,-2955606.8600000003,2881437.7999999993,-14826737.220000001,13681188.52,-24280.800000000003,24280.800000000003,0,0,0,5221214.2499999991,0.77766330945621653,1492763.6199999999,0.22233669054378341,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},78,0.33947109868078407,1.7716722942909362E-2,0.35718782162369339,8.8781655867098519E-2,293.1427333333333,-1.935207760037844E-2,-63.89744444444441,1219717.7600000016,1.936402893731741E-2,17806624.880000003,1.3263967854193375E-3,3.9739891146418523E-3,54.535588888888888,1.6516731730604826E-2,390207.57999999996,6.5654924196376155E-2,216.78198888888886,146.08951111111111,9.5801444444444428,0.22233669054378341,5.7932412913484482E-3,2.3817923283227818,15375448.375384618,782407.62999999989,3.6638508344372628E-2,{"$f":"I682=Comparatives!$D$3","v":false},78,{"$f":"ROW()","v":682},{"$f":"NOT(ISNA(MATCH(BU682,Comparatives!$F:$F,0)))","v":false},{"$f":"BU682='List Box etc'!$G$18","v":false},{"$f":"K682=Assumptions!$F$16","v":false},false]
[null,"Mali ",682,"Store 682","Store 682 Mali ",9351220.7899999991,559.41," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",727746.30769230775,2834210.8000000003,18356987.530000001,6294051.9900000002,334163.97000000003,6628215.96,-3787762.4799999995,-294875.02999999997,-123642.90000000004,42942.7600000003,-1143334.2400000002,-1725371.3699999994,-3435.27,-51542.23,-36131.369999999995,-86517.610000000015,2747693.1900000004,-220114.06999999998,-92059.93,-8512710.6699999981,7729691.4500000002,-35953735.75,29978033.110000003,-9844.7999999999975,9844.7999999999975,0,0,0,13747123.789999999,0.66648933193799087,6879048.5,0.33351066806200913,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},78,0.34286954652629759,1.8203638775365013E-2,0.3610731853016626,6.2283326070331546E-2,2043.8215977547779,-2.3393141129404199E-3,-76.764376754080729,6758721.8599999957,1.2800883331512043E-2,44476291.219999999,1.945252349662981E-3,4.713061435521932E-3,164.56611429899357,5.0149802547695028E-3,602662.69999999995,3.283015249724909E-2,1077.318424768953,3084.2698021129395,227.16463774333681,0.33351066806200913,2.8077716954247995E-3,3.9644103178856804E-2,7486468.1676923037,2747693.1900000004,0.26425532741025748,{"$f":"I683=Comparatives!$D$3","v":false},78,{"$f":"ROW()","v":683},{"$f":"NOT(ISNA(MATCH(BU683,Comparatives!$F:$F,0)))","v":false},{"$f":"BU683='List Box etc'!$G$18","v":false},{"$f":"K683=Assumptions!$F$16","v":false},false]
[null,"Mali ",683,"Store 683","Store 683 Mali ",22081588.77,1200," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",1161062.923076923,1650146.5100000005,11535019.659999998,3325141.6100000008,202387.66000000003,3527529.27,-1877382.7599999998,-129109.63,-4782.84,-63737.589999999815,-796329.65999999992,-557131.15999999992,-9300,-30772.73,-10951.52,-64126.75,1586019.7600000005,-74405.73000000001,-41249.17,-1828547.66,1777805,-21660143.960000005,18674572.240000002,-9960,9960,0,0,0,10698927.02,0.82186436437824761,2318947.3200000003,0.17813563562175239,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},78,0.28826492784668573,1.7545497620764357E-2,0.30581042546745002,6.9035830321246286E-2,663.60804999999993,5.5255727236445664E-3,53.114658333333182,3036314.3800000027,2.1119930934161021E-2,23498651.620000005,2.7289544539407062E-3,5.5593099873398923E-3,34.374308333333332,3.5759947720799988E-3,245239.61000000002,2.1260441440808089E-2,204.36634166666667,464.27596666666659,11.7357,0.17813563562175239,2.6677657175315124E-3,0.10065547847336076,4197377.3030769257,1586019.7600000005,0.27205898939866452,{"$f":"I684=Comparatives!$D$3","v":false},78,{"$f":"ROW()","v":684},{"$f":"NOT(ISNA(MATCH(BU684,Comparatives!$F:$F,0)))","v":false},{"$f":"BU684='List Box etc'!$G$18","v":false},{"$f":"K684=Assumptions!$F$16","v":false},false]
[null,"Mali ",684,"Store 684","Store 684 Mali ",22508443.689999998,850," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",2547957.6923076925,92878.729999999647,10245921.219999999,3200484.2299999995,77056.72,3277540.9499999997,-3183606.9799999995,-234566.1,0,-370242.80000000005,-1006137.4400000001,-1138131.9600000002,-7440,-44807.58,-9679.9200000000019,-71903.48,20975.249999999651,-276382.39999999997,-91233.579999999987,-7619207.4000000004,7579028.4799999995,-37064991.639999993,33780306.019999996,-16144.799999999997,16144.799999999997,0,0,0,7245461.7799999993,0.62419707150689552,4362189.25,0.37580292849310443,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},78,0.31236666389281487,7.5207214993597239E-3,0.31988738539217465,9.8198826478972295E-2,1183.691105882353,3.613562822221271E-2,435.57976470588238,3324864.5399999991,2.1625987806408502E-2,44700343.839999989,1.6085665975494657E-3,7.0177662365434436E-3,107.33362352941175,8.9043803910879571E-3,565436,5.5186448134724196E-2,665.21882352941179,1338.9787764705884,8.7529411764705891,0.37580292849310443,4.3732114504780473E-3,0.2486801955234722,5872822.2323076911,20975.249999999651,2.5715370570761229E-3,{"$f":"I685=Comparatives!$D$3","v":false},78,{"$f":"ROW()","v":685},{"$f":"NOT(ISNA(MATCH(BU685,Comparatives!$F:$F,0)))","v":false},{"$f":"BU685='List Box etc'!$G$18","v":false},{"$f":"K685=Assumptions!$F$16","v":false},false]
[null,"Mali ",685,"Store 685","Store 685 Mali ",8735205.7999999989,649," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",4309521.076923077,765125.8899999999,7316477.5200000014,2663001.62,104064.81999999998,2767066.44,-2001940.5499999998,-201050,-21093.34,-72376.740000000122,-725624.37,-705116.66999999981,0,-41497.97,-15962.390000000001,-51049.599999999999,714076.28999999992,-55654.119999999995,-38228.75,-1442207.9300000002,1406505.65,-18747191.240000006,16353641.59,-8584.7999999999975,8584.7999999999975,0,0,0,5856428.21,0.70882840043518591,2405695.89,0.29117159956481414,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},78,0.36397318418877606,1.4223349927001479E-2,0.37819653411577753,9.9176737441817472E-2,1118.0652850539291,9.8922930880542236E-3,111.52040061633301,2429251.9300000072,2.101453512069448E-2,20197983.970000006,2.5274601700755774E-3,6.9773466617580734E-3,58.904083204930664,5.225021179317447E-3,314164.47999999998,4.2939307766778997E-2,484.07469953775035,1086.4663636363634,32.501294298921415,0.29117159956481414,5.6718509537633339E-3,0.58901582969984667,6738773.0069230841,714076.28999999992,7.6295035946722489E-2,{"$f":"I686=Comparatives!$D$3","v":false},78,{"$f":"ROW()","v":686},{"$f":"NOT(ISNA(MATCH(BU686,Comparatives!$F:$F,0)))","v":false},{"$f":"BU686='List Box etc'!$G$18","v":false},{"$f":"K686=Assumptions!$F$16","v":false},false]
[null,"Mali ",686,"Store 686","Store 686 Mali ",37315629.130000003,1353," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",1839666.6923076923,1618617.0699999994,16182652.190000001,5132671.66,260848.20000000004,5393519.8599999985,-3774823.8500000006,-127289.43000000002,-4587.3399999999992,-343418.73000000021,-1107259.32,-1609802.1899999995,-4527.3500000000004,-47667.64,-30101.559999999998,-159987.88999999998,1458629.1799999995,-318398.40999999997,-74928.530000000013,-3588832.5599999991,3513679.6999999997,-19092104.489999998,15550329.330000002,-85624.799999999988,85624.799999999988,0,0,0,14263914.16,0.78083828270900024,4003522.87,0.21916171729099973,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},78,0.31717122754277027,1.6119001813632874E-2,0.33329022935640307,6.8422611262956401E-2,818.37348115299335,2.1221412038517042E-2,253.82019955654118,3616928.0199999958,4.4233086507483269E-2,22766561.849999998,7.027318883461536E-3,9.8863825361620149E-3,55.379549150036965,4.6301761367831765E-3,523457.04,3.234680161534139E-2,386.88620842572061,1189.8020620842569,6.736651884700664,0.21916171729099973,2.9456012179175429E-3,0.11368140838153255,5456594.7123076878,1458629.1799999995,0.19246674253288024,{"$f":"I687=Comparatives!$D$3","v":false},78,{"$f":"ROW()","v":687},{"$f":"NOT(ISNA(MATCH(BU687,Comparatives!$F:$F,0)))","v":false},{"$f":"BU687='List Box etc'!$G$18","v":false},{"$f":"K687=Assumptions!$F$16","v":false},false]
[null,"Mali ",687,"Store 687","Store 687 Mali ",16020789.77,789," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",2935447.923076923,2673439.27,14202521.629999999,5630408.7899999991,90972.53,5721381.3199999994,-3047942.0500000003,-327017.11000000004,-106008.63000000002,-99537.140000000014,-949143.65999999992,-1151099.22,0,-85021.18,-22133.469999999998,-50855.34,2622583.9300000002,-185972.13999999996,-9610.5900000000038,-3999300.1599999997,3970458.0199999996,-23829692.469999999,21639634.879999999,-20920.800000000003,20920.800000000003,0,0,0,12977042.899999999,0.803769325885757,3168189.9199999995,0.19623067411424294,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},78,0.39643726210610952,6.4053787327342385E-3,0.40284264083884375,6.6829235309532845E-2,1202.9704182509504,7.0084131954249321E-3,126.15607097591891,2218899.7300000004,2.291916994374504E-2,27849913.43,1.8260502004009281E-3,3.5807261080017098E-3,12.180722433460081,6.766819477816915E-4,620143.89999999991,4.3664351736671145E-2,785.98719898605816,1458.9343726235741,134.35821292775668,0.19623067411424294,5.9863439898172506E-3,0.2066849816920098,5154347.6530769235,2622583.9300000002,0.36634324199548124,{"$f":"I688=Comparatives!$D$3","v":false},78,{"$f":"ROW()","v":688},{"$f":"NOT(ISNA(MATCH(BU688,Comparatives!$F:$F,0)))","v":false},{"$f":"BU688='List Box etc'!$G$18","v":false},{"$f":"K688=Assumptions!$F$16","v":false},false]
[null,"Mali ",688,"Store 688","Store 688 Mali ",9646308.1099999994,550," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",4259789.538461538,120988.70999999996,655072.61,243393.82999999996,-109.72999999999999,243284.09999999998,-122295.39,0,0,-6449.4500000000007,-69927.930000000008,-21000,-1537.54,-1307.03,-5423.369999999999,0,120988.70999999996,0,-4263.57,-31097,0,-149059.97,0,0,0,0,0,0,679684.75,0.91021988001514187,67041.14,8.9780119984858159E-2,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},78,0.37155244515565988,-1.6750814844784914E-4,0.37138493700721203,0.10674836488736723,127.14169090909093,9.845397138494312E-3,11.726272727272729,180156.97,0,180156.97,0,0,7.7519454545454538,6.5085456709905792E-3,6730.3999999999987,1.0274280892312073E-2,12.237090909090906,38.18181818181818,2.7955272727272726,8.9780119984858159E-2,1.995244466105826E-3,6.5027746137356255,4439946.5084615378,120988.70999999996,1.9620027185909644E-2,{"$f":"I689=Comparatives!$D$3","v":false},78,{"$f":"ROW()","v":689},{"$f":"NOT(ISNA(MATCH(BU689,Comparatives!$F:$F,0)))","v":false},{"$f":"BU689='List Box etc'!$G$18","v":false},{"$f":"K689=Assumptions!$F$16","v":false},false]
[null,"Mali ",689,"Store 689","Store 689 Mali ",21691788.540000003,1758," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",1594938.923076923,-248384.66999999995,384371.15,153592.62000000002,4421.87,158014.49000000002,-406399.15999999992,0,0,-3792.5699999999997,-82523.170000000013,-47520,-2335.7800000000002,-2283.2399999999998,-15544.73,0,-248384.66999999995,0,-18848.37,-29300,0,-419470.87,0,0,0,0,0,0,368087.51,0.84933489813773144,65295.729999999996,0.15066510186226859,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},78,0.39959455854061893,1.1504167261252567E-2,0.41109872580187146,0.21469657647302615,46.941507394766788,9.8669476104020805E-3,2.1573208191126279,448770.87,0,448770.87,0,0,10.721484641638225,4.903690092245476E-2,17827.97,4.6382175145038854E-2,10.141052332195677,27.030716723549489,1.3286575654152446,0.15066510186226859,5.9401960839152463E-3,4.1494761588556344,2043709.7930769231,-248384.66999999995,-8.7506045626346285E-2,{"$f":"I690=Comparatives!$D$3","v":false},78,{"$f":"ROW()","v":690},{"$f":"NOT(ISNA(MATCH(BU690,Comparatives!$F:$F,0)))","v":false},{"$f":"BU690='List Box etc'!$G$18","v":false},{"$f":"K690=Assumptions!$F$16","v":false},false]
[null,"Mali ",690,"Store 690","Store 690 Mali ",10611379.5,600," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",534684.5384615385,4132759.8900000025,25751948.359999996,7210855.7500000019,790583.70999999985,8001439.4600000028,-3860624.57,-414890.23999999999,-3422.91,-117373.83999999997,-1292446.57,-1378859.76,0,-60717.049999999996,-30597.749999999996,133851.24000000005,4266611.1300000027,-195755.19,-116987.86000000002,-6451210.1999999983,1293666.3,13489959.679999996,-692322.96,0,0,0,0,0,22055119.080000002,0.75704178098685271,7078172.6799999988,0.24295821901314726,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},78,0.28001204604776564,3.0699957104138895E-2,0.31071200315190456,5.0188302334728672E-2,2154.0776166666669,4.5578625104077362E-3,195.6230666666666,-7640092.8199999975,1.7519582962344179E-2,-7038749.4799999977,1.9016338112377327E-2,-5.1977131255788239E-3,194.97976666666671,4.5428741299324369E-3,701960.23,2.7258528954272884E-2,1169.9337166666667,2298.0996,5.7048499999999995,0.24295821901314726,2.3577652902687014E-3,2.0762877083586175E-2,-7105408.2815384585,4266611.1300000027,-0.43234109735561366,{"$f":"I691=Comparatives!$D$3","v":false},78,{"$f":"ROW()","v":691},{"$f":"NOT(ISNA(MATCH(BU691,Comparatives!$F:$F,0)))","v":false},{"$f":"BU691='List Box etc'!$G$18","v":false},{"$f":"K691=Assumptions!$F$16","v":false},false]
[null,"Mali ",691,"Store 691","Store 691 Mali ",22342149.490000002,1130," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",640073.92307692312,1297947.7900000003,7228336.3900000006,2320395.4000000004,114209.47,2434604.8700000006,-1135779.8900000001,-109271.93000000001,0,-38274.029999999853,-417828.41000000009,-254085.27000000008,-18600,-43699.709999999992,-1419.6199999999994,-237825.98999999993,1060121.8000000003,-49543.400000000009,-57028.97,-4534654.5599999996,3003763.3799999994,-18187385.959999997,10380556.85,0,0,0,0,0,6095556.3099999996,0.74481896561780625,2088387.16,0.25518103438219375,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},78,0.32101375403753174,1.5800242799712864E-2,0.33681399683724467,5.7804228726549355E-2,369.7596548672567,5.2949984526107332E-3,33.870823008849428,9337720.2899999972,2.546938466926385E-2,22722040.519999996,1.046675318577418E-2,3.2901898468507759E-2,50.468115044247789,7.8896397349321468E-3,203934.66000000003,2.8213222102132965E-2,180.4731504424779,224.85422123893812,16.460176991150444,0.25518103438219375,6.0456110012334372E-3,8.8550655163535219E-2,9977794.2130769212,1060121.8000000003,7.6498640851866195E-2,{"$f":"I692=Comparatives!$D$3","v":false},78,{"$f":"ROW()","v":692},{"$f":"NOT(ISNA(MATCH(BU692,Comparatives!$F:$F,0)))","v":false},{"$f":"BU692='List Box etc'!$G$18","v":false},{"$f":"K692=Assumptions!$F$16","v":false},false]
[null,"Mali ",692,"Store 692","Store 692 Mali ",13720387.290000001,534," Brand Type 15"," Brand Type 15"," Classification Type 25"," Classification Type 25",986623.61538461538,3211803.9099999988,16108353.670000002,5299467.34,367747.45,5667214.790000001,-2455410.8800000004,-74556.08,-28739.040000000001,-138898.45000000024,-881792.98999999987,-856530.75000000023,0,-46551.780000000006,-21543.57,101569.68,3313373.5899999989,-110657.73999999999,-55165.170000000006,-2473219.6800000006,1403721.8399999999,8964342.4799999986,1380324.12,0,0,0,0,0,14686655.07,0.80727087416336663,3506315.2699999996,0.19272912583663343,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},79,0.32898876251206616,2.2829611115683927E-2,0.35181837362775015,5.4741347754379159E-2,1651.2977340823968,8.6227589017171258E-3,260.10945692883939,-9275168.7599999979,1.0950709645093294E-2,-6491122.799999998,1.5647474732722669E-2,-6.3054041450034777E-3,103.30556179775282,3.4246311653026921E-3,253309.17,1.572532955194297E-2,474.36174157303373,1603.9901685393263,53.818426966292137,0.19272912583663343,2.8899154409986333E-3,6.1249190053611187E-2,-8288545.1446153829,3313373.5899999989,-0.28782240347086879,{"$f":"I693=Comparatives!$D$3","v":true},79,{"$f":"ROW()","v":693},{"$f":"NOT(ISNA(MATCH(BU693,Comparatives!$F:$F,0)))","v":false},{"$f":"BU693='List Box etc'!$G$18","v":false},{"$f":"K693=Assumptions!$F$16","v":false},true]
[null,"Mali ",693,"Store 693","Store 693 Mali ",7943218.1300000008,350," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",1031676,1188824.6799999997,9980450.9799999986,3290161.4699999997,170945.42,3461106.89,-2265164.0700000003,-177317.68999999997,-22726.52,-349469.81000000011,-729170.7300000001,-650151.12,-16792,-30933.629999999997,-11123.12,-278678.40000000002,910146.27999999968,-78492.87999999999,-63939.57,-6499015.1999999983,2780318.58,-20247818.240000002,7786444.54,0,0,0,0,0,9354748.2200000007,0.82796140480819558,1943783.5299999998,0.17203859519180445,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},80,0.32966060116854562,1.7128025611524024E-2,0.34678862678006966,7.3059897940603899E-2,2083.344942857143,3.501543273949332E-2,998.48517142857179,16180070.32,1.722355926077335E-2,26746833.440000001,1.04191174863801E-2,2.7922425605661366E-2,182.6844857142857,6.4064810426031479E-3,297867.31999999995,2.9845076199151874E-2,851.04948571428554,1857.5746285714285,112.91005714285716,0.17203859519180445,3.0994220663964427E-3,0.103369677589459,17211746.32,910146.27999999968,3.8073145479638915E-2,{"$f":"I694=Comparatives!$D$3","v":true},80,{"$f":"ROW()","v":694},{"$f":"NOT(ISNA(MATCH(BU694,Comparatives!$F:$F,0)))","v":false},{"$f":"BU694='List Box etc'!$G$18","v":false},{"$f":"K694=Assumptions!$F$16","v":false},true]
[null,"Mali ",694,"Store 694","Store 694 Mali ",2628152.6799999997,548," Brand Type 15"," Brand Type 15"," Classification Type 27"," Classification Type 27",1308011,1453435.1099999992,14582564.890000001,4821539.459999999,241759.4,5063298.8600000003,-3597608.0300000007,-401731.51,0,-190274.93000000043,-978732.37999999989,-1246322.2800000003,-1602,-42926.530000000006,-270596.39,-27495.200000000004,1425939.9099999992,-212557.29999999996,-137600.71000000002,0,0,-8814243.9099999983,7268800.9700000007,0,0,0,0,0,11215610.43,0.68309079991362043,5203305.5200000005,0.31690920008637968,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},81,0.33063727104045815,1.6578661012219227E-2,0.34721593205267748,6.7116614078718481E-2,1786.0079927007298,1.3048111318913556E-2,347.21702554744604,1545442.9399999976,1.7791145365742229E-2,8814243.9099999983,3.1194053943533325E-3,1.8854844951764864E-3,251.0961861313869,9.4359744693719664E-3,927811.73,6.3624728365600985E-2,1693.0870985401459,2274.3107299270077,2.9233576642335768,0.31690920008637968,2.9436885982545421E-3,8.9696909279448442E-2,2853453.9399999976,1425939.9099999992,0.35980140446913972,{"$f":"I695=Comparatives!$D$3","v":true},81,{"$f":"ROW()","v":695},{"$f":"NOT(ISNA(MATCH(BU695,Comparatives!$F:$F,0)))","v":false},{"$f":"BU695='List Box etc'!$G$18","v":false},{"$f":"K695=Assumptions!$F$16","v":false},true]
[null,"Mali ",695,"Store 695","Store 695 Mali ",4791462.09,50," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",1575757.3846153845,1493969.3799999997,11968693.709999997,4323718.55,91334.45,4415052.9999999991,-2907925.8299999996,-500814.76999999996,-27545.640000000003,-22472.209999999734,-753161.82000000007,-1140387.69,-2480,-46126.020000000004,-16541.54,-88634.16,1405335.2199999997,-126460.77,-102975.05,-5245684.0799999982,5166951.88,-37228430.620000005,34133580.530000001,-10348.799999999997,10348.799999999997,0,0,0,10710742,0.78818715203625989,2878342.7399999998,0.21181284796374003,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},81,0.36125233503030307,7.631112652142555E-3,0.36888344768244558,6.2927654282833201E-2,15063.236400000002,1.8775825118846441E-3,449.44419999999468,3173582.2899999991,2.7928741687047929E-2,42484463.5,2.0862723145838951E-3,7.4054998939395555E-3,2059.5010000000002,8.6036999939235661E-3,689943.1,5.7645647613452054E-2,13798.861999999999,22807.753799999999,600.51280000000008,0.21181284796374003,3.8538892478684724E-3,0.13165658866337426,4749339.6746153831,1405335.2199999997,0.21304885051877068,{"$f":"I696=Comparatives!$D$3","v":false},81,{"$f":"ROW()","v":696},{"$f":"NOT(ISNA(MATCH(BU696,Comparatives!$F:$F,0)))","v":false},{"$f":"BU696='List Box etc'!$G$18","v":false},{"$f":"K696=Assumptions!$F$16","v":false},false]
[null,"Mali ",696,"Store 696","Store 696 Mali ",9566553.9100000001,232.9," Brand Type 23"," Brand Type 23"," Classification Type 14"," Classification Type 14",0,1534172.4300000002,9366157.8499999996,2963829.1799999997,268453.7,3232282.88,-1679586.6700000002,-33039.589999999997,0,-258733.84999999989,-691476.89999999991,-326841.36000000004,-1602,-49002.55,-83975.239999999991,-66741.55,1467430.8800000001,-147856.99,-53408.59,-3065935.6800000011,2961765.6700000004,-6463936.2000000011,3815144.9799999995,0,0,0,0,0,7545945.4799999995,0.71656190014748877,2984820.2199999997,0.28343809985251117,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},81,0.31644023381476533,2.8662094350673368E-2,0.34510232816543873,7.3827167027726306E-2,2968.9862601975092,2.7624331571563243E-2,1110.9224989265774,2752961.2300000023,2.4243548827601887E-2,9529871.8800000027,7.0034047509146564E-3,7.1258194735635385E-3,229.31983683984541,5.7022944579137114E-3,313874.37,3.3511539633084446E-2,1347.6787033061398,1403.3549162730787,6.8784886217260626,0.28343809985251117,5.2318731741212328E-3,0,2752961.2300000023,1467430.8800000001,0.38378681911186929,{"$f":"I697=Comparatives!$D$3","v":false},81,{"$f":"ROW()","v":697},{"$f":"NOT(ISNA(MATCH(BU697,Comparatives!$F:$F,0)))","v":false},{"$f":"BU697='List Box etc'!$G$18","v":false},{"$f":"K697=Assumptions!$F$16","v":false},false]
[null,"Mali ",697,"Store 697","Store 697 Mali ",5099633.3099999996,250," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1868876.923076923,1522980.08,18312807.919999998,5541845.120000001,174297.67000000004,5716142.7899999991,-4193162.71,-796655.68,-87591.60000000002,-221329.3400000002,-1517793.6199999996,-438520.56,-19375,-54456.3,-92330.460000000021,-174637.13,1348342.95,-270845.49,-266293.58999999997,-281745.96000000008,237438.18,-25123132.220000003,16915985.470000003,-13144.799999999997,13144.799999999997,0,0,0,11203591.470000001,0.54222691742378581,9458590.9299999997,0.45777308257621424,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},81,0.30262126617664004,9.5178014623111956E-3,0.31213906763895111,8.288153442282159E-2,6071.1744799999988,1.2086040598846636E-2,885.3173600000008,8251454.5300000012,2.1164405543903541E-2,25418022.980000004,6.8706024122101089E-3,9.5363382154668511E-3,1065.17436,1.4541384978388394E-2,1214287.9300000002,6.6308123544169206E-2,4857.1517200000008,1754.08224,427.86640000000006,0.45777308257621424,2.9736728653461469E-3,0.10205299652795807,10120331.453076925,1348342.95,9.5926396136446851E-2,{"$f":"I698=Comparatives!$D$3","v":false},81,{"$f":"ROW()","v":698},{"$f":"NOT(ISNA(MATCH(BU698,Comparatives!$F:$F,0)))","v":false},{"$f":"BU698='List Box etc'!$G$18","v":false},{"$f":"K698=Assumptions!$F$16","v":false},false]
[null,"Mali ",698,"Store 698","Store 698 Mali ",7876768.54,464.2," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",6462262.153846154,1821448.9,13038235.84,4823547.0100000007,130049.72000000002,4953596.7300000004,-3142313.97,-574332.55000000005,-59859.340000000011,-16161.030000000243,-998361.0199999999,-1000974.2100000002,0,-37911.009999999995,-25411.110000000004,-81164.72,1740284.18,-71188.460000000006,-76124.139999999985,-33243416.480000008,33170010.559999999,-118109854.40000001,115205704.63,-6184.7999999999984,6184.7999999999984,0,0,0,11615599.449999999,0.78684742867970936,3146600.9800000004,0.21315257132029067,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},81,0.36995396226856414,9.9744874686973004E-3,0.37992844973726142,7.6571787184361889E-2,2150.7130978026712,1.2395104827310935E-3,34.814799655321508,2977555.6900000274,2.7258841966445051E-2,151359455.68000004,5.3623818634493641E-4,6.2251305311562767E-3,163.98996122361049,5.8385306826908862E-3,708843.13,5.4366490888693726E-2,1527.0209607927618,2156.3425463162434,128.95161568289532,0.21315257132029067,2.9076794180768551E-3,0.49563930528243566,9439817.8438461814,1740284.18,0.132736100455247,{"$f":"I699=Comparatives!$D$3","v":false},81,{"$f":"ROW()","v":699},{"$f":"NOT(ISNA(MATCH(BU699,Comparatives!$F:$F,0)))","v":false},{"$f":"BU699='List Box etc'!$G$18","v":false},{"$f":"K699=Assumptions!$F$16","v":false},false]
[null,"Mali ",699,"Store 699","Store 699 Mali ",9964878.8499999996,549," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",7734084.538461538,1363866.49,19189874.620000001,5916715.790000001,82199.560000000012,5998915.3499999996,-4629625.0899999989,-369601.55000000005,-148043.1,-321495.75999999949,-1020714.8900000001,-2045061.7999999996,0,-58040.889999999992,-35022.53,-208257.43000000002,1155609.06,-196308.19999999998,-155007.91,-5015559.72,4971260.5599999996,-32646187.819999993,30339926.219999999,-339673.80000000005,339673.80000000005,0,0,0,14777497.190000001,0.68124844397916118,6914291.3500000006,0.31875155602083882,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},81,0.30832488002988323,4.283486037700855E-3,0.31260836606758402,5.319028447096754E-2,1859.2256648451732,1.6753405968840014E-2,585.60247723132875,2350560.7599999942,8.8599041362368583E-2,38001421.339999989,5.4802537025316457E-3,1.0852464339863416E-2,282.34591985428051,8.0775884714977871E-3,658973.17000000004,3.4339628739064688E-2,1200.3154280510018,3725.067030965391,269.65956284153009,0.31875155602083882,3.0245580624851413E-3,0.40302944608095298,10084645.298461532,1155609.06,8.2505482203417913E-2,{"$f":"I700=Comparatives!$D$3","v":false},81,{"$f":"ROW()","v":700},{"$f":"NOT(ISNA(MATCH(BU700,Comparatives!$F:$F,0)))","v":false},{"$f":"BU700='List Box etc'!$G$18","v":false},{"$f":"K700=Assumptions!$F$16","v":false},false]
[null,"Mexico ",700,"Store 700","Store 700 Mexico ",116250177.84,3860.85," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",9524236.692307692,3702830,16823119.849999998,6765098.1999999993,114064.68000000001,6879162.8800000008,-3171366.53,-340432.39999999997,3640.6499999999974,-38599.690000000257,-860362.45999999985,-1386277,0,-83216.410000000018,-28848.929999999997,-304394.88,3398435.12,-120868.82999999999,-88775.159999999989,-5792083.5599999996,2791664.76,-19507778.800000001,9858425.879999999,0,0,0,0,0,12585330.77,0.6570691257736051,6568408.5800000001,0.34293087422639484,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},81,0.40213101138906765,6.7802334535469666E-3,0.40891124484261471,5.1141670966577582E-2,222.84275742388331,2.2944430250849256E-3,9.9977181190671125,12649771.720000003,2.4063270605803464E-2,25299862.359999999,1.2031483636893589E-2,1.8093842445044462E-2,22.993682738257117,5.276973640534339E-3,573366.56999999995,3.4082059398750586E-2,148.50785966820777,359.06005154305399,-0.94296592719219796,0.34293087422639484,4.9465503867286561E-3,0.56613973966949382,22174008.412307695,3398435.12,0.11034871282189385,{"$f":"I701=Comparatives!$D$3","v":false},81,{"$f":"ROW()","v":701},{"$f":"NOT(ISNA(MATCH(BU701,Comparatives!$F:$F,0)))","v":false},{"$f":"BU701='List Box etc'!$G$18","v":false},{"$f":"K701=Assumptions!$F$16","v":false},false]
[null,"Mexico ",701,"Store 701","Store 701 Mexico ",4444843.4400000004,123," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",1818484.076923077,995039.27,15187948.969999999,4520766.6800000006,212369.52000000005,4733136.1999999993,-3738096.9300000006,-489938.88,-66630.50999999998,-318315.49999999971,-933392.26000000013,-1336423.6000000001,0,-40684.92,-22937.850000000002,-116848.75000000003,878190.52,-328978.83999999997,-97512.16,-9650165.2799999993,6819438.4100000001,-31435934.129999995,28753325.310000002,-210543.59999999995,210543.59999999995,0,0,0,11179467.719999999,0.65565411212438474,5871394.1800000016,0.34434588787561538,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},81,0.29765485049559004,1.3982764915755445E-2,0.31163761541134538,6.1456109830477008E-2,7588.5549593495944,2.0958425698476633E-2,2587.9308943089409,5513335.6899999902,2.1193839187397683E-2,41296643.009999998,2.829497544672216E-3,7.6935174216614475E-3,792.78178861788626,6.4203639472723362E-3,882540.49,5.8107944116959992E-2,7175.1259349593493,10865.232520325204,541.71146341463395,0.34434588787561538,2.6787632800428091E-3,0.1197320375855251,7331819.7669230672,878190.52,8.6240141533833026E-2,{"$f":"I702=Comparatives!$D$3","v":false},81,{"$f":"ROW()","v":702},{"$f":"NOT(ISNA(MATCH(BU702,Comparatives!$F:$F,0)))","v":false},{"$f":"BU702='List Box etc'!$G$18","v":false},{"$f":"K702=Assumptions!$F$16","v":false},false]
[null,"Mexico ",702,"Store 702","Store 702 Mexico ",19905778.32,2064," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",1063867,1350888.87,8893910.3599999994,3318234.21,84028.090000000011,3402262.3000000003,-2051373.4299999997,-312930.03999999992,0,-39903.489999999918,-639879.57000000007,-758432.36000000022,0,-37700.61,-3505.6900000000005,-57581.9,1293306.9700000002,-98734.86,-59011.31,-1932919.0800000003,1886556.1199999999,-10850570.399999999,9761627.3399999999,-282138.12000000005,282138.12000000005,0,0,0,7617180.2999999989,0.76240892649400671,2373757.6800000002,0.23759107350599332,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},81,0.37309058397121064,9.4478229034006163E-3,0.38253840687461127,7.1945808322718477E-2,310.01917151162792,4.4866080705585074E-3,19.333086240310038,1135306.0199999996,5.0719276552413615E-2,13065627.599999998,4.4071285178830608E-3,6.4743063140114679E-3,28.590750968992246,6.635024147016476E-3,452871.1999999999,5.0919244929291139E-2,219.41434108527127,367.45753875969001,0,0.23759107350599332,4.2389239911340866E-3,0.11961746374066222,2199173.0199999996,1293306.9700000002,0.42342326407769421,{"$f":"I703=Comparatives!$D$3","v":false},81,{"$f":"ROW()","v":703},{"$f":"NOT(ISNA(MATCH(BU703,Comparatives!$F:$F,0)))","v":false},{"$f":"BU703='List Box etc'!$G$18","v":false},{"$f":"K703=Assumptions!$F$16","v":false},false]
[null,"Mexico ",703,"Store 703","Store 703 Mexico ",14918999.140000001,2000," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",1213493.2307692308,3206740.9299999992,13196489.02,4457588.33,342412.86,4800001.1900000013,-1593260.2600000002,-283942.42,0,403237.14999999997,-710759.55,-610068.32000000007,-6257.12,-57714.840000000004,-14036.080000000002,-132430.35999999999,3074310.5699999994,-65279.569999999992,-87541.579999999987,-1728799.4400000004,1400202.06,-16699003.350000001,9716059.5099999998,-19800,19800,0,0,0,10247831.24,0.69539777717665052,4488815.29,0.30460222282334948,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},81,0.33778593103395016,2.5947269723110032E-2,0.36373320075706028,5.385974624938536E-2,355.379775,-3.0556396431571462E-2,-201.61857499999999,7311541.2200000007,1.8112509526411448E-2,18447602.790000003,7.1787300229484161E-3,1.0035272245465786E-2,43.770789999999991,6.6337023330467629E-3,420972.91000000003,3.1900372088514803E-2,210.48645500000001,305.03416000000004,3.1285599999999998,0.30460222282334948,4.3734996416493824E-3,9.1955764061949774E-2,8525034.4507692307,3074310.5699999994,0.2596474680756593,{"$f":"I704=Comparatives!$D$3","v":false},81,{"$f":"ROW()","v":704},{"$f":"NOT(ISNA(MATCH(BU704,Comparatives!$F:$F,0)))","v":false},{"$f":"BU704='List Box etc'!$G$18","v":false},{"$f":"K704=Assumptions!$F$16","v":false},false]
[null,"Mexico ",704,"Store 704","Store 704 Mexico ",22429170.460000001,1495," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",1004263.2307692308,-95055.759999999835,4611136.7699999996,1397315.58,82623.699999999983,1479939.28,-1574995.04,-449586.76000000007,-73793.959999999992,-28040.919999999878,-563752.29999999993,-327250,0,-20577.48,-6482.7499999999991,-34041.68,-129097.43999999984,-70913.990000000005,-58458.619999999995,-221731.56000000003,173254.92,-6415308.1500000004,4436197.9799999995,-15600,15600,0,0,0,3835085.6100000003,0.74012038203246522,1346619.5599999998,0.25987961796753478,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},81,0.30303060822028061,1.7918293063339346E-2,0.32094890128361997,0.122258854620788,377.09183946488292,6.0811295345724221E-3,18.756468227424669,2027586.8100000005,1.6789258951630283E-2,6652639.71,5.1170184293656872E-3,7.3824919315936934E-3,39.102755852842805,1.267770246597999E-2,547560.9800000001,0.11874750355756639,366.26152508361213,218.89632107023411,49.360508361204005,0.25987961796753478,4.4625611918251559E-3,0.21779081403591308,3031850.0407692315,-129097.43999999984,-3.0657900473341635E-2,{"$f":"I705=Comparatives!$D$3","v":false},81,{"$f":"ROW()","v":705},{"$f":"NOT(ISNA(MATCH(BU705,Comparatives!$F:$F,0)))","v":false},{"$f":"BU705='List Box etc'!$G$18","v":false},{"$f":"K705=Assumptions!$F$16","v":false},false]
[null,"Mexico ",705,{"$f":"\"Store \"&C706","v":"Store 705"},{"$f":"D706&\" \"&B706","v":"Store 705 Mexico "},12088731.52,630," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",294254.92307692306,3141756.07,14648769.549999999,5504892.6600000011,135503.69999999998,5640396.3600000003,-2475590.4899999993,-117425.19000000002,-5221.1400000000003,-18051.699999999728,-960941.20000000007,-920532.72,0,-42700.639999999999,-61738.670000000013,-90542.200000000026,3051213.8699999996,-122702.37,-72356.67,-539627.77,313879.82999999996,-10578014.249999998,6549008.7000000011,-51915,51915,0,0,0,10834264.049999999,0.65661446402035184,5665926.9199999999,0.34338553597964816,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},81,{"$f":"IF(N706,O706/N706)","v":0.3757921538194996},{"$f":"IF(N706,P706/N706)","v":9.2501762374983913E-3},{"$f":"IF(N706,Q706/N706)","v":0.38504233005699789},{"$f":"IFERROR(-V706/N706,FALSE)","v":6.5598765597346717E-2},{"$f":"IFERROR(-V706/G706,FALSE)","v":1525.3034920634923},{"$f":"IFERROR(-U706/N706,FALSE)","v":1.232301452923036E-3},{"$f":"IFERROR(-U706/G706,FALSE)","v":28.653492063491633},{"$f":"-SUM(AE706:AL706)","v":4254753.4899999965},{"$f":"IFERROR(-AA706/BA706,FALSE)","v":2.1280245779879508E-2},{"$f":"-(AE706+AG706+AI706+AK706)","v":11169557.019999998},{"$f":"IFERROR(-AA706/BC706,FALSE)","v":8.1061585377000065E-3},{"$f":"IFERROR(-AA706/N706,FALSE)","v":6.1808740789426938E-3},{"$f":"IFERROR(-AD706/G706,FALSE)","v":114.85185714285714},{"$f":"IFERROR(-AD706/N706,FALSE)","v":4.9394367051122058E-3},{"$f":"-(S706+Y706+Z706+AC706)","v":344566.87},{"$f":"IF(N706,BH706/N706)","v":2.3521898465526752E-2},{"$f":"IF(G706,BH706/G706)","v":546.93153968253966},{"$f":"IF(G706,-W706/G706)","v":1461.1630476190476},{"$f":"IF(G706,-SUM(X706,T706)/G706)","v":8.28752380952381},{"$f":"AQ706","v":0.34338553597964816},{"$f":"IF(N706,-Y706/N706)","v":2.9149642810784747E-3},{"$f":"IF(N706,L706/N706)","v":2.008734740979819E-2},{"$f":"BA706+L706","v":4549008.4130769195},{"$f":"AB706","v":3051213.8699999996},{"$f":"BQ706*(1-0.28)/BP706","v":0.48293469409392642},{"$f":"I706=Comparatives!$D$3","v":false},81,{"$f":"ROW()","v":706},{"$f":"NOT(ISNA(MATCH(BU706,Comparatives!$F:$F,0)))","v":false},{"$f":"BU706='List Box etc'!$G$18","v":false},{"$f":"K706=Assumptions!$F$16","v":false},{"$f":"AR706=H706","v":false}]
[null,"Mexico ",706,"Store 706","Store 706 Mexico ",20797807.300000001,1477," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",1635476.6923076923,3285413.6999999988,17544331.830000002,6405009.7999999989,180407.78,6585417.5800000001,-3300003.88,-620651.39999999991,-59036.62000000001,19169.450000000041,-945847.98999999976,-1221983.4200000002,0,-50181.25,-26209.15,-91958.400000000009,3193455.2999999989,-73269.570000000007,-73462.189999999988,-232051.92,181189.2,-13206308.479999999,8684728.7699999996,-81432,75273.060000000012,0,0,0,13827376.919999998,0.69653769902617946,6024207.4799999995,0.30346230097382049,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},81,0.36507573283855282,1.0282966701046488E-2,0.37535869953959938,5.3911884428829777E-2,640.38455653351366,-1.0926292426378507E-3,-12.978639133378497,4578601.37,2.0084386599482456E-2,13519792.399999999,6.8017612459788969E-3,5.2414877289744012E-3,49.737433987813127,4.1872321335363148E-3,770311.36999999988,4.3906566375061531E-2,521.53782667569385,827.3415165876778,39.97062965470549,0.30346230097382049,2.8602542682299456E-3,9.3219662518643331E-2,6214078.0623076921,3193455.2999999989,0.37001270227785388,{"$f":"I707=Comparatives!$D$3","v":false},81,{"$f":"ROW()","v":707},{"$f":"NOT(ISNA(MATCH(BU707,Comparatives!$F:$F,0)))","v":false},{"$f":"BU707='List Box etc'!$G$18","v":false},{"$f":"K707=Assumptions!$F$16","v":false},false]
[null,"Mexico ",707,"Store 707","Store 707 Mexico ",8147388.46,638," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",830011.07692307688,2838661.45,16475470.699999999,5805508.6300000008,267858.47000000003,6073367.0999999996,-3225494.3999999994,-345438.12000000005,-14647.200000000003,-309383.6599999998,-1204582.1300000004,-795461.18,0,-60099.789999999994,23793.47,-100079.71,2738581.74,-242537.51,-170819.15000000002,-269701.56,215428.06,-16227829.459999995,12400904.790000001,-19800,19800,0,0,0,12495993.299999999,0.67139485932463527,6115995.0499999989,0.32860514067536473,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$f":"AS707+BY708","v":81},0.3523728539057765,1.625801622772453E-2,0.36863087013350093,7.3113670130225808E-2,1888.0597648902826,1.8778441334607807E-2,484.92736677115954,3881198.1699999943,2.5785776870032934E-2,16517331.019999996,6.0590727326841473E-3,6.074467420223691E-3,267.74161442006272,1.0368089210343474E-2,624281.95000000007,3.7891600268513126E-2,978.49835423197499,1246.8043573667712,22.957993730407527,0.32860514067536473,3.6478344743133802E-3,5.0378595673328891E-2,4711209.2469230713,2738581.74,0.41852924577438044,{"$f":"I708=Comparatives!$D$3","v":false},{"$f":"BT707+BS708","v":81},{"$f":"ROW()","v":708},{"$f":"NOT(ISNA(MATCH(BU708,Comparatives!$F:$F,0)))","v":false},{"$f":"BU708='List Box etc'!$G$18","v":false},{"$f":"K708=Assumptions!$F$16","v":false},false]
[null,"Mexico ",708,"Store 708","Store 708 Mexico ",8695625.4900000002,650," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",1736224.2307692308,469267.03999999975,5804770.5099999998,1828595.6099999999,70425.41,1899021.0199999998,-1429753.98,-90323.43,-75232.56,-5240.2200000001212,-625712.48,-360360,0,-28202.549999999996,-9010.619999999999,-75508.639999999999,393758.39999999973,-96441.65,-69964,-2152395.7200000002,1541210.4,-9969729.1699999999,7108091.040000001,-31680,31680,0,0,0,4715886.4399999985,0.72135607169318861,1821642.8399999999,0.27864392830681139,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},81,0.3150160039660207,1.2132333203987423E-2,0.32714833717000807,0.10779280230322145,962.6345846153846,9.0274369864798009E-4,8.0618769230771097,3472823.4499999993,2.1742723489154053E-2,12153804.890000001,6.2127572956290891E-3,1.3008031905812586E-2,107.63692307692308,1.2052845134785528E-2,223978.24999999997,3.8585203258965702E-2,344.58192307692303,554.4,115.7424,0.27864392830681139,4.8585124857933436E-3,0.29910299257794964,5209047.6807692302,393758.39999999973,5.4425696475508913E-2,{"$f":"I709=Comparatives!$D$3","v":false},81,{"$f":"ROW()","v":709},{"$f":"NOT(ISNA(MATCH(BU709,Comparatives!$F:$F,0)))","v":false},{"$f":"BU709='List Box etc'!$G$18","v":false},{"$f":"K709=Assumptions!$F$16","v":false},false]
[null,"Mexico ",709,"Store 709","Store 709 Mexico ",23392093.820000004,514," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",3192850,77417.409999999989,509563.06,190373.65,6685.47,197059.12,-119641.71,0,0,-4996.9900000000007,-29956.98,-15676.2,-1122.53,-1660.21,-19856.07,0,77417.409999999989,0,-1138.6199999999999,-407017.19,0,-196009.8,0,0,0,0,0,0,456151.89000000007,0.80479918742348355,110637.81,0.19520081257651645,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},81,0.37360174813299851,1.3120005206028868E-2,0.38672175333902736,5.8789544124332717E-2,58.28206225680934,9.8064212111450954E-3,9.7217704280155655,603026.99,0,603026.99,0,0,2.2152140077821008,2.2345026344727575E-3,21516.28,4.2224960341512977E-2,41.860466926070039,30.498443579766537,2.1839105058365758,0.19520081257651645,3.258105091055855E-3,6.2658584395815504,3795876.99,77417.409999999989,1.468449461003213E-2,{"$f":"I710=Comparatives!$D$3","v":false},81,{"$f":"ROW()","v":710},{"$f":"NOT(ISNA(MATCH(BU710,Comparatives!$F:$F,0)))","v":false},{"$f":"BU710='List Box etc'!$G$18","v":false},{"$f":"K710=Assumptions!$F$16","v":false},false]
[null,"Mexico ",710,"Store 710","Store 710 Mexico ",9362002.1499999985,648," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",3179498.6153846155,328040.96999999898,21246015.77,6218323.4099999983,400927.86,6619251.2700000005,-6273275.3799999999,-571970.54999999993,0,-264074.64000000048,-1437481.4,-3301694.9000000004,-1602,-66738.59,-45466.950000000004,-244391.64,83649.329999998969,-397384.44999999995,-142502.17000000001,-2094087.8200000003,1477277.9800000002,-47157516.219999999,36748906.850000001,-3645489.8399999994,3645489.8399999994,0,0,0,14644004.599999998,0.61198926291002409,9284527.2999999989,0.3880107370899758,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},81,0.29268185985159884,1.8870731545164433E-2,0.31155259139676333,6.7658869105696795E-2,2218.3354938271605,1.2429372304847936E-2,407.52259259259336,11025419.210000001,2.216619933855558E-2,52897093.879999995,4.6201335853046305E-3,1.1502939781541922E-2,219.91075617283951,6.7072420327023048E-3,1081560.5399999998,5.090651121172541E-2,1669.0749074074072,5095.2081790123466,2.4722222222222223,0.3880107370899758,3.1412284883190595E-3,0.14965152289278449,14204917.825384617,83649.329999998969,4.2399060902957751E-3,{"$f":"I711=Comparatives!$D$3","v":false},81,{"$f":"ROW()","v":711},{"$f":"NOT(ISNA(MATCH(BU711,Comparatives!$F:$F,0)))","v":false},{"$f":"BU711='List Box etc'!$G$18","v":false},{"$f":"K711=Assumptions!$F$16","v":false},false]
[null,"Mexico ",711,"Store 711","Store 711 Mexico ",11214822.34,736.5," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",2875927,2079786.37,13948579.34,5308272.92,138038.04,5446310.96,-3358698.83,-339272.95,-106944.93999999999,-105418.3199999998,-947718.87000000011,-1432175.7999999996,-9370.9,-91379,-15983.91,-242959.92000000004,1836826.4500000002,-240883.30000000002,-87482.290000000008,-3521975.28,2484493.2600000002,-20058367.759999998,11430057.42,0,0,0,0,0,10727406.260000002,0.67718470364817185,5113775.92,0.32281529635182815,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},81,0.38056011229599529,9.8962078241295656E-3,0.39045632012012488,6.7943755912277734E-2,1286.7873319755602,7.5576384827732435E-3,143.13417515274924,9665792.3599999975,2.5136058271377982E-2,23580343.039999999,1.0303493871478473E-2,1.7418255585589983E-2,118.78111337406654,6.2717706131641083E-3,687519.16,4.9289547217788561E-2,933.49512559402581,1944.5699932111331,157.93053632043447,0.32281529635182815,6.5511331134601412E-3,0.20618063889508623,12541719.359999998,1836826.4500000002,0.10544926146394017,{"$f":"I712=Comparatives!$D$3","v":false},81,{"$f":"ROW()","v":712},{"$f":"NOT(ISNA(MATCH(BU712,Comparatives!$F:$F,0)))","v":false},{"$f":"BU712='List Box etc'!$G$18","v":false},{"$f":"K712=Assumptions!$F$16","v":false},false]
[null,"Mexico ",712,"Store 712","Store 712 Mexico ",19153739.350000001,999," Brand Type 12"," Brand Type 12"," Classification Type 22"," Classification Type 22",1694951,892687.03999999957,9366819.7400000002,3090905.5199999996,267744,3358649.52,-2465962.48,-265610.64,-21191.109999999997,-347022.44000000035,-562053.24999999988,-918485.76999999979,0,-55541.05,-9855.3000000000011,-153793.65000000002,738893.38999999955,-204309.34000000003,-69924.800000000017,-2718486,2666593.2200000002,-15026133.599999996,11714681.949999999,-149316.24000000002,149316.24000000002,0,0,0,7631976.1500000004,0.72393227410290106,2910413.55,0.27606772589709905,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},81,0.32998452044514304,2.8584301548649209E-2,0.35856882199379231,6.0004704435573979E-2,562.61586586586577,3.7048053622520158E-2,347.36980980981014,3363344.429999996,4.5726405130621789E-2,17893935.839999992,8.5947357459620847E-3,1.6418982564940447E-2,69.994794794794814,7.465159140555855E-3,535316.33000000007,5.715027563880503E-2,535.85218218218222,919.40517517517492,21.212322322322319,0.27606772589709905,5.9295525633762227E-3,0.18095266558423168,5058295.429999996,738893.38999999955,0.1051744106611029,{"$f":"I713=Comparatives!$D$3","v":false},81,{"$f":"ROW()","v":713},{"$f":"NOT(ISNA(MATCH(BU713,Comparatives!$F:$F,0)))","v":false},{"$f":"BU713='List Box etc'!$G$18","v":false},{"$f":"K713=Assumptions!$F$16","v":false},false]
[null,"Mexico ",713,"Store 713","Store 713 Mexico ",17881120.459999997,696," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",295572.76923076925,1098722.8399999996,9189396.1099999994,3219486.3899999992,149784.49,3369270.88,-2270548.0399999996,-211146.72,-6230.45,39388.779999999933,-901145.17999999993,-855249.20999999985,0,-35144.639999999999,-13988.680000000002,-173055.96,925666.87999999954,-247296.27,-68748.909999999989,2674066.4400000009,-1050139.92,-16941714.219999999,7302916.4599999981,0,0,0,0,0,7879931.120000001,0.76110835301899826,2473300.5699999998,0.23889164698100168,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},81,0.35034798276858692,1.6299709818472501E-2,0.36664769258705948,9.8063590818483065E-2,1294.7488218390804,-4.286329539885286E-3,-56.593074712643585,8014871.2399999993,2.1591857787599342E-2,14267647.779999997,1.2129256529768359E-2,1.883213629366555E-2,98.777169540229863,7.4813305659102766E-3,507576.30999999994,5.523500172635392E-2,729.27630747126432,1228.8063362068963,8.9517959770114945,0.23889164698100168,3.8244776456806801E-3,3.2164547669147031E-2,8310444.0092307683,925666.87999999954,8.0197899517728696E-2,{"$f":"I714=Comparatives!$D$3","v":false},81,{"$f":"ROW()","v":714},{"$f":"NOT(ISNA(MATCH(BU714,Comparatives!$F:$F,0)))","v":false},{"$f":"BU714='List Box etc'!$G$18","v":false},{"$f":"K714=Assumptions!$F$16","v":false},false]
[null,"Mexico ",714,"Store 714","Store 714 Mexico ",12968651.609999999,860.6," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",343138.15384615387,4399573.8999999994,24737522.100000009,9410012.3800000008,261635.04999999996,9671647.4300000016,-5272073.53,-474852.02999999991,-154241.4,-311974.43999999965,-1206751.6399999999,-2425425.06,0,-121030.29000000001,-73740.86,-207840.95,4191732.9499999997,-476137.19999999995,-118585.23999999999,-14912274.110000003,9831341.5700000003,-27318002.819999997,20753336.019999996,-171961.92,171961.92,0,0,0,19791956.849999998,0.70887504577562888,8128276.7199999988,0.29112495422437112,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},81,0.38039429907169231,1.057644532634899E-2,0.3909707443980413,4.8782235954020613E-2,1402.2212874738552,1.2611386004582874E-2,362.50806414129636,11645599.340000004,1.7847166464512763E-2,42402238.850000001,4.9016503759447124E-3,8.4018499977408789E-3,137.79367882872413,4.7937396284327095E-3,1145760.3799999999,4.6316699601857032E-2,1331.3506623286078,2818.2954450383454,179.22542412270508,0.29112495422437112,4.8925793582211682E-3,1.3871161083112434E-2,11988737.493846158,4191732.9499999997,0.25174024583899424,{"$f":"I715=Comparatives!$D$3","v":false},81,{"$f":"ROW()","v":715},{"$f":"NOT(ISNA(MATCH(BU715,Comparatives!$F:$F,0)))","v":false},{"$f":"BU715='List Box etc'!$G$18","v":false},{"$f":"K715=Assumptions!$F$16","v":false},false]
[null,"Mexico ",715,"Store 715","Store 715 Mexico ",12424136.120000001,416," Brand Type 15"," Brand Type 15"," Classification Type 27"," Classification Type 27",1756962.3076923077,1067508.95,8639667.1999999993,3122335.1599999997,144418.65,3266753.8100000005,-2199244.86,-448534.19000000006,-125431.79000000002,-80787.58000000006,-612533.30999999994,-627355.16999999993,0,-60749.64,-9763.6299999999974,-67189.720000000016,1000319.2299999999,-235403.72999999998,-57377.57,-3206034.4499999997,2942934.5500000003,-26766989.320000008,24360095.390000001,-15360,15360,0,0,0,6957279,0.71250048707855174,2807316.43,0.28749951292144832,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},82,0.36139530467099473,1.6715765394296669E-2,0.37811107006529149,7.0897789905611172E-2,1472.4358413461537,9.350774529833749E-3,194.20091346153862,2669993.8300000057,2.516474729082047E-2,29988383.770000007,2.2405248817449026E-3,7.7768875171488113E-3,137.92685096153846,6.6411782620515759E-3,754451.19000000006,8.7324103178418738E-2,1813.584591346154,1508.0653124999999,301.51872596153851,0.28749951292144832,7.031479175494168E-3,0.2033599520699487,4426956.1376923136,1000319.2299999999,0.1626918865239631,{"$f":"I716=Comparatives!$D$3","v":true},82,{"$f":"ROW()","v":716},{"$f":"NOT(ISNA(MATCH(BU716,Comparatives!$F:$F,0)))","v":false},{"$f":"BU716='List Box etc'!$G$18","v":false},{"$f":"K716=Assumptions!$F$16","v":false},true]
[null,"Mexico ",716,"Store 716","Store 716 Mexico ",7807193.1499999994,492," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",1845930.923076923,2714398.2300000004,13093934.4,4593108.8699999992,266466.63999999996,4859575.51,-2136680.73,-4547.6000000000004,-4560,-330226.89999999997,-821277.40999999992,-525892.24,-23082,-70706.170000000013,-32461.79,-110427.98,2603970.2500000005,-170092.07,-86211.010000000009,-1270670.6399999999,854782.52999999991,-11273293.049999999,7851423.3499999987,-207829.79999999996,207829.79999999996,0,0,0,9884798.25,0.68011954693915877,4649114.6400000006,0.31988045306084123,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},83,0.35078141753940656,2.0350387580985587E-2,0.37113180512039223,6.2721973771305881E-2,1669.2630284552845,2.5219837667737204E-2,671.19288617886173,3837757.8099999996,2.8774087753077885E-2,12751793.49,8.659799900821637E-3,8.4335217075778221E-3,175.22563008130084,6.584041691853902E-3,277807.63,2.1216513044390997E-2,564.64965447154475,1068.8866666666665,56.18292682926829,0.31988045306084123,5.3999178428754012E-3,0.14097603261834907,5683688.7330769226,2603970.2500000005,0.32986651240927944,{"$f":"I717=Comparatives!$D$3","v":true},83,{"$f":"ROW()","v":717},{"$f":"NOT(ISNA(MATCH(BU717,Comparatives!$F:$F,0)))","v":false},{"$f":"BU717='List Box etc'!$G$18","v":false},{"$f":"K717=Assumptions!$F$16","v":false},true]
[null,"Mexico ",717,"Store 717","Store 717 Mexico ",3954644.13,353.02," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",21625170.923076924,1518920.3800000006,20428881.829999994,5882673.0200000005,276875.55,6159548.5699999994,-4636237.54,-691009.56,-92737.38,-446116.12999999954,-1417127.0799999998,-1233943.67,0,-60182.179999999993,-40982.549999999988,-129923.96000000002,1388996.4200000006,-362699.56,-167932.94000000003,-5480856.3699999992,5454088.8700000001,-63262313.610000014,59103679.359999999,-2522990.4000000004,2522990.4000000004,0,0,0,15316898.899999999,0.66220675435996379,7813186.6800000006,0.33779324564003627,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},84,0.28795863958453383,1.3553142668504048E-2,0.30151178225303782,6.9368803040357113E-2,4014.2968670330292,2.1837520707808592E-2,1263.7134723245128,4185401.7500000149,3.1042171758063501E-2,71266160.380000025,1.8230806782241293E-3,6.3598174917829098E-3,475.70375616112415,8.2203686622431289E-3,1154873.8500000001,5.6531427398246417E-2,3271.4119596623427,3495.3930938757012,262.6972409495213,0.33779324564003627,2.9459360772072177E-3,1.058558716185835,25810572.673076939,1388996.4200000006,3.8746812597582662E-2,{"$f":"I718=Comparatives!$D$3","v":true},84,{"$f":"ROW()","v":718},{"$f":"NOT(ISNA(MATCH(BU718,Comparatives!$F:$F,0)))","v":false},{"$f":"BU718='List Box etc'!$G$18","v":false},{"$f":"K718=Assumptions!$F$16","v":false},true]
[null,"Mexico ",718,"Store 718","Store 718 Mexico ",8074868.0600000005,50," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",1546914.4615384615,1484758.2899999996,11365498.490000002,4149975.8900000006,108346.20999999999,4258322.0999999996,-2757296.6200000006,-347978.2,0,-69772.080000000162,-801411.80000000016,-1014093.8099999998,0,-41546.42,-35547.1,-117677.40000000001,1367080.8899999997,-239775.58,-56755.22,-2304065.1599999997,1475738.0399999998,-13038354.280000001,9181102.8000000007,-16560,16560,0,0,0,9532368.1900000013,0.73945960193564642,3358624.32,0.26054039806435347,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},84,0.36513804420029444,9.5329043504188589E-3,0.3746709485507132,7.0512683689600314E-2,16028.236000000003,6.1389370700624807E-3,1395.4416000000033,4685578.5999999996,2.5114806525708484E-2,15358979.440000001,7.6617981331186672E-3,1.0353914533844611E-2,1135.1043999999999,4.9936410664201316E-3,664847.29999999993,5.8496976668904542E-2,13296.945999999998,20281.876199999995,0,0.26054039806435347,3.6554859460458202E-3,0.13610616928940891,6232493.0615384616,1367080.8899999997,0.15793009812946832,{"$f":"I719=Comparatives!$D$3","v":false},84,{"$f":"ROW()","v":719},{"$f":"NOT(ISNA(MATCH(BU719,Comparatives!$F:$F,0)))","v":false},{"$f":"BU719='List Box etc'!$G$18","v":false},{"$f":"K719=Assumptions!$F$16","v":false},false]
[null,"Mexico ",719,"Store 719","Store 719 Mexico ",12100320.410000002,294," Brand Type 19"," Brand Type 19"," Classification Type 14"," Classification Type 14",0,5031434.05,23516401.789999999,7762618.6899999985,719625.85999999987,8482244.5499999989,-3446477.4499999997,-553289.6,-58342.279999999992,-132491.78999999972,-1378186.6699999997,-519720.27000000014,-5774.4000000000015,-76294.829999999987,-40776.86,-142022.82,4889411.2299999995,-352017.95999999996,-190321.96000000002,-6073118.9700000007,5520423.370000001,-24123715.960000008,20452635.719999999,-64140,64140,0,0,0,21420727.080000002,0.80556718316044729,5170136.51,0.19443281683955263,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},84,0.33009381109064639,3.0601019085581795E-2,0.36069483017622822,5.8605337768384835E-2,4687.7097619047609,5.6340162573825341E-3,450.65234693877454,4223775.840000011,3.3624611101520867E-2,30260974.930000007,4.6932665034265623E-3,6.0393091285076235E-3,647.3536054421769,8.0931582007980323E-3,1022379.2499999999,4.3475156579215767E-2,3477.4804421768704,1767.7560204081637,218.08394557823127,0.19443281683955263,3.2443241394371496E-3,0,4223775.840000011,4889411.2299999995,0.83346659930702904,{"$f":"I720=Comparatives!$D$3","v":false},84,{"$f":"ROW()","v":720},{"$f":"NOT(ISNA(MATCH(BU720,Comparatives!$F:$F,0)))","v":false},{"$f":"BU720='List Box etc'!$G$18","v":false},{"$f":"K720=Assumptions!$F$16","v":false},false]
[null,"Mexico ",720,"Store 720","Store 720 Mexico ",5543904.7999999998,336," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1754474.3846153845,639285.2000000003,8460293.4900000002,2788268.8,238865.45,3027134.25,-2387849.0499999998,-311614.66000000003,0,-52094.619999999974,-588853.86999999988,-1045748.5400000003,0,-39476.019999999997,-26093.609999999993,95214.60000000002,734499.80000000028,-69697.95,-86825.77,-5897649,2449510.7999999998,11282271.280000001,-238039.50000000012,0,0,0,0,0,7414747.2500000009,0.77439432777038752,2160151.46,0.22560567222961253,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},84,0.32957116715817381,2.8233707291873158E-2,0.35780487445004699,6.9602061760152947E-2,1752.5412797619044,6.1575428868484768E-3,155.04351190476183,-7596093.580000001,1.2534679700457298E-2,-5384622.2800000012,1.7682688784625391E-2,-1.1254290422967351E-2,258.41002976190475,1.0262737350971024E-2,446882.24000000005,5.2821127367296571E-2,1330.0066666666669,3112.3468452380962,0,0.22560567222961253,4.6660343458132204E-3,0.2073774847987436,-5841619.195384616,734499.80000000028,-9.0529669653549028E-2,{"$f":"I721=Comparatives!$D$3","v":false},84,{"$f":"ROW()","v":721},{"$f":"NOT(ISNA(MATCH(BU721,Comparatives!$F:$F,0)))","v":false},{"$f":"BU721='List Box etc'!$G$18","v":false},{"$f":"K721=Assumptions!$F$16","v":false},false]
[null,"Mexico ",721,"Store 721","Store 721 Mexico ",2465469.0100000002,100," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",8520613.9230769239,255195.43999999989,6108297.1200000001,1897023.3799999994,152079.41,2049102.7899999996,-1793907.3499999996,-181026.12000000005,-58877.220000000008,-48736.339999999764,-465464.61,-768467.2799999998,0,-20777.989999999998,-7873.3700000000008,-75294.34,179901.09999999989,-87488.459999999977,-57959.770000000004,-5403563.4000000013,5331556.8000000007,-10137968.759999998,9073168.8400000017,-218169.96000000008,218169.96000000008,0,0,0,6263365.7000000011,0.90776423404404383,636405.70000000007,9.2235765955956159E-2,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},84,0.31056501390358027,2.4897186075323069E-2,0.33546219997890336,7.6202025025265963E-2,4654.6460999999999,7.978711421948604E-3,487.36339999999763,1136806.5199999977,6.6233205629397829E-2,15759702.120000001,4.7776499471044566E-3,1.2326568030469349E-2,579.59770000000003,9.4886952715882295E-3,297165.94,4.8649555540939367E-2,2971.6594,7684.6727999999976,588.77220000000011,9.2235765955956159E-2,3.4016010668452877E-3,1.3949246010280725,9657420.4430769216,179901.09999999989,1.3412359207458419E-2,{"$f":"I722=Comparatives!$D$3","v":false},84,{"$f":"ROW()","v":722},{"$f":"NOT(ISNA(MATCH(BU722,Comparatives!$F:$F,0)))","v":false},{"$f":"BU722='List Box etc'!$G$18","v":false},{"$f":"K722=Assumptions!$F$16","v":false},false]
[null,"Mexico ",722,"Store 722","Store 722 Mexico ",5634169.4300000006,265," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",7678514.230769231,362206.04999999987,8920321.0299999993,2218304.4199999995,110342.00000000001,2328646.42,-1966440.3699999996,-393668.14,-49406.19000000001,-3092.3499999998703,-789761.45000000019,-178681.43999999997,-6600,-35964.990000000005,-22033.71,-51338.3,310867.74999999988,-149089.05000000002,-97674.64999999998,-3754303.52,3622792.4699999997,-19530044.899999999,17170198.299999997,-282200.40000000008,282200.40000000008,0,0,0,7216283.8999999994,0.71909160309172748,2818993.7600000002,0.28090839690827252,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},84,0.24867988635606308,1.236973418657333E-2,0.26104962054263647,8.853509277793338E-2,2980.2318867924537,3.4666353257914873E-4,11.669245283018379,2491357.6500000022,2.0606555626407133E-2,23566548.819999997,2.1784394648583939E-3,5.7552076687984411E-3,368.5835849056603,1.0949678791997465E-2,600755.89,6.7346891213846821E-2,2267.0033584905659,674.26958490566028,211.3441132075472,0.28090839690827252,4.0318044472890469E-3,0.8607890013089845,10169871.880769234,310867.74999999988,2.2008613542442202E-2,{"$f":"I723=Comparatives!$D$3","v":false},84,{"$f":"ROW()","v":723},{"$f":"NOT(ISNA(MATCH(BU723,Comparatives!$F:$F,0)))","v":false},{"$f":"BU723='List Box etc'!$G$18","v":false},{"$f":"K723=Assumptions!$F$16","v":false},false]
[null,"Mongolia ",723,"Store 723","Store 723 Mongolia ",114766551.43000001,6000," Brand Type 2"," Brand Type 2"," Classification Type 8"," Classification Type 8",1746537.923076923,-78608.970000000219,13799951.850000001,3729384.7999999989,209376.07,3938760.8699999996,-4017170.7500000005,-497236.66000000009,-352620,-309354.85999999993,-931722.75,-1568722.0300000003,-8202,-57371.78,-76895.97,-23886.359999999997,-102495.33000000022,-196856.12,-177193.03,-129780,114555.18,-2380647.4799999995,828548.75999999989,-80700,74234.64,0,0,0,11565662.950000001,0.74376825660313284,3984426.5400000005,0.25623174339686711,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},84,0.27024621828662382,1.5172231923403412E-2,0.28541845021002732,6.751637687779323E-2,155.287125,2.2417097056755302E-2,51.559143333333324,1573788.8999999997,1.5177613719349527E-2,2591127.4799999995,9.2185198082187763E-3,1.7309016915156841E-3,29.532171666666667,1.2840119438532678E-2,828360.53,6.0026334802030484E-2,138.06008833333334,261.45367166666671,60.137,0.25623174339686711,4.1573898679943579E-3,0.12656116065194262,3320326.8230769224,-102495.33000000022,-2.2225714976941143E-2,{"$f":"I724=Comparatives!$D$3","v":false},84,{"$f":"ROW()","v":724},{"$f":"NOT(ISNA(MATCH(BU724,Comparatives!$F:$F,0)))","v":false},{"$f":"BU724='List Box etc'!$G$18","v":false},{"$f":"K724=Assumptions!$F$16","v":false},false]
[null,"Mongolia ",724,"Store 724","Store 724 Mongolia ",7358661.4700000007,145," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",1521311.923076923,704288.3199999996,7902950.5599999996,2502565.9399999995,240462.21,2743028.1499999994,-2038739.8300000003,-233651.04000000004,-11731.31,8225.7299999997467,-723847.91,-747757.12000000011,0,-24495.250000000004,-16778.899999999998,-192351.96000000008,511936.35999999946,-60843.920000000006,-62172.909999999996,-5256051.7199999988,2400906.6,-12939342.719999999,4691487.5399999991,0,0,0,0,0,7188098.3499999996,0.80540137867770401,1736766.37,0.19459862132229611,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},84,0.31666222899919033,3.0426890333475655E-2,0.34708911933266601,9.1592109112219988E-2,4992.054551724138,-1.0408429026031699E-3,-56.729172413791353,11103000.299999999,1.7324322687805396E-2,18195394.439999998,1.0571464149034414E-2,2.4339258931160526E-2,428.7786896551724,7.8670503539123738E-3,335769.11000000004,4.2486550744662642E-2,2315.6490344827589,5156.9456551724143,80.905586206896544,0.19459862132229611,3.0995069264358405E-3,0.19249923323282475,12624312.223076921,511936.35999999946,2.919716913577429E-2,{"$f":"I725=Comparatives!$D$3","v":false},84,{"$f":"ROW()","v":725},{"$f":"NOT(ISNA(MATCH(BU725,Comparatives!$F:$F,0)))","v":false},{"$f":"BU725='List Box etc'!$G$18","v":false},{"$f":"K725=Assumptions!$F$16","v":false},false]
[null,"Mongolia ",725,"Store 725","Store 725 Mongolia ",2890724.25,60," Brand Type 1"," Brand Type 1"," Classification Type 12"," Classification Type 12",819560.07692307688,1691838.0699999998,8478986.6499999985,2932537.8000000003,187402.34,3119940.14,-1428102.07,-238660.76000000004,-14048.069999999998,334.2999999999588,-585557.60000000009,-298530,0,-32616.920000000006,-17651.059999999998,-45223.23,1646614.8399999999,-70510.48,-49012.829999999987,-5629384.0799999982,3725126.33,-13088539.859999999,12104357.879999997,-25083.720000000005,25083.720000000005,0,0,0,8246701.9399999995,0.85979033437897878,1344824.75,0.14020966562102119,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},84,0.34585946659085737,2.2101973706964147E-2,0.36796144029782152,6.9059856344979645E-2,9759.2933333333349,-3.9426881277134559E-5,-5.5716666666659798,2888439.7300000004,1.5656629262608846E-2,18743007.659999996,2.4128053949693585E-3,5.333565420815943E-3,816.88049999999976,5.7805056220957716E-3,359439.22000000003,4.239176623777325E-2,5990.653666666667,4975.5,234.13449999999997,0.14020966562102119,3.8467945930779372E-3,9.665778597765301E-2,3707999.8069230774,1646614.8399999999,0.31973105354171732,{"$f":"I726=Comparatives!$D$3","v":false},84,{"$f":"ROW()","v":726},{"$f":"NOT(ISNA(MATCH(BU726,Comparatives!$F:$F,0)))","v":false},{"$f":"BU726='List Box etc'!$G$18","v":false},{"$f":"K726=Assumptions!$F$16","v":false},false]
[null,"Mongolia ",726,"Store 726","Store 726 Mongolia ",4197704.7300000004,46," Brand Type 9"," Brand Type 9"," Classification Type 14"," Classification Type 14",1316192,2521966.66,25000244.309999999,7872567.1699999999,494121.37,8366688.5399999991,-5844721.8799999999,-761330.45000000019,-413858.35,1382.2000000000407,-1513905.6700000004,-2407878.16,-2804.92,-79837.06,-41426.250000000007,-210532.47999999998,2311434.1800000002,-178640.61000000002,-153315.72999999998,-12790456.800000003,12753626.389999999,-31318027.270000011,23082541.859999996,-353097.72000000003,353097.72000000003,0,0,0,19502424.34,0.69081625422151516,8728562.1500000004,0.30918374577848484,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},84,0.31489960947505635,1.9764661651820475E-2,0.3346642711268768,6.0555635026112289E-2,32910.992826086964,-5.5287459708830377E-5,-30.047826086957407,8272315.8200000199,2.5450246893499222E-2,44461581.790000014,4.7351549702928349E-3,8.4212169044999216E-3,3332.9506521739127,6.1325692700800643E-3,1061234.3700000003,4.2448959971783586E-2,23070.312391304356,52345.177391304351,9057.8971739130429,0.30918374577848484,3.1934511923175685E-3,5.2647165510839762E-2,9588507.8200000189,2311434.1800000002,0.17356533892882581,{"$f":"I727=Comparatives!$D$3","v":false},84,{"$f":"ROW()","v":727},{"$f":"NOT(ISNA(MATCH(BU727,Comparatives!$F:$F,0)))","v":false},{"$f":"BU727='List Box etc'!$G$18","v":false},{"$f":"K727=Assumptions!$F$16","v":false},false]
[null,"Mongolia ",727,"Store 727","Store 727 Mongolia ",6138037.6100000003,160," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",1889897.6923076923,2833117.8599999989,16695526.029999999,5496088.1600000001,451627.93000000011,5947716.0899999999,-3113896.4699999997,-356338.36,-16610.710000000003,53106.42,-1186703.06,-1290342.8900000001,-11109.110000000002,-43816.22,-24430.84,-65167.029999999992,2767950.8299999991,-115955.31,25139.089999999993,-6589828.4799999995,6524532.2300000004,-18297131.529999997,15738683.139999999,-17640,17640,0,0,0,15220218.800000001,0.80850169316572196,3604996.94,0.19149830683427799,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},84,0.32919526764979684,2.7050835606405876E-2,0.35624610325620271,7.1079105735729856E-2,7416.8941250000007,-3.1808773143519814E-3,-331.91512499999999,2623744.6399999987,2.4837413293391244E-2,24904600.009999998,2.6166663979278258E-3,3.9032630587920443E-3,-157.11931249999995,-1.5057381213882E-3,540540.73,3.2376382093544612E-2,3378.3795624999998,8064.6430625000012,173.24887500000006,0.19149830683427799,2.6244288392750933E-3,0.11319785246129752,4513642.3323076908,2767950.8299999991,0.44153356665747956,{"$f":"I728=Comparatives!$D$3","v":false},84,{"$f":"ROW()","v":728},{"$f":"NOT(ISNA(MATCH(BU728,Comparatives!$F:$F,0)))","v":false},{"$f":"BU728='List Box etc'!$G$18","v":false},{"$f":"K728=Assumptions!$F$16","v":false},false]
[null,"Mongolia ",728,"Store 728","Store 728 Mongolia ",9841299.8800000008,665.53," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",0,2091235.3900000008,13583428.209999995,4324185.25,403195.39,4727380.6399999997,-2636145.2499999995,-194960.74,-69181.98,-82874.27999999981,-882985.0199999999,-1027739.46,-6600,-39417.410000000003,-1563.0900000000015,-112250.49000000002,1978984.9000000008,-123565.99,-68566.609999999986,-6815391.96,5033058.42,-4563658.0200000005,3526797.27,-39120,39120,-2023980,1957179.4,0,12756258.439999999,0.83720923724379837,2480384.77,0.16279076275620161,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},84,0.31834270282494476,2.9682888867713916E-2,0.34802559169265868,6.5004578104219266E-2,1326.7396210538968,6.1011313726374704E-3,124.52373296470454,2885994.8900000011,3.8894902547800418E-2,13442149.98,8.3506351414775696E-3,8.2637820338581566E-3,103.02557360299309,5.0478133310648248E-3,359507.23,2.6466605075096877E-2,540.18185506288216,1544.2421228194071,113.86711342839541,0.16279076275620161,2.9018749457505335E-3,0,2885994.8900000011,1978984.9000000008,0.49371852075593936,{"$f":"I729=Comparatives!$D$3","v":false},84,{"$f":"ROW()","v":729},{"$f":"NOT(ISNA(MATCH(BU729,Comparatives!$F:$F,0)))","v":false},{"$f":"BU729='List Box etc'!$G$18","v":false},{"$f":"K729=Assumptions!$F$16","v":false},false]
[null,"Mongolia ",729,"Store 729","Store 729 Mongolia ",18975121.130000003,1321.5," Brand Type 13"," Brand Type 13"," Classification Type 21"," Classification Type 21",2455835.3846153845,2520157.91,13509453.970000003,4139889.4000000004,498832.44,4638721.84,-2118563.9300000002,-247560.35,-28255.71,15061.229999999914,-771102.42999999993,-779654.75,0,-38401.53,-23270.969999999998,-94277.270000000019,2425880.64,-108314,-11774.150000000003,-8820467.6700000018,4690618.7300000004,-34509027.590000004,21833673.810000002,-30720,30720,0,0,0,13001346.819999998,0.8514446803318213,2268402.4899999998,0.14855531966817861,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},84,0.30644387324560385,3.6924692967438999E-2,0.34336856621304279,5.7078726624507664E-2,583.50543321982593,-1.1148659326606308E-3,-11.397071509648063,16805202.719999999,5.6100049235228763E-3,43360215.260000005,2.1742804881084441E-3,6.978614399172493E-3,8.9096859629209249,8.7154891871621669E-4,417546.85,3.0907751780881187E-2,315.96432084752172,589.97710934544079,21.381543700340522,0.14855531966817861,2.8425671448510802E-3,0.1817864282352919,19261038.104615383,2425880.64,9.0682239000475617E-2,{"$f":"I730=Comparatives!$D$3","v":false},84,{"$f":"ROW()","v":730},{"$f":"NOT(ISNA(MATCH(BU730,Comparatives!$F:$F,0)))","v":false},{"$f":"BU730='List Box etc'!$G$18","v":false},{"$f":"K730=Assumptions!$F$16","v":false},false]
[null,"Mongolia ",730,"Store 730","Store 730 Mongolia ",9281460.2000000011,450," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",0,1911661.1599999997,10540129.419999998,3423540.3400000008,318403.25,3741943.5900000003,-1830282.4300000002,-240719.2,0,344505.58999999997,-846662.35000000009,-766039.17000000016,-1602,-30708.09,16785.099999999995,-33518.429999999993,1878142.7299999997,-88417.459999999992,9787.0699999999961,-290450.11999999988,277493.10000000003,-10506188.889999999,8494204.6400000006,-16680,16680,0,0,0,9635234.6799999978,0.82100965343752363,2100601.36,0.17899034656247637,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},84,0.32481008568109226,3.0208666071578471E-2,0.35501875175267072,8.0327509868469926E-2,1881.471888888889,-3.2685138509428287E-2,-765.56797777777774,2024941.2699999977,1.6552791182926522E-2,10813319.009999998,3.0997356102231556E-3,3.1800776503178836E-3,-21.749044444444436,-9.2855311448348404E-4,343059.65,3.2547954235651128E-2,762.35477777777783,1702.3092666666671,3.56,0.17899034656247637,2.9134452506561354E-3,0,2024941.2699999977,1878142.7299999997,0.6678034497267179,{"$f":"I731=Comparatives!$D$3","v":false},84,{"$f":"ROW()","v":731},{"$f":"NOT(ISNA(MATCH(BU731,Comparatives!$F:$F,0)))","v":false},{"$f":"BU731='List Box etc'!$G$18","v":false},{"$f":"K731=Assumptions!$F$16","v":false},false]
[null,"Mongolia ",731,"Store 731","Store 731 Mongolia ",9798917.0299999993,550," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",526183.38461538462,3900554.9700000011,24582815.370000001,8715648.3800000027,570944.9,9286593.2800000031,-5386038.3100000005,-668614.28000000014,199987.34999999998,-54440.349999999919,-1462165.7200000002,-2754607.05,-1602,-90620.920000000013,-37561.609999999993,-131625.34999999995,3768929.620000001,-197802.61,-114847.83999999998,-28220316.719999995,8471271.5099999998,-6148208.3599999966,17320166.460000001,-15840,15840,0,0,0,18942097.359999999,0.68372688070579368,8762089.6399999987,0.31627311929420626,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},84,0.35454231945443776,2.3225366639524982E-2,0.37776768609396277,5.9479180801413636E-2,2658.4831272727279,2.2145693721654434E-3,98.982454545454402,8577087.1099999882,1.5346159868953473E-2,34384365.079999991,3.8280581797498756E-3,5.3543643402468406E-3,208.8142545454545,4.6718749773533358E-3,994599.42000000016,4.0459133953134357E-2,1808.3625818181822,5008.3764545454542,-360.70063636363631,0.31627311929420626,3.6863523821844498E-3,2.1404520869384238E-2,9103270.4946153723,3768929.620000001,0.29809389142123427,{"$f":"I732=Comparatives!$D$3","v":false},84,{"$f":"ROW()","v":732},{"$f":"NOT(ISNA(MATCH(BU732,Comparatives!$F:$F,0)))","v":false},{"$f":"BU732='List Box etc'!$G$18","v":false},{"$f":"K732=Assumptions!$F$16","v":false},false]
[null,"Mongolia ",732,"Store 732","Store 732 Mongolia ",27183493.130000003,1234," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",622693.07692307688,2314890.87,14511263.149999999,5160883.209999999,237197.87999999998,5398081.0899999999,-3083190.2199999997,-79050.930000000008,-59249.55000000001,-257503.40999999992,-817885.95000000007,-1378010.01,0,-48019.69,-20591.72,-556101.73999999987,1758789.1300000001,-128131.93,-117577.18,-10267575.6,7264937.0500000017,-47240505.169999987,30575275.060000002,-41760,41760,0,0,0,13130712.109999999,0.79837239545549854,3316139.2399999998,0.20162760454450146,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},84,0.35564672466159497,1.6345777590009453E-2,0.37199250225160452,5.6362147219416951E-2,662.79250405186394,1.7745072040816788E-2,208.67375202593186,19667868.659999982,2.8274631563458916E-2,57549840.769999988,9.6629587946642729E-3,3.8322076738026761E-2,95.281345218800638,8.1024772815866137E-3,275794.27,1.9005531575657496E-2,223.49616693679093,1116.701790923825,48.014222042139394,0.20162760454450146,3.3091323273260333E-3,4.2911018185420813E-2,20290561.736923058,1758789.1300000001,6.240971492157571E-2,{"$f":"I733=Comparatives!$D$3","v":false},84,{"$f":"ROW()","v":733},{"$f":"NOT(ISNA(MATCH(BU733,Comparatives!$F:$F,0)))","v":false},{"$f":"BU733='List Box etc'!$G$18","v":false},{"$f":"K733=Assumptions!$F$16","v":false},false]
[null,"Mongolia ",733,"Store 733","Store 733 Mongolia ",10802832.920000002,650," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1349308.3076923077,976726.06,7581696.21,2441566.5299999998,199916.79999999999,2641483.33,-1664757.2700000003,-165310.70000000001,-50467.880000000012,-34693.310000000012,-672979,-474509.91000000009,-5580,-19139.61,-13045.320000000002,-27953.479999999996,948772.58000000007,-101322.4,-37190.47,-4759895.7700000014,4712549.7300000004,-21479168.139999997,20181267.480000004,0,0,0,0,0,7360605.0700000003,0.86072771942184456,1191001.79,0.13927228057815561,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},84,0.32203433933156755,2.6368347459809392E-2,0.34840268679137698,8.8763646202595609E-2,1035.3523076923077,4.5759298498719474E-3,53.374323076923098,1345246.6999999955,2.0779445138204084E-2,26239063.909999996,1.0653383099290602E-3,3.6869691459188651E-3,57.216107692307695,4.9052967792282461E-3,298818.03000000003,3.9413084054445387E-2,459.72004615384617,730.01524615384631,86.227507692307711,0.13927228057815561,2.5244496046617514E-3,0.17796918661982472,2694555.0076923035,948772.58000000007,0.25351728045998995,{"$f":"I734=Comparatives!$D$3","v":false},84,{"$f":"ROW()","v":734},{"$f":"NOT(ISNA(MATCH(BU734,Comparatives!$F:$F,0)))","v":false},{"$f":"BU734='List Box etc'!$G$18","v":false},{"$f":"K734=Assumptions!$F$16","v":false},false]
[null,"Mongolia ",734,"Store 734","Store 734 Mongolia ",12523445.550000003,650," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1357454.923076923,1140505.24,9287544.5,3062980.42,172592.05000000002,3235572.4699999997,-2095067.23,-218283.72,-78425.740000000034,-85960.780000000217,-811151.23,-596593.31999999995,-8367.5,-35295.730000000003,-23574.410000000003,-22707.31,1117797.93,-91997.610000000015,-36316.089999999997,-201331.56000000003,164649.88,-11084203.640000001,9947809.9100000001,-16680,16680,0,0,0,8159893.1299999999,0.77506215659600985,2368156.8600000003,0.22493784340399017,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},84,0.3297944273645203,1.8583173410366971E-2,0.34837760077488722,8.7337533618277688E-2,1247.9249692307692,9.2554905120508669E-3,132.24735384615417,1173075.4100000001,1.9357076114995878E-2,11302215.200000001,2.0091026049477451E-3,2.4449207215104058E-3,55.870907692307689,3.910192839452882E-3,369151.47,3.9746939570518343E-2,567.92533846153844,917.83587692307685,133.5280615384616,0.22493784340399017,3.8003295704262846E-3,0.14615864538543238,2530530.3330769232,1117797.93,0.31804183458311269,{"$f":"I735=Comparatives!$D$3","v":false},84,{"$f":"ROW()","v":735},{"$f":"NOT(ISNA(MATCH(BU735,Comparatives!$F:$F,0)))","v":false},{"$f":"BU735='List Box etc'!$G$18","v":false},{"$f":"K735=Assumptions!$F$16","v":false},false]
[null,"Mongolia ",735,"Store 735","Store 735 Mongolia ",17050861.899999999,1143," Brand Type 13"," Brand Type 13"," Classification Type 21"," Classification Type 21",1573220.8461538462,1199603.1999999995,8438258.1999999993,3171121.6799999997,99755.349999999991,3270877.03,-2067833.61,-273240.62,-46570.700000000004,-20819.780000000268,-850692.82000000007,-537255.69999999995,0,-36886.710000000006,-13911.320000000002,-43522.48,1156080.7199999995,-85234.34,-64238.73,-8789050.8199999966,8747480.4600000009,-20069741.050000001,18327828.710000001,-12600,12600,0,0,0,7097189.3600000003,0.74604870267726053,2415848.2399999998,0.25395129732273947,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},84,0.3758028736309586,1.1821793981132268E-2,0.38762466761209086,0.1008137935385765,744.26318460192476,2.4673077673779014E-3,18.215030621172588,1783482.6999999955,2.4403085042540705E-2,28871391.869999997,1.5074604021853141E-3,5.1577563720437009E-3,56.201863517060367,7.6127950197115331E-3,409272.99,4.8502070012505664E-2,358.06910761154853,470.03998250218717,40.744269466316716,0.25395129732273947,4.371365408088604E-3,0.1864390504374287,3356703.5461538415,1156080.7199999995,0.24797486788898895,{"$f":"I736=Comparatives!$D$3","v":false},84,{"$f":"ROW()","v":736},{"$f":"NOT(ISNA(MATCH(BU736,Comparatives!$F:$F,0)))","v":false},{"$f":"BU736='List Box etc'!$G$18","v":false},{"$f":"K736=Assumptions!$F$16","v":false},false]
[null,"Mongolia ",736,"Store 736","Store 736 Mongolia ",10599070.65,806.89300000000003," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",861495.23076923075,6723764.620000002,52193666.329999998,15905422.979999997,489199.79,16394622.77,-9659098.0700000003,-698193.34999999986,-180955.62,-613561.15999999968,-3474212.8600000003,-3551147.5999999996,-4515.82,-123149.85999999999,-47486.399999999972,-178029.95,6545734.6700000018,-337948.19,-243381.99000000005,-1582942.08,281459.96999999997,-27655537.450000003,20566729.060000002,-1830036,1824251.82,0,0,0,36430354.729999997,0.61755068346969966,22561329.200000003,0.38244931653030034,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},84,0.30473856500971347,9.3727807298874602E-3,0.31411134573960098,6.6563878422219294E-2,4305.6673685358528,1.1755471557040927E-2,760.39965646002588,8396074.6799999997,2.1203950272629068E-2,31068515.530000001,5.7302367674468679E-3,3.4109493070363507E-3,301.62858024546011,4.6630560202686579E-3,1206777.7999999998,2.3121154056701419E-2,1495.5859079208765,4401.0142608747374,229.8587792929174,0.38244931653030034,2.3594790069234057E-3,1.6505742771974204E-2,9257569.9107692298,6545734.6700000018,0.50908921108092342,{"$f":"I737=Comparatives!$D$3","v":false},84,{"$f":"ROW()","v":737},{"$f":"NOT(ISNA(MATCH(BU737,Comparatives!$F:$F,0)))","v":false},{"$f":"BU737='List Box etc'!$G$18","v":false},{"$f":"K737=Assumptions!$F$16","v":false},false]
[null,"Mongolia ",737,"Store 737","Store 737 Mongolia ",14698803.74,1010," Brand Type 13"," Brand Type 13"," Classification Type 21"," Classification Type 21",3973082.769230769,7592612.3600000013,48963639.420000002,14739287.690000003,393955.86,15133243.550000001,-7535543.6500000004,-684000,-75633.400000000009,-123352.80000000105,-3560020.92,-1640794.8099999998,-84273.49,-113230.48000000001,-171962.47999999992,-201612.28999999998,7391000.0700000012,-794549.67,-403063.37,-6681379.2800000003,713205.82999999984,-77874219.890000001,59967789.239999987,-26160,24883.859999999997,0,0,0,36220186.879999995,0.65311467936044809,19237434.919999998,0.3468853206395518,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},84,0.30102516611499064,8.0458859812426904E-3,0.30907105209623326,7.2707440912691851E-2,3524.773188118812,2.5192735152284366E-3,122.13148514851589,23875880.240000017,8.4441824960334883E-3,84581759.170000002,2.3836379377589149E-3,4.1175920006805734E-3,399.07264356435644,8.2318915581949606E-3,1763742.63,3.6021477383880299E-2,1746.2798316831681,1624.549316831683,158.32365346534655,0.3468853206395518,2.3125421504870645E-3,8.1143534596161943E-2,27848963.009230785,7391000.0700000012,0.19108503424835374,{"$f":"I738=Comparatives!$D$3","v":false},84,{"$f":"ROW()","v":738},{"$f":"NOT(ISNA(MATCH(BU738,Comparatives!$F:$F,0)))","v":false},{"$f":"BU738='List Box etc'!$G$18","v":false},{"$f":"K738=Assumptions!$F$16","v":false},false]
[null,"Mongolia ",738,"Store 738","Store 738 Mongolia ",12135627.84,269.20999999999998," Brand Type 15"," Brand Type 15"," Classification Type 25"," Classification Type 25",6584119.384615385,651201.24999999965,7533013.5,2633770.5299999993,106803.60999999999,2740574.1399999997,-2089372.8900000001,-314905.52,-44496.94,-307685.90000000026,-591222.79,-534401.84,-6600,-43528.420000000006,7673.3300000000399,41253.560000000012,692454.80999999971,-65625.149999999994,-53500.36,-2729830.2000000007,2686747.25,10078764.439999999,-11295804.979999999,-11760,10483.859999999999,0,0,0,6493068.7300000004,0.7619959957551885,2028063.62,0.23800400424481141,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},85,0.34963040090131253,1.4178072294706492E-2,0.36380847319601906,7.8484233434600911E-2,2196.1397793544074,4.0844995166940859E-2,1142.9215110879993,1261399.6300000001,-3.2704591803312963E-2,-7337174.2399999984,5.6225405926846328E-3,-5.4763687865420673E-3,198.73095353070096,7.1021192249290412E-3,416385.76,5.5274792750603728E-2,1546.6949964711564,1985.0742542996175,189.80327625273952,0.23800400424481141,5.7783541739305265E-3,0.87403525622453548,7845519.0146153849,692454.80999999971,6.3548053643260632E-2,{"$f":"I739=Comparatives!$D$3","v":true},85,{"$f":"ROW()","v":739},{"$f":"NOT(ISNA(MATCH(BU739,Comparatives!$F:$F,0)))","v":false},{"$f":"BU739='List Box etc'!$G$18","v":false},{"$f":"K739=Assumptions!$F$16","v":false},true]
[null,"Mongolia ",739,"Store 739","Store 739 Mongolia ",7069675.5499999998,367," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",10544869.076923076,-31275.350000000028,10673073.430000002,3370509.8200000003,3077.6100000000151,3373587.4299999992,-3396529.7100000004,-380537.73,-18909.64,-518159.85999999952,-965708.46999999986,-1063392,0,-58377.2,-37336.050000000003,-52887.139999999992,-84162.49000000002,108861.07,-95327.97,-3811182.48,3426614.45,-21002958.680000003,19166950.620000001,-449871,449871,0,0,0,8205284.6600000001,0.6771177344624989,3912673.92,0.3228822655375011,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},86,0.31579561802002892,2.8835274302052794E-4,0.31608397076304934,9.0480823198084162E-2,2631.3582288828334,4.8548327096068655E-2,1411.8797275204347,2220576.0900000036,2.3816855562017649E-2,25264012.160000004,2.0933785047703201E-3,4.9551931172275264E-3,259.74923705722074,8.9316325447598831E-3,367389.91,3.442212895934324E-2,1001.0624250681199,2897.525885558583,51.524904632152584,0.3228822655375011,5.4695772855748066E-3,0.98798805668135226,12765445.16692308,-84162.49000000002,-4.7469549246127868E-3,{"$f":"I740=Comparatives!$D$3","v":true},86,{"$f":"ROW()","v":740},{"$f":"NOT(ISNA(MATCH(BU740,Comparatives!$F:$F,0)))","v":false},{"$f":"BU740='List Box etc'!$G$18","v":false},{"$f":"K740=Assumptions!$F$16","v":false},true]
[null,"Mongolia ",740,"Store 740","Store 740 Mongolia ",7053165.5299999993,435.63," Brand Type 15"," Brand Type 15"," Classification Type 26"," Classification Type 26",4707443.153846154,6376189.3900000006,32428036.410000004,11741648.050000004,376944.11,12118592.160000002,-5742402.7700000014,-518697.02,-52583.160000000018,-799315.15,-1888665.7500000005,-1738788.7600000005,0,-105085.93000000001,-76546.39,-419434.68000000011,5956754.7100000009,-335725.98000000004,-142465.91999999998,-9134614.4399999995,5709732.959999999,-30817519.720000003,15393451.140000001,0,0,0,0,0,25346877.670000006,0.69274619742071208,11242103.639999999,0.30725380257928797,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},87,0.3620832264262282,1.1624018957982906E-2,0.37370724538421107,5.8241754946888574E-2,4335.4813718063506,2.4648891468294732E-2,1834.848724835296,18848950.060000002,2.2252416111499848E-2,39952134.160000004,1.0498429904151084E-2,1.293432247012825E-2,327.034226292955,4.3932946848445941E-3,1036055.3200000001,3.1949369579482349E-2,2378.2919449991969,3991.4348414939295,120.70601198264586,0.30725380257928797,3.240588750775983E-3,0.14516584027253945,23556393.213846155,5956754.7100000009,0.1820679147382826,{"$f":"I741=Comparatives!$D$3","v":true},87,{"$f":"ROW()","v":741},{"$f":"NOT(ISNA(MATCH(BU741,Comparatives!$F:$F,0)))","v":false},{"$f":"BU741='List Box etc'!$G$18","v":false},{"$f":"K741=Assumptions!$F$16","v":false},true]
[null,"Mongolia ",741,"Store 741","Store 741 Mongolia ",3421908.76,50," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",1959008.4615384615,2939094.7500000005,15317127.48,6103291.1099999994,116523.91,6219815.0200000005,-3280720.2700000005,-191995.43,-67705.37000000001,-336373.04999999987,-1247351.8999999999,-997952.22,0,-77000.77,-26831.759999999995,-112218.11999999995,2826876.6300000004,-82053.260000000009,-63889.909999999996,-10683820.199999997,5095078.4399999995,-1423564.3100000022,3821638.07,0,0,0,0,0,11941231.549999999,0.68618565266465958,5461101.9200000009,0.31381434733534047,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},87,0.39846186029131353,7.6074257495178854E-3,0.40606928604083148,8.1435106003309166E-2,24947.037999999997,2.1960583042689403E-2,6727.4609999999975,3190668.0000000005,3.5170729138851158E-2,12107384.51,9.2685682780879949E-3,7.3263162526084787E-3,1277.7982,4.1711417550988478E-3,377881.22000000003,2.4670501730393642E-2,7557.6244000000006,19959.044399999999,1354.1074000000001,0.31381434733534047,5.0271025099544323E-3,0.12789659576160042,5149676.461538462,2826876.6300000004,0.39523865019511156,{"$f":"I742=Comparatives!$D$3","v":false},87,{"$f":"ROW()","v":742},{"$f":"NOT(ISNA(MATCH(BU742,Comparatives!$F:$F,0)))","v":false},{"$f":"BU742='List Box etc'!$G$18","v":false},{"$f":"K742=Assumptions!$F$16","v":false},false]
[null,"Mongolia ",742,"Store 742","Store 742 Mongolia ",4208782.0699999994,144," Brand Type 23"," Brand Type 23"," Classification Type 14"," Classification Type 14",0,276145.08000000031,5497734.2700000005,1869329.8599999999,76441.899999999994,1945771.7600000002,-1669626.6799999997,-232510.91999999998,0,-83518.999999999884,-610538.86,-485147.53999999992,0,-33533.29,6308.4199999999719,-94188.970000000016,181956.11000000028,-66089.47,-40737.22,-1537745.76,1507753.6500000001,-9718883.6399999987,8327589.5,-218390.15999999995,218390.15999999995,0,0,0,4922020.8600000003,0.79219897708392462,1291091,0.20780102291607541,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},87,0.34001822718143115,1.3904255143273774E-2,0.35392248232470502,0.11105281376213186,4239.8531944444439,1.5191530892234243E-2,579.99305555555475,1421286.2499999981,6.6270232333564147E-2,11475019.559999999,8.2081751153023769E-3,1.7132324949565087E-2,282.89736111111114,7.4098197547114251E-3,325825.26,5.9265370787009677E-2,2262.6754166666669,3369.0801388888885,0,0.20780102291607541,6.0994745022479955E-3,0,1421286.2499999981,181956.11000000028,9.2175942179135523E-2,{"$f":"I743=Comparatives!$D$3","v":false},87,{"$f":"ROW()","v":743},{"$f":"NOT(ISNA(MATCH(BU743,Comparatives!$F:$F,0)))","v":false},{"$f":"BU743='List Box etc'!$G$18","v":false},{"$f":"K743=Assumptions!$F$16","v":false},false]
[null,"Mongolia ",743,"Store 743","Store 743 Mongolia ",3066799.6999999997,474.64," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1500133.8461538462,3982799.2600000002,18433056.82,6875527.1199999992,294576.44,7170103.5599999996,-3187304.3,-272398.43,-11543.250000000002,-235390.72000000003,-1036410.5699999998,-1119334.3800000001,-6265.1000000000013,-83286.750000000015,-16727.41,50370.039999999979,4033169.3000000003,-108997.05,-92884.23,-4985432,1776634.9999999998,6894180,-923445.78,0,0,0,0,0,14909539.529999997,0.71436237156169813,5961575.9200000009,0.28563762843830187,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},87,0.3729998332419831,1.5980878422746595E-2,0.38898071166472969,5.6225648307853468E-2,2183.5719071296139,1.2770031704377941E-2,495.93527726276767,-2761937.2199999997,1.8237213950865975E-2,-1908748,2.6389046642092084E-2,-2.732592889604079E-3,195.69406286870048,5.0390030751285885E-3,481409.63999999996,2.6116647103136308E-2,1014.2626832968143,2358.2807601550653,37.519699140401151,0.28563762843830187,4.5183363135751463E-3,8.1382803774911069E-2,-1261803.3738461535,4033169.3000000003,-2.3013743315240642,{"$f":"I744=Comparatives!$D$3","v":false},87,{"$f":"ROW()","v":744},{"$f":"NOT(ISNA(MATCH(BU744,Comparatives!$F:$F,0)))","v":false},{"$f":"BU744='List Box etc'!$G$18","v":false},{"$f":"K744=Assumptions!$F$16","v":false},false]
[null,"Mongolia ",744,"Store 744","Store 744 Mongolia ",14521801.75,422," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",37698306.692307696,4173816.3200000012,19892457.75,7509237.0799999982,352039.74000000005,7861276.8199999994,-3687460.4999999991,-302824.57,-148648.92000000004,-294747.71999999939,-1193031,-1313463.6200000003,-1939.46,-103176.76000000001,-21178.660000000003,-183389.91,3990426.4100000011,-132395.03,-80201.489999999991,-3821637.8399999994,1749554.04,-17105236.470000003,9047107.8699999992,-12000,12000,0,0,0,15220547.460000001,0.67760122593294547,7241849.1199999992,0.32239877406705458,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},87,0.37749166917295568,1.7697146547917139E-2,0.39518881572087289,5.9974037144806806E-2,2827.0876777251183,1.481705899312514E-2,698.45431279620709,10130212.400000004,1.8103264053969878E-2,20938874.310000002,8.7583461882865653E-3,9.2190674628930651E-3,190.0509241706161,4.0317536931805216E-3,559575.02,2.8130009224224695E-2,1326.0071563981044,3112.4730331753562,356.84450236966831,0.32239877406705458,5.1867276179083507E-3,1.8951055302509161,47828519.092307702,3990426.4100000011,6.0071000936804772E-2,{"$f":"I745=Comparatives!$D$3","v":false},87,{"$f":"ROW()","v":745},{"$f":"NOT(ISNA(MATCH(BU745,Comparatives!$F:$F,0)))","v":false},{"$f":"BU745='List Box etc'!$G$18","v":false},{"$f":"K745=Assumptions!$F$16","v":false},false]
[null,"Mongolia ",745,"Store 745","Store 745 Mongolia ",7894015.2699999996,298," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1494821.3076923077,4600366.7300000004,24633186.719999999,9647757.290000001,273021.23000000004,9920778.5199999996,-5320411.7899999991,-652623.50999999989,-490707.36,-301215.78000000003,-1393503.13,-2497045.77,-7743.6000000000013,-122812.28999999998,-30150.640000000021,-102573.04000000001,4497793.6900000004,-195220.43,-103537.32,-600676.37999999989,548084.29999999993,-33874171.779999994,29599604.309999999,-6600,6600,0,0,0,17066632.98,0.61113973673802824,10859276.52,0.38886026326197182,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},87,0.39165688953134364,1.1083471785578218E-2,0.40274036131692181,5.6570152527955178E-2,4676.1849999999995,1.2228047610073896E-2,1010.7912080536913,4327159.5499999933,2.3704473758079977E-2,34481448.159999996,2.9747312097810692E-3,4.1640182882517448E-3,347.44067114093963,4.2031638527684576E-3,1000806.8699999999,4.0628396211012031E-2,3358.412315436241,8379.3482214765099,1672.6542281879194,0.38886026326197182,4.985643611440947E-3,6.0683228876702473E-2,5821980.8576923013,4497793.6900000004,0.55623876751866064,{"$f":"I746=Comparatives!$D$3","v":false},87,{"$f":"ROW()","v":746},{"$f":"NOT(ISNA(MATCH(BU746,Comparatives!$F:$F,0)))","v":false},{"$f":"BU746='List Box etc'!$G$18","v":false},{"$f":"K746=Assumptions!$F$16","v":false},false]
[null,"Mozambique",746,"Store 746","Store 746 Mozambique",79794243.669999987,5659.7," Brand Type 2"," Brand Type 2"," Classification Type 8"," Classification Type 8",1881533,1720093.139999999,17925973.669999998,5794244.4699999988,132759.44999999998,5927003.919999999,-4205646.0699999994,-451827.37000000005,-32686.080000000002,-487628.98999999987,-1266722.46,-1227600,0,-51709.29,-8892.1699999999873,-87252.849999999991,1632840.2899999989,-109646.28,-119455.79999999999,-168955.20000000004,153368.82999999999,-12640980.66,9031120.0899999999,-6600,6600,0,0,0,13875024.249999998,0.68328323577527539,6431378.0200000005,0.3167167642247245,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},87,0.32323178515524392,7.4059826508715383E-3,0.33063776780611548,7.0664081255453509E-2,223.81441772532114,2.7202371205982026E-2,86.158098485785445,3625446.9399999995,2.4066784438996645E-2,12816535.859999999,6.8078341100198036E-3,4.8673980898466867E-3,21.106383730586426,6.6638388630412401E-3,622075.11,3.4702444701292481E-2,109.91308903298761,216.90195593406011,5.7752319027510293,0.3167167642247245,2.8846014700187835E-3,0.10496127209808627,5506979.9399999995,1632840.2899999989,0.21348271132434873,{"$f":"I747=Comparatives!$D$3","v":false},87,{"$f":"ROW()","v":747},{"$f":"NOT(ISNA(MATCH(BU747,Comparatives!$F:$F,0)))","v":false},{"$f":"BU747='List Box etc'!$G$18","v":false},{"$f":"K747=Assumptions!$F$16","v":false},false]
[null,"Mozambique",747,"Store 747","Store 747 Mozambique",58820637.909999996,7147.74," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",33527205.923076924,781649.13000000059,12598944.140000001,3953815.4400000004,198242.56,4152058,-3370408.87,-516539.5199999999,-79964.650000000009,-99810.850000000049,-930087.83999999985,-1285220.2799999996,0,-61214.95,-76638.540000000037,-67411.259999999995,714237.87000000058,-54375.070000000007,-90861.440000000002,-345780,304096.99000000005,-12317427.029999999,9664904.9400000013,-51737.280000000006,51361.020000000004,0,0,0,7874559.0200000005,0.55442600531975594,6328524.79,0.445573994680244,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},87,0.31382117390672076,1.5734855063814893E-2,0.3295560289705356,7.3822681461622852E-2,130.12334528116577,7.9221598961704779E-3,13.963973227901414,2694581.3599999975,2.5017340727095379E-2,12714944.309999999,5.3017345854187228E-3,5.3505483674602585E-3,12.711911737136495,7.2118297367099841E-3,708768.07999999984,5.6256149096633727E-2,99.15974559790925,179.80792250417608,11.187403291110199,0.445573994680244,4.8587365194874173E-3,2.661112355965801,36221787.28307692,714237.87000000058,1.4197291325827598E-2,{"$f":"I748=Comparatives!$D$3","v":false},87,{"$f":"ROW()","v":748},{"$f":"NOT(ISNA(MATCH(BU748,Comparatives!$F:$F,0)))","v":false},{"$f":"BU748='List Box etc'!$G$18","v":false},{"$f":"K748=Assumptions!$F$16","v":false},false]
[null,"Mozambique",748,"Store 748","Store 748 Mozambique",51807860.320000008,4222," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",5443103.076923077,1308060.2800000007,26547921.479999997,7560643.7699999996,313680.18999999994,7874323.96,-6566263.6799999997,-1368268.53,-4037.52,-435011.57999999949,-2506481.5900000003,-1357988.3000000003,-28960.48,-72828.7,-20883.209999999985,-198316.29,1109743.9900000007,-577194.28,-239665.39999999997,-2281950.41,2093733.33,-41888875.490000002,34485534.869999997,-636108,636108,0,0,0,17192654.759999998,0.57709202909431179,12599222.26,0.42290797090568821,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},87,0.28479230570633735,1.1815621431467334E-2,0.29660792713780471,9.4413477600808413E-2,593.67162245381348,1.6385899752178999E-2,103.03448128848875,7591557.700000003,2.612326716557788E-2,44806933.900000006,4.4260178668462736E-3,7.470124926706693E-3,56.765845570819508,9.0276521339176415E-3,2039174.72,7.6811087509665185E-2,482.98785409758409,321.64573661771681,7.81572714353387,0.42290797090568821,2.7432919769205225E-3,0.20502934969969927,13034660.776923079,1109743.9900000007,6.1299307014924379E-2,{"$f":"I749=Comparatives!$D$3","v":false},87,{"$f":"ROW()","v":749},{"$f":"NOT(ISNA(MATCH(BU749,Comparatives!$F:$F,0)))","v":false},{"$f":"BU749='List Box etc'!$G$18","v":false},{"$f":"K749=Assumptions!$F$16","v":false},false]
[null,"Mozambique",749,"Store 749","Store 749 Mozambique",15257179.18,646," Brand Type 4"," Brand Type 4"," Classification Type 7"," Classification Type 7",1292734,1692632.61,19454294.050000001,5627914.3200000012,124091.9,5752006.2199999997,-4059373.61,-239660.2,0,-891696.58999999962,-1402273.04,-866468.70999999985,0,-50025.779999999984,-91426.689999999988,-134615.71000000002,1558016.9000000001,-432968.02999999997,-105728.28,-5744846.0900000008,5639203.4100000001,-66427101.920000002,60429536.269999996,-18000,18000,0,0,0,13857456.890000001,0.63263425556787534,8046916.4000000004,0.36736574443212477,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},87,0.2892890538991314,6.3786380364698964E-3,0.29566769193560122,7.2080386797690049E-2,2170.7013003095976,4.5835463764875066E-2,1380.3352786377702,6103208.3300000057,2.2056548412136522E-2,72189948.010000005,1.8647431354480624E-3,6.9195885316640426E-3,163.6660681114551,5.4347014457715569E-3,814080.7,4.1845810385496868E-2,1260.1868421052632,1341.2828328173373,0,0.36736574443212477,2.5714518281376537E-3,6.6449802633676128E-2,7395942.3300000057,1558016.9000000001,0.1516740014926535,{"$f":"I750=Comparatives!$D$3","v":false},87,{"$f":"ROW()","v":750},{"$f":"NOT(ISNA(MATCH(BU750,Comparatives!$F:$F,0)))","v":false},{"$f":"BU750='List Box etc'!$G$18","v":false},{"$f":"K750=Assumptions!$F$16","v":false},false]
[null,"Mozambique",750,"Store 750","Store 750 Mozambique",18021345.059999999,2500," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",5646640.230769231,922408.10000000021,7754475.9500000002,2793287.78,90513.250000000015,2883801.03,-1961392.9300000002,-241784.59999999995,-21933.34,-27302.570000000036,-756720.74999999988,-586500,-10080,-33229,-8073.6199999999981,108194.88000000005,1030602.9800000002,-213848.66,-66414.48,-3038785.6800000011,1609692.84,12486913.519999998,318338.28000000014,0,0,0,0,0,6442296.0199999996,0.73574667917945002,2313837.31,0.26425332082054992,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},87,0.36021618972201463,1.1672387738851651E-2,0.37188857746086629,9.7585027651030359E-2,302.68829999999997,3.5208788029060861E-3,10.921028000000014,-11376158.959999995,9.5106687925535192E-3,-9448127.8399999961,1.1451462324836631E-2,-1.3952571482280508E-2,26.565791999999998,8.5646638700323779E-3,496935.88,6.4083747658021939E-2,198.77435199999999,234.6,12.805336,0.26425332082054992,4.2851380562989559E-3,0.72817818601516593,-5729518.7292307643,1030602.9800000002,-0.12951072867853675,{"$f":"I751=Comparatives!$D$3","v":false},87,{"$f":"ROW()","v":751},{"$f":"NOT(ISNA(MATCH(BU751,Comparatives!$F:$F,0)))","v":false},{"$f":"BU751='List Box etc'!$G$18","v":false},{"$f":"K751=Assumptions!$F$16","v":false},false]
[null,"Mozambique",751,"Store 751","Store 751 Mozambique",4883385.37,670," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",0,17039.830000000387,11385325.359999999,4352915.3400000008,92603.77,4445519.1100000003,-4428479.28,-736310.25,-38313.479999999996,-171187.57000000039,-898259.10999999987,-2354360,-9527.4,-65419.890000000007,-10932.249999999995,-12293.160000000002,4746.6700000003839,-133604.38000000003,-128168.39,-738839.04000000004,206700.36,-375057.39999999997,82211.460000000006,0,0,0,0,0,8123674.6599999983,0.62723069664080999,4827978.8600000003,0.37276930335918995,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},87,0.38232682882239571,8.13360769867362E-3,0.39046043652106932,7.8896217859161816E-2,1340.6852388059699,1.5035808339868154E-2,255.50383582089609,824984.62000000011,1.4901077792213871E-2,1113896.44,1.1036178551751187E-2,1.0797372592608984E-3,191.29610447761195,1.1257332219094352E-2,946266.77,8.311284395301638E-2,1412.3384626865673,3513.9701492537315,71.404298507462684,0.37276930335918995,5.745983354137541E-3,0,824984.62000000011,4746.6700000003839,4.1426255922204658E-3,{"$f":"I752=Comparatives!$D$3","v":false},87,{"$f":"ROW()","v":752},{"$f":"NOT(ISNA(MATCH(BU752,Comparatives!$F:$F,0)))","v":false},{"$f":"BU752='List Box etc'!$G$18","v":false},{"$f":"K752=Assumptions!$F$16","v":false},false]
[null,"Mozambique",752,"Store 752","Store 752 Mozambique",16332821.029999999,1638," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",1666023.923076923,3247548.1900000004,19444281.07,7225321.129999999,186201.73999999996,7411522.8699999992,-4163974.6799999997,-447934.99000000005,-100137.67000000001,-128844.53999999986,-1135707.5400000003,-1901700.2799999998,0,-85755.579999999987,-19345.689999999991,-111116.01000000002,3136432.18,-183880.43,-77222.61,-166023.59999999998,125133.54000000001,-17891088.319999997,14007204.109999999,-6600,6600,0,0,0,13522253.92,0.6152085276480963,8457698.0999999996,0.3847914723519037,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},87,0.37159106597917529,9.576169945788587E-3,0.38116723592496388,5.8408307096128612E-2,693.35014652014672,6.6263463038903634E-3,78.659670329670249,3924774.2699999958,2.831143967930674E-2,18063711.919999998,6.1513386889752858E-3,5.7145856717447678E-3,47.144450549450546,3.9714818831303803E-3,736916.69,3.789889105938541E-2,449.88808913308912,1160.9891819291818,61.134108669108677,0.3847914723519037,4.4103240274750866E-3,8.5681950239208451E-2,5590798.1930769188,3136432.18,0.40391927800155014,{"$f":"I753=Comparatives!$D$3","v":false},87,{"$f":"ROW()","v":753},{"$f":"NOT(ISNA(MATCH(BU753,Comparatives!$F:$F,0)))","v":false},{"$f":"BU753='List Box etc'!$G$18","v":false},{"$f":"K753=Assumptions!$F$16","v":false},false]
[null,"Mozambique",753,"Store 753","Store 753 Mozambique",16970870.380000003,890," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",1867434.923076923,2661021.9400000004,14734087.32,5343039.7799999993,277893.09999999998,5620932.879999999,-2959910.9399999995,-292906.32,-112435.30000000003,-159674.68999999986,-801889.82000000007,-1169236.04,0,-84289.2,-25737.870000000003,-160919.78999999995,2500102.1500000004,-136364.51,-69310.600000000006,-3049167.84,2975412.6399999997,-16347462.27,12887287.300000001,-171211.79999999996,171211.79999999996,0,0,0,11712884.359999999,0.70905219112296347,4806187.87,0.29094780887703642,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},87,0.36263120096671175,1.8860557424740441E-2,0.38149175839145216,5.4424125674314254E-2,900.99979775280906,1.0837094048116436E-2,179.40976404494367,3533930.1699999981,4.5535645091708203E-2,19567841.91,8.2236861244143165E-3,1.092159877331309E-2,77.877078651685395,4.7040986316076753E-3,539297.9,3.6602056733297549E-2,605.95269662921351,1313.7483595505619,126.33179775280902,0.29094780887703642,5.7206936656053423E-3,0.12674249056078779,5401365.0930769211,2500102.1500000004,0.3332627061827767,{"$f":"I754=Comparatives!$D$3","v":false},87,{"$f":"ROW()","v":754},{"$f":"NOT(ISNA(MATCH(BU754,Comparatives!$F:$F,0)))","v":false},{"$f":"BU754='List Box etc'!$G$18","v":false},{"$f":"K754=Assumptions!$F$16","v":false},false]
[null,"Mozambique",754,"Store 754","Store 754 Mozambique",21637510.049999997,719," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",579941.84615384613,6053440.5099999979,29924650.969999999,9828950.3499999978,660802.55999999982,10489752.91,-4431926.5200000005,-338934.47000000003,-163967.6,-355697.86000000092,-1659292.94,-1100770.3500000003,-17440,-92614.78,-60354.149999999994,-773649.12,5279791.3899999978,-347942.82999999996,-171393.72,-23246657.639999997,9730609.9200000018,-56217789,26417101.960000001,0,0,0,0,0,22366299.670000002,0.66233358173717949,11402635.33,0.33766641826282057,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},87,0.32845664131066049,2.208221444796353E-2,0.35053885575862409,5.5449032360092389E-2,2307.7787760778861,1.1886449748623448E-2,494.71190542420157,43316734.759999998,1.786028250482101E-2,79464446.640000001,9.7357894342973809E-3,2.585323787988696E-2,238.37791376912378,5.7275094092768299E-3,839846.23,2.8065364265800825E-2,1168.0754242002781,1530.974061196106,252.30542420027817,0.33766641826282057,3.0949326724929219E-3,1.9380070522301104E-2,43896676.606153846,5279791.3899999978,8.6599945478949447E-2,{"$f":"I755=Comparatives!$D$3","v":false},87,{"$f":"ROW()","v":755},{"$f":"NOT(ISNA(MATCH(BU755,Comparatives!$F:$F,0)))","v":false},{"$f":"BU755='List Box etc'!$G$18","v":false},{"$f":"K755=Assumptions!$F$16","v":false},false]
[null,"Mozambique",755,"Store 755","Store 755 Mozambique",58625952.349999994,1998," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",0,1686927.6199999999,9391250.7400000002,3514678.8,153580.37999999995,3668259.1799999997,-1971260.49,-243562.22,-6442,-67017.309999999838,-659851.12000000011,-614960.52999999991,0,-53975.689999999995,-87700.280000000013,-20226.25,1666701.3699999999,-203836.78000000003,-21467.75,-7242324.7300000023,3494019.51,-17452797.68,17150819.300000004,-6600,6600,0,0,0,7916903.1000000006,0.74607670944197224,2694476.4,0.25392329055802781,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},87,0.37425034186660422,1.6353559738944839E-2,0.39060390160554903,7.0262325889086E-2,330.25581581581588,7.1361431885269668E-3,33.542197197197119,4050283.5999999978,4.9937861141377878E-3,24701722.410000004,8.1881941932161794E-4,2.1537333588433185E-3,10.74461961961962,2.2859308727178123E-3,589074.97,6.2725933563988728E-2,294.83231731731729,307.78805305305303,3.2242242242242241,0.25392329055802781,5.7474442429805671E-3,0,4050283.5999999978,1666701.3699999999,0.29628171874186798,{"$f":"I756=Comparatives!$D$3","v":false},87,{"$f":"ROW()","v":756},{"$f":"NOT(ISNA(MATCH(BU756,Comparatives!$F:$F,0)))","v":false},{"$f":"BU756='List Box etc'!$G$18","v":false},{"$f":"K756=Assumptions!$F$16","v":false},false]
[null,"Mozambique",756,"Store 756","Store 756 Mozambique",12573861.6,480," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",750100.07692307688,3480693.8400000003,15952896.759999998,5806486.1900000004,154545.38,5961031.5700000003,-2474372.9900000002,-224119.61000000002,0,-166630.48000000021,-755121.82,-973224.12,-6696,-51562.470000000008,-24035.050000000003,-67828.86,3412864.9800000004,-150715.09,-53238.329999999994,-200671.56000000003,159219.06,-9314155.379999999,6453299.8600000003,-21456,21456,0,0,0,13392723.369999999,0.74898680985676902,4488397.0899999989,0.25101319014323109,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},87,0.36397691763160395,9.6876061022035994E-3,0.37366452373380754,4.7334464164112099E-2,1573.1704583333333,1.0445155040293775E-2,347.1468333333338,2902308.0199999986,2.3370662084309036E-2,9536282.9399999995,7.1127147156562877E-3,4.2518209087939966E-3,110.91318749999999,3.3372202428770688E-3,450432.22,2.8235136651131944E-2,938.40045833333329,2027.55025,13.95,0.25101319014323109,3.2321697291545701E-3,4.7019678507784497E-2,3652408.0969230756,3412864.9800000004,0.67277881342725354,{"$f":"I757=Comparatives!$D$3","v":false},87,{"$f":"ROW()","v":757},{"$f":"NOT(ISNA(MATCH(BU757,Comparatives!$F:$F,0)))","v":false},{"$f":"BU757='List Box etc'!$G$18","v":false},{"$f":"K757=Assumptions!$F$16","v":false},false]
[null,"Mozambique",757,"Store 757","Store 757 Mozambique",22250966.009999998,1226," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",1739783.076923077,1585218.1299999997,9403346.1999999993,3244493.6799999988,151313.02000000002,3395806.6999999993,-1810588.5699999998,-187084.79999999999,-58386.6,-354121.35999999987,-527117.5199999999,-363528,-18647.04,-46153.97,-11594.22,-76948.84,1508269.2899999996,-152402.18999999997,-63221.249999999985,-260131.56000000003,196396.36,-8844108.3399999999,5909041.8700000001,-16560,16560,0,0,0,7506618.2200000007,0.70823362423761183,3092452.4299999997,0.29176637576238817,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},87,0.3450360766255739,1.6091401590638026E-2,0.36112747821621194,5.6056377037357184E-2,429.94903752039141,3.7659079275417923E-2,288.84287112561162,2998801.669999999,2.5659862994540757E-2,9120799.9000000004,8.4366328440118495E-3,8.1831337869916997E-3,51.567088091353988,6.7232715519928415E-3,397235.17999999993,4.224402372848933E-2,324.00911908645998,296.51549755301795,62.833311582381725,0.29176637576238817,4.9082495760923916E-3,0.18501744378220139,4738584.746923076,1508269.2899999996,0.22917262153117476,{"$f":"I758=Comparatives!$D$3","v":false},87,{"$f":"ROW()","v":758},{"$f":"NOT(ISNA(MATCH(BU758,Comparatives!$F:$F,0)))","v":false},{"$f":"BU758='List Box etc'!$G$18","v":false},{"$f":"K758=Assumptions!$F$16","v":false},false]
[null,"Mozambique",758,"Store 758","Store 758 Mozambique",9990937.9799999986,700," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",417760,2605296.5400000005,29427471.16,10259418.299999999,417822.54,10677240.84,-8063698.7400000002,-826596.29999999981,-17443.93,-430411.54000000027,-2365202.0900000003,-3446572.98,0,-108188.37,-32076.739999999998,-303957.02,2301339.5200000005,-309982.36,-138954.75,-2528348.6400000006,516446.14,-30424926.06000001,21018260.239999998,-26760,26760,0,0,0,25055717.979999997,0.76052289476941459,7889664.9300000016,0.23947710523058549,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},87,0.34863404484260818,1.4198384146848994E-2,0.36283242898945722,8.0373949808332776E-2,3378.860128571429,1.4626181694642098E-2,614.87362857142898,11418568.320000011,2.6619538586777902E-2,32980034.70000001,9.2163947905124534E-3,1.0329022781038723E-2,198.50678571428571,4.7219398923029985E-3,1276843.7699999998,4.3389517334251282E-2,1824.0625285714282,4923.6756857142855,24.919900000000002,0.23947710523058549,3.6764412888817184E-3,1.4196258921760506E-2,11836328.320000011,2301339.5200000005,0.13998973411376264,{"$f":"I759=Comparatives!$D$3","v":false},87,{"$f":"ROW()","v":759},{"$f":"NOT(ISNA(MATCH(BU759,Comparatives!$F:$F,0)))","v":false},{"$f":"BU759='List Box etc'!$G$18","v":false},{"$f":"K759=Assumptions!$F$16","v":false},false]
[null,"Mozambique",759,"Store 759","Store 759 Mozambique",32945382.909999996,1923," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",1897799.5384615385,846304.51000000024,9457106.5299999993,3144837.22,26756.280000000002,3171593.5000000005,-2317860.5000000005,-235747.17000000004,964.1,-213130.06000000008,-916897.16000000015,-598444.19999999995,0,-59443.28,-30298.260000000002,-87747.81,758556.7000000003,-127728,-70981.02,-1725151.0800000003,530924.14,-12824542.869999999,9398681.1700000018,-368808,149552.1,0,0,0,7585688.370000001,0.71033406409478539,3093355.13,0.28966593590521472,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},87,0.33253693505766191,2.8292247650085426E-3,0.33536615982267048,9.6953244323874629E-2,476.80559542381701,2.2536497746314391E-2,110.83206448257934,4839344.5399999972,1.8132168370057829E-2,14918501.949999999,5.88181107554167E-3,9.2785049762995533E-3,36.911606864274574,7.5055747521541359E-3,453216.71000000008,4.792340115470816E-2,235.68211648465942,311.20343213728546,-0.50135205408216332,0.28966593590521472,6.2855673467812788E-3,0.20067443804733567,6737144.0784615353,758556.7000000003,8.1067113548315139E-2,{"$f":"I760=Comparatives!$D$3","v":false},87,{"$f":"ROW()","v":760},{"$f":"NOT(ISNA(MATCH(BU760,Comparatives!$F:$F,0)))","v":false},{"$f":"BU760='List Box etc'!$G$18","v":false},{"$f":"K760=Assumptions!$F$16","v":false},false]
[null,"Mozambique",760,"Store 760","Store 760 Mozambique",26593712.530000001,1950," Brand Type 13"," Brand Type 13"," Classification Type 21"," Classification Type 21",398907.07692307694,1164302.6199999996,17462926.379999999,6204716.5999999996,197018.75,6401735.3499999996,-5236380.18,-503473.82000000007,-178275.24,-78537.609999999666,-2010191.89,-1970303.0000000002,-15000,-80012.650000000009,-10143.579999999998,-158574.71000000008,1005727.9099999997,-216382.36000000002,-116382.73000000001,-9171248.1599999983,3367092.54,-16295697.850000003,13363603.370000001,-14730,14730,0,0,0,12348014.350000001,0.62731260449587412,7335974.5599999996,0.372687395504126,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},87,0.3553079515416247,1.128211536330144E-2,0.36659006690492618,0.1151119718572621,1030.8676358974358,4.4973911182462235E-3,40.275697435897264,8736250.1000000015,1.815134733837348E-2,25481676.010000002,6.2230879137529721E-3,9.0806492880605091E-3,59.683451282051287,6.6645605362736469E-3,810012.41,4.6384689047747112E-2,415.39097948717949,1010.411794871795,99.115507692307688,0.372687395504126,4.581858060836652E-3,2.2843083011558626E-2,9135157.1769230776,1005727.9099999997,7.9267830993565977E-2,{"$f":"I761=Comparatives!$D$3","v":false},87,{"$f":"ROW()","v":761},{"$f":"NOT(ISNA(MATCH(BU761,Comparatives!$F:$F,0)))","v":false},{"$f":"BU761='List Box etc'!$G$18","v":false},{"$f":"K761=Assumptions!$F$16","v":false},false]
[null,"Mozambique",761,"Store 761","Store 761 Mozambique",6118947.4800000004,500," Brand Type 15"," Brand Type 15"," Classification Type 25"," Classification Type 25",14072531.923076924,1659428.8200000003,15165378.910000002,4631954.42,121634.21,4753588.6300000008,-3094159.8099999996,-446795.69000000006,-21212.799999999996,-336523.86999999988,-1098944.99,-587047.80000000005,-27235,-47484.14,-51465.13,-113408.12,1546020.7000000004,-242803.27999999997,-114136.09999999999,-6325112.2800000012,6281689.3999999994,-46982195.600000009,43639325.310000002,-2686787.28,2686787.28,0,0,0,8444642.1799999997,0.49304108585617562,8683022.0700000003,0.50695891414382444,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},88,0.30542952124629763,8.0205190204509034E-3,0.31345004026674861,7.246406413725405E-2,2197.8899799999999,2.2190271143050513E-2,673.04773999999975,3386293.1700000088,3.349034307032539E-2,55994095.160000011,2.025358561040099E-3,7.4780934042616666E-3,228.27219999999997,7.5260961613520258E-3,788548.24,5.1996606525936115E-2,1577.0964799999999,1174.0956000000001,96.895599999999988,0.50695891414382444,3.1310882689972955E-3,0.92793803614082748,17458825.093076933,1546020.7000000004,6.3757721270797277E-2,{"$f":"I762=Comparatives!$D$3","v":true},88,{"$f":"ROW()","v":762},{"$f":"NOT(ISNA(MATCH(BU762,Comparatives!$F:$F,0)))","v":false},{"$f":"BU762='List Box etc'!$G$18","v":false},{"$f":"K762=Assumptions!$F$16","v":false},true]
[null,"Mozambique",762,"Store 762","Store 762 Mozambique",8261060.3200000003,350," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",12578795.307692308,4925942.0599999996,20801065.209999997,7682902.5599999987,220282.18,7903184.7400000002,-2977242.6799999997,-343921.73999999993,-40909.979999999996,-86131.009999999806,-1479819.2699999996,-542589.6,-18452.04,-65894.41,90655.339999999982,-114917.39,4811024.67,-169159.38,-115718.61000000002,-927271.56,561902.98,-16448308.389999997,12222979.680000002,-16680,16680,0,0,0,15791325.579999998,0.67343339567418536,7657653.4600000009,0.32656660432581464,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},89,0.36935140015360779,1.0589947090502873E-2,0.37994134724411072,7.1141513910959936E-2,4228.0550571428557,4.1407018886029353E-3,246.08859999999945,4590697.2899999972,2.5032665571377736E-2,17392259.949999996,6.6073868680878375E-3,5.5245915937398296E-3,330.62460000000004,5.5631098134517141E-3,488320.18999999994,2.347572997200368E-2,1395.2005428571426,1550.2559999999999,169.60577142857142,0.32656660432581464,3.1678382493758842E-3,0.60471880553718571,17169492.597692303,4811024.67,0.20174957079777517,{"$f":"I763=Comparatives!$D$3","v":true},89,{"$f":"ROW()","v":763},{"$f":"NOT(ISNA(MATCH(BU763,Comparatives!$F:$F,0)))","v":false},{"$f":"BU763='List Box etc'!$G$18","v":false},{"$f":"K763=Assumptions!$F$16","v":false},true]
[null,"Mozambique",763,"Store 763","Store 763 Mozambique",10710001.199999999,450," Brand Type 15"," Brand Type 15"," Classification Type 26"," Classification Type 26",983333.61538461538,4699006.5500000017,50650555.239999995,13565992.140000001,847361.35,14413353.489999998,-9714346.9399999976,-1086634.27,-97615.26,-514207.03999999788,-3371496.6199999996,-3350936.36,-25316.770000000004,-152706.84000000003,-37280.659999999989,-349318.57999999996,4349687.9700000016,-1091831.1500000001,-199615.97999999998,-3147974.2799999993,2500704.3000000003,-61057408.299999997,47261477.509999998,-2052271.2000000004,2052271.2000000004,0,0,0,35775715.239999995,0.62479400049862788,21484301.999999996,0.37520599950137212,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},90,0.26783501337190874,1.6729556980864403E-2,0.28456457035277311,6.6563863002580576E-2,7492.2147111111108,1.0152051395359945E-2,1142.6823111111064,14443200.769999996,2.4185676399761082E-2,66257653.780000001,5.2721242010752038E-3,6.8966387109639119E-3,443.59106666666662,3.9410422857982476E-3,2368452.92,4.6760650673569992E-2,5263.2287111111109,7446.5252444444441,273.18228888888888,0.37520599950137212,3.0149094965775157E-3,1.9414073759413647E-2,15426534.385384612,4349687.9700000016,0.20301224242348975,{"$f":"I764=Comparatives!$D$3","v":true},90,{"$f":"ROW()","v":764},{"$f":"NOT(ISNA(MATCH(BU764,Comparatives!$F:$F,0)))","v":false},{"$f":"BU764='List Box etc'!$G$18","v":false},{"$f":"K764=Assumptions!$F$16","v":false},true]
[null,"Mozambique",764,"Store 764","Store 764 Mozambique",6023794.8099999987,50," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",1199996.1538461538,2668532.2399999998,12996613.74,5060321.7100000009,123526.52,5183848.2300000004,-2491874.6900000009,-256982.68999999997,-72133.590000000011,-190824.68,-728254.04,-916021.03,-1939.46,-57232.320000000007,-16767.589999999997,89531.409999999974,2758063.65,-90401.37999999999,-53915.73,-2453364.12,2180860.0099999998,7416604.450000003,-8499403.7799999993,0,0,0,0,0,10398202.669999998,0.7096048042194214,4255309.55,0.29039519578057854,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},90,0.38935693644766278,9.504515750885123E-3,0.39886145219854785,5.6034137396777019E-2,14565.080800000002,1.4682646096705493E-2,3816.4935999999998,1355303.4399999967,-6.6060047777935393E-2,-4963240.3300000029,1.8038902822986997E-2,-6.8888259504433016E-3,1078.3146000000002,4.1484444393436286E-3,421383.98,3.2422597795847087E-2,8427.6795999999995,18320.420600000001,1481.4610000000002,0.29039519578057854,4.4036332190018606E-3,9.2331447087089763E-2,2555299.5938461507,2758063.65,0.77713229117335392,{"$f":"I765=Comparatives!$D$3","v":false},90,{"$f":"ROW()","v":765},{"$f":"NOT(ISNA(MATCH(BU765,Comparatives!$F:$F,0)))","v":false},{"$f":"BU765='List Box etc'!$G$18","v":false},{"$f":"K765=Assumptions!$F$16","v":false},false]
[null,"Mozambique",765,"Store 765","Store 765 Mozambique",4634483.4699999988,135," Brand Type 24"," Brand Type 24"," Classification Type 14"," Classification Type 14",0,2070696.84,12390903.299999999,4641381.99,126422.41999999998,4767804.4099999992,-2697107.57,-244677.95,-15400.450000000003,-368931.61999999994,-715296.76999999979,-988436.21999999986,0,-58014.16,-23453.02,59856.360000000015,2130553.2000000002,-116064.44000000002,-79173.64,-4746834,3307470.4799999995,7312065.2000000002,-6133957.6200000001,0,0,0,0,0,11486097.800000001,0.81467701845701535,2612861.0999999996,0.18532298154298468,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},90,0.37457979274198683,1.0202841305363104E-2,0.38478263404734986,5.7727572613693129E-2,5298.4945925925913,2.9774392638509249E-2,2732.8268148148145,261255.94000000041,-0.22911004434961335,-2565231.2000000002,2.3333709647691801E-2,-4.8306696090510224E-3,586.47140740740736,6.389658452100099E-3,442209.57,3.5688243164644827E-2,3275.6264444444446,7321.7497777777771,114.07740740740742,0.18532298154298468,4.6819960252615324E-3,0,261255.94000000041,2130553.2000000002,5.8716303407302339,{"$f":"I766=Comparatives!$D$3","v":false},90,{"$f":"ROW()","v":766},{"$f":"NOT(ISNA(MATCH(BU766,Comparatives!$F:$F,0)))","v":false},{"$f":"BU766='List Box etc'!$G$18","v":false},{"$f":"K766=Assumptions!$F$16","v":false},false]
[null,"Mozambique",766,"Store 766","Store 766 Mozambique",8318980.54,289.36," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",3491203.3846153845,824421.11,8049976.8100000005,2844522.93,116226.89999999998,2960749.83,-2136328.7199999997,-81753.95,0,-143401.97999999998,-582994.09999999986,-489085.74,0,-48222.919999999991,-16416.96,121968.52000000002,946389.63,-58707.700000000004,-57998.8,-3180538.3199999989,744506.34,11661004.140000001,-3488643.54,0,0,0,0,0,7036986.0999999996,0.77160333799530911,2082966.8000000003,0.22839666200469086,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},90,0.35335790364842057,1.4438165816281398E-2,0.36779606946470195,7.2421835958059094E-2,2014.7708736521975,1.7813961876493898E-2,495.58328725463082,-5736328.620000002,2.1262470838011364E-2,-8480465.8200000022,1.4382290146415564E-2,-1.5151412591460621E-2,200.43820846004976,7.2048406310874823E-3,205101.53,2.5478524328817288E-2,708.81092756427972,1690.232720486591,0,0.22839666200469086,5.990442101658674E-3,0.43369111079655198,-2245125.2353846175,946389.63,-0.3035022380313977,{"$f":"I767=Comparatives!$D$3","v":false},90,{"$f":"ROW()","v":767},{"$f":"NOT(ISNA(MATCH(BU767,Comparatives!$F:$F,0)))","v":false},{"$f":"BU767='List Box etc'!$G$18","v":false},{"$f":"K767=Assumptions!$F$16","v":false},false]
[null,"Mozambique",767,"Store 767","Store 767 Mozambique",5511232.2800000003,255," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1027923,2825828.4800000009,17514927.649999999,6238015.3800000018,229904.95,6467920.330000001,-3637267.3899999987,-346661.1,-23814,-161280.43999999916,-1484889.4200000002,-1107549.2000000002,-11682,-51781.270000000004,-25989.19,-91303.409999999989,2734525.0700000008,-111903.45999999999,-86551.32,-1947978.6000000003,674817.90999999992,-9978929.6199999992,7728926.3399999999,-32520,32520,0,0,0,15129792.899999999,0.77463535581764209,4401710.26,0.22536464418235799,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},90,0.35615421911263234,1.3126228928499172E-2,0.36928044804113147,8.4778507206679801E-2,5823.0957647058831,9.2081704944981125E-3,632.47231372548686,3523163.9699999988,2.5915174762643822E-2,11959428.219999999,7.6344293657209638E-3,5.2128910735180795E-3,339.41694117647063,4.9415745088732931E-3,536335.02,3.0621594945612011E-2,2103.2745882352942,4343.330196078432,139.19999999999999,0.22536464418235799,2.9564078730293817E-3,5.8688395438504716E-2,4551086.9699999988,2734525.0700000008,0.43261270623444076,{"$f":"I768=Comparatives!$D$3","v":false},90,{"$f":"ROW()","v":768},{"$f":"NOT(ISNA(MATCH(BU768,Comparatives!$F:$F,0)))","v":false},{"$f":"BU768='List Box etc'!$G$18","v":false},{"$f":"K768=Assumptions!$F$16","v":false},false]
[null,"Mozambique",768,"Store 768","Store 768 Mozambique",6073706.2600000016,251," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",2095395.1538461538,3321862.4299999992,14147867.709999999,5275780.5399999991,158208.88,5433989.4199999999,-2112126.9900000002,-150681.13,-6620.7999999999984,-35471.380000000143,-798989.17000000016,-680578.8,0,-35037.589999999997,-15200.41,-196692.36,3125170.0699999994,-105260.40999999999,-62910.23,-6120665.8800000018,3360621.66,-16629308.620000003,8965227.1800000016,0,0,0,0,0,13891533.720000001,0.8633412033763973,2198899.2000000002,0.13665879662360259,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},90,0.37290287470464334,1.1182524691560041E-2,0.38408539939620345,5.6474175923715945E-2,3183.2237848605582,2.5071891204445072E-3,141.32023904382527,10424125.660000002,1.8868955192545132E-2,22749974.500000004,8.6458277129057865E-3,1.390261515245678E-2,250.63836653386454,4.4466227200819653E-3,306179.53999999998,2.1641391217108008E-2,1219.8388047808764,2711.4693227091634,26.377689243027881,0.13665879662360259,2.4765279629547794E-3,0.1481067816576406,12519520.813846156,3125170.0699999994,0.1797291193374943,{"$f":"I769=Comparatives!$D$3","v":false},90,{"$f":"ROW()","v":769},{"$f":"NOT(ISNA(MATCH(BU769,Comparatives!$F:$F,0)))","v":false},{"$f":"BU769='List Box etc'!$G$18","v":false},{"$f":"K769=Assumptions!$F$16","v":false},false]
[null,"Nigeria ",769,{"$f":"\"Store \"&C770","v":"Store 769"},{"$f":"D770&\" \"&B770","v":"Store 769 Nigeria "},11730890.869999999,650," Brand Type 4"," Brand Type 4"," Classification Type 7"," Classification Type 7",2059639.6923076923,784333.54000000027,6954716.0999999987,2572216.3099999996,74480.95,2646697.2599999998,-1854741.5999999994,-229922.43,0,-50147.279999999671,-569965.86,-654873.68999999983,0,-26383.979999999996,-12355.8,-159694.20000000004,624639.3400000002,-67264.05,-51567.34,-2205195.2399999998,1308080.1599999997,-13112100.500000002,5990583.8999999985,0,0,0,0,0,6609671.0199999996,0.8375387085530358,1282108.73,0.16246129144696417,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},90,{"$f":"IF(N770,O770/N770)","v":0.3698520936030732},{"$f":"IF(N770,P770/N770)","v":1.0709416305289588E-2},{"$f":"IF(N770,Q770/N770)","v":0.38056150990836279},{"$f":"IFERROR(-V770/N770,FALSE)","v":8.1953864371257387E-2},{"$f":"IFERROR(-V770/G770,FALSE)","v":876.87055384615383},{"$f":"IFERROR(-U770/N770,FALSE)","v":7.2105430730665891E-3},{"$f":"IFERROR(-U770/G770,FALSE)","v":77.149661538461032},{"$f":"-SUM(AE770:AL770)","v":8018631.6800000034},{"$f":"IFERROR(-AA770/BA770,FALSE)","v":1.9915392846675803E-2},{"$f":"-(AE770+AG770+AI770+AK770)","v":15317295.740000002},{"$f":"IFERROR(-AA770/BC770,FALSE)","v":1.0425743728572809E-2},{"$f":"IFERROR(-AA770/N770,FALSE)","v":2.2962001281403861E-2},{"$f":"IFERROR(-AD770/G770,FALSE)","v":79.334369230769227},{"$f":"IFERROR(-AD770/N770,FALSE)","v":7.4147296968743275E-3},{"$f":"-(S770+Y770+Z770+AC770)","v":335926.25999999995},{"$f":"IF(N770,BH770/N770)","v":4.830193715599692E-2},{"$f":"IF(G770,BH770/G770)","v":516.80963076923069},{"$f":"IF(G770,-W770/G770)","v":1007.4979846153843},{"$f":"IF(G770,-SUM(X770,T770)/G770)","v":0},{"$f":"AQ770","v":0.16246129144696417},{"$f":"IF(N770,-Y770/N770)","v":3.7936818154230625E-3},{"$f":"IF(N770,L770/N770)","v":0.29615007466770538},{"$f":"BA770+L770","v":10078271.372307695},{"$f":"AB770","v":624639.3400000002},{"$f":"BQ770*(1-0.28)/BP770","v":4.462474844999334E-2},{"$f":"I770=Comparatives!$D$3","v":false},90,{"$f":"ROW()","v":770},{"$f":"NOT(ISNA(MATCH(BU770,Comparatives!$F:$F,0)))","v":false},{"$f":"BU770='List Box etc'!$G$18","v":false},{"$f":"K770=Assumptions!$F$16","v":false},{"$f":"AR770=H770","v":false}]
[null,"Nigeria ",770,"Store 770","Store 770 Nigeria ",108685835.84999999,9276," Brand Type 2"," Brand Type 2"," Classification Type 3"," Classification Type 3",14651592.384615384,1227285.1800000004,10541077.41,3702877.7900000005,211496.16,3914373.9500000011,-2677972.3199999998,-366081.88,0,-147194.51000000024,-686778.14,-1100065.72,-10341.000000000002,-49170.410000000011,-15907.52,-227370.23999999996,999914.94000000041,-95346.04,-69946.5,-3892306.7999999993,1886371.7399999998,-14731745.319999998,7681089.1800000016,0,0,0,0,0,8418063.3399999999,0.70943292702911842,3447841.13,0.29056707297088158,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},90,0.35128077007452702,2.0063998372629351E-2,0.37134476844715641,6.5152556355242627E-2,74.038178094006042,1.3963896125111582E-2,15.868317162570099,9056591.1999999974,2.5105498854800914E-2,18624052.119999997,1.2208419442503149E-2,2.1569924131692716E-2,7.5405886157826654,6.6356120232685016E-3,526505.85000000009,4.9948010959536257E-2,56.760009702457964,118.59268219059939,1.1148124191461839,0.29056707297088158,4.6646474632046188E-3,1.3899520717603178,23708183.58461538,999914.94000000041,3.0366677153081442E-2,{"$f":"I771=Comparatives!$D$3","v":false},90,{"$f":"ROW()","v":771},{"$f":"NOT(ISNA(MATCH(BU771,Comparatives!$F:$F,0)))","v":false},{"$f":"BU771='List Box etc'!$G$18","v":false},{"$f":"K771=Assumptions!$F$16","v":false},false]
[null,"Nigeria ",771,"Store 771","Store 771 Nigeria ",51450064.670000002,3041," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",1320588.4615384615,1085343.1499999999,7438511.0800000001,2664740.1199999996,75023.540000000008,2739763.66,-1654420.51,-449183.36,0,-105703.80999999987,-672999.55,-78655.01999999999,0,-26120.2,-17376.879999999997,-178032.26,907310.8899999999,-72279.800000000017,-82363.649999999994,-4203883.6399999987,1359216.2000000002,-12983560.559999995,4227790.9800000004,0,0,0,0,0,6349808.7299999995,0.7527754519970965,2085387.5999999999,0.24722454800290344,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$f":"AS771+BY772","v":90},0.35823568605882883,1.0085827552467666E-2,0.36832151361129656,9.047503495820565E-2,221.30863202893786,1.4210345170313285E-2,34.759556067083153,11600437.019999992,1.5347030434548244E-2,17187444.199999996,1.035827421042624E-2,2.3933856935251081E-2,27.084396580072344,1.1072598953499171E-2,564960.24,7.5950715663920199E-2,185.78107201578428,25.86485366655705,0,0.24722454800290344,3.5114823005681401E-3,0.17753397788021599,12921025.481538454,907310.8899999999,5.0558203892824331E-2,{"$f":"I772=Comparatives!$D$3","v":false},{"$f":"BT771+BS772","v":90},{"$f":"ROW()","v":772},{"$f":"NOT(ISNA(MATCH(BU772,Comparatives!$F:$F,0)))","v":false},{"$f":"BU772='List Box etc'!$G$18","v":false},{"$f":"K772=Assumptions!$F$16","v":false},false]
[null,"Nigeria ",772,"Store 772","Store 772 Nigeria ",26330955.43,2500," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",1384637.2307692308,630764.66999999993,5477718.7399999993,2012098.33,-3708.39,2008389.9399999995,-1377625.27,-49553.35,0,-73123.159999999843,-580570.43000000005,-329658.43999999994,0,-25497.339999999997,-41457.410000000003,-77455.220000000016,553309.44999999995,-76825.650000000009,-52427.18,-3523931.1199999996,3319081.0799999996,-24697418.559999995,21551942.190000001,-33000,33000,0,0,0,4423275.59,0.71812015325479417,1736244.6099999999,0.28187984674520589,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},90,0.36732414085210963,-6.7699532889854079E-4,0.36664714552321093,0.10598763053686837,232.22817200000003,1.3349199451595037E-2,29.249263999999936,3350326.4099999927,2.3118708603679063E-2,28254349.679999996,2.7413556099232092E-3,1.4140050571490282E-2,20.970872,9.570987940136555E-3,193333.75,3.5294574105862182E-2,77.333500000000001,131.86337599999999,0,0.28187984674520589,4.6547369827170063E-3,0.25277625531558984,4734963.6407692237,553309.44999999995,8.4136401929219506E-2,{"$f":"I773=Comparatives!$D$3","v":false},90,{"$f":"ROW()","v":773},{"$f":"NOT(ISNA(MATCH(BU773,Comparatives!$F:$F,0)))","v":false},{"$f":"BU773='List Box etc'!$G$18","v":false},{"$f":"K773=Assumptions!$F$16","v":false},false]
[null,"Nigeria ",773,"Store 773","Store 773 Nigeria ",22834668.960000001,1774," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",1118113.6923076923,3271165.4299999997,18598085.789999999,7218361.8099999987,225976.68999999997,7444338.5,-4168723.37,-336682.51,-218339.13000000006,12658.81000000003,-969160.7100000002,-1976596.59,-16438.71,-96173.250000000015,-30398.460000000003,-79663.200000000012,3191502.2299999995,-206333.53999999998,-51851.990000000005,-3487579.72,3479974.49,-24588964.840000004,21613600.719999999,-16200,16200,0,0,0,15075225.630000001,0.7149121350071258,6011597.3399999999,0.28508786499287425,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},90,0.38812391186415746,1.2150534875019521E-2,0.40027444673917706,5.2110777471577642E-2,546.3138162344984,-6.8065123168786236E-4,-7.1357440811725086,2982969.3500000052,2.67060068853875E-2,28092744.560000002,2.8357215091553878E-3,4.2834085668555259E-3,29.228855693348368,2.7880283264356321E-3,669587.76,3.6003047171662715E-2,377.44518602029314,1114.2032638105975,132.34376550169114,0.28508786499287425,5.1711370237743168E-3,6.0119826574242953E-2,4101083.0423076972,3191502.2299999995,0.56031091833414115,{"$f":"I774=Comparatives!$D$3","v":false},90,{"$f":"ROW()","v":774},{"$f":"NOT(ISNA(MATCH(BU774,Comparatives!$F:$F,0)))","v":false},{"$f":"BU774='List Box etc'!$G$18","v":false},{"$f":"K774=Assumptions!$F$16","v":false},false]
[null,"Nigeria ",774,"Store 774","Store 774 Nigeria ",67007592.859999992,5652.2," Brand Type 13"," Brand Type 13"," Classification Type 17"," Classification Type 17",2865800.846153846,9725800.6599999983,55926716.359999999,20208640.710000001,727033.39999999991,20935674.109999999,-11208119.060000002,-888457.91999999993,-212978.65000000002,-611514.16000000085,-3508354.4599999995,-4902547.2,-22095.799999999996,-170234.05000000002,-47680.909999999996,-1427506.31,8298294.3499999978,-1048418.0700000002,-245443.43999999997,-32237189.880000006,24489939.84,-107167117.43000001,68132268.960000008,-16200,16200,0,0,-15871.2,46270813.700000003,0.73683148739242321,16526195.51,0.26316851260757679,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},90,0.36134144869005147,1.2999751233741124E-2,0.37434119992379256,6.273127922291627E-2,620.70600120307131,1.093420461275944E-2,108.19046742861202,46782098.510000005,3.051394348406283E-2,139420507.31,1.0238854653038632E-2,2.5524586510875212E-2,43.424408195039099,4.3886617340464212E-3,2154790.9500000002,3.852883005198484E-2,381.2304854746825,867.36973213969793,41.589903046601329,0.26316851260757679,3.0438770784289261E-3,5.1242072352446009E-2,49647899.356153853,8298294.3499999978,0.12034289485521658,{"$f":"I775=Comparatives!$D$3","v":false},90,{"$f":"ROW()","v":775},{"$f":"NOT(ISNA(MATCH(BU775,Comparatives!$F:$F,0)))","v":false},{"$f":"BU775='List Box etc'!$G$18","v":false},{"$f":"K775=Assumptions!$F$16","v":false},false]
[null,"Nigeria ",775,"Store 775","Store 775 Nigeria ",20713641.719999999,1186," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",1364597.6153846155,1350727.8000000007,12996968.870000001,4591314.93,228804.01,4820118.9400000004,-3462645.2899999996,-325885.4200000001,-4567.6200000000008,-376379.07,-823812.76,-1492293.04,-1939.46,-48864.82,-50278.47,-342280.04,1008447.7600000008,-176823.75999999998,-92117.24,-10940459.49,9210410.290000001,-43214844.539999992,33643735.530000009,-6600,6600,0,0,0,11513963.9,0.78723520114217482,3111860.6099999994,0.21276479885782518,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},90,0.3532604391011363,1.7604413174223444E-2,0.37086485227535981,6.3384991396074647E-2,694.61446880269818,2.8958988342948917E-2,317.35166104553122,11301158.209999986,3.0287164699378224E-2,54161904.029999994,6.3195717752170021E-3,2.6335374303316304E-2,77.670522765598662,7.0875941091640086E-3,601852.47000000009,4.6307140997253159E-2,507.46413996627325,1258.2572006745363,5.4865767284991573,0.21276479885782518,3.7597089358882181E-3,0.10499352803209533,12665755.825384602,1008447.7600000008,5.7326415984176191E-2,{"$f":"I776=Comparatives!$D$3","v":false},90,{"$f":"ROW()","v":776},{"$f":"NOT(ISNA(MATCH(BU776,Comparatives!$F:$F,0)))","v":false},{"$f":"BU776='List Box etc'!$G$18","v":false},{"$f":"K776=Assumptions!$F$16","v":false},false]
[null,"Nigeria ",776,"Store 776","Store 776 Nigeria ",18569747.420000002,1021," Brand Type 13"," Brand Type 13"," Classification Type 21"," Classification Type 21",290354.15384615387,130222.20999999996,972815.45,375232.27999999997,-66.98,375165.3,-244943.09000000003,0,0,-9617.8000000000011,-78490.680000000008,-45520.55,0,-3310.15,-17726.699999999997,0,130222.20999999996,-3825.44,-2880.8300000000004,-230165.59999999998,0,-757912.99,0,0,0,0,0,0,760652.80000000005,0.73019640295814803,281057.07,0.26980359704185197,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},90,0.3857178460724488,-6.885170255057114E-5,0.38564899436989825,8.0684039300568278E-2,76.876278158667986,9.8865617317241434E-3,9.4199804113614114,988078.59,0,988078.59,0,0,2.8215768854064645,2.9613324911729154E-3,24862.289999999997,2.5557046817050448E-2,24.35092066601371,44.584280117531833,0,0.26980359704185197,3.4026494953385048E-3,0.29846786854192531,1278432.7438461538,130222.20999999996,7.33397917499546E-2,{"$f":"I777=Comparatives!$D$3","v":false},90,{"$f":"ROW()","v":777},{"$f":"NOT(ISNA(MATCH(BU777,Comparatives!$F:$F,0)))","v":false},{"$f":"BU777='List Box etc'!$G$18","v":false},{"$f":"K777=Assumptions!$F$16","v":false},false]
[null,"Nigeria ",777,"Store 777","Store 777 Nigeria ",10950929.25,650," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",456769.76923076925,-3112111.5400000052,55825009.969999999,15585350.879999997,955141.9700000002,16540492.849999998,-19652555.73,-1809204.83,-1748239.7999999996,-182030.85000000047,-4970788.3699999992,-16573517.080000004,-1939.46,-197239.35,7957.3799999999646,-782522.44000000006,-3894633.9800000051,-406076.86,-643420.97,-123575575.47,121640120.17999998,-75314893.539999992,56437164.270000003,-7437294,7437294,0,0,0,35537791.110000007,0.56660225646626905,27183087.080000002,0.43339774353373089,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},90,0.2791822319131777,1.7109570970310392E-2,0.29629180288348811,8.9042319431223912E-2,7647.3667230769215,3.2607401252202676E-3,280.04746153846224,20813184.56000001,3.7597439149408073E-2,206327763.00999999,3.7926182525522458E-3,1.4017416932312642E-2,989.87841538461532,1.1525675863663442E-2,2404563.66,4.3073232970172279E-2,3699.3287076923079,25497.718584615392,2692.5834769230764,0.43339774353373089,3.5331717827904582E-3,8.1821708491630254E-3,21269954.329230778,-3894633.9800000051,-0.13183556589711842,{"$f":"I778=Comparatives!$D$3","v":false},90,{"$f":"ROW()","v":778},{"$f":"NOT(ISNA(MATCH(BU778,Comparatives!$F:$F,0)))","v":false},{"$f":"BU778='List Box etc'!$G$18","v":false},{"$f":"K778=Assumptions!$F$16","v":false},false]
[null,"Nigeria ",778,"Store 778","Store 778 Nigeria ",17261981.680000003,650," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",1456296.7692307692,1644887.5300000005,8755312.0099999998,3442324.8100000005,61277.340000000011,3503602.1500000004,-1851728.0000000005,-357370.77,-17269.539999999997,-89331.820000000196,-562474.01,-492085.21000000008,0,-76265.64999999998,-13853.680000000004,9311.1699999999983,1654198.7000000004,-36262.699999999997,-57230.080000000002,-11847928.92,11814377.450000001,-5110812.4799999995,4181244.81,-189242.15999999995,189242.15999999995,0,0,0,5432985.8899999997,0.54641860810642695,4509914.68,0.45358139189357294,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},90,0.39316986145876948,6.9988756460091037E-3,0.40016873710477857,6.4243742468293827E-2,865.34463076923078,1.0203156654836358E-2,137.43356923076954,963119.13999999827,-9.6677239744192133E-3,17147983.559999999,-5.4298920729779375E-4,-1.063488084646797E-3,88.046276923076931,6.5366122800231312E-3,483752.8,5.5252491224467508E-2,744.23507692307692,757.05416923076939,26.568523076923071,0.45358139189357294,8.7107860819685377E-3,0.16633293794298135,2419415.9092307677,1654198.7000000004,0.49227710682396714,{"$f":"I779=Comparatives!$D$3","v":false},90,{"$f":"ROW()","v":779},{"$f":"NOT(ISNA(MATCH(BU779,Comparatives!$F:$F,0)))","v":false},{"$f":"BU779='List Box etc'!$G$18","v":false},{"$f":"K779=Assumptions!$F$16","v":false},false]
[null,"Nigeria ",779,"Store 779","Store 779 Nigeria ",19658281.890000001,1615," Brand Type 12"," Brand Type 12"," Classification Type 22"," Classification Type 22",359135,2264774.48,13077645.049999999,4515656.16,165348.34999999998,4681004.5100000007,-2416230.0300000003,-258687.28999999995,-76779.960000000006,-27079.860000000088,-973056.87,-689934.02,-10080,-28568.270000000004,-33440.699999999968,-71748.960000000021,2193025.52,-231095.49999999997,-55025.37,-2576898,1332093.8999999999,-5527046.9999999991,2055745.2600000002,0,0,0,0,0,12594017.16,0.85107485289092555,2203761.34,0.14892514710907451,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},90,0.34529581914291219,1.264358753948594E-2,0.35793940668239815,7.4406123295111148E-2,602.51199380804951,2.0706985008742142E-3,16.767715170278692,4716105.84,1.5213602585305852E-2,8103944.9999999991,8.8535842728448954E-3,5.4863822749188339E-3,34.07143653250774,4.2075901119521522E-3,551791.75999999989,4.2193510979256922E-2,341.66672445820427,427.20372755417958,53.783256965944275,0.14892514710907451,2.1845118055104275E-3,2.7461748550821848E-2,5075240.84,2193025.52,0.31111397945008651,{"$f":"I780=Comparatives!$D$3","v":false},90,{"$f":"ROW()","v":780},{"$f":"NOT(ISNA(MATCH(BU780,Comparatives!$F:$F,0)))","v":false},{"$f":"BU780='List Box etc'!$G$18","v":false},{"$f":"K780=Assumptions!$F$16","v":false},false]
[null,"Nigeria ",780,"Store 780","Store 780 Nigeria ",12866621.279999999,646," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",316795.84615384613,2439364.4700000007,14664714.73,5316975.66,223352.5,5540328.1600000001,-3100704.0699999994,-308514.26999999996,-66342.510000000009,-557405.27,-902810.91999999993,-776468.99999999988,-1602,-61891.1,-27553.109999999993,215190.48000000004,2654554.9500000007,-101599.31999999999,-91473.24,-3342316.5599999991,1344930.7800000003,19420866.440000005,-3973037.1,0,0,0,0,0,12545192.59,0.75503246782362232,4070242.0100000002,0.24496753217637776,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},90,0.36256932084215182,1.5230606534955759E-2,0.3777999273771076,6.1563483274113436E-2,1397.5401238390091,3.8009963389175318E-2,862.85645510835911,-13450443.560000008,1.599876457903221E-2,-16078549.880000006,1.338369950064178E-2,-1.4674031098591989E-2,141.59944272445821,6.2376419646862098E-3,499557.79999999993,3.4065292724586117E-2,773.30928792569648,1201.9643962848295,105.17726006191953,0.24496753217637776,4.2204094071729686E-3,2.1602591798514044E-2,-13133647.713846162,2654554.9500000007,-0.14552541728259027,{"$f":"I781=Comparatives!$D$3","v":false},90,{"$f":"ROW()","v":781},{"$f":"NOT(ISNA(MATCH(BU781,Comparatives!$F:$F,0)))","v":false},{"$f":"BU781='List Box etc'!$G$18","v":false},{"$f":"K781=Assumptions!$F$16","v":false},false]
[null,"Nigeria ",781,"Store 781","Store 781 Nigeria ",14736646.530000001,850," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",2542324.3076923075,2305826.4700000002,18326867.189999998,6770250.6899999995,176586.44,6946837.1299999999,-4641010.6599999992,-400087.17000000004,-20433.95,-139702.6899999998,-1260529.5299999998,-2225685.6,-9432.0999999999985,-80382.98000000001,-18188.820000000003,329651.04000000004,2635477.5100000002,-159912.18,-124911.14,-7136064.1199999982,2711922,31662232.799999993,-6922620.96,0,0,0,0,0,14105448.33,0.67842078440220444,6686143.9299999988,0.32157921559779568,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},90,0.36941669407055927,9.6353860247513495E-3,0.37905208009531066,6.8780414946631147E-2,1482.9759176470586,7.6228352915782664E-3,164.35610588235269,-20315469.719999995,1.6226601921759558E-2,-24526168.679999996,1.3440788257679066E-2,-1.7987309919497489E-2,146.95428235294116,6.815738811495148E-3,658571.15,3.5934736863229275E-2,774.7895882352941,2618.4536470588237,35.136529411764705,0.32157921559779568,4.3860731442338791E-3,0.13872116174222726,-17773145.412307687,2635477.5100000002,-0.10676465888170668,{"$f":"I782=Comparatives!$D$3","v":false},90,{"$f":"ROW()","v":782},{"$f":"NOT(ISNA(MATCH(BU782,Comparatives!$F:$F,0)))","v":false},{"$f":"BU782='List Box etc'!$G$18","v":false},{"$f":"K782=Assumptions!$F$16","v":false},false]
[null,"Nigeria ",782,"Store 782","Store 782 Nigeria ",10679043.5,866," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",1559825.5384615385,4117612.5200000005,22031412.599999998,7689694.5300000003,-26363.019999999993,7663331.5100000007,-3545718.9899999993,-455112.32,-5765.4100000000008,33096.530000000545,-1360315.3599999999,-1192836.45,-1602,-87599.01,-62657.859999999942,-237136.68000000005,3880475.8400000003,-131056.42000000001,-67602.310000000027,-6825114.4699999988,5382354.8900000006,-35284656.829999991,26791370.099999994,-15237.96,15237.96,0,0,0,17165700.52,0.70216483531163953,7281124.0100000007,0.29783516468836047,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},90,0.3490332040715356,-1.1966105160229261E-3,0.34783659355551272,6.1744354967052814E-2,1570.8029561200922,-1.5022427567808589E-3,-38.217702078522571,9936046.3099999949,2.3866301806719354E-2,42125009.25999999,5.6293561512679438E-3,1.0763571283667943E-2,78.062713625866081,3.0684509989159768E-3,736425.61,3.3426163967352693E-2,850.37599307159348,1377.4092956120091,8.5074018475750588,0.29783516468836047,3.9760959313158159E-3,7.0800069282054956E-2,11495871.848461533,3880475.8400000003,0.24303877440786775,{"$f":"I783=Comparatives!$D$3","v":false},90,{"$f":"ROW()","v":783},{"$f":"NOT(ISNA(MATCH(BU783,Comparatives!$F:$F,0)))","v":false},{"$f":"BU783='List Box etc'!$G$18","v":false},{"$f":"K783=Assumptions!$F$16","v":false},false]
[null,"Nigeria ",783,"Store 783","Store 783 Nigeria ",15493906.360000001,724," Brand Type 13"," Brand Type 13"," Classification Type 21"," Classification Type 21",0,1838425.7099999981,36335579.740000002,12427311.91,447321.33999999997,12874633.249999996,-11030207.030000001,-994624.07,-532405.83000000007,-318221.36000000022,-3011183.5200000005,-4908844.1499999994,0,-157505.84,-14530.749999999956,-1260724.72,577700.98999999813,-315575.85000000003,-421105.36999999994,-30574655.420000002,26891296.800000001,-108926079.69999997,88110519.220000029,-10440,10440,-322524,119267.22,0,26507131.749999996,0.68795981368554537,12022926.580000002,0.31204018631445457,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},90,0.34201496161404027,1.231083536304683E-2,0.35432579697708699,8.2871486888239768E-2,4159.0932596685088,8.757844577602444E-3,439.53226519337045,24702175.879999951,5.1036990673390126E-2,139833699.11999997,9.0158862129370819E-3,3.4696700287187986E-2,581.63725138121538,1.1589339512764849E-2,1482236.51,4.0792978138952898E-2,2047.287997237569,6780.1714779005515,735.36716850828736,0.31204018631445457,4.3347551112996223E-3,0,24702175.879999951,577700.98999999813,1.6838383582912109E-2,{"$f":"I784=Comparatives!$D$3","v":false},90,{"$f":"ROW()","v":784},{"$f":"NOT(ISNA(MATCH(BU784,Comparatives!$F:$F,0)))","v":false},{"$f":"BU784='List Box etc'!$G$18","v":false},{"$f":"K784=Assumptions!$F$16","v":false},false]
[null,"Nigeria ",784,"Store 784","Store 784 Nigeria ",3178747,300," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",1246679.923076923,1133607.2700000003,23488747.340000004,9097052.3499999978,262546.43,9359598.7800000012,-8218353.2599999998,-184304.89999999997,-771608.53,-407959.32999999961,-1514702.44,-3507671.7900000005,-6155,-118980.66999999998,-126154.97000000002,-236916.63000000006,896690.64000000013,-415166.42000000004,-340919.14,-22746325.660000004,6471626.709999999,-50512024.790000007,24368168.5,-11880,11880,0,0,-31400.11,19032497.669999998,0.71417018351137673,7617309.4900000002,0.28582981648862338,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},91,0.38729406120811877,1.1177540726188422E-2,0.39847160193430731,6.4486301379748243E-2,5049.0081333333328,1.7368288061290864E-2,1359.864433333332,42418555.24000001,5.5852121473621416E-3,73270230.450000018,3.2334636938486658E-3,1.0086388455315558E-2,1136.3971333333334,1.4514147351716541E-2,844606.96,3.5957939679553803E-2,2815.3565333333331,11692.239300000001,2592.5451000000003,0.28582981648862338,5.0654327486158723E-3,5.3075624043769157E-2,43665235.16307693,896690.64000000013,1.4785612819644913E-2,{"$f":"I785=Comparatives!$D$3","v":true},91,{"$f":"ROW()","v":785},{"$f":"NOT(ISNA(MATCH(BU785,Comparatives!$F:$F,0)))","v":false},{"$f":"BU785='List Box etc'!$G$18","v":false},{"$f":"K785=Assumptions!$F$16","v":false},true]
[null,"Nigeria ",785,"Store 785","Store 785 Nigeria ",4720833.8199999994,340," Brand Type 15"," Brand Type 15"," Classification Type 25"," Classification Type 25",9085041.7692307699,2344699.5300000003,12474956.329999998,4444378.9000000004,314532.33999999997,4758911.2399999993,-2414211.71,-270516.54000000004,-51612.759999999987,-159003.82000000007,-722760.15999999992,-822210.70000000007,0,-94525.709999999992,-19228.059999999998,-45633.61,2299065.9200000004,-58239.929999999993,-51335.250000000015,-222181.56000000003,189505.67,-23337036.699999999,21591240.109999999,-13320,13320,0,0,0,11042828.16,0.79113054791670101,2915460,0.20886945208329902,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},92,0.35626408481383448,2.5213101487466291E-2,0.38147718630130067,5.7936888986287939E-2,2125.7651764705879,1.2745841812497959E-2,467.65829411764724,1778472.4800000004,2.5658878904890329E-2,23572538.259999998,1.9358801965520707E-3,3.6580176148800999E-3,150.98602941176475,4.1150645054001582E-3,442510.24,3.5471886898380836E-2,1301.5007058823528,2418.2667647058825,151.80223529411762,0.20886945208329902,7.5772377473324595E-3,0.72826241061725394,10863514.24923077,2299065.9200000004,0.15237495201124365,{"$f":"I786=Comparatives!$D$3","v":true},92,{"$f":"ROW()","v":786},{"$f":"NOT(ISNA(MATCH(BU786,Comparatives!$F:$F,0)))","v":false},{"$f":"BU786='List Box etc'!$G$18","v":false},{"$f":"K786=Assumptions!$F$16","v":false},true]
[null,"Nigeria ",786,"Store 786","Store 786 Nigeria ",9655398.6400000006,340," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",2065334.923076923,-1221022.4199999983,26583663.829999998,8755775.2300000004,478630.71,9234405.9400000013,-10455428.359999999,-1414791.87,-448101.98000000004,-711205.38999999978,-2475976.94,-6077716.5600000005,0,-113812.04,-47252.079999999965,-228698.59000000003,-1449721.0099999984,-525669.31000000006,-203038.65,-415956,336840.18,-32819057.530000009,25161682.529999997,-62207.399999999987,61384.760000000009,-908800.80000000016,230986.26,0,19893818.5,0.74416669204384023,6839195.3700000001,0.25583330795615977,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},93,0.32936676020251948,1.8004693147671363E-2,0.34737145335019087,9.3139040420975719E-2,7282.2851176470585,2.675347516234371E-2,2091.7805588235287,8415128.000000013,2.7177077995723851E-2,34206021.730000004,6.6859160590260203E-3,8.602974799203968E-3,597.17250000000001,7.6377225990522917E-3,2101525.3000000003,7.9053260432386391E-2,6180.956764705883,17875.636941176472,1317.9470000000001,0.25583330795615977,4.2812774314262012E-3,7.7691883868399161E-2,10480462.923076935,-1449721.0099999984,-9.959475405438982E-2,{"$f":"I787=Comparatives!$D$3","v":true},93,{"$f":"ROW()","v":787},{"$f":"NOT(ISNA(MATCH(BU787,Comparatives!$F:$F,0)))","v":false},{"$f":"BU787='List Box etc'!$G$18","v":false},{"$f":"K787=Assumptions!$F$16","v":false},true]
[null,"Nigeria ",787,"Store 787","Store 787 Nigeria ",7248303.6199999992,50," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",908104,1394595.3,9427860.9900000002,3439295.4200000009,111221.75000000001,3550517.1700000004,-2155921.8699999996,-243065.90000000002,-45443.159999999996,-226977.01999999981,-823678.46999999986,-501437.41999999993,0,-52213.81,-6956.8799999999974,-95402.46,1299192.8400000001,-77207.429999999993,-35335.609999999993,-2131723.4400000004,1441390.48,-8007873.7100000018,4965812.38,-3360,3360,0,0,0,6915222.8499999996,0.65400749242966272,3658391.2600000002,0.34599250757033734,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},93,0.36480124427460409,1.1797135120890239E-2,0.37659837939549429,8.7366420747364018E-2,16473.569399999997,2.4075134353460575E-2,4539.5403999999962,3732394.2900000019,2.5560659616162888E-2,10142957.150000002,9.4057835983266461E-3,1.011920520478527E-2,706.71219999999983,3.7479986221137518E-3,379444.02,4.0247095327611532E-2,7588.8804,10028.748399999999,908.86319999999989,0.34599250757033734,5.5382456376247436E-3,9.632131837361764E-2,4640498.2900000019,1299192.8400000001,0.20157724156816781,{"$f":"I788=Comparatives!$D$3","v":false},93,{"$f":"ROW()","v":788},{"$f":"NOT(ISNA(MATCH(BU788,Comparatives!$F:$F,0)))","v":false},{"$f":"BU788='List Box etc'!$G$18","v":false},{"$f":"K788=Assumptions!$F$16","v":false},false]
[null,"Nigeria ",788,"Store 788","Store 788 Nigeria ",6074273.21,481," Brand Type 21"," Brand Type 21"," Classification Type 14"," Classification Type 14",0,2322694.2899999991,23217734.16,8964963.0999999996,204068.23999999996,9169031.3399999999,-6832723.3400000008,-439991.33,-741891.69999999984,-295052.6100000008,-1663695.29,-2253241.8699999996,-13045.330000000002,-130693.39000000001,-85537.9,-476804.07999999996,1845890.209999999,-398231.19,-79165.41,-13228548.759999998,3017809.2699999996,-35263895.669999994,14292807.27,-6600,6600,0,0,0,15872843.389999997,0.60677206562627006,10286639.369999997,0.39322793437372994,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},93,0.38612566748416932,8.7893262363031542E-3,0.39491499372047251,7.165622961030578E-2,3458.8259667359666,1.2708070820636909E-2,613.41498960499132,31181827.889999997,1.5291088183862078E-2,48499044.429999992,9.8312056578389786E-3,2.0536202056333646E-2,164.58505197505198,3.4096957719667509E-3,1054453.81,4.541587920395071E-2,2192.2116632016632,4684.4945322245312,1569.5156548856544,0.39322793437372994,5.6290329236847467E-3,0,31181827.889999997,1845890.209999999,4.2622291287362994E-2,{"$f":"I789=Comparatives!$D$3","v":false},93,{"$f":"ROW()","v":789},{"$f":"NOT(ISNA(MATCH(BU789,Comparatives!$F:$F,0)))","v":false},{"$f":"BU789='List Box etc'!$G$18","v":false},{"$f":"K789=Assumptions!$F$16","v":false},false]
[null,"Nigeria ",789,"Store 789","Store 789 Nigeria ",5207794.91,201," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",3948918.076923077,-17832.190000000031,335947.37,122126.10999999999,-27.2,122098.90999999999,-139931.10000000003,0,0,-3294.44,-77886.989999999991,-25000,-1104.79,-109.5,-15141.449999999999,0,-17832.190000000031,-875.41,-12741.47,0,0,-143686.92000000001,0,0,0,0,0,0,224884.19,0.58720845263611543,158087.46,0.41279154736388446,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},93,0.36352750729972966,-8.096506306925397E-5,0.36344654223666045,0.23184283300089534,387.49746268656713,9.8064169991865097E-3,16.390248756218906,143686.92000000001,0,143686.92000000001,0,0,63.390398009950246,3.7926982431801745E-2,16126.359999999999,4.8002638032260826E-2,80.230646766169144,124.37810945273633,5.4964676616915424,0.41279154736388446,3.2594391198835699E-4,11.754573571815957,4092604.9969230769,-17832.190000000031,-3.1371649132161147E-3,{"$f":"I790=Comparatives!$D$3","v":false},93,{"$f":"ROW()","v":790},{"$f":"NOT(ISNA(MATCH(BU790,Comparatives!$F:$F,0)))","v":false},{"$f":"BU790='List Box etc'!$G$18","v":false},{"$f":"K790=Assumptions!$F$16","v":false},false]
[null,"Nigeria ",790,"Store 790","Store 790 Nigeria ",5291152.9300000006,264," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1085686.923076923,6155404.9000000004,39354870.649999999,12515256.890000001,355678.33999999997,12870935.23,-6715530.3299999991,-353797.77999999997,-600727.10000000009,-1078299.3499999989,-2188927.5500000003,-1429534.9000000004,-1939.46,-94888.74,-63351.73000000001,-533576.71000000008,5621828.1900000004,-169376.05000000002,-80004.919999999969,-22645617.84,18155466.419999998,-48215170.25999999,42082939.130000003,-433199.28,433199.28,0,0,0,23186028.089999996,0.52266613519223948,21175040.150000002,0.47733386480776063,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},93,0.31801036779674946,9.0377209764758801E-3,0.32704808877322533,5.5620245063618332E-2,8291.3922348484866,2.7399387475816769E-2,4084.467234848481,10622382.54999999,5.0231358877204119E-2,71293987.379999995,7.4841754488497525E-3,1.355808572578805E-2,303.04893939393929,2.032910251732716E-3,681414.3,1.7314611603227316E-2,2581.1147727272728,5414.9049242424253,2282.8278787878789,0.47733386480776063,2.4111053710196861E-3,2.7587104344273153E-2,11708069.473076914,5621828.1900000004,0.34572021511384565,{"$f":"I791=Comparatives!$D$3","v":false},93,{"$f":"ROW()","v":791},{"$f":"NOT(ISNA(MATCH(BU791,Comparatives!$F:$F,0)))","v":false},{"$f":"BU791='List Box etc'!$G$18","v":false},{"$f":"K791=Assumptions!$F$16","v":false},false]
[null,"Nigeria ",791,"Store 791","Store 791 Nigeria ",16681365.300000001,946," Brand Type 29"," Brand Type 29"," Classification Type 36"," Classification Type 36",2543805.846153846,3019805.3700000006,17237007.780000001,6833722.8600000003,-12412.939999999991,6821309.9200000009,-3792355.6599999992,-97674.700000000012,-111483.14999999998,-544319.42999999993,-1056646.3500000001,-1413614.76,-8773.1999999999989,-91639.47,-25143.93,84893.520000000062,3104698.8900000006,-73070.570000000007,-67768.429999999993,-3386149.3199999989,2420884.0799999996,7498493.5600000005,-1525449.7200000002,0,0,0,0,0,10363959.610000001,0.52953177952346475,9207971.6900000013,0.47046822047653514,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},93,0.39645644692051069,-7.2013310885678499E-4,0.39573631381165392,6.1301031100422232E-2,1116.9623150105708,3.1578533638046538E-2,575.39051797040167,-5007778.6000000015,1.6952330919741548E-2,-4112344.2400000016,2.0643583086808907E-2,-4.9250729061282618E-3,71.636818181818171,3.9315657836292966E-3,287528.67000000004,1.6680892279553175E-2,303.941511627907,1494.307357293869,127.12087737843549,0.47046822047653514,5.3164372360688227E-3,0.14757815733571861,-2463972.7538461555,3104698.8900000006,-0.90722723995655519,{"$f":"I792=Comparatives!$D$3","v":false},93,{"$f":"ROW()","v":792},{"$f":"NOT(ISNA(MATCH(BU792,Comparatives!$F:$F,0)))","v":false},{"$f":"BU792='List Box etc'!$G$18","v":false},{"$f":"K792=Assumptions!$F$16","v":false},false]
[null,"Pakistan ",792,"Store 792","Store 792 Pakistan ",35920183.420000002,2807," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",1645707.3076923077,560988.9,7390592.5199999996,2878798.21,35214.529999999992,2914012.74,-2353023.84,-59652,-85046.500000000015,-83584.329999999944,-482744.01,-1219361.8999999999,0,-40421.42,-101419.08,-178345.79999999996,382643.10000000009,-27554.57,-61766.55,-7163008.5599999996,4586621.34,-15197171.000000002,9915157.1999999993,0,0,0,0,0,6244149.6499999994,0.74134667625005646,2178562.4899999998,0.2586533237499436,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},93,0.38952197705523078,4.7647776419420286E-3,0.39428675469717284,6.5318715474249958E-2,171.97862842892769,1.1309557356031848E-2,29.777103669397913,7858401.0200000033,2.2694922229866028E-2,22360179.560000002,7.9760450725110347E-3,2.4131461654443909E-2,22.004470965443534,8.3574557564702542E-3,229047.07,3.0991705926171131E-2,81.598528678304248,434.40039187744918,30.298004987531176,0.2586533237499436,5.4693070806723356E-3,0.22267596315705251,9504108.3276923113,382643.10000000009,2.8987783230254367E-2,{"$f":"I793=Comparatives!$D$3","v":false},93,{"$f":"ROW()","v":793},{"$f":"NOT(ISNA(MATCH(BU793,Comparatives!$F:$F,0)))","v":false},{"$f":"BU793='List Box etc'!$G$18","v":false},{"$f":"K793=Assumptions!$F$16","v":false},false]
[null,"Pakistan ",793,"Store 793","Store 793 Pakistan ",27686591.849999998,4043," Brand Type 2"," Brand Type 2"," Classification Type 13"," Classification Type 13",12363903.153846154,561324.5299999977,28340197.959999997,9012918.4099999983,173238.31,9186156.7199999988,-8591640.2200000007,-813427.3899999999,-411358.12000000011,-165858.47000000058,-2194485.63,-3692075.3699999996,-59894.03,-103512.8,-20791.089999999997,-235891.54,325432.98999999766,-324698.37999999995,-318746.98000000004,-2171269.0200000005,1773197.28,-33357535.54999999,24152223.800000001,-25560,25560,0,0,0,16959517.82,0.53192103167657279,14924007.760000002,0.46807896832342721,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},93,0.31802595107913634,6.1128122762061331E-3,0.32413876335534247,7.7433673296754921E-2,542.78645312886465,5.8524104254351721E-3,41.023613653227947,9603383.4899999909,2.4563378130805044E-2,35554364.569999993,6.6346718005766362E-3,8.3235671230293701E-3,78.839223348998274,1.1247168437210171E-2,1262429.6599999999,4.4545548403783983E-2,312.25071976255254,913.20192184021755,116.56001731387587,0.46807896832342721,3.6525080080986143E-3,0.43626735322374421,21967286.643846147,325432.98999999766,1.0666394835141724E-2,{"$f":"I794=Comparatives!$D$3","v":false},93,{"$f":"ROW()","v":794},{"$f":"NOT(ISNA(MATCH(BU794,Comparatives!$F:$F,0)))","v":false},{"$f":"BU794='List Box etc'!$G$18","v":false},{"$f":"K794=Assumptions!$F$16","v":false},false]
[null,"Pakistan ",794,"Store 794","Store 794 Pakistan ",25129287.57,912," Brand Type 4"," Brand Type 4"," Classification Type 7"," Classification Type 7",467317.92307692306,4069002.5899999985,27657936.130000003,10196483.909999998,228494.22999999995,10424978.140000001,-6349134.4299999997,-924847.4800000001,-266578.34999999998,-434613.90000000026,-1634089.0899999999,-1910022.6400000006,0,-99345.459999999992,-33914.620000000003,-128980.89000000001,3940021.6999999983,-139043.54000000004,-152026.38,-1613127.4600000002,1597321.3599999999,-28299366.139999993,24122710.670000002,-8700,8700,0,0,0,15486947.350000001,0.49727638355284487,15656593.469999999,0.50272361644715513,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},93,0.3686639473774791,8.2614345815976084E-3,0.37692538195907677,5.9082105125969127E-2,1791.7643530701753,1.5713894845848002E-2,476.55032894736871,4192461.5699999928,3.0764954632607457E-2,29921193.599999994,4.3106866565643968E-3,4.6634314792598375E-3,166.69559210526316,5.4966639334704396E-3,1197151.1000000001,4.3284180510543391E-2,1312.6656798245615,2094.3230701754392,292.30082236842105,0.50272361644715513,3.5919332351137361E-3,1.6896341103703423E-2,4659779.4930769159,3940021.6999999983,0.60878752486350185,{"$f":"I795=Comparatives!$D$3","v":false},93,{"$f":"ROW()","v":795},{"$f":"NOT(ISNA(MATCH(BU795,Comparatives!$F:$F,0)))","v":false},{"$f":"BU795='List Box etc'!$G$18","v":false},{"$f":"K795=Assumptions!$F$16","v":false},false]
[null,"Pakistan ",795,"Store 795","Store 795 Pakistan ",2538484.27,42.99," Brand Type 9"," Brand Type 9"," Classification Type 14"," Classification Type 14",1226617.2307692308,3176093.9999999991,17382942.780000001,6737223.5599999987,31154.540000000023,6768378.0999999996,-3583984.8200000003,-112828.28000000006,-169428.44000000003,-208801.83999999982,-1011148.9300000002,-1397767.2899999996,0,-94484.55,-25060.570000000003,-91008.689999999988,3085085.3099999991,-84633.709999999992,-101271.86,-1089240.0399999998,1031263.8300000001,-10619788.089999998,7536883.9099999983,-8520,8520,0,0,0,10058424.059999999,0.50977601398974004,9672641.709999999,0.49022398601026007,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},93,0.38757669775865178,1.7922477450621867E-3,0.38936894550371404,5.8169030571934038E-2,23520.56129332403,1.2011880994064908E-2,4856.9862758781064,3140880.3899999987,2.897553510466536E-2,11717548.129999997,7.7668714470217424E-3,5.2355168599364154E-3,2355.707373807862,5.8259330012015373E-3,317007.1100000001,1.8236676839593215E-2,7373.9732495929302,32513.777390090709,3941.1128169341714,0.49022398601026007,5.4354749478154815E-3,7.0564417446079331E-2,4367497.6207692297,3085085.3099999991,0.50858904024057083,{"$f":"I796=Comparatives!$D$3","v":false},93,{"$f":"ROW()","v":796},{"$f":"NOT(ISNA(MATCH(BU796,Comparatives!$F:$F,0)))","v":false},{"$f":"BU796='List Box etc'!$G$18","v":false},{"$f":"K796=Assumptions!$F$16","v":false},false]
[null,"Pakistan ",796,"Store 796","Store 796 Pakistan ",81175658.50999999,4164," Brand Type 2"," Brand Type 2"," Classification Type 3"," Classification Type 3",1055423.3846153845,3934492.0500000012,21030492.709999997,8103787.790000001,52689.89,8156477.6799999997,-4218353.57,-541776.66,-76949.55,-156812.65000000017,-1699892.0000000002,-1144394.3699999999,-2388,-78741.27,-12603.590000000002,-90065.120000000024,3844426.9300000011,-27255.79,-79219.869999999981,-4366395.5900000017,4332721.26,-28442851.750000007,25978481.210000001,-9600,9600,0,0,0,13198062.189999999,0.55378785000855235,10634281.170000002,0.44621214999144765,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},93,0.38533513701971667,2.5054044489859224E-3,0.3878405414687025,8.0829870390611527E-2,408.23535062439964,7.4564420416757884E-3,37.659137848222905,2498044.8700000085,3.6054244293858388E-2,32818847.340000011,2.7443108853560361E-3,4.2825967628030929E-3,19.024944764649369,3.7669050883591968E-3,660377.31000000006,3.1400943340047886E-2,158.59205331412105,274.8305403458213,19.0532060518732,0.44621214999144765,3.7441476567288668E-3,5.0185385533717465E-2,3553468.254615393,3844426.9300000011,0.7789537407587146,{"$f":"I797=Comparatives!$D$3","v":false},93,{"$f":"ROW()","v":797},{"$f":"NOT(ISNA(MATCH(BU797,Comparatives!$F:$F,0)))","v":false},{"$f":"BU797='List Box etc'!$G$18","v":false},{"$f":"K797=Assumptions!$F$16","v":false},false]
[null,"Pakistan ",797,"Store 797","Store 797 Pakistan ",174138.59,295," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",2214976.3846153845,6162038.1600000001,45006913.710000001,13782333.370000001,67054.809999999969,13849388.18,-7674345.96,-536252.05999999994,-223124.28,-293431.77999999956,-2475292.04,-3049888.3699999992,-67179.48000000001,-117571.29000000001,-48035.639999999985,-195899.12,5966139.04,-206474.33999999997,-163095.85,-9253145.5799999963,9169750.2100000009,-41460534.920000009,35190377.609999999,-3184476,3184476,0,0,0,28488000.799999997,0.5623833686626899,22167837.169999998,0.43761663133730999,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},93,0.30622702678094832,1.4898779870147192E-3,0.30771690476796304,5.4998039988909959E-2,8390.8204745762705,6.5197045478548894E-3,994.68399999999849,6353552.6800000072,3.0833004756009953E-2,53898156.500000007,3.6346163342339914E-3,4.3526450460981848E-3,552.86728813559318,3.623795469533874E-3,908333.33,2.0182084376031743E-2,3079.096033898305,10338.604644067795,984.08054237288138,0.43761663133730999,2.6122939857099571E-3,4.9214136274428499E-2,8568529.0646153912,5966139.04,0.50132526556269708,{"$f":"I798=Comparatives!$D$3","v":false},93,{"$f":"ROW()","v":798},{"$f":"NOT(ISNA(MATCH(BU798,Comparatives!$F:$F,0)))","v":false},{"$f":"BU798='List Box etc'!$G$18","v":false},{"$f":"K798=Assumptions!$F$16","v":false},false]
[null,"Pakistan ",798,"Store 798","Store 798 Pakistan ",7592604.540000001,629," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",423161.92307692306,106729.01999999967,10169628,3964087.71,37583.020000000004,4001670.7299999995,-3883522.01,-277367.13,-71931.509999999995,105752.37999999998,-907249.17,-2225773.4,0,-55570.520000000004,-30463.820000000003,-436303.26,-329574.24000000034,-103431.34999999999,-64376.39,-14040623.43,6862178.7499999991,-44812686.039999992,19655576.390000001,-8880,8880,0,0,0,6258364.2800000003,0.54339220609006444,5258849.6400000006,0.45660779390993544,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},93,0.38979672707792262,3.6956140381929413E-3,0.39349234111611553,8.9211637829820334E-2,1442.367519872814,-1.0398844480840398E-2,-168.12779014308421,32335554.329999991,1.3492988416011488E-2,58862189.469999991,7.4122839114295703E-3,4.2902578147401262E-2,102.34720190779014,6.3302600645766E-3,466832.82,4.5904611260116891E-2,742.18254372019078,3538.5904610492844,114.3585214626391,0.45660779390993544,5.4643611349402361E-3,4.1610364024812219E-2,32758716.253076915,-329574.24000000034,-7.2436737437081974E-3,{"$f":"I799=Comparatives!$D$3","v":false},93,{"$f":"ROW()","v":799},{"$f":"NOT(ISNA(MATCH(BU799,Comparatives!$F:$F,0)))","v":false},{"$f":"BU799='List Box etc'!$G$18","v":false},{"$f":"K799=Assumptions!$F$16","v":false},false]
[null,"Pakistan ",799,"Store 799","Store 799 Pakistan ",27782208.519999996,1500," Brand Type 13"," Brand Type 13"," Classification Type 21"," Classification Type 21",1056783.2307692308,4226409.3499999996,20956258.580000002,7970497.75,117850.53,8088348.2799999993,-3861938.93,-308351.05,-140961.81999999998,-572287.7200000002,-1118727.52,-1124225.5,0,-85295.11,-78012.070000000007,-84957.03,4141452.3199999994,-69057.509999999995,-92923.030000000013,-2145031.1599999997,2108725.33,-20050772.109999999,17634103.34,-215327.87999999998,215327.87999999998,0,0,0,13513741.699999999,0.56735086012802693,10305278.679999998,0.43264913987197318,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},93,0.38033973094829027,5.6236436265618929E-3,0.38596337457485214,5.3383933765146351E-2,745.81834666666668,2.7308678112331258E-2,381.52514666666679,2452974.5999999978,3.4634288508327837E-2,22411131.149999999,3.7908407849373549E-3,4.0540170696824829E-3,61.948686666666674,4.434142175010326E-3,540715.74,2.580211243031913E-2,360.47715999999997,749.48366666666664,93.974546666666654,0.43264913987197318,4.0701497203991834E-3,5.0428048820593943E-2,3509757.8307692287,4141452.3199999994,0.84958729752202655,{"$f":"I800=Comparatives!$D$3","v":false},93,{"$f":"ROW()","v":800},{"$f":"NOT(ISNA(MATCH(BU800,Comparatives!$F:$F,0)))","v":false},{"$f":"BU800='List Box etc'!$G$18","v":false},{"$f":"K800=Assumptions!$F$16","v":false},false]
[null,"Pakistan ",800,"Store 800","Store 800 Pakistan ",50306289.700000003,3189," Brand Type 13"," Brand Type 13"," Classification Type 19"," Classification Type 19",1192012.4615384615,3308780.4000000004,26721660.810000002,7286426.2600000007,621651.94999999995,7908078.2100000009,-4598499.5900000008,-497376.7699999999,-242879.87999999998,-248626.14000000042,-1197123.27,-1705427.6199999999,0,-95610.18,-35031.03,-313165.01999999996,2995615.3800000004,-140542.54999999999,-145568.74000000002,-6511235.2799999975,6344428.0600000005,-26025109.680000003,22096059.300000001,0,0,0,0,0,21389601.419999998,0.70776944040613754,8831541.5099999998,0.29223055959386246,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},93,0.27267864493187538,2.3263971293556732E-2,0.29594261622543216,4.4799733014798337E-2,375.39142991533396,9.3042921908116378E-3,77.963668861712264,4095857.5999999978,7.6458961854533256E-2,32536344.960000001,9.6250829767450304E-3,1.1719519315311597E-2,45.647143305111328,5.4475932852767923E-3,768560.53,2.8761705174866335E-2,241.00361555346504,534.78445280652238,76.161768579491991,0.29223055959386246,3.5780029048276805E-3,4.4608472131057689E-2,5287870.0615384597,2995615.3800000004,0.40788503660252301,{"$f":"I801=Comparatives!$D$3","v":false},93,{"$f":"ROW()","v":801},{"$f":"NOT(ISNA(MATCH(BU801,Comparatives!$F:$F,0)))","v":false},{"$f":"BU801='List Box etc'!$G$18","v":false},{"$f":"K801=Assumptions!$F$16","v":false},false]
[null,"Pakistan ",801,"Store 801","Store 801 Pakistan ",11260861.25,775.22," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",467800.46153846156,1317053.6000000001,10820246.76,3583409.5300000003,109536.30000000002,3692945.83,-2372769.7199999997,-146006.08000000002,-47242.62000000001,-150628.09999999995,-726140.08999999985,-875619.23999999976,0,-47717.820000000007,-54104.86,-33132.880000000005,1283920.7200000002,-58874.43,-59406.410000000018,-4548973.9800000004,4506467.9400000004,-21646945.939999998,20813175.27,-7200,7200,0,0,0,6693444.7800000003,0.54612666185058423,5562768.3799999999,0.45387333814941577,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},93,0.33117632245200296,1.0123271902165012E-2,0.34129959435416796,6.7109383557163893E-2,936.68905600990661,1.3920948693780062E-2,194.30368153556401,876276.70999999717,3.78109786804674E-2,26203119.919999998,1.2644631670257992E-3,3.062118705322392E-3,76.631678749258299,5.4903008515121907E-3,306703.19,2.8345304576029837E-2,395.6337426794974,1129.5106421402952,60.940919996904114,0.45387333814941577,4.4100491475297932E-3,4.3233807131627888E-2,1344077.1715384587,1283920.7200000002,0.68777517985956593,{"$f":"I802=Comparatives!$D$3","v":false},93,{"$f":"ROW()","v":802},{"$f":"NOT(ISNA(MATCH(BU802,Comparatives!$F:$F,0)))","v":false},{"$f":"BU802='List Box etc'!$G$18","v":false},{"$f":"K802=Assumptions!$F$16","v":false},false]
[null,"Pakistan ",802,"Store 802","Store 802 Pakistan ",11190577.450000001,648," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",458196,2705855.4000000018,19930267.23,6088541.5100000016,317133.13999999996,6405674.6500000004,-3696310.57,-368851.73,-18017.38,-285575.43999999994,-1118348.77,-1283741.6900000002,0,-57641,-24430.86,-95562.339999999982,2610293.0600000019,-108970.21,-110662.23999999999,-6884200.830000001,6845708.79,-28279632.23,24565183.960000001,-11870.519999999997,11870.519999999997,0,0,0,15492007.439999999,0.68638449652226041,7078443.2600000007,0.31361550347773964,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},93,0.30549221642323166,1.5912136869024807E-2,0.32140435329225642,5.6113084540914106E-2,1725.8468672839506,1.432873110552868E-2,440.70283950617278,3752940.3100000024,2.5463325314651734E-2,35175703.580000006,2.7167143873231365E-3,4.7948348558094064E-3,170.77506172839506,5.5524714607652547E-3,559893.79999999993,2.8092638876272606E-2,864.03364197530857,1981.0828549382718,27.8045987654321,0.31361550347773964,2.8921338251418917E-3,2.298995767153093E-2,4211136.3100000024,2610293.0600000019,0.44629545681934962,{"$f":"I803=Comparatives!$D$3","v":false},93,{"$f":"ROW()","v":803},{"$f":"NOT(ISNA(MATCH(BU803,Comparatives!$F:$F,0)))","v":false},{"$f":"BU803='List Box etc'!$G$18","v":false},{"$f":"K803=Assumptions!$F$16","v":false},false]
[null,"Pakistan ",803,"Store 803","Store 803 Pakistan ",14959567.279999997,1294.8800000000001," Brand Type 12"," Brand Type 12"," Classification Type 22"," Classification Type 22",421223.15384615387,1022418.7800000005,18560925.030000001,6245059.2599999988,67430.42,6312489.6800000006,-5290070.9000000004,-654581.0199999999,-67939.41,-272866.81999999989,-1125006.3999999999,-2239073.0399999996,0,-46434.61,-24812.02,-110145.01000000001,912273.77000000048,-97391.22,-124404.97000000002,-4567681.03,4349089.0999999996,-43931362.359999999,39961097.490000002,-9600,9600,0,0,0,11081177.419999998,0.52663681214292246,9960225.620000001,0.47336318785707748,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},93,0.33646271669683042,3.6329234610350666E-3,0.34009564015786559,6.0611548087266848E-2,868.81131842332866,1.4701143372917329E-2,210.72749598418375,4188856.799999997,2.6294766151948687E-2,48508643.390000001,2.2706264760788235E-3,5.9342414142599447E-3,96.074516557518848,6.702519933619925E-3,823218.86999999988,4.4352254463041696E-2,635.74915822315563,1729.1741628567893,52.467726739157293,0.47336318785707748,2.5017400762595505E-3,2.2694081957948292E-2,4610079.953846151,912273.77000000048,0.14247846479365431,{"$f":"I804=Comparatives!$D$3","v":false},93,{"$f":"ROW()","v":804},{"$f":"NOT(ISNA(MATCH(BU804,Comparatives!$F:$F,0)))","v":false},{"$f":"BU804='List Box etc'!$G$18","v":false},{"$f":"K804=Assumptions!$F$16","v":false},false]
[null,"Pakistan ",804,"Store 804","Store 804 Pakistan ",5181705.17,769," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",4931215.923076923,6405922.549999998,31477552.149999999,12246054.35,381668.6,12627722.949999997,-6216583.9699999997,-272415.32000000007,-539301.84,-419667.70000000036,-2175286.86,-1901843.8800000006,-55311.73,-147087.31000000003,-31067.629999999997,-110839.33000000002,6295083.2199999979,-169153.34000000003,-74155.87,-291931.68000000005,231171.55,-12019335.550000003,8672333.4800000004,-8040,8040,0,0,0,23677482.430000003,0.66353371795308114,12006435.039999999,0.33646628204691897,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},93,0.38904087241739349,1.2125104206999145E-2,0.40116597662439257,6.9105972714590513E-2,2828.7215344603378,1.3332285115442192E-2,545.73172951885613,3407762.200000003,3.2525547117108089E-2,12319307.230000002,8.9972047884384152E-3,3.5212182151845E-3,96.431560468140432,2.3558334411337002E-3,619723.60000000009,1.9687795195980642E-2,805.88244473342013,2473.1389856957094,773.22960988296484,0.33646628204691897,4.6727683683624689E-3,0.15665817658178111,8338978.123076926,6295083.2199999979,0.54352701871912401,{"$f":"I805=Comparatives!$D$3","v":false},93,{"$f":"ROW()","v":805},{"$f":"NOT(ISNA(MATCH(BU805,Comparatives!$F:$F,0)))","v":false},{"$f":"BU805='List Box etc'!$G$18","v":false},{"$f":"K805=Assumptions!$F$16","v":false},false]
[null,"Pakistan ",805,"Store 805","Store 805 Pakistan ",19683988.91,1556.46," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",3192335.6923076925,3861430.5300000012,22817164.190000001,9031777.1199999992,9149.2100000000137,9040926.3300000001,-5140467.7399999993,-363030.97000000003,-180094.57000000007,-643301.03999999957,-1332201.2200000002,-2023536.9899999995,0,-85472.76999999999,-52093.490000000005,-94333.31,3767097.2200000011,-95196.54,-89357.219999999987,-1448831.86,631964.91999999993,-55727634.650000006,52730769.239999995,-9060,9060,0,0,0,14653550.93,0.56422070202595831,11317759.369999997,0.43577929797404169,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},93,0.39583258659103326,4.0097927699577174E-4,0.3962335658680291,5.8385924250124795E-2,855.91741516004276,2.8193733219570593E-2,413.31035812034975,3813732.3500000089,2.47351678992365E-2,57185526.510000005,1.649601144854441E-3,4.134313502522944E-3,57.410547010523871,3.9162281191438449E-3,595793.77,2.6111648451963038E-2,382.78771699883066,1300.0892987934155,115.70780489058508,0.43577929797404169,3.7459856662406732E-3,0.13990939740473035,7006068.042307701,3767097.2200000011,0.38713726187372338,{"$f":"I806=Comparatives!$D$3","v":false},93,{"$f":"ROW()","v":806},{"$f":"NOT(ISNA(MATCH(BU806,Comparatives!$F:$F,0)))","v":false},{"$f":"BU806='List Box etc'!$G$18","v":false},{"$f":"K806=Assumptions!$F$16","v":false},false]
[null,"Pakistan ",806,"Store 806","Store 806 Pakistan ",11154994.029999999,771.6," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1456277.3846153845,8908398.6899999995,37395906.18999999,14168215.550000001,222697.43,14390912.979999999,-5470131.9499999993,-188871.54999999996,-163436.64000000001,-742527.57999999949,-1727216.28,-1838056.2799999996,0,-122188.75,-30146.129999999997,-299442.02000000008,8608956.6699999999,-147943.71,-110840.2,-10238521.800000003,9123494.8699999992,-18693850.749999996,13805656.030000001,-9600,9600,0,0,0,24656268.580000002,0.58130161729171448,17759351.550000001,0.41869838270828552,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},93,0.37887076403536152,5.95512858729845E-3,0.38482589262265987,4.6187309146204711E-2,2238.4866251944013,1.9855852034374774E-2,962.32190254017553,6003221.6499999985,4.988022056456972E-2,28941972.549999997,1.0346289268386447E-2,8.0073476085484891E-3,143.64981855883877,2.9639661474399484E-3,489150.1399999999,1.3080312521770181E-2,633.94263867288737,2382.1361845515803,211.81524105754278,0.41869838270828552,3.267436531132234E-3,3.8942160599515212E-2,7459499.0346153826,8608956.6699999999,0.83094706140941221,{"$f":"I807=Comparatives!$D$3","v":false},93,{"$f":"ROW()","v":807},{"$f":"NOT(ISNA(MATCH(BU807,Comparatives!$F:$F,0)))","v":false},{"$f":"BU807='List Box etc'!$G$18","v":false},{"$f":"K807=Assumptions!$F$16","v":false},false]
[null,"Pakistan ",807,"Store 807","Store 807 Pakistan ",7296088.6699999999,350," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",2261389.769230769,663035.60999999905,16338687.799999999,6614202.1299999999,33945.210000000006,6648147.3399999999,-5973195.5700000003,-290698.96999999997,-274871.45999999996,-580937.55000000051,-1126923.1399999999,-2286159.7599999993,0,-95164.13,-26935.719999999998,-420658.11000000004,242377.49999999901,-70641.320000000007,-55329.350000000006,-14297453.690000001,6819849.2700000005,-31498986.019999996,18738702.150000002,-13560,13560,0,0,0,11254736.060000001,0.6054725782147794,7333613.71,0.39452742178522071,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},94,0.40481844141730894,2.0775970760638445E-3,0.4068960384933728,6.8972683350984887E-2,3219.7803999999996,3.5555948991203602E-2,1659.821571428573,20237888.289999995,2.0785672100377038E-2,45809999.709999993,9.1826699991917581E-3,2.5746137948728053E-2,158.08385714285717,3.3864010792837361E-3,483440.13999999996,2.958867602574547E-2,1381.2575428571427,6531.885028571427,785.3470285714285,0.39452742178522071,5.8244659035592812E-3,0.13840706162650157,22499278.059230763,242377.49999999901,7.7563288715569454E-3,{"$f":"I808=Comparatives!$D$3","v":true},94,{"$f":"ROW()","v":808},{"$f":"NOT(ISNA(MATCH(BU808,Comparatives!$F:$F,0)))","v":false},{"$f":"BU808='List Box etc'!$G$18","v":false},{"$f":"K808=Assumptions!$F$16","v":false},true]
[null,"Pakistan ",808,"Store 808","Store 808 Pakistan ",8959744.6500000004,500," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",10930676.538461538,1539126.0399999996,9594091.3800000008,3560642.9399999995,96957.39,3657600.33,-2118474.29,-263284.34999999998,0,-133673.19000000018,-702531.33000000007,-618696.64999999991,0,-34488.94,-99428.160000000003,-323612.40000000008,1215513.6399999994,-80584.41,-70712.309999999983,-8177180.8800000018,6796758.9600000009,-22136006.760000002,14823688.32,0,0,0,0,0,8181399.0300000012,0.75887018446692733,2599626.7599999998,0.24112981553307272,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},95,0.37112872902405053,1.0105948146597703E-2,0.3812346771706483,7.322541574541476E-2,1405.0626600000001,1.3932866042808127E-2,267.34638000000035,8692740.3600000031,3.72278920798228E-2,30313187.640000004,1.0675630812675562E-2,3.3730385419781156E-2,141.42461999999998,7.3704019692170135E-3,477785.86,4.980001138992695E-2,955.57172000000003,1237.3932999999997,0,0.24112981553307272,3.5948104550990842E-3,1.1393133654373779,19623416.898461543,1215513.6399999994,4.4598238182903406E-2,{"$f":"I809=Comparatives!$D$3","v":true},95,{"$f":"ROW()","v":809},{"$f":"NOT(ISNA(MATCH(BU809,Comparatives!$F:$F,0)))","v":false},{"$f":"BU809='List Box etc'!$G$18","v":false},{"$f":"K809=Assumptions!$F$16","v":false},true]
[null,"Pakistan ",809,"Store 809","Store 809 Pakistan ",6892797.1999999993,415," Brand Type 15"," Brand Type 15"," Classification Type 25"," Classification Type 25",4011638.5384615385,2172290.21,13475373.300000001,4548524.32,242905.81,4791430.1300000008,-2619139.92,-83006.3,-117535.46999999999,-209567.84000000026,-747914.01000000013,-1041514.5399999999,-2220,-44166.710000000006,-59337.98,-158450.88999999998,2013839.32,-86212.69,-77106.039999999979,-4280167.4400000004,3023920.5,-17313368.440000001,12516151.140000001,-169802.15999999995,169802.15999999995,0,0,0,9038338.0599999987,0.59832989414747817,6067606.2500000009,0.40167010585252194,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},96,0.33754347421306691,1.8025905820360462E-2,0.35556938003342736,5.5502285046158985E-2,1802.2024337349401,1.5551913504318299E-2,504.98274698795245,6053464.2400000021,2.6175241765366394E-2,21763338.040000003,7.280633591628941E-3,1.1758552915190852E-2,185.79768674698789,5.7219965846883047E-3,272723.68000000005,2.0238673462203829E-2,657.1654939759037,2509.6735903614458,288.5673975903614,0.40167010585252194,3.2775871225771535E-3,0.29770147729128499,10065102.77846154,2013839.32,0.14405856972497089,{"$f":"I810=Comparatives!$D$3","v":true},96,{"$f":"ROW()","v":810},{"$f":"NOT(ISNA(MATCH(BU810,Comparatives!$F:$F,0)))","v":false},{"$f":"BU810='List Box etc'!$G$18","v":false},{"$f":"K810=Assumptions!$F$16","v":false},true]
[null,"Pakistan ",810,"Store 810","Store 810 Pakistan ",5071668.1400000006,50," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",1250660.1538461538,1302535.4699999997,9823867.5700000003,3776694.3600000003,51891.429999999993,3828585.79,-2507470.8899999997,-344638.76,-69494.16,-97523.350000000151,-685949.61999999988,-930518.8400000002,0,-51700.11,-23706.050000000003,-109299.07999999999,1193236.3899999997,-31509.63,-62857.859999999993,-2632342.5599999991,2590833.04,-13451141.66,11723058.080000002,-192357.59999999998,192357.59999999998,0,0,0,7135690.4299999997,0.64091840445864889,3997849.1599999997,0.35908159554135111,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},96,0.38444068317179081,5.2821793077163798E-3,0.38972286247950716,6.9824803226658308E-2,13718.992399999997,9.9271849203073238E-3,1950.4670000000031,1769593.0999999978,6.1765091647339787E-2,16275841.819999998,6.7154179309909263E-3,1.1125870663584279E-2,1257.1571999999999,6.3984840544832377E-3,451554.55,4.5965048569969677E-2,9031.0910000000003,18610.376800000005,1389.8832,0.35908159554135111,5.2627042894878929E-3,0.12730832789983892,3020253.2538461518,1193236.3899999997,0.28445634474722858,{"$f":"I811=Comparatives!$D$3","v":false},96,{"$f":"ROW()","v":811},{"$f":"NOT(ISNA(MATCH(BU811,Comparatives!$F:$F,0)))","v":false},{"$f":"BU811='List Box etc'!$G$18","v":false},{"$f":"K811=Assumptions!$F$16","v":false},false]
[null,"Pakistan ",811,"Store 811","Store 811 Pakistan ",9645928.0500000007,686," Brand Type 21"," Brand Type 21"," Classification Type 14"," Classification Type 14",0,2332826.16,19660584.52,7689014.2899999991,73641.389999999985,7762655.6799999997,-5424215.9500000002,-234960,0,-506535.24,-1331209.19,-2663377.6800000006,0,-74753.589999999982,-125951.84,-336396.93999999994,1996429.22,-187899.67,-90737.440000000017,-8448583.5499999989,7259766.6800000006,-35976569.670000002,27170581.499999993,-8520,8520,0,0,0,15810641.65,0.70765982731771615,6531507.8399999999,0.29234017268228379,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},96,0.39108777677379042,3.7456358393153201E-3,0.39483341261310578,6.7709542849339457E-2,1940.5381778425656,2.5763996969913081E-2,738.38956268221568,9994805.0400000066,3.3657178769742141E-2,44433673.219999999,7.5707659444320856E-3,1.7110220688392838E-2,132.27032069970849,4.6151954387569768E-3,623565.1,3.1716508701237739E-2,908.98702623906706,3882.4747521865897,0,0.29234017268228379,3.8022058766338236E-3,0,9994805.0400000066,1996429.22,0.14381761651650976,{"$f":"I812=Comparatives!$D$3","v":false},96,{"$f":"ROW()","v":812},{"$f":"NOT(ISNA(MATCH(BU812,Comparatives!$F:$F,0)))","v":false},{"$f":"BU812='List Box etc'!$G$18","v":false},{"$f":"K812=Assumptions!$F$16","v":false},false]
[null,"Pakistan ",812,"Store 812","Store 812 Pakistan ",7385337.7100000009,300," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",2010139.1538461538,2652116.65,11500170.300000001,4283587.5299999993,87419.22,4371006.75,-1718890.1000000003,-128040.18,-23964.599999999995,24241.509999999711,-675354.48,-710845.40999999992,0,-39415.960000000006,41145.279999999992,-288827.52000000002,2363289.13,-115283.61000000002,-18868.940000000006,-4802595.72,3655988.8200000003,-22907657.189999994,15844444.739999998,0,0,0,0,0,7995690.5999999996,0.61653985629736563,4972961.0100000007,0.38346014370263437,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},96,0.37248035622568121,7.6015587351780343E-3,0.3800819149608593,5.8725606872099968E-2,2251.1815999999999,-2.1079261756671297E-3,-80.805033333332375,8209819.349999994,3.5180740000082977E-2,27710252.909999993,1.042312825285578E-2,2.5115064600391177E-2,62.89646666666669,1.6407530938911405E-3,241594.47000000003,2.1007903682956765E-2,805.31490000000008,2369.4846999999995,79.881999999999977,0.38346014370263437,3.4274240269294102E-3,0.17479212058678414,10219958.503846148,2363289.13,0.16649462646640267,{"$f":"I813=Comparatives!$D$3","v":false},96,{"$f":"ROW()","v":813},{"$f":"NOT(ISNA(MATCH(BU813,Comparatives!$F:$F,0)))","v":false},{"$f":"BU813='List Box etc'!$G$18","v":false},{"$f":"K813=Assumptions!$F$16","v":false},false]
[null,"Pakistan ",813,"Store 813","Store 813 Pakistan ",4044842.0999999996,250," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1795750.3846153845,914662.28,12965356.719999999,4261604.08,9996.0700000000052,4271600.1499999994,-3350710.0500000003,-458537.77,-14717.9,-180264.69999999998,-962324.19,-1333779.3299999998,0,-45734.06,-24820.65,-94806.199999999983,819856.08000000007,-98298.760000000009,-92945.110000000015,-3225451.5700000008,3190499.8000000003,-23314821.629999999,20898166.220000003,-17400,17400,0,0,0,8742966.75,0.59480804728398939,5955836.9900000002,0.40519195271601061,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},96,0.32869161813543996,7.7098302930457324E-4,0.32946260116474452,7.422273145138733E-2,3849.2967599999997,1.3903566549922123E-2,721.05879999999991,2451607.179999996,3.8671040276525924E-2,26557673.199999999,3.5698232780422942E-3,7.3122708497294622E-3,371.78044000000006,7.1687275566144253E-3,627391.24,4.8389817075545918E-2,2509.5649600000002,5335.1173199999994,58.871600000000001,0.40519195271601061,3.5274046821597979E-3,0.13850373911003233,4247357.56461538,819856.08000000007,0.13897967586193896,{"$f":"I814=Comparatives!$D$3","v":false},96,{"$f":"ROW()","v":814},{"$f":"NOT(ISNA(MATCH(BU814,Comparatives!$F:$F,0)))","v":false},{"$f":"BU814='List Box etc'!$G$18","v":false},{"$f":"K814=Assumptions!$F$16","v":false},false]
[null,"Pakistan ",814,"Store 814","Store 814 Pakistan ",16638122.350000005,727," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",7150909.692307692,4315492.5699999994,23634804.009999998,7811305.2500000009,210170.78000000003,8021476.0300000003,-3705983.46,-315447.35000000003,102359.8,-67330.590000000011,-1383511.56,-1382326.7699999998,0,-103450.59999999999,-27934.529999999995,-112923.04,4202569.5299999993,-37572.33,-162423.20000000001,-211531.56000000003,175022.44,-24092356.279999994,19607116.440000001,-22800,22800,0,0,0,14318792.780000001,0.53842774918496872,12274919.75,0.46157225081503128,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},96,0.33050010682106779,8.8924274519507664E-3,0.33939253427301852,5.8537043904177487E-2,1903.0420357634114,2.8487898597133327E-3,92.614291609353529,4521748.9599999934,2.4973310327250045E-2,24326687.839999992,4.6419406021366546E-3,4.7778284919232552E-3,223.41568088033014,6.8722042260760015E-3,484404.81,2.0495402026394889E-2,666.30647867950483,1901.4123383768911,-140.79752407152682,0.46157225081503128,4.3770449696231692E-3,0.30255845105726742,11672658.652307685,4202569.5299999993,0.25922543884222882,{"$f":"I815=Comparatives!$D$3","v":false},96,{"$f":"ROW()","v":815},{"$f":"NOT(ISNA(MATCH(BU815,Comparatives!$F:$F,0)))","v":false},{"$f":"BU815='List Box etc'!$G$18","v":false},{"$f":"K815=Assumptions!$F$16","v":false},false]
[null,"Peru ",815,"Store 815","Store 815 Peru ",22986035.630000003,314," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",1557591.923076923,2136760.1599999997,13694117.689999999,4407401.5599999996,30912.990000000005,4438314.55,-2301554.39,-276703.09999999998,0,-157794.78999999983,-904415.7,-375840.64000000007,-5580,-49013.69,-37326.789999999986,-60735.759999999995,2076024.4,-64618.63,-98665.370000000024,-6519275.3000000007,6473674.4099999992,-23744247.419999998,21070521.16,-367428,367428,0,0,-13477.1,9658400.3000000007,0.6233676695590924,5835506.0600000005,0.3766323304409076,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},96,0.3218463328395712,2.2573918743647079E-3,0.32410372471393589,6.6044101597026658E-2,2880.3047770700637,1.1522815384829648E-2,502.53117834394851,2719327.1499999985,2.2334848530453581E-2,30630950.719999999,1.9828232089558859E-3,4.4351714637556909E-3,314.22092356687904,7.204945381187244E-3,427662.20999999996,3.1229628639185443E-2,1361.9815605095541,1196.9447133757965,17.770700636942674,0.3766323304409076,3.5791783822474222E-3,0.11374167787489806,4276919.0730769215,2076024.4,0.34948932688704087,{"$f":"I816=Comparatives!$D$3","v":false},96,{"$f":"ROW()","v":816},{"$f":"NOT(ISNA(MATCH(BU816,Comparatives!$F:$F,0)))","v":false},{"$f":"BU816='List Box etc'!$G$18","v":false},{"$f":"K816=Assumptions!$F$16","v":false},false]
[null,"Peru ",816,"Store 816","Store 816 Peru ",15073102.510000002,2667," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",8583228.7692307699,1612841.3799999994,9888469.25,3655092.3399999994,158837.22999999998,3813929.5700000003,-2201088.19,-156000,0,-202431.01000000007,-523184.49000000005,-919840.94000000006,0,-44283.17,-26509.95,-66441.76999999999,1546399.6099999994,-63916.51,-118353.65999999999,-2401503.36,2335644.6,-15428520.479999999,13089212.520000001,-266212.56,266212.56,-27792,14011.8,0,7307783.8499999996,0.65511320134700246,3847210.18,0.34488679865299759,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},96,0.36963176479514254,1.6062873432103757E-2,0.38569463822724637,5.2908541936356836E-2,196.16966254218224,2.04714202858041E-2,75.902140982377233,2418946.9199999971,2.7467229417336727E-2,18124028.399999999,3.6659493426969025E-3,6.7191158024787296E-3,44.377075365579302,1.196885554354128E-2,290709.63,2.9398850585493807E-2,109.0024859392576,344.89724034495691,0,0.34488679865299759,4.4782634076553354E-3,0.86800378827398084,11002175.689230766,1546399.6099999994,0.10119886744672089,{"$f":"I817=Comparatives!$D$3","v":false},96,{"$f":"ROW()","v":817},{"$f":"NOT(ISNA(MATCH(BU817,Comparatives!$F:$F,0)))","v":false},{"$f":"BU817='List Box etc'!$G$18","v":false},{"$f":"K817=Assumptions!$F$16","v":false},false]
[null,"Peru ",817,"Store 817","Store 817 Peru ",12871882.23,133," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",1484202.6153846155,1142409.94,9897289.6400000006,3535337.38,150157.54,3685494.9199999995,-2530238.3599999994,-306000,0,-292581.14999999967,-605442.15999999992,-892342.95,0,-34247.379999999997,-12236.830000000002,-85574.830000000016,1056835.1099999999,-20455.25,-65178.569999999992,-7756522.1999999983,7750718.4000000004,-19460485.539999999,17677465.439999998,-205523.51999999993,205523.51999999993,0,0,0,8905516.0999999996,0.79125307649333032,2349436.79,0.2087469235066696,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},96,0.35720257854351323,1.5171581863496923E-2,0.3723741604070101,6.1172521167118223E-2,4552.196691729323,2.9561744744493468E-2,2199.8582706766892,1788823.8999999985,4.7838599428373069E-2,27422531.259999998,3.1206028790210236E-3,8.6462893491717607E-3,490.06443609022551,6.5854968754860028E-3,372939.46,3.7680968584849865E-2,2804.0560902255643,6709.345488721804,0,0.2087469235066696,3.4602786465487327E-3,0.14996051134910662,3273026.515384614,1056835.1099999999,0.23248246710600934,{"$f":"I818=Comparatives!$D$3","v":false},96,{"$f":"ROW()","v":818},{"$f":"NOT(ISNA(MATCH(BU818,Comparatives!$F:$F,0)))","v":false},{"$f":"BU818='List Box etc'!$G$18","v":false},{"$f":"K818=Assumptions!$F$16","v":false},false]
[null,"Peru ",818,"Store 818","Store 818 Peru ",9628194.5999999996,76.260000000000005," Brand Type 5"," Brand Type 5"," Classification Type 10"," Classification Type 10",1148239.5384615385,917475.10000000009,5885540.9800000014,2070135,38327.600000000006,2108462.5999999996,-1190987.4999999998,-121776.52000000002,0,119857.75999999998,-497456.11,-603419.49,0,-37490.509999999995,105757.41,-224104.35000000003,693370.75000000012,-33385.800000000003,-4208.2399999999989,-5446368.2400000002,3411309.3599999994,-18626321.48,12266942.65,0,0,0,0,0,4851811.49,0.72930974001418469,1800796.07,0.27069025998581525,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},96,0.35173232282888622,6.5121626253632839E-3,0.35824448545424947,8.4521730744962012E-2,6523.1590611067395,-2.0364782168248524E-2,-1571.6989247311824,8394437.709999999,2.6696767281152421E-2,24072689.719999999,9.3094852551441447E-3,3.8077102981959016E-2,55.182795698924714,7.1501328668006285E-4,86895.420000000027,1.4764219686055097E-2,1139.4626278520852,7912.6605035405182,0,0.27069025998581525,6.3699344083065048E-3,0.19509498657191207,9542677.2484615371,693370.75000000012,5.2315186503922161E-2,{"$f":"I819=Comparatives!$D$3","v":false},96,{"$f":"ROW()","v":819},{"$f":"NOT(ISNA(MATCH(BU819,Comparatives!$F:$F,0)))","v":false},{"$f":"BU819='List Box etc'!$G$18","v":false},{"$f":"K819=Assumptions!$F$16","v":false},false]
[null,"Peru ",819,"Store 819","Store 819 Peru ",23806645.179999996,1603," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",2190413.6153846155,2314864.8399999989,10458640.579999998,3728509.0799999991,173582.89,3902091.9699999997,-1587227.1300000004,-131377.13999999998,0,-206606.88000000027,-604601.87000000011,-558222.67999999993,0,-49438.03,215658.05999999997,-357257.52,1957607.3199999991,-45050.400000000009,-63064.969999999987,-8773353.1199999992,5575601.46,-27206016.699999988,16032807.639999993,0,0,0,0,0,7800555.0700000003,0.66221845293171533,3978873.6599999997,0.33778154706828467,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},96,0.35650035503945005,1.6597079579533658E-2,0.37309743461898376,5.7808839052771066E-2,377.1689769182783,1.9754659166229833E-2,128.88763568309437,14370960.719999995,2.4859682449956632E-2,35979369.819999985,9.9295102106377077E-3,3.4159078062514323E-2,39.341840299438545,6.0299395048146872E-3,10207.510000000024,9.7598821968505065E-4,6.3677542108546623,348.23623206487832,0,0.33778154706828467,4.7270034400589377E-3,0.20943578648006431,16561374.335384611,1957607.3199999991,8.5106298659559071E-2,{"$f":"I820=Comparatives!$D$3","v":false},96,{"$f":"ROW()","v":820},{"$f":"NOT(ISNA(MATCH(BU820,Comparatives!$F:$F,0)))","v":false},{"$f":"BU820='List Box etc'!$G$18","v":false},{"$f":"K820=Assumptions!$F$16","v":false},false]
[null,"Peru ",820,"Store 820","Store 820 Peru ",11633352.559999999,650," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",332246.53846153844,1701140.9800000007,12406024.469999999,4706212.4900000012,139862.75999999998,4846075.25,-3138355.4999999991,-206793.43,-62025.950000000012,-332936.37000000017,-800520.51,-1302998.94,0,-43260.580000000009,66577.169999999984,-317908.91999999993,1383232.0600000008,-88987.459999999992,-74657.699999999983,-7660663.1999999983,4158374.5799999996,-25663549.169999994,13269311.039999999,0,0,0,0,0,10716921.5,0.75979000671149688,3388188.34,0.24020999328850315,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},96,0.37934896077147601,1.1273777537535359E-2,0.39062273830901129,6.4526755685175602E-2,1231.5700153846153,2.6836668814018565E-2,512.20980000000031,15896526.749999993,1.9998640269013487E-2,33324212.369999994,9.5398779863195299E-3,2.5625366189528397E-2,114.85799999999998,6.017858515476553E-3,272464.30000000005,2.1962257180684092E-2,419.17584615384624,2004.6137538461537,95.424538461538475,0.24020999328850315,3.4870622820881809E-3,2.6781064253498001E-2,16228773.288461531,1383232.0600000008,6.1367982995245429E-2,{"$f":"I821=Comparatives!$D$3","v":false},96,{"$f":"ROW()","v":821},{"$f":"NOT(ISNA(MATCH(BU821,Comparatives!$F:$F,0)))","v":false},{"$f":"BU821='List Box etc'!$G$18","v":false},{"$f":"K821=Assumptions!$F$16","v":false},false]
[null,"Peru ",821,"Store 821","Store 821 Peru ",10264682.000000002,772," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",558821.15384615387,435050.72999999975,5837434.71,2155157.7599999998,15573.279999999999,2170731.04,-1729101.4500000002,-148330.03,-20717.579999999998,-179700.4800000001,-464404.66,-730811.34,0,-31896.160000000003,84013.000000000015,-163777.79999999996,271272.92999999976,-29501.780000000002,-57987.74,-3409238.1600000006,1492648.2,-12303067.800000003,5289011.7,0,0,0,0,0,4737747.58,0.71241904429141278,1912478.3199999994,0.28758095570858722,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},96,0.36919603679815716,2.6678294102924533E-3,0.37186386620844963,7.9556291945233587E-2,601.56044041450775,3.0784152444935885E-2,232.77264248704677,8930646.0600000024,1.8338852407728264E-2,15712305.960000003,1.0423536839019136E-2,2.8056467975467937E-2,75.11365284974093,9.9337710622548446E-3,125714.96999999999,2.1535995903241543E-2,162.84322538860101,946.64681347150258,26.83624352331606,0.28758095570858722,5.4640713917295369E-3,9.5730604556286999E-2,9489467.2138461564,271272.92999999976,2.0582452649713773E-2,{"$f":"I822=Comparatives!$D$3","v":false},96,{"$f":"ROW()","v":822},{"$f":"NOT(ISNA(MATCH(BU822,Comparatives!$F:$F,0)))","v":false},{"$f":"BU822='List Box etc'!$G$18","v":false},{"$f":"K822=Assumptions!$F$16","v":false},false]
[null,"Peru ",822,"Store 822","Store 822 Peru ",42179814.650000006,2500," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",2929623.5384615385,1072995.9699999997,8532134.2200000007,3163056.77,78809.23,3241866,-2168870.0300000003,-272914.60000000003,-73066.689999999988,-203839.12000000011,-509859.85999999993,-822225.99,0,-51330.010000000009,-15958.129999999997,-27235.99,1045759.9799999997,-38728.050000000003,-46806.490000000005,-3107101.9099999992,3093803.2199999997,-18899451.260000005,18241638.09,-12120,12120,0,0,0,6091599.5700000003,0.63378867366851999,3519805.3400000003,0.36621132633148012,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},96,0.37072280960905929,9.2367545994840178E-3,0.37995956420854332,5.9757599546998205E-2,203.94394399999996,2.3890754029886802E-2,81.535648000000052,671111.86000000313,4.0583383521191049E-2,22018673.170000006,1.2369496467711091E-3,3.1921661448030994E-3,18.722596000000003,5.4859064324470977E-3,378930.79000000004,4.4412192803033518E-2,151.572316,328.89039600000001,29.226675999999994,0.36621132633148012,6.0160809331478151E-3,0.34336350822919171,3600735.3984615416,1045759.9799999997,0.20910927971039073,{"$f":"I823=Comparatives!$D$3","v":false},96,{"$f":"ROW()","v":823},{"$f":"NOT(ISNA(MATCH(BU823,Comparatives!$F:$F,0)))","v":false},{"$f":"BU823='List Box etc'!$G$18","v":false},{"$f":"K823=Assumptions!$F$16","v":false},false]
[null,"Peru ",823,"Store 823","Store 823 Peru ",32337883.640000001,1637," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",2151838.6153846155,4800831.1199999992,23377588.829999998,7986889.2700000005,115314.51,8102203.7800000003,-3301372.66,-205939.63,-80.97,-196956.74000000025,-1258569.1299999997,-1155665.24,0,-64521.71,23980.320000000007,-153745.54,4647085.5799999991,-50790.87999999999,-86902.46,-4259719.959999999,3132094.67,-16766336.310000001,12882587.069999998,-9960,9960,0,0,0,12843392.720000003,0.48469790150416342,13654334.379999999,0.51530209849583652,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},96,0.34164726431284409,4.9326947632862446E-3,0.34657995907613032,5.3836567113581139E-2,768.82659132559536,8.4250237024979056E-3,120.31566279780101,5011374.5300000031,3.0679315441226842E-2,21036016.27,7.3086813599426833E-3,6.5766209303288539E-3,53.086414172266345,3.717340596241465E-3,297271.90000000002,1.2716106103231522E-2,181.59554062309104,705.9653268173488,4.946243127672572E-2,0.51530209849583652,2.7599813851290158E-3,9.2047072563069612E-2,7163213.145384619,4647085.5799999991,0.46709508005577371,{"$f":"I824=Comparatives!$D$3","v":false},96,{"$f":"ROW()","v":824},{"$f":"NOT(ISNA(MATCH(BU824,Comparatives!$F:$F,0)))","v":false},{"$f":"BU824='List Box etc'!$G$18","v":false},{"$f":"K824=Assumptions!$F$16","v":false},false]
[null,"Peru ",824,"Store 824","Store 824 Peru ",29480089.969999999,1500," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",1991880.3076923077,1149865.4900000002,8439394.1500000004,3241342.0500000003,21727.119999999995,3263069.1700000004,-2105185.5499999998,-328441.95,-36516.520000000004,8854.9599999997663,-549271.17000000004,-939924.32000000007,0,-47319.099999999991,-9298.1399999999976,-20657.930000000004,1129207.5600000003,-25472.57,-44081.020000000004,-3153304.6799999992,3151784.33,-18999337.699999999,18570651.23,-13790.519999999997,13790.519999999997,0,0,0,5203883.709999999,0.54423695519735205,4357914.0699999984,0.45576304480264795,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},96,0.38407283655545349,2.5744881224678902E-3,0.38664732467792134,6.5084194461992276E-2,366.18078000000003,-1.0492411946418886E-3,-5.903306666666511,430206.81999999657,4.8018601843643878E-2,22166432.899999999,9.319465199111944E-4,2.4477977486097153E-3,29.387346666666669,5.223244609330162E-3,410531.76,4.8644695662188021E-2,273.68783999999999,626.61621333333335,24.34434666666667,0.45576304480264795,5.6069309193243436E-3,0.23602171818131135,2422087.1276923046,1129207.5600000003,0.3356730787693139,{"$f":"I825=Comparatives!$D$3","v":false},96,{"$f":"ROW()","v":825},{"$f":"NOT(ISNA(MATCH(BU825,Comparatives!$F:$F,0)))","v":false},{"$f":"BU825='List Box etc'!$G$18","v":false},{"$f":"K825=Assumptions!$F$16","v":false},false]
[null,"Peru ",825,"Store 825","Store 825 Peru ",41393180.119999997,3074.92," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",1772013.076923077,2467129.899999999,12972390.129999999,4731314.3099999996,155487.18,4886801.4899999984,-2419671.59,-154220.44,-53930.820000000007,-61817.629999999961,-707050.44,-984299.36999999976,0,-49676.200000000004,-13701.94,-389859.70999999996,2077270.189999999,-63290.139999999992,-67060.51999999999,-11943165.079999998,9991471.4699999988,-27391938.600000001,18206173.210000005,-11976,11976,0,0,0,8877981.9100000001,0.60490813499396734,5798596.8900000006,0.39509186500603261,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},96,0.3647218640964508,1.1986008626152844E-2,0.37670787272260359,5.4504253488713107E-2,229.9410846461046,4.7653230731197543E-3,20.103817335085129,11137458.999999996,3.5004367692846282E-2,39347079.68,9.9082247823887287E-3,3.0053036186323823E-2,21.808866572138459,5.1694806684016983E-3,280888.72000000003,2.1652811639577173E-2,91.348301744435631,320.10568405031665,17.538934346259417,0.39509186500603261,3.8293791276843145E-3,0.13659881171975494,12909472.076923072,2077270.189999999,0.11585559253608754,{"$f":"I826=Comparatives!$D$3","v":false},96,{"$f":"ROW()","v":826},{"$f":"NOT(ISNA(MATCH(BU826,Comparatives!$F:$F,0)))","v":false},{"$f":"BU826='List Box etc'!$G$18","v":false},{"$f":"K826=Assumptions!$F$16","v":false},false]
[null,"Peru ",826,"Store 826","Store 826 Peru ",31273772.109999999,2382," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",0,5349603.4100000011,25278901.520000003,9872470.9900000021,146867.24000000002,10019338.23,-4663305.8999999994,-344185.27999999997,-457661.40000000008,-21934.289999999695,-1259602.76,-1992791.0399999998,0,-111459.13999999998,-15875.130000000008,-96021.969999999987,5253581.4400000013,-75676.739999999991,-93306.18,-14887461.639999999,14840389.249999998,-29660347.380000003,26675405.52,-11400,11400,0,0,0,17047937.25,0.59538767736340448,11585401.829999998,0.40461232263659552,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},96,0.39054193008304422,5.8098742891894454E-3,0.39635180437223361,4.9828223706771251E-2,528.80048698572625,8.6769157997810392E-4,9.208350125944456,3032014.2500000037,3.1669366329660179E-2,44559209.020000003,2.1549298587616619E-3,3.7985024754350945E-3,39.171360201511334,3.6910694052974809E-3,547196.28999999992,2.1646363453217007E-2,229.72136439966411,836.60413098236768,192.1332493702771,0.40461232263659552,4.4091765582383573E-3,0,3032014.2500000037,5253581.4400000013,1.2475464575405595,{"$f":"I827=Comparatives!$D$3","v":false},96,{"$f":"ROW()","v":827},{"$f":"NOT(ISNA(MATCH(BU827,Comparatives!$F:$F,0)))","v":false},{"$f":"BU827='List Box etc'!$G$18","v":false},{"$f":"K827=Assumptions!$F$16","v":false},false]
[null,"Peru ",827,"Store 827","Store 827 Peru ",19851584.399999999,832," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",2783633.4615384615,1250826.8299999991,11029777.559999999,3992240.52,131959.24,4124199.7599999993,-2864601.18,-484693.06,-36421.560000000005,-83582.250000000029,-637600.39,-1262767.9800000002,0,-39926.960000000006,-20973.530000000002,-72887.17,1177939.6599999992,-40382.160000000003,-60030.35,-4222972.1399999987,4165803.5399999991,-27008107.250000007,24259612.57,-16080,16080,0,0,0,7873008.2999999998,0.63247094469862564,4575007.4800000004,0.36752905530137431,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},96,0.36195113621130909,1.196390763840572E-2,0.37391504384971475,5.780718482594676E-2,766.34662259615391,7.5778726765184231E-3,100.45943509615388,2805663.2800000086,2.597858785106949E-2,31247159.390000008,2.3326014723541876E-3,6.608217582222937E-3,72.151862980769224,5.4425712280638241E-3,585975.71000000008,5.3126702402872407E-2,704.29772836538473,1517.7499759615387,43.775913461538465,0.36752905530137431,3.619924316950596E-3,0.25237439707156362,5589296.7415384706,1177939.6599999992,0.1517394037960047,{"$f":"I828=Comparatives!$D$3","v":false},96,{"$f":"ROW()","v":828},{"$f":"NOT(ISNA(MATCH(BU828,Comparatives!$F:$F,0)))","v":false},{"$f":"BU828='List Box etc'!$G$18","v":false},{"$f":"K828=Assumptions!$F$16","v":false},false]
[null,"Peru ",828,"Store 828","Store 828 Peru ",23448979.039999999,1016," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",3907848.5384615385,5362572.6999999993,26589219.620000005,9262657.5199999977,181375.69,9444033.209999999,-4081460.51,-349692.82,0,-429635.41999999952,-1605896.1600000001,-930673.04,-7440,-67368.759999999995,-30399.050000000007,-426627,4935945.6999999993,-73434.100000000006,-183433.54,-18095132.279999997,10976666.16,-33325692.899999991,21558989.880000003,0,0,0,0,0,17183308.969999999,0.57186387500174118,12864591.799999999,0.42813612499825893,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},96,0.34836139053260395,6.8213995217660311E-3,0.35518279005437009,6.0396513434793311E-2,1580.6064566929135,1.6158256095520546E-2,422.86950787401526,18885169.139999986,2.2590584009987869E-2,51420825.179999992,8.2967746726463568E-3,1.6045111744426591E-2,180.54482283464569,6.8987936698233932E-3,520894.73,1.9590448213387613E-2,512.6916633858267,916.01677165354329,7.3228346456692917,0.42813612499825893,2.5336869965648123E-3,0.14697116328762483,22793017.678461526,4935945.6999999993,0.1559197186671018,{"$f":"I829=Comparatives!$D$3","v":false},96,{"$f":"ROW()","v":829},{"$f":"NOT(ISNA(MATCH(BU829,Comparatives!$F:$F,0)))","v":false},{"$f":"BU829='List Box etc'!$G$18","v":false},{"$f":"K829=Assumptions!$F$16","v":false},false]
[null,"Peru ",829,"Store 829","Store 829 Peru ",6652607.5600000005,650," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1409485.076923077,678291.93,6706682.5300000003,1874150.8599999994,-56811.58,1817339.2799999998,-1139047.3499999996,-124647.73999999999,0,-44031.579999999653,-494858.00999999995,-255968.63,0,-6924.4,18167.93,-211361.51999999993,466930.41000000009,-23666.170000000002,-33140.769999999997,-2445664.92,1991873.6999999997,-17782436.16,12205896.9,0,0,0,0,0,5043941.459999999,0.65971663431743999,2601676.67,0.34028336568255996,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},96,0.27944529230609033,-8.4708914945464103E-3,0.27097440081154395,7.3785811060300771E-2,761.32001538461532,6.5653294013902951E-3,67.74089230769178,6030330.4799999986,3.5049740756496646E-2,20228101.079999998,1.0448905666631163E-2,3.1515062634103828E-2,50.985799999999998,4.9414550117373749E-3,137070.38,2.0437881081572531E-2,210.87750769230769,393.79789230769234,0,0.34028336568255996,1.0324627666549171E-3,0.21016129369747832,7439815.5569230756,466930.41000000009,4.5187934113119319E-2,{"$f":"I830=Comparatives!$D$3","v":false},96,{"$f":"ROW()","v":830},{"$f":"NOT(ISNA(MATCH(BU830,Comparatives!$F:$F,0)))","v":false},{"$f":"BU830='List Box etc'!$G$18","v":false},{"$f":"K830=Assumptions!$F$16","v":false},false]
[null,"Peru ",830,"Store 830","Store 830 Peru ",5543684.9500000002,326," Brand Type 15"," Brand Type 15"," Classification Type 25"," Classification Type 25",1202720.7692307692,-333372.12,2890246.1299999994,881936.26,14156.279999999999,896092.53999999992,-1229464.6599999999,-126184.6,-30806.93,-119722.39000000001,-258373.66999999998,-388783.07999999996,-7782.48,-31090.280000000002,8389.9400000000023,-108256.47000000002,-441628.59,-85481.08,-70342.010000000009,-1808910.9600000002,1197380.8200000003,-8572922.3200000003,4166892.0999999996,-25800,25800,0,0,0,2274652.04,0.69887452682259688,980083.89999999991,0.30112547317740312,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},97,0.30514226828149066,4.8979496427869976E-3,0.31004021792427766,8.9395040553172558E-2,792.55726993865028,4.1422904699123339E-2,367.24659509202456,5017560.3600000013,2.1575519223051256E-2,10407633.280000001,1.0401641476745037E-2,3.7455796195461057E-2,215.77303680981598,2.4337723099035868E-2,234366.02000000002,8.1088602651290489E-2,718.91417177914116,1192.586134969325,118.37242331288344,0.30112547317740312,1.0756966224187975E-2,0.41613091589219409,6220281.1292307703,-441628.59,-5.1118683897703833E-2,{"$f":"I831=Comparatives!$D$3","v":true},97,{"$f":"ROW()","v":831},{"$f":"NOT(ISNA(MATCH(BU831,Comparatives!$F:$F,0)))","v":false},{"$f":"BU831='List Box etc'!$G$18","v":false},{"$f":"K831=Assumptions!$F$16","v":false},true]
[null,"Peru ",831,"Store 831","Store 831 Peru ",5327245.26,350," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",915765.38461538462,85971.210000000166,4250522.3800000008,1208431.31,-25562.21,1182869.1000000001,-1096897.8899999999,-120000,0,-16297.029999999944,-360967.26999999996,-338833.61000000004,-10080,-29920.810000000005,-9399.119999999999,-171137.28,-85166.069999999832,-39403.949999999997,-52990.469999999994,-5226675.5999999987,2491990.3199999998,-10456023.239999996,4364742.4799999995,0,0,0,0,0,2919481.72,0.61635612285398211,1817198.28,0.38364387714601789,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},98,0.28430183444887541,-6.0138984611110306E-3,0.27828793598776436,8.49230371538474E-2,1031.3350571428571,3.8341240306561898E-3,46.562942857142701,8825966.0399999954,1.939020377196014E-2,15682698.839999996,1.0912489090430053E-2,4.0262646493817535E-2,151.40134285714285,1.2466813549632453E-2,198723.88,4.6752813474187603E-2,567.78251428571434,968.09602857142875,28.8,0.38364387714601789,7.0393253640509005E-3,0.21544772683102176,9741731.4246153794,-85166.069999999832,-6.294524836217283E-3,{"$f":"I832=Comparatives!$D$3","v":true},98,{"$f":"ROW()","v":832},{"$f":"NOT(ISNA(MATCH(BU832,Comparatives!$F:$F,0)))","v":false},{"$f":"BU832='List Box etc'!$G$18","v":false},{"$f":"K832=Assumptions!$F$16","v":false},true]
[null,"Peru ",832,"Store 832","Store 832 Peru ",7451689.4900000002,350," Brand Type 15"," Brand Type 15"," Classification Type 25"," Classification Type 25",863370.23076923075,1210997.93,8050526.9499999993,2544582.1500000004,57199.249999999993,2601781.4000000004,-1390783.47,-159707.96,0,-98497.010000000097,-479780.55,-419947.5,-8722.6700000000019,-50969.27,29912.269999999997,-229329.36000000002,981668.57,-70866.749999999985,-34019.1,-2555614.7999999993,1165974.3599999996,-19087940.279999997,6226767.4199999999,0,0,0,0,0,5644751.8199999994,0.63335620180745433,3267692.4,0.36664379819254572,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},99,0.31607647124266824,7.1050318016760376E-3,0.32318150304434429,5.9596167180087513E-2,1370.8015714285714,1.2234852527262219E-2,281.42002857142887,14250813.299999999,1.6092369970210754E-2,21643555.079999998,1.0595734349201935E-2,2.8486254555051212E-2,97.197428571428574,4.2256985426276971E-3,251631.70999999996,3.1256551473316907E-2,718.94774285714277,1199.8499999999999,24.921914285714291,0.36664379819254572,6.3311718992506453E-3,0.10724394019564532,15114183.530769229,981668.57,4.6764111932417932E-2,{"$f":"I833=Comparatives!$D$3","v":true},99,{"$f":"ROW()","v":833},{"$f":"NOT(ISNA(MATCH(BU833,Comparatives!$F:$F,0)))","v":false},{"$f":"BU833='List Box etc'!$G$18","v":false},{"$f":"K833=Assumptions!$F$16","v":false},true]
[null,"Peru ",833,{"$f":"\"Store \"&C834","v":"Store 833"},{"$f":"D834&\" \"&B834","v":"Store 833 Peru "},1456934.5299999998,61.08," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",2200471.3076923075,226454.87000000017,5065416.8499999996,1503597.6500000001,-142660.14000000001,1360937.5100000002,-1134482.6400000001,-149139.94999999998,0,-122251.86999999991,-323615.55999999994,-305552.80000000005,0,-41642.100000000006,-9106.7299999999959,-78600.12,147854.75000000017,-28777.440000000002,-26227.999999999996,-1010877.12,579755.64,-6616611.120000001,3389659.74,0,0,0,0,0,3471879.3400000008,0.6321590476254153,2020218.5,0.36784095237458475,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},99,{"$f":"IF(N834,O834/N834)","v":0.29683591588321112},{"$f":"IF(N834,P834/N834)","v":-2.816355380505358E-2},{"$f":"IF(N834,Q834/N834)","v":0.26867236207815759},{"$f":"IFERROR(-V834/N834,FALSE)","v":6.3887251450983742E-2},{"$f":"IFERROR(-V834/G834,FALSE)","v":5298.224623444662},{"$f":"IFERROR(-U834/N834,FALSE)","v":2.4134611942154358E-2},{"$f":"IFERROR(-U834/G834,FALSE)","v":2001.504092992795},{"$f":"-SUM(AE834:AL834)","v":3658072.8600000013},{"$f":"IFERROR(-AA834/BA834,FALSE)","v":2.1486756280737384E-2},{"$f":"-(AE834+AG834+AI834+AK834)","v":7627488.2400000012},{"$f":"IFERROR(-AA834/BC834,FALSE)","v":1.0304849712885297E-2},{"$f":"IFERROR(-AA834/N834,FALSE)","v":1.5517009226989878E-2},{"$f":"IFERROR(-AD834/G834,FALSE)","v":429.40406024885391},{"$f":"IFERROR(-AD834/N834,FALSE)","v":5.1778561916380091E-3},{"$f":"-(S834+Y834+Z834+AC834)","v":228666.21999999997},{"$f":"IF(N834,BH834/N834)","v":4.5142626317121362E-2},{"$f":"IF(G834,BH834/G834)","v":3743.7167648984932},{"$f":"IF(G834,-W834/G834)","v":5002.5016371971196},{"$f":"IF(G834,-SUM(X834,T834)/G834)","v":0},{"$f":"AQ834","v":0.36784095237458475},{"$f":"IF(N834,-Y834/N834)","v":8.2208634023871116E-3},{"$f":"IF(N834,L834/N834)","v":0.43441070554584421},{"$f":"BA834+L834","v":5858544.1676923092},{"$f":"AB834","v":147854.75000000017},{"$f":"BQ834*(1-0.28)/BP834","v":1.8170968239355802E-2},{"$f":"I834=Comparatives!$D$3","v":false},99,{"$f":"ROW()","v":834},{"$f":"NOT(ISNA(MATCH(BU834,Comparatives!$F:$F,0)))","v":false},{"$f":"BU834='List Box etc'!$G$18","v":false},{"$f":"K834=Assumptions!$F$16","v":false},{"$f":"AR834=H834","v":false}]
[null,"Peru ",834,"Store 834","Store 834 Peru ",13802515.48,658," Brand Type 21"," Brand Type 21"," Classification Type 14"," Classification Type 14",0,-291134.24000000011,2672574.02,709693.27000000014,16703.669999999998,726396.94000000006,-1170702.8900000001,-74457.08,0,-51806.010000000038,-315077.21000000002,-372580.65,0,-20643.52,-5558.97,62279.490000000005,-382026.46000000008,-96957.92,-29498.46,-1828170.7599999998,189541.86,6541410.7199999969,5978.020000000015,0,0,0,0,0,2213015.19,0.72755039569412527,828719.37999999989,0.27244960430587473,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},99,0.26554672188274886,6.2500308223455668E-3,0.2717967527050944,0.11789279086084958,478.84074468085112,1.9384312506338004E-2,78.732537993921028,-4908759.8399999961,1.268741841727585E-2,-4713239.9599999972,1.3213732067229618E-2,-2.3303186192014245E-2,44.830486322188449,1.1037471658128293E-2,197617.49,7.3942756504083648E-2,300.33053191489358,566.23199088145896,0,0.27244960430587473,7.7242088883285633E-3,0,-4908759.8399999961,-382026.46000000008,5.6034326421640593E-2,{"$f":"I835=Comparatives!$D$3","v":false},99,{"$f":"ROW()","v":835},{"$f":"NOT(ISNA(MATCH(BU835,Comparatives!$F:$F,0)))","v":false},{"$f":"BU835='List Box etc'!$G$18","v":false},{"$f":"K835=Assumptions!$F$16","v":false},false]
[null,"Peru ",835,"Store 835","Store 835 Peru ",6437322.5600000005,337.89," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1399594.3076923077,514598.10999999975,4244506.5599999996,1256581.04,20424.210000000003,1277005.25,-762407.14,-109326.83999999998,0,209740.96999999986,-453766.09,-212279.64,-7093.9199999999992,-48859.8,4300.4400000000041,-112803.30999999997,401794.79999999981,-49743.78,-7431.7399999999961,-1692056.64,1289043.3,-10022815.850000001,6170196.9700000007,-41820,41820,0,0,0,3142183.1700000004,0.67360231161005979,1522562.0599999998,0.32639768838994015,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$f":"AS835+BY836","v":99},0.29604879206500745,4.8119162289620787E-3,0.30086070829396955,0.10690667656784116,1342.9402764213207,-4.9414688618127589E-2,-620.73742934090933,4255632.2200000007,2.6506827697624667E-2,11756692.490000002,9.5948167476480415E-3,2.6576307140870569E-2,21.994554440794332,1.7509078840957184E-3,203629.97999999998,4.79749476462112E-2,602.65169137885107,628.2507324869041,20.994761608807597,0.32639768838994015,1.1511302741395694E-2,0.32974252434476337,5655226.5276923086,401794.79999999981,5.1154848454505582E-2,{"$f":"I836=Comparatives!$D$3","v":false},{"$f":"BT835+BS836","v":99},{"$f":"ROW()","v":836},{"$f":"NOT(ISNA(MATCH(BU836,Comparatives!$F:$F,0)))","v":false},{"$f":"BU836='List Box etc'!$G$18","v":false},{"$f":"K836=Assumptions!$F$16","v":false},false]
[null,"Peru ",836,"Store 836","Store 836 Peru ",14291348.190000001,456," Brand Type 29"," Brand Type 29"," Classification Type 36"," Classification Type 36",6742406.692307692,409633.8400000002,7057867.5399999991,2127108.1,20960.450000000004,2148068.5500000003,-1738434.71,-282378.05000000005,-15404.88,-56915.610000000219,-389007.41,-596621.72,-1939.46,-42348.610000000008,-11428.849999999997,-83226.960000000006,326406.88000000018,-91611.970000000016,-79020.729999999981,-789168,438289.86000000004,-7102424.7600000016,3362545.14,0,0,0,0,0,5306618.3900000006,0.66627588769980817,2657977.7899999996,0.33372411230019194,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},99,0.30138113076573841,2.9697992886956342E-3,0.30435093005443403,5.5116847659059359E-2,853.08642543859639,8.0641368908434107E-3,124.8149342105268,4090757.7600000012,2.0345120606701479E-2,7891592.7600000016,1.054628166088996E-2,1.1792083023422684E-2,173.29107456140346,1.1196119727687606E-2,427767.48000000004,6.0608601333994448E-2,938.08657894736848,1308.3809649122807,38.035833333333336,0.33372411230019194,6.0001990346222923E-3,0.95530365993631172,10833164.452307694,326406.88000000018,2.16938415949125E-2,{"$f":"I837=Comparatives!$D$3","v":false},99,{"$f":"ROW()","v":837},{"$f":"NOT(ISNA(MATCH(BU837,Comparatives!$F:$F,0)))","v":false},{"$f":"BU837='List Box etc'!$G$18","v":false},{"$f":"K837=Assumptions!$F$16","v":false},false]
[null,"Peru ",837,"Store 837","Store 837 Peru ",7812655.5200000005,350," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",2168521.846153846,-50192.609999999957,4005352.2500000005,1153155.3,22026.579999999998,1175181.8800000001,-1225374.49,-185554.48,-39025.67,-102715.73000000008,-365948.24999999994,-366524.41,0,-31065.940000000002,-6231.9,-89190.780000000028,-139383.38999999998,-65664.08,-36749.999999999993,-1467019.4400000004,791052.05999999982,-7263713.8599999994,3167816.6399999997,0,0,0,0,0,2997020.32,0.676086770702368,1435872.69,0.323913229297632,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},99,0.2879035919999296,5.4992866108093232E-3,0.29340287861073894,9.1364810673018812E-2,1045.5664285714283,2.5644618397795117E-2,293.47351428571454,4771864.6000000006,1.8690970401800591E-2,8730733.3000000007,1.0215726094851623E-2,2.2267899159181322E-2,104.99999999999999,9.1752229782037249E-3,288516.40000000002,7.2032715724316132E-2,824.33257142857144,1047.2125999999998,111.50191428571428,0.323913229297632,7.7561068442856679E-3,0.54140602643721181,6940386.4461538466,-139383.38999999998,-1.445971943761349E-2,{"$f":"I838=Comparatives!$D$3","v":false},99,{"$f":"ROW()","v":838},{"$f":"NOT(ISNA(MATCH(BU838,Comparatives!$F:$F,0)))","v":false},{"$f":"BU838='List Box etc'!$G$18","v":false},{"$f":"K838=Assumptions!$F$16","v":false},false]
[null,"Phillipines",838,"Store 838","Store 838 Phillipines",321220197.13,10872.82," Brand Type 2"," Brand Type 2"," Classification Type 9"," Classification Type 9",1441883,-54481.380000000136,3933489.0500000007,1037929.5399999999,16379.650000000001,1054309.19,-1108790.5700000003,-93161.91,-42486.400000000001,-206107.31000000006,-339772.75999999995,-228800,0,-11182.9,-25146.770000000004,38756.069999999985,-15725.310000000154,-42274.180000000008,22836.879999999997,-2172229.88,69833.819999999992,-948418.41999999993,-54626.53,0,0,0,0,0,2832620.3099999996,0.63354297902856938,1638458.06,0.36645702097143074,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},99,0.26386994518263618,4.1641529420299262E-3,0.26803409812466611,8.6379485408761947E-2,31.249736498902767,5.2398089172257904E-2,18.956196276586944,3105441.01,-1.2480053517422953E-2,3120648.3,-1.2419236733597948E-2,-9.8528480713579152E-3,-2.1003640269957562,-5.8057565966784614E-3,171765.76000000001,4.3667532263754485E-2,15.797719450887627,21.043298794608944,3.9075787146296914,0.36645702097143074,2.8429976181070082E-3,0.36656591175714592,4547324.01,-15725.310000000154,-2.4898650668176408E-3,{"$f":"I839=Comparatives!$D$3","v":false},99,{"$f":"ROW()","v":839},{"$f":"NOT(ISNA(MATCH(BU839,Comparatives!$F:$F,0)))","v":false},{"$f":"BU839='List Box etc'!$G$18","v":false},{"$f":"K839=Assumptions!$F$16","v":true},false]
[null,"Phillipines",839,"Store 839","Store 839 Phillipines",3702164.72,58," Brand Type 1"," Brand Type 1"," Classification Type 12"," Classification Type 12",3344325.230769231,-248064.7499999998,5046579,1491913.9500000002,-26435.599999999999,1465478.35,-1712607.54,-211010.30000000002,-59074.579999999994,-254846.6099999999,-410555.04,-761735.2,-1460,-36930.76,-12529.400000000001,-46041.24000000002,-294105.98999999982,-88345.07,-49319.259999999995,-3281085.48,2026764.9600000002,-2974936.4400000009,1823317.2599999998,0,0,0,0,0,4391966.29,0.77049425496425661,1308227.1399999999,0.22950574503574345,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},99,0.29562877149054839,-5.2383208506197954E-3,0.29039045063992858,8.1353138432985986E-2,7078.5351724137927,5.0498884491850797E-2,4393.9070689655155,2405939.7000000011,1.913648958034983E-2,6256021.9200000009,7.3595074615723233E-3,9.1232575572481912E-3,850.33206896551712,9.7728104523876463E-3,348815.53,6.91192053071992E-2,6014.0608620689663,13133.365517241378,1043.6996551724137,0.22950574503574345,7.317979169651362E-3,0.66269154426577503,5750264.9307692321,-294105.98999999982,-3.6825488103497263E-2,{"$f":"I840=Comparatives!$D$3","v":false},99,{"$f":"ROW()","v":840},{"$f":"NOT(ISNA(MATCH(BU840,Comparatives!$F:$F,0)))","v":false},{"$f":"BU840='List Box etc'!$G$18","v":false},{"$f":"K840=Assumptions!$F$16","v":false},false]
[null,"Phillipines",840,"Store 840","Store 840 Phillipines",173246808.06999999,6009," Brand Type 2"," Brand Type 2"," Classification Type 9"," Classification Type 9",1103244.6923076923,359524.25999999966,6154610.3799999999,1564237.0599999998,78807.09,1643044.1500000001,-1283519.8900000004,-54292.35,-40561.199999999997,15548.369999999864,-379820.6399999999,-497346.15,-1460,-44496.959999999992,-7275.1700000000019,-85316.520000000019,274207.73999999964,-55377.919999999998,-42008.88,-1307812.3200000003,729129.17999999993,-6962242.5599999996,3140128.3200000003,0,0,0,0,0,4367437.4700000016,0.63597162706693866,2499908.94,0.36402837293306123,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},99,0.25415695932323173,1.2804561968064012E-2,0.2669615212912958,6.1713190039496844E-2,63.208627059410865,-2.5262963924614617E-3,-2.5875137294058685,4400797.38,1.9386604888407752E-2,8270054.8799999999,1.0316318481310975E-2,1.386221299682012E-2,6.9909935097353966,6.8255953514964824E-3,161442.4,2.6231132440913341E-2,26.866766516891328,82.766874687968055,6.9930437676818098,0.36402837293306123,7.2298581474137102E-3,0.17925500140395439,5504042.0723076919,274207.73999999964,3.5869924358558361E-2,{"$f":"I841=Comparatives!$D$3","v":false},99,{"$f":"ROW()","v":841},{"$f":"NOT(ISNA(MATCH(BU841,Comparatives!$F:$F,0)))","v":false},{"$f":"BU841='List Box etc'!$G$18","v":false},{"$f":"K841=Assumptions!$F$16","v":true},false]
[null,"Phillipines",841,"Store 841","Store 841 Phillipines",70173063.159999996,4000," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",746790.69230769225,-91930.210000000225,3560602.3299999996,1006099.7999999998,112836.4,1118936.2,-1207370.2300000002,-136245.25,0,-62352.630000000107,-502361.35999999987,-558281.61,-10080,-40959.650000000009,-10714.650000000001,-176523.23999999996,-268453.45000000019,-37773.99,-35199.15,-3815279.28,1646105.1600000001,-12787049.039999999,4828773.1800000006,0,0,0,0,0,2996145.71,0.75012454879392365,998051.94,0.24987545120607638,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},99,0.28256449520438298,3.1690256182020753E-2,0.3142547513864038,0.14108887020809199,125.59033999999997,1.7511820816002249E-2,15.588157500000026,10127449.979999997,1.7430176436181225E-2,16602328.319999998,1.0632438812052114E-2,4.9576791688500634E-2,8.7997875000000008,9.8857290811243184E-3,225693.54,6.3386337221208316E-2,56.423385000000003,139.5704025,2.52,0.24987545120607638,1.1503573329403514E-2,0.20973718014381357,10874240.672307689,-268453.45000000019,-1.7774710880937458E-2,{"$f":"I842=Comparatives!$D$3","v":false},99,{"$f":"ROW()","v":842},{"$f":"NOT(ISNA(MATCH(BU842,Comparatives!$F:$F,0)))","v":false},{"$f":"BU842='List Box etc'!$G$18","v":false},{"$f":"K842=Assumptions!$F$16","v":false},false]
[null,"Phillipines",842,"Store 842","Store 842 Phillipines",3308263.65,1500," Brand Type 2"," Brand Type 2"," Classification Type 6"," Classification Type 6",986466.23076923075,-14433.060000000012,8482059.0500000007,2214583.3599999994,19932.550000000003,2234515.9099999997,-2243744.2199999997,-538301.59000000008,-8524.56,-359935.00999999978,-457547.85999999993,-571166.19000000006,-7302.98,-52062.79,-5283.5300000000016,-129718.36999999998,-144151.43,-99920.61,-36702.950000000004,-317238.84000000003,242059.02000000002,-12209899.040000001,6548341.5299999993,0,0,0,0,0,6626042.3499999996,0.69723948143438597,2877209.44,0.30276051856561409,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},99,0.26109030212422291,2.349965955495205E-3,0.26344026807971815,5.3943017527094426E-2,305.0319066666666,4.2434862558519887E-2,239.95667333333319,5736737.3300000019,2.2611871964512611E-2,12527137.880000001,1.0354988604947005E-2,1.529326419862639E-2,24.468633333333337,4.3271273854194638E-3,695568.52000000014,8.20046778617982E-2,463.71234666666675,380.77746000000002,10.551693333333333,0.30276051856561409,6.1379895722371795E-3,0.11630032577634916,6723203.5607692329,-144151.43,-1.5437436731147407E-2,{"$f":"I843=Comparatives!$D$3","v":false},99,{"$f":"ROW()","v":843},{"$f":"NOT(ISNA(MATCH(BU843,Comparatives!$F:$F,0)))","v":false},{"$f":"BU843='List Box etc'!$G$18","v":false},{"$f":"K843=Assumptions!$F$16","v":false},false]
[null,"Phillipines",843,"Store 843","Store 843 Phillipines",17132460.939999998,650," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",1451841.3846153845,448886.36000000034,9349005.7899999991,2490547.12,60420.39,2550967.5099999998,-2102081.15,-169355.12999999998,-110428.23999999999,-93897.099999999802,-635784.07000000007,-660713.88,0,-75712.19,-35932.229999999996,-86914.340000000011,361972.02000000031,-107828.04000000001,-51906.8,-512791.8000000001,381804.18,-7903149.7200000025,5081958.5,0,0,0,0,0,7315240.7799999993,0.70655008593423529,3038223.08,0.29344991406576465,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},99,0.26639700262716387,6.4627609991029867E-3,0.27285976362626685,6.8005527462615914E-2,978.12933846153851,1.0043538544005951E-2,144.45707692307661,2952178.8400000026,2.944074350184013E-2,8415941.5200000033,1.0327346000854814E-2,9.29663987297627E-3,79.856615384615395,5.5521197832095904E-3,388827.58999999997,4.1590260904095559E-2,598.19629230769226,1016.4828923076923,169.88959999999997,0.29344991406576465,8.0984215541918085E-3,0.1552936662172486,4404020.2246153876,361972.02000000031,5.9177715157464041E-2,{"$f":"I844=Comparatives!$D$3","v":false},99,{"$f":"ROW()","v":844},{"$f":"NOT(ISNA(MATCH(BU844,Comparatives!$F:$F,0)))","v":false},{"$f":"BU844='List Box etc'!$G$18","v":false},{"$f":"K844=Assumptions!$F$16","v":false},false]
[null,"Phillipines",844,"Store 844","Store 844 Phillipines",10088304.43,606," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",443161.92307692306,-55820.150000000052,6010455.0699999994,1558131.9,-34210.569999999992,1523921.33,-1579741.4800000002,-177489.03999999998,-40568.86,-34837.790000000154,-511511.5,-546291.27,0,-48025.200000000012,-8738.3499999999985,-104881.79999999999,-160701.95000000004,-59314.040000000008,-40636.1,-655204.80000000016,532746.17999999993,-9598919.7899999991,5539915.3200000003,0,0,0,0,0,4173940.8899999997,0.62345245452883558,2520941.5499999998,0.37654754547116437,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},99,0.25923692663091485,-5.6918435628535522E-3,0.25354508306806128,8.5103622611390733E-2,844.0783828382838,5.7961983900164417E-3,57.488102310231277,4181463.09,2.5082560276766665E-2,10254124.59,1.0228254891917594E-2,1.7449893357242913E-2,67.056270627062702,6.7609023820554082E-3,293566.63,4.884266275698157E-2,484.43338283828382,901.47074257425743,66.945313531353136,0.37654754547116437,7.9902768493700788E-3,7.3731841918073457E-2,4624625.0130769229,-160701.95000000004,-2.5019413178976262E-2,{"$f":"I845=Comparatives!$D$3","v":false},99,{"$f":"ROW()","v":845},{"$f":"NOT(ISNA(MATCH(BU845,Comparatives!$F:$F,0)))","v":false},{"$f":"BU845='List Box etc'!$G$18","v":false},{"$f":"K845=Assumptions!$F$16","v":false},false]
[null,"Phillipines",845,"Store 845","Store 845 Phillipines",13542528.530000001,950," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",320324.38461538462,363354.73999999982,13044145.189999999,3539144.41,-3280.9499999999971,3535863.4599999995,-3171558.3000000003,-425623.74,-8872.68,-618405.03000000038,-592856.43000000005,-913598.20000000007,-33545,-55463.68,-46256.030000000013,-249538.92000000004,113815.81999999977,-124434.84,-87837.559999999983,-4489069.8,3272075.4,-19073932.499999996,12035062.140000001,0,0,0,0,0,11293617.730000002,0.77233396323013337,3329095.0700000003,0.22766603676986666,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},99,0.27132053181324645,-2.5152663913272474E-4,0.27106900517411364,4.5450002385323041E-2,624.0594000000001,4.7408628238367563E-2,650.95266315789513,8255864.7599999942,3.022565500455221E-2,23563002.299999997,1.059028543234493E-2,1.9130339042170694E-2,92.460589473684195,6.7338686223255683E-3,651778.28999999992,4.9967114019834058E-2,686.0824105263157,961.68231578947371,44.650189473684208,0.22766603676986666,4.2519980567618937E-3,2.4556947193515918E-2,8576189.1446153782,113815.81999999977,9.5552219077923543E-3,{"$f":"I846=Comparatives!$D$3","v":false},99,{"$f":"ROW()","v":846},{"$f":"NOT(ISNA(MATCH(BU846,Comparatives!$F:$F,0)))","v":false},{"$f":"BU846='List Box etc'!$G$18","v":false},{"$f":"K846=Assumptions!$F$16","v":false},false]
[null,"Phillipines",846,"Store 846","Store 846 Phillipines",7302500.5800000001,500," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1145767.4615384615,-119353.50000000017,3015360.3100000005,860399.0900000002,-3111.1499999999978,857287.94000000006,-976641.44,-80406.830000000016,-72413.999999999985,-88002.710000000123,-367892.3,-37844.710000000079,-1460,-29401.419999999995,-13567.779999999999,-103747.68,-223101.18000000017,-61555.159999999989,-72587.75,-428254.8000000001,280899.18,-9470326.3200000003,5180076.2999999989,0,0,0,0,0,2228405.3700000006,0.66559287455811245,1119595.27,0.33440712544188755,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},99,0.28533873286937311,-1.0317672450891938E-3,0.28430696562428387,0.12200608291484739,735.78459999999995,2.9184807436826714E-2,176.00542000000024,4437605.6400000025,2.3379202303339404E-2,9898581.120000001,1.0481065795417755E-2,3.4406395698695115E-2,145.1755,2.4072662148955589E-2,184931.19,6.1329715519138066E-2,369.86238000000003,75.689420000000155,147.74799999999996,0.33440712544188755,9.7505495122737051E-3,0.37997696585004836,5583373.1015384644,-223101.18000000017,-2.8769857696907035E-2,{"$f":"I847=Comparatives!$D$3","v":false},99,{"$f":"ROW()","v":847},{"$f":"NOT(ISNA(MATCH(BU847,Comparatives!$F:$F,0)))","v":false},{"$f":"BU847='List Box etc'!$G$18","v":false},{"$f":"K847=Assumptions!$F$16","v":false},false]
[null,"Phillipines",847,"Store 847","Store 847 Phillipines",45635799.530000001,1691," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",0,314822.78999999998,5040858.9400000004,1567497.2400000002,-47.739999999997053,1567449.4999999998,-1252626.7099999997,-95977.91,0,-3760.0599999999258,-451391.41000000003,-410670.93999999989,0,-46604.97,-19064.069999999996,-89971.079999999973,224851.71000000002,-84159.87000000001,-40958.36,-669984,443750.27999999997,-7932433.7200000025,4473877.9000000004,0,0,0,0,0,3838163.6,0.67491116816444463,1848753.11,0.32508883183555543,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},99,0.31095836218737755,-9.4706081975777421E-6,0.31094889157917988,8.9546526767122742E-2,266.93755765819043,7.4591652826530499E-4,2.2235718509757101,3684789.5400000019,2.441688433581472E-2,8602417.7200000025,1.045881319978495E-2,1.7848362961729685E-2,24.221383796570077,8.1252739835643954E-3,245806.82,4.8762884049280697E-2,145.36180958013011,242.85685393258422,0,0.32508883183555543,9.2454422063236695E-3,0,3684789.5400000019,224851.71000000002,4.3935543520892628E-2,{"$f":"I848=Comparatives!$D$3","v":false},99,{"$f":"ROW()","v":848},{"$f":"NOT(ISNA(MATCH(BU848,Comparatives!$F:$F,0)))","v":false},{"$f":"BU848='List Box etc'!$G$18","v":false},{"$f":"K848=Assumptions!$F$16","v":false},false]
[null,"Phillipines",848,"Store 848","Store 848 Phillipines",14006950.84,501," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",322483.76923076925,601954.28,5037336.03,1325640.0899999999,35553.160000000003,1361193.25,-759238.97000000009,-55621.9,-33366.800000000003,-33564.020000000164,-266321.23,-252496.57,0,-13076.1,-8644.7699999999986,-4977.42,596976.86,-43592.37,-9925.010000000002,-323989.81000000006,5724.4,-6087426.75,0,0,0,0,0,0,3477539.7,0.61126722558182656,2211526.4799999995,0.38873277441817344,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},99,0.26316292621836462,7.0579289902960871E-3,0.27022085520866074,5.2869458859586931E-2,531.57930139720554,6.6630496357814274E-3,66.994051896207907,6405692.1600000001,7.7703078382086971E-4,6411416.5600000005,7.7633701591836666E-4,9.8810561184658552E-4,19.810399201596809,1.9702894428506096E-3,120935.14000000001,2.400775713189815E-2,241.38750499001998,503.98516966067865,66.600399201596815,0.38873277441817344,2.5958363551934812E-3,6.4018712928859189E-2,6728175.9292307692,596976.86,6.3884081468889534E-2,{"$f":"I849=Comparatives!$D$3","v":false},99,{"$f":"ROW()","v":849},{"$f":"NOT(ISNA(MATCH(BU849,Comparatives!$F:$F,0)))","v":false},{"$f":"BU849='List Box etc'!$G$18","v":false},{"$f":"K849=Assumptions!$F$16","v":false},false]
[null,"Phillipines",849,"Store 849","Store 849 Phillipines",23390574.82,638," Brand Type 12"," Brand Type 12"," Classification Type 22"," Classification Type 22",304084.07692307694,-253011.71999999977,4113843.9699999997,1169534.9600000004,1458.5100000000002,1170993.4700000004,-1424005.19,0,0,-34754.309999999903,-329899.23,-809056.82,-3005.9000000000005,-15070.25,-68077.66,-8852.18,-261863.89999999976,-49290.53,-4676.4800000000005,-495971.5,13572.260000000002,-5919379.5699999994,0,0,0,0,0,0,3143076.56,0.67157134705324228,1537106.08,0.3284286529467576,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},99,0.28429249347539071,3.5453702440736961E-4,0.28464703049979811,8.0192450760352973E-2,517.08343260188087,8.4481351877815393E-3,54.473840125391696,6401778.8099999996,1.3827687995362028E-3,6415351.0699999994,1.3798434260901642E-3,2.1518025633821014E-3,7.329905956112853,1.1367664972475853E-3,132438.44,3.2193355160234728E-2,207.58376175548591,1268.1141379310343,4.7114420062695936,0.3284286529467576,3.663301308921544E-3,7.3917260630348355E-2,6705862.8869230766,-261863.89999999976,-2.8115995089561186E-2,{"$f":"I850=Comparatives!$D$3","v":false},99,{"$f":"ROW()","v":850},{"$f":"NOT(ISNA(MATCH(BU850,Comparatives!$F:$F,0)))","v":false},{"$f":"BU850='List Box etc'!$G$18","v":false},{"$f":"K850=Assumptions!$F$16","v":false},false]
[null,"Phillipines",850,"Store 850","Store 850 Phillipines",16500190.969999999,851," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",2924887.076923077,761004.54000000027,5748453.79,1906484.6099999999,4320.88,1910805.4900000002,-1149800.9499999997,0,0,-154201.21999999986,-399234.01000000007,-259178.58,-16041.37,-15246.5,-46121.759999999995,-23280.78,737723.76000000024,-29934.07,-15953.490000000002,-429260,14225.17,-4415677.16,68503.05,0,0,0,0,0,4351585.46,0.66672381548873705,2175233.23,0.33327618451126306,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},99,0.33165172403690835,7.516595171238212E-4,0.33240338355403221,6.9450677449039752E-2,469.13514688601651,2.6824816834789211E-2,181.20002350176247,4762208.9400000004,4.8886515256510348E-3,4844937.16,4.8051768745747776E-3,4.0499203525823247E-3,18.74675675675676,2.77526628599723E-3,91302.329999999987,1.5882937105422917E-2,107.28828437132783,304.55767332549942,18.850023501762632,0.33327618451126306,2.6522784312057591E-3,0.50881283624671481,7687096.0169230774,737723.76000000024,6.9097758897593245E-2,{"$f":"I851=Comparatives!$D$3","v":false},99,{"$f":"ROW()","v":851},{"$f":"NOT(ISNA(MATCH(BU851,Comparatives!$F:$F,0)))","v":false},{"$f":"BU851='List Box etc'!$G$18","v":false},{"$f":"K851=Assumptions!$F$16","v":false},false]
[null,"Phillipines",851,"Store 851","Store 851 Phillipines",17127664.25,1436," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",3041548.6923076925,-87670.979999999807,4111640.7600000002,1166901.0099999998,-36776.080000000002,1130124.93,-1215601.7599999998,-85183.08,0,-15778.029999999902,-416723.31999999995,-403117.7,-10080,-31330.35,-493.73000000000872,-116007,-203677.97999999981,-84729.01999999999,-38981.649999999994,-1923636.9600000002,621393.84,-9233556.5,2787042.42,0,0,0,0,0,3380361.57,0.72758956842089861,1265611.5399999998,0.27241043157910139,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},99,0.28380422272105305,-8.9443806369893068E-3,0.27485984208406378,0.10135207434805173,290.19729805013924,3.8374048028456411E-3,10.98748607242333,7748757.2000000011,1.4971045937534342E-2,11157193.460000001,1.0397507259858878E-2,2.8214283973583332E-2,27.145995821727016,9.4808015280011936E-3,201736.18,4.9064641532544778E-2,140.48480501392757,280.72263231197775,7.0194986072423395,0.27241043157910139,7.6199142456210098E-3,0.73974086498444291,10790305.892307693,-203677.97999999981,-1.3590731075060987E-2,{"$f":"I852=Comparatives!$D$3","v":false},99,{"$f":"ROW()","v":852},{"$f":"NOT(ISNA(MATCH(BU852,Comparatives!$F:$F,0)))","v":false},{"$f":"BU852='List Box etc'!$G$18","v":false},{"$f":"K852=Assumptions!$F$16","v":false},false]
[null,"Phillipines",852,"Store 852","Store 852 Phillipines",11254952.890000001,838," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1709405.6153846155,333697.50999999989,5569767.629999999,1621477.15,-3992.7499999999964,1617484.3999999997,-1278541.5899999999,-170328.36,0,31896.360000000073,-418919.06000000006,-436800,-7442.16,-24202.83,-6075.35,-113298.06000000001,220399.4499999999,-135097.64000000001,-34491.300000000003,-479414.68000000011,57545.58,-10411771.560000002,1635322.3599999999,0,0,0,0,0,4740064.12,0.75311262161357095,1553900.4,0.24688737838642916,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},99,0.2911211486214193,-7.1686114488765434E-4,0.29040428747653158,7.5213022845622757E-2,499.90341288782821,-5.7266949213822188E-3,-38.062482100238753,9198318.3000000026,1.2317258036178199E-2,10891186.240000002,1.0402729097028093E-2,2.0341613425621498E-2,41.159069212410508,6.19259227516463E-3,335704.18000000005,6.0272564728162656E-2,400.601646778043,521.2410501193317,8.8808591885441519,0.24688737838642916,4.3453931308800407E-3,0.30690788717600698,10907723.915384619,220399.4499999999,1.4548186700635282E-2,{"$f":"I853=Comparatives!$D$3","v":false},99,{"$f":"ROW()","v":853},{"$f":"NOT(ISNA(MATCH(BU853,Comparatives!$F:$F,0)))","v":false},{"$f":"BU853='List Box etc'!$G$18","v":false},{"$f":"K853=Assumptions!$F$16","v":false},false]
[null,"Phillipines",853,"Store 853","Store 853 Phillipines",6286616.2200000007,350," Brand Type 15"," Brand Type 15"," Classification Type 26"," Classification Type 26",2165255.923076923,987348.28,8854001.8100000005,2600107.5799999996,17037.14,2617144.7200000002,-1628637.36,-112723.76999999999,-8391.3799999999992,-99389.480000000214,-502458.24999999994,-597849.53999999992,0,-68223.460000000006,-5422.3200000000006,-55450.410000000011,931897.87,-88212.190000000017,-45077.399999999994,-1092017.5200000003,600401.73,-4487931.4800000004,1955769.2399999998,0,0,0,0,0,5791985.3800000008,0.58614184831463789,4089556.77,0.41385815168536216,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},100,0.29366467680900549,1.9242304627448453E-3,0.29558890727175036,5.6749282503252604E-2,1435.5949999999998,1.1225373806423494E-2,283.96994285714345,3023778.0300000007,1.8338121862734744E-2,5579949.0000000009,9.9374402884327435E-3,6.2627511480032108E-3,128.79257142857142,5.0911893816294566E-3,274581.74,3.101216217167229E-2,784.5192571428571,1708.1415428571427,23.975371428571425,0.41385815168536216,7.7053813026044552E-3,0.24455110463512802,5189033.9530769233,931897.87,0.12930469765034766,{"$f":"I854=Comparatives!$D$3","v":true},100,{"$f":"ROW()","v":854},{"$f":"NOT(ISNA(MATCH(BU854,Comparatives!$F:$F,0)))","v":false},{"$f":"BU854='List Box etc'!$G$18","v":false},{"$f":"K854=Assumptions!$F$16","v":false},true]
[null,"Phillipines",854,"Store 854","Store 854 Phillipines",3557271.0299999993,350," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",7463422.307692308,788783.71000000008,5963720.5100000007,2067397.0199999998,-29255.140000000007,2038141.8799999997,-1245884.68,-81996.28,-36048.480000000003,-61716.87999999991,-374635.69,-316756.08000000007,-8060,-32217.03,-37283.31,-114278.64000000001,674505.07000000007,-66915.569999999992,-54294.079999999994,-2273447.88,1094702.0999999999,-7533375.1199999982,3174169.14,0,0,0,0,0,4664535.18,0.6980081332530319,2018102.11,0.3019918667469681,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},101,0.34666229185847602,-4.9055182835856942E-3,0.34175677357489032,6.2819122621827886E-2,1070.3876857142857,1.0348721053663178E-2,176.3339428571426,5537951.7599999979,2.0635542697468361E-2,9806822.9999999981,1.1652972629362235E-2,1.916230645087692E-2,155.12594285714283,9.1040617864233189E-3,218412.19,3.6623478520458025E-2,624.03482857142853,905.01737142857166,126.02422857142858,0.3019918667469681,5.4021696600265387E-3,1.2514708385776292,13001374.067692306,674505.07000000007,3.7353255730622932E-2,{"$f":"I855=Comparatives!$D$3","v":true},101,{"$f":"ROW()","v":855},{"$f":"NOT(ISNA(MATCH(BU855,Comparatives!$F:$F,0)))","v":false},{"$f":"BU855='List Box etc'!$G$18","v":false},{"$f":"K855=Assumptions!$F$16","v":false},true]
[null,"Phillipines",855,"Store 855","Store 855 Phillipines",15999003.669999998,401.63," Brand Type 15"," Brand Type 15"," Classification Type 25"," Classification Type 25",1377612.5384615385,9780.8399999998801,1066939.57,330085.09999999998,9678.77,339763.87,-332557.50000000012,0,0,-10962.360000000121,-148684.63,-99750,-3251,-3095.88,-1350.14,47289.15,57069.989999999882,-35550.449999999997,-3292.5,-733146.97,5978.7,1560975.6,-88779.75,0,0,0,0,0,809363.78,0.66784070736787027,402547.64,0.33215929263212984,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},102,0.30937562846225675,9.0715259534333327E-3,0.3184471544156901,0.13935618678010039,370.20299778403012,1.0274583779848113E-2,27.294674202624606,-745027.58000000007,6.3473019347820653E-2,-827828.63000000012,5.7124322941089864E-2,-4.4322238418807544E-2,8.1978437865697291,3.0859292246514015E-3,39996.47,3.7487099667697206E-2,99.585364639095687,248.36292109653164,8.0945148519781895,0.33215929263212984,2.9016451231628796E-3,1.2911814100788654,632584.95846153842,57069.989999999882,6.4956322862833663E-2,{"$f":"I856=Comparatives!$D$3","v":true},102,{"$f":"ROW()","v":856},{"$f":"NOT(ISNA(MATCH(BU856,Comparatives!$F:$F,0)))","v":false},{"$f":"BU856='List Box etc'!$G$18","v":false},{"$f":"K856=Assumptions!$F$16","v":false},true]
[null,"Phillipines",856,"Store 856","Store 856 Phillipines",294166.98,10," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",645420.15384615387,818545.25,9760265.9900000002,2537980.4699999997,4306,2542286.4700000002,-1685846.4199999997,-134779.20000000004,-43239.600000000006,6543.5200000002806,-638556.28,-596218.19999999995,0,-46049.11,-2074.4,-91001.88,727543.37,-75726.009999999995,-31957.86,-1233709.56,943726.74,-7378134.3599999975,4580213.6400000006,0,0,0,0,0,8170928.8000000007,0.74405229657066219,2810730.4699999997,0.25594770342933792,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},102,0.26003189591352516,4.4117650117443159E-4,0.26047307241469964,6.542406535377629E-2,63855.628000000004,-6.7042435182653056E-4,-654.35200000002806,3087903.5399999972,2.9470441294937626E-2,8611843.9199999981,1.0567060997083192E-2,9.3237090150244967E-3,3195.7860000000001,3.2742816673995171E-3,258628.72000000003,2.6498122107018521E-2,25862.872000000003,59621.819999999992,4323.9600000000009,0.25594770342933792,4.7180179359025852E-3,6.6127311951070494E-2,3733323.6938461512,727543.37,0.14031229792998143,{"$f":"I857=Comparatives!$D$3","v":false},102,{"$f":"ROW()","v":857},{"$f":"NOT(ISNA(MATCH(BU857,Comparatives!$F:$F,0)))","v":false},{"$f":"BU857='List Box etc'!$G$18","v":false},{"$f":"K857=Assumptions!$F$16","v":false},false]
[null,"Phillipines",857,"Store 857","Store 857 Phillipines",2356982.92,127," Brand Type 22"," Brand Type 22"," Classification Type 14"," Classification Type 14",0,463047.66,5743608,1602199.8599999999,41028.400000000001,1643228.26,-1176662.56,-136274.75,-13484.500000000004,243333.56999999992,-477622.62000000005,-441705.88000000006,-6823.52,-38465.53,942.04000000000178,-84436.13,378611.52999999997,-62059.62,-37263.520000000004,-348264,254844,-7782193.129999998,4711111.78,-7704,7704,0,0,0,4758678.72,0.74237774898212927,1651371.5899999999,0.25762225101787073,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},102,0.27895355323692006,7.1433147944636888E-3,0.28609686803138373,8.3157245410898528E-2,3760.8080314960634,-4.2365977970641434E-2,-1916.0123622047238,3164501.3499999978,2.6682285978484436E-2,8138161.129999998,1.0375332787248465E-2,1.4700886620396101E-2,293.41354330708663,6.4878243779867995E-3,235857.86,4.1064407598847275E-2,1857.1485039370077,3477.9990551181108,159.90566929133863,0.25762225101787073,6.6971022395678811E-3,0,3164501.3499999978,378611.52999999997,8.6143209134671453E-2,{"$f":"I858=Comparatives!$D$3","v":false},102,{"$f":"ROW()","v":858},{"$f":"NOT(ISNA(MATCH(BU858,Comparatives!$F:$F,0)))","v":false},{"$f":"BU858='List Box etc'!$G$18","v":false},{"$f":"K858=Assumptions!$F$16","v":false},false]
[null,"Phillipines",858,"Store 858","Store 858 Phillipines",10634803.899999999,355," Brand Type 29"," Brand Type 29"," Classification Type 37"," Classification Type 37",2098690.5384615385,2062386.6200000003,14281034.849999998,4391506.6800000016,-11619.159999999996,4379887.5200000005,-2313202.3600000003,-190214.16000000003,9496.4700000000048,-181785.08000000013,-781793.26,-687230.42,-39681,-73983.51999999999,-31988.909999999996,-129654.84000000003,1932731.7800000003,-116150.42000000001,-47954.74,-506617.1999999999,279185.58,-11998007.659999998,5506716.3599999994,0,0,0,0,0,10882288.630000001,0.67541164948720278,5229794.4800000004,0.32458835051279722,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},102,0.30750619448281807,-8.1360770574689814E-4,0.30669258677707106,5.4743459995127745E-2,2202.2345352112675,1.2729125158601525E-2,512.0706478873243,6718722.9199999981,1.9297542337108325E-2,12504624.859999998,1.0368550952275433E-2,9.0788126604144544E-3,135.08377464788731,3.3579317257950675E-3,412337.01,2.8873048370160657E-2,1161.5127042253521,1935.8603380281691,85.026845070422524,0.32458835051279722,5.1805433413671699E-3,0.14695647482868085,8817413.4584615361,1932731.7800000003,0.15782030503113109,{"$f":"I859=Comparatives!$D$3","v":false},102,{"$f":"ROW()","v":859},{"$f":"NOT(ISNA(MATCH(BU859,Comparatives!$F:$F,0)))","v":false},{"$f":"BU859='List Box etc'!$G$18","v":false},{"$f":"K859=Assumptions!$F$16","v":false},false]
[null,"Phillipines",859,"Store 859","Store 859 Phillipines",4510834.4700000007,331," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",891181.5384615385,1428731.9599999995,13309471.249999998,3827525.4099999992,50958.7,3878484.1099999994,-2449752.15,-165168.47999999998,-78761.8,-341306.56000000011,-618668.55000000005,-848545.71000000008,-22005,-72808.709999999992,-30400.739999999998,-108984.65,1319747.3099999996,-109573.53,-46251.87,-2609832.7200000002,2365709.6399999997,-12091716.560000002,8716339.7599999998,-238219.20000000004,238219.20000000004,0,0,0,10444111.52,0.69359706543091748,4613783.0999999996,0.30640293456908252,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},102,0.28757907343614419,3.8287546546974965E-3,0.2914078280908417,4.6483330432829942E-2,1869.0892749244715,2.5643885740389585E-2,1031.137643504532,3619499.8800000027,3.0110416801560971E-2,14939768.480000002,7.2949356709174368E-3,8.1885033562095876E-3,139.73374622356496,3.4751095014386849E-3,377951.45999999996,2.8397180691907654E-2,1141.8473111782475,2563.5822054380669,304.43141993957704,0.30640293456908252,5.4704434633344283E-3,6.6958447989550196E-2,4510681.4184615407,1319747.3099999996,0.2106595378939643,{"$f":"I860=Comparatives!$D$3","v":false},102,{"$f":"ROW()","v":860},{"$f":"NOT(ISNA(MATCH(BU860,Comparatives!$F:$F,0)))","v":false},{"$f":"BU860='List Box etc'!$G$18","v":false},{"$f":"K860=Assumptions!$F$16","v":false},false]
[null,"Phillipines",860,"Store 860","Store 860 Phillipines",16233370.119999997,550," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",5415444.846153846,-743558.17999999947,20720514.849999998,6834013.1899999995,-27278.950000000008,6806734.2400000002,-7548254.8799999999,-168309.06999999998,-434479.34999999992,-139107.84999999954,-1141089.4099999999,-5575669.9900000002,-27569.379999999997,-118697.53999999998,-69150.64,-405583.33,-1149141.5099999995,-163757.15000000002,-68773.53,-38537460.060000002,32142343.75,-94448190.580000028,72157088.320000008,-6600,6600,0,0,0,14829699.709999999,0.62970772039387202,8720431.9299999997,0.37029227960612793,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},102,0.32981869608322018,-1.3165189280998975E-3,0.32850217715512031,5.5070514331356013E-2,2074.7080181818178,6.7135325066500244E-3,252.92336363636281,28686218.570000023,1.4138612553979425E-2,132992250.64000003,3.0496764138377014E-3,1.9573998664420254E-2,125.04278181818182,3.3191033378207786E-3,519914.4,2.5091770342762505E-2,945.29890909090909,10137.5818,840.08859999999981,0.37029227960612793,5.7285034111978156E-3,0.26135667406709473,34101663.416153871,-1149141.5099999995,-2.4262214927852199E-2,{"$f":"I861=Comparatives!$D$3","v":false},102,{"$f":"ROW()","v":861},{"$f":"NOT(ISNA(MATCH(BU861,Comparatives!$F:$F,0)))","v":false},{"$f":"BU861='List Box etc'!$G$18","v":false},{"$f":"K861=Assumptions!$F$16","v":false},false]
[null,"Qatar ",861,"Store 861","Store 861 Qatar ",126286791.74000001,8982," Brand Type 2"," Brand Type 2"," Classification Type 8"," Classification Type 8",6364924.461538462,141792.74999999921,8994538.1699999999,3126185.8100000005,-42289.67,3083896.1399999997,-2926706.47,-184084.57,-115709.43999999999,-223689.46000000066,-485589.24,-1545888.8899999997,-2804.92,-91052.83,-27793.340000000004,-248857.84000000003,-107065.09000000081,-113346.89,-33443.440000000002,-10537469.630000001,8879335.8100000005,-41828990.909999996,30988941.329999998,0,0,0,0,0,5626701.5099999988,0.55144490812082247,4576859.040000001,0.44855509187917747,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},102,0.34756490560315234,-4.701705546267085E-3,0.34286320005688514,5.3987123165435406E-2,54.062484969939881,2.4869476983941763E-2,24.904192830104726,12498183.399999999,1.9911520901509577E-2,52366460.539999999,4.7522371654259606E-3,2.7667661785018588E-2,3.7233845468715212,3.7181942383151846E-3,416277.63000000006,4.6281156645533485E-2,46.3457615230461,172.10965152527274,13.194651525272766,0.44855509187917747,1.0123124531695662E-2,0.70764327653505998,18863107.861538462,-107065.09000000081,-4.0866470873115934E-3,{"$f":"I862=Comparatives!$D$3","v":false},102,{"$f":"ROW()","v":862},{"$f":"NOT(ISNA(MATCH(BU862,Comparatives!$F:$F,0)))","v":false},{"$f":"BU862='List Box etc'!$G$18","v":false},{"$f":"K862=Assumptions!$F$16","v":false},false]
[null,"Qatar ",862,"Store 862","Store 862 Qatar ",30632873.699999996,300," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",14348373.076923076,17415.65000000014,7426512.2800000003,1834335.7200000002,-20792.80999999999,1813542.9100000001,-1794539.67,-183934.25,-22935.140000000003,-289475.1399999999,-367045.83999999997,-862681.10999999964,0,-68833.84,-18011.370000000006,-98982.48000000004,-81566.8299999999,-57585.460000000006,-42844.259999999995,-6042193.4400000004,3219168.84,-6760025.8099999977,4157879.6900000004,0,0,0,0,0,5770032.3200000003,0.69658149607994857,2513323.4,0.30341850392005132,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},102,0.24699827467328986,-2.7998082028351523E-3,0.24419846647045471,4.9423716835219449E-2,1223.4861333333333,3.8978611909061558E-2,964.91713333333303,5425170.7199999979,1.8245044277611245E-2,12802219.249999998,7.731665742250122E-3,1.3328259116539162E-2,142.81419999999997,5.7690956918474241E-3,328364.92000000004,4.421522615458464E-2,1094.5497333333335,2875.6036999999988,76.450466666666671,0.30341850392005132,9.2686630553851304E-3,1.9320473104937861,19773543.796923075,-81566.8299999999,-2.9700350227124437E-3,{"$f":"I863=Comparatives!$D$3","v":false},102,{"$f":"ROW()","v":863},{"$f":"NOT(ISNA(MATCH(BU863,Comparatives!$F:$F,0)))","v":false},{"$f":"BU863='List Box etc'!$G$18","v":false},{"$f":"K863=Assumptions!$F$16","v":false},false]
[null,"Qatar ",863,"Store 863","Store 863 Qatar ",27614394.059999999,2705," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",1123711.1538461538,947756.46999999986,14280894.690000001,4035568.34,14667.380000000003,4050235.72,-3083400.8599999994,-234939.26,-139783.16999999998,-241866.53999999986,-641523.61,-1328683.9200000004,-23944.459999999995,-77885.820000000007,-22236.620000000003,-206631.12000000002,741125.34999999986,-160797.52000000002,-66645.289999999994,-4328538,2497481.1,-15087475.160000002,5884134.1799999997,0,0,0,0,0,11761439.890000001,0.72781676237334281,4398451.58,0.27218323762665714,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},102,0.2825851200223366,1.0270631020247376E-3,0.28361218312436137,4.4921808046747801E-2,237.16214787430684,1.6936371652496222E-2,89.414617375231003,11034397.880000003,1.8726089293419602E-2,19416013.160000004,1.0642304282410158E-2,1.4469059851319441E-2,24.637815157116449,4.6667447276022159E-3,495859.22000000003,3.4721859572791232E-2,183.31209611829945,491.19553419593359,60.527774491682059,0.27218323762665714,5.4538473737600259E-3,7.8686327309241827E-2,12158109.033846157,741125.34999999986,4.388924712835833E-2,{"$f":"I864=Comparatives!$D$3","v":false},102,{"$f":"ROW()","v":864},{"$f":"NOT(ISNA(MATCH(BU864,Comparatives!$F:$F,0)))","v":false},{"$f":"BU864='List Box etc'!$G$18","v":false},{"$f":"K864=Assumptions!$F$16","v":false},false]
[null,"Qatar ",864,"Store 864","Store 864 Qatar ",12922422.289999999,577," Brand Type 4"," Brand Type 4"," Classification Type 7"," Classification Type 7",3057051.153846154,1239315.5099999998,10447254.859999999,3127128.9799999995,22209.5,3149338.4799999991,-1903905.2999999993,-115838.86000000002,0,-75048.499999999738,-542583.31000000017,-838614.81000000017,-1460,-46361.73,25556.13999999997,-140233.07999999999,1099082.4299999997,-75382.7,-32150.259999999995,-3214090.3199999989,1437185.0999999999,-10046318.639999999,4123618.32,0,0,0,0,0,8526540.9900000002,0.72564547395000545,3223743.82,0.2743545260499945,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},102,0.2993254229848471,2.1258694554331953E-3,0.30145129244028024,5.1935490927613896E-2,940.35235701906447,7.1835617112531837E-3,130.06672443674131,7699605.5399999972,1.82130213387529E-2,13260408.959999997,1.0575320898700247E-2,1.342295960797495E-2,55.719688041594445,3.0773883121292971E-3,212027.15000000008,2.0295010779511135E-2,367.46473136915091,1453.4052166377819,2.5303292894280762,0.2743545260499945,4.4376949372133918E-3,0.29261764882857988,10756656.693846151,1099082.4299999997,7.3567407803646123E-2,{"$f":"I865=Comparatives!$D$3","v":false},102,{"$f":"ROW()","v":865},{"$f":"NOT(ISNA(MATCH(BU865,Comparatives!$F:$F,0)))","v":false},{"$f":"BU865='List Box etc'!$G$18","v":false},{"$f":"K865=Assumptions!$F$16","v":false},false]
[null,"Qatar ",865,"Store 865","Store 865 Qatar ",13403187.620000001,840," Brand Type 4"," Brand Type 4"," Classification Type 7"," Classification Type 7",1194077.1538461538,197862.71999999991,5478222.54,1633349.2400000002,-3844.9000000000024,1629504.34,-1431641.62,-169504.46,-45137.840000000018,-69451.099999999933,-410267.02999999997,-432571.8600000001,-1460,-19573.18,-16609.950000000004,-89183.159999999989,108679.55999999994,-58596.9,-36619.9,-1306916.3999999997,503860.20000000007,-7259690.04,3093824.79,0,0,0,0,0,4953895.37,0.80347606495050394,1211683.8999999999,0.19652393504949617,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},102,0.29815313782415276,-7.0185173601947212E-4,0.29745128608813326,7.4890537396825066E-2,488.41313095238093,1.2677670447465964E-2,82.67988095238087,4968921.4499999993,1.7948192761227891E-2,8566606.4399999995,1.0410558792986876E-2,1.6279579617077766E-2,43.59511904761905,6.6846316907746509E-3,264284.49,4.8242744443163857E-2,314.62439285714282,514.96650000000011,55.473619047619067,0.19652393504949617,3.5729070619318066E-3,0.21796798964033209,6162998.6038461532,108679.55999999994,1.2696625170605552E-2,{"$f":"I866=Comparatives!$D$3","v":false},102,{"$f":"ROW()","v":866},{"$f":"NOT(ISNA(MATCH(BU866,Comparatives!$F:$F,0)))","v":false},{"$f":"BU866='List Box etc'!$G$18","v":false},{"$f":"K866=Assumptions!$F$16","v":false},false]
[null,"Qatar ",866,"Store 866","Store 866 Qatar ",12805227.659999998,1203," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",409027.53846153844,303539.51999999979,6867318.5700000003,1924288.7999999998,5488.3499999999985,1929777.15,-1622008.6199999996,-124002.52,0,-132368.72000000003,-363523.88000000006,-645477.5,0,-44103.649999999994,-67796.37,-137323.79999999999,166215.7199999998,-108197.76000000001,-42942.78,-2145503.88,751792.26,-11105492.039999999,3403378.44,0,0,0,0,0,5836319.3600000003,0.75118369698699816,1933177.4800000004,0.24881630301300184,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},102,0.28020963064190568,7.9919839804373576E-4,0.28100882903994939,5.2935345330863255E-2,302.18111388196183,1.9275168124317846E-2,110.03218620116378,9095825.2199999988,1.5097453686560614E-2,13250995.919999998,1.0363281434019187E-2,1.9996713214951375E-2,35.696408977556111,6.2532092493271354E-3,344100.3,5.0106937153492209E-2,286.03516209476311,536.5565253532834,0,0.24881630301300184,6.422251938721403E-3,5.9561462642549058E-2,9504852.7584615368,166215.7199999998,1.2590970259214261E-2,{"$f":"I867=Comparatives!$D$3","v":false},102,{"$f":"ROW()","v":867},{"$f":"NOT(ISNA(MATCH(BU867,Comparatives!$F:$F,0)))","v":false},{"$f":"BU867='List Box etc'!$G$18","v":false},{"$f":"K867=Assumptions!$F$16","v":false},false]
[null,"Qatar ",867,"Store 867","Store 867 Qatar ",13417554.57,1225," Brand Type 12"," Brand Type 12"," Classification Type 22"," Classification Type 22",580759.07692307688,1056695.7500000002,12223921.039999999,3438344.5900000003,45811.6,3484156.19,-2412987.2899999991,-144829.87,-30470.039999999997,-279604.54999999981,-603748.40999999992,-835435.38000000012,-1460,-75661.510000000009,-100310.72999999998,-135630.20000000004,921065.55000000016,-110070.49,-52646.099999999991,-2724983.34,1784091.1400000001,-11178670.959999999,4350756.2400000012,0,0,0,0,0,9382959.1400000006,0.6838698457760517,4337428.1500000004,0.3161301542239483,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},102,0.28128000653381191,3.7477009095601946E-3,0.28502770744337202,4.9390732157412555E-2,492.85584489795912,2.2873556617803534E-2,228.2486122448978,7768806.9199999971,1.745830491047911E-2,13903654.299999999,9.7550037618527423E-3,1.1095474157283991E-2,42.976408163265297,4.3068095603470942E-3,430872.6,3.5248313416788891E-2,351.73273469387755,681.98806530612251,26.065338775510202,0.3161301542239483,6.1896268596970594E-3,4.7510048127984053E-2,8349565.9969230741,921065.55000000016,7.9425349322873318E-2,{"$f":"I868=Comparatives!$D$3","v":false},102,{"$f":"ROW()","v":868},{"$f":"NOT(ISNA(MATCH(BU868,Comparatives!$F:$F,0)))","v":false},{"$f":"BU868='List Box etc'!$G$18","v":false},{"$f":"K868=Assumptions!$F$16","v":false},false]
[null,"Qatar ",868,"Store 868","Store 868 Qatar ",11681226.84,946.75," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",3203443.230769231,206137.29000000056,10936092.770000001,3519119.7700000005,-25348.589999999997,3493771.1800000006,-3287633.8899999997,-333100.76,-96193.980000000025,-185475.65999999983,-660709.75999999989,-1855467.2900000005,-22544.460000000003,-79298.219999999987,-29888.379999999997,-82344.63,123792.66000000056,-87815.370000000024,-36822.44,-15308411.539999997,14562927.800000001,-53141807.480000004,49050928.219999999,0,0,0,0,0,7055486.3600000013,0.56788546840228926,5368649.7599999988,0.43211453159771068,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},102,0.32178949502455623,-2.3178835927157183E-3,0.3194716114318405,6.0415522608994819E-2,697.87141272775273,1.6959956714046768E-2,195.90774755743314,4836363,1.7026147541034452E-2,68450219.019999996,1.2029856321707356E-3,7.52962065445244E-3,38.893519936625303,3.3670562946404117E-3,530102.73,4.8472771870972334E-2,559.91838394507522,1959.8281383681019,125.41688935833116,0.43211453159771068,7.2510558997388582E-3,0.29292392613538798,8039806.230769231,123792.66000000056,1.1086177034825449E-2,{"$f":"I869=Comparatives!$D$3","v":false},102,{"$f":"ROW()","v":869},{"$f":"NOT(ISNA(MATCH(BU869,Comparatives!$F:$F,0)))","v":false},{"$f":"BU869='List Box etc'!$G$18","v":false},{"$f":"K869=Assumptions!$F$16","v":false},false]
[null,"Qatar ",869,"Store 869","Store 869 Qatar ",11265537.83,1199.0999999999999," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",1793640.1538461538,1277975.0499999998,10756264.59,3310875.5900000003,-1597.1900000000041,3309278.4,-2031303.35,-105783.54999999999,-91714.44,-16980.790000000212,-536079.65,-645496.77,-11949.14,-86619.510000000009,-31952.63,-94719.060000000012,1183255.9899999998,-110604.43999999999,-27653.770000000004,-3531371.4699999993,3513860.61,-13415719.180000002,12172122.34,0,0,0,0,0,6676940.5300000003,0.55019325065261726,5458687.3100000005,0.44980674934738279,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},102,0.30780905046516716,-1.4848928144487047E-4,0.30766056118372226,4.9838830712512251E-2,447.06834292385963,1.5786883873967824E-3,14.161279292803114,1261107.7000000011,7.5107827824697229E-2,16947090.650000002,5.5891044637800414E-3,8.8059436626409734E-3,23.06210491201735,2.5709454958656799E-3,334960.13,3.1140934401279914E-2,279.34294887832544,538.31771328496382,86.451155032941386,0.44980674934738279,8.0529359681733165E-3,0.16675307109065396,3054747.8538461551,1183255.9899999998,0.27889186065793892,{"$f":"I870=Comparatives!$D$3","v":false},102,{"$f":"ROW()","v":870},{"$f":"NOT(ISNA(MATCH(BU870,Comparatives!$F:$F,0)))","v":false},{"$f":"BU870='List Box etc'!$G$18","v":false},{"$f":"K870=Assumptions!$F$16","v":false},false]
[null,"Qatar ",870,"Store 870","Store 870 Qatar ",2398419.39,900," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",1648972,156773.88000000006,5445614.8499999996,1246657.6300000001,52994.83,1299652.46,-1142878.58,-147771.75999999998,-94797.75999999998,41522.47000000003,-404526.53999999992,-225000.02,0,-37711.47,-29155.900000000005,-197226.95999999993,-40453.079999999871,-59874.92,-45582.11,-2297126.1599999997,1759421.2199999997,-16541577.359999998,10929034.140000001,0,0,0,0,0,3406304.6200000006,0.55668146051810863,2712642.86,0.44331853948189137,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},102,0.22892871867352135,9.7316522485977885E-3,0.23866037092211911,7.4284823870714972E-2,449.47393333333326,-7.6249369710749988E-3,-46.136077777777814,6150248.1599999964,3.2068130402074707E-2,18838703.519999996,1.046924273693331E-2,3.6217574219373952E-2,50.646788888888892,8.3704248749799127E-3,274514.05,5.0410111174131238E-2,305.01561111111107,250.00002222222221,105.33084444444442,0.44331853948189137,6.9251078232240391E-3,0.30280731293363505,7799220.1599999964,-40453.079999999871,-3.7345038353167759E-3,{"$f":"I871=Comparatives!$D$3","v":false},102,{"$f":"ROW()","v":871},{"$f":"NOT(ISNA(MATCH(BU871,Comparatives!$F:$F,0)))","v":false},{"$f":"BU871='List Box etc'!$G$18","v":false},{"$f":"K871=Assumptions!$F$16","v":false},false]
[null,"Qatar ",871,"Store 871","Store 871 Qatar ",15422205.229999999,900," Brand Type 13"," Brand Type 13"," Classification Type 21"," Classification Type 21",0,-358867.45999999996,2793900.58,593766.65,18261.360000000004,612028.01000000013,-970895.4700000002,-102363.7,0,29242.609999999891,-305499.26999999996,-357042.22,-4599.8200000000006,-16848.66,-17293.339999999997,168069.6099999999,-190797.85000000009,-77984.38,-39676.269999999997,-1280183.8800000001,190548.26,7139790.5999999987,183038.09000000005,0,0,0,0,0,2626207.79,0.82617704082772236,552539.21,0.17382295917227761,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},102,0.21252246921399043,6.536152406682991E-3,0.21905862162067347,0.10934507555025454,339.44363333333331,-1.0466589330104184E-2,-32.49178888888877,-6233193.0699999984,2.6963645777139379E-2,-5859606.7199999988,2.8682745793560688E-2,-6.015590218317643E-2,44.084744444444439,1.4201031448298707E-2,214490.08000000002,7.6770834844810412E-2,238.32231111111113,396.71357777777774,5.1109111111111121,0.17382295917227761,6.0305152304309982E-3,0,-6233193.0699999984,-190797.85000000009,2.2039178067686595E-2,{"$f":"I872=Comparatives!$D$3","v":false},102,{"$f":"ROW()","v":872},{"$f":"NOT(ISNA(MATCH(BU872,Comparatives!$F:$F,0)))","v":false},{"$f":"BU872='List Box etc'!$G$18","v":false},{"$f":"K872=Assumptions!$F$16","v":false},false]
[null,"Qatar ",872,"Store 872","Store 872 Qatar ",18110559.16,608," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",0,816322.35999999987,6455296.2300000004,1950236.37,71362.240000000005,2021598.6099999999,-1189180.0900000003,0,0,-88301.610000000088,-346543.28,-404632.28,-6776.85,-35711.009999999995,-52909.06,-163135.62,653186.73999999987,-60018.82,-34226.22,-2100442.2000000007,522833.58,-13245873.720000004,2710605.3000000003,0,0,0,0,0,5220208.72,0.71548043837027542,2075879.9499999997,0.28451956162972453,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},102,0.30211415565045263,1.1054835821221484E-2,0.31316899147167404,5.368355961566771E-2,569.97250000000008,1.367894002906201E-2,145.23291118421068,12112877.040000005,1.3467949807571062E-2,15346315.920000006,1.0630279009660838E-2,2.5271593151969106E-2,56.293125000000003,5.302037084051834E-3,148638.88999999998,2.3025882113546316E-2,244.47185855263155,665.51361842105268,11.146134868421052,0.28451956162972453,5.532048217096304E-3,0,12112877.040000005,653186.73999999987,3.8825990823398944E-2,{"$f":"I873=Comparatives!$D$3","v":false},102,{"$f":"ROW()","v":873},{"$f":"NOT(ISNA(MATCH(BU873,Comparatives!$F:$F,0)))","v":false},{"$f":"BU873='List Box etc'!$G$18","v":false},{"$f":"K873=Assumptions!$F$16","v":false},false]
[null,"Qatar ",873,"Store 873","Store 873 Qatar ",18611988.349999998,995.15," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1399112.076923077,130975.09000000001,5548954.96,1503726.8999999997,2936.8099999999995,1506663.71,-1367217.8499999996,-107211.39,-16989.050000000003,-279259.24999999983,-325317.59000000003,-365650.85000000003,0,-36291.550000000003,-25565.479999999996,-174290.55000000002,-43315.460000000006,-80344.219999999987,-28994.799999999999,-2796955.41,255935.77000000002,-13544358.539999999,1189054.1199999999,0,0,0,0,0,3811441.4700000007,0.60627869375490528,2475174.7499999995,0.39372130624509466,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},102,0.27099281050931429,5.2925461121421677E-4,0.27152206512052857,5.8626821148319436E-2,326.90306988896151,5.0326458227370405E-2,280.62025825252459,14896324.060000001,1.1700238884303649E-2,16341313.949999999,1.066563867099561E-2,3.1409616992097558E-2,29.136110134150631,5.2252721835031801E-3,249412.63999999996,4.4947677859688367E-2,250.62818670552176,367.43289956288004,17.071848465055524,0.39372130624509466,6.5402495175415883E-3,0.25213974289008773,16295436.136923078,-43315.460000000006,-1.9138567963415548E-3,{"$f":"I874=Comparatives!$D$3","v":false},102,{"$f":"ROW()","v":874},{"$f":"NOT(ISNA(MATCH(BU874,Comparatives!$F:$F,0)))","v":false},{"$f":"BU874='List Box etc'!$G$18","v":false},{"$f":"K874=Assumptions!$F$16","v":false},false]
[null,"Qatar ",874,"Store 874","Store 874 Qatar ",57260017.239999995,2903.424," Brand Type 13"," Brand Type 13"," Classification Type 19"," Classification Type 19",3546347.3846153845,-70280.990000000034,4961221.7299999995,1250555.47,72641.139999999985,1323196.6100000001,-1385423.46,-81945.41,-46040.240000000005,-5473.5400000001118,-415950.22,-683528.28000000026,-9023.4,-32576.68,-14472.45,-102736.12000000001,-173017.11000000004,-75922.11,-28129.440000000002,-1981446.7200000004,1335588.52,-8762269.6900000032,5476557.29,-29400.599999999995,29400.599999999995,0,0,0,3510393.7500000005,0.63322389018517378,2033291.1999999997,0.36677610981482628,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},102,0.2520660309209764,1.4641784615419717E-2,0.26670781553639616,8.3840280204529383E-2,143.26196242780935,1.103264538027433E-3,1.8852017480051524,3931570.6000000043,2.6131063244800919E-2,10773117.010000004,9.5363412376043601E-3,2.0707826739281822E-2,9.688367940748579,5.6698614838970327E-3,204916.65,4.1303666949793837E-2,70.577583570294934,235.42144722920258,18.965070206762775,0.36677610981482628,6.5662616534576867E-3,0.71481332172093526,7477917.9846153893,-173017.11000000004,-1.6658690220498203E-2,{"$f":"I875=Comparatives!$D$3","v":false},102,{"$f":"ROW()","v":875},{"$f":"NOT(ISNA(MATCH(BU875,Comparatives!$F:$F,0)))","v":false},{"$f":"BU875='List Box etc'!$G$18","v":false},{"$f":"K875=Assumptions!$F$16","v":false},false]
[null,"Qatar ",875,"Store 875","Store 875 Qatar ",11779428.73,598," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1575246.5384615385,246244.85999999969,6121383.8099999987,1938506.1399999997,70913.56,2009419.6999999997,-1744826.24,-138553.9,-30192.339999999997,-47470.799999999916,-483575.42000000004,-648755.35,-1460,-45035.98,-48053.709999999992,-244865.28,1379.5799999996962,-67960.89,-92410.419999999984,-4777803.24,3500469.7799999993,-18442259.670000002,11271475.380000001,0,0,0,0,0,4326771.8099999996,0.63239959205838858,2515060.2599999998,0.36760040794161147,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},102,0.31667776440242523,1.1584563589062064E-2,0.3282623279914873,7.8997729109882453E-2,808.65454849498337,7.7549131819590845E-3,79.382608695652038,8448117.7500000019,2.8984596006607501E-2,23220062.910000004,1.0545418457697018E-2,4.0001621790155331E-2,154.53247491638794,1.5096328357819473E-2,299604.47999999998,4.8943913549508347E-2,501.01083612040128,1084.8751672240803,52.930334448160529,0.36760040794161147,7.3571567145370702E-3,0.25733503850684686,10023364.28846154,1379.5799999996962,9.9098224050703424E-5,{"$f":"I876=Comparatives!$D$3","v":false},102,{"$f":"ROW()","v":876},{"$f":"NOT(ISNA(MATCH(BU876,Comparatives!$F:$F,0)))","v":false},{"$f":"BU876='List Box etc'!$G$18","v":false},{"$f":"K876=Assumptions!$F$16","v":false},false]
[null,"Qatar ",876,"Store 876","Store 876 Qatar ",6841832.0699999994,424," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",1388818.2307692308,447462.66000000003,6785706.21,1890795.92,57572.240000000005,1948368.1600000001,-1500905.4999999998,-137468.79999999999,-16387.060000000001,-15439.080000000042,-441168.57999999996,-544097.65999999992,0,-31873.979999999992,-51903.160000000011,-121373.75999999997,326088.90000000008,-88257.580000000016,-50052.61,-1926279,1004010,-9657791.7600000016,3872472.2400000007,0,0,0,0,0,4953942.75,0.65371075750844543,2624244.8400000003,0.34628924249155468,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},103,0.27864394087877847,8.4843402025210884E-3,0.28712828108129962,6.501439442660456E-2,1040.4919339622641,2.2752355498750721E-3,36.412924528301986,6707588.5200000014,1.8094991909253243E-2,11584070.760000002,1.0477643180418552E-2,1.7886680655453836E-2,118.04860849056604,7.3761828836972302E-3,309503.52,4.5611099334640956E-2,729.96113207547171,1283.2491981132073,38.648726415094345,0.34628924249155468,4.6972236954537991E-3,0.20466819337426498,8096406.7507692324,326088.90000000008,2.8998544073603201E-2,{"$f":"I877=Comparatives!$D$3","v":true},103,{"$f":"ROW()","v":877},{"$f":"NOT(ISNA(MATCH(BU877,Comparatives!$F:$F,0)))","v":false},{"$f":"BU877='List Box etc'!$G$18","v":false},{"$f":"K877=Assumptions!$F$16","v":false},true]
[null,"Qatar ",877,"Store 877","Store 877 Qatar ",3860668.5899999994,300," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",1278325.4615384615,874812.94999999984,6102252.1600000001,2028243.0099999998,16226.229999999998,2044469.24,-1165708.9299999997,-128881.73000000001,0,-39837.5,-301061.22000000003,-407436.62,-12613.679999999995,-45387.509999999987,-31830.19,-173887.92,700925.0299999998,-54129.520000000004,-35045.279999999999,-3583520.76,2456094.4799999995,-13576796.239999996,7850407.8199999984,-40200,35842.86,0,0,0,4478346.25,0.65282531571040481,2381599.5,0.34717468428959514,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},104,0.33237613864845594,2.6590559640196835E-3,0.33503519461247566,4.9336083155239525E-2,1003.5374,6.5283274036319078E-3,132.79166666666666,6858171.8399999971,2.5354850251171322E-2,17200516.999999996,1.0109458919170863E-2,2.8495695595771645E-2,116.8176,5.7430075128196596E-3,260228.95,4.2644738889321805E-2,867.42983333333336,1358.1220666666666,42.045599999999986,0.34717468428959514,7.4378293144805058E-3,0.20948420812857091,8136497.3015384581,700925.0299999998,6.2024972527745699E-2,{"$f":"I878=Comparatives!$D$3","v":true},104,{"$f":"ROW()","v":878},{"$f":"NOT(ISNA(MATCH(BU878,Comparatives!$F:$F,0)))","v":false},{"$f":"BU878='List Box etc'!$G$18","v":false},{"$f":"K878=Assumptions!$F$16","v":false},true]
[null,"Qatar ",878,"Store 878","Store 878 Qatar ",4531833.18,371," Brand Type 15"," Brand Type 15"," Classification Type 25"," Classification Type 25",921406.23076923075,-278013.21999999974,4120679.7399999998,1044842.5800000001,20997.340000000004,1065779.92,-1343793.1399999997,-91313.640000000014,-19588.54,-62211.91999999986,-336105.43000000005,-721482.45,-6057.96,-33187.120000000003,-14563.560000000001,-106829.85,-384843.06999999977,-52281.570000000007,-34913.449999999997,-1874422.5599999996,1239582.6299999999,-8211441.1199999982,4169724.4200000004,-26522.640000000003,26522.640000000003,0,0,0,3109395.5399999996,0.68188659884595071,1450593.68,0.31811340115404924,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},105,0.25356073413266522,5.0956010476077441E-3,0.25864177447578102,8.1565530739353229E-2,905.94455525606486,1.5097489716587358E-2,167.68711590296459,4676556.6299999971,2.284369856973165E-2,10112386.319999998,1.0564257200965007E-2,2.5925297946110225E-2,94.106334231805917,8.4727404707263167E-3,191345.89,4.643551600057131E-2,515.75711590296498,1944.6966307277626,69.12803234501348,0.31811340115404924,8.0537974543005864E-3,0.22360539738747831,5597962.8607692281,-384843.06999999977,-4.9497829351787578E-2,{"$f":"I879=Comparatives!$D$3","v":true},105,{"$f":"ROW()","v":879},{"$f":"NOT(ISNA(MATCH(BU879,Comparatives!$F:$F,0)))","v":false},{"$f":"BU879='List Box etc'!$G$18","v":false},{"$f":"K879=Assumptions!$F$16","v":false},true]
[null,"Qatar ",879,"Store 879","Store 879 Qatar ",1724012.9299999997,67," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",1412984.1538461538,411734.7100000002,4654276.9500000011,1359468.85,51486.15,1410955.0000000002,-991448.78,-94001.35,0,-25624.990000000042,-358958.27999999997,-272853.92000000004,-6600,-34683.61,-7801.37,-86751.12,324983.5900000002,-76242.789999999994,-35087.94,-380130.12000000005,224271.41999999998,-7915554.7200000025,3915007.5,0,0,0,0,0,4416474.7200000007,0.83570579452933813,868249.58,0.1642942054706619,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},105,0.29209023541239842,1.1062115674057597E-2,0.30315235108645605,7.7124392006797077E-2,5357.5862686567161,5.5056865492286696E-3,382.46253731343347,4156405.9200000027,2.087166693285817E-2,8295684.8400000026,1.0457378947390192E-2,1.8639011157253971E-2,523.70059701492539,7.5388594999702355E-3,212729.12,4.5706158504383788E-2,3175.0614925373134,4072.4465671641797,98.507462686567166,0.1642942054706619,7.4519867151437973E-3,0.30358832725804025,5569390.0738461567,324983.5900000002,4.2013251307141897E-2,{"$f":"I880=Comparatives!$D$3","v":false},105,{"$f":"ROW()","v":880},{"$f":"NOT(ISNA(MATCH(BU880,Comparatives!$F:$F,0)))","v":false},{"$f":"BU880='List Box etc'!$G$18","v":false},{"$f":"K880=Assumptions!$F$16","v":false},false]
[null,"Qatar ",880,"Store 880","Store 880 Qatar ",11995032.780000001,538," Brand Type 21"," Brand Type 21"," Classification Type 14"," Classification Type 14",0,12593.980000000054,3321093.8099999996,902089.3,55851.44999999999,957940.75,-945346.77,-64502.969999999994,-18675.690000000006,-28130.039999999914,-300430.41000000003,-334916.64,0,-20748.87,-3419.71,-89651.82,-77057.839999999953,-27371.39,-28432.36,-1580181.12,863064.18,-6835687.0899999989,3064820.14,0,0,0,0,0,3140445.6,0.84177480381207803,590297.56999999995,0.15822519618792197,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},105,0.27162415505510823,1.6817185299562495E-2,0.28844134035467073,9.0461283898511755E-2,558.4208364312268,8.470113043870903E-3,52.286319702602071,4487983.8899999987,1.9975967427102337E-2,8415868.209999999,1.0652711967788766E-2,2.6994666555353947E-2,52.848252788104091,8.561143293931827E-3,116042.94,3.4941181020116986E-2,215.69319702602232,622.52163568773233,34.713178438661721,0.15822519618792197,6.2476012985613321E-3,0,4487983.8899999987,-77057.839999999953,-1.23622646960972E-2,{"$f":"I881=Comparatives!$D$3","v":false},105,{"$f":"ROW()","v":881},{"$f":"NOT(ISNA(MATCH(BU881,Comparatives!$F:$F,0)))","v":false},{"$f":"BU881='List Box etc'!$G$18","v":false},{"$f":"K881=Assumptions!$F$16","v":false},false]
[null,"Qatar ",881,"Store 881","Store 881 Qatar ",14164568.240000002,723.28," Brand Type 29"," Brand Type 29"," Classification Type 36"," Classification Type 36",4093534.923076923,4539.91999999978,3646188.4,1037641.0199999998,39624.249999999993,1077265.2699999998,-1072725.3500000001,-98116.340000000011,-17.399999999998272,-23821.970000000059,-295277.53000000003,-427803.3600000001,0,-24107.41,-9211.3900000000012,-98615.64,-94075.720000000219,-25384.15,-39590.5,-1788939,850513.9800000001,-7674566.1599999992,2955809.2800000003,0,0,0,0,0,3305770.47,0.80654300770298637,792920.41,0.19345699229701363,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},105,0.28458239294491744,1.086730735032781E-2,0.29544970029524525,8.0982521363953661E-2,408.24788463665527,6.5333897721796437E-3,32.936027541201277,5657181.8999999994,1.7431937268978397E-2,9463505.1600000001,1.0420625162949665E-2,2.704622723280015E-2,54.737446078973569,1.0858051108933373E-2,156819.29,4.3009102327241241E-2,216.81684824687537,591.47682778453725,2.4057073332593562E-2,0.19345699229701363,6.6116742623612097E-3,1.1226888119870391,9750716.8230769224,-94075.720000000219,-6.9466193746590575E-3,{"$f":"I882=Comparatives!$D$3","v":false},105,{"$f":"ROW()","v":882},{"$f":"NOT(ISNA(MATCH(BU882,Comparatives!$F:$F,0)))","v":false},{"$f":"BU882='List Box etc'!$G$18","v":false},{"$f":"K882=Assumptions!$F$16","v":false},false]
[null,"Qatar ",882,"Store 882","Store 882 Qatar ",13330609.16,456.45," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",5693340.692307692,889369.79999999981,8046776.1899999985,2230299.0599999996,71689.340000000011,2301988.3999999994,-1379409.9099999997,-194654.76999999996,-37911.359999999993,-45375.629999999677,-372685.16,-436289.18999999994,0,-40972.620000000003,-25349.93,-158720.20000000001,730649.59999999986,-84072.999999999985,-38782.500000000007,-3431826.8400000003,1331100.04,-11329479.239999996,3536107.7399999998,0,0,0,0,0,6752042.1099999994,0.74199875734664988,2347760.3400000003,0.25800124265335017,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},105,0.27716678174442927,8.9090759214964597E-3,0.28607585766592569,4.6314841024551974E-2,816.48627450980393,5.6389824854815159E-3,99.409858692079482,9894098.299999997,1.6041906517140634E-2,14761306.079999996,1.0752449623346611E-2,1.972469424429214E-2,84.965494577719369,4.8196319972458454E-3,345050.31999999995,4.2880566310369822E-2,755.9433015664365,955.83128491620107,83.056983240223445,0.25800124265335017,5.0918055917745127E-3,0.70753063809367522,15587438.992307689,730649.59999999986,3.3749464056257811E-2,{"$f":"I883=Comparatives!$D$3","v":false},105,{"$f":"ROW()","v":883},{"$f":"NOT(ISNA(MATCH(BU883,Comparatives!$F:$F,0)))","v":false},{"$f":"BU883='List Box etc'!$G$18","v":false},{"$f":"K883=Assumptions!$F$16","v":false},false]
[null,"Qatar ",883,"Store 883","Store 883 Qatar ",5489424.5600000015,286," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",3476504.4615384615,453090.55999999982,6458652.3800000008,1888803.53,103311.43999999999,1992114.97,-1539024.4100000001,-188405.84999999998,0,-11539.050000000327,-489644.02,-559443.96000000008,0,-39783.69,-14287.619999999999,-173930.44,279160.11999999982,-90374.79,-42546.219999999994,-3302542.2000000007,1308218.1599999999,-13356182.760000002,4309785.58,0,0,0,0,0,5111077,0.70247921190744111,2164692.75,0.29752078809255889,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},105,0.29244545438749869,1.5995819858631247E-2,0.30844127424612994,7.5812103081479038E-2,1712.0420279720281,1.7866033533144457E-3,40.346328671329815,11040721.220000003,1.5753539694936702E-2,16658724.960000003,1.0440801466956928E-2,2.6929834548550202E-2,148.76300699300697,6.5874763800184569E-3,332851.94999999995,5.1535820542179409E-2,1163.8180069930067,1956.0977622377625,0,0.29752078809255889,6.159750929341702E-3,0.53827087401450469,14517225.681538465,279160.11999999982,1.3845295982110775E-2,{"$f":"I884=Comparatives!$D$3","v":false},105,{"$f":"ROW()","v":884},{"$f":"NOT(ISNA(MATCH(BU884,Comparatives!$F:$F,0)))","v":false},{"$f":"BU884='List Box etc'!$G$18","v":false},{"$f":"K884=Assumptions!$F$16","v":false},false]
[null,"Russia",884,"Store 884","Store 884 Russia",21433545.230000004,878," Brand Type 4"," Brand Type 4"," Classification Type 7"," Classification Type 7",10796345.076923076,529952.34000000032,5760346.6699999999,1783695.3900000004,54630.05000000001,1838325.44,-1308373.0999999999,-100836.66,-28156.840000000007,7263.2500000001091,-447429.63000000012,-480245.67999999988,-6600,-34972.619999999995,-13420.230000000003,-115368.59,414583.75000000029,-82504.169999999984,-35349.249999999993,-917939.75999999989,677900.82,-10085907.239999996,6244383.3099999996,0,0,0,0,0,5320573.0199999996,0.82247879553396852,1148375.54,0.17752120446603151,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},105,0.30965070197762951,9.4838128900321915E-3,0.31913451486766159,7.7674080334474052E-2,509.60094533029627,-1.260905014246323E-3,-8.2724943052393041,4081562.8699999964,2.8265787805934275E-2,11003846.999999996,1.0484386960305795E-2,2.0028063692909649E-2,40.26110478359908,6.1366532302820579E-3,231733.68,4.0229120446322028E-2,263.933576309795,546.9768564920272,39.586378132118462,0.17752120446603151,6.0712700126431792E-3,1.8742526614154416,14877907.946923073,414583.75000000029,2.0063324834707935E-2,{"$f":"I885=Comparatives!$D$3","v":false},105,{"$f":"ROW()","v":885},{"$f":"NOT(ISNA(MATCH(BU885,Comparatives!$F:$F,0)))","v":false},{"$f":"BU885='List Box etc'!$G$18","v":false},{"$f":"K885=Assumptions!$F$16","v":false},false]
[null,"Russia",885,"Store 885","Store 885 Russia",37109534.280000001,3000," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",6773271.923076923,960668.07999999938,13676968,3460098.8299999996,42058.069999999992,3502156.9,-2541488.8200000003,-66764.12999999999,-92263.529999999984,-84822.410000000076,-909288.76,-690502.26000000013,-12879.740000000002,-139543.25999999998,-27711.06,-134147.07999999999,826520.99999999942,-203154.87,-34811.800000000003,-1310706.1199999999,964772.76,-11437917.959999999,5583598.1399999997,0,0,0,0,0,7601559.0100000007,0.5019064071781143,7543812.5199999996,0.49809359282188564,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},105,0.25298727247150099,3.0751018793054126E-3,0.25606237435080642,6.6483211776177289E-2,303.09625333333332,6.2018431278043551E-3,28.274136666666692,6200253.1799999988,2.1635742300445869E-2,12748624.079999998,1.0522475143843132E-2,9.8082469740369341E-3,11.603933333333334,2.5452863529402134E-3,437173.31999999995,3.1964198497795707E-2,145.72443999999999,230.16742000000005,35.047756666666665,0.49809359282188564,1.0202792022325415E-2,0.49523197854063289,12973525.103076922,826520.99999999942,4.5869963273039896E-2,{"$f":"I886=Comparatives!$D$3","v":false},105,{"$f":"ROW()","v":886},{"$f":"NOT(ISNA(MATCH(BU886,Comparatives!$F:$F,0)))","v":false},{"$f":"BU886='List Box etc'!$G$18","v":false},{"$f":"K886=Assumptions!$F$16","v":false},false]
[null,"Russia",886,"Store 886","Store 886 Russia",78182439.150000006,4680," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",3874879.6923076925,1832873.81,14487723.459999999,3382842.1199999992,267512.25000000006,3650254.3699999996,-1817380.5599999996,-78047.14,-19695.939999999999,-91078.059999999721,-842157.53,-408246.5,-1460,-77817.899999999994,-16338.600000000009,-93859.85,1739013.96,-130944.51999999999,-46325.770000000011,-1435608.9600000002,1081076.6099999999,-7679359.4400000013,4674563.72,0,0,0,0,0,10711560.319999998,0.66242834229567682,5458581.6199999992,0.33757165770432318,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},105,0.23349714876459959,1.8464754020090887E-2,0.25195500038899832,5.8129045072206266E-2,179.94819017094017,6.2865680899737248E-3,19.461123931623874,3359328.0700000022,2.7940066597901509E-2,9114968.4000000022,1.0297331365405499E-2,6.4785782430996242E-3,9.898668803418806,3.197587952855639E-3,303148.15999999997,2.0924485536804965E-2,64.775247863247856,87.232158119658123,4.5204999999999993,0.33757165770432318,5.3712993773557295E-3,0.26745952895954106,7234207.7623076942,1739013.96,0.17307908375589509,{"$f":"I887=Comparatives!$D$3","v":false},105,{"$f":"ROW()","v":887},{"$f":"NOT(ISNA(MATCH(BU887,Comparatives!$F:$F,0)))","v":false},{"$f":"BU887='List Box etc'!$G$18","v":false},{"$f":"K887=Assumptions!$F$16","v":false},false]
[null,"Russia",887,"Store 887","Store 887 Russia",13914934.300000001,1495," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",1618317.8461538462,-251287.33999999991,4998983.87,1290972.2,49229.71,1340201.9100000001,-1577422.45,-83710.590000000011,-5876.16,-309687.09999999998,-539767.16,-447890.31999999995,-1460,-26844.829999999998,-12619.31,-143677.24,-394964.5799999999,-87779.650000000009,-30646.610000000004,-1508907.9600000002,1138225.1400000004,-12977322,8913898.2200000007,0,0,0,0,0,4349189.49,0.7809673470068933,1219787.8900000001,0.21903265299310659,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},105,0.25824692248906977,9.8479433581369E-3,0.26809486584720671,0.10797537540364179,361.04826755852844,6.1950009852702319E-2,207.14856187290968,4434106.5999999996,3.2402748278537105E-2,14486229.960000001,9.9181940640682732E-3,2.8741288977193677E-2,20.49940468227425,6.1305678907901742E-3,210954.38,4.21994520258374E-2,141.10660869565217,299.59218729096989,4.9071304347826086,0.21903265299310659,5.3700573352720177E-3,0.32372935945357356,6052424.4461538456,-394964.5799999999,-4.6985220572346401E-2,{"$f":"I888=Comparatives!$D$3","v":false},105,{"$f":"ROW()","v":888},{"$f":"NOT(ISNA(MATCH(BU888,Comparatives!$F:$F,0)))","v":false},{"$f":"BU888='List Box etc'!$G$18","v":false},{"$f":"K888=Assumptions!$F$16","v":false},false]
[null,"Russia",888,"Store 888","Store 888 Russia",113218350.74000001,5524," Brand Type 2"," Brand Type 2"," Classification Type 8"," Classification Type 8",4957402.076923077,263470.68999999989,6458497.9300000006,1557090.87,66113.22,1623204.0899999999,-1359733.4000000001,-160734.71000000002,-21977.019999999997,-36047.640000000058,-450116.25000000006,-452330.23999999987,0,-45290.83,-1964.4099999999944,-128030.04,135440.64999999988,-58518.310000000005,-29618,-2142772.7999999993,1421553.36,-10053463.759999996,5444244.1800000006,0,0,0,0,0,5139014.580000001,0.71689351111112953,2029434.43,0.28310648888887052,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},105,0.24109179671131364,1.0236624787460449E-2,0.25132842149877405,6.9693643147145823E-2,81.48375271542362,5.5814278166068957E-3,6.5256408399710457,5330439.0199999949,2.4018667040299452E-2,12196236.559999995,1.0497503829984751E-2,1.9823500973081519E-2,5.3616944243301958,4.5858960273755167E-3,266508.26000000007,4.1264743426185482E-2,48.245521361332379,81.884547429398964,3.9784612599565525,0.28310648888887052,7.0125949548767597E-3,0.76757817849499199,10287841.096923072,135440.64999999988,9.4788855194473942E-3,{"$f":"I889=Comparatives!$D$3","v":false},105,{"$f":"ROW()","v":889},{"$f":"NOT(ISNA(MATCH(BU889,Comparatives!$F:$F,0)))","v":false},{"$f":"BU889='List Box etc'!$G$18","v":false},{"$f":"K889=Assumptions!$F$16","v":false},false]
[null,"Russia",889,"Store 889","Store 889 Russia",9653935.3599999994,651," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",374488.07692307694,-78231.779999999912,4784353.0900000008,1340938.1700000004,32912.28,1373850.4500000002,-1452082.2300000004,-81833.440000000002,0,-128734.21000000022,-515435.94,-486368.59999999986,0,-24805.750000000004,-5704.5300000000034,-126834.55000000002,-205066.32999999993,-59057.72,-47422.94,-1812858.12,1231357.6200000001,-10340152.109999999,5623714.3600000003,0,0,0,0,0,3935634.0599999996,0.7308970295005397,1449028.7600000002,0.26910297049946019,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},105,0.28027575406229061,6.8791494651160865E-3,0.28715490352740664,0.10773367481537612,791.76027649769583,2.6907338897932426E-2,197.74840245775763,5297938.2499999991,2.3940360195779942E-2,12153010.23,1.0436471919270326E-2,2.6510282082880299E-2,72.846298003072206,9.9120903302728422E-3,171401.44,3.5825416054315502E-2,263.28946236559142,747.10998463901672,0,0.26910297049946019,5.1847657422792763E-3,7.8273503204814021E-2,5672426.3269230761,-205066.32999999993,-2.6029030451963454E-2,{"$f":"I890=Comparatives!$D$3","v":false},105,{"$f":"ROW()","v":890},{"$f":"NOT(ISNA(MATCH(BU890,Comparatives!$F:$F,0)))","v":false},{"$f":"BU890='List Box etc'!$G$18","v":false},{"$f":"K890=Assumptions!$F$16","v":false},false]
[null,"Russia",890,"Store 890","Store 890 Russia",34984554.280000001,1560," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",448848.23076923075,139528.15999999983,5088043.74,1218517.19,66374.84,1284892.0299999998,-1145363.8700000003,-82947.420000000013,0,-22942.590000000167,-397168.24000000005,-283652.03999999992,-10080,-36544.75,-34227.54,-111312.6,28215.559999999827,-64697.330000000009,-44330.18,-1923226.7999999996,1090331.8799999999,-8601039.2799999975,4143896.5899999989,0,0,0,0,0,4605625.1800000006,0.81951139121100658,1014339.63,0.18048860878899345,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},105,0.23948638263868383,1.3045257350716091E-2,0.25253163998939987,7.8059124546755579E-2,254.59502564102567,4.5091180760958175E-3,14.706788461538569,5290037.6099999985,2.1041929794521828E-2,10524266.079999996,1.0576756531416017E-2,2.1877288342650923E-2,28.416782051282052,8.7126177103186622E-3,218417.04000000004,4.2927508323660761E-2,140.01092307692309,181.82823076923071,6.4615384615384617,0.18048860878899345,7.1824755971928809E-3,8.8216268119037586E-2,5738885.8407692295,28215.559999999827,3.5399211212183415E-3,{"$f":"I891=Comparatives!$D$3","v":false},105,{"$f":"ROW()","v":891},{"$f":"NOT(ISNA(MATCH(BU891,Comparatives!$F:$F,0)))","v":false},{"$f":"BU891='List Box etc'!$G$18","v":false},{"$f":"K891=Assumptions!$F$16","v":false},false]
[null,"Russia",891,"Store 891","Store 891 Russia",22045627.780000001,1998," Brand Type 13"," Brand Type 13"," Classification Type 19"," Classification Type 19",1687473.8461538462,112981.17000000007,5476658.79,1214576.77,36120.32,1250697.0899999999,-1134213.7699999998,-116469.68,0,-13144.83999999986,-330096.82999999996,-414015.4800000001,0,-29130.030000000002,-14914.130000000001,-87825.12,25156.050000000079,-50655.72,-35821.440000000002,-1475499.9600000002,787246.38,-6997068.4800000004,3010108.9799999995,0,0,0,0,0,3846234.78,0.6248042415789814,2309668.98,0.3751957584210186,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},105,0.2217733140902868,6.5953205019734307E-3,0.2283686345922602,6.0273397094362337E-2,165.21362862862861,2.4001568299272958E-3,6.5789989989989293,4675213.080000001,1.8785265718840771E-2,8472568.4400000013,1.0365820072384093E-2,1.6036259217091009E-2,17.92864864864865,6.5407470820361266E-3,211169.56,3.8558100494699613E-2,105.69047047047047,207.214954954955,0,0.3751957584210186,5.3189419164088548E-3,0.30812104804393814,6362686.926153847,25156.050000000079,2.8466520842867745E-3,{"$f":"I892=Comparatives!$D$3","v":false},105,{"$f":"ROW()","v":892},{"$f":"NOT(ISNA(MATCH(BU892,Comparatives!$F:$F,0)))","v":false},{"$f":"BU892='List Box etc'!$G$18","v":false},{"$f":"K892=Assumptions!$F$16","v":false},false]
[null,"Russia",892,"Store 892","Store 892 Russia",10732949.809999999,945," Brand Type 13"," Brand Type 13"," Classification Type 21"," Classification Type 21",4306876.769230769,112573.50999999997,5752337.8899999997,1378820.38,59375.97,1438196.3499999999,-1321399.31,-150220.12,0,8991.6699999999346,-467960.17000000004,-394578.3600000001,0,-38859.170000000006,-10843.910000000002,105609.24,218182.74999999997,-83807.16,-33605.360000000001,-2326708.3199999994,834668.52,9950205.3600000013,-2154261.06,0,0,0,0,0,4176545.56,0.64649900213855327,2283705.0300000003,0.35350099786144679,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},105,0.23969739023797157,1.0322058810769894E-2,0.25001944904874146,8.1351300801281695E-2,495.19594708994714,-1.5631331420275687E-3,-9.5149947089946405,-6303904.5000000019,1.6752988564468257E-2,-7623497.0400000019,1.3853122713352557E-2,-1.8359359623778986E-2,35.561227513227514,5.8420351242614507E-3,283730.36,4.9324355666457556E-2,300.24376719576719,417.54323809523822,0,0.35350099786144679,6.755369858845341E-3,0.74871762604869674,-1997027.7307692328,218182.74999999997,-7.8662693351529006E-2,{"$f":"I893=Comparatives!$D$3","v":false},105,{"$f":"ROW()","v":893},{"$f":"NOT(ISNA(MATCH(BU893,Comparatives!$F:$F,0)))","v":false},{"$f":"BU893='List Box etc'!$G$18","v":false},{"$f":"K893=Assumptions!$F$16","v":false},false]
[null,"Russia",893,"Store 893","Store 893 Russia",17480818.079999998,792," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",317682.07692307694,566175.66000000015,6472746.0700000003,1865030.35,48375.61,1913405.96,-1347230.2999999998,-31914.26,0,-82169.549999999756,-530967.12,-413075.20000000001,0,-40127.69,-54779.029999999992,-116806.12000000002,449369.5400000001,-82676.73,-29571.47,-1564185.6000000003,1165502.4000000001,-9547484.4000000004,5735456.46,0,0,0,0,0,5009019.6399999997,0.70628437898704011,2083052.3199999996,0.29371562101295995,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},105,0.28813587460878098,7.473738267628348E-3,0.29560961287640936,8.203119885405917E-2,670.41303030303027,1.2694696981987393E-2,103.74943181818151,4210711.1400000015,2.7740235821543432E-2,11111670,1.0512022045291124E-2,1.8045836919414332E-2,37.337714646464647,4.5686127155610788E-3,209497.70999999996,3.2366125247981485E-2,264.51731060606056,521.55959595959598,0,0.29371562101295995,6.1994846647830879E-3,4.9079953622076344E-2,4528393.2169230785,449369.5400000001,7.1448315837695939E-2,{"$f":"I894=Comparatives!$D$3","v":false},105,{"$f":"ROW()","v":894},{"$f":"NOT(ISNA(MATCH(BU894,Comparatives!$F:$F,0)))","v":false},{"$f":"BU894='List Box etc'!$G$18","v":false},{"$f":"K894=Assumptions!$F$16","v":false},false]
[null,"Russia",894,"Store 894","Store 894 Russia",535387.55999999994,252," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",7938015.461538462,-140323.41000000041,4845421.9700000007,1424074.3399999999,10315.560000000003,1433789.9,-1574113.31,-165026.67000000001,-55432.53,-189766.96000000014,-362836.38,-676621.6100000001,0,-38827.060000000005,-21435.14,-207005.40000000005,-347328.81000000046,-81345.33,-41617.850000000013,-3789898.5599999991,2784450.3000000007,-16083658.800000003,10491779.999999998,0,0,0,0,0,3552857.46,0.64925262168283127,1919369.13,0.35074737831716868,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},105,0.29390099537605385,2.1289291343185124E-3,0.29590609628576886,7.4882307928281419E-2,1439.8269047619049,3.9164176242012648E-2,753.04349206349264,6597327.0600000042,3.1377162010821989E-2,19873557.360000003,1.0416122098836965E-2,4.2721851942236523E-2,165.15019841269847,8.5891074621928139E-3,306634.2,6.3283280981202131E-2,1216.8023809523811,2685.0063888888894,219.97035714285713,0.35074737831716868,8.0131431772907068E-3,1.6382506024626913,14535342.521538466,-347328.81000000046,-1.720473685635111E-2,{"$f":"I895=Comparatives!$D$3","v":false},105,{"$f":"ROW()","v":895},{"$f":"NOT(ISNA(MATCH(BU895,Comparatives!$F:$F,0)))","v":false},{"$f":"BU895='List Box etc'!$G$18","v":false},{"$f":"K895=Assumptions!$F$16","v":false},false]
[null,"Russia",895,"Store 895","Store 895 Russia",636047.1100000001,305," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",0,2768.8199999998287,8221383.9200000009,2071060.03,42103.029999999984,2113163.06,-2097896.4400000004,-127483.13,-10021.960000000003,-231511.69000000038,-517716.27,-829295.68999999983,-5669.04,-63118.839999999989,-16835.8,10322.570000000003,13091.389999999832,-72254.95,-36059.159999999996,-1991699,1283668.6300000001,1526974.7999999998,-239190.11999999988,0,0,0,0,0,5544700.0899999989,0.60650688340234882,3597323.2599999993,0.39349311659765124,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},105,0.25191136311756135,5.1211609152051352E-3,0.2570325240327665,6.297191264119921E-2,1697.430393442623,2.8159698203219338E-2,759.05472131147667,-579754.31000000006,1.7805076774677193E-2,464724.20000000019,-2.2212249760180339E-2,-1.2555757157731665E-3,118.22675409836064,4.3860206932168173E-3,279692.71999999997,3.4020150709614345E-2,917.02531147540969,2719.0022622950814,51.445901639344271,0.39349311659765124,7.677398430020038E-3,0,-579754.31000000006,13091.389999999832,-1.625826774793598E-2,{"$f":"I896=Comparatives!$D$3","v":false},105,{"$f":"ROW()","v":896},{"$f":"NOT(ISNA(MATCH(BU896,Comparatives!$F:$F,0)))","v":false},{"$f":"BU896='List Box etc'!$G$18","v":false},{"$f":"K896=Assumptions!$F$16","v":false},false]
[null,"Russia",896,"Store 896","Store 896 Russia",6537529.2799999984,836.04," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",0,-221699.45999999915,14248928.350000001,3446869.6400000006,79616.899999999994,3526486.5400000005,-3721551.03,-247168.97999999998,-176096.58000000002,-284062.88999999978,-787795.32999999984,-2428706.94,-35653.85,-98368.750000000015,-20009.53,-174070.32,-395769.77999999915,-181922.98,-68618.069999999992,-4391707.9200000009,3099881.04,-11706010.08,6942804.3599999994,0,0,0,0,0,9948116.9400000013,0.61909496861129254,6120689.0500000007,0.3809050313887074,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},105,0.24190378078503008,5.5875710821438711E-3,0.24749135186717394,5.5288040661668411E-2,942.29382565427477,1.9935737132119116E-2,339.77188890483683,6055032.6000000015,2.8748040101386072E-2,16097718,1.081335379337618E-2,1.2216379767254567E-2,82.075104062006602,4.8156653128233317E-3,547470.24,3.8421853668735718E-2,654.83737620209558,2905.0128462752978,253.27786947992922,0.3809050313887074,6.903589349580806E-3,0,6055032.6000000015,-395769.77999999915,-4.7060727897649847E-2,{"$f":"I897=Comparatives!$D$3","v":false},105,{"$f":"ROW()","v":897},{"$f":"NOT(ISNA(MATCH(BU897,Comparatives!$F:$F,0)))","v":false},{"$f":"BU897='List Box etc'!$G$18","v":false},{"$f":"K897=Assumptions!$F$16","v":false},false]
[null,"Russia",897,{"$f":"\"Store \"&C898","v":"Store 897"},{"$f":"D898&\" \"&B898","v":"Store 897 Russia"},14653512.219999999,650," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",3989586.5384615385,-182101.39000000025,3644104.77,968824.92999999993,45276.86,1014101.79,-1196203.1800000002,-91976.73000000001,-6568.7999999999993,-62264.260000000082,-350344.41000000009,-468468.6399999999,0,-27897.990000000005,-11635.76,-98465.51999999996,-280566.91000000021,-51424.280000000006,-32958.5,-1449209.64,793900.56,-7810984.0799999991,3437433.84,0,0,0,0,0,3115906.73,0.76201728859153317,973116.94,0.23798271140846686,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},105,{"$f":"IF(N898,O898/N898)","v":0.26586088796782864},{"$f":"IF(N898,P898/N898)","v":1.2424686681003411E-2},{"$f":"IF(N898,Q898/N898)","v":0.27828557464883208},{"$f":"IFERROR(-V898/N898,FALSE)","v":9.614004868471443E-2},{"$f":"IFERROR(-V898/G898,FALSE)","v":538.99140000000011},{"$f":"IFERROR(-U898/N898,FALSE)","v":1.7086297988078997E-2},{"$f":"IFERROR(-U898/G898,FALSE)","v":95.791169230769356},{"$f":"-SUM(AE898:AL898)","v":5028859.3199999984},{"$f":"IFERROR(-AA898/BA898,FALSE)","v":1.9580090381211935E-2},{"$f":"-(AE898+AG898+AI898+AK898)","v":9260193.7199999988},{"$f":"IFERROR(-AA898/BC898,FALSE)","v":1.0633203038434921E-2},{"$f":"IFERROR(-AA898/N898,FALSE)","v":2.7020496449667104E-2},{"$f":"IFERROR(-AD898/G898,FALSE)","v":50.705384615384617},{"$f":"IFERROR(-AD898/N898,FALSE)","v":9.0443338159017853E-3},{"$f":"-(S898+Y898+Z898+AC898)","v":182934.76},{"$f":"IF(N898,BH898/N898)","v":5.0200192240905307E-2},{"$f":"IF(G898,BH898/G898)","v":281.43809230769233},{"$f":"IF(G898,-W898/G898)","v":720.72098461538451},{"$f":"IF(G898,-SUM(X898,T898)/G898)","v":10.105846153846153},{"$f":"AQ898","v":0.23798271140846686},{"$f":"IF(N898,-Y898/N898)","v":7.6556498127247873E-3},{"$f":"IF(N898,L898/N898)","v":1.0948056629177372},{"$f":"BA898+L898","v":9018445.8584615365},{"$f":"AB898","v":-280566.91000000021},{"$f":"BQ898*(1-0.28)/BP898","v":-2.239944424686726E-2},{"$f":"I898=Comparatives!$D$3","v":false},105,{"$f":"ROW()","v":898},{"$f":"NOT(ISNA(MATCH(BU898,Comparatives!$F:$F,0)))","v":false},{"$f":"BU898='List Box etc'!$G$18","v":false},{"$f":"K898=Assumptions!$F$16","v":false},{"$f":"AR898=H898","v":false}]
[null,"Russia",898,"Store 898","Store 898 Russia",14105109.84,973," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",2039538.2307692308,489374.51999999973,5794823.1500000004,1537136.58,94332.05,1631468.63,-1129260.2500000002,-80710.849999999991,0,-12885.850000000213,-466521.64999999991,-278356.71000000008,-9642.51,-35854.97,-18068.150000000005,-114289.04,375085.47999999975,-72909.22,-55395.499999999993,-1061525.5199999998,859480.14,-11367900.279999997,6868903.6899999995,-150307.43999999997,150307.43999999997,0,0,0,5123947.3999999994,0.78925911323215947,1368150.46,0.21074088676784056,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},105,0.26526030910882931,1.6278676252613505E-2,0.28153898536144278,8.0506624261691209E-2,479.46726618705026,2.2236830471694742E-3,13.243422404933415,4701041.9699999969,2.4311427281301229E-2,12579733.239999996,9.0851719841397865E-3,1.9722610516595313E-2,56.932682425488174,9.5594806892424292E-3,207543.19,3.5815275915711077E-2,213.30235354573483,286.08089414182945,9.9100822199383352,0.21074088676784056,6.1874140197013599E-3,0.35195866689550837,6740580.2007692279,375085.47999999975,4.006502964969999E-2,{"$f":"I899=Comparatives!$D$3","v":false},105,{"$f":"ROW()","v":899},{"$f":"NOT(ISNA(MATCH(BU899,Comparatives!$F:$F,0)))","v":false},{"$f":"BU899='List Box etc'!$G$18","v":false},{"$f":"K899=Assumptions!$F$16","v":false},false]
[null,"Russia",899,"Store 899","Store 899 Russia",7578187.5899999999,450," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",2014899.6153846155,1880556.3399999996,15149601.49,3534334.7299999995,175214.40000000002,3709946.1299999994,-1829389.7899999996,-191701.55,-28240.139999999996,-66507.779999999824,-515007.83999999997,-572675.17000000004,-22005,-83515.200000000012,-18052.950000000004,-141349.72999999998,1739206.6099999996,-175130.98999999996,-28679.339999999997,-1591068.4800000002,1276649.52,-13379320.279999999,6825246.2000000011,-33194.400000000001,33093.990000000005,0,0,0,10732318.869999999,0.63250521363265821,6235634.3400000017,0.36749478636734179,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$f":"AS899+BY900","v":106},0.23329555779622024,1.1565611155887905E-2,0.24488737426188228,3.3994811041065873E-2,1144.4618666666665,4.3900679528699488E-3,147.79506666666629,6868593.4499999993,2.057913763989045E-2,15003583.16,9.4210648544837319E-3,9.3302606074029456E-3,63.731866666666662,1.8930755385830281E-3,468400.68999999994,3.0918350579002586E-2,1040.890422222222,1272.611488888889,111.65586666666667,0.36749478636734179,5.5126994630932706E-3,0.13300017275798423,8883493.0653846152,1739206.6099999996,0.14096130317019434,{"$f":"I900=Comparatives!$D$3","v":true},{"$f":"BT899+BS900","v":106},{"$f":"ROW()","v":900},{"$f":"NOT(ISNA(MATCH(BU900,Comparatives!$F:$F,0)))","v":false},{"$f":"BU900='List Box etc'!$G$18","v":false},{"$f":"K900=Assumptions!$F$16","v":false},true]
[null,"Russia",900,"Store 900","Store 900 Russia",4233447.9499999993,350," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",2234264.153846154,1641296.419999999,14622132.159999998,4116838.419999999,64731.59,4181570.0099999993,-2540273.5900000008,-119140.67,-361.57999999999925,-84821.760000000184,-961090.43,-713903.20000000019,-23944.459999999995,-106975.03999999999,-36196.26,-116461.56000000004,1524834.8599999989,-161322.87,-33259.22,-1622476.9199999997,999013.91999999993,-9487115.4000000004,4924694.22,0,0,0,0,0,10191958.929999998,0.61801720469568211,6299424.8899999987,0.38198279530431789,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},107,0.28154843458889922,4.4269597136509537E-3,0.2859753943025502,6.5728473760423192E-2,2745.9726571428573,5.8009159725718271E-3,242.34788571428624,5185884.1800000006,2.2457416316613538E-2,11109592.32,1.0482973330204077E-2,7.9647454096051645E-3,95.026342857142865,2.2745807270832387E-3,423634.83999999997,2.8972165985401682E-2,1210.385257142857,2039.7234285714292,69.445828571428549,0.38198279530431789,7.3159672494712297E-3,0.15280016138536626,7420148.3338461546,1524834.8599999989,0.14795945442116576,{"$f":"I901=Comparatives!$D$3","v":true},107,{"$f":"ROW()","v":901},{"$f":"NOT(ISNA(MATCH(BU901,Comparatives!$F:$F,0)))","v":false},{"$f":"BU901='List Box etc'!$G$18","v":false},{"$f":"K901=Assumptions!$F$16","v":false},true]
[null,"Russia",901,"Store 901","Store 901 Russia",8810150.9400000013,221.87," Brand Type 15"," Brand Type 15"," Classification Type 27"," Classification Type 27",7874482.230769231,-292442.10999999969,6821970.3600000003,1593530.7000000002,61942.03,1655752.7300000007,-1948194.8399999999,-56294.95,-123900,-43036.069999999963,-490018.36,-980384.87999999989,-1939.46,-67565.83,-19576.469999999998,-276304.44,-568746.5499999997,-80578.94,-34333.5,-7114955.4400000004,2156026.98,-18423332.640000001,5342290.0799999991,0,0,0,0,-3612,5316204.5900000008,0.69752043521080964,2305370.81,0.30247956478919041,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},108,0.23358804215033266,9.0797858582311389E-3,0.24270887186909451,7.1829447233189084E-2,2208.5832244106909,6.308451624524496E-3,193.96975706494777,18039971.020000003,1.5316235247477683E-2,25538288.080000002,1.0819223243721823E-2,4.0502146069130676E-2,154.74602244557624,5.0327835197454592E-3,224016.19,3.2837461639161972E-2,1009.6731870013972,4418.7356560147828,567.17654482354533,0.30247956478919041,9.9041517969890441E-3,1.154282680109626,25914453.250769235,-568746.5499999997,-1.5801896803971521E-2,{"$f":"I902=Comparatives!$D$3","v":true},108,{"$f":"ROW()","v":902},{"$f":"NOT(ISNA(MATCH(BU902,Comparatives!$F:$F,0)))","v":false},{"$f":"BU902='List Box etc'!$G$18","v":false},{"$f":"K902=Assumptions!$F$16","v":false},true]
[null,"Russia",902,"Store 902","Store 902 Russia",2638213.79,50," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",1363051.7692307692,290764.80999999982,5466950.9199999999,1518766.7499999998,87200.500000000015,1605967.2499999998,-1310377.97,-127380.61,-2405.09,-31151.669999999889,-412209.88999999996,-462304.1999999999,0,-39138.83,-14108.58,-140949.72,149815.08999999982,-47172.210000000006,-43526.31,-2005491.12,470707.86,-11452335,2034255.8399999999,0,0,0,0,0,4660217.7700000005,0.76312307837783044,1446553.08,0.23687692162216958,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},108,0.27780874059868088,1.5950481589470721E-2,0.29375922218815159,7.5400327537602979E-2,8244.1977999999999,5.6981799280539161E-3,623.03339999999776,10952862.42,1.2868756549212639E-2,13457826.120000001,1.0473438930120461E-2,2.5782144757209566E-2,870.5261999999999,7.9617158882414104E-3,227800.22999999998,4.1668607114548596E-2,4556.0045999999993,9246.0839999999971,48.101800000000004,0.23687692162216958,7.1591698138018045E-3,0.24932577394178787,12315914.18923077,149815.08999999982,8.7583319551154688E-3,{"$f":"I903=Comparatives!$D$3","v":false},108,{"$f":"ROW()","v":903},{"$f":"NOT(ISNA(MATCH(BU903,Comparatives!$F:$F,0)))","v":false},{"$f":"BU903='List Box etc'!$G$18","v":false},{"$f":"K903=Assumptions!$F$16","v":false},false]
[null,"Russia",903,"Store 903","Store 903 Russia",4728901.0999999996,120," Brand Type 20"," Brand Type 20"," Classification Type 14"," Classification Type 14",0,-219397.8299999999,4185020.2800000003,1030689.2200000002,52925.099999999991,1083614.32,-1301696.4500000002,-134429.94999999998,-47242.80000000001,50568.319999999949,-418514.48,-539660.60999999987,0,-34511.01,1462.9099999999899,-100350.48000000004,-319748.30999999994,-48407.630000000005,-41099.410000000003,-1370363.5199999998,846086.88,-8168152.5199999996,3653018,0,0,0,0,0,3189189.16,0.69519521037558796,1398283.7,0.30480478962441204,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},108,0.24628057955312946,1.264631864579638E-2,0.25892689819892584,0.1000029753738732,3487.6206666666667,-1.2083172031844955E-2,-421.40266666666622,5039411.16,1.9913136041870422E-2,9538516.0399999991,1.0520554725617472E-2,2.3978493122140863E-2,342.49508333333335,9.8205999613459466E-3,215885.68,5.1585336642621951E-2,1799.0473333333332,4497.1717499999986,393.69000000000011,0.30480478962441204,8.2463184622847269E-3,0,5039411.16,-319748.30999999994,-4.5683667375138313E-2,{"$f":"I904=Comparatives!$D$3","v":false},108,{"$f":"ROW()","v":904},{"$f":"NOT(ISNA(MATCH(BU904,Comparatives!$F:$F,0)))","v":false},{"$f":"BU904='List Box etc'!$G$18","v":false},{"$f":"K904=Assumptions!$F$16","v":false},false]
[null,"Russia",904,"Store 904","Store 904 Russia",4591660.12,565," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",7199759.230769231,90935.78,4500560.96,1249971.73,29522.040000000008,1279493.7699999998,-1188557.99,-153087.66,0,-50971.710000000006,-329639.86000000004,-412872.32000000007,0,-43422.52,-4166.0199999999995,-111261.75999999998,-20325.979999999981,-45415.219999999994,-37424.120000000003,-1468091.0400000003,810266.5,-9032031.6399999969,4530917.1000000006,0,0,0,0,0,3797256.8499999996,0.76577664372523169,1161443.42,0.23422335627476834,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},108,0.27773687349409881,6.5596356237334489E-3,0.28429650911783222,7.3244171766534638E-2,583.43338053097352,1.1325634838195816E-2,90.215415929203544,5158939.0799999973,2.1566790821650882E-2,10500122.679999998,1.0596234290854972E-2,2.472175379666449E-2,66.237380530973454,8.3154345275216549E-3,246091.41999999998,5.4680165914250831E-2,435.56003539823007,730.74746902654874,0,0.23422335627476834,9.648246159963134E-3,1.5997470748111433,12358698.310769228,-20325.979999999981,-1.1841623795644783E-3,{"$f":"I905=Comparatives!$D$3","v":false},108,{"$f":"ROW()","v":905},{"$f":"NOT(ISNA(MATCH(BU905,Comparatives!$F:$F,0)))","v":false},{"$f":"BU905='List Box etc'!$G$18","v":false},{"$f":"K905=Assumptions!$F$16","v":false},false]
[null,"Russia",905,"Store 905","Store 905 Russia",10916520.319999998,390," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",4250025.076923077,-161121.36999999988,5363267.2799999993,1423190.71,18149.769999999993,1441122.4800000002,-1598712.7700000003,-160001.41000000003,-71671.679999999993,5361.1800000000521,-452523.45000000007,-630000,-6708.3600000000006,-31101.48,-7506.170000000001,-103629.61,-264750.97999999986,-44001.14,-30808.400000000001,-2392675.36,411840.36,-7192310.5199999977,2077699.11,0,0,0,0,0,4387808.5600000005,0.7204892391862926,1702231.8200000003,0.27951076081370746,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},108,0.26535890077810931,3.384088290300534E-3,0.26870234220361294,8.4374584814650544E-2,1160.3165384615386,-9.9961081932132471E-4,-13.746615384615518,7095446.4099999974,1.4605086700950792E-2,9584985.8799999971,1.0811660162821235E-2,1.9322104342336638E-2,78.995897435897433,5.7443342633485169E-3,242610.20000000007,4.5235522925495542E-2,622.07743589743609,1615.3846153846155,200.97446153846153,0.27951076081370746,5.7989800575443265E-3,0.79243208571232671,11345471.486923074,-264750.97999999986,-1.6801479411385555E-2,{"$f":"I906=Comparatives!$D$3","v":false},108,{"$f":"ROW()","v":906},{"$f":"NOT(ISNA(MATCH(BU906,Comparatives!$F:$F,0)))","v":false},{"$f":"BU906='List Box etc'!$G$18","v":false},{"$f":"K906=Assumptions!$F$16","v":false},false]
[null,"Russia",906,"Store 906","Store 906 Russia",4857166.3900000006,216," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",3002924.153846154,523451.27000000025,8654987.1400000006,2342666.41,26521.890000000003,2369188.2999999998,-1844859.93,-199699.16999999998,-1984.44,-294704.75999999995,-460845.88,-581429.82999999996,0,-86572.53,-19423.72,-2778,520673.27000000025,-92390.37,-33981,0,0,-276588,88767.479999999981,0,0,0,0,0,6868945.169999999,0.71422329726943756,2748418.4699999993,0.28577670273056244,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},108,0.2706724310626763,3.0643477073959004E-3,0.27373677877007219,5.3246281311054605E-2,2133.5457407407407,3.4050282829189732E-2,1364.3738888888886,187820.52000000002,1.4790716158170576E-2,276588,1.004381968848974E-2,3.209710141753024E-4,157.31944444444446,3.9261756777145248E-3,398085.78999999992,4.59949603114026E-2,1842.9897685185181,2691.8047685185184,9.1872222222222231,0.28577670273056244,1.000261798193729E-2,0.34695882330867955,3190744.673846154,520673.27000000025,0.11749130460762017,{"$f":"I907=Comparatives!$D$3","v":false},108,{"$f":"ROW()","v":907},{"$f":"NOT(ISNA(MATCH(BU907,Comparatives!$F:$F,0)))","v":false},{"$f":"BU907='List Box etc'!$G$18","v":false},{"$f":"K907=Assumptions!$F$16","v":false},false]
[null,"Rwanda ",907,"Store 907","Store 907 Rwanda ",17056627.719999999,942," Brand Type 4"," Brand Type 4"," Classification Type 7"," Classification Type 7",12838871.538461538,583953.74999999988,7239417.7399999993,2010562.8399999999,102937.93999999999,2113500.7799999998,-1529547.03,-195053.49000000002,-11255.099999999999,-40067.339999999953,-526225.95000000007,-482008.68,0,-42625.87,-7676.2899999999991,-104894.39999999998,479059.34999999986,-80059.399999999994,-39270.199999999997,-611292,456989.28000000009,-9371298.8400000017,5942613.3600000003,0,0,0,0,0,5575648.580000001,0.68955019139253815,2510272.7199999997,0.31044980860746191,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},108,0.27772438505530972,1.4219091050822549E-2,0.29194347610613225,7.2688988106383273E-2,558.62627388535043,5.5346080912855233E-3,42.534331210191034,3582988.200000002,2.9275675538088547E-2,9982590.8400000017,1.0507733080643818E-2,1.4489342066893902E-2,41.688110403397026,5.424497025916894E-3,325415.05000000005,4.4950445144501368E-2,345.45122080679408,511.6864968152866,11.948089171974521,0.31044980860746191,5.8880246355282164E-3,1.7734674250834901,16421859.738461539,479059.34999999986,2.1003877605418737E-2,{"$f":"I908=Comparatives!$D$3","v":false},108,{"$f":"ROW()","v":908},{"$f":"NOT(ISNA(MATCH(BU908,Comparatives!$F:$F,0)))","v":false},{"$f":"BU908='List Box etc'!$G$18","v":false},{"$f":"K908=Assumptions!$F$16","v":false},false]
[null,"Rwanda ",908,"Store 908","Store 908 Rwanda ",26457852.460000001,81," Brand Type 5"," Brand Type 5"," Classification Type 10"," Classification Type 10",1151492.4615384615,194092.74000000022,5741672.54,1478420.4100000001,225627.26,1704047.67,-1509429.49,-66957.2,-19755.66,-47762.05,-459869.23999999993,-668549.09000000008,0,-34513.610000000008,-9646.1399999999976,-299182.68000000005,-105089.93999999981,-62158.97,-42613.340000000004,-3991928.4000000008,2093602.3200000003,-24159435.84,9350756.5799999982,0,0,0,0,0,4155993.0100000007,0.64532166787305223,2284195.2200000002,0.35467833212694777,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},108,0.2574895032240902,3.9296434693574495E-2,0.29678593791766467,8.0093254499672306E-2,5677.398024691357,8.3184907650619873E-3,589.65493827160492,16707005.340000004,1.7907618625325705E-2,28151364.240000002,1.0627644097435756E-2,5.2107234941684788E-2,526.09061728395068,7.4217642512925345E-3,173275.91999999998,3.0178648955135289E-2,2139.2088888888889,8253.6924691358035,243.89703703703702,0.35467833212694777,6.0110725158143566E-3,0.20055000585917454,17858497.801538464,-105089.93999999981,-4.2369048976494275E-3,{"$f":"I909=Comparatives!$D$3","v":false},108,{"$f":"ROW()","v":909},{"$f":"NOT(ISNA(MATCH(BU909,Comparatives!$F:$F,0)))","v":false},{"$f":"BU909='List Box etc'!$G$18","v":false},{"$f":"K909=Assumptions!$F$16","v":false},false]
[null,"Rwanda ",909,"Store 909","Store 909 Rwanda ",13945127.720000001,960," Brand Type 4"," Brand Type 4"," Classification Type 7"," Classification Type 7",2002871.6923076923,-107208.60999999978,5406579.54,1464883.5099999998,102731.73999999999,1567615.25,-1674823.8599999999,-126991.94,-117639.12999999999,27189.480000000211,-457951.61000000004,-819954.39999999991,-6600,-37051.009999999995,-16806.07,-155990.99000000002,-263199.5999999998,-47619.69,-44256,-3381777.8399999994,1206488.6400000001,-11204921.579999998,6840807.4800000014,0,0,0,0,-60249.49,3836241.99,0.65814593405428312,1992620.26,0.34185406594571693,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},108,0.2709445961466424,1.9001244546565939E-2,0.28994584069320839,8.4702649172530259E-2,477.03292708333339,-5.0289614346449088E-3,-28.322375000000218,6539403.2999999961,2.3854009738166801E-2,14586699.419999998,1.0694056654524525E-2,2.8852066051357865E-2,46.1,8.1855819696310256E-3,228468.71000000002,4.2257532384328896E-2,237.98823958333335,854.11916666666662,129.41576041666664,0.34185406594571693,6.8529482875230195E-3,0.37045079564439226,8542274.992307689,-263199.5999999998,-2.2184220499884139E-2,{"$f":"I910=Comparatives!$D$3","v":false},108,{"$f":"ROW()","v":910},{"$f":"NOT(ISNA(MATCH(BU910,Comparatives!$F:$F,0)))","v":false},{"$f":"BU910='List Box etc'!$G$18","v":false},{"$f":"K910=Assumptions!$F$16","v":false},false]
[null,"Rwanda ",910,"Store 910","Store 910 Rwanda ",5678279.2000000011,120.24," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",5568055.076923077,660901.64,6095416.7000000002,1735670.58,-6516.3400000000056,1729154.24,-1068252.5999999999,-73947.69,0,-58262.78000000005,-471379.51,-209054.72999999998,-11938.799999999997,-46188.130000000005,-7139.5399999999972,-116201.29,544700.35,-49141.200000000004,-27963.350000000002,-1563056.76,1132305.5399999998,-9438521.040000001,5860319.0900000008,-28656,28656,0,0,0,4968964.0999999996,0.73191579255775197,1820019.2099999997,0.26808420744224803,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},108,0.28475011068562384,-1.0690557054122329E-3,0.28368105498021162,7.7333434808484869E-2,3920.3219394544249,9.5584572585496984E-3,484.55405854956797,4008953.1700000009,2.8985444596749923E-2,11030233.800000001,1.0534798455496019E-2,1.9063715529079414E-2,232.56279108449769,4.5876026818642279E-3,176416.56,2.8942493792097922E-2,1467.2035928143714,1738.6454590818362,99.291417165668648,0.26808420744224803,7.5775180390866472E-3,0.91348226888623985,9577008.2469230779,544700.35,4.0950601888225566E-2,{"$f":"I911=Comparatives!$D$3","v":false},108,{"$f":"ROW()","v":911},{"$f":"NOT(ISNA(MATCH(BU911,Comparatives!$F:$F,0)))","v":false},{"$f":"BU911='List Box etc'!$G$18","v":false},{"$f":"K911=Assumptions!$F$16","v":false},false]
[null,"Rwanda ",911,"Store 911","Store 911 Rwanda ",20053051.02,1410," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",1936642.8461538462,-89507.620000000155,4736139.3499999996,1187630.3499999999,48126.540000000008,1235756.8899999997,-1325264.5099999998,-86237.28,-20467.000000000004,112351.36000000003,-428316.61999999994,-650709.1,-11540,-37822.379999999997,-14611.080000000004,-118459.68000000001,-207967.30000000016,-55044.17,-24153.360000000001,-853271.15999999968,529703.03999999992,-10421379.32,5529257.7000000002,0,0,0,0,0,3258215.17,0.6167536991013659,2024631.41,0.38324630089863404,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},108,0.25075916526822634,1.0161554895972393E-2,0.26092072016419865,9.0435814562761965E-2,303.77065248226944,-2.3722139847933324E-2,-79.681815602836906,5215689.7399999993,2.2712179194922747E-2,11274650.48,1.0506727477728427E-2,2.501186541312388E-2,17.13004255319149,5.0997992700531503E-3,193714.91000000003,4.0901438003508081E-2,137.38646099290781,461.49581560283684,22.700000000000003,0.38324630089863404,7.9859094517563123E-3,0.40890748836472607,7152332.5861538453,-207967.30000000016,-2.0935331823057832E-2,{"$f":"I912=Comparatives!$D$3","v":false},108,{"$f":"ROW()","v":912},{"$f":"NOT(ISNA(MATCH(BU912,Comparatives!$F:$F,0)))","v":false},{"$f":"BU912='List Box etc'!$G$18","v":false},{"$f":"K912=Assumptions!$F$16","v":false},false]
[null,"Rwanda ",912,"Store 912","Store 912 Rwanda ",17935252.600000001,894," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",319942,927234.3899999999,6972210.1400000006,1776169.0499999996,458117.53,2234286.5799999996,-1307052.1900000002,-91970.15,0,-319.27999999992426,-499496.86999999994,-496392.57999999996,0,-41272.18,24600.359999999961,-195715.19999999998,731519.19,-43026.26,-40401.339999999997,-2783443.6800000011,949918.62000000011,-15618457.010000002,4331892.12,0,0,0,0,0,5504159.1500000004,0.70889784260392419,2260230.61,0.29110215739607587,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},108,0.25474978727477071,6.5706213783166323E-2,0.32045600105793703,7.1641109486123414E-2,558.72133109619676,4.5793226765813491E-5,0.35713646532430005,13120089.950000003,1.4917214801564676E-2,18401900.690000001,1.0635597012343184E-2,2.807075462014115E-2,45.191655480984338,5.7946245435453831E-3,151668.23000000004,2.1753249967305207E-2,169.65126398210296,555.24897091722585,0,0.29110215739607587,5.9195261145700345E-3,4.5888175137532496E-2,13440031.950000003,731519.19,3.9188434875707258E-2,{"$f":"I913=Comparatives!$D$3","v":false},108,{"$f":"ROW()","v":913},{"$f":"NOT(ISNA(MATCH(BU913,Comparatives!$F:$F,0)))","v":false},{"$f":"BU913='List Box etc'!$G$18","v":false},{"$f":"K913=Assumptions!$F$16","v":false},false]
[null,"Rwanda ",913,"Store 913","Store 913 Rwanda ",26187969.799999997,2261," Brand Type 13"," Brand Type 13"," Classification Type 19"," Classification Type 19",447724.76923076925,130251.44999999984,5034838.8800000008,1521717.64,43954.68,1565672.3199999998,-1435420.8699999996,-160218.80000000002,-1700.53,-25592.649999999987,-411748.28,-581945.60999999987,-6763.3199999999988,-42337.47,-2031.7299999999993,-130256.39999999998,-4.9500000001426088,-41680.720000000001,-37132.370000000003,-1878547.6800000006,1103321.4000000001,-10505782.199999997,5581675.7999999998,0,0,0,0,0,4205720.67,0.74281315380144963,1456161.6600000001,0.25718684619855037,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},108,0.30223760407602152,8.7301065729436002E-3,0.31096771064896511,8.1779832446197354E-2,182.10892525431225,5.0831120141028195E-3,11.319172932330821,5699332.6799999988,2.2854675681083424E-2,12384329.879999999,1.0517839985056987E-2,2.5871016551774931E-2,16.422985404688191,7.3750860524061093E-3,246268.72000000003,4.8912929662607192E-2,108.92026536930562,257.38417072091988,3.7434099955771778,0.25718684619855037,8.4089026499294846E-3,8.8925341982496409E-2,6147057.4492307678,-4.9500000001426088,-5.7978960332454207E-7,{"$f":"I914=Comparatives!$D$3","v":false},108,{"$f":"ROW()","v":914},{"$f":"NOT(ISNA(MATCH(BU914,Comparatives!$F:$F,0)))","v":false},{"$f":"BU914='List Box etc'!$G$18","v":false},{"$f":"K914=Assumptions!$F$16","v":false},false]
[null,"Rwanda ",914,"Store 914","Store 914 Rwanda ",30996977.679999992,1500," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",1225190.5384615385,-167504.59999999992,4435523.38,1180071.23,66965.180000000008,1247036.4100000001,-1414541.0099999998,-123865.56,-27834.80999999999,-105385.8499999999,-457393.73999999993,-563406.16,0,-29812.82,-5559.0599999999977,-110130.96,-277635.55999999994,-62770.33,-42769.08,-1525847.1599999995,808095.17999999993,-8828818.0800000001,3980510.9399999995,0,0,0,0,0,3643984.8400000003,0.72965715059964187,1350120.73,0.27034284940035819,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},108,0.26605005292520856,1.5097469737607382E-2,0.28114752266281601,0.10312057919983277,304.92915999999997,2.3759507271495863E-2,70.257233333333275,5566059.1199999992,1.9786164254755531E-2,10354665.24,1.0635878364716696E-2,2.4829304360469859E-2,28.512720000000002,9.6423976013401153E-3,222007.77000000002,5.0052215033076893E-2,148.00518000000002,375.60410666666667,18.556539999999995,0.27034284940035819,6.7213759112233562E-3,0.27622231549629178,6791249.6584615372,-277635.55999999994,-2.9434583214142059E-2,{"$f":"I915=Comparatives!$D$3","v":false},108,{"$f":"ROW()","v":915},{"$f":"NOT(ISNA(MATCH(BU915,Comparatives!$F:$F,0)))","v":false},{"$f":"BU915='List Box etc'!$G$18","v":false},{"$f":"K915=Assumptions!$F$16","v":false},false]
[null,"Rwanda ",915,"Store 915","Store 915 Rwanda ",37831485.430000007,868," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",199703.23076923078,1315640.53,9605819.0699999984,2646705.36,-36379.669999999976,2610325.69,-1294685.1599999997,-77929.459999999992,0,-28453.769999999888,-365363.05999999994,-529146.81000000006,0,-56998.170000000013,-2665.4900000000011,-105339.77999999997,1210300.75,-50253.810000000005,-44407.659999999996,-993825.95999999985,627543.36,-9099561.3100000005,4291574.46,0,0,0,0,0,7356691.0899999999,0.6872130970937701,3348417.8800000004,0.31278690290622985,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},108,0.27553146074403423,-3.787253302908607E-3,0.2717442074411256,3.803559668753994E-2,420.92518433179714,2.9621388652701212E-3,32.780841013824755,5174269.45,2.0358387018287183E-2,10093387.27,1.0436514242656219E-2,1.0966246525399107E-2,51.160898617511513,4.6229956733923787E-3,187846.93,1.9555534893080182E-2,216.41351382488477,609.61614055299549,0,0.31278690290622985,5.9337126365425104E-3,2.0789818058610469E-2,5373972.6807692312,1210300.75,0.16215499999067082,{"$f":"I916=Comparatives!$D$3","v":false},108,{"$f":"ROW()","v":916},{"$f":"NOT(ISNA(MATCH(BU916,Comparatives!$F:$F,0)))","v":false},{"$f":"BU916='List Box etc'!$G$18","v":false},{"$f":"K916=Assumptions!$F$16","v":false},false]
[null,"Rwanda ",916,"Store 916","Store 916 Rwanda ",28598637.719999999,1303," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",2304083.5384615385,-78128.379999999917,4665648.37,1159020.9700000002,-3943.3700000000017,1155077.6000000001,-1233205.98,-180000,0,6246.5899999998928,-397816.12000000011,-489391.60000000003,0,-27245.02,-3448.5499999999988,-98289.12,-176417.49999999991,-28225.329999999998,-30676.430000000004,-461307.96000000014,250777.26,-8923019.1599999983,4057456.2600000002,0,0,0,0,0,4004748.6399999997,0.7624230880282945,1247910.5499999998,0.2375769119717055,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},108,0.24841584236233391,-8.4519228353250328E-4,0.24757065007880139,8.5264916781544797E-2,305.30784343821961,-1.3388471450539023E-3,-4.7940061396775846,5076093.5999999978,1.9363141767125815E-2,9384327.1199999992,1.0473752539009958E-2,2.106655114260143E-2,23.542924021488876,6.5749554118241455E-3,238918.89999999997,5.1208081075342582E-2,183.36062931696083,375.5883346124329,0,0.2375769119717055,5.8394927862941374E-3,0.49383994586405972,7380177.1384615358,-176417.49999999991,-1.7211050306372256E-2,{"$f":"I917=Comparatives!$D$3","v":false},108,{"$f":"ROW()","v":917},{"$f":"NOT(ISNA(MATCH(BU917,Comparatives!$F:$F,0)))","v":false},{"$f":"BU917='List Box etc'!$G$18","v":false},{"$f":"K917=Assumptions!$F$16","v":false},false]
[null,"Rwanda ",917,"Store 917","Store 917 Rwanda ",4112148.24,900," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",2120741,-190844.72999999986,4493921.41,1298433.0499999998,27845.140000000003,1326278.1899999997,-1506684.7599999998,-277686.21000000002,-8773.4,-33480.709999999992,-386445.35,-691243.83999999985,0,-44530.8,-26568.089999999993,-109665.24000000003,-300509.96999999991,-33208.79,-48252.5,-2461475.4,1198462.9200000002,-7993164.9600000009,3032963.6999999997,0,0,0,0,0,3166884.1699999995,0.63174123824542794,1846060.9699999997,0.36825876175457212,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},108,0.28893096508334348,6.1961786732714587E-3,0.29512714375661492,8.5992903467352791E-2,429.38372222222222,7.4502215204515542E-3,37.20078888888888,6223213.7400000021,1.7621962635659048E-2,10454640.360000001,1.0489623384806707E-2,2.4403016874298217E-2,53.613888888888887,1.0737281674002393E-2,381993.88999999996,8.5002352099432896E-2,424.43765555555552,768.04871111111095,9.7482222222222212,0.36825876175457212,9.9091185486485846E-3,0.4719132371297966,8343954.7400000021,-300509.96999999991,-2.5931010550999209E-2,{"$f":"I918=Comparatives!$D$3","v":false},108,{"$f":"ROW()","v":918},{"$f":"NOT(ISNA(MATCH(BU918,Comparatives!$F:$F,0)))","v":false},{"$f":"BU918='List Box etc'!$G$18","v":false},{"$f":"K918=Assumptions!$F$16","v":false},false]
[null,"Rwanda ",918,"Store 918","Store 918 Rwanda ",13831946,1200," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",3122081.153846154,1751053.9999999995,12899765.580000002,3051346.3499999996,38285.579999999994,3089631.9299999997,-1338577.93,-114019.81999999998,-3274,36329.230000000105,-459184.23,-436318.59000000008,-6724.2000000000016,-48109.700000000004,-8633.2900000000009,-104664.22000000002,1646389.7799999996,-39220.99,-45869.490000000005,-1425461.64,1089000.54,-8442173.1599999983,5131026.540000001,0,0,0,0,0,13019009.290000003,0.89097251747580375,1593124.1199999999,0.10902748252419628,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},108,0.2365427752215013,2.9679283520747507E-3,0.23951070357357604,3.5596323603889854E-2,382.653525,-2.8162705573755165E-3,-30.274358333333421,3647607.7199999969,2.8693935322628417E-2,9867634.7999999989,1.0606819376817636E-2,8.1136528684112724E-3,38.224575000000002,3.5558390356423826E-3,209983.8,1.6278109760813186E-2,174.98649999999998,363.59882500000009,8.3318333333333339,0.10902748252419628,3.7295018813822503E-3,0.24202619299428801,6769688.8738461509,1646389.7799999996,0.17510415377871313,{"$f":"I919=Comparatives!$D$3","v":false},108,{"$f":"ROW()","v":919},{"$f":"NOT(ISNA(MATCH(BU919,Comparatives!$F:$F,0)))","v":false},{"$f":"BU919='List Box etc'!$G$18","v":false},{"$f":"K919=Assumptions!$F$16","v":false},false]
[null,"Rwanda ",919,"Store 919","Store 919 Rwanda ",566789.70000000007,261.27," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",0,1372159.65,11456204.279999999,3501494.29,-38203.820000000007,3463290.4699999997,-2090644.1500000001,-98037.190000000017,-61835.760000000009,-94417.280000000057,-748574.05999999982,-717277.95000000019,-34603.46,-54564.05,-3493.1399999999985,-157647.12,1214512.5299999998,-52818.22,-47420.66,-722697.12,526002.48,-14504241.469999999,7207312.0700000003,0,0,0,0,0,7578158.3699999982,0.5857806631176341,5358694.6999999993,0.41421933688236601,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},108,0.3056417469888203,-3.3347711917720807E-3,0.30230697579704818,6.5342240911926183E-2,2865.1359130401497,8.2415848820740524E-3,361.37819114326203,7493624.0399999991,2.1037500568283116E-2,15226938.589999998,1.0353172377245401E-2,1.3760850989294684E-2,181.5005932560187,4.1392994434278725E-3,208912.6,1.823576071916902E-2,799.6042408236691,2745.3513606613856,369.11708194587976,0.41421933688236601,4.7628384294139004E-3,0,7493624.0399999991,1214512.5299999998,0.11669240636203575,{"$f":"I920=Comparatives!$D$3","v":false},108,{"$f":"ROW()","v":920},{"$f":"NOT(ISNA(MATCH(BU920,Comparatives!$F:$F,0)))","v":false},{"$f":"BU920='List Box etc'!$G$18","v":false},{"$f":"K920=Assumptions!$F$16","v":false},false]
[null,"Rwanda ",920,"Store 920","Store 920 Rwanda ",14098958.9,833," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",4005739.230769231,307505.67999999993,5923055.8800000008,1795930,-4576.4600000000037,1791353.5399999998,-1483847.8599999999,-135416.6,-38934.6,-64013.840000000077,-494973.55000000005,-510231.18,0,-47684.329999999994,2907.1699999999983,-105834.35999999999,201671.31999999992,-50151.140000000014,-37974,-1452443.64,911523.05999999994,-8690638.3800000027,4230738.18,0,0,0,0,0,4872512.1900000004,0.7350570464692775,1756241.61,0.26494295353072245,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},108,0.30321003826153331,-7.7265183593034129E-4,0.30243738642560292,8.3567259878696259E-2,594.20594237695082,1.0807569824919509E-2,76.847346938775601,5000820.7800000031,2.1163397901254107E-2,10143082.020000003,1.0434142185907313E-2,1.7868202182147904E-2,45.58703481392557,6.4112175825023609E-3,230344.90000000002,3.8889536865216942E-2,276.52448979591838,612.52242496998804,46.740216086434572,0.26494295353072245,8.0506297705231159E-3,0.67629603905901869,9006560.0107692331,201671.31999999992,1.6121954467230425E-2,{"$f":"I921=Comparatives!$D$3","v":false},108,{"$f":"ROW()","v":921},{"$f":"NOT(ISNA(MATCH(BU921,Comparatives!$F:$F,0)))","v":false},{"$f":"BU921='List Box etc'!$G$18","v":false},{"$f":"K921=Assumptions!$F$16","v":false},false]
[null,"Rwanda ",921,"Store 921","Store 921 Rwanda ",6650225.8999999994,659," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",5609482.538461538,-68817.210000000108,4584458.87,1323772.7099999997,-5072.2000000000016,1318700.5099999998,-1370386.4900000002,-142410.28,-23226.73,-80253.080000000031,-290720.08,-561987.46,0,-97125.01999999999,-3261.9500000000048,-86228.000000000029,-155045.21000000014,-43542.67,-25801.72,-5156148.3600000013,5064689.8100000005,-22028330.670000006,18479576.129999999,-17004,17004,0,0,0,3055286.9099999997,0.59959639667574149,2040285.59,0.40040360332425851,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},108,0.28875222737029371,-1.1063901201495568E-3,0.28764583725014414,6.3414262892056442E-2,441.1533839150228,1.7505464063635505E-2,121.78009104704101,3640213.0900000073,2.3687624286851804E-2,27201483.030000009,3.1699742218062438E-3,1.880876291949371E-2,39.152837632776937,5.6280840840000823E-3,286339.92,6.2458826247469415E-2,434.50670713201816,852.78825493171462,35.245417298937781,0.40040360332425851,2.118571084486575E-2,1.2235866211319151,9249695.6284615453,-155045.21000000014,-1.2068781037129906E-2,{"$f":"I922=Comparatives!$D$3","v":false},108,{"$f":"ROW()","v":922},{"$f":"NOT(ISNA(MATCH(BU922,Comparatives!$F:$F,0)))","v":false},{"$f":"BU922='List Box etc'!$G$18","v":false},{"$f":"K922=Assumptions!$F$16","v":false},false]
[null,"Rwanda ",922,"Store 922","Store 922 Rwanda ",6859945.75,452," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",4518482.923076923,-58790.019999999888,5213819.09,1472591.4600000002,77960.510000000024,1550551.9700000004,-1609341.99,-94720.72,-3779.6999999999994,-52792.329999999994,-552827.26,-702759.32000000007,0,-45156.380000000005,-1368.9299999999994,-97724.76,-156514.77999999988,-35374.39,-34960.990000000005,-659388,420912.72,-8628002.5199999996,4004661.66,0,0,0,0,0,3946800.3200000008,0.67408577926326829,1908241.3400000003,0.32591422073673171,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},109,0.28244007599427473,1.4952668793116875E-2,0.29739274478739164,0.10603115498585511,1223.0691592920355,1.0125462561839674E-2,116.79719026548672,4861816.1399999987,2.0100463938975698E-2,9287390.5199999996,1.0522305462395911E-2,1.8743412134769717E-2,77.347323008849571,6.7054474649982541E-3,176620.41999999998,3.3875440814345556E-2,390.75314159292031,1554.7772566371682,8.3621681415929192,0.32591422073673171,8.6609027318590767E-3,0.86663592370193332,9380299.0630769208,-156514.77999999988,-1.2013544647374514E-2,{"$f":"I923=Comparatives!$D$3","v":true},109,{"$f":"ROW()","v":923},{"$f":"NOT(ISNA(MATCH(BU923,Comparatives!$F:$F,0)))","v":false},{"$f":"BU923='List Box etc'!$G$18","v":false},{"$f":"K923=Assumptions!$F$16","v":false},true]
[null,"Rwanda ",923,"Store 923","Store 923 Rwanda ",13511093.93,550," Brand Type 15"," Brand Type 15"," Classification Type 25"," Classification Type 25",3565594.846153846,591844.41999999993,7092645.5999999996,1957870.9100000001,76654.820000000007,2034525.7300000002,-1442681.31,-202136.95,-41342,-4724.7899999999709,-439053.88,-497346.15,0,-45319.25,-6719.5600000000095,-99973.079999999973,491871.33999999997,-45795.07,-45262.58,-1553919.4800000002,875955.17999999993,-8076721.9799999995,3633419.3400000003,0,0,0,0,0,5664675.4700000007,0.71314615528504943,2278542.66,0.28685384471495057,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},110,0.27604239946797854,1.0807648418243259E-2,0.28685004788622182,6.1902695377871415E-2,798.27978181818185,6.6615340261749029E-4,8.5905272727272202,5121266.9399999995,1.9521161691290395E-2,9630641.459999999,1.0380729094238338E-2,1.4095315857879601E-2,82.295600000000007,6.3816215489464192E-3,299970.83,4.229322130517843E-2,545.40150909090914,904.2657272727273,75.167272727272731,0.28685384471495057,6.3896115153420328E-3,0.50271718724446712,8686861.7861538455,491871.33999999997,4.076815926373805E-2,{"$f":"I924=Comparatives!$D$3","v":true},110,{"$f":"ROW()","v":924},{"$f":"NOT(ISNA(MATCH(BU924,Comparatives!$F:$F,0)))","v":false},{"$f":"BU924='List Box etc'!$G$18","v":false},{"$f":"K924=Assumptions!$F$16","v":false},true]
[null,"Rwanda ",924,"Store 924","Store 924 Rwanda ",4122448.7799999993,350," Brand Type 15"," Brand Type 15"," Classification Type 25"," Classification Type 25",92255905.307692304,871894.38,6935038.7499999991,2036754.67,2034.6499999999942,2038789.3200000003,-1147527.0900000003,-168712.46,0,-68227.290000000212,-389935.0400000001,-279189.27999999991,-6776.85,-32507.989999999998,53835.72,-215020.92000000004,656873.46,-24223.899999999998,-55642.48000000001,-4079334.7999999993,1069110.29,-16129988.780000001,3464934.0999999996,0,0,0,0,0,6086884.7399999993,0.7796508454514155,1720308.4100000001,0.2203491545485845,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},111,0.29369045270294997,2.9338696917879432E-4,0.29398383967212882,5.6226800463083232E-2,1114.1001142857147,9.8380546179356564E-3,194.93511428571489,15675279.189999999,1.3717198742920766E-2,20209323.580000002,1.0639689109277947E-2,3.1005006280606588E-2,158.97851428571431,8.023384151963105E-3,171608.62999999998,2.4745158056975528E-2,490.31037142857139,797.68365714285687,19.362428571428573,0.2203491545485845,4.6874994029413326E-3,13.30286803483143,107931184.4976923,656873.46,4.3819484924684784E-3,{"$f":"I925=Comparatives!$D$3","v":true},111,{"$f":"ROW()","v":925},{"$f":"NOT(ISNA(MATCH(BU925,Comparatives!$F:$F,0)))","v":false},{"$f":"BU925='List Box etc'!$G$18","v":false},{"$f":"K925=Assumptions!$F$16","v":false},true]
[null,"Rwanda ",925,"Store 925","Store 925 Rwanda ",1605884.3600000003,64," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",3138175.769230769,966750.64999999956,6283849.3999999994,1871634.6699999995,43722.07,1915356.7399999995,-948606.0900000002,-103688.87,-774.68000000000006,732.41999999986911,-358875.99000000011,-178489.13999999996,0,-45706.679999999993,-8600.269999999995,40289.880000000019,1007040.5299999996,-35210.39,-37381.229999999996,-1965477,639199.14000000013,3849212.2799999993,409674.05999999994,-19680,8362.9800000000014,0,0,0,4404401.8599999994,0.62299915022267172,2665273.6900000004,0.37700084977732823,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},111,0.29784842870359046,6.9578481623063732E-3,0.30480627686589684,5.7110851510858957E-2,5607.4373437500017,-1.1655594419558642E-4,-11.444062499997955,-2921291.4599999995,1.3791804259065621E-2,-1864055.2799999993,2.1614101487376507E-2,-6.4116558872337115E-3,584.08171874999994,5.9487787851822162E-3,193206.20999999996,3.0746473650371059E-2,3018.8470312499994,2788.8928124999993,12.104375000000001,0.37700084977732823,7.2736752729942889E-3,0.49940340219337043,216884.30923076952,1007040.5299999996,3.343114973008539,{"$f":"I926=Comparatives!$D$3","v":false},111,{"$f":"ROW()","v":926},{"$f":"NOT(ISNA(MATCH(BU926,Comparatives!$F:$F,0)))","v":false},{"$f":"BU926='List Box etc'!$G$18","v":false},{"$f":"K926=Assumptions!$F$16","v":false},false]
[null,"Rwanda ",926,"Store 926","Store 926 Rwanda ",17612494.5,746," Brand Type 21"," Brand Type 21"," Classification Type 14"," Classification Type 14",0,1044145.2000000003,7452679.0199999996,2197430.21,9949.4599999999955,2207379.67,-1163234.4699999997,-155279.67000000001,-6175.3399999999992,155162.50000000023,-392148.69999999995,-460300.71000000008,0,-58638.61,34157.510000000155,-81654.84,962490.36000000034,-48602.099999999991,-37012.210000000006,-987422.88,621019.86,-7016499.8400000008,3522765.7200000007,0,0,0,0,0,5618424.6299999999,0.68010938213316419,2642635.6900000004,0.31989061786683581,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},111,0.29485104673138063,1.3350179141352577E-3,0.29618606464551589,5.2618487787764671E-2,525.66849865951735,-2.0819694445930965E-2,-207.99262734584482,3860137.1400000006,2.1153352080128425E-2,8003922.7200000007,1.0201852623584549E-2,1.0956441271772362E-2,49.614222520107248,4.9662959991533364E-3,228362.86999999988,3.0641715467305861E-2,306.11644772117944,617.02508042895454,8.2779356568364602,0.31989061786683581,7.8681249846716192E-3,0,3860137.1400000006,962490.36000000034,0.17952550235041653,{"$f":"I927=Comparatives!$D$3","v":false},111,{"$f":"ROW()","v":927},{"$f":"NOT(ISNA(MATCH(BU927,Comparatives!$F:$F,0)))","v":false},{"$f":"BU927='List Box etc'!$G$18","v":false},{"$f":"K927=Assumptions!$F$16","v":false},false]
[null,"Rwanda ",927,"Store 927","Store 927 Rwanda ",3997783.5799999991,253.08969999999999," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1209179.6923076923,75389.289999999863,4250115.97,1179652.8399999996,19346.539999999994,1198999.3799999999,-1123610.0899999999,-72900.150000000009,-5749.369999999999,10616.489999999993,-497514.58,-332461.96000000008,0,-31545.05,-21383.88,-113058.81000000003,-37669.520000000164,-12687.64,-27460.559999999998,-2481082.5599999996,1840293.3,-8938634.7800000012,4580539.6100000003,0,0,0,0,0,3387726.28,0.71761184764601615,1333107.5399999998,0.28238815235398396,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},111,0.27755780038162103,4.5520028480540483E-3,0.28210980322967516,0.11705905992019321,1965.7638378804038,-2.4979294859100031E-3,-41.947538757997627,4998884.4300000006,2.2616808126528345E-2,11419717.34,9.9003159740204249E-3,2.6601347068654232E-2,108.50129420517705,6.4611319300070767E-3,138516.72000000003,3.2591280091587724E-2,547.30287325007703,1313.6131577065369,22.716728495865297,0.28238815235398396,7.4221621769064343E-3,0.28450510547073199,6208064.1223076927,-37669.520000000164,-4.3688425031792634E-3,{"$f":"I928=Comparatives!$D$3","v":false},111,{"$f":"ROW()","v":928},{"$f":"NOT(ISNA(MATCH(BU928,Comparatives!$F:$F,0)))","v":false},{"$f":"BU928='List Box etc'!$G$18","v":false},{"$f":"K928=Assumptions!$F$16","v":false},false]
[null,"Rwanda ",928,"Store 928","Store 928 Rwanda ",22291709.84,569.72," Brand Type 29"," Brand Type 29"," Classification Type 36"," Classification Type 36",14577237.615384616,905820.08000000007,7976621.1899999995,2360104.11,-4555.8299999999981,2355548.2799999998,-1449728.2,-89597.23,-120.87,-3595.119999999898,-361501.65,-726787.37000000011,-1939.46,-52024.89,-11789.309999999998,-127767.60000000002,778052.4800000001,-13420.48,-48766,-1993844.1599999995,1147207.98,-9784139.5600000005,4549387.3199999994,0,0,-670200,247834.02,0,6920162.6800000006,0.77236159626491141,2039581.97,0.22763840373508856,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},111,0.29587767223530392,-5.7114784461765298E-4,0.29530652439068628,4.5320147640106258E-2,634.52511760162884,4.5070712452873775E-4,6.3103278803621041,6503754.4000000013,1.9645206774720765E-2,12448183.720000001,1.0263955198116246E-2,1.6017759519554173E-2,85.596433335673666,6.113616133750486E-3,166831.91,2.0915110047992642E-2,292.83140841114931,1275.6922172295165,3.6163905076177767,0.22763840373508856,6.5221713255258652E-3,1.8274952850537229,21080992.015384618,778052.4800000001,2.6573596972627067E-2,{"$f":"I929=Comparatives!$D$3","v":false},111,{"$f":"ROW()","v":929},{"$f":"NOT(ISNA(MATCH(BU929,Comparatives!$F:$F,0)))","v":false},{"$f":"BU929='List Box etc'!$G$18","v":false},{"$f":"K929=Assumptions!$F$16","v":false},false]
[null,"Rwanda ",929,"Store 929","Store 929 Rwanda ",25352588.330000002,708," Brand Type 29"," Brand Type 29"," Classification Type 36"," Classification Type 36",1467842,-303996.71000000014,3211450.4000000004,851921.92999999993,70699.88,922621.81000000017,-1226618.5200000003,-160679.41,0,-157089.5900000002,-365795.74000000005,-471169.85999999987,-1460,-25480.39,-431.94000000001643,38614.080000000002,-265382.63000000012,-19274.13,-56319.359999999993,-1693604.0399999998,944186.03999999992,2940542.62,-2753202.7599999993,0,0,0,0,0,2553781.0199999996,0.71790453931197928,1003490.01,0.28209546068802077,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},111,0.26527637792568737,2.2014937549712739E-2,0.28729131547540016,0.11390359321756924,516.66064971751416,4.8915465111963173E-2,221.87795197740141,562078.1399999992,-6.8698775583053373E-2,-1246938.5800000003,3.0967106655726374E-2,-1.2023875567251482E-2,79.547118644067794,1.7537048057787219E-2,205865.87,6.4103705291540539E-2,290.77100282485873,665.49415254237272,2.0621468926553672,0.28209546068802077,7.9342312121650684E-3,0.45706513169252116,2029920.1399999992,-265382.63000000012,-9.4129561963950045E-2,{"$f":"I930=Comparatives!$D$3","v":false},111,{"$f":"ROW()","v":930},{"$f":"NOT(ISNA(MATCH(BU930,Comparatives!$F:$F,0)))","v":false},{"$f":"BU930='List Box etc'!$G$18","v":false},{"$f":"K930=Assumptions!$F$16","v":false},false]
[null,"S Africa",930,"Store 930","Store 930 S Africa",26232781.359999999,2640," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",810822.84615384613,196743.28000000009,4763564.4399999995,1347649.25,-1945.8999999999978,1345703.35,-1148960.0699999998,-194706.21,-5817.9,13911.290000000063,-316693.51,-427803.3600000001,0,-33302.1,-5508.3299999999981,-80601.719999999987,116141.56000000011,-26857.68,-34883.14,-1398567,672427.74,-6392772.1199999982,2766683.16,0,0,0,0,0,3807869.25,0.7147914286191509,1519376.0099999998,0.28520857138084904,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},111,0.28290773998640401,-4.084966256906557E-4,0.28249924336071336,6.64824658066345E-2,119.95966287878788,-2.9203530623383494E-3,-5.2694280303030538,4352228.2199999979,1.851964463389285E-2,7791339.1199999982,1.0345040660994871E-2,1.6920463870118235E-2,13.213310606060606,7.3229071296031433E-3,260374.31999999998,5.4659556573564479E-2,98.626636363636351,162.04672727272731,2.2037499999999999,0.28520857138084904,6.9910044084551112E-3,0.17021347278212662,5163051.0661538439,116141.56000000011,1.6196222374824053E-2,{"$f":"I931=Comparatives!$D$3","v":false},111,{"$f":"ROW()","v":931},{"$f":"NOT(ISNA(MATCH(BU931,Comparatives!$F:$F,0)))","v":false},{"$f":"BU931='List Box etc'!$G$18","v":false},{"$f":"K931=Assumptions!$F$16","v":false},false]
[null,"S Africa",931,"Store 931","Store 931 S Africa",421382395.81999993,12029," Brand Type 2"," Brand Type 2"," Classification Type 9"," Classification Type 9",1812869.3846153845,-125421.92,3452305.8600000003,1104409.6299999999,94727.390000000014,1199137.02,-1317352.27,-76592.209999999992,-5437.3100000000013,-259188.34000000003,-361477.69,-431745.3,-1460,-16733.16,31371.089999999997,-93501.719999999987,-218923.63999999998,-26676.979999999996,-38436.050000000003,-2881109.8800000008,1369888.8599999999,-6135664.1999999993,2916570.7800000003,-13732.439999999995,9039.18,0,0,0,2962843.2099999995,0.76744303245153711,897825.37999999989,0.23255696754846289,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},111,0.31990492001192494,2.7438875302896831E-2,0.34734379531482179,0.10470616007354573,30.050518746362958,7.5076876299714643E-2,21.546956521739133,4735007.7000000011,1.9746899250026557E-2,9030506.5199999996,1.0353983997787976E-2,2.7083845925517148E-2,3.1952822345997176,1.1133442852018911E-2,88631.26,2.567306130865241E-2,7.3681320142987774,35.892035913209739,0.57339014049380677,0.23255696754846289,4.8469517703741347E-3,0.52511841596079911,6547877.0846153852,-218923.63999999998,-2.4072690852787852E-2,{"$f":"I932=Comparatives!$D$3","v":false},111,{"$f":"ROW()","v":932},{"$f":"NOT(ISNA(MATCH(BU932,Comparatives!$F:$F,0)))","v":false},{"$f":"BU932='List Box etc'!$G$18","v":false},{"$f":"K932=Assumptions!$F$16","v":true},false]
[null,"S Africa",932,"Store 932","Store 932 S Africa",44377870.950000003,2335," Brand Type 2"," Brand Type 2"," Classification Type 2"," Classification Type 2",7817764.615384615,-36195.260000000017,3763016.08,1220483.3600000001,-2025.9600000000028,1218457.4000000001,-1246536.7,-159890.70000000001,0,-27658.329999999944,-363323.29000000004,-408729.3600000001,-10990,-26043,-6040.9299999999985,-8666.3699999999881,-44861.630000000005,-42204.53,-24147.010000000002,-1942835.2799999996,695181.18,-25071.839999999844,388296.90999999992,0,0,0,0,0,3254867.6799999997,0.76884556476004395,978580.2699999999,0.23115443523995613,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},111,0.32433647214178263,-5.3838728215054629E-4,0.32379808485963207,9.6551086223367943E-2,155.59883940042829,7.3500430006134716E-3,11.845109207708756,884429.02999999956,9.7988303255943463E-3,1967907.1199999994,4.4038511329741979E-3,2.3030382586087667E-3,10.341331905781585,6.4169297942516367E-3,234179.16,6.2231772339383679E-2,100.2908608137045,175.04469379014995,4.7066381156316917,0.23115443523995613,6.920778292289413E-3,2.0775262314012259,8702193.6453846153,-44861.630000000005,-3.7117507281777349E-3,{"$f":"I933=Comparatives!$D$3","v":false},111,{"$f":"ROW()","v":933},{"$f":"NOT(ISNA(MATCH(BU933,Comparatives!$F:$F,0)))","v":false},{"$f":"BU933='List Box etc'!$G$18","v":false},{"$f":"K933=Assumptions!$F$16","v":false},false]
[null,"S Africa",933,"Store 933","Store 933 S Africa",187398018.69,6249," Brand Type 2"," Brand Type 2"," Classification Type 8"," Classification Type 8",1713650.5384615385,1656626.54,11991543.390000001,3386325.58,39902.480000000003,3426228.0599999996,-1769601.52,-133479.47999999998,0,-93759.169999999984,-538418.26,-680780.85000000009,-23944.459999999995,-52976.74,-6679.1399999999967,-160853.99999999997,1495772.54,-52892.65,-51045.440000000002,-1971625.0800000003,1276678.92,-13605304.080000002,6987999.2399999993,0,0,0,0,0,9336927.6799999997,0.69105638139842318,4174166.2500000005,0.30894361860157687,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},111,0.28239280548523288,3.3275516505469611E-3,0.28572035713577981,4.4899830029302007E-2,86.160707313170107,7.8187741936694925E-3,15.003867818851013,7312251.0000000028,2.1997877261051339E-2,15576929.160000002,1.03264255969692E-2,1.3413953047456718E-2,8.1685773723795805,4.2567864986059979E-3,246028.00999999995,2.0516792709532942E-2,39.370780924947987,108.9423667786846,3.8317266762682021,0.30894361860157687,4.4178416636659473E-3,0.14290491913581263,9025901.5384615418,1495772.54,0.11931841093222986,{"$f":"I934=Comparatives!$D$3","v":false},111,{"$f":"ROW()","v":934},{"$f":"NOT(ISNA(MATCH(BU934,Comparatives!$F:$F,0)))","v":false},{"$f":"BU934='List Box etc'!$G$18","v":false},{"$f":"K934=Assumptions!$F$16","v":false},false]
[null,"S Africa",934,"Store 934","Store 934 S Africa",68237987.090000004,3405," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",851080.23076923075,691967.80999999994,6862416.9000000004,2008559.2499999998,97468.54,2106027.79,-1414059.98,-93108.800000000003,0,-64385.610000000059,-435152.4,-591016.56000000006,0,-38801.030000000006,10773.470000000019,-95048.52,596919.28999999992,-45574.96,-30223.25,-1467510.1199999999,1134867.4400000002,-7543791.2399999984,4774002.18,0,0,0,0,0,5003861.12,0.65193908598860517,2671489.5799999996,0.34806091401139494,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},111,0.29268977377343536,1.4203237929190806E-2,0.30689301170262623,6.341095365395244E-2,127.79806167400882,9.3823518649821542E-3,18.909136563876668,3102431.7399999984,3.0636780424377702E-2,9011301.3599999975,1.0547701847139206E-2,1.3850589578724079E-2,8.876138032305434,4.4041699069609129E-3,166711.32,2.4293382700197069E-2,48.96074008810573,173.57314537444935,0,0.34806091401139494,5.6541347699234079E-3,0.12402047896117048,3953511.9707692293,596919.28999999992,0.10870888768711072,{"$f":"I935=Comparatives!$D$3","v":false},111,{"$f":"ROW()","v":935},{"$f":"NOT(ISNA(MATCH(BU935,Comparatives!$F:$F,0)))","v":false},{"$f":"BU935='List Box etc'!$G$18","v":false},{"$f":"K935=Assumptions!$F$16","v":false},false]
[null,"S Africa",935,"Store 935","Store 935 S Africa",34157867.199999996,1366," Brand Type 13"," Brand Type 13"," Classification Type 17"," Classification Type 17",8131403,85744.13000000015,4684483.99,1343359.1600000001,-8244.619999999999,1335114.5400000003,-1249370.4099999999,-80614.040000000008,-5662.62,-43046.719999999994,-493092.53,-374299.14000000007,-5743.53,-32068.27,-12441.910000000003,-113786.15999999997,-28042.029999999831,-31722.230000000003,-28982.449999999997,-2081570.76,1122527.1000000001,-8544628.1999999974,5211041.58,0,0,0,0,0,3572139.8499999996,0.68442222088936699,1647065.1100000003,0.31557777911063306,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},111,0.28676779830343707,-1.7599846680231687E-3,0.28500781363541394,0.10526079949309422,360.97549780380677,9.1892127482753952E-3,31.512972181551973,4292630.2799999975,2.650732827612632E-2,10626198.959999997,1.0708077312341233E-2,2.4290009367712657E-2,21.217020497803805,6.1869034160153026E-3,156846.45000000001,3.3482118913165507E-2,114.82170571010249,274.01108345534414,8.3500366032210831,0.31557777911063306,6.8456355211067759E-3,1.7358161576297755,12424033.279999997,-28042.029999999831,-1.6250971922702289E-3,{"$f":"I936=Comparatives!$D$3","v":false},111,{"$f":"ROW()","v":936},{"$f":"NOT(ISNA(MATCH(BU936,Comparatives!$F:$F,0)))","v":false},{"$f":"BU936='List Box etc'!$G$18","v":false},{"$f":"K936=Assumptions!$F$16","v":false},false]
[null,"S Africa",936,"Store 936","Store 936 S Africa",16828806.66,1600," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",4083679.846153846,1858236.0899999996,10896143.029999999,3374152.5899999994,29999.839999999982,3404152.4299999992,-1540653.2700000003,-158545.26999999999,-18003.460000000003,-28248.400000000198,-516039.66999999993,-531746.62,0,-63618.350000000006,-2524.1700000000055,-86020.079999999973,1772216.0099999995,-48532.91,-35251.54,-638468.63999999978,425039.64000000007,-7907421.1199999982,4258988.5200000005,0,0,0,0,0,8100744.7999999998,0.66012765760276293,4170737.3999999994,0.33987234239723702,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},111,0.30966485853848041,2.7532531389687516E-3,0.31241811167744915,4.7359847294515547E-2,322.52479374999996,2.5925136924345423E-3,17.655250000000123,3861861.5999999978,2.2274252396823339E-2,8545889.7599999979,1.0065666936475903E-2,7.8945439467124883E-3,22.0322125,3.2352310265148935E-3,273220.7,2.5074992063499009E-2,170.76293750000002,332.34163749999999,11.252162500000003,0.33987234239723702,5.838611867047051E-3,0.37478214400365173,7945541.4461538438,1772216.0099999995,0.16059264630954309,{"$f":"I937=Comparatives!$D$3","v":false},111,{"$f":"ROW()","v":937},{"$f":"NOT(ISNA(MATCH(BU937,Comparatives!$F:$F,0)))","v":false},{"$f":"BU937='List Box etc'!$G$18","v":false},{"$f":"K937=Assumptions!$F$16","v":false},false]
[null,"S Africa",937,"Store 937","Store 937 S Africa",7345590.4900000012,500," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",2033062.8461538462,613986.29999999981,8630427.0800000001,2441218.2000000002,36672.169999999991,2477890.3699999996,-1861518.37,-139229.26,0,-123861.63000000015,-552694.44000000006,-714285,0,-56872.960000000006,-10069.320000000003,-416303.84999999992,197682.4499999999,-40960.080000000002,-62900.4,-14541562.440000005,12024192.9,-23961609.479999993,16061538.93,0,0,0,0,0,6225479.1199999992,0.64245627708662612,3464641.9699999997,0.35754372291337383,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},111,0.28286180711233122,4.2491721047019137E-3,0.2871109792170331,6.4040218969094176E-2,1105.3888800000002,1.4351738199264195E-2,247.72326000000029,10417440.089999996,3.9962202460815888E-2,38503171.920000002,1.0812196222819658E-2,4.8236761187025745E-2,125.80080000000001,7.2882140613602176E-3,247131.62000000005,2.8634923591753476E-2,494.26324000000011,1428.57,0,0.35754372291337383,6.5898198864105355E-3,0.23556920501248776,12450502.936153842,197682.4499999999,1.1431776268788088E-2,{"$f":"I938=Comparatives!$D$3","v":false},111,{"$f":"ROW()","v":938},{"$f":"NOT(ISNA(MATCH(BU938,Comparatives!$F:$F,0)))","v":false},{"$f":"BU938='List Box etc'!$G$18","v":false},{"$f":"K938=Assumptions!$F$16","v":false},false]
[null,"S Africa",938,"Store 938","Store 938 S Africa",14466887.460000001,1013.28," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",355083.53846153844,388863.81999999972,5110911.709999999,1453387.8299999998,142866.63999999998,1596254.4699999997,-1188453.5999999999,-91575.65,0,-30998.130000000012,-434496.66000000003,-394866.60000000003,0,-33088.879999999997,-10287.220000000001,-100851.92,288011.89999999973,-47142.239999999998,-29814.35,-1109635.2,926334.23999999987,-9998952,6339576.2800000012,-128670,128670,0,0,0,3835010.6599999992,0.67083042050595021,1881800.24,0.32916957949404979,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},111,0.28436958266297269,2.7953259243447194E-2,0.31232284190641985,8.5013532742086853E-2,428.80216721932737,6.0650881406049606E-3,30.591869966840374,3842676.6799999997,2.6245226543493639E-2,11237257.199999999,8.9747807854749471E-3,1.973266722699853E-2,29.423604531817464,5.8334699739902183E-3,182093.99,3.5628474982988899E-2,179.70747473551239,389.69149692089064,0,0.32916957949404979,6.4741638825922907E-3,6.9475576689533247E-2,4197760.2184615377,288011.89999999973,4.9399812568617731E-2,{"$f":"I939=Comparatives!$D$3","v":false},111,{"$f":"ROW()","v":939},{"$f":"NOT(ISNA(MATCH(BU939,Comparatives!$F:$F,0)))","v":false},{"$f":"BU939='List Box etc'!$G$18","v":false},{"$f":"K939=Assumptions!$F$16","v":false},false]
[null,"S Africa",939,"Store 939","Store 939 S Africa",14458443.66,732," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",582036.07692307688,-1135362.6599999999,2859445.09,662284.36999999988,-20666.79,641617.57999999996,-1776980.24,-68451.849999999991,0,-18430.340000000033,-338040.02999999997,-1611168.3699999996,-1637.6399999999999,-16791.060000000001,-2822.34,-198207.18999999997,-1333569.8499999999,-2801.91,-44237.490000000005,-6520495.0800000001,3740862.8800000004,-12146787.640000001,6708899.5299999993,0,0,0,0,0,3422102.22,1,0,0,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},111,0.23161290010993005,-7.2275526717668157E-3,0.22438534743816324,0.11821875201667187,461.80331967213112,6.4454253954567223E-3,25.178060109289664,8217520.3100000005,2.4120073029670425E-2,18667282.719999999,1.0617891900659015E-2,6.9316662415783617E-2,60.433729508196727,1.547065553197946E-2,90867.159999999989,3.1777899956106519E-2,124.1354644808743,2201.0496857923495,2.2372131147540983,0,5.8721393387554093E-3,0.20354861121780693,8799556.3869230766,-1333569.8499999999,-0.10911576104301103,{"$f":"I940=Comparatives!$D$3","v":false},111,{"$f":"ROW()","v":940},{"$f":"NOT(ISNA(MATCH(BU940,Comparatives!$F:$F,0)))","v":false},{"$f":"BU940='List Box etc'!$G$18","v":false},{"$f":"K940=Assumptions!$F$16","v":false},false]
[null,"S Africa",940,"Store 940","Store 940 S Africa",17113256.890000001,900," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",3411272.076923077,1063185.4599999995,5534571.4399999995,1616364.9299999995,702700.5900000002,2319065.5199999996,-1255880.06,-83644.039999999979,-6296.0599999999995,-18950.620000000079,-509931.54999999993,-412112.52000000008,0,-35292.449999999997,-3488.3200000000006,-98377.08,964808.37999999942,-52982.720000000001,-25014.09,-1531847.64,971532.66000000015,-7950555.2399999984,3887655.12,-183326.40000000002,183326.40000000002,0,0,0,4855195.290000001,0.77914943412837345,1376209.2100000002,0.22085056587162652,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},111,0.29204879682608265,0.12696567342529419,0.41901447025137684,9.2135688468048746E-2,566.590611111111,3.4240446989333797E-3,21.05624444444453,4623215.0999999987,2.1278932057476631E-2,9665729.2799999993,1.0177926274384545E-2,1.7775013127303677E-2,27.793433333333333,4.5196073934859176E-3,175407.52999999997,3.1693064567254008E-2,194.89725555555552,457.90280000000007,6.995622222222222,0.22085056587162652,6.3767267949476503E-3,0.61635704117373857,8034487.1769230757,964808.37999999942,8.6460033889310464E-2,{"$f":"I941=Comparatives!$D$3","v":false},111,{"$f":"ROW()","v":941},{"$f":"NOT(ISNA(MATCH(BU941,Comparatives!$F:$F,0)))","v":false},{"$f":"BU941='List Box etc'!$G$18","v":false},{"$f":"K941=Assumptions!$F$16","v":false},false]
[null,"S Africa",941,"Store 941","Store 941 S Africa",18715433.330000002,750," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1942181.7692307692,-1049704.3799999999,2725248.18,658968.53,-20546.990000000002,638421.54,-1688125.9200000002,-69349.570000000007,0,-49462.119999999995,-290302.36,-1309145.9299999997,0,-15028.01,-5148.1400000000003,-183329.41999999998,-1233033.7999999998,-3163.42,-31643.69,-5913350.0499999989,3538579.4499999997,-11370623.809999999,6297211.7500000009,0,0,0,0,0,3259988.7500000005,1,0,0,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},111,0.24180129165337155,-7.5394931554453879E-3,0.23426179849792617,0.10652327451513056,387.06981333333334,1.8149583719747679E-2,65.949493333333322,7448182.6599999974,2.4613980130288593E-2,17283973.859999999,1.0606902179149674E-2,6.7270724679467528E-2,42.191586666666666,1.1611305800413377E-2,92689.14,3.4011265718926188E-2,123.58552,1745.5279066666662,0,0,5.5143638330950101E-3,0.71266234887670643,9390364.4292307664,-1233033.7999999998,-9.4542053473075344E-2,{"$f":"I942=Comparatives!$D$3","v":false},111,{"$f":"ROW()","v":942},{"$f":"NOT(ISNA(MATCH(BU942,Comparatives!$F:$F,0)))","v":false},{"$f":"BU942='List Box etc'!$G$18","v":false},{"$f":"K942=Assumptions!$F$16","v":false},false]
[null,"S Africa",942,"Store 942","Store 942 S Africa",10353231.690000001,644," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",325674.69230769231,275466.70000000007,6847406.9500000002,1915046.58,159559.97999999995,2074606.56,-1788333.8999999997,-82330.11,0,-67904.899999999805,-439557.5,-856760.29,0,-39139.550000000003,-5757.9900000000034,-178033.31999999995,97433.380000000092,-32074.39,-53607.380000000012,-3482581.4400000009,1965406.7399999998,-13310941.92,6818940.1200000001,0,0,0,0,0,5481137.4800000004,0.70949712656469988,2244246.14,0.29050287343530001,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},111,0.27967471394408655,2.3302248743957001E-2,0.30297696268804353,6.4193278303694215E-2,682.54270186335407,9.916878096459537E-3,105.44239130434752,8009176.5000000009,2.2228667329281596E-2,16793523.359999999,1.0601308384400874E-2,2.6000107967878255E-2,83.241273291925481,7.8288584848896729E-3,159302.04,2.3264579009722799E-2,247.36341614906834,1330.3731211180125,0,0.29050287343530001,5.7159666842935344E-3,4.7561755082731326E-2,8334851.192307693,97433.380000000092,8.416710986363379E-3,{"$f":"I943=Comparatives!$D$3","v":false},111,{"$f":"ROW()","v":943},{"$f":"NOT(ISNA(MATCH(BU943,Comparatives!$F:$F,0)))","v":false},{"$f":"BU943='List Box etc'!$G$18","v":false},{"$f":"K943=Assumptions!$F$16","v":false},false]
[null,"S Africa",943,"Store 943","Store 943 S Africa",7891779.75,535," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1608141.3076923077,1119458.7700000003,9123608.0600000005,2479674.7699999996,164256.42000000001,2643931.19,-1518332.12,-82905.84,-15554.94,-155248.44000000003,-520106.21000000008,-452647.26000000013,0,-51040.39,-12523.249999999995,-78583.199999999997,1040875.5700000002,-76873.959999999992,-36154.5,-1470145.4400000004,834767.94000000006,-6140168.7600000016,2974301.0999999996,0,0,0,0,0,7533065.8700000001,0.73609658696465308,2700734.9699999997,0.26390341303534687,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},111,0.27178663898019306,1.8003449832543553E-2,0.28979008881273666,5.7006636692370154E-2,972.16114018691599,1.7016123333996006E-2,290.18400000000008,3801245.160000002,2.0673015470541227E-2,7610314.200000002,1.0325881157442878E-2,8.6131713992106743E-3,67.578504672897196,3.9627414683133591E-3,223343.43999999997,2.4479727595838871E-2,417.46437383177567,846.06964485981337,29.074654205607477,0.26390341303534687,5.5943207626128555E-3,0.17626155103514032,5409386.46769231,1040875.5700000002,0.13854258978832279,{"$f":"I944=Comparatives!$D$3","v":false},111,{"$f":"ROW()","v":944},{"$f":"NOT(ISNA(MATCH(BU944,Comparatives!$F:$F,0)))","v":false},{"$f":"BU944='List Box etc'!$G$18","v":false},{"$f":"K944=Assumptions!$F$16","v":false},false]
[null,"S Africa",944,"Store 944","Store 944 S Africa",14676578.800000001,820," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",471405.69230769231,-31452.950000000041,3799984.4000000004,1028763.0699999998,33489.650000000009,1062252.7199999997,-1093705.67,-139477.57999999999,-58518.29,-11601.519999999846,-421385.36000000004,-431910.86,-6776.85,-30715.390000000007,14484.34,-88290.479999999981,-119743.43000000002,-39088.19,-41365.57,-1817415.24,443704.44000000006,-7201459.5799999991,1476500.52,0,0,0,0,0,2774219.05,0.645792839501797,1521615.2799999998,0.35420716049820289,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},111,0.27072823509485977,8.8131019695765079E-3,0.27954133706443629,0.11089133944865669,513.8845853658537,3.0530441124968421E-3,14.148195121951032,7098669.8599999994,1.2437608980452007E-2,9018874.8199999984,9.7895227245209729E-3,2.3234432225563866E-2,50.44581707317073,1.088572100453886E-2,194796.82,5.1262531498813518E-2,237.55709756097562,526.72056097560971,79.628219512195116,0.35420716049820289,8.0830305513885804E-3,0.12405463883159422,7570075.5523076914,-119743.43000000002,-1.1388957613998689E-2,{"$f":"I945=Comparatives!$D$3","v":false},111,{"$f":"ROW()","v":945},{"$f":"NOT(ISNA(MATCH(BU945,Comparatives!$F:$F,0)))","v":false},{"$f":"BU945='List Box etc'!$G$18","v":false},{"$f":"K945=Assumptions!$F$16","v":false},false]
[null,"S Africa",945,"Store 945","Store 945 S Africa",4098690.8800000004,350," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",1417776,291727.59999999998,5717199.5799999991,1589866.56,-2863.0600000000059,1586993.5,-1295265.9000000001,-123759.97,0,-181164.15000000002,-396252.77999999997,-331637.40000000002,-1460,-28974.42,-13720.57,-265435.32000000007,26292.27999999993,-81558.590000000026,-48616.459999999985,-4577785.9200000009,4206981.4800000004,-20264409.959999997,15463785.879999999,0,0,0,0,0,3790339.2000000007,0.59266045549463575,2605125.7999999998,0.4073395445053643,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},112,0.27808484516820037,-5.0078013893648367E-4,0.27758231592118043,6.9308894058234025E-2,1132.1507999999999,3.1687567919397357E-2,517.61185714285716,5171428.5199999996,5.1327272333641399E-2,24842195.879999999,1.0684857380651169E-2,4.6427506384165811E-2,138.90417142857137,8.5035443174086272E-3,248013.55000000005,4.3380250510687973E-2,708.61014285714305,947.53542857142861,4.1714285714285717,0.4073395445053643,5.0679392234895537E-3,0.24798434621028223,6589204.5199999996,26292.27999999993,2.8729479472887798E-3,{"$f":"I946=Comparatives!$D$3","v":true},112,{"$f":"ROW()","v":946},{"$f":"NOT(ISNA(MATCH(BU946,Comparatives!$F:$F,0)))","v":false},{"$f":"BU946='List Box etc'!$G$18","v":false},{"$f":"K946=Assumptions!$F$16","v":false},true]
[null,"S Africa",946,"Store 946","Store 946 S Africa",9690121.0899999999,651," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",7228529.307692308,1541432.3000000003,8221938.0699999994,2800789.9499999997,88868.250000000029,2889658.2,-1341902.52,-116421.66,-27147.560000000009,-94536.409999999887,-375514.11999999988,-458455.52999999991,-6883.56,-55978.59,-8241.3000000000011,-105092.07999999999,1436340.2200000002,-53675.66,-34842.92,-1066092.3600000001,734959.12,-10473523.270000003,6906461.8899999987,-10348.799999999997,10348.799999999997,0,0,0,6441202.0299999984,0.69570580468973597,2817312.11,0.30429419531026392,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},113,0.34064838802659575,1.0808674213232068E-2,0.35145706223982787,4.5672214604749496E-2,576.82660522273409,1.149806884886934E-2,145.2172196620582,3898194.6200000048,2.6959167061802538E-2,11549964.430000003,9.0989094067712162E-3,1.2781910919939585E-2,53.522150537634403,4.23779888675323E-3,234317.21,2.8499023953363348E-2,359.93427035330262,704.23276497695838,52.275145929339494,0.30429419531026392,6.8084421852133946E-3,0.87917583982632797,11126723.927692313,1436340.2200000002,9.2944245325091518E-2,{"$f":"I947=Comparatives!$D$3","v":true},113,{"$f":"ROW()","v":947},{"$f":"NOT(ISNA(MATCH(BU947,Comparatives!$F:$F,0)))","v":false},{"$f":"BU947='List Box etc'!$G$18","v":false},{"$f":"K947=Assumptions!$F$16","v":false},true]
[null,"S Africa",947,"Store 947","Store 947 S Africa",3817944.99,350," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",3790216.3846153845,206668.94000000018,6875963.7999999989,1840968.08,150413.82999999996,1991381.91,-1782565.2000000002,-169481.41999999998,-17562.420000000002,-248333.43999999983,-533427.74,-527730.48,0,-42427.82,-14949.970000000005,-100520.43000000002,106148.51000000015,-60242.289999999994,-35631.86,-1307164.1000000003,931953.45,-8206074,4986143.82,-50775.839999999997,50775.839999999997,0,0,0,5123631.57,0.66711713375038006,2556626.23,0.33288286624961988,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.26773964109584175,2.1875308593102247E-2,0.28961494968894402,7.7578613779205774E-2,1524.0792571428572,3.6116164544089058E-2,709.52411428571384,3595140.83,2.7960081330110235E-2,9564013.9399999995,1.0510276399701696E-2,1.4619104015643602E-2,101.80531428571429,5.1820895275801202E-3,287101.5,4.1754364675392862E-2,820.29,1507.8013714285714,50.178342857142866,0.33288286624961988,6.1704542423565416E-3,0.55122692539704543,7385357.2146153841,106148.51000000015,1.0348440160586095E-2,{"$f":"I948=Comparatives!$D$3","v":true},114,{"$f":"ROW()","v":948},{"$f":"NOT(ISNA(MATCH(BU948,Comparatives!$F:$F,0)))","v":false},{"$f":"BU948='List Box etc'!$G$18","v":false},{"$f":"K948=Assumptions!$F$16","v":false},true]
[null,"S Africa",948,"Store 948","Store 948 S Africa",3230016.19,50," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",1526174.3076923077,289729.11,6763803.1199999992,1804402.12,52246.47,1856648.59,-1543717.9800000004,-103412.15000000001,-45664,-119024.01000000013,-485183.44999999995,-529533.64,-1939.46,-39037.560000000005,-2598.5200000000123,-140040.95999999999,149688.15000000002,-43071.88,-40265.07,-482735.6399999999,327213.65999999992,-12808123.680000002,5642388.7200000007,-58716,52355.1,0,0,0,4772107.0000000009,0.63511235201012883,2741692.6999999997,0.36488764798987111,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.26677330608049993,7.7244220556200944E-3,0.27449772813612,7.173234368181905E-2,9703.6689999999999,1.7597202030918982E-2,2380.4802000000027,7327617.8400000017,1.9111389684590859E-2,13349575.320000002,1.0490293259755919E-2,2.070447017978844E-2,805.30139999999994,5.9530221808112007E-3,188120.11000000004,2.7812771404262884E-2,3762.4022000000009,10590.6728,952.06920000000002,0.36488764798987111,5.7715399616776559E-3,0.22563848778796328,8853792.1476923097,149688.15000000002,1.2172803043280282E-2,{"$f":"I949=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":949},{"$f":"NOT(ISNA(MATCH(BU949,Comparatives!$F:$F,0)))","v":false},{"$f":"BU949='List Box etc'!$G$18","v":false},{"$f":"K949=Assumptions!$F$16","v":false},false]
[null,"S Africa",949,"Store 949","Store 949 S Africa",1984587.66,138.9," Brand Type 23"," Brand Type 23"," Classification Type 14"," Classification Type 14",0,203121.16999999998,5933781.6499999994,1872516.2799999996,72084.91,1944601.1899999997,-1741480.02,-129494.06999999999,-4763.91,-90435.859999999957,-528374.5,-708680.00000000023,-1939.46,-51459.389999999992,-5821.5699999999924,-139849.68,63271.490000000005,-49387.71,-51397.79,-3663246.1199999992,2051385.06,-9613470.839999998,4475869.04,0,0,0,0,0,4443134.4700000007,0.6662224982889261,2226010.5699999998,0.33377750171107384,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.3155687874022125,1.2148224227293569E-2,0.32771701162950612,8.9045153860691867E-2,3803.992080633549,1.5240847293395093E-2,651.08610511159077,6749462.8599999966,2.0720119941514882E-2,13276716.959999997,1.0533453444954665E-2,2.3568389982802959E-2,370.03448524118068,8.6618943924234235E-3,236162.73999999996,3.9799701763545678E-2,1700.2357091432682,5102.0878329733632,48.260403167746574,0.33377750171107384,8.6722756304994809E-3,0,6749462.8599999966,63271.490000000005,6.7494960332295283E-3,{"$f":"I950=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":950},{"$f":"NOT(ISNA(MATCH(BU950,Comparatives!$F:$F,0)))","v":false},{"$f":"BU950='List Box etc'!$G$18","v":false},{"$f":"K950=Assumptions!$F$16","v":false},false]
[null,"S Africa",950,"Store 950","Store 950 S Africa",4436603.6499999994,311," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",5269868.923076923,390919.71000000025,8358971.7899999991,2455266.5100000002,40963.499999999993,2495900.0100000002,-2104980.2999999998,-149646.35,-7769.1400000000012,-153009.07999999996,-436823.78,-969756.4800000001,0,-54526.03,-21143.59999999998,-114110.04,276809.67000000027,-77203.679999999978,-48246.720000000001,-2985483.5999999996,1898108.46,-7969647.7200000025,4236933.84,0,0,0,0,0,6700873.1800000006,0.71036675615213285,2732103.6899999995,0.28963324384786698,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.29372829238845899,4.9005429171331124E-3,0.29858935676585174,5.2258075631093866E-2,1404.57807073955,1.8304772864893227E-2,491.99061093247576,4820089.0200000033,2.3673844928283071E-2,10955131.320000002,1.0416127079342027E-2,1.3651205299736992E-2,155.13414790996785,5.7718486450353251E-3,302519.65999999997,3.6191013392569422E-2,972.73202572347259,3118.1880385852091,24.981157556270102,0.28963324384786698,6.5230546734504537E-3,0.63044463547315355,10089957.943076927,276809.67000000027,1.9752605860636804E-2,{"$f":"I951=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":951},{"$f":"NOT(ISNA(MATCH(BU951,Comparatives!$F:$F,0)))","v":false},{"$f":"BU951='List Box etc'!$G$18","v":false},{"$f":"K951=Assumptions!$F$16","v":false},false]
[null,"S Africa",951,"Store 951","Store 951 S Africa",3776746.7199999997,455," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",2094081.6923076923,1596989.9799999995,11088345.369999997,3449237.4699999997,-65506.96,3383730.51,-1786740.3400000003,-100811.31,-6523.36,-40926.740000000224,-627051.67999999993,-726889.04999999993,0,-30797.219999999998,-17937.43,-207391.23,1389598.7499999995,-72353.41,-46088.45,-3358018.7999999993,3100172.64,-18551148.359999999,14367214.880000001,0,0,0,0,0,8003174.5899999989,0.64313585639998483,4440812.96,0.35686414360001512,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.31106872620797532,-5.9077308483943816E-3,0.30516099535958091,5.6550518501751905E-2,1378.1355604395603,3.6909690882040262E-3,89.94887912087961,4441779.6399999987,4.6691021799541606E-2,21909167.16,9.4659568063654321E-3,1.870353268045799E-2,101.29329670329669,4.1564767746767985E-3,221899.37,2.0011946110585484E-2,487.69092307692307,1597.5583516483514,14.337054945054945,0.35686414360001512,2.7774405443145036E-3,0.18885429903485165,6535861.3323076908,1389598.7499999995,0.15308022143222824,{"$f":"I952=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":952},{"$f":"NOT(ISNA(MATCH(BU952,Comparatives!$F:$F,0)))","v":false},{"$f":"BU952='List Box etc'!$G$18","v":false},{"$f":"K952=Assumptions!$F$16","v":false},false]
[null,"S Africa",952,"Store 952","Store 952 S Africa",7536872.5100000007,464," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",6842108.307692308,134556.36999999988,4202994.57,1262450.6099999996,55605.97,1318056.5799999998,-1183500.21,-138571.74,0,23040.550000000036,-390543.1,-359990.6399999999,-1460,-27858.080000000005,-3214.5599999999977,-88674,45882.369999999864,-19241.519999999997,-48655.519999999997,-1586662.2000000004,915935.28,-6713848.5599999996,3415718.2799999993,0,0,0,0,0,3003030.91,0.63729257531253758,1709139.0200000003,0.36270742468746242,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.30036931739362194,1.3230083711480978E-2,0.31359940110510298,9.2920200941396872E-2,841.68771551724137,-5.4819366564159118E-3,-49.656357758620764,3968857.2000000011,2.2342451625621595E-2,8300510.7599999998,1.0682957056970312E-2,2.1097814551780399E-2,104.86103448275861,1.1576393733004512E-2,188885.9,4.4940790870448347E-2,407.08168103448276,775.84189655172395,3.146551724137931,0.36270742468746242,6.6281503666087305E-3,1.6279127164545224,10810965.507692309,45882.369999999864,3.0557221162618954E-3,{"$f":"I953=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":953},{"$f":"NOT(ISNA(MATCH(BU953,Comparatives!$F:$F,0)))","v":false},{"$f":"BU953='List Box etc'!$G$18","v":false},{"$f":"K953=Assumptions!$F$16","v":false},false]
[null,"Saudi Arab",953,"Store 953","Store 953 Saudi Arab",23189762.609999999,583," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",7389644.769230769,-91379.650000000096,3792054.26,1094306.8699999999,725.7400000000016,1095032.6099999999,-1183012.6500000001,-142587.9,-17671.320000000003,-57171.040000000023,-337188.33,-375531.00000000006,-1460,-21262.23,-7454.28,-114643.74,-206023.3900000001,-24985.820000000003,-47403.18,-2490829.6800000006,1343215.44,-8305861.2000000002,3786919.1800000006,0,0,0,0,0,2773128.52,0.65665238080995658,1450001.7100000002,0.34334761919004331,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.28857890604128644,1.9138439226869123E-4,0.28877029043355512,8.8919700742889698E-2,578.36763293310469,1.5076535323626943E-2,98.063533447684435,5666556.2600000007,2.0231642419094236E-2,10796690.880000001,1.061841459334251E-2,3.023262119672307E-2,81.309056603773584,1.2500659734758121E-2,196290.23,5.176356047183777E-2,336.68993138936537,644.13550600343058,32.815300171526594,0.34334761919004331,5.6070479329058971E-3,1.9487180990998714,13056201.02923077,-206023.3900000001,-1.1361409070517322E-2,{"$f":"I954=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":954},{"$f":"NOT(ISNA(MATCH(BU954,Comparatives!$F:$F,0)))","v":false},{"$f":"BU954='List Box etc'!$G$18","v":false},{"$f":"K954=Assumptions!$F$16","v":false},false]
[null,"Saudi Arab",954,"Store 954","Store 954 Saudi Arab",60701550.679999992,5971.15," Brand Type 2"," Brand Type 2"," Classification Type 9"," Classification Type 9",1286008.3076923077,262580.69999999984,5389346.2400000002,1665023.3699999996,-41479.74,1623543.6299999997,-1360962.93,-113200,0,-12022.189999999944,-521637.43000000005,-445956.80000000005,0,-37242.61,-12699.580000000002,73424.399999999994,336005.09999999986,-34413.33,-43760.69,-1618220.64,799894.97999999986,6439079.04,-3609485.2199999997,0,0,0,0,0,4002815.34,0.66523552387493112,2014324.7500000002,0.33476447612506893,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.30894718874102245,-7.6966181337794317E-3,0.30125057060724303,9.6790483812003142E-2,87.359625867713945,2.2307325350096534E-3,2.0133793322894156,-2011268.1600000001,3.650651934946357E-2,-4820858.4000000004,1.523056557728391E-2,-1.3623990133541687E-2,7.3286871038242225,8.1198512864521389E-3,197555.52000000002,3.6656676190839801E-2,33.085003726250392,74.685244885826023,0,0.33476447612506893,6.9104133120235379E-3,0.23862046534466261,-725259.8523076924,336005.09999999986,-0.33356826691871466,{"$f":"I955=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":955},{"$f":"NOT(ISNA(MATCH(BU955,Comparatives!$F:$F,0)))","v":false},{"$f":"BU955='List Box etc'!$G$18","v":false},{"$f":"K955=Assumptions!$F$16","v":true},false]
[null,"Saudi Arab",955,"Store 955","Store 955 Saudi Arab",156863675.06,5726.5," Brand Type 2"," Brand Type 2"," Classification Type 8"," Classification Type 8",2248025.3076923075,-158408.09,5472492.3000000007,1399101.7900000003,23944.150000000009,1423045.9400000002,-1573538.66,-246470.62,-4622.0400000000009,-30085.799999999956,-446130.5,-677992.62000000011,0,-33922.61,-7089.8000000000011,-93882.359999999986,-252290.44999999998,-34614.76,-49387.28,-2045556.12,847021.0199999999,-7049357.5199999996,2671990.9200000004,0,0,0,0,0,4304524.32,0.71239549052114459,1737799.6100000003,0.28760450947885546,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.25566080558943866,4.3753647675301441E-3,0.2600361703569688,8.1522362306475957E-2,77.906312756483018,5.4976413580335145E-3,5.2537850344887724,5575901.6999999993,1.6837161960728254E-2,9094913.6400000006,1.0322512529101923E-2,1.7155320620551622E-2,8.6243394743735262,9.0246412955208716E-3,322097.78999999998,5.8857604970956275E-2,56.246885532174971,118.3956378241509,0.80713175587182417,0.28760450947885546,6.1987496994742224E-3,0.41078638113246996,7823927.0076923072,-252290.44999999998,-2.3217129175848228E-2,{"$f":"I956=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":956},{"$f":"NOT(ISNA(MATCH(BU956,Comparatives!$F:$F,0)))","v":false},{"$f":"BU956='List Box etc'!$G$18","v":false},{"$f":"K956=Assumptions!$F$16","v":false},false]
[null,"Saudi Arab",956,"Store 956","Store 956 Saudi Arab",121433885.84,8551," Brand Type 2"," Brand Type 2"," Classification Type 3"," Classification Type 3",1069837.7692307692,246122.63999999984,6466112.4500000002,1765297.4499999997,10679.029999999999,1775976.48,-1533446.63,-174014.96999999997,0,-3845.5500000000875,-377016.89,-631013.75999999989,0,-33954.61,-5577.5099999999993,-131640.6,114482.03999999985,-28143.34,-65719.91,-2523392.52,1339701.78,-10079366.52,4317188.88,0,0,0,0,0,5015875.8199999994,0.69792752151312221,2170938.9499999997,0.30207247848687768,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.27300753948378981,1.6515379345127224E-3,0.27465907741830253,5.8306578011955233E-2,44.090385919775464,5.9472365037513191E-4,0.44971933107239942,6945868.3799999999,1.8952360280688189E-2,12602759.039999999,1.0445379427011564E-2,2.0358538614650909E-2,7.6856402759911129,1.0163743749925042E-2,241690.42999999996,3.737801219340068E-2,28.264580750789378,73.794148052859299,0,0.30207247848687768,5.2511629302085519E-3,0.1654530102133886,8015706.1492307689,114482.03999999985,1.0283194925740889E-2,{"$f":"I957=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":957},{"$f":"NOT(ISNA(MATCH(BU957,Comparatives!$F:$F,0)))","v":false},{"$f":"BU957='List Box etc'!$G$18","v":false},{"$f":"K957=Assumptions!$F$16","v":false},false]
[null,"Saudi Arab",957,"Store 957","Store 957 Saudi Arab",27857765.890000001,3000," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",2367265.923076923,2428534.4900000002,13609527.890000001,4511159.5500000007,439.05000000000291,4511598.5999999996,-2083064.1099999999,-112219.07,-44533.079999999987,-12301.110000000073,-711592.82000000007,-820043.12999999989,0,-55403.470000000008,-16965.920000000002,-86310.16,2342224.33,-77878.789999999994,-61971.299999999996,-1827615.7200000004,1460572.2,-8298217.4000000004,5199345.9399999995,0,0,0,0,0,9571655.4499999993,0.63980902601310419,5388520.2600000007,0.36019097398689581,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.33147068630607734,3.2260487178442667E-5,0.3315029467932557,5.2286370677329941E-2,237.1976066666667,9.0386015587202507E-4,4.1003700000000247,3465914.9800000023,2.4902561227857917E-2,10125833.120000001,8.5237588825678758E-3,6.3418922902842888E-3,20.6571,4.5535231273918933E-3,262467.25,1.928555142554618E-2,87.48908333333334,273.34770999999995,14.844359999999996,0.36019097398689581,4.0709325443029753E-3,0.17394181063520514,5833180.9030769253,2342224.33,0.28910495759019672,{"$f":"I958=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":958},{"$f":"NOT(ISNA(MATCH(BU958,Comparatives!$F:$F,0)))","v":false},{"$f":"BU958='List Box etc'!$G$18","v":false},{"$f":"K958=Assumptions!$F$16","v":false},false]
[null,"Saudi Arab",958,"Store 958","Store 958 Saudi Arab",10731555.4,665," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",673777.92307692312,133615.06999999969,4279981.5999999996,1079281.71,39594.860000000008,1118876.57,-985261.50000000023,-16405.62,-15812,-214836.61000000022,-391955.63999999996,-88200,0,-37909.550000000003,-10449.909999999998,-107115.83999999998,26499.229999999716,-59080.72,-56501.85,-1631217.2400000002,1021614.8799999999,-8418610.9299999997,4610073.1399999997,0,0,0,0,0,3156489.3400000003,0.66323355730826172,1602753.17,0.33676644269173833,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.2521697079258472,9.2511752854264641E-3,0.26142088321127366,9.1578814264061323E-2,589.40697744360898,5.0195685420703733E-2,323.06257142857174,4418140.1499999994,2.4244554578016272E-2,10049828.17,1.0658474770718391E-2,2.5027173014014824E-2,84.965187969924813,1.3201423576213506E-2,123845.79999999999,2.8936058977449809E-2,186.2342857142857,132.63157894736841,23.777443609022555,0.33676644269173833,8.8574095739103187E-3,0.15742542516466032,5091918.0730769224,26499.229999999716,3.7470056128516126E-3,{"$f":"I959=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":959},{"$f":"NOT(ISNA(MATCH(BU959,Comparatives!$F:$F,0)))","v":false},{"$f":"BU959='List Box etc'!$G$18","v":false},{"$f":"K959=Assumptions!$F$16","v":false},false]
[null,"Saudi Arab",959,"Store 959","Store 959 Saudi Arab",7745084.4000000004,393," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",2738447,864742.20999999985,8627691.9199999999,2303729.87,22739.190000000002,2326469.0600000005,-1461726.85,-146532.26,1716.0000000000009,-150083.46000000031,-377869.46,-525852.00000000012,0,-44199.47,-14453.99,-90743.9,773998.30999999982,-44690.74,-34549.15,-1601666.2799999996,1172065.6199999999,-8913413.9700000007,5902858.71,-24666.480000000007,24666.480000000007,0,0,0,7370439.9300000006,0.76340022547031527,2284312.1700000004,0.23659977452968473,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.26701577795791298,2.6356052361220616E-3,0.26965138319403509,4.3797282460220258E-2,961.49989821882957,1.7395551601939944E-2,381.89175572519162,3440155.9200000009,2.6377845106509E-2,10539746.73,8.6096850640356888E-3,1.0517749224406705E-2,87.911323155216294,4.0044487355779387E-3,249876.46,2.896214448973973E-2,635.81796437659034,1338.0458015267179,-4.3664122137404604,0.23659977452968473,5.1229773165103933E-3,0.31740203815715295,6178602.9200000009,773998.30999999982,9.0194950284974734E-2,{"$f":"I960=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":960},{"$f":"NOT(ISNA(MATCH(BU960,Comparatives!$F:$F,0)))","v":false},{"$f":"BU960='List Box etc'!$G$18","v":false},{"$f":"K960=Assumptions!$F$16","v":false},false]
[null,"Saudi Arab",960,"Store 960","Store 960 Saudi Arab",1241073.8700000001,596," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",2571192.153846154,1015688.1400000006,10166238.559999999,3052801.9299999997,-39238.299999999996,3013563.6300000004,-1997875.4899999995,-366563.81,0,-215097.9099999996,-506966.7699999999,-513731.72999999986,-1939.46,-85839.75,-11002.11,-439430.16,576257.98000000056,-23727.95,-72751.539999999994,-10751584.800000003,8600163,-29897965.440000009,20672968.440000001,0,0,0,0,0,7464018.2199999988,0.64724001938121856,4068053.34,0.35275998061878139,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.30028824446551255,-3.8596674441997358E-3,0.29642857702131287,4.9867683805366061E-2,850.61538590604016,2.115806241713844E-2,360.9025335570463,11376418.800000008,3.862640499838136E-2,40649550.24000001,1.0810209643293702E-2,4.3224458820883702E-2,122.06634228187919,7.1561905192986152E-3,487133.62,4.7916800016544178E-2,817.33828859060407,861.96598993288569,3.2541275167785235,0.35275998061878139,8.4436096490735912E-3,0.25291479623178881,13947610.953846162,576257.98000000056,2.9747441835950184E-2,{"$f":"I961=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":961},{"$f":"NOT(ISNA(MATCH(BU961,Comparatives!$F:$F,0)))","v":false},{"$f":"BU961='List Box etc'!$G$18","v":false},{"$f":"K961=Assumptions!$F$16","v":false},false]
[null,"Saudi Arab",961,{"$f":"\"Store \"&C962","v":"Store 961"},{"$f":"D962&\" \"&B962","v":"Store 961 Saudi Arab"},27489721.109999999,1409," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",3711851.153846154,111900.20999999985,4243637.99,1349018.87,-23557.01,1325461.8599999999,-1200491.49,-217237.2,-18053.98,35957.34999999986,-371592.67000000004,-423633.5799999999,0,0,-8821.48,-131212.56000000003,-19312.350000000173,-2119.65,-45916.78,-2567197.2000000007,1491129.42,-9842669.1599999983,5016387.0600000005,0,0,0,0,0,3262887.51,0.68108494865948477,1527832.8199999998,0.31891505134051518,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,{"$f":"IF(N962,O962/N962)","v":0.31789207118489388},{"$f":"IF(N962,P962/N962)","v":-5.5511356188985379E-3},{"$f":"IF(N962,Q962/N962)","v":0.31234093556599529},{"$f":"IFERROR(-V962/N962,FALSE)","v":8.7564648746110418E-2},{"$f":"IFERROR(-V962/G962,FALSE)","v":263.72794180269699},{"$f":"IFERROR(-U962/N962,FALSE)","v":-8.4732368983245574E-3},{"$f":"IFERROR(-U962/G962,FALSE)","v":-25.519765791341278},{"$f":"-SUM(AE962:AL962)","v":5902349.879999999},{"$f":"IFERROR(-AA962/BA962,FALSE)","v":2.2230562855077653E-2},{"$f":"-(AE962+AG962+AI962+AK962)","v":12409866.359999999},{"$f":"IFERROR(-AA962/BC962,FALSE)","v":1.0573245206163527E-2},{"$f":"IFERROR(-AA962/N962,FALSE)","v":3.0919828767015073E-2},{"$f":"IFERROR(-AD962/G962,FALSE)","v":32.588204400283885},{"$f":"IFERROR(-AD962/N962,FALSE)","v":1.0820145381910862E-2},{"$f":"-(S962+Y962+Z962+AC962)","v":228178.33000000002},{"$f":"IF(N962,BH962/N962)","v":5.3769508741719978E-2},{"$f":"IF(G962,BH962/G962)","v":161.94345635202274},{"$f":"IF(G962,-W962/G962)","v":300.66258339247685},{"$f":"IF(G962,-SUM(X962,T962)/G962)","v":12.81332860184528},{"$f":"AQ962","v":0.31891505134051518},{"$f":"IF(N962,-Y962/N962)","v":0},{"$f":"IF(N962,L962/N962)","v":0.87468609777577988},{"$f":"BA962+L962","v":9614201.0338461529},{"$f":"AB962","v":-19312.350000000173},{"$f":"BQ962*(1-0.28)/BP962","v":-1.4462867950284042E-3},{"$f":"I962=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":962},{"$f":"NOT(ISNA(MATCH(BU962,Comparatives!$F:$F,0)))","v":false},{"$f":"BU962='List Box etc'!$G$18","v":false},{"$f":"K962=Assumptions!$F$16","v":false},{"$f":"AR962=H962","v":false}]
[null,"Saudi Arab",962,"Store 962","Store 962 Saudi Arab",11657654.08,679," Brand Type 19"," Brand Type 19"," Classification Type 15"," Classification Type 15",3011184.230769231,-86751.359999999957,3482329.48,1076641.69,-36860.149999999994,1039781.54,-1126532.8999999999,-118535.05000000002,-13394.419999999998,5181.1700000000592,-341224.47,-551970.2300000001,0,-30954.39,-3852.2699999999995,-157133.63999999998,-243884.99999999994,-2868.1,-43147.9,-1167206.1599999997,618743.88,-13893967.440000005,5899984.3799999999,0,0,0,0,0,3063695.0099999993,0.77651708791277119,881736.53,0.22348291208722892,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.30917283852187355,-1.0584911683888107E-2,0.29858792683798546,9.7987416744954287E-2,502.53972017673044,-1.4878460035895452E-3,-7.6305891016201164,8542445.3400000036,1.8394456592449197E-2,15061173.600000005,1.0433027609481902E-2,4.5123139812720994E-2,63.546244477172316,1.2390527733751374E-2,156209.81,4.4857849005143537E-2,230.05863033873342,812.91639175257751,19.726686303387332,0.22348291208722892,8.8889894473741758E-3,0.86470400002736991,11553629.570769235,-243884.99999999994,-1.5198444689992667E-2,{"$f":"I963=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":963},{"$f":"NOT(ISNA(MATCH(BU963,Comparatives!$F:$F,0)))","v":false},{"$f":"BU963='List Box etc'!$G$18","v":false},{"$f":"K963=Assumptions!$F$16","v":false},false]
[null,"Saudi Arab",963,"Store 963","Store 963 Saudi Arab",5341108.74,336," Brand Type 19"," Brand Type 19"," Classification Type 16"," Classification Type 16",2247063.4615384615,-224742.9700000005,5599532.6599999992,1694676.98,-47317.200000000004,1647359.78,-1872102.7500000002,-333600,0,-200512.43000000017,-332462.67,-808758.30000000016,0,-49687.929999999993,-2979.91,-160764.12,-385507.09000000049,-8676.2199999999993,-57805.41,-628142.6399999999,318712.80000000005,-14729936.159999998,5931699.4199999999,0,0,0,0,0,4801900.5200000005,0.75356183472279892,1570370.87,0.24643816527720111,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$f":"AS963+BY964","v":114},0.30264614618749275,-8.4502051998032301E-3,0.29419594098768953,5.9373288841572724E-2,989.47223214285714,3.5808779441961536E-2,596.76318452380997,9107666.5799999982,1.7651515740928676E-2,15358078.799999999,1.04677233457091E-2,2.8710274546376164E-2,172.03991071428572,1.032325615545209E-2,394944.05999999994,7.0531611114846141E-2,1175.4287499999998,2407.0187500000006,0,0.24643816527720111,8.8735851752313917E-3,0.40129482190366611,11354730.04153846,-385507.09000000049,-2.44448880585093E-2,{"$f":"I964=Comparatives!$D$3","v":false},{"$f":"BT963+BS964","v":114},{"$f":"ROW()","v":964},{"$f":"NOT(ISNA(MATCH(BU964,Comparatives!$F:$F,0)))","v":false},{"$f":"BU964='List Box etc'!$G$18","v":false},{"$f":"K964=Assumptions!$F$16","v":false},false]
[null,"Saudi Arab",964,"Store 964","Store 964 Saudi Arab",19295573.050000001,1200," Brand Type 19"," Brand Type 19"," Classification Type 21"," Classification Type 21",2367825.3076923075,-946484.89,3105443.0700000003,927751.54,-24407.61,903343.92999999993,-1844164.76,-122400,0,-463916.54,-340852.22000000003,-689086.68,0,-56138.239999999991,-53104.01999999999,-159181.79999999996,-1105666.69,-2851.95,-45196.53,-2226342.7200000002,1143694.3199999998,-13194093.479999997,6104940.9000000004,0,0,0,0,0,2629657.8000000003,0.74659490745849211,892543.83000000007,0.25340509254150789,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.29875013616011964,-7.8596224274045372E-3,0.29089051373271507,0.10975960992258667,284.04351666666668,0.14938819664145378,386.59711666666664,8171800.9799999967,1.9479402446240194E-2,15420436.199999997,1.0322781919748806E-2,5.1258965761687571E-2,37.663775000000001,1.4553971520720872E-2,234494.21,7.5510709652133468E-2,195.41184166666665,574.23890000000006,0,0.25340509254150789,1.8077368908263381E-2,0.76247583817155828,10539626.287692305,-1105666.69,-7.5532091467951382E-2,{"$f":"I965=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":965},{"$f":"NOT(ISNA(MATCH(BU965,Comparatives!$F:$F,0)))","v":false},{"$f":"BU965='List Box etc'!$G$18","v":false},{"$f":"K965=Assumptions!$F$16","v":false},false]
[null,"Saudi Arab",965,"Store 965","Store 965 Saudi Arab",23928531.899999999,1800," Brand Type 19"," Brand Type 19"," Classification Type 20"," Classification Type 20",4825171,133032.99000000005,3745049.79,1291601.2000000002,-30283.11,1261318.0900000003,-1128285.1000000001,-129841.03,0,5144.5599999998403,-270448.37,-375369.81,0,-32115.639999999996,-5575.48,-147518.88,-14485.88999999997,-2568.88,-42714.12,-3630488.4000000008,1732985.0999999999,-11229826.440000005,5395097.3399999989,0,0,0,0,0,2833948.83,0.66356136894929274,1436867.65,0.33643863105070715,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.3448822505507998,-8.0861701974862133E-3,0.3367960803533136,7.2214893036175093E-2,150.24909444444444,-1.3736960223430942E-3,-2.8580888888888003,7732232.4000000069,1.9078433286614595E-2,14860314.840000005,9.9270359738892287E-3,3.9390365488305032E-2,23.730066666666669,1.1405487882712503E-2,170101.03,4.5420231916329205E-2,94.500572222222218,208.53878333333333,0,0.33643863105070715,8.5754907947432103E-3,1.2884130440359245,12557403.400000006,-14485.88999999997,-8.3057304665389443E-4,{"$f":"I966=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":966},{"$f":"NOT(ISNA(MATCH(BU966,Comparatives!$F:$F,0)))","v":false},{"$f":"BU966='List Box etc'!$G$18","v":false},{"$f":"K966=Assumptions!$F$16","v":false},false]
[null,"Saudi Arab",966,"Store 966","Store 966 Saudi Arab",9119952.9000000004,650," Brand Type 19"," Brand Type 19"," Classification Type 15"," Classification Type 15",1613333.6153846155,-301017.59999999998,2567757.7600000002,797237.16,-23395.85,773841.30999999994,-1074858.9100000001,-220165.49,-5348,-31867.880000000096,-215438.38,-445815.27,0,-23258.93,-12586.91,-201981.78000000006,-502999.38,-250,-52298.22,-2711713.08,783015.84,-12813573.600000003,4570687.9799999995,0,0,0,0,0,2040481.4899999998,0.6979959688614007,882861.31,0.3020040311385993,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.3104798951128474,-9.1113929687822257E-3,0.30136850214406513,8.390136458978123E-2,331.44366153846153,1.2410781303607118E-2,49.027507692307836,10171582.860000003,1.9857458055451558E-2,15525286.680000003,1.3009858314577674E-2,7.8660761208253549E-2,80.458799999999997,2.0367271716472193E-2,256261.33,9.9799651661845221E-2,394.2482,685.86964615384613,8.2276923076923083,0.3020040311385993,9.0580701818227579E-3,0.6283044454258081,11784916.475384619,-502999.38,-3.0730769654282199E-2,{"$f":"I967=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":967},{"$f":"NOT(ISNA(MATCH(BU967,Comparatives!$F:$F,0)))","v":false},{"$f":"BU967='List Box etc'!$G$18","v":false},{"$f":"K967=Assumptions!$F$16","v":false},false]
[null,"Saudi Arab",967,"Store 967","Store 967 Saudi Arab",9611404.9100000001,608," Brand Type 19"," Brand Type 19"," Classification Type 16"," Classification Type 16",491669.30769230769,121292.70000000027,3647162.7199999997,1256236.7400000002,-35567.019999999997,1220669.7200000002,-1099377.0199999998,-188388.1,0,-11682.419999999778,-312928.17000000004,-396123.96000000008,0,-26784.199999999997,-2012.4199999999992,-141034.79999999996,-19742.099999999678,-4486.3899999999994,-64402.27,-1240853.04,454754.40000000008,-12185487.990000004,3992662.5600000005,0,0,0,0,0,3238614.8800000008,0.7763654351854069,932893.45000000007,0.22363456481459307,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.34444219697441969,-9.7519696077612902E-3,0.33469022736665838,8.5800441061757743E-2,514.68449013157897,3.2031529429539076E-3,19.214506578947002,8978924.070000004,1.5707316255320545E-2,13426341.030000005,1.0504336191436656E-2,3.8669730644757185E-2,105.92478618421052,1.7658183893698057E-2,221671.11,6.0779056767722169E-2,364.5906414473684,651.51967105263168,0,0.22363456481459307,7.3438456291305809E-3,0.1348087117133912,9470593.377692312,-19742.099999999678,-1.5008892719944177E-3,{"$f":"I968=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":968},{"$f":"NOT(ISNA(MATCH(BU968,Comparatives!$F:$F,0)))","v":false},{"$f":"BU968='List Box etc'!$G$18","v":false},{"$f":"K968=Assumptions!$F$16","v":false},false]
[null,"Saudi Arab",968,"Store 968","Store 968 Saudi Arab",4559989.22,380," Brand Type 19"," Brand Type 19"," Classification Type 24"," Classification Type 24",6303235.769230769,33064.96000000005,4320370.25,1329107.0099999995,-24324.86,1304782.1499999997,-1271717.19,-155320.75,-4348.8,-5338.3499999999294,-330983.02,-545355.20000000007,0,-36257.81,-2988.6400000000008,-231471.46000000005,-198406.5,-2137,-36223.18,-2575747.08,403032.12,-19224734.120000001,2860781.48,0,0,0,0,0,3832768.6700000004,0.77838558565146632,1091228.8200000003,0.22161441434853377,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.30763729335466089,-5.6302720814263548E-3,0.30200702127323453,7.6609873887544713E-2,871.00794736842113,1.2356232663161056E-3,14.048289473684024,18536667.600000001,1.2487220734324438E-2,21800481.200000003,1.0617722511556306E-2,5.3576764630299929E-2,95.324157894736842,8.3842767873887666E-3,196704.2,4.5529477479389645E-2,517.64263157894743,1435.145263157895,11.444210526315789,0.22161441434853377,8.3922923041144445E-3,1.4589573125661555,24839903.36923077,-198406.5,-5.7509354153507638E-3,{"$f":"I969=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":969},{"$f":"NOT(ISNA(MATCH(BU969,Comparatives!$F:$F,0)))","v":false},{"$f":"BU969='List Box etc'!$G$18","v":false},{"$f":"K969=Assumptions!$F$16","v":false},false]
[null,"Saudi Arab",969,"Store 969","Store 969 Saudi Arab",7675350.6999999993,373," Brand Type 19"," Brand Type 19"," Classification Type 25"," Classification Type 25",1189595.3076923077,619445.61999999988,5680659.6900000013,1675389.69,12555.960000000006,1687945.65,-1068500.03,-92234.840000000011,0,79308.039999999906,-353573.33999999997,-432400.18000000005,-1460,-36415.530000000006,4627.5899999999874,-93428.51999999996,526017.09999999986,-28626.47,-39019.86,-1423523.8800000001,837306.84,-7518207.5999999987,3501948.6599999997,0,0,0,0,0,5266716.6400000006,0.81826804144046661,1169703.18,0.18173195855953347,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.29492871980155522,2.2102996280701343E-3,0.29713901942962534,6.2241598563352749E-2,947.917801608579,-1.3961061624517044E-2,-212.62209115281476,4602475.9799999986,2.0299621422467475E-2,8941731.4799999986,1.0448593788459411E-2,1.6446772927529468E-2,104.61088471849867,6.8688958905052788E-3,152649.25000000006,2.6871747003031618E-2,409.24731903485269,1159.2498123324399,3.9142091152815013,0.18173195855953347,6.4104403339112883E-3,0.20941147201379132,5792071.2876923066,526017.09999999986,6.5388061228592975E-2,{"$f":"I970=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":970},{"$f":"NOT(ISNA(MATCH(BU970,Comparatives!$F:$F,0)))","v":false},{"$f":"BU970='List Box etc'!$G$18","v":false},{"$f":"K970=Assumptions!$F$16","v":false},false]
[null,"Saudi Arab",970,"Store 970","Store 970 Saudi Arab",3563195.37,293.75," Brand Type 19"," Brand Type 19"," Classification Type 24"," Classification Type 24",315302.92307692306,1943005.9600000004,8602672.25,2880532.15,46942.91,2927475.06,-980960.41999999993,-83587.260000000009,-2722.3400000000006,151112.47000000012,-329119.99,-418817.64000000007,0,-38916.869999999995,-5831.130000000001,-77775.24000000002,1865230.7200000004,-46981.04,-44367.240000000005,-1308032.8800000001,679191.83999999985,-6205914.8399999999,2785625.9400000004,0,0,0,0,0,7628037.040000001,0.78975277762457785,2030728.66,0.21024722237542212,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.3348415546111268,5.4567823387668872E-3,0.3402983369498937,3.825787853303373E-2,1120.4084765957446,-1.7565759290666935E-2,-514.42542978723441,4049129.9399999995,1.9207889386725886E-2,7513947.7199999997,1.0350782690832991E-2,9.0408233325406564E-3,151.03741276595747,5.1573788598071957E-3,175316.30000000002,2.0379283890537621E-2,596.8214468085107,1425.7621787234045,9.2675404255319176,0.21024722237542212,4.5238117725570678E-3,3.6651741913906237E-2,4364432.8630769225,1865230.7200000004,0.30770690271386369,{"$f":"I971=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":971},{"$f":"NOT(ISNA(MATCH(BU971,Comparatives!$F:$F,0)))","v":false},{"$f":"BU971='List Box etc'!$G$18","v":false},{"$f":"K971=Assumptions!$F$16","v":false},false]
[null,"Saudi Arab",971,"Store 971","Store 971 Saudi Arab",1566689.64,50," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",1703453,192787.16999999966,7358123.7300000014,1782658.4399999995,66271.600000000006,1848930.0399999996,-1656142.87,-193254.87,-19018.949999999993,-167493.86000000013,-585479.49999999977,-418755.84999999992,-1460,-64108.86,-8587.4499999999971,-105748.56000000001,87038.609999999651,-35987.279999999999,-32561.039999999994,-1985217.8400000005,1476914.04,-7970039.1200000001,4928562.3600000003,0,0,0,0,0,5967722.4100000001,0.72885211150333618,2220114.7599999998,0.27114788849666388,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.24227078877892139,9.0065895100135789E-3,0.25127737828893498,7.9569129506877653E-2,11709.589999999995,2.2763120891417805E-2,3349.8772000000026,3549780.5599999996,2.9790168212538756E-2,9955256.9600000009,1.0622383774210485E-2,1.4371674611674408E-2,651.22079999999983,4.4251824506897752E-3,301938.45999999996,4.103470817824912E-2,6038.7691999999988,8375.1169999999984,409.57899999999989,0.27114788849666388,8.7126640367054531E-3,0.23150643594844791,5253233.5599999996,87038.609999999651,1.1929376161222832E-2,{"$f":"I972=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":972},{"$f":"NOT(ISNA(MATCH(BU972,Comparatives!$F:$F,0)))","v":false},{"$f":"BU972='List Box etc'!$G$18","v":false},{"$f":"K972=Assumptions!$F$16","v":false},false]
[null,"Saudi Arab",972,"Store 972","Store 972 Saudi Arab",3975023.25,550," Brand Type 21"," Brand Type 21"," Classification Type 14"," Classification Type 14",0,-236508.19000000041,6649088.5299999993,2067535.9099999997,-7966.2800000000034,2059569.6299999997,-2296077.8199999998,-138467.18,-2798.8399999999997,-639560.85000000009,-419570.50999999989,-701734.5,-6969.5300000000007,-57286.12999999999,-24276.74,-96531.36,-333039.5500000004,-61183.44,-49684.95,-550614.84,394916.04000000004,-8652196.3200000022,5461634.879999999,0,0,0,0,0,5477296.1600000001,0.73682435639087895,1956356.2599999998,0.26317564360912099,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.31095027546580128,-1.1981010576196981E-3,0.30975217440818159,6.3101958728168706E-2,762.85547272727251,9.618774770622586E-2,1162.8379090909093,3346260.2400000039,2.8847535181543409E-2,9202811.160000002,1.0489334000416453E-2,1.4517983865677302E-2,90.336272727272728,7.4724452495746815E-3,281213.49,4.2293539743258619E-2,511.29725454545451,1275.8809090909092,17.76067272727273,0.26317564360912099,8.6156365254471956E-3,0,3346260.2400000039,-333039.5500000004,-7.1658645413663347E-2,{"$f":"I973=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":973},{"$f":"NOT(ISNA(MATCH(BU973,Comparatives!$F:$F,0)))","v":false},{"$f":"BU973='List Box etc'!$G$18","v":false},{"$f":"K973=Assumptions!$F$16","v":false},false]
[null,"Saudi Arab",973,"Store 973","Store 973 Saudi Arab",10284661.560000002,324," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",2271125.3846153845,460864.88,5859490.5199999996,1747550.08,-22661.47,1724888.6099999999,-1264023.7299999997,-165778.03,-21052.180000000004,34614.099999999868,-455329.48,-307129.95,0,-52496.100000000006,6036.9600000000082,-159968.04000000004,300896.83999999997,-65504.51999999999,-44110.180000000008,-3306398.1600000006,2252383.3199999998,-11877620.159999998,6639343.2600000007,-21384,19067.399999999998,0,0,0,4895919.8,0.74731866151099724,1655394.99,0.25268133848900276,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.29824266700921298,-3.8674812976743247E-3,0.29437518571153864,7.7708032540685812E-2,1405.3379012345679,-5.9073566006895544E-3,-106.83364197530824,6294608.3399999989,2.5413501739808018E-2,15205402.319999998,1.0520474015316949E-2,2.7300673915929476E-2,136.14253086419757,7.5279889692525708E-3,277741.68999999994,4.7400313909885798E-2,857.2274382716048,947.93194444444453,64.975864197530882,0.25268133848900276,8.9591577665015174E-3,0.38759775732436624,8565733.7246153839,300896.83999999997,2.5292138626423124E-2,{"$f":"I974=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":974},{"$f":"NOT(ISNA(MATCH(BU974,Comparatives!$F:$F,0)))","v":false},{"$f":"BU974='List Box etc'!$G$18","v":false},{"$f":"K974=Assumptions!$F$16","v":false},false]
[null,"Saudi Arab",974,"Store 974","Store 974 Saudi Arab",3572282.3200000008,157," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",4535266.846153846,984838.29999999888,9611448.2299999986,2938350.8699999992,-24475.779999999995,2913875.0899999989,-1925337.24,-198204.96000000008,0,-170408.27000000016,-343188.99,-882116.91999999969,-1460,-52981.19,-20078.759999999998,-213051.23999999996,771787.05999999889,-64679.63,-53954.81,-4879986.3600000013,3220851.78,-14983855.620000003,8392545.120000001,0,0,0,0,0,7556757.9299999997,0.69875236999485735,3257885.79,0.30124763000514271,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.30571364477921137,-2.5465236262319233E-3,0.30316712115297939,3.5706272539533832E-2,2185.9171337579619,1.7729718344433116E-2,1085.4029936305742,8250445.0800000038,2.5822999599919749E-2,19863841.980000004,1.0725580691515343E-2,2.2166403532717149E-2,343.66121019108277,5.6135983577991974E-3,335944.5400000001,3.4952541173912159E-2,2139.7741401273893,5618.5791082802525,9.2993630573248414,0.30124763000514271,5.5123004080312264E-3,0.47186092435040322,12785711.92615385,771787.05999999889,4.3461536315651902E-2,{"$f":"I975=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":975},{"$f":"NOT(ISNA(MATCH(BU975,Comparatives!$F:$F,0)))","v":false},{"$f":"BU975='List Box etc'!$G$18","v":false},{"$f":"K975=Assumptions!$F$16","v":false},false]
[null,"Saudi Arab",975,"Store 975","Store 975 Saudi Arab",5653826.9799999995,395," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",3377332.3846153845,110192.85000000009,10705169.099999998,3180453.56,-18132.300000000003,3162321.26,-3052128.4099999992,-216843.56,-32593.600000000006,-77703.169999999751,-691121.14,-1596046.9,-3399.46,-60044.649999999994,-7483.4400000000023,-135638.64000000001,-25445.789999999921,-54106.23,-57127.82,-750283.68,479989.19999999995,-12178266.600000001,6987248.4000000004,0,0,0,0,0,8387989.0100000007,0.69584701259424431,3666369,0.30415298740575564,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.29709512575565022,-1.6937892181450927E-3,0.29540133653750511,6.4559572440569868E-2,1749.6737721518987,7.25847198434257E-3,196.71688607594874,5461312.6800000016,2.4836270682088098E-2,12928550.280000001,1.0491403681186751E-2,1.2670387429937939E-2,144.62739240506329,5.3364705841031515E-3,338477.87999999995,3.161817219683153E-2,856.90602531645561,4040.6250632911392,91.121670886075961,0.30415298740575564,5.6089398905431586E-3,0.31548613133214171,8838645.0646153856,-25445.789999999921,-2.0728254914710934E-3,{"$f":"I976=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":976},{"$f":"NOT(ISNA(MATCH(BU976,Comparatives!$F:$F,0)))","v":false},{"$f":"BU976='List Box etc'!$G$18","v":false},{"$f":"K976=Assumptions!$F$16","v":false},false]
[null,"Senegal ",976,"Store 976","Store 976 Senegal ",4060099.61,160," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",974724,177741.7800000002,6236922.2799999993,2122307.23,-47793.97,2074513.26,-1896771.48,-85182.810000000012,-11656.359999999997,-21193.719999999885,-479468.12,-1027566.2000000003,0,-50089.469999999994,-720.78000000000009,-280554.45,-102812.66999999981,-117165.59,-31581,-7190438.6399999997,1864061.1600000001,-18716042.780000001,5003589.5,0,0,0,0,0,4793405.4300000006,0.67933238422673003,2262647.75,0.32066761577326997,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.34028117310450118,-7.6630696767316471E-3,0.33261810342776954,7.687575673942823E-2,2996.6757499999999,3.3981055155941253E-3,132.46074999999928,19038830.760000002,1.4735907553180013E-2,25906481.420000002,1.0829508085316821E-2,4.498283566874911E-2,197.38124999999999,5.0635551610561363E-3,253158.65,4.0590316607248156E-2,1582.2415624999999,6422.2887500000015,72.852249999999984,0.32066761577326997,8.03111979776025E-3,0.15628285174013745,20013554.760000002,-102812.66999999981,-3.6987493370218183E-3,{"$f":"I977=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":977},{"$f":"NOT(ISNA(MATCH(BU977,Comparatives!$F:$F,0)))","v":false},{"$f":"BU977='List Box etc'!$G$18","v":false},{"$f":"K977=Assumptions!$F$16","v":false},false]
[null,"Senegal ",977,"Store 977","Store 977 Senegal ",19904147.009999998,1701.59," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",1058781.6923076923,-328384.13999999996,3245919.6399999997,897894.44,-16124.16,881770.28,-1210154.42,-63180.69,-12382.469999999998,-124522.61999999992,-443163.2699999999,-419211.01,0,-34977.599999999999,-14084.120000000003,-110421.06,-438805.19999999995,-25148.300000000003,-39599.879999999997,-2096572.4000000006,1354063.8599999999,-8354601.3400000008,4632042.0399999991,-20736,18489.600000000002,0,0,0,2185171.2999999998,0.60214631883682768,1443799.3199999998,0.39785368116317238,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.27662251059302256,-4.9675166942826721E-3,0.27165499389873993,0.13652934118849594,260.44068782726737,3.8362816646933362E-2,73.18015503147052,4467314.2400000021,2.4717549307657377E-2,10471909.740000002,1.0544500739747588E-2,3.4018420739461069E-2,23.27228063164452,1.219989537387315E-2,137390.71000000002,4.2327206227446852E-2,80.742546676931596,246.36428869469145,7.276999747295176,0.39785368116317238,1.0775867513466847E-2,0.3261885104178649,5526095.9323076941,-438805.19999999995,-5.717232343957223E-2,{"$f":"I978=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":978},{"$f":"NOT(ISNA(MATCH(BU978,Comparatives!$F:$F,0)))","v":false},{"$f":"BU978='List Box etc'!$G$18","v":false},{"$f":"K978=Assumptions!$F$16","v":false},false]
[null,"Senegal ",978,"Store 978","Store 978 Senegal ",16925945.48,1702," Brand Type 2"," Brand Type 2"," Classification Type 2"," Classification Type 2",8162726.923076923,98925.600000000195,4032983.4699999997,1217317.77,-37294.43,1180023.3400000003,-1081097.74,-166504.69,0,-28885.629999999841,-562748.17999999993,-93843.390000000014,-1460,-27051.93,-5765.3799999999992,-89758.560000000041,9167.0400000001537,-14438.660000000002,-40839.15,-1488985.2000000002,587213.87999999989,-7197284.2399999984,2537768.46,0,0,0,0,0,3332980.8400000003,0.73959935643701602,1173487.17,0.26040064356298404,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.30184050568399678,-9.2473550356505681E-3,0.29259315064834629,0.13953644595523224,330.63935370152757,7.1623477296324858E-3,16.971580493536923,5561287.0999999987,1.6139889630945335E-2,8686269.4399999976,1.0333384270428533E-2,2.2256118991729974E-2,23.994800235017628,1.0126287475212489E-2,213760.66,5.30031083911187E-2,125.59380728554642,55.137126909518223,0.85781433607520563,0.26040064356298404,6.7076719260642055E-3,2.0239921596001293,13724014.023076922,9167.0400000001537,4.8092845059045865E-4,{"$f":"I979=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":979},{"$f":"NOT(ISNA(MATCH(BU979,Comparatives!$F:$F,0)))","v":false},{"$f":"BU979='List Box etc'!$G$18","v":false},{"$f":"K979=Assumptions!$F$16","v":false},false]
[null,"Senegal ",979,"Store 979","Store 979 Senegal ",101182396.42999999,6527," Brand Type 2"," Brand Type 2"," Classification Type 3"," Classification Type 3",1104956.4615384615,-1533831.7699999993,2310835.37,697737.60000000009,14977.720000000001,712715.32,-2246547.0899999994,-67344.84,-156470.44,-42403.89999999979,-466428.79000000004,-959000,-2388,-16634.22,-21764.77,-99308.6,-1633140.3699999994,-73301.94,2136.9800000000014,-7053145.75,135639.74,-14796213.639999999,78515.5,0,0,0,0,-6077.32,1729021.1399999997,0.65788458682697226,899131.53999999992,0.34211541317302768,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.30194171729334401,6.4815175474832723E-3,0.30842323484082723,0.20184423176801211,71.461435575302602,1.835003070772618E-2,6.4966906695265498,21635204.149999999,4.5901392615239093E-3,21849359.390000001,4.5451492754268802E-3,4.2975194723629317E-2,-0.32740615903171461,-9.2476514239956493E-4,179045.77000000002,7.7480971740535545E-2,27.431556611000463,146.92814462999846,24.338660946836217,0.34211541317302768,7.1983578821541066E-3,0.47816321140110535,22740160.611538459,-1633140.3699999994,-5.1708564705711106E-2,{"$f":"I980=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":980},{"$f":"NOT(ISNA(MATCH(BU980,Comparatives!$F:$F,0)))","v":false},{"$f":"BU980='List Box etc'!$G$18","v":false},{"$f":"K980=Assumptions!$F$16","v":false},false]
[null,"Senegal ",980,"Store 980","Store 980 Senegal ",30569936.719999999,1737," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",1263088.6923076923,64045.200000000041,3513918.8899999997,1043340.2200000002,10810.220000000005,1054150.44,-990105.24,-31159.469999999998,0,9091.0199999999786,-370711.01,-340225.64,-11540,-29048.99,-12563.37,-154726.68,-90681.479999999952,-33994.699999999997,-18726.450000000004,-1681850.1599999995,515443.79999999993,-12370820.279999996,3208068.84,0,0,-575250,116847.9,0,2831014.71,0.71587091453409746,1123629.4200000002,0.28412908546590265,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.29691642085682868,3.0763999791696972E-3,0.29999282083599832,0.10549788472778324,213.42027058146229,-2.5871456583336163E-3,-5.233747841105342,10787559.899999995,1.4343065663996922E-2,14627920.439999996,1.0577489851318882E-2,4.4032513226279962E-2,10.780915371329881,5.329220902990167E-3,106766.53,3.0383891416457826E-2,61.466050662061022,195.86968336211859,6.6436384571099598,0.28412908546590265,8.266835663927349E-3,0.35945300157673599,12050648.592307687,-90681.479999999952,-5.4180208724762813E-3,{"$f":"I981=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":981},{"$f":"NOT(ISNA(MATCH(BU981,Comparatives!$F:$F,0)))","v":false},{"$f":"BU981='List Box etc'!$G$18","v":false},{"$f":"K981=Assumptions!$F$16","v":false},false]
[null,"Senegal ",981,"Store 981","Store 981 Senegal ",51280629.809999995,1998," Brand Type 13"," Brand Type 13"," Classification Type 17"," Classification Type 17",8296862.153846154,153728.21999999997,6316920.080000001,1875244.4499999997,75927.469999999972,1951171.9200000004,-1797443.7000000002,-236392.57,-4354.7600000000011,-86385.849999999948,-453022.19999999995,-721001.48999999987,-1939.46,-53202.44999999999,928.08999999997059,-84318.12,69410.099999999977,-45821.640000000007,-37036.1,-537279,270016.26,-7635663.8000000017,3387031.88,0,0,0,0,0,4912104.97,0.69643976865519563,2141060.5599999996,0.30356023134480437,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.29686056278236139,1.201969773852196E-2,0.30888026052088347,7.1715676985421015E-2,226.73783783783782,1.3675311529348956E-2,43.236161161161135,4515894.660000002,1.8671409841964727E-2,8172942.8000000017,1.0316739277803336E-2,1.3347979542587466E-2,18.536586586586587,5.8629996154708347E-3,334488.57000000007,5.295121131245973E-2,167.41169669669674,360.86160660660653,3.1502602602602607,0.30356023134480437,8.4222135670901158E-3,1.3134347195739973,12812756.813846156,69410.099999999977,3.9004308538810326E-3,{"$f":"I982=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":982},{"$f":"NOT(ISNA(MATCH(BU982,Comparatives!$F:$F,0)))","v":false},{"$f":"BU982='List Box etc'!$G$18","v":false},{"$f":"K982=Assumptions!$F$16","v":false},false]
[null,"Senegal ",982,"Store 982","Store 982 Senegal ",26592525.579999998,1791," Brand Type 13"," Brand Type 13"," Classification Type 19"," Classification Type 19",5362604.692307692,820394.75000000035,9550416.1600000001,2848612.9000000008,53555.119999999995,2902168.0200000005,-2081773.27,-242250.53999999998,0,-111990.90000000005,-728496.05,-558527.37,0,-68095.199999999997,-17944.289999999997,97067.39999999998,917462.15000000037,-31169.629999999997,-47119.340000000004,-2184811.6800000006,906490.86,9057227.2799999975,-1593786,0,0,0,0,0,7493914.1300000008,0.69971179181567233,3216087.0699999994,0.30028820818432772,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.29827107555070154,5.6076216054652007E-3,0.30387869715616672,7.62789848939944E-2,406.7537967615857,1.1726284815634678E-2,62.529815745393662,-6185120.4599999972,1.5693695964007146E-2,-6872415.5999999968,1.4124204013505823E-2,-1.0163682752019466E-2,26.308955890563933,4.9337473059393889E-3,359459.66,3.7638114819071922E-2,200.70332774986039,311.85224455611387,0,0.30028820818432772,7.1300767274627324E-3,0.56150481847774181,-822515.76769230515,917462.15000000037,-0.80311256506770556,{"$f":"I983=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":983},{"$f":"NOT(ISNA(MATCH(BU983,Comparatives!$F:$F,0)))","v":false},{"$f":"BU983='List Box etc'!$G$18","v":false},{"$f":"K983=Assumptions!$F$16","v":false},false]
[null,"Senegal ",983,"Store 983","Store 983 Senegal ",12905252.91,1283," Brand Type 13"," Brand Type 13"," Classification Type 21"," Classification Type 21",1471660.6153846155,751849.40999999992,8649379.0100000016,2429761.5,93465.060000000012,2523226.56,-1771377.1500000001,-100094.04000000001,0,-284639.10999999993,-704506.38,-427936.59000000008,0,-61034.36,37485.060000000056,-101168.86000000002,650680.54999999993,-52141.250000000015,-33283.020000000004,-1226414.2799999998,885513.48,-8727511.2999999989,5325797.25,0,0,0,0,0,6380805.2300000004,0.66085362892898636,3274593.4099999992,0.33914637107101347,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.28091745051186046,1.0805985018339483E-2,0.29172343553019991,8.145167175417832E-2,549.10863600935306,3.2908618025746551E-2,221.85433359314101,3742614.8499999978,2.7031597974875796E-2,9953925.5799999982,1.0163714726105078E-2,1.1696661677449142E-2,25.941558846453628,3.8480242294296222E-3,175784.58999999997,2.032337694957825E-2,137.01059236165236,333.54371784879197,0,0.33914637107101347,7.0565019673013481E-3,0.17014639012617569,5214275.4653846137,650680.54999999993,8.9847573092389998E-2,{"$f":"I984=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":984},{"$f":"NOT(ISNA(MATCH(BU984,Comparatives!$F:$F,0)))","v":false},{"$f":"BU984='List Box etc'!$G$18","v":false},{"$f":"K984=Assumptions!$F$16","v":false},false]
[null,"Senegal ",984,"Store 984","Store 984 Senegal ",21344206.350000001,1050," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",3959539.076923077,379101.89000000013,6324981.7199999988,1692273.88,-6198.3,1686075.58,-1297130.3600000001,-143408.46000000002,-5331.6699999999992,64173.550000000017,-457966.32000000012,-489050.4800000001,-6962.48,-31669.510000000002,-6228.8499999999867,-87910.560000000012,291191.33000000013,-30376.080000000002,-43487.22,-468124.68000000011,351950.33999999997,-7904404.4400000004,4994072.6999999993,0,0,0,0,0,4202806.6199999992,0.60973890541854325,2689990.5800000005,0.39026109458145686,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.26755395587135394,-9.7997121167964435E-4,0.2665739846596743,7.240595155427583E-2,436.15840000000014,-1.0146045133550208E-2,-61.117666666666686,3026506.080000001,2.9046880355185007E-2,8372529.1200000001,1.0499881068195079E-2,1.3898942936391606E-2,41.416400000000003,6.8754696732941717E-3,211682.90000000002,3.3467748899675881E-2,201.60276190476193,465.76236190476197,11.708714285714283,0.39026109458145686,5.0070516251231167E-3,0.62601589256815715,6986045.156923078,291191.33000000013,3.0010936501352562E-2,{"$f":"I985=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":985},{"$f":"NOT(ISNA(MATCH(BU985,Comparatives!$F:$F,0)))","v":false},{"$f":"BU985='List Box etc'!$G$18","v":false},{"$f":"K985=Assumptions!$F$16","v":false},false]
[null,"Senegal ",985,"Store 985","Store 985 Senegal ",9314107.5899999999,650," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1792147.6923076923,1817078.0799999996,14333667.41,4167555.3399999989,27327.509999999995,4194882.8499999996,-2374296.0900000003,-117587.03,-18152.03,-76864.800000000279,-812380.70999999985,-902887.14000000013,-24004.460000000003,-64035.64,-21402.770000000004,-157408.32000000001,1659669.7599999995,-53526.479999999996,-41492.149999999994,-1671659.2799999996,1244880.3,-13234534.600000003,6439607.3799999999,-11760,10483.859999999999,0,0,0,10677942.879999997,0.66741299022403422,5321060.79,0.33258700977596567,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.29075289810983546,1.9065260284283376E-3,0.29265942413826385,5.6676402958340991E-2,1249.8164769230766,5.3625354768853453E-3,118.25353846153889,7222982.3400000017,2.179270453539555E-2,14917953.880000003,1.0551602536526945E-2,1.0981719855602538E-2,63.834076923076914,2.8947336932802457E-3,256551.91999999998,1.7898553989121754E-2,394.69526153846152,1389.0571384615387,64.856138461538464,0.33258700977596567,4.4674986636933558E-3,0.12503064575486003,9015130.0323076937,1659669.7599999995,0.13255074778928208,{"$f":"I986=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":986},{"$f":"NOT(ISNA(MATCH(BU986,Comparatives!$F:$F,0)))","v":false},{"$f":"BU986='List Box etc'!$G$18","v":false},{"$f":"K986=Assumptions!$F$16","v":false},false]
[null,"Senegal ",986,"Store 986","Store 986 Senegal ",24309839.739999995,1417.53," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",2286219.846153846,529659.46000000043,6711866.9300000006,1931211.6600000006,27416.630000000005,1958628.290000001,-1428968.83,-156808.15,-45174.52,-28233.510000000184,-510864.93999999994,-405701.81,-1460,-49351.07,22313.520000000004,-105245.88000000002,424413.58000000042,-47253.53,-31950.78,-1547233.7999999998,1058864.0999999999,-8709082.5800000019,4686375.7199999988,0,0,0,0,0,5066074.0500000007,0.6798557638235676,2385615.44,0.32014423617643251,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.28773092198357997,4.0847993987270549E-3,0.2918157213823071,7.6113687194331772E-2,360.39091941616755,4.2065062216601751E-3,19.917398573575294,4511076.5600000024,2.3330546178981268E-2,10256316.380000003,1.0261567223611719E-2,1.5680567135439322E-2,22.539755772364607,4.7603416952725543E-3,231099.23,3.4431437990383396E-2,163.02951613017009,286.20333255733567,32.898436011936255,0.32014423617643251,7.352808170170322E-3,0.34062353589507854,6797296.4061538484,424413.58000000042,4.4955782320063205E-2,{"$f":"I987=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":987},{"$f":"NOT(ISNA(MATCH(BU987,Comparatives!$F:$F,0)))","v":false},{"$f":"BU987='List Box etc'!$G$18","v":false},{"$f":"K987=Assumptions!$F$16","v":false},false]
[null,"Senegal ",987,"Store 987","Store 987 Senegal ",12770850.76,1120," Brand Type 13"," Brand Type 13"," Classification Type 21"," Classification Type 21",1406282,-446039.84,4070901.0100000007,1180929.3100000003,25406.890000000003,1206336.2000000002,-1648924.57,-151537.89000000001,0,-36736.880000000128,-627273,-552938.6399999999,0,-41408.29,4419.9799999999614,-100884.24000000003,-546924.08000000007,-40712.19,-35080.670000000006,-1703412.24,1126951.9199999997,-7733753.4000000013,4364811.42,-11760,10483.859999999999,0,0,0,2948058.25,0.65052223524256036,1583774.9300000002,0.3494777647574398,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.29009040187887059,6.2410974714415864E-3,0.29633149935031211,0.15408701868680416,560.06517857142853,9.0242626656254956E-3,32.80078571428583,3946678.4400000018,2.5561808881495798E-2,9448925.6400000006,1.0676794785316992E-2,2.4781796401381919E-2,31.322026785714289,8.6174215275256708E-3,229238.39000000007,5.6311462606652776E-2,204.67713392857149,493.6952142857142,0,0.3494777647574398,1.0171775215924495E-2,0.34544735834782675,5352960.4400000013,-546924.08000000007,-7.3564029103865364E-2,{"$f":"I988=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":988},{"$f":"NOT(ISNA(MATCH(BU988,Comparatives!$F:$F,0)))","v":false},{"$f":"BU988='List Box etc'!$G$18","v":false},{"$f":"K988=Assumptions!$F$16","v":false},false]
[null,"Senegal ",988,"Store 988","Store 988 Senegal ",15841182.180000002,1000," Brand Type 20"," Brand Type 20"," Classification Type 15"," Classification Type 15",2938846.769230769,-1006.5600000005215,7796643.75,1901768.9199999995,-242.82000000000062,1901526.0999999996,-1898059.07,-50647.61,-63579.120000000017,-123337.20000000004,-567616.13000000012,-806973.12,-11821.720000000001,-64125.19999999999,-4021.4400000000014,-171796.38,-172802.94000000053,-81150.210000000021,-30073.630000000005,-3819357.6800000011,863016.3600000001,-12372257.220000003,2527316.79,0,0,0,0,0,5248286.3100000005,0.5957090117686451,3561864.63,0.40429098823135479,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.24392148480556131,-3.114417020785394E-5,0.24389034063535348,7.2802624847390279E-2,567.61613000000011,1.5819268387118501E-2,123.33720000000004,12801281.750000004,1.3420248327867633E-2,16191614.900000004,1.0610206644675076E-2,2.2034658182246689E-2,30.073630000000005,3.8572533213409943E-3,199944.46000000002,2.5644939849919401E-2,199.94446000000002,806.97311999999999,75.400840000000031,0.40429098823135479,8.2247184886445508E-3,0.37693741864642322,15740128.519230772,-172802.94000000053,-7.9045172120412108E-3,{"$f":"I989=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":989},{"$f":"NOT(ISNA(MATCH(BU989,Comparatives!$F:$F,0)))","v":false},{"$f":"BU989='List Box etc'!$G$18","v":false},{"$f":"K989=Assumptions!$F$16","v":false},false]
[null,"Senegal ",989,"Store 989","Store 989 Senegal ",19531503.159999996,928," Brand Type 20"," Brand Type 20"," Classification Type 15"," Classification Type 15",1678952.3076923077,-254497.89999999994,3618639.1,1024925.3299999998,-10349.719999999998,1014575.6099999999,-1268007.8699999996,-156608.62,0,-34207.990000000005,-323472.08999999997,-542066,-6705.1200000000008,-33245.21,-17112.2,-203739.12000000008,-458237.02,-114787.19000000002,-36295.5,-2634913.5599999991,429520.08000000013,-16562047.319999998,2273844.36,0,0,0,0,0,2378045.4399999995,0.57685263466147896,1744403.34,0.42314736533852104,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.28323502335449807,-2.8601139030416151E-3,0.28037490945145643,8.9390536348319449E-2,348.56906249999997,9.4532748513108163E-3,36.86205818965518,16493596.439999998,1.2352619438771724E-2,19196960.879999999,1.0613092419866415E-2,5.6302691252078735E-2,39.111530172413794,1.0030151943032948E-2,321753.22000000003,8.8915531808629392E-2,346.71683189655175,584.12284482758616,7.2253448275862073,0.42314736533852104,9.1872135024462648E-3,0.46397340582881219,18172548.747692306,-458237.02,-1.8155441979039798E-2,{"$f":"I990=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":990},{"$f":"NOT(ISNA(MATCH(BU990,Comparatives!$F:$F,0)))","v":false},{"$f":"BU990='List Box etc'!$G$18","v":false},{"$f":"K990=Assumptions!$F$16","v":false},false]
[null,"Senegal ",990,"Store 990","Store 990 Senegal ",26497727.100000001,1056," Brand Type 20"," Brand Type 20"," Classification Type 20"," Classification Type 20",292344.69230769231,-236057.23999999993,3185514.92,738083.10000000009,10180.73,748263.83000000007,-984321.07000000007,-105988.68,-12106.679999999998,-81682.200000000026,-354707.20000000001,-217455.63999999996,0,-35712.729999999996,-11831.24,-107761.87999999999,-343819.11999999994,-31275.119999999995,-72559.25,-671062.68000000005,429541.56,-13209753.720000001,10071927.919999998,-248235.84000000005,248235.84000000005,-242280,63598.5,0,2411812.92,0.67686799896128058,1151382.45,0.32313200103871931,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.23169977806916067,3.1959448490041916E-3,0.23489572291816485,0.11135003567963198,335.89696969696973,2.5641757157426854E-2,77.350568181818204,3558028.4200000018,3.0286964374500396E-2,14371332.24,7.4983918122819761E-3,3.3828716143636833E-2,68.711410984848484,2.277787165410608E-2,184807.76999999996,5.8015038272054294E-2,175.00735795454543,205.92390151515147,11.464659090909089,0.32313200103871931,1.1210975586954714E-2,9.1773135474026379E-2,3850373.1123076943,-343819.11999999994,-6.4292409898850739E-2,{"$f":"I991=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":991},{"$f":"NOT(ISNA(MATCH(BU991,Comparatives!$F:$F,0)))","v":false},{"$f":"BU991='List Box etc'!$G$18","v":false},{"$f":"K991=Assumptions!$F$16","v":false},false]
[null,"Senegal ",991,"Store 991","Store 991 Senegal ",5284724.3000000007,223," Brand Type 20"," Brand Type 20"," Classification Type 24"," Classification Type 24",9825789.384615384,143843.4700000002,4038709.5500000007,1130720.03,19347.38,1150067.4099999999,-1006223.9400000001,-97732.12999999999,0,-80524.799999999959,-366010.64999999991,-227919.57000000007,-5588.5199999999995,-37276.089999999997,-8277.67,-121040.28000000001,22803.190000000184,-34886.230000000003,-36180.25,-2355512.88,1488775.44,-8956234.3200000022,4558502.0999999996,0,0,0,0,0,3037487.07,0.67797079092536383,1442775.3699999999,0.32202920907463628,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.27997062328980798,4.7904856143963104E-3,0.28476110890420425,9.062564303491441E-2,1641.303363228699,1.9938249830320168E-2,361.09775784753344,5264469.660000002,2.2991922798924435E-2,11311747.200000003,1.0700405327304343E-2,2.9970038325732036E-2,162.24327354260089,8.958368892855886E-3,178172.12,4.4116101391841848E-2,798.97811659192826,1022.0608520179375,25.060627802690579,0.32202920907463628,9.2297030867198628E-3,2.4329031991457226,15090259.044615386,22803.190000000184,1.0880062927653071E-3,{"$f":"I992=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":992},{"$f":"NOT(ISNA(MATCH(BU992,Comparatives!$F:$F,0)))","v":false},{"$f":"BU992='List Box etc'!$G$18","v":false},{"$f":"K992=Assumptions!$F$16","v":false},false]
[null,"Senegal ",992,"Store 992","Store 992 Senegal ",5219204.96,318.61," Brand Type 20"," Brand Type 20"," Classification Type 24"," Classification Type 24",3591491.6923076925,-147327.2000000003,4629677.9399999995,1058247.8599999999,8554.5800000000017,1066802.44,-1191628.3100000003,-65366.62,0,-186365.40000000023,-284753.98,-437076,0,-27131.960000000003,-18700.579999999998,-217964.84999999998,-365292.05000000028,-85994.099999999991,-33234.32,-4426276.8,675237.47999999986,-15930753.989999998,2143707.52,0,0,0,0,0,3256125.66,0.62368731385179699,1964640.56,0.37631268614820296,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.22857915252740021,1.847769998446156E-3,0.23042692252584637,6.1506217860156386E-2,893.73836351652483,4.0254506342616188E-2,584.93267631273409,17538085.789999999,1.2428086657226917E-2,20357030.789999999,1.0707104206330082E-2,4.7079916319190014E-2,104.31034807444838,7.1785382116666208E-3,197193.26,4.2593299697213934E-2,618.91735978155111,1371.8213489846521,0,0.37631268614820296,5.8604422060511635E-3,0.77575411051328824,21129577.482307691,-365292.05000000028,-1.2447493387893112E-2,{"$f":"I993=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":993},{"$f":"NOT(ISNA(MATCH(BU993,Comparatives!$F:$F,0)))","v":false},{"$f":"BU993='List Box etc'!$G$18","v":false},{"$f":"K993=Assumptions!$F$16","v":false},false]
[null,"Senegal ",993,"Store 993","Store 993 Senegal ",4480262.4399999995,425," Brand Type 20"," Brand Type 20"," Classification Type 24"," Classification Type 24",28516164.769230768,-190488.92000000022,3396368.4899999998,959705.74999999977,17153.53,976859.28,-1166699.1599999999,-91459.599999999991,-1912.1900000000003,-209192.49000000014,-249866.62,-352385.48999999993,0,-30178.020000000004,-25479.659999999996,-92005.989999999991,-282494.91000000021,-42860.53,-38159.86,-1486160.88,1020708.72,-7230509.4000000013,4226664.7899999991,-16320,16320,0,0,0,2820851.88,0.7388403676292884,997093.1100000001,0.26115963237071155,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.28256820566604651,5.0505503305973733E-3,0.28761875599664394,7.3568760496891789E-2,587.92145882352941,6.1592989870189303E-2,492.21762352941209,3469296.7700000023,2.6520069080166908E-2,8732990.2800000012,1.0535450865061535E-2,2.7089519370732354E-2,89.787905882352945,1.1235488761703829E-2,189977.81,5.5935570760168023E-2,447.00661176470589,829.14232941176454,4.4992705882352944,0.26115963237071155,8.8853786298082188E-3,8.3960750587551143,31985461.539230771,-282494.91000000021,-6.3590245509051267E-3,{"$f":"I994=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":994},{"$f":"NOT(ISNA(MATCH(BU994,Comparatives!$F:$F,0)))","v":false},{"$f":"BU994='List Box etc'!$G$18","v":false},{"$f":"K994=Assumptions!$F$16","v":false},false]
[null,"Senegal ",994,"Store 994","Store 994 Senegal ",990532.63,52," Brand Type 20"," Brand Type 20"," Classification Type 32"," Classification Type 32",1662748.8461538462,-195661.31,2834965.06,691164.03999999992,10766.11,701930.14999999991,-897591.46,-86383.57,0,-13422.749999999938,-402449.63000000006,-346947.63,0,-31877.94,-13537.37,-101775.24000000003,-297436.55000000005,-37701.090000000004,-29185.459999999995,-1925892.9600000002,1358100.9599999997,-7569421.0799999991,4396076.82,0,0,0,0,0,2041272.9599999997,0.64852431885148931,1106292.83,0.35147568114851063,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.24379984422100776,3.7976164686840974E-3,0.24759746068969185,0.14195929102561852,7739.4159615384624,4.734714437715129E-3,258.12980769230649,3741136.26,2.7204365980510969E-2,9495314.0399999991,1.0718470139193E-2,3.5899998005619167E-2,561.25884615384609,1.0294821764046712E-2,169499.97,5.9789086077836881E-2,3259.6148076923077,6672.0698076923081,0,0.35147568114851063,1.1244561864194544E-2,0.58651475801745723,5403885.1061538458,-297436.55000000005,-3.9629694524061031E-2,{"$f":"I995=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":995},{"$f":"NOT(ISNA(MATCH(BU995,Comparatives!$F:$F,0)))","v":false},{"$f":"BU995='List Box etc'!$G$18","v":false},{"$f":"K995=Assumptions!$F$16","v":false},false]
[null,"Senegal ",995,"Store 995","Store 995 Senegal ",1790002.8199999998,116," Brand Type 20"," Brand Type 20"," Classification Type 14"," Classification Type 14",0,431121.11999999988,7304984.1499999994,1895678.9700000002,47102.859999999986,1942601.83,-1511480.7100000002,-169981.15,-12510.010000000004,-11211.860000000142,-439842.99,-594887.0399999998,-1939.46,-54622.049999999996,-8850.2999999999975,-146170.56000000003,284950.55999999988,-43761.109999999993,-49322.6,-2389944.2399999998,1395571.3800000001,-11684261.039999999,5260516.5000000009,0,0,0,0,0,5500799.1899999995,0.67457022078614959,2653725.0099999998,0.32542977921385041,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.25950487106806391,6.4480441069813942E-3,0.26592827446449696,6.0211354462692435E-2,3791.7499137931036,1.5348233164886667E-3,96.653965517242611,7418117.3999999976,1.9704535816594124E-2,14074205.279999999,1.0385706126349753E-2,2.0009702553564067E-2,425.19482758620688,6.7519106116061874E-3,277214.61,3.7948694248706893E-2,2389.7811206896549,5128.3365517241364,124.56439655172417,0.32542977921385041,7.4773673533569543E-3,0,7418117.3999999976,284950.55999999988,2.7657206287945778E-2,{"$f":"I996=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":996},{"$f":"NOT(ISNA(MATCH(BU996,Comparatives!$F:$F,0)))","v":false},{"$f":"BU996='List Box etc'!$G$18","v":false},{"$f":"K996=Assumptions!$F$16","v":false},false]
[null,"Senegal ",996,"Store 996","Store 996 Senegal ",5223183.47,200," Brand Type 20"," Brand Type 20"," Classification Type 35"," Classification Type 35",1564872.076923077,-77222.200000000128,4865272.3099999996,1371740.1500000001,10338.77,1382078.92,-1459301.12,-47277.88,0,-101454.89000000007,-395124.82000000007,-583267.67000000004,0,-42472.090000000004,-32676.999999999989,-97244.91,-174467.11000000013,-54123.709999999992,-83729.84,-1343936.1599999995,834875.34,-7942282.4000000004,3810630.21,0,0,0,0,0,3021592.47,0.55320226099248793,2440410.6399999997,0.44679773900751218,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.2819451949648426,2.1250136356704774E-3,0.28407020860051307,8.1213300062951688E-2,1975.6241000000002,2.0852869795483262E-2,507.27445000000034,4640713.0100000007,2.0954734712198889E-2,9286218.5600000005,1.0471960074133771E-2,1.9987557489870491E-2,418.64920000000001,1.7209692421101094E-2,176550.68,3.6287933901895005E-2,882.75339999999994,2916.33835,0,0.44679773900751218,8.7296429251665069E-3,0.32164121085404923,6205585.0869230777,-174467.11000000013,-2.0242461821159973E-2,{"$f":"I997=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":997},{"$f":"NOT(ISNA(MATCH(BU997,Comparatives!$F:$F,0)))","v":false},{"$f":"BU997='List Box etc'!$G$18","v":false},{"$f":"K997=Assumptions!$F$16","v":false},false]
[null,"Senegal ",997,"Store 997","Store 997 Senegal ",10310084.690000001,497," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1198515.923076923,1388203.1099999996,11971693.709999999,3385731.3599999994,5112.0599999999959,3390843.4199999995,-1993886.6899999997,-63492.110000000008,-61795.840000000004,-180277.00999999995,-699047.74,-659139.96,-1939.46,-76354.73,-9143.01,-142837.79999999996,1245365.3099999996,-129493.27,-41851.299999999996,-502393.8000000001,306350.87999999995,-13162535.760000004,5558604.3000000007,0,0,0,0,0,7304303.3899999997,0.5426390224290375,6156400.8499999996,0.45736097757096256,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.28281139177256814,4.2701226107462752E-4,0.28323840403364275,5.8391716070724638E-2,1406.5346881287726,1.5058605270648874E-2,362.73040241448683,7799974.3800000027,1.831259861138158E-2,13664929.560000004,1.0452874957959163E-2,1.1931294222862304E-2,84.207847082494965,3.4958545560718323E-3,278483.12,2.3261797933184846E-2,560.32820925553324,1326.2373440643862,128.2400402414487,0.45736097757096256,6.3779388154760934E-3,0.10011247799263344,8998490.3030769266,1245365.3099999996,9.9645939818748974E-2,{"$f":"I998=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":998},{"$f":"NOT(ISNA(MATCH(BU998,Comparatives!$F:$F,0)))","v":false},{"$f":"BU998='List Box etc'!$G$18","v":false},{"$f":"K998=Assumptions!$F$16","v":false},false]
[null,"Senegal ",998,"Store 998","Store 998 Senegal ",11832549.66,519," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1250283.6923076923,215390.81999999983,4484840.0999999996,1373393.4900000002,-25631.360000000001,1347467.53,-1132076.71,-93361.88,0,-87742.400000000125,-348505.88,-385888.56,0,-29013.850000000002,-3063.21,-96138.959999999992,119251.85999999984,-37156.92,-33057.78,-1681199.2999999996,798156.50999999989,-7474237.0599999996,3241408.98,0,0,0,0,0,3887516.81,0.7669127690773081,1181530.1100000001,0.2330872309226919,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.30623020205335755,-5.7151112254815962E-3,0.30044940286722821,7.7707537443754138E-2,671.49495183044314,1.9564220360944448E-2,169.06050096339138,5115870.8699999992,1.8792296061217826E-2,9155436.3599999994,1.0500751271673959E-2,2.1436429807163024E-2,63.695144508670516,7.3710052672780911E-3,162595.86000000002,3.6254550078608158E-2,313.28682080924858,743.5232369942197,0,0.2330872309226919,6.4693164868910276E-3,0.27877999313904017,6366154.5623076912,119251.85999999984,1.3487159062766407E-2,{"$f":"I999=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":999},{"$f":"NOT(ISNA(MATCH(BU999,Comparatives!$F:$F,0)))","v":false},{"$f":"BU999='List Box etc'!$G$18","v":false},{"$f":"K999=Assumptions!$F$16","v":false},false]
[null,"Singapore ",999,"Store 999","Store 999 Singapore ",7889993.4900000002,72," Brand Type 5"," Brand Type 5"," Classification Type 10"," Classification Type 10",29331383.230769232,-351608.20000000065,5591178.8100000005,1426279.5299999998,-36874.280000000028,1389405.25,-1741013.4500000007,-29663.72,-36624.119999999995,-344039.65000000037,-361479.71999999991,-838381.47999999975,0,-54996.189999999995,-27087.47,-89511.60000000002,-441119.80000000069,-91240.860000000015,-40833.37000000001,-998324.39999999979,530681.22,-7783062.04,3311361.3000000003,0,0,0,0,0,3951635.84,0.63674654919887586,2254343.36,0.3632534508011242,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.2550946014191236,-6.5950815119790495E-3,0.24849951990714456,6.4651790308240892E-2,5020.5516666666654,6.1532578672796968E-2,4778.328472222227,4939343.92,1.8122163884469907E-2,8781386.4399999995,1.0193333434486687E-2,1.6009432543975466E-2,567.13013888888906,7.3031772704117842E-3,202988.24000000002,3.6305088228791596E-2,2819.2811111111114,11644.187222222219,508.66833333333329,0.3632534508011242,9.8362423862455566E-3,5.2460105869461948,34270727.150769234,-441119.80000000069,-9.2675668830350909E-3,{"$f":"I1000=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":1000},{"$f":"NOT(ISNA(MATCH(BU1000,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1000='List Box etc'!$G$18","v":false},{"$f":"K1000=Assumptions!$F$16","v":false},false]
[null,"Singapore ",1000,"Store 1000","Store 1000 Singapore ",11925308.170000002,147.68," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",589438.4615384615,-250030.91000000024,3515323.42,929996.24,-10232.039999999997,919636.20000000007,-1169667.1100000003,-127481.03000000003,-2298.2600000000002,-151766.93000000025,-294308.13,-408729.3600000001,0,-37587.860000000008,-23513.56,71110.439999999973,-178920.47000000026,-57894.360000000015,-35406.44,-2078523.12,745161.12,6719170.8000000017,-1494520.7399999998,0,0,0,0,0,2731940.27,0.68728314384230949,1243044.8500000001,0.31271685615769046,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.26455495807552182,-2.9106966209100607E-3,0.26160784944220011,8.3721494393821663E-2,1992.8773699891658,4.3172963584670758E-2,1027.6742280606734,-3891288.0600000019,1.8274267775488184E-2,-4640647.6800000016,1.5323386928610782E-2,-2.0228704874045409E-2,239.75108342361864,1.0072029161971106E-2,246476.81000000006,7.011497394455958E-2,1668.992483748646,2767.6690140845076,15.562432286023837,0.31271685615769046,1.0692575194119695E-2,0.16767687951126314,-3301849.5984615404,-178920.47000000026,3.9015325973667511E-2,{"$f":"I1001=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":1001},{"$f":"NOT(ISNA(MATCH(BU1001,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1001='List Box etc'!$G$18","v":false},{"$f":"K1001=Assumptions!$F$16","v":false},false]
[null,"Singapore ",1001,"Store 1001","Store 1001 Singapore ",26003865.309999999,6000," Brand Type 2"," Brand Type 2"," Classification Type 2"," Classification Type 2",51063849.153846152,461598.89999999991,7448267.2300000004,1862647.9900000002,24657.409999999996,1887305.4,-1417589.2000000002,-80821.8,0,-1252.5700000000425,-503461.8299999999,-529975.67999999993,0,-43325.84,-14243.330000000004,-144671.88,316927.0199999999,-104055.70000000001,-45276.69,-519412.44,384233.16000000003,-13309257.600000003,6516432.0300000003,0,0,0,0,0,5052212.6899999995,0.61205767280837775,3202258.93,0.3879423271916223,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.25007802922237526,3.3104894384945417E-3,0.25338851866086975,6.7594490698744694E-2,83.91030499999998,1.6816931526771259E-4,0.20876166666667376,6928004.8500000024,2.0882185150317836E-2,13828670.040000003,1.0461734901587107E-2,1.9423561955093815E-2,7.5461150000000004,6.0788219060717028E-3,242446.67,3.2550748048281293E-2,40.407778333333333,88.329279999999983,0,0.3879423271916223,5.816901926597496E-3,6.8558025077526858,57991854.003846154,316927.0199999999,3.9348190934689895E-3,{"$f":"I1002=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":1002},{"$f":"NOT(ISNA(MATCH(BU1002,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1002='List Box etc'!$G$18","v":false},{"$f":"K1002=Assumptions!$F$16","v":false},false]
[null,"Singapore ",1002,"Store 1002","Store 1002 Singapore ",33615264.380000003,2000," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",2051591.3076923077,-158567.16000000073,8495064.9799999986,2347831.9299999997,16956.36,2364788.2899999996,-2457745.5300000003,-194607.22,-32270.109999999993,-465997.27000000014,-470520.05,-907837.43999999983,0,-47829.959999999992,-14939.540000000003,-115092.71999999999,-273659.8800000007,-108403.82999999999,-59783.259999999995,-817539.60000000021,542914.92000000004,-10225941.02,5478564.4199999999,0,0,0,0,0,5365350.8900000006,0.56009383719364558,4214027.66,0.43990616280635447,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.27637598247070738,1.9960247555398927E-3,0.27837200722624728,5.5387457436493918E-2,235.26002499999998,5.485505656485281E-2,232.99863500000006,5022001.2799999993,2.2917700251960112E-2,11043480.619999999,1.0421779505961589E-2,1.3548185949249798E-2,29.891629999999996,7.0374105602191645E-3,365780.55,4.3058004954777879E-2,182.890275,453.91871999999989,16.135054999999998,0.43990616280635447,5.6303230302071211E-3,0.24150389814820558,7073592.5876923073,-273659.8800000007,-2.785502715308083E-2,{"$f":"I1003=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":1003},{"$f":"NOT(ISNA(MATCH(BU1003,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1003='List Box etc'!$G$18","v":false},{"$f":"K1003=Assumptions!$F$16","v":false},false]
[null,"Singapore ",1003,"Store 1003","Store 1003 Singapore ",14448452.770000001,1500," Brand Type 2"," Brand Type 2"," Classification Type 6"," Classification Type 6",4026381.6153846155,-38189.04999999929,10836856.490000002,3194615.37,15259.660000000003,3209875.03,-3245437.1299999994,-254872.99999999997,-227961.84,-130314.98999999958,-875402.57,-1087107.8400000001,-539.46,-92432.17,-41752.559999999998,-303787.1100000001,-341976.15999999939,-236121.03999999998,-42856.380000000005,-23492928.93,18396176.949999999,-63966375.250000015,45883959.850000001,-8880,8880,0,0,0,6235274.7700000005,0.5072333890659152,6057438.8100000005,0.49276661093408469,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.29479170209072314,1.4081260570425807E-3,0.29619982814776569,8.0780120213624768E-2,583.60171333333335,1.2025165242360754E-2,86.876659999999717,23179167.380000018,1.3106040653648357E-2,87468184.180000007,3.4731155430738027E-3,2.8032770414587269E-2,28.570920000000005,3.9546874169226909E-3,625178.77,5.769004790059741E-2,416.78584666666666,724.73856000000001,152.33419999999998,0.49276661093408469,8.5294264148735605E-3,0.37154516340601784,27205548.995384634,-341976.15999999939,-9.0504637580285843E-3,{"$f":"I1004=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":1004},{"$f":"NOT(ISNA(MATCH(BU1004,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1004='List Box etc'!$G$18","v":false},{"$f":"K1004=Assumptions!$F$16","v":false},false]
[null,"Singapore ",1004,"Store 1004","Store 1004 Singapore ",20753377.07,749," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",8897461.461538462,-336248.73999999987,2662414.91,891136.02,-35722.53,855413.49,-1191662.23,-82999.260000000009,0,-109035.23999999985,-352422.44999999995,-691053.55,0,0,45586.860000000008,-235008.81999999998,-571257.55999999982,-2361.02,-40938.65,-7099793.96,3800745.46,-14758882.359999999,7119845.5799999991,0,0,0,0,0,2201448.89,1,0,0,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.33470967152899544,-1.3417341476652111E-2,0.32129233005234331,0.13236946979086739,470.52396528704935,4.0953511637297671E-2,145.57441922563396,10938085.280000001,2.1485370975275479E-2,21858676.32,1.0751283223173688E-2,8.8269044436804167E-2,54.657743658210947,1.5376510192395219E-2,39773.42,1.4938851134964534E-2,53.102029372496659,922.63491321762353,0,0,0,3.3418763649946888,19835546.741538465,-571257.55999999982,-2.0735775451990318E-2,{"$f":"I1005=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":1005},{"$f":"NOT(ISNA(MATCH(BU1005,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1005='List Box etc'!$G$18","v":false},{"$f":"K1005=Assumptions!$F$16","v":false},false]
[null,"Singapore ",1005,"Store 1005","Store 1005 Singapore ",14633634.029999999,935.35," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",1194197.3846153845,63225.010000000169,3186192.6599999992,1256698.3700000001,-208.22000000000003,1256490.1500000001,-1193265.1399999999,-92962.48000000001,0,6429.1800000000121,-269427.58,-544674.31000000006,0,-69992.040000000008,-4592.3600000000006,-180964.66999999998,-117739.65999999981,-2748.01,-42083.979999999996,-2119741.4899999998,889748.24,-14873296.229999999,4615014.3599999994,0,0,0,0,0,2103105.48,0.77229749835641637,620075.00999999989,0.22770250164358366,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.39442008192938355,-6.5350724899353722E-5,0.39435473120448417,8.4560981946396205E-2,288.05001336398141,-2.0178252497763316E-3,-6.8735553536109606,11488275.119999999,1.5752118408529199E-2,16993037.719999999,1.0649341982393952E-2,5.6796524664644736E-2,44.992762067675194,1.3208234557919045E-2,170294.89,5.3447769225606102E-2,182.06541936173625,582.32138771582834,0,0.22770250164358366,2.1967296855175112E-2,0.37480388414911003,12682472.504615383,-117739.65999999981,-6.6842293700340822E-3,{"$f":"I1006=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":1006},{"$f":"NOT(ISNA(MATCH(BU1006,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1006='List Box etc'!$G$18","v":false},{"$f":"K1006=Assumptions!$F$16","v":false},false]
[null,"Singapore ",1006,"Store 1006","Store 1006 Singapore ",15989020.41,1400," Brand Type 13"," Brand Type 13"," Classification Type 21"," Classification Type 21",2040565.2307692308,6252.4900000003108,3041410.05,1123561.08,-45783.53,1077777.55,-1038698.0899999997,-66973.040000000008,-1285.71,-1701.999999999739,-324173.51,-623773.96000000008,0,0,-9976.7500000000018,-213217.32,-174137.85999999969,-3219.87,-41559.639999999992,-2475793.5099999998,926542.4800000001,-14312874.890000001,4766160.9900000012,0,0,0,0,0,2514851.0299999998,1,0,0,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.36942111110601483,-1.5053389463219536E-2,0.35436772164279529,0.10658658473230205,231.55250714285714,5.5960885642491348E-4,1.2157142857140992,11095964.93,1.9215752874590243E-2,16788668.399999999,1.2700073342326543E-2,7.0104759468391981E-2,29.685457142857139,1.3664596130337636E-2,80169.66,2.6359372357568165E-2,57.264042857142861,445.55282857142862,0.91836428571428574,0,0,0.67092736501256411,13136530.16076923,-174137.85999999969,-9.5443208872941845E-3,{"$f":"I1007=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":1007},{"$f":"NOT(ISNA(MATCH(BU1007,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1007='List Box etc'!$G$18","v":false},{"$f":"K1007=Assumptions!$F$16","v":false},false]
[null,"Singapore ",1007,"Store 1007","Store 1007 Singapore ",17276185.940000001,650," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",769537.07692307688,140808.41000000003,3527132.9899999998,1513980.14,-42804.5,1471175.6400000001,-1309533.9200000002,-102352.72,0,-20956.590000000047,-298155.18000000005,-598660.90999999992,0,-90867.31,14899.730000000001,-185766.07,-24124.349999999962,802.24000000000046,-46071.290000000008,-2519216,960632.73,-12138642.01,4311294.4700000007,0,0,0,0,0,2003466.25,0.66036029376748617,1030432.47,0.33963970623251394,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.42923817851279827,-1.2135777165578326E-2,0.41710240134722004,8.4531879247343053E-2,458.70027692307701,5.941536669985344E-3,32.240907692307765,9385930.8099999987,1.9791970957433472E-2,14657858.01,1.2673479977310819E-2,5.2667724899139692E-2,70.878907692307706,1.3061965661805118E-2,177518.06,5.0329278908193366E-2,273.10470769230767,921.01678461538449,0,0.33963970623251394,2.5762371381409126E-2,0.21817637132051459,10155467.886923075,-24124.349999999962,-1.7103625547736955E-3,{"$f":"I1008=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":1008},{"$f":"NOT(ISNA(MATCH(BU1008,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1008='List Box etc'!$G$18","v":false},{"$f":"K1008=Assumptions!$F$16","v":false},false]
[null,"Singapore ",1008,"Store 1008","Store 1008 Singapore ",7753173.4699999997,660," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",358355,1800554.4300000002,7220393.5199999986,3461302.3200000003,-611.24999999999989,3460691.0700000008,-1660136.6399999997,-118942.26000000001,0,30126.740000000089,-444526.08999999997,-886967.79999999993,0,17267.510000000002,-6240.4900000000007,-257395.95999999993,1543158.4700000002,-4852.37,-45060.799999999996,-3702976.0100000002,2769817.45,-20820764.849999998,14619847.740000002,0,0,0,0,0,4608397.2600000007,0.74040743033326917,1615739.71,0.25959256966673083,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.47937862533564529,-8.4656050713424275E-5,0.4792939692849319,6.1565354958658829E-2,673.52437878787873,-4.1724512544297028E-3,-45.646575757575896,7134075.6699999943,3.6079791118896296E-2,24523740.859999999,1.049578697921374E-2,3.5648466982724787E-2,68.273939393939386,6.2407678854600719E-3,112767.61,1.5617931306325812E-2,170.86001515151514,1343.8906060606059,0,0.25959256966673083,-2.3914915374307752E-3,4.9630951416620307E-2,7492430.6699999943,1543158.4700000002,0.14829287681616957,{"$f":"I1009=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":1009},{"$f":"NOT(ISNA(MATCH(BU1009,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1009='List Box etc'!$G$18","v":false},{"$f":"K1009=Assumptions!$F$16","v":false},false]
[null,"Singapore ",1009,"Store 1009","Store 1009 Singapore ",7871427.8300000001,650.15," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1636248.6153846155,292630.24999999977,5982499.6099999985,1803091.9399999997,22842.730000000003,1825934.67,-1527380.31,-113434.16,-16675.93,-142993.51000000007,-533472.99,-468974.76000000007,-1460,-38056.31,-15446.320000000003,-95717.179999999978,196913.0699999998,-40581.019999999997,-33030.839999999997,-1175833.2,851381.96,-7999868.04,4920535.6199999992,0,0,0,0,0,5002634.1099999994,0.74939565762826255,1672923.8,0.25060434237173745,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.3013944099529996,3.8182585021514126E-3,0.30521266845515105,8.917225654445135E-2,820.53832192570951,2.3901967291561611E-2,219.93926017072994,3403783.6600000011,2.8120817760785639E-2,9175701.2400000002,1.0431592910058608E-2,1.5999529668168252E-2,50.804952703222327,5.521243987176792E-3,207517.81,3.4687475725552128E-2,319.18451126663081,721.3331692686304,27.89499346304699,0.25060434237173745,6.3612724581523219E-3,0.2735058457253482,5040032.2753846161,196913.0699999998,2.8130258429581285E-2,{"$f":"I1010=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":1010},{"$f":"NOT(ISNA(MATCH(BU1010,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1010='List Box etc'!$G$18","v":false},{"$f":"K1010=Assumptions!$F$16","v":false},false]
[null,"Singapore ",1010,"Store 1010","Store 1010 Singapore ",16516120.520000003,1000," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",1618598.2307692308,497980.23000000021,3303183.3400000003,1471776.29,18980.75,1490757.04,-992776.81,-79712.390000000014,-416.6,-19065.270000000008,-252699.95,-468739.1999999999,0,-25439.800000000003,-10773.52,-4054.6800000000007,493925.55000000022,-36326.840000000004,-27125.920000000002,-727992.72,719385.45000000007,-911813.28,689891.66999999993,-14630,14630,0,0,0,3196428.29,0.79964295122465578,800891.11999999988,0.20035704877534413,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.44556300347530814,5.7461993617344892E-3,0.45130920283704262,7.6501944938969085E-2,252.69995,5.7717868000629977E-3,19.065270000000009,230528.88,1.7588598877502901E-2,1654436,2.450792898607139E-3,1.2275067965195055E-3,27.125920000000001,8.2120540121154769E-3,152252.55000000002,4.6092673136332786E-2,152.25255000000001,468.73919999999987,0.41660000000000003,0.20035704877534413,7.7016009653281918E-3,0.49001162338425652,1849127.1107692309,493925.55000000022,0.19232122763700149,{"$f":"I1011=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":1011},{"$f":"NOT(ISNA(MATCH(BU1011,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1011='List Box etc'!$G$18","v":false},{"$f":"K1011=Assumptions!$F$16","v":false},false]
[null,"Singapore ",1011,"Store 1011","Store 1011 Singapore ",10542389.699999999,715," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",3816945.230769231,546275.46999999986,2263282.8499999996,1029640.2199999999,8896.64,1038536.8599999999,-492261.39000000007,-76087.09,0,-9919.0500000000429,-120294.03,-159758.90000000002,0,-15826.31,-3564.44,-9736.35,536539.11999999988,-18820.39,-14312.269999999999,-1723722.56,1718854.5099999998,-9368542.8899999987,8863727.2699999996,-9900.7999999999993,9900.7999999999993,0,0,0,2101359.6,0.78315876198592949,581825.09,0.21684123801407051,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.45493218843592614,3.9308564548173911E-3,0.45886304489074359,5.3150241473353635E-2,168.24339860139861,4.3825940712624778E-3,13.872797202797264,509683.66999999993,1.9102730915432315E-2,11102166.25,8.769774997739743E-4,4.3018706212526649E-3,20.017160839160837,6.3236771312078829E-3,114298.23,5.0501080764165207E-2,159.85766433566434,223.43902097902102,0,0.21684123801407051,6.9926346148030073E-3,1.6864640806027544,4326628.9007692309,536539.11999999988,8.9286179901243254E-2,{"$f":"I1012=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":1012},{"$f":"NOT(ISNA(MATCH(BU1012,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1012='List Box etc'!$G$18","v":false},{"$f":"K1012=Assumptions!$F$16","v":false},false]
[null,"Singapore ",1012,"Store 1012","Store 1012 Singapore ",16090432.920000002,650," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1506757.5384615385,1500631.5,4385194.1900000004,2033115.4700000002,19287.620000000003,2052403.0900000003,-551771.5900000002,0,0,-163174.36000000019,-144209.68,-175000,0,-24793.48,16432.060000000001,-30877.279999999999,1469754.22,-65807.53,-14548.26,-324106.09000000003,36123.57,-4250663.41,1999592.7200000002,0,0,0,0,0,4009409.3,0.80219744607968257,988623.69,0.19780255392031734,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.46363179870946603,4.398350258691737E-3,0.46803014896815781,3.2885585849049929E-2,221.86104615384613,3.7210292846803251E-2,251.03747692307721,2539053.2099999995,1.2160942464061242E-2,4574769.5,6.7494722958173084E-3,7.0412571626617057E-3,22.381938461538461,3.317586261784224E-3,74168.95,1.6913492718095568E-2,114.10607692307691,269.23076923076923,0,0.19780255392031734,5.653906970993227E-3,0.34360109796221783,4045810.748461538,1469754.22,0.26156019255285246,{"$f":"I1013=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":1013},{"$f":"NOT(ISNA(MATCH(BU1013,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1013='List Box etc'!$G$18","v":false},{"$f":"K1013=Assumptions!$F$16","v":false},false]
[null,"Singapore ",1013,"Store 1013","Store 1013 Singapore ",9561797.7799999975,598.63," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",725809.69230769225,1008013.7800000004,4256320.08,1871362.52,21135.510000000002,1892498.0300000003,-797285.79999999981,-80473.430000000008,-10592.68,-19639.149999999911,-239722.97999999998,-321041.59999999998,-3850,-22852.86,-36458.840000000004,-77406.500000000015,1017805.7300000004,-21241.059999999998,-34456.44,-692851.87999999989,477422.47,-8353827.6500000004,3287938.04,-17619,17619,0,0,0,3884451.7800000007,0.75320822404617205,1272756.6200000001,0.24679177595382804,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},114,0.43966677430894718,4.9656768294549878E-3,0.44463245113840222,5.6321652388511154E-2,400.45266692280705,4.6141149234246292E-3,32.806825585085797,5281319.0200000005,1.465666052493076E-2,9064298.5300000012,8.5397121182415429E-3,1.81862497521568E-2,57.558825986001374,8.0953592193188633E-3,161026.19,3.7832255792191266E-2,268.99117986068188,536.29387100546239,24.126221539181131,0.24679177595382804,5.3691591728223598E-3,0.17052516696716385,6007128.7123076925,1017805.7300000004,0.12199174692204669,{"$f":"I1014=Comparatives!$D$3","v":false},114,{"$f":"ROW()","v":1014},{"$f":"NOT(ISNA(MATCH(BU1014,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1014='List Box etc'!$G$18","v":false},{"$f":"K1014=Assumptions!$F$16","v":false},false]
[null,"Singapore ",1014,"Store 1014","Store 1014 Singapore ",3730743.17,266," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",6526579.692307692,1780160.9399999992,5402782.9800000004,2455785.5699999994,27543.78,2483329.3499999996,-703168.41,-31691.360000000001,0,-716.06000000008316,-224557.11000000004,-275134.69,0,-17101.25,-6681.1400000000012,-11705.140000000001,1768455.7999999993,-15668.53,-27237.79,-2869316.7300000004,2702080.62,-11800122.810000001,11506088.529999999,-9450,9450,0,0,0,5449754.5199999996,0.80721032263096348,1301589.4199999997,0.19278967736903652,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},115,0.4545408503526453,5.0980726233057017E-3,0.4596389229759511,4.1563229696855233E-2,844.19966165413553,1.3253539937672698E-4,2.6919548872183579,461270.39000000246,2.5375875524982081E-2,14678889.540000001,7.9741318088834127E-4,2.1665019756170181E-3,102.3977067669173,5.0414369966050344E-3,71142.28,1.3167710097435746E-2,267.45218045112779,1034.340939849624,0,0.19278967736903652,3.1652668751096123E-3,1.2080033043096043,6987850.0823076945,1768455.7999999993,0.18221458116621528,{"$f":"I1015=Comparatives!$D$3","v":true},115,{"$f":"ROW()","v":1015},{"$f":"NOT(ISNA(MATCH(BU1015,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1015='List Box etc'!$G$18","v":false},{"$f":"K1015=Assumptions!$F$16","v":false},true]
[null,"Singapore ",1015,"Store 1015","Store 1015 Singapore ",12271482.199999999,378," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",5343582.461538462,203380.75999999995,2412651.6199999996,1014260.2299999996,18184.550000000003,1032444.7799999998,-829064.01999999979,-105926.04,0,-3140.8899999999558,-167185.63,-435263.69999999995,0,-17469.090000000004,-3863,-78936.06,124444.69999999995,-15144.62,-5963.6799999999994,-1983252.3900000001,1296688.26,-5311315.24,2948260.2800000003,0,0,0,0,0,2433997.62,0.80448746720999742,591528.22000000009,0.19551253279000255,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},116,0.42039232750893385,7.5371636125401336E-3,0.42792949112147405,6.9295387951618159E-2,442.29002645502646,1.3018414983593679E-3,8.3092328042326873,3049619.09,2.5883908012918427E-2,7294567.6300000008,1.0821211619913378E-2,3.2717554140701016E-2,15.776931216931215,2.4718363606926392E-3,142402.75,5.9023337153003473E-2,376.72685185185185,1151.4912698412697,0,0.19551253279000255,7.2406185191378793E-3,2.2148172646403306,8393201.5515384618,124444.69999999995,1.0675328532242429E-2,{"$f":"I1016=Comparatives!$D$3","v":true},116,{"$f":"ROW()","v":1016},{"$f":"NOT(ISNA(MATCH(BU1016,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1016='List Box etc'!$G$18","v":false},{"$f":"K1016=Assumptions!$F$16","v":false},true]
[null,"Singapore ",1016,"Store 1016","Store 1016 Singapore ",5220766.2200000007,300," Brand Type 15"," Brand Type 15"," Classification Type 26"," Classification Type 26",1133642.076923077,809902.38000000012,2891203.1700000004,1633673.8900000001,-3252.94,1630420.9500000004,-820518.56999999983,-54821.170000000006,0,-2175.72999999986,-175495.07999999996,-373344.57000000007,0,6064.9199999999992,-8360.99,-24825.940000000002,785076.44000000018,-2120.46,-50556.39,-348920.06000000006,289496.51,-3154535.04,1651947.3399999999,-15156.96,15156.96,0,0,0,2093041.77,0.84990332715163164,369640.39999999997,0.15009667284836839,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},117,0.56504984047869589,-1.1251163646171568E-3,0.56392472411407879,6.0699670580397137E-2,584.98359999999991,7.5253445436692008E-4,7.2524333333328661,1562011.25,1.5893573109668706E-2,3518612.06,7.0556058970593083E-3,8.5867158204589265E-3,168.5213,1.7486280633816541E-2,59237.700000000004,2.0488944054388263E-2,197.459,1244.4819000000002,0,0.15009667284836839,-2.0977149108479978E-3,0.39210045447033626,2695653.326923077,785076.44000000018,0.20969129492819616,{"$f":"I1017=Comparatives!$D$3","v":true},117,{"$f":"ROW()","v":1017},{"$f":"NOT(ISNA(MATCH(BU1017,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1017='List Box etc'!$G$18","v":false},{"$f":"K1017=Assumptions!$F$16","v":false},true]
[null,"Singapore ",1017,"Store 1017","Store 1017 Singapore ",2904346.94,52," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",1387565.3846153845,4470159.1399999997,9297375.7599999979,5710590.6500000004,-2664.72,5707925.9299999997,-1231355.04,-103357.27,0,-19594.440000000079,-285362.59999999998,-479294.45999999996,-1880.98,-151417.86000000002,-10084.630000000001,-148300.72,4328270.17,-5754.18,-16371.589999999998,-2176979.4699999997,1616524.06,-10351340.199999999,7156186.0899999999,0,0,0,0,0,7209257.4299999997,0.89887180505078668,811082.5,0.10112819494921334,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},117,0.61421532241050369,-2.8660990679374248E-4,0.61392871250370984,3.0692811322923237E-2,5487.7423076923069,2.1075237255980374E-3,376.81615384615537,3755609.5199999996,3.9487789987282813E-2,12528319.669999998,1.1837239462776258E-2,1.5950814921134267E-2,314.83826923076919,1.7608829010047457E-3,270613.94,2.9106486280167303E-2,5204.1142307692307,9217.2011538461538,36.172692307692309,0.10112819494921334,1.628608587075113E-2,0.14924269174804061,5143174.9046153836,4328270.17,0.60592038579194429,{"$f":"I1018=Comparatives!$D$3","v":false},117,{"$f":"ROW()","v":1018},{"$f":"NOT(ISNA(MATCH(BU1018,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1018='List Box etc'!$G$18","v":false},{"$f":"K1018=Assumptions!$F$16","v":false},false]
[null,"Singapore ",1018,"Store 1018","Store 1018 Singapore ",4450324.24,120," Brand Type 25"," Brand Type 25"," Classification Type 14"," Classification Type 14",0,3048347.3600000003,7167966.4499999993,4477278.53,-1273.58,4476004.95,-1423750.82,-133845.95000000001,-4595.3,-54721.199999999946,-264613.42000000004,-697195.36,0,-147362.66999999998,-12031.400000000001,-223678.37,2828575.7600000002,-6164.47,-22360.85,-4874891.05,2436724.0299999993,-15542807.450000001,7714883.7199999997,0,0,0,0,0,5438998.4699999988,0.88418852378115187,712402.87000000011,0.11581147621884809,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},117,0.6246232542006388,-1.7767661286974913E-4,0.62444557758776909,3.6916107496568998E-2,2205.1118333333338,7.6341317138837825E-3,456.00999999999954,10266090.750000004,2.1788076439904831E-2,20417698.5,1.0955121606874545E-2,3.1205275800363159E-2,186.34041666666664,3.1195528265900298E-3,299404.49,4.176979511392663E-2,2495.0374166666666,5809.9613333333336,38.294166666666669,0.11581147621884809,2.0558504427709758E-2,0,10266090.750000004,2828575.7600000002,0.19837877891348266,{"$f":"I1019=Comparatives!$D$3","v":false},117,{"$f":"ROW()","v":1019},{"$f":"NOT(ISNA(MATCH(BU1019,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1019='List Box etc'!$G$18","v":false},{"$f":"K1019=Assumptions!$F$16","v":false},false]
[null,"Singapore ",1019,"Store 1019","Store 1019 Singapore ",15105576.420000004,403," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1968574.076923077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2832620.3099999996,0.63354297902856938,1638458.06,0.36645702097143074,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},117,false,false,false,false,0,false,0,0,false,0,false,false,0,false,0,false,0,0,0,0.36645702097143074,false,false,1968574.076923077,0,0,{"$f":"I1020=Comparatives!$D$3","v":false},117,{"$f":"ROW()","v":1020},{"$f":"NOT(ISNA(MATCH(BU1020,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1020='List Box etc'!$G$18","v":false},{"$f":"K1020=Assumptions!$F$16","v":false},false]
[null,"Singapore ",1020,"Store 1020","Store 1020 Singapore ",5547174.7899999991,467," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1967684.076923077,1470165.29,3175084.4999999995,-419189.68999999994,645733.59,202474.80000000005,1267690.4900000002,-53039.49,0,8106.7300000001997,-391175.24000000005,-122114.30000000002,0,-14076.63,2008257.0800000003,-101879.49000000002,1368285.8,0,-1630.6399999999999,-1677507.7000000002,392640.66000000003,-4623988.5599999996,986802.9600000002,-1927137.9999999995,672093.41,0,0,0,3021135.0900000003,0.86600988214983887,467433.75,0.13399011785016116,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},117,-0.13202473508972754,0.20337524560369971,6.3769893368192276E-2,0.12320152109337566,837.63434689507505,-2.553232835220669E-3,-17.359164882227407,6177097.2299999986,1.6493101242636591E-2,8228634.2599999998,1.2381093481726823E-2,3.208717437283954E-2,3.4917344753747321,5.1357373323450135E-4,-1941140.9600000004,-0.61136670850807295,-4156.6187580299793,261.48672376873668,0,0.13399011785016116,4.4334662589294868E-3,0.61972652284469198,8144781.3069230756,1368285.8,0.12095668856849572,{"$f":"I1021=Comparatives!$D$3","v":false},117,{"$f":"ROW()","v":1021},{"$f":"NOT(ISNA(MATCH(BU1021,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1021='List Box etc'!$G$18","v":false},{"$f":"K1021=Assumptions!$F$16","v":false},false]
[null,"Singapore ",1021,"Store 1021","Store 1021 Singapore ",4931253.8900000006,400," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",20951594.615384616,-229779.13,4385599.93,342463.31,155776.31999999998,474170.53,-703949.65999999992,-58568.729999999996,-290.38999999999993,-47286.199999999939,-391231.52,-196405.77999999997,0,-13990.33,227218.2,-119560.91999999998,-349340.05,0,-4402.41,-1908288.7200000004,465820.68,-5677280.1600000001,1181455.01,-2252862.4000000004,769046.23,0,0,0,3773148.75,0.79379525545926688,980153.47,0.2062047445407332,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},117,7.8088132858940465E-2,3.5519956787303214E-2,0.10811987813945448,8.9208210106843933E-2,978.0788,1.0782150847033588E-2,118.21549999999985,7422109.3600000013,1.6108752135120787E-2,9838431.2800000012,1.2152437375158448E-2,2.7262158406683484E-2,11.006024999999999,1.0038330149280169E-3,-154659.14000000001,-3.5265218549016174E-2,-386.64785000000006,491.0144499999999,0.72597499999999981,0.2062047445407332,3.190060703963939E-3,4.7773611249999766,28373703.975384615,-349340.05,-8.8647162957014129E-3,{"$f":"I1022=Comparatives!$D$3","v":false},117,{"$f":"ROW()","v":1022},{"$f":"NOT(ISNA(MATCH(BU1022,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1022='List Box etc'!$G$18","v":false},{"$f":"K1022=Assumptions!$F$16","v":false},false]
[null,"Spain ",1022,"Store 1022","Store 1022 Spain ",65322301.409999996,2570," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",3414040.923076923,48170.589999999924,5378293.5099999988,192989.94999999995,366744.55000000005,552034.5,-503863.91000000003,-60000,-7994.579999999999,2395.0199999999068,-389099.20999999996,-429635.46999999991,0,-22691.88,424084.24,-130501.83,-82331.240000000078,30,-3347.08,-2533888.2799999993,600054.12,-6315027.7200000025,1346935.4400000002,-1952234.7199999997,683636.63,0,0,0,5161440.2699999996,0.87151726635746407,760921.19000000006,0.1284827336425359,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},117,3.5883119736988843E-2,6.8189761179471245E-2,0.10264120003372595,7.2346220836876571E-2,151.40047081712061,-4.453122529565902E-4,-0.9319143968871233,8170524.5300000003,1.5972270754568068E-2,10801150.720000003,1.2082215440097107E-2,2.4264542230236153E-2,1.3023657587548638,6.2233122714048399E-4,-341422.36,-6.3481541006489256E-2,-132.84916731517509,167.17333463035015,3.1107315175097274,0.1284827336425359,4.2191598427658156E-3,0.63478144447288143,11584565.453076923,-82331.240000000078,-5.117023425704359E-3,{"$f":"I1023=Comparatives!$D$3","v":false},117,{"$f":"ROW()","v":1023},{"$f":"NOT(ISNA(MATCH(BU1023,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1023='List Box etc'!$G$18","v":false},{"$f":"K1023=Assumptions!$F$16","v":false},false]
[null,"Spain ",1023,"Store 1023","Store 1023 Spain ",24882955.180000003,207.6," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",2111804.153846154,1452457.5099999998,3237515.8000000007,297228.08000000007,61258.930000000008,350787.01,1101670.4999999995,-20894.870000000003,-1343.8,81864.609999999724,-504364.12000000005,-141896.69999999998,0,-9209.1099999999988,1809788.97,-61274.459999999992,1391183.0499999998,-30.69,-5363.42,-600481.92000000016,146549.69999999998,-2588154.36,526254.01,-1620906.6400000001,560466.41,0,0,0,2820661.8899999997,0.803097937412659,691564.65,0.196902062587341,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},117,9.1807453109572473E-2,1.8921584876898514E-2,0.10835067121525706,0.15578738488318727,2429.4996146435456,-2.5286242618491533E-2,-394.33819845857289,3576272.8000000003,1.7133609046826627E-2,4809542.92,1.274018363474756E-2,1.8926381764685127E-2,25.835356454720618,1.6566467413070228E-3,-1779654.3,-0.5496974871906416,-8572.5158959537584,683.51011560693632,6.473025048169557,0.196902062587341,2.8444988592796973E-3,0.65229153595054379,5688076.9538461547,1391183.0499999998,0.17609673781271623,{"$f":"I1024=Comparatives!$D$3","v":false},117,{"$f":"ROW()","v":1024},{"$f":"NOT(ISNA(MATCH(BU1024,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1024='List Box etc'!$G$18","v":false},{"$f":"K1024=Assumptions!$F$16","v":false},false]
[null,"Spain ",1024,"Store 1024","Store 1024 Spain ",23036007.149999999,2117," Brand Type 2"," Brand Type 2"," Classification Type 2"," Classification Type 2",1430345.3846153845,334612.06999999983,2733560.25,27977.690000000002,50259.240000000013,70536.930000000022,264075.13999999984,-23374.639999999999,0,-69185.100000000108,-299421.98,-114664.07999999997,0,-7502.52,999194.40999999992,-91436.659999999989,243175.40999999986,-245.5,-5569.24,-1287597.4800000002,318107.34000000003,-4284432.8,922071.57000000007,-1766237.56,613935.22999999986,0,0,0,2796421.45,0.8976326824076154,318907.90999999997,0.1023673175923845,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},117,1.0234890560762289E-2,1.8386000454901266E-2,2.5804051694123083E-2,0.10953553337629927,141.43692961738307,2.5309520798014278E-2,32.680727444496981,5484153.7000000002,1.6672884277477488E-2,7338267.8399999999,1.2460251110158442E-2,3.3449659651730738E-2,2.6307227208313648,2.0373576913111755E-3,-968071.74999999988,-0.35414319110032416,-457.28471894189886,54.163476617855444,0,0.1023673175923845,2.7445965385251708E-3,0.52325365230760301,6914499.0846153852,243175.40999999986,2.5321616657606218E-2,{"$f":"I1025=Comparatives!$D$3","v":false},117,{"$f":"ROW()","v":1025},{"$f":"NOT(ISNA(MATCH(BU1025,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1025='List Box etc'!$G$18","v":false},{"$f":"K1025=Assumptions!$F$16","v":false},false]
[null,"Spain ",1025,{"$f":"\"Store \"&C1026","v":"Store 1025"},{"$f":"D1026&\" \"&B1026","v":"Store 1025 Spain "},10502134.859999999,210," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",1698525.5384615385,4893447.2100000009,4832716.8899999997,-46847.689999999828,483897.15,412980.36000000022,4480466.8500000006,-21071.02,-454.64000000000004,60488.76000000006,-415028.32000000007,-171645.72,0,-20531.940000000002,5239781.9600000009,-90447.45,4802999.7600000007,-965,-3387.84,-1130922.8400000003,276007.2,-3662202.52,755282.38,-2322010.7999999998,801876.52,0,0,0,4680648.6099999994,0.87815729691229627,649431.34999999986,0.12184270308770377,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},117,{"$f":"IF(N1026,O1026/N1026)","v":-9.6938618723845481E-3},{"$f":"IF(N1026,P1026/N1026)","v":0.10012942223064925},{"$f":"IF(N1026,Q1026/N1026)","v":8.5455111358695837E-2},{"$f":"IFERROR(-V1026/N1026,FALSE)","v":8.5878881268379059E-2},{"$f":"IFERROR(-V1026/G1026,FALSE)","v":1976.3253333333337},{"$f":"IFERROR(-U1026/N1026,FALSE)","v":-1.2516512218037268E-2},{"$f":"IFERROR(-U1026/G1026,FALSE)","v":-288.04171428571459},{"$f":"-SUM(AE1026:AL1026)","v":5281970.0600000005},{"$f":"IFERROR(-AA1026/BA1026,FALSE)","v":1.7123809671878373E-2},{"$f":"-(AE1026+AG1026+AI1026+AK1026)","v":7115136.1600000001},{"$f":"IFERROR(-AA1026/BC1026,FALSE)","v":1.2711977391027187E-2},{"$f":"IFERROR(-AA1026/N1026,FALSE)","v":1.8715652511562705E-2},{"$f":"IFERROR(-AD1026/G1026,FALSE)","v":16.132571428571428},{"$f":"IFERROR(-AD1026/N1026,FALSE)","v":7.0102182211629629E-4},{"$f":"-(S1026+Y1026+Z1026+AC1026)","v":-5197214.0000000009},{"$f":"IF(N1026,BH1026/N1026)","v":-1.0754228145981879},{"$f":"IF(G1026,BH1026/G1026)","v":-24748.638095238101},{"$f":"IF(G1026,-W1026/G1026)","v":817.36057142857146},{"$f":"IF(G1026,-SUM(X1026,T1026)/G1026)","v":2.1649523809523812},{"$f":"AQ1026","v":0.12184270308770377},{"$f":"IF(N1026,-Y1026/N1026)","v":4.2485294436521411E-3},{"$f":"IF(N1026,L1026/N1026)","v":0.35146390262921828},{"$f":"BA1026+L1026","v":6980495.5984615386},{"$f":"AB1026","v":4802999.7600000007},{"$f":"BQ1026*(1-0.28)/BP1026","v":0.49540319572182795},{"$f":"I1026=Comparatives!$D$3","v":false},117,{"$f":"ROW()","v":1026},{"$f":"NOT(ISNA(MATCH(BU1026,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1026='List Box etc'!$G$18","v":false},{"$f":"K1026=Assumptions!$F$16","v":false},{"$f":"AR1026=H1026","v":false}]
[null,"Spain ",1026,"Store 1026","Store 1026 Spain ",6332628.4700000007,100," Brand Type 5"," Brand Type 5"," Classification Type 10"," Classification Type 10",446526.92307692306,952307.58000000007,2586896.9500000002,304034.33999999997,-6345.0999999999995,289989.23999999993,662318.34000000008,-20764.560000000001,-448.93,147067.5800000001,-364212.91999999993,-120100.01000000001,0,-8108.08,1231591.8399999999,-66668.830000000016,885638.75,-510,-1507.9199999999983,-706194.24000000011,172357.56,-2613885.3600000003,531208.6100000001,-1852480.0400000003,646554.77,0,0,0,2500597.41,0.86942937739474047,375538.90999999992,0.13057062260525951,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},117,0.11752858574439927,-2.4527842131477247E-3,0.11209926240007353,0.14079142967020775,3642.1291999999994,-5.6850961921772761E-2,-1470.6758000000011,3822438.7000000007,1.744143862921857E-2,5172559.6400000006,1.2888943702928481E-2,2.5771737834396537E-2,15.079199999999982,5.8290686840076797E-4,-1202209.2,-0.46473022437171296,-12022.091999999999,1201.0001000000002,4.4893000000000001,0.13057062260525951,3.1342879738599557E-3,0.17261102073545026,4268965.6230769241,885638.75,0.1493710552628898,{"$f":"I1027=Comparatives!$D$3","v":false},117,{"$f":"ROW()","v":1027},{"$f":"NOT(ISNA(MATCH(BU1027,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1027='List Box etc'!$G$18","v":false},{"$f":"K1027=Assumptions!$F$16","v":false},false]
[null,"Spain ",1027,"Store 1027","Store 1027 Spain ",10202694.65,669.21," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",1792112.6153846155,1338157.2400000005,6252104.9699999988,778169.24,-5310.2800000000007,748789.86,589367.38000000035,-23898.34,-1281.52,8635.7300000002251,-387116.37,-223613.51999999993,0,-19430.440000000002,1393407.7100000002,-83163.010000000009,1254994.2300000004,-7.4699999999999989,-4078.94,-1309932.4800000002,319694.33999999997,-3515795.5600000015,742302.84000000008,-1845749.7600000005,639190.45000000007,0,0,0,6304000.379999999,0.89264192403585685,758182.35,0.10735807596414319,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$f":"AS1027+BY1028","v":117},0.12446515913183719,-8.4935874005327228E-4,0.11976604097227755,6.191776559375331E-2,578.4677007217465,-1.3812516010907965E-3,-12.904364848104818,4970290.1700000027,1.6732023112445357E-2,6671477.8000000026,1.2465455554689843E-2,1.3301601684400387E-2,6.0951569761360407,6.5241067121750527E-4,-1350071.4600000002,-0.21593870648016333,-2017.4107679203839,334.14551486080592,1.9149743727678903,0.10735807596414319,3.1078236998954298E-3,0.2866414789872947,6762402.7853846177,1254994.2300000004,0.13362053019866182,{"$f":"I1028=Comparatives!$D$3","v":false},{"$f":"BT1027+BS1028","v":117},{"$f":"ROW()","v":1028},{"$f":"NOT(ISNA(MATCH(BU1028,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1028='List Box etc'!$G$18","v":false},{"$f":"K1028=Assumptions!$F$16","v":false},false]
[null,"Spain ",1028,"Store 1028","Store 1028 Spain ",10286710.430000002,700," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1538881.7692307692,1374689.3699999999,4208224.51,499925.39,-20361.41,471863.9800000001,902825.39000000013,-17389.16,-501.04999999999995,86235.810000000041,-552799.87000000011,-94328.300000000017,0,-16484.86,1625972.4199999997,-71322.569999999992,1303366.7999999998,235.79,-3658.88,-542037.72,132286.61999999997,-2980795.9200000004,636158.82000000007,-2030782.8800000004,707799.02,0,0,0,4140670.3800000004,0.88910457516814223,516453.76,0.1108954248318577,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},117,0.11879722405780105,-4.8384799697865936E-3,0.11212899380218669,0.13136178183611219,789.71410000000014,-2.049220753195985E-2,-123.19401428571435,4077372.06,1.7492288893547769E-2,5553616.5200000014,1.284254498724373E-2,1.6948375693957449E-2,5.2269714285714288,8.6945931504020448E-4,-1592334.1899999997,-0.37838622588128024,-2274.7631285714283,134.7547142857143,0.71578571428571425,0.1108954248318577,3.9172957528352025E-3,0.36568433209158069,5616253.8292307695,1303366.7999999998,0.16709075560577558,{"$f":"I1029=Comparatives!$D$3","v":false},117,{"$f":"ROW()","v":1029},{"$f":"NOT(ISNA(MATCH(BU1029,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1029='List Box etc'!$G$18","v":false},{"$f":"K1029=Assumptions!$F$16","v":false},false]
[null,"Spain ",1029,"Store 1029","Store 1029 Spain ",13362742.150000002,781.5," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1549045,678172.6,4348172.0599999996,456441.30999999982,-17821.319999999996,414550.88999999984,263621.7100000002,-25552.030000000006,-7588.8200000000015,78728.350000000151,-427164.33999999997,-152328.20000000001,0,-15967.33,1019672.88,-94955.579999999987,583217.02,-119.94,-3246.42,-1406724.6000000003,343312.8,-4011784.3599999994,849652.49,-2177229.8000000003,761350.1599999998,0,0,0,4070093.8899999992,0.85607444889406858,684275.19,0.14392555110593142,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},117,0.1049731481877007,-4.098577460616864E-3,9.5339118204075826E-2,9.8239980871410143E-2,546.59544465770944,-1.8106079730432784E-2,-100.74005118362143,5641423.3100000005,1.6831848060697999E-2,7595738.7599999998,1.2501164534521193E-2,2.1838045663721963E-2,4.1540882917466408,7.4661718883313932E-4,-978033.58000000007,-0.22492982487910107,-1251.482507997441,194.91772232885478,9.7105822136916213,0.14392555110593142,3.6721936895937834E-3,0.35625200167446919,7190468.3100000005,583217.02,5.8399013290415289E-2,{"$f":"I1030=Comparatives!$D$3","v":false},117,{"$f":"ROW()","v":1030},{"$f":"NOT(ISNA(MATCH(BU1030,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1030='List Box etc'!$G$18","v":false},{"$f":"K1030=Assumptions!$F$16","v":false},false]
[null,"Spain ",1030,"Store 1030","Store 1030 Spain ",32774084.93,1392.88," Brand Type 12"," Brand Type 12"," Classification Type 22"," Classification Type 22",587050.38461538462,-362714.01999999967,4416892.42,168884.2600000001,197414.09,358598.35000000009,-721312.37,-15126.009999999998,0,-42906.089999999793,-425618.74,-239776.00000000003,0,-16957.59,151417.60000000001,-122385.27,-485099.28999999969,140,-6132.3,-1749957.3000000005,340347.66,-6266295.7199999988,1080030.24,-1998768.1999999997,550196.30000000005,0,0,0,4196638.5,0.84902004319345292,746281.91,0.15097995680654708,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},117,3.8235991267362608E-2,4.4695245260241136E-2,8.1187929408522944E-2,9.6361581747558156E-2,305.56741427832975,9.7140898894702513E-3,30.803866808339404,8044447.0199999986,1.5213633665027235E-2,10015021.219999999,1.222017081257867E-2,2.7708456163847435E-2,4.4026046752053301,1.3883743177063841E-3,-119474,-2.7049334382475181E-2,-85.774797541783926,172.14404686692322,0,0.15097995680654708,3.8392580999289994E-3,0.1329102746440414,8631497.4046153836,-485099.28999999969,-4.046476207167013E-2,{"$f":"I1031=Comparatives!$D$3","v":false},117,{"$f":"ROW()","v":1031},{"$f":"NOT(ISNA(MATCH(BU1031,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1031='List Box etc'!$G$18","v":false},{"$f":"K1031=Assumptions!$F$16","v":false},false]
[null,"Spain ",1031,"Store 1031","Store 1031 Spain ",6700534.5899999999,905," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",422027.92307692306,317231.38,6541140.6400000006,258954.96000000014,481283.55999999994,716169.42000000016,-398938.04000000004,-26145.599999999995,-6433.6800000000012,96736.190000000017,-677799.65,-81608.479999999996,0,-21378.67,517602.49,-145012.88999999993,172218.49000000008,0,-2993.15,-2317925.52,493191.9,-8094269.04,1518291.9,-1987306.4000000004,598390.57999999996,0,0,0,5101103.93,0.74426146561691509,1752809.8699999999,0.25573853438308486,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},117,3.9588654984186386E-2,7.3577925699515295E-2,0.10948693193057535,0.10362101769455304,748.9498895027624,-1.4788887034234446E-2,-106.89081767955803,9789626.5800000001,1.4812913323605029E-2,12399500.960000001,1.169505857274436E-2,2.2169358217621189E-2,3.3073480662983425,4.5758838782588841E-4,-470078.22,-7.1864869733178516E-2,-519.42344751381211,90.175116022099445,7.1090386740331502,0.25573853438308486,3.26833975549561E-3,6.4519010720571063E-2,10211654.503076924,172218.49000000008,1.2142725036637091E-2,{"$f":"I1032=Comparatives!$D$3","v":false},117,{"$f":"ROW()","v":1032},{"$f":"NOT(ISNA(MATCH(BU1032,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1032='List Box etc'!$G$18","v":false},{"$f":"K1032=Assumptions!$F$16","v":false},false]
[null,"Spain ",1032,"Store 1032","Store 1032 Spain ",9671275.3399999999,658," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",2645864.4615384615,-121692.71999999962,1354458.9200000002,-51238.46999999995,142062.79999999999,85874.330000000045,-207567.0499999997,-30760.55,0,79794.430000000299,-312001.25000000012,-140300,0,-3209.38,370554.88,-84398.82,-206091.53999999963,-199.99,-7112.84,-2396300.3199999998,142636.79999999999,-3554713.6000000006,185141.19999999998,-150652.80000000002,9071.4000000000015,0,0,0,1272243.99,0.838334948817408,245340.35000000003,0.16166505118259195,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},117,-3.7829475108776239E-2,0.10488527773142058,6.3401206734272922E-2,0.23035120917510002,474.16603343465061,-5.8912403190493436E-2,-121.2681306990886,5764817.3200000003,1.4640328620161723E-2,6101666.7199999997,1.3832092749897032E-2,6.2311834455636352E-2,10.809787234042554,5.2514254179078382E-3,-336384.96,-0.24835375590423958,-511.22334346504562,213.22188449848025,0,0.16166505118259195,2.3694923135800972E-3,1.9534475519851582,8410681.7815384623,-206091.53999999963,-1.7642554153660693E-2,{"$f":"I1033=Comparatives!$D$3","v":false},117,{"$f":"ROW()","v":1033},{"$f":"NOT(ISNA(MATCH(BU1033,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1033='List Box etc'!$G$18","v":false},{"$f":"K1033=Assumptions!$F$16","v":false},false]
[null,"Spain ",1033,"Store 1033","Store 1033 Spain ",18957153.59,1280," Brand Type 13"," Brand Type 13"," Classification Type 21"," Classification Type 21",4123849.6153846155,-384769.41999999987,1664127.3,61224.1,125259.61,165164.60999999999,-549934.0299999998,-31538.93,-0.01,-9909.2199999997974,-302690.22000000003,-224320,0,-2934.65,123736.84999999999,-98827.7,-483597.11999999988,0,-1513.4699999999998,-3109637.4400000004,185097.60000000003,-4022545.4400000004,209507.60000000003,-13976,529.20000000000005,0,0,0,1415196.2799999998,0.76485279447258581,435089.54000000004,0.23514720552741417,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},117,3.6790514764104887E-2,7.5270449562362202E-2,9.9249985262545706E-2,0.18189126516943746,236.47673437500004,5.9546045545913447E-3,7.7415781249998421,6751024.4800000014,1.4638918921532332E-2,7146158.8800000008,1.3829485414407689E-2,5.938710337844947E-2,1.1823984374999998,9.0946768315140303E-4,-89263.26999999999,-5.3639688502195706E-2,-69.736929687499995,175.25,7.8125000000000002E-6,0.23514720552741417,1.7634768686265768E-3,2.47808542975325,10874874.095384616,-483597.11999999988,-3.2017835180986096E-2,{"$f":"I1034=Comparatives!$D$3","v":false},117,{"$f":"ROW()","v":1034},{"$f":"NOT(ISNA(MATCH(BU1034,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1034='List Box etc'!$G$18","v":false},{"$f":"K1034=Assumptions!$F$16","v":false},false]
[null,"Spain ",1034,"Store 1034","Store 1034 Spain ",27920233.569999997,1373," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",394800.61538461538,407194.69999999984,5099168.18,624098.61999999988,-43189.149999999994,556840.36999999988,-149645.66999999998,-13631.639999999998,-5264.76,-9439.0699999999197,-396670.63999999996,-77359.42,0,-26747.35,553951.09,-158573.84,248620.85999999987,0,-8289.92,-3379672.4000000008,773351.76,-7548516.8400000008,1461334.32,-2255558.9599999995,717380.2699999999,0,0,0,4683877.71,0.84667046948044011,848236.47,0.15332953051955989,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},117,0.12239224084583927,-8.4698422321893285E-3,0.1092021973670223,7.7791244767298498E-2,288.90796795338673,1.8510999572483055E-3,6.87477785870351,10231681.85,1.5498316144378551E-2,13183748.200000001,1.2027978507659907E-2,3.1097981945753358E-2,6.0378150036416605,1.6257396711320082E-3,-513572.1,-0.10071683887861098,-374.05105608157317,56.343350327749455,3.8344938091769847,0.15332953051955989,5.2454339719385365E-3,7.7424513459490446E-2,10626482.465384616,248620.85999999987,1.684536908455915E-2,{"$f":"I1035=Comparatives!$D$3","v":false},117,{"$f":"ROW()","v":1035},{"$f":"NOT(ISNA(MATCH(BU1035,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1035='List Box etc'!$G$18","v":false},{"$f":"K1035=Assumptions!$F$16","v":false},false]
[null,"Spain ",1035,"Store 1035","Store 1035 Spain ",11865904.469999999,900," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",4160569.6923076925,68069.880000000121,4335154.5199999996,483898.67,-30256.05000000001,445942.62,-377872.73999999987,-22204.600000000002,-15337.480000000003,-19284.879999999932,-514610.27,-200628.71999999997,0,-20914.21,538495.47,-156476.66000000003,-88406.779999999912,0,-3402.41,-3511831.2999999993,812456.22,-7474946.2799999975,1451435.2800000007,-2100403.8800000004,636512.57000000007,0,0,0,4134193.49,0.86282504428622131,657268.60000000009,0.13717495571377883,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},117,0.11162201203384096,-6.9792321958572342E-3,0.10286660324163026,0.11870632698923961,571.78918888888893,4.4484873401928783E-3,21.427644444444368,10186777.389999995,1.5360761702087229E-2,13087181.459999997,1.1956482797939295E-2,3.6094828749033851E-2,3.7804555555555552,7.8484169002584949E-4,-495376.66,-0.11426966621711099,-550.41851111111112,222.92079999999996,17.041644444444447,0.13717495571377883,4.8243286147041427E-3,0.95972811882785969,14347347.082307687,-88406.779999999912,-4.4365610753567784E-3,{"$f":"I1036=Comparatives!$D$3","v":false},117,{"$f":"ROW()","v":1036},{"$f":"NOT(ISNA(MATCH(BU1036,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1036='List Box etc'!$G$18","v":false},{"$f":"K1036=Assumptions!$F$16","v":false},false]
[null,"Spain ",1036,"Store 1036","Store 1036 Spain ",28633339.079999998,1200.3230000000001," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",1328783.4615384615,869867.71000000008,7269923.1199999992,61570.070000000065,750716.49,788217.46000000008,81650.250000000058,-4864.2,-8274,29685.030000000083,-356850.08999999997,-87732.209999999992,0,-26507.26,683129.10000000009,-137564.30000000002,732303.41,0,-1651.92,-3421577.52,785999.76,-6168093.919999999,1169631.7999999998,-1942221.3199999998,616043.14999999991,0,0,-570.12,6738673.79,0.83452432162712009,1336194.2700000003,0.16547567837287983,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},117,8.4691500836669188E-3,0.10326333272146075,0.10842170501522445,4.9085813441174325E-2,297.29505308154552,-4.0832660139602803E-3,-24.730868274622814,8960218.0499999989,1.5352784857730112E-2,11531892.76,1.192903046039079E-2,1.8922387173744972E-2,1.3762295648754543,2.272266119920124E-4,-651757.64000000013,-8.9651242419190841E-2,-542.98521314679476,73.090501473353413,6.8931445952464454,0.16547567837287983,3.6461541012829859E-3,0.18277819993486558,10289001.511538461,732303.41,5.1244861283061639E-2,{"$f":"I1037=Comparatives!$D$3","v":false},117,{"$f":"ROW()","v":1037},{"$f":"NOT(ISNA(MATCH(BU1037,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1037='List Box etc'!$G$18","v":false},{"$f":"K1037=Assumptions!$F$16","v":false},false]
[null,"Spain ",1037,"Store 1037","Store 1037 Spain ",9099802.4499999993,390," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",1049164.1538461538,214194.09999999998,3122929.0999999996,217518.9,155445.44999999998,365264.35,-147561.57000000004,-19544.280000000002,0,40387.839999999982,-425551.34,-87761.88,0,-13655.76,558342.32999999996,-134412.47000000003,79781.629999999932,0,-5631.1100000000006,-2469387.06,523868.03999999992,-6889294.3000000007,1305019.05,-1894357.8399999996,572587.67000000004,0,0,0,2899470.86,0.84732559029423105,522437.89999999997,0.15267440970576901,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},118,6.9652205680878251E-2,4.9775529646190177E-2,0.11696210138104,0.13626673112751744,1091.1572820512822,-1.2932679131268138E-2,-103.55856410256406,8851564.4399999995,1.5185165392073905E-2,11253039.200000001,1.1944548278122058E-2,4.3040512831367207E-2,14.438743589743591,1.8031501259506665E-3,-525142.28999999992,-0.16815696840507843,-1346.5186923076922,225.03046153846154,0,0.15267440970576901,4.3727409629632646E-3,0.33595516268561904,9900728.5938461535,79781.629999999932,5.8018733728044808E-3,{"$f":"I1038=Comparatives!$D$3","v":true},118,{"$f":"ROW()","v":1038},{"$f":"NOT(ISNA(MATCH(BU1038,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1038='List Box etc'!$G$18","v":false},{"$f":"K1038=Assumptions!$F$16","v":false},true]
[null,"Spain ",1038,"Store 1038","Store 1038 Spain ",5716810.8999999994,300," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",7037582.384615385,309226.57000000024,5586578.5599999996,554666.78000000014,75421.73000000001,606019.41000000015,-296792.83999999997,-20839.609999999997,-1595.6599999999996,-17426.679999999993,-423171.50000000006,-104757.61999999998,0,-20708.57,421719.14,-145684.70000000001,163541.87000000023,0,-3202.92,-3157892.7,726726.17999999993,-6250167.2399999984,1210872.4200000002,-2440720.7600000002,777286.13,0,0,0,4855393.2599999988,0.80603563254506005,1168401.55,0.19396436745493997,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},119,9.928559565445369E-2,1.350052258103393E-2,0.10847773883269266,7.5747883155159651E-2,1410.5716666666669,3.1193833243078916E-3,58.088933333333308,9133895.9699999969,1.5949897007640219E-2,11848780.699999997,1.2295332632833693E-2,2.6077624870990808E-2,10.676400000000001,5.7332407762650348E-4,-380170.96,-6.805076773143956E-2,-1267.2365333333335,349.19206666666662,5.3188666666666657,0.19396436745493997,3.7068430663937538E-3,1.2597303177663335,16171478.354615383,163541.87000000023,7.2813470616552474E-3,{"$f":"I1039=Comparatives!$D$3","v":true},119,{"$f":"ROW()","v":1039},{"$f":"NOT(ISNA(MATCH(BU1039,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1039='List Box etc'!$G$18","v":false},{"$f":"K1039=Assumptions!$F$16","v":false},true]
[null,"Spain ",1039,"Store 1039","Store 1039 Spain ",3147565.79,320.33999999999997," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",850678.5384615385,167083.61999999982,6537320.9800000004,611782.09000000008,109728.39,713810.47999999986,-546726.86000000022,-48126.68,-27261.260000000002,21492.349999999875,-467610.92000000004,-140751.31999999995,0,-28391.49,320278.68,-160366.51999999999,6717.0999999998166,-150,-3664.92,-4834547.12,1096110.4200000002,-6514044.1199999982,1255294.56,-1971431.3600000008,596747.92999999993,0,0,0,5551454.1799999997,0.76589702515800517,1696849.44,0.23410297484199485,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},120,9.3582997052104364E-2,1.6784916992097883E-2,0.10919006152272484,7.1529441713293382E-2,1459.7331585190736,-3.2876387844122459E-3,-67.092308172566263,10371869.689999999,1.5461679021538112E-2,13320022.6,1.2039508101134903E-2,2.4530923369162759E-2,11.440719235811951,5.6061496922245357E-4,-243610.51,-3.7264578371674198E-2,-760.4748392333147,439.38103265280625,85.101017668726996,0.23410297484199485,4.342985465584405E-3,0.13012647551865175,11222548.228461538,6717.0999999998166,4.3094597604263199E-4,{"$f":"I1040=Comparatives!$D$3","v":true},120,{"$f":"ROW()","v":1040},{"$f":"NOT(ISNA(MATCH(BU1040,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1040='List Box etc'!$G$18","v":false},{"$f":"K1040=Assumptions!$F$16","v":false},true]
[null,"Spain ",1040,"Store 1040","Store 1040 Spain ",4436119.93,36," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",1237872.5384615385,-120260.59000000011,4673551.21,313553.50999999989,220401.99999999997,509886.40999999986,-630146.99999999988,-89.64,-4596.84,-4574.4899999999207,-533609.13,-78648.929999999978,0,-12536.279999999999,136255.04000000001,-167667.91999999995,-287928.51000000007,-1680,-4823.3500000000004,-5608767.6400000006,1260719.9999999995,-5865472.0799999991,1130330.76,-2244975.1999999997,713942.81,0,0,0,4117927.0000000005,0.81194725016057534,953741.13999999978,0.18805274983942455,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},120,6.7091061146198477E-2,4.7159427616499786E-2,0.10910042216056083,0.1141763738157477,14822.475833333334,9.7880386764819904E-4,127.06916666666446,10614221.349999998,1.5796535089217825E-2,13719214.919999998,1.222139320491088E-2,3.5875913725143489E-2,133.98194444444445,1.0320524550323693E-3,-121949.12000000001,-2.6093459667044069E-2,-3387.4755555555557,2184.6924999999992,127.69,0.18805274983942455,2.6823884957494666E-3,0.26486765263486617,11852093.888461536,-287928.51000000007,-1.749129977799305E-2,{"$f":"I1041=Comparatives!$D$3","v":false},120,{"$f":"ROW()","v":1041},{"$f":"NOT(ISNA(MATCH(BU1041,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1041='List Box etc'!$G$18","v":false},{"$f":"K1041=Assumptions!$F$16","v":false},false]
[null,"Spain ",1041,"Store 1041","Store 1041 Spain ",9113390.1600000001,808.16," Brand Type 21"," Brand Type 21"," Classification Type 14"," Classification Type 14",0,-173037.00999999989,260672.64000000001,-75939.94,56418.81,-25721.129999999997,-147315.88000000006,0,0,-374.17000000005589,-126286.11000000002,-90000,0,-2641.2200000000003,135169.08000000002,-78581.94,-251618.9499999999,0,-3140.91,-855820.56,41943.97,-766204.06,35915.85,-86656,1624.77,0,0,0,260370.68,0.88511185041910556,33796.299999999996,0.11488814958089449,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},120,-0.29132301725259696,0.21643548782104632,-9.8672150633069874E-2,0.48446246602635401,156.26374727776681,1.4354018895119023E-3,0.46299000197987517,1629196.03,4.8233569535521152E-2,1708680.62,4.5989835127877784E-2,0.30145833486782503,3.8864952484656503,1.20492507383974E-2,-132527.86000000002,-0.50840724979806096,-163.98715600871117,111.36408631954069,0,0.11488814958089449,1.0132325356431731E-2,0,1629196.03,-251618.9499999999,-0.11119941410610969,{"$f":"I1042=Comparatives!$D$3","v":false},120,{"$f":"ROW()","v":1042},{"$f":"NOT(ISNA(MATCH(BU1042,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1042='List Box etc'!$G$18","v":false},{"$f":"K1042=Assumptions!$F$16","v":false},false]
[null,"Spain ",1042,"Store 1042","Store 1042 Spain ",6696777.4500000002,400," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",22184844.53846154,-337458.59000000026,1349062.5200000003,96785.830000000045,22756.69,115692.52000000005,-453151.11000000022,-11414.11,-2198.88,-15768.359999999942,-202935.46000000005,-136819.20000000001,0,-2029.0300000000002,25447.739999999998,-17652.16,-355110.75000000023,0,-1027.9099999999999,-2084001.9,93978.540000000008,-1453531.85,75619.38,-31476,1185.48,0,0,0,1234382.1399999999,0.84724612848595193,222552.39,0.1527538715140481,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},120,7.1743027891694761E-2,1.6868521408481496E-2,8.5757715661687814E-2,0.15042702394548774,507.33865000000014,1.1688383426440414E-2,39.420899999999854,3398226.35,5.1945215479834057E-3,3569009.75,4.9459545466357998E-3,1.3084760519475403E-2,2.5697749999999995,7.619439312567958E-4,-12004.599999999997,-8.8984756614541444E-3,-30.011499999999991,342.048,5.4972000000000003,0.1527538715140481,1.5040296279226553E-3,16.444637820389183,25583070.888461541,-355110.75000000023,-9.9940988755699636E-3,{"$f":"I1043=Comparatives!$D$3","v":false},120,{"$f":"ROW()","v":1043},{"$f":"NOT(ISNA(MATCH(BU1043,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1043='List Box etc'!$G$18","v":false},{"$f":"K1043=Assumptions!$F$16","v":false},false]
[null,"Spain ",1043,"Store 1043","Store 1043 Spain ",6460182.2899999991,244.57," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",2480445.923076923,-161549.66999999998,1534220.7000000002,-60394.079999999929,124951.76000000001,44338.580000000075,-205888.25000000003,-16251,0,-526.55000000006658,-227590.18,-78088.5,0,-4535.34,219454.65,-77303.959999999992,-238853.62999999998,-350,-1027.9099999999999,-2386915.85,147537.08000000002,-1805069.5,97774.56,-80455.92,3070.17,0,0,0,1438909.3199999998,0.83462791662473212,285103.61,0.16537208337526799,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},120,-3.9364662463490373E-2,8.1443145696052724E-2,2.8899740434997434E-2,0.14834252985897006,930.57276035490861,3.4320355604644526E-4,2.1529623420700275,4024059.46,1.921044178606645E-2,4272441.2700000005,1.8093627299878595E-2,5.0386466562470436E-2,4.2029275871938498,6.6998835304464327E-4,-198318.31,-0.1292632213865971,-810.88567690231832,319.28895612708021,0,0.16537208337526799,2.9561196769148008E-3,1.6167464844379447,6504505.383076923,-238853.62999999998,-2.6439306829914293E-2,{"$f":"I1044=Comparatives!$D$3","v":false},120,{"$f":"ROW()","v":1044},{"$f":"NOT(ISNA(MATCH(BU1044,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1044='List Box etc'!$G$18","v":false},{"$f":"K1044=Assumptions!$F$16","v":false},false]
[null,"Spain ",1044,"Store 1044","Store 1044 Spain ",7248239.7800000003,400," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",14588802.76923077,-500741.82999999973,2453637.37,-31573.889999999985,248333.44000000006,209059.55000000002,-709801.37999999977,-52733.54,0,-281275.8299999999,-476956.81,-61490,0,-14567.77,382465.94999999995,-111955.01000000001,-612696.83999999973,135.99,-1507.9099999999999,-3559752.8399999994,572103,-4020603.6400000006,550710.25,-1652047.24,368847.89,0,0,0,2138272.8000000003,0.81050019831789311,499940.99,0.18949980168210703,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},120,-1.2868197389738966E-2,0.1012103267729412,8.5203931337253805E-2,0.19438765313555686,1192.3920250000001,0.11463626754266458,703.18957499999976,7740742.580000001,1.4463083979728467E-2,9232403.7200000007,1.2126312214604931E-2,4.5628180989108431E-2,3.7697749999999997,6.145610669436453E-4,-315300.62999999995,-0.12850335337042895,-788.25157499999989,153.72499999999999,0,0.18949980168210703,5.9372139412760903E-3,5.945786018587893,22329545.34923077,-612696.83999999973,-1.9755965376840809E-2,{"$f":"I1045=Comparatives!$D$3","v":false},120,{"$f":"ROW()","v":1045},{"$f":"NOT(ISNA(MATCH(BU1045,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1045='List Box etc'!$G$18","v":false},{"$f":"K1045=Assumptions!$F$16","v":false},false]
[null,"Sudan",1045,"Store 1045","Store 1045 Sudan",35267801.279999994,2500," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",774639.38461538462,109873.19999999992,1551532.63,177067.99,-1948.3599999999994,167419.63,-57546.430000000037,-53015.680000000008,1022.52,12701.750000000051,-409922.91,-144691.20000000001,0,-11533.34,655340.42000000004,-116527.57999999999,-6654.3800000000701,110,-6155.91,-3976575.6400000006,631802.64,-3906697.9200000004,549379.26,-1606591.4800000002,358620.83000000007,0,0,0,1084675.1900000002,0.67543791882997106,521209.1700000001,0.32456208117002894,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},120,0.11412456726739933,-1.2557647595203972E-3,0.1079059677913445,0.26420514920140609,163.96916399999998,-8.186582579317106E-3,-5.0807000000000206,7950062.3100000015,1.4657442351543024E-2,9489865.040000001,1.2279160926823884E-2,7.5104820708798106E-2,2.462364,3.9676316701118949E-3,-590901.4,-0.3808501275284169,-236.36056000000002,57.876480000000008,-0.40900799999999998,0.32456208117002894,7.4335143051422652E-3,0.49927366633300174,8724701.6946153864,-6654.3800000000701,-5.4914812766114409E-4,{"$f":"I1046=Comparatives!$D$3","v":false},120,{"$f":"ROW()","v":1046},{"$f":"NOT(ISNA(MATCH(BU1046,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1046='List Box etc'!$G$18","v":false},{"$f":"K1046=Assumptions!$F$16","v":false},false]
[null,"Sudan",1046,"Store 1046","Store 1046 Sudan",86078512.530000001,6451," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",1627449.076923077,-157430.8299999999,1484706.1299999997,133056.35000000003,10942.51,140148.86000000002,-297579.68999999989,0,0,-37621.289999999943,-196550.84999999998,-56000,0,-5322.4400000000005,50846.3,-91524.000000000015,-248954.82999999993,-97.97,-2895.39,-3253401.95,162632.64000000001,-1505735.25,65875.95,-242724.91999999998,14470.32,0,0,0,1374476.2799999998,0.87731242034638068,192213.36000000002,0.12268757965361922,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},120,8.9617970392565208E-2,7.3701520987186891E-3,9.4395016743145016E-2,0.13238367245105939,30.468276236242438,2.5339216454908792E-2,5.8318539761277233,4758883.21,1.923224335652482E-2,5001862.12,1.8297985391088713E-2,6.1644522205885982E-2,0.4488280886684235,1.9501434940529278E-3,-45425.89,-3.0595879603460659E-2,-7.0416819097814294,8.6808246783444432,0,0.12268757965361922,3.5848440930192709E-3,1.0961422223824706,6386332.286923077,-248954.82999999993,-2.8067358469122353E-2,{"$f":"I1047=Comparatives!$D$3","v":false},120,{"$f":"ROW()","v":1047},{"$f":"NOT(ISNA(MATCH(BU1047,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1047='List Box etc'!$G$18","v":false},{"$f":"K1047=Assumptions!$F$16","v":false},false]
[null,"Sudan",1047,"Store 1047","Store 1047 Sudan",11816193.73,3175," Brand Type 2"," Brand Type 2"," Classification Type 2"," Classification Type 2",939589.07692307688,-153178.50000000006,906852.04999999981,50131.709999999955,51588.720000000008,100070.42999999996,-253248.93,0,0,-20024.04,-120273.64,-31200,0,0,19595.72,-58272.930000000008,-211451.43000000005,0,-1817.51,-1560616.3,44491.55,-435053.42,11329.5,-173059.5,5516.73,0,0,0,871148.19000000006,0.87947450050181597,119384.43999999999,0.12052549949818411,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},120,5.528102406561243E-2,5.6887691878735921E-2,0.11034923502681609,0.13262763203766262,37.881461417322832,2.2080823437516633E-2,6.3067842519685042,2107391.44,2.7651687718727759E-2,2168729.2199999997,2.6869619988796948E-2,6.4258475238601509E-2,0.572444094488189,2.0041968257115375E-3,-19595.72,-2.1608508245639414E-2,-6.1718803149606307,9.8267716535433074,0,0.12052549949818411,0,1.0360996338080475,3046980.5169230769,-211451.43000000005,-4.9965869080692768E-2,{"$f":"I1048=Comparatives!$D$3","v":false},120,{"$f":"ROW()","v":1048},{"$f":"NOT(ISNA(MATCH(BU1048,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1048='List Box etc'!$G$18","v":false},{"$f":"K1048=Assumptions!$F$16","v":false},false]
[null,"Sudan",1048,"Store 1048","Store 1048 Sudan",87664091.909999996,3084.5," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",1337418.3846153845,-26505.629999999888,2679544.1600000006,-165009.29999999996,479473.63,306764.33,-607729.85,-183930.72,0,290253.02999999991,-395161.37,-116250.8,0,-14233.77,283813.87999999995,-119423.1,-420388.61999999994,0,-13097.4,-3450404.6399999987,556456.02,-4401528.8,518766.66999999993,-616052.88,135244.41,0,0,0,2308602.6999999997,0.79487841765901412,595744.24000000011,0.20512158234098579,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},120,-6.1581108631551688E-2,0.17893850646596543,0.11448377473278885,0.14747335606515993,128.11196952504457,-0.10832179380839159,-94.100512238612382,7257519.2199999979,1.6455085598795015E-2,8467986.3199999984,1.4102892409963179E-2,4.4568438834760603E-2,4.2461987356135511,4.8879209365222769E-3,-85649.389999999956,-3.1964164382347754E-2,-27.767673853136635,37.688701572378022,0,0.20512158234098579,5.3120117266512966E-3,0.49912160604786754,8594937.6046153829,-420388.61999999994,-3.5216056279159531E-2,{"$f":"I1049=Comparatives!$D$3","v":false},120,{"$f":"ROW()","v":1049},{"$f":"NOT(ISNA(MATCH(BU1049,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1049='List Box etc'!$G$18","v":false},{"$f":"K1049=Assumptions!$F$16","v":false},false]
[null,"Sudan",1049,"Store 1049","Store 1049 Sudan",111728146.01000001,4993," Brand Type 2"," Brand Type 2"," Classification Type 8"," Classification Type 8",2475117.4615384615,-103693.89999999985,2943604.76,333390.87000000005,23377.15,349068.02000000008,-452761.91999999993,-14772.939999999999,0,2649.6500000001447,-441794.8,-107450,0,-15455.009999999998,269847.99,-172440.56,-276134.45999999985,-345,-1942.2199999999998,-3891409.9200000018,615432.72,-7228439.04,963163.38,-1596493.76,356637.95,0,0,0,2738474.21,0.84782058321509524,491541.98000000004,0.15217941678490474,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},120,0.11325938676631304,7.9416742076473621E-3,0.1185852206598552,0.15008631797429217,88.482835970358494,-9.0013782964535802E-4,-0.53067294211899552,10781108.670000002,1.5994696397026484E-2,12716342.720000001,1.356054675443664E-2,5.8581424498036216E-2,0.38898858401762465,6.5981004868330211E-4,-239275.03999999998,-8.1286402050797069E-2,-47.922098938513912,21.52012817945123,0,0.15217941678490474,5.2503685990778187E-3,0.84084571922572293,13256226.131538464,-276134.45999999985,-1.4997994846133936E-2,{"$f":"I1050=Comparatives!$D$3","v":false},120,{"$f":"ROW()","v":1050},{"$f":"NOT(ISNA(MATCH(BU1050,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1050='List Box etc'!$G$18","v":false},{"$f":"K1050=Assumptions!$F$16","v":false},false]
[null,"Sudan",1050,"Store 1050","Store 1050 Sudan",40051101.190000005,1467.92," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",1707889.6923076923,212847.18000000011,4032169.5799999996,193917.24,234517.90000000002,404366.04,-191518.85999999984,-37366.03,-23706.399999999998,22717.070000000098,-451788.44999999995,-218983.7,0,-26987.87,686177.92999999993,-109836.56000000001,103010.62000000011,-194.91000000000003,-1507.9099999999999,-4243840.1999999983,675288.72000000009,-2769174.3599999994,397198.08000000007,-1696657.4800000002,378885.41,0,0,0,3208985.58,0.72337665136118179,1227134.3499999999,0.27662334863881821,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},120,4.8092530870192225E-2,5.8161715509991038E-2,0.10028497858961577,0.1120459943552275,307.7745721837702,-5.6339569924537007E-3,-15.475686685923005,7258299.8299999982,1.5132546542927814E-2,8709672.0399999972,1.2610872085144557E-2,2.7240064640336882E-2,1.0272426290261047,3.7396988645502357E-4,-621629.11999999988,-0.15416740483419844,-423.47615673878676,149.17958744345742,16.149653932094388,0.27662334863881821,6.6931386353051153E-3,0.42356593849103252,8966189.5223076902,103010.62000000011,8.2719249036028661E-3,{"$f":"I1051=Comparatives!$D$3","v":false},120,{"$f":"ROW()","v":1051},{"$f":"NOT(ISNA(MATCH(BU1051,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1051='List Box etc'!$G$18","v":false},{"$f":"K1051=Assumptions!$F$16","v":false},false]
[null,"Sudan",1051,"Store 1051","Store 1051 Sudan",11728656.199999999,1100," Brand Type 13"," Brand Type 13"," Classification Type 21"," Classification Type 21",2239264.923076923,-678020.03999999992,2487481.8800000004,252866.39,-4841.1999999999989,240325.19000000003,-918345.22999999975,-143536.81,0,830.75000000007094,-464162.5799999999,-402750.4,0,-19540.030000000002,236906.51000000004,-111226.99999999997,-789247.03999999992,-36.49,-2066.91,-6117534.2399999993,975490.20000000007,-2675708.16,376229.4,-522862.75999999989,115070.03000000003,0,0,0,2025403.84,0.75515003123777669,656717.2699999999,0.2448499687622234,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},120,0.10165557065284028,-1.9462252324024961E-3,9.6613845484574939E-2,0.18659938137921223,421.96598181818172,-3.3397228204133525E-4,-0.75522727272733725,7849315.5299999984,1.417028014415927E-2,9316105.1599999983,1.1939216881918494E-2,4.4714697580028183E-2,1.8790090909090909,8.3092464577068576E-4,-73793.180000000037,-2.9665816098326726E-2,-67.084709090909129,366.13672727272728,0,0.2448499687622234,7.8553456638646955E-3,0.90021356178760292,10088580.453076921,-789247.03999999992,-5.6326841168886817E-2,{"$f":"I1052=Comparatives!$D$3","v":false},120,{"$f":"ROW()","v":1052},{"$f":"NOT(ISNA(MATCH(BU1052,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1052='List Box etc'!$G$18","v":false},{"$f":"K1052=Assumptions!$F$16","v":false},false]
[null,"Sudan",1052,"Store 1052","Store 1052 Sudan",15159878.169999998,653," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1443500.6923076923,18292.309999999998,3808288.5200000005,436944.73000000004,-37.730000000000004,412837.90000000008,-394545.59000000008,-34334.339999999997,0,-33898.810000000063,-430839.88999999996,-181356.79999999999,0,-11002.93,400082.41999999993,-112549.34,-94257.03,300,-10693.23,-3118207.3199999989,389775.96,-5226350.04,579942.53999999992,-1255202,217931.57,0,0,0,3930392.79,0.9282616016983043,303750.67,7.1738398301695705E-2,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},120,0.114735196061248,-9.9073375879619542E-6,0.10840510056732783,0.11313215575378724,659.78543644716683,8.9013239994747192E-3,51.912419601837769,8412109.2899999991,1.3379443385714739E-2,9599759.3599999994,1.1724183469532303E-2,2.9553784963750589E-2,16.375543644716693,2.8078833690888521E-3,-355045.14999999991,-9.3229582825830604E-2,-543.71385911179163,277.72863705972435,0,7.1738398301695705E-2,2.8892059890462288E-3,0.37904184116483169,9855609.9823076911,-94257.03,-6.8859321464453281E-3,{"$f":"I1053=Comparatives!$D$3","v":false},120,{"$f":"ROW()","v":1053},{"$f":"NOT(ISNA(MATCH(BU1053,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1053='List Box etc'!$G$18","v":false},{"$f":"K1053=Assumptions!$F$16","v":false},false]
[null,"Sudan",1053,"Store 1053","Store 1053 Sudan",35244997.219999999,1028," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",754657.38461538462,-15947.690000000002,2744215.8899999997,108035.94000000003,174561.26,274897.2,-290844.89,-65339.75,0,-9930.0700000000179,-363912.36,-180835.20000000001,0,-14150.439999999999,468336.14000000007,-118799.9,-134747.59,0,-4764.1200000000008,-4308231.5600000005,682917.78,-3776733.1199999992,531078.29999999993,-1583003.24,353600.45,0,0,0,2406137.4299999997,0.81256493161891752,555025.84,0.18743506838108256,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},120,3.9368600842844055E-2,6.3610614833951723E-2,0.10017331398806238,0.13261068902272119,354.00035019455254,3.6185454782130932E-3,9.6596011673151931,8100371.3899999997,1.4665981876665533E-2,9667967.9199999999,1.2287990711495864E-2,4.3291018185890616E-2,4.6343579766536971,1.7360587471855217E-3,-388845.95000000007,-0.14169655944962847,-378.25481517509735,175.90972762645916,0,0.18743506838108256,5.1564601938078568E-3,0.27499927661135465,8855028.7746153846,-134747.59,-1.0956290179216718E-2,{"$f":"I1054=Comparatives!$D$3","v":false},120,{"$f":"ROW()","v":1054},{"$f":"NOT(ISNA(MATCH(BU1054,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1054='List Box etc'!$G$18","v":false},{"$f":"K1054=Assumptions!$F$16","v":false},false]
[null,"Sudan",1054,"Store 1054","Store 1054 Sudan",10961114.17,595," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",480840.38461538462,-369397.48999999987,2613248.13,164094.71000000002,107987.48000000001,264382.19,-633779.67999999982,-31939.57,-2032.1000000000004,-4301.95999999989,-394737.25000000012,-175988.17,0,-13787.650000000001,106127.12999999998,-112815.31999999999,-482212.80999999988,0,-2690.51,-3688229.6999999993,583080.96000000008,-4088343.8399999994,574867.02,-1469798.1199999999,328129.19000000012,0,0,0,2526060.1999999997,0.86633356214831791,389745.34000000008,0.133666437851682,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},120,6.2793390385014844E-2,4.1323087065597564E-2,0.10116995281270899,0.15105234189912159,663.42394957983208,1.6462118352304686E-3,7.230184873949395,7760294.4899999984,1.4537505006462715E-2,9246371.6599999983,1.2201036703731204E-2,4.3170535053630749E-2,4.5218655462184874,1.0295654550033105E-3,-60399.909999999974,-2.3112964018460802E-2,-101.51245378151256,295.77843697478994,3.4152941176470595,0.133666437851682,5.2760584965959589E-3,0.18400104417768573,8241134.8746153833,-482212.80999999988,-4.2129297540007014E-2,{"$f":"I1055=Comparatives!$D$3","v":false},120,{"$f":"ROW()","v":1055},{"$f":"NOT(ISNA(MATCH(BU1055,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1055='List Box etc'!$G$18","v":false},{"$f":"K1055=Assumptions!$F$16","v":false},false]
[null,"Sudan",1055,"Store 1055","Store 1055 Sudan",19485769.880000003,1378.84," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",1310816.7692307692,-274990.58999999962,2748089.87,227266.24000000008,76644.150000000009,296760.39000000007,-571750.97999999975,-39539.279999999999,0,-3535.5799999997639,-345048.72000000003,-216810,0,-12364.530000000002,195127.31,-156393.90000000002,-431384.48999999964,0,-8458.36,-5437383.7199999988,512451.85,-4100674.0799999996,338162.94999999995,-1072093.92,133129.85,0,0,0,2669789.85,0.86703310846288328,409434.9499999999,0.13296689153711672,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},120,8.269971170920988E-2,2.7889972171834396E-2,0.10798787668468793,0.12555947451602084,250.24565576861713,1.2865590891318862E-3,2.5641698819295669,9626407.0700000003,1.624634184517194E-2,10610151.719999999,1.4740024848579643E-2,5.6910038389683386E-2,6.1344028313654961,3.0779051632689146E-3,-143223.5,-5.2117473145083131E-2,-103.8724580081808,157.24086913637552,0,0.13296689153711672,4.4993179207781881E-3,0.47699195850198639,10937223.83923077,-431384.48999999964,-2.8398141737386664E-2,{"$f":"I1056=Comparatives!$D$3","v":false},120,{"$f":"ROW()","v":1056},{"$f":"NOT(ISNA(MATCH(BU1056,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1056='List Box etc'!$G$18","v":false},{"$f":"K1056=Assumptions!$F$16","v":false},false]
[null,"Sudan",1056,"Store 1056","Store 1056 Sudan",19935752.450000003,887," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",3180597.923076923,-318196.11999999988,2685958.9499999997,127380.34000000007,163839.59000000003,283519.93000000005,-601716.05000000005,-20654.150000000001,-1138.56,2826.399999999996,-367207.41000000003,-283125.84999999998,0,-32607.139999999992,223044.97000000003,-98587.459999999992,-416783.5799999999,-692.99999999999989,-7236.06,-5427317.04,743025.12000000011,-3117741.5999999996,373479.06000000006,-91064,8957,0,0,0,2208691.7999999998,0.75443836126894792,718905.61999999988,0.245561638731052,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},120,4.7424529701021706E-2,6.0998545789391179E-2,0.10555631537108938,0.13671370889715201,413.98806087936867,-1.0522871170462215E-3,-3.1864712514092401,7510661.459999999,1.3126335213623117E-2,8636122.6400000006,1.1415708658810799E-2,3.6704753064077916E-2,8.1579030439684335,2.6940322375366165E-3,-169090.68000000005,-6.295356077575201E-2,-190.63210822998877,319.19487034949265,1.283607666290868,0.245561638731052,1.2139850461973738E-2,1.1841573092831235,10691259.383076921,-416783.5799999999,-2.8068178579129782E-2,{"$f":"I1057=Comparatives!$D$3","v":false},120,{"$f":"ROW()","v":1057},{"$f":"NOT(ISNA(MATCH(BU1057,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1057='List Box etc'!$G$18","v":false},{"$f":"K1057=Assumptions!$F$16","v":false},false]
[null,"Sudan",1057,"Store 1057","Store 1057 Sudan",9764595.4299999997,650," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",432660.38461538462,-225765.19999999998,2783130.12,220799.59000000003,126066.57999999999,322797.07,-548562.27,-47035.86,-20951.16,-127913.83000000003,-364678.94999999995,-308992.69999999995,0,-3468.9300000000003,521874.29000000004,-144668.12000000002,-370433.32,-1306.99,-3259.91,-4593028.0799999991,519448.98,-5587159.3200000003,553077.00000000012,-1026331.2800000001,137751.15000000002,0,0,0,2464491.9000000004,0.79866305989308206,621279.84000000008,0.20133694010691797,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},120,7.9334986321085127E-2,4.5296689182466245E-2,0.11598346325251943,0.13103194398974058,561.04453846153842,4.5960420276720669E-2,196.79050769230773,9996241.5499999989,1.4472251323298609E-2,11206518.679999998,1.2909282903189705E-2,5.1980365186806293E-2,5.0152461538461539,1.1713106680042685E-3,-470062.51000000007,-0.16889706543796093,-723.1730923076924,475.37338461538457,32.232553846153849,0.20133694010691797,1.2464131572834979E-3,0.15545819489581916,10428901.934615383,-370433.32,-2.5574311856815472E-2,{"$f":"I1058=Comparatives!$D$3","v":false},120,{"$f":"ROW()","v":1058},{"$f":"NOT(ISNA(MATCH(BU1058,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1058='List Box etc'!$G$18","v":false},{"$f":"K1058=Assumptions!$F$16","v":false},false]
[null,"Sudan",1058,"Store 1058","Store 1058 Sudan",8435196.3300000001,900," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",359486.23076923075,-299259.68000000017,1114752.8900000001,-95921.470000000016,150288.72999999995,48317.259999999973,-347576.94000000012,-39461.22,-7883.78,-3124.1700000001383,-248132.71999999997,-191998.32,0,-8219.02,316394.62999999995,-101351.09000000003,-400610.77000000019,0,-3494.82,-2590253.1200000006,173454.3,-3971346.64,232695.90000000002,-96992,8620.0999999999985,0,0,0,1024113.4800000001,0.82488704870680052,217406.17,0.17511295129319943,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},120,-8.6047294302147984E-2,0.13481797746225169,4.3343471394812857E-2,0.22258988716324382,275.70302222222222,2.8025673026065337E-3,3.4713000000001535,6243821.4600000009,1.623222102830596E-2,6658591.7600000007,1.5221099844090759E-2,9.0917988111248599E-2,3.8831333333333333,3.1350625159626182E-3,-268714.38999999996,-0.2410528758530511,-298.57154444444438,213.33146666666667,8.7597555555555555,0.17511295129319943,7.3729524038282594E-3,0.32248064480840299,6603307.6907692319,-400610.77000000019,-4.3681101639896358E-2,{"$f":"I1059=Comparatives!$D$3","v":false},120,{"$f":"ROW()","v":1059},{"$f":"NOT(ISNA(MATCH(BU1059,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1059='List Box etc'!$G$18","v":false},{"$f":"K1059=Assumptions!$F$16","v":false},false]
[null,"Sudan",1059,"Store 1059","Store 1059 Sudan",12448015.780000001,756," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",2301502.846153846,-321597.67999999993,5175726.3899999997,295458.0399999998,322993.81,559181.74999999977,-880779.42999999959,-131.85,-151.22,-14890.35999999971,-516829.28,-56000,0,-5487.7,-120932.60999999999,-54804.13,-376401.80999999994,-171.93,-2570.5,-1938717.7,95563.680000000008,-841134.79999999993,36799.56,-267025.51999999996,14880.57,0,0,0,4791656.5599999996,0.8454297354492688,876060.53,0.15457026455073114,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},120,5.7085328268289666E-2,6.2405503239903688E-2,0.10803927948749234,9.9856375908619094E-2,683.63661375661377,2.8769604260320473E-3,19.696243386243001,2899634.21,1.8900359849182494E-2,3046878.02,1.7986978684496203E-2,1.0588683765410559E-2,3.4001322751322753,4.9664526412494543E-4,126724.08999999998,2.4484310114391498E-2,167.62445767195766,74.074074074074076,0.20002645502645502,0.15457026455073114,1.0602762948603241E-3,0.44467243295560804,5201137.056153846,-376401.80999999994,-5.2105780000422985E-2,{"$f":"I1060=Comparatives!$D$3","v":false},120,{"$f":"ROW()","v":1060},{"$f":"NOT(ISNA(MATCH(BU1060,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1060='List Box etc'!$G$18","v":false},{"$f":"K1060=Assumptions!$F$16","v":false},false]
[null,"Sudan",1060,"Store 1060","Store 1060 Sudan",7275769.75,509," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",1247770.5384615385,1319327.7600000002,4716446.1500000004,239099.93999999989,344117.24,559148.07999999984,754685.62000000023,0,0,226528.96000000017,-434683.26000000007,-57090,0,-18435.66,1243330.8599999999,-134451.97999999998,1179381.7200000002,245.5,-3604.4500000000003,-1599753.5199999998,338320.12,-6174320.6400000006,1044459.24,-2835075.1199999992,767938.38000000012,0,0,0,3956188.5400000005,0.77471441003251051,1150452.68,0.2252855899674894,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},121,5.0694936907103215E-2,7.2961129854095752E-2,0.11855283877247275,9.2163303931711391E-2,853.9946168958744,-4.8029586853228494E-2,-445.04707269155239,8458431.5399999991,1.5895616032851403E-2,10609149.279999999,1.2673210306642041E-2,2.8507052921615563E-2,7.0814341846758353,7.6423007607115368E-4,-1225140.7,-0.25975928931150838,-2406.9561886051079,112.16110019646365,0,0.2252855899674894,3.9088032416102108E-3,0.26455735924421364,9706202.0784615371,1179381.7200000002,8.7485798413811072E-2,{"$f":"I1061=Comparatives!$D$3","v":true},121,{"$f":"ROW()","v":1061},{"$f":"NOT(ISNA(MATCH(BU1061,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1061='List Box etc'!$G$18","v":false},{"$f":"K1061=Assumptions!$F$16","v":false},true]
[null,"Sudan",1061,"Store 1061","Store 1061 Sudan",3422102.22,355," Brand Type 15"," Brand Type 15"," Classification Type 23"," Classification Type 23",10608479.384615384,46642.739999999874,4247447.45,497545.24999999994,-1543.6299999999999,488301.61999999988,-441658.88,-2708.5600000000009,-1902,-2481.7499999999955,-472225.64,-58016.010000000009,0,-13499.699999999997,266285.27999999997,-138377.95999999996,-91735.220000000088,0,-12622.29,-2627745.2399999998,554627.46000000008,-7583694,1461352.5599999998,-1543780.2799999996,472016.33,0,0,0,3741681.5600000005,0.80083545504657105,930541.1,0.19916454495342906,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},122,0.11713982476699034,-3.6342533207797543E-4,0.11496354592921447,0.11117868921486009,1330.2130704225353,5.8429210230723282E-4,6.9908450704225222,9267223.1699999999,1.4931976651642453E-2,11755219.52,1.1771618536307859E-2,3.2579086999651979E-2,35.555746478873239,2.9717354125240562E-3,-250077.01999999996,-5.8877013298893187E-2,-704.44230985915476,163.42538028169017,5.3577464788732394,0.19916454495342906,3.1783088923207272E-3,2.4976128626654073,19875702.554615386,-91735.220000000088,-3.3231206906274902E-3,{"$f":"I1062=Comparatives!$D$3","v":true},122,{"$f":"ROW()","v":1062},{"$f":"NOT(ISNA(MATCH(BU1062,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1062='List Box etc'!$G$18","v":false},{"$f":"K1062=Assumptions!$F$16","v":false},true]
[null,"Sudan",1062,"Store 1062","Store 1062 Sudan",8154524.1999999993,500," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",1506012,-828.28999999997905,3484609.5100000002,387552.13999999996,54879.05,434731.19,-435559.48,-26533.919999999998,0,-988.39999999990573,-424322.1,-90399.599999999991,0,-14492.819999999996,222993.72,-117204.85999999999,-118033.14999999997,0,-6802.95,-2166174.7800000003,414192.18,-6701639.1599999992,1151847.18,-1181229.2799999998,321065.62999999995,0,0,0,2877754.3299999996,0.75247274553176846,946642.42999999993,0.24752725446823148,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},123,0.11121824092134787,1.5748981296902907E-2,0.12475750546866871,0.12177034436205736,848.64419999999996,2.8364727730996339E-4,1.9767999999998114,8161938.2299999995,1.4359929798194514E-2,10049043.219999999,1.1663285492367502E-2,3.3635005490184749E-2,13.6059,1.9522847482557663E-3,-181966.98,-5.2220192672320406E-2,-363.93396000000001,180.79919999999998,0,0.24752725446823148,4.1590944289192381E-3,0.43218960278852014,9667950.2300000004,-118033.14999999997,-8.7902674277627064E-3,{"$f":"I1063=Comparatives!$D$3","v":true},123,{"$f":"ROW()","v":1063},{"$f":"NOT(ISNA(MATCH(BU1063,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1063='List Box etc'!$G$18","v":false},{"$f":"K1063=Assumptions!$F$16","v":false},true]
[null,"Sudan",1063,"Store 1063","Store 1063 Sudan",2682121.11,68," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",1348381.4615384615,-161942.03999999978,3111291.94,189766.31,176141.14,358207.44999999995,-520149.48999999982,-41858.33,-1796.8300000000004,156479.29000000012,-369492.19999999995,-242394.97000000003,0,-18142.2,136864.6,-115178.72,-277120.75999999978,185,-5366.07,-3328979.3199999994,564772.86,-4077086.4000000008,615810.3600000001,-1884026.0800000003,452139.58999999997,0,0,0,2239085.5099999998,0.65752179228556296,1166254.8700000001,0.3424782077144371,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},123,6.0992768811016812E-2,5.6613504420931972E-2,0.11513141707942713,0.11875844733490357,5433.7088235294113,-5.0293991376456987E-2,-2301.1660294117664,7657368.9900000002,1.5041552803634711E-2,9290091.8000000007,1.2398017423250866E-2,3.7019579718385411E-2,78.912794117647053,1.724707968098937E-3,-77049.070000000007,-2.4764333108515689E-2,-1133.0745588235295,3564.6319117647063,26.423970588235299,0.3424782077144371,5.8310825052309305E-3,0.433383137147349,9005750.4515384622,-277120.75999999978,-2.2155504782604144E-2,{"$f":"I1064=Comparatives!$D$3","v":false},123,{"$f":"ROW()","v":1064},{"$f":"NOT(ISNA(MATCH(BU1064,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1064='List Box etc'!$G$18","v":false},{"$f":"K1064=Assumptions!$F$16","v":false},false]
[null,"Sudan",1064,"Store 1064","Store 1064 Sudan",3851700.1999999993,175," Brand Type 23"," Brand Type 23"," Classification Type 14"," Classification Type 14",0,220955.05999999991,5736239.25,595585.78,100758.06000000001,672274.74000000011,-451319.68000000017,-25842.79,0,-2030.2200000001681,-564197.06000000006,-160020,0,-21865.43,512068.14999999997,-121990.88,98964.179999999906,-1035,-1507.9099999999999,-3505654.26,668579.16,-4664041.9200000009,789651.62999999989,-1410896.8400000005,384574.12999999995,0,0,0,5584302.5699999984,0.90136056701817879,611112.19999999995,9.8639432981821179E-2,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},123,0.10382861558642277,1.7565177393882241E-2,0.11719782085449106,9.8356612304830213E-2,3223.9832000000001,3.5392875218727464E-4,11.601257142858103,7737788.1000000015,1.5765601024923387E-2,9580593.0200000014,1.2733124113020718E-2,2.1266700129357403E-2,8.6166285714285706,2.6287432135959108E-4,-463324.92999999993,-8.0771549059778139E-2,-2647.5710285714281,914.4,0,9.8639432981821179E-2,3.8118057924449371E-3,0,7737788.1000000015,98964.179999999906,9.2086018225285751E-3,{"$f":"I1065=Comparatives!$D$3","v":false},123,{"$f":"ROW()","v":1065},{"$f":"NOT(ISNA(MATCH(BU1065,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1065='List Box etc'!$G$18","v":false},{"$f":"K1065=Assumptions!$F$16","v":false},false]
[null,"Sudan",1065,"Store 1065","Store 1065 Sudan",5878435.879999999,193," Brand Type 29"," Brand Type 29"," Classification Type 37"," Classification Type 37",5830782.307692308,53205.040000000066,4859228.3499999996,458417.16999999993,101182.51,535530.57999999996,-482325.53999999992,-35066.100000000006,-17444.64,160931.13000000012,-519186.51000000007,-187425,0,-16647.629999999997,321995.73,-151643.72,-98438.679999999935,-1384,-1507.9099999999999,-2515068.9600000004,494029.8,-9118371.6400000006,1539152.2000000002,-1586865.0800000003,432969.29000000004,0,0,0,4570812.4000000004,0.85100486779868501,800264.28000000014,0.14899513220131499,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},123,9.4339499398088583E-2,2.0822752649605366E-2,0.11020897587576842,0.10684546446556686,2690.0855440414512,-3.311865967360849E-2,-833.84005181347209,10754154.390000001,1.4100943179782636E-2,13220305.680000002,1.1470515407931172E-2,3.1207366494723388E-2,7.8130051813471493,3.1031881841897795E-4,-268898,-5.533759285051916E-2,-1393.2538860103627,971.11398963730574,90.386735751295333,0.14899513220131499,3.4259822344014763E-3,1.1999399673596958,16584936.697692309,-98438.679999999935,-4.2735073936014407E-3,{"$f":"I1066=Comparatives!$D$3","v":false},123,{"$f":"ROW()","v":1066},{"$f":"NOT(ISNA(MATCH(BU1066,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1066='List Box etc'!$G$18","v":false},{"$f":"K1066=Assumptions!$F$16","v":false},false]
[null,"Sudan",1066,"Store 1066","Store 1066 Sudan",3840035.4600000004,340," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",49672916.307692304,-116499.5,2208141.9700000002,169676.84000000003,46724.390000000007,208701.23000000004,-325200.7300000001,-15882,-2765.16,-5680.0600000000813,-399587.72,-88319.940000000017,0,-10073.720000000001,441506.37999999995,-91484.06,-207983.56,0,-51027.99,-1625838.9399999995,325535.88,-7030857.4800000004,1224425.52,180028.72,-65591.98,0,0,0,1835776.1800000002,0.76700451178982043,557659.78,0.23299548821017965,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},123,7.6841454175158863E-2,2.1160047965575329E-2,9.4514407513390103E-2,0.18096106383956823,1175.2579999999998,2.5723255466223852E-3,16.706058823529652,6992298.2800000003,1.3083546544584764E-2,8476667.6999999993,1.0792455624985748E-2,4.1430334300470724E-2,150.08232352941175,2.3109016853658189E-2,-415550.65999999992,-0.18819019141237547,-1222.2078235294116,259.76452941176478,8.1328235294117643,0.23299548821017965,4.5620798557621731E-3,22.495345400138515,56665214.587692305,-207983.56,-2.6426823632381569E-3,{"$f":"I1067=Comparatives!$D$3","v":false},123,{"$f":"ROW()","v":1067},{"$f":"NOT(ISNA(MATCH(BU1067,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1067='List Box etc'!$G$18","v":false},{"$f":"K1067=Assumptions!$F$16","v":false},false]
[null,"Sudan",1067,"Store 1067","Store 1067 Sudan",5862882.8799999999,413," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",23363119.615384616,4054091.2199999993,3652534.92,443525.74999999988,-16806.690000000002,419019.05999999994,3635072.1600000011,-46655.12,0,662870.78,-398968.35000000003,-139150,0,-14806.249999999998,3793608.1100000008,-107130.20999999999,3946961.0099999993,-2620.23,-22694.31,-3587745.8399999994,704735.46,-3858791.7599999993,637524.75000000012,-1442903.3999999997,392305.29,0,0,0,3424760.44,0.84541246848152818,626233.09000000008,0.15458753151847174,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},123,0.12142957143856681,-4.6013769527492986E-3,0.1147200695346124,0.1092305368020958,966.02506053268769,-0.18148239360296109,-1605.0139951573851,7154875.4999999981,1.4973036218449925E-2,8889440.9999999981,1.2051400082412383E-2,2.9330372562187575E-2,54.949903147699764,6.2133040469329725E-3,-3729526.5100000007,-1.0210789470015527,-9030.3305326876525,336.92493946731236,0,0.15458753151847174,4.0536915660754312E-3,6.3964123895041682,30517995.115384616,3946961.0099999993,9.3119220854957011E-2,{"$f":"I1068=Comparatives!$D$3","v":false},123,{"$f":"ROW()","v":1068},{"$f":"NOT(ISNA(MATCH(BU1068,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1068='List Box etc'!$G$18","v":false},{"$f":"K1068=Assumptions!$F$16","v":false},false]
[null,"Switzerlan",1068,"Store 1068","Store 1068 Switzerlan",494567.63,290," Brand Type 6"," Brand Type 6"," Classification Type 11"," Classification Type 11",2969908.076923077,370108.50000000006,2209897.44,118128.78000000004,97714.760000000009,208143.54000000004,161964.96000000008,-38153.89,-6772.64,199639.41000000009,-391398.74,-101120,0,-5459.2199999999993,707071.47,-103201.62,266906.88000000006,0,-9163.01,-3078029.7600000002,531326.4,-4176415.7199999993,613619.00000000012,-1372707.64,328305.03000000003,0,0,0,1924919.4,0.81601677817702567,434001.95,0.1839832218229743,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},123,5.3454417323547852E-2,4.4216875512557728E-2,9.4186968242290933E-2,0.17711172152857918,1349.6508275862068,-9.0338767033460207E-2,-688.41175862068997,7153902.6899999995,1.4425918896584823E-2,8627153.1199999992,1.1962418953797358E-2,4.6699732816560029E-2,31.596586206896554,4.1463507917362903E-3,-663458.36,-0.30022133515843163,-2287.7874482758621,348.68965517241378,23.353931034482759,0.1839832218229743,2.4703499362395747E-3,1.3439121758171171,10123810.766923077,266906.88000000006,1.8982274365288935E-2,{"$f":"I1069=Comparatives!$D$3","v":false},123,{"$f":"ROW()","v":1069},{"$f":"NOT(ISNA(MATCH(BU1069,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1069='List Box etc'!$G$18","v":false},{"$f":"K1069=Assumptions!$F$16","v":false},false]
[null,"Switzerlan",1069,"Store 1069","Store 1069 Switzerlan",1720720.2999999998,47," Brand Type 7"," Brand Type 7"," Classification Type 14"," Classification Type 14",0,2361672.7600000002,4713639.9400000004,307918.11999999994,245309.47,529158.49,1832514.27,-69794.69,0,-3804.7500000004366,-346782.80000000005,-186924,0,-33610.85,2654032.1000000006,-86923.47,2274749.29,-3063,-3729.96,-4283704.5599999996,841442.58000000007,-3071314.7600000002,515126.05,-231629.64,59205.93,0,0,0,4029339.75,0.78364827856607511,1112430.94,0.21635172143392495,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},123,6.5324913213460234E-2,5.2042471025056693E-2,0.11226111810313623,7.3570065684737049E-2,7378.3574468085117,8.0717875112039979E-4,80.952127659583752,6170874.4000000004,1.408608640616636E-2,7586648.96,1.1457426125592082E-2,1.8440837888860896E-2,79.360851063829784,7.9131203220413982E-4,-2547563.5600000005,-0.54046630468766788,-54203.48000000001,3977.1063829787236,0,0.21635172143392495,7.1305510025867604E-3,0,6170874.4000000004,2274749.29,0.26541125011392225,{"$f":"I1070=Comparatives!$D$3","v":false},123,{"$f":"ROW()","v":1070},{"$f":"NOT(ISNA(MATCH(BU1070,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1070='List Box etc'!$G$18","v":false},{"$f":"K1070=Assumptions!$F$16","v":false},false]
[null,"Switzerlan",1070,"Store 1070","Store 1070 Switzerlan",19330892.240000002,2541.9," Brand Type 2"," Brand Type 2"," Classification Type 2"," Classification Type 2",4517108.230769231,-68219.779999999912,2819586.1999999997,335427.29000000004,-7291.31,320435.98000000004,-388655.75999999995,-46634.01,-66,182208.71000000011,-390055,-140936.29999999999,0,-7592.24,232770.28999999998,-112762.91,-180982.68999999992,2548.5,-11146.43,-3668913.8399999994,677000.94000000006,-4234460.5599999987,660402.56999999983,-1432517.6000000003,364926.52999999997,0,0,0,2825170.2299999995,0.89320019902652603,337805.13999999996,0.10679980097347391,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},123,0.11896330390608384,-2.5859503781086746E-3,0.11364645634880752,0.1383376752234069,153.45017506589559,-6.4622500280360332E-2,-71.68209213580397,7633561.959999999,1.4771991187191467E-2,9335891.9999999981,1.2078429142068055E-2,3.9992715952433026E-2,4.3850780911916285,3.9532148369856544E-3,-181092.53999999998,-6.4226637227831521E-2,-71.242983594948655,55.445257484558788,2.5964829458279239E-2,0.10679980097347391,2.6926788051381441E-3,1.6020465097925474,12150670.190769229,-180982.68999999992,-1.0724308598137538E-2,{"$f":"I1071=Comparatives!$D$3","v":false},123,{"$f":"ROW()","v":1071},{"$f":"NOT(ISNA(MATCH(BU1071,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1071='List Box etc'!$G$18","v":false},{"$f":"K1071=Assumptions!$F$16","v":false},false]
[null,"Switzerlan",1071,"Store 1071","Store 1071 Switzerlan",5018286.0199999996,102," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",3070312.769230769,-109326.44000000006,2563030.33,-15300.010000000038,299138.21999999997,276138.20999999996,-385464.64999999997,-14473.690000000002,0,48319.210000000036,-408291.48999999993,-49680,0,-13809.05,219336.05,-113651.85999999999,-222978.30000000005,0,-1655.5999999999995,-3756405.24,648424.91999999993,-3978191.2800000007,633945.84,-1676585.12,402318.17000000004,0,0,0,2597985.13,0.90414491670339792,275431.59999999998,9.5855083296602084E-2,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},123,-5.9695001736479797E-3,0.11671271170638077,0.10773895523897291,0.15930029591183181,4002.8577450980388,-1.885237542233846E-2,-473.71774509803959,7726492.7100000018,1.4709372578958916E-2,9411181.6400000006,1.2076258258256291E-2,4.4342768273054334E-2,16.231372549019603,6.4595411947388057E-4,-191053.31,-7.4541962209241586E-2,-1873.0716666666667,487.05882352941177,0,9.5855083296602084E-2,5.3877825160188403E-3,1.1979229169834946,10796805.479230771,-222978.30000000005,-1.4869618268925057E-2,{"$f":"I1072=Comparatives!$D$3","v":false},123,{"$f":"ROW()","v":1072},{"$f":"NOT(ISNA(MATCH(BU1072,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1072='List Box etc'!$G$18","v":false},{"$f":"K1072=Assumptions!$F$16","v":false},false]
[null,"Switzerlan",1072,"Store 1072","Store 1072 Switzerlan",242621.5,50," Brand Type 7"," Brand Type 7"," Classification Type 10"," Classification Type 10",1855020.2307692308,505030.76999999984,2941764.9800000004,359213.27000000014,-11642.590000000004,339870.68000000005,165160.08999999973,-16372.600000000002,0,337962.2199999998,-474315.08999999997,-185803.2,0,-22119.890000000003,636816.01,-104973.39999999998,400057.36999999988,154.80000000000001,-7012.91,-4417352.6799999988,700662.78,-4625415.5200000005,657447.97,-135104,27823.309999999998,0,0,0,2879063.37,0.88620173272603686,369704.11,0.11379826727396324,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},123,0.12210807880376633,-3.9576886934047338E-3,0.11553291384956252,0.16123486859919037,9486.3017999999993,-0.11488416725934365,-6759.2443999999959,7791938.1399999997,1.3472052538651184E-2,9177872.1999999993,1.1437661988799537E-2,3.5683815911086131E-2,140.25819999999999,2.3839123953402963E-3,-598478.32000000007,-0.20344192145492193,-11969.566400000002,3716.0640000000003,0,0.11379826727396324,7.5192580475956306E-3,0.63058070355070661,9646958.3707692306,400057.36999999988,2.985825120514457E-2,{"$f":"I1073=Comparatives!$D$3","v":false},123,{"$f":"ROW()","v":1073},{"$f":"NOT(ISNA(MATCH(BU1073,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1073='List Box etc'!$G$18","v":false},{"$f":"K1073=Assumptions!$F$16","v":false},false]
[null,"Switzerlan",1073,"Store 1073","Store 1073 Switzerlan",13512982.369999999,700," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",0,-75167.749999999811,2565166.7700000005,154923.53999999998,63142.450000000004,210365.98999999996,-285533.73999999976,-731.23999999999796,-102.6,-6581.8799999997873,-369827.80999999994,-140512.5,0,-14707.07,406721.31999999995,-95812.159999999989,-170979.9099999998,0,-1402.6499999999999,-3426349.6800000011,591450.3600000001,-4447647.8800000008,661303.98,-503164.28,118739.93000000001,0,0,0,1986559.15,0.75520746708661313,643922.19000000018,0.24479253291338696,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},123,6.0395114193686497E-2,2.4615339142257792E-2,8.2008699184887665E-2,0.14417300829138679,528.32544285714278,2.565868261267E-3,9.4026857142854112,7005667.5700000031,1.3676378309797527E-2,8377161.8400000026,1.1437305597046929E-2,3.7351240130091022E-2,2.0037857142857143,5.4680655324409945E-4,-391283.00999999995,-0.15253706487083485,-558.97572857142848,200.73214285714286,0.14657142857142857,0.24479253291338696,5.7333777171922418E-3,0,7005667.5700000031,-170979.9099999998,-1.7572277583819153E-2,{"$f":"I1074=Comparatives!$D$3","v":false},123,{"$f":"ROW()","v":1074},{"$f":"NOT(ISNA(MATCH(BU1074,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1074='List Box etc'!$G$18","v":false},{"$f":"K1074=Assumptions!$F$16","v":false},false]
[null,"Switzerlan",1074,"Store 1074","Store 1074 Switzerlan",19419207.169999998,897," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",2660397.076923077,1869053.6799999997,2602939.58,37951.249999999956,212003.12,242254.37,1626799.3099999996,-31704.79,0,366198.49999999983,-371776.42999999993,-105570,0,-10708.32,2012754.8000000003,-122023.86,1747029.8199999996,-1175,-11784.069999999998,-3210527.8800000008,517903.25999999995,-4916748.6400000006,677052.1399999999,-1947355.0800000003,434688.45000000007,0,0,0,2657941.1700000004,0.91107942242606932,259412.79999999996,8.8920577573930779E-2,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},123,1.4580150185429949E-2,8.1447576282197065E-2,9.306953256287262E-2,0.14282945053991608,414.46647714604228,-0.14068651566626061,-408.24804905239671,8444987.7500000037,1.44492642988144E-2,10074631.600000001,1.2111992263816375E-2,4.687925180345523E-2,13.137201783723521,4.5272161100258796E-3,-1969166.6900000002,-0.75651648049394993,-2195.2805908584173,117.69230769230769,0,8.8920577573930779E-2,4.1139333706700946E-3,1.0220740801532846,11105384.82692308,1747029.8199999996,0.11326590568482893,{"$f":"I1075=Comparatives!$D$3","v":false},123,{"$f":"ROW()","v":1075},{"$f":"NOT(ISNA(MATCH(BU1075,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1075='List Box etc'!$G$18","v":false},{"$f":"K1075=Assumptions!$F$16","v":false},false]
[null,"Switzerlan",1075,"Store 1075","Store 1075 Switzerlan",11496551.819999998,800," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",568951.15384615387,-185759.4200000001,3238092.38,286895.31999999995,61839.459999999992,341034.77999999997,-526794.19999999995,-43419.34,0,-403.60000000000855,-442101.00999999995,-185250,0,-18391.460000000003,287479.99,-125705.59999999999,-311465.02000000008,-53.419999999999959,-6633.47,-4308236.5999999996,684245.1,-3674815.9200000004,516770.28000000009,-2054175.0800000003,459614.87000000005,0,0,0,2562869.4700000002,0.74230455984971544,889715.36999999988,0.25769544015028462,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},123,8.86001034967384E-2,1.9097497150467335E-2,0.10531965737185052,0.13653131477366928,552.62626249999994,1.2464128648485579E-4,0.50450000000001072,8376597.3500000006,1.5006761665582503E-2,10037227.6,1.2523936390562668E-2,3.8820881323960249E-2,8.2918374999999997,2.0485734258143679E-3,-225615.77,-6.9675519881245637E-2,-282.01971249999997,231.5625,0,0.25769544015028462,5.6797206014239793E-3,0.17570565847974784,8945548.5038461536,-311465.02000000008,-2.506887244572888E-2,{"$f":"I1076=Comparatives!$D$3","v":false},123,{"$f":"ROW()","v":1076},{"$f":"NOT(ISNA(MATCH(BU1076,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1076='List Box etc'!$G$18","v":false},{"$f":"K1076=Assumptions!$F$16","v":false},false]
[null,"Switzerlan",1076,"Store 1076","Store 1076 Switzerlan",24642103.719999999,1085," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",674019,538041.93999999994,2687798.9699999997,82425.219999999928,193419.92,268145.13999999996,269896.80000000005,-77892.14,-520.33000000000004,-3234.5099999999543,-396034.74999999994,-199550,0,-14041.169999999998,1130927.2900000003,-118624.82,419417.12,0,-12177.33,-4009333.5599999991,453436.13999999996,-4680642.96,463188.83999999991,-1329338,205016.47999999998,0,0,0,2655059.52,0.89304090418758075,317995.25000000006,0.10695909581241925,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},123,3.0666437825147295E-2,7.1962197381153115E-2,9.9763837620638715E-2,0.14734537605690057,365.00898617511513,1.2034047323114922E-3,2.9811152073732297,8897673.0599999987,1.3332117195144506E-2,10019314.52,1.1839614353178327E-2,4.4134558173448524E-2,11.223345622119815,4.5305955303643862E-3,-1038993.9800000002,-0.38655940849623893,-957.59813824884816,183.91705069124424,0.47956682027649772,0.10695909581241925,5.2240402488136972E-3,0.25076987063507955,9571692.0599999987,419417.12,3.1549314844965877E-2,{"$f":"I1077=Comparatives!$D$3","v":false},123,{"$f":"ROW()","v":1077},{"$f":"NOT(ISNA(MATCH(BU1077,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1077='List Box etc'!$G$18","v":false},{"$f":"K1077=Assumptions!$F$16","v":false},false]
[null,"Switzerlan",1077,"Store 1077","Store 1077 Switzerlan",14461041.239999996,750," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",460622.07692307694,2649541.8899999997,1648285.42,19979.439999999944,113088.93000000001,125368.36999999994,2524173.5200000005,-27126.95,-421.38,515681.17999999993,-426738.67999999993,-149020,0,-14013.859999999999,2886934.19,-133129.25999999998,2516412.63,-231.79000000000002,-79447.180000000008,-4457413.4400000004,718295.64000000013,-4420224.32,600176.74000000011,-2026333.0800000003,452748.21,0,0,0,1333037.9999999998,0.73465513405249805,481470.51999999996,0.2653448659475019,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},123,1.2121347284622554E-2,6.8610040850813334E-2,7.6059867107239193E-2,0.25889853469673957,568.98490666666657,-0.31285915275523091,-687.57490666666661,9132750.25,1.4577126972239274E-2,10903970.840000002,1.2209245783346203E-2,8.0768329553021212E-2,105.92957333333334,4.8199892467652848E-2,-2845561.59,-1.7263767278849071,-3794.0821199999996,198.69333333333333,0.56184000000000001,0.2653448659475019,8.5020833345719939E-3,0.27945528810360826,9593372.3269230761,2516412.63,0.18886133383098994,{"$f":"I1078=Comparatives!$D$3","v":false},123,{"$f":"ROW()","v":1078},{"$f":"NOT(ISNA(MATCH(BU1078,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1078='List Box etc'!$G$18","v":false},{"$f":"K1078=Assumptions!$F$16","v":false},false]
[null,"Switzerlan",1078,"Store 1078","Store 1078 Switzerlan",9429935.9700000007,539," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",217055.30769230769,-2563.1299999999901,2468119.12,53565.059999999939,254188.75000000003,300053.80999999994,-302616.93999999994,-48766.880000000005,0,-55110.409999999887,-409823.75999999995,-189751,0,-17272.46,708444.33000000007,-96129.81,-98692.939999999988,0,-82725.38,-4032836.6399999987,545567.35,-4233754.3199999994,507167.93999999994,-92344,8957,0,0,0,2287254.7400000002,0.84495303055384841,419706.07,0.15504696944615168,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},123,2.1702785560852485E-2,0.10298885006814421,0.1215718510377246,0.16604699371236178,760.34092764378465,2.2328910121647567E-2,102.24565862708698,7297242.6699999981,1.3173442949239349E-2,8358934.9599999981,1.1500246198829141E-2,3.8948610389599021E-2,153.47936920222637,3.3517579978068479E-2,-642404.99000000011,-0.26028119339718098,-1191.84599257885,352.04267161410019,0,0.15504696944615168,6.9982278651121175E-3,8.7943610960036514E-2,7514297.977692306,-98692.939999999988,-9.4564944071891446E-3,{"$f":"I1079=Comparatives!$D$3","v":false},123,{"$f":"ROW()","v":1079},{"$f":"NOT(ISNA(MATCH(BU1079,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1079='List Box etc'!$G$18","v":false},{"$f":"K1079=Assumptions!$F$16","v":false},false]
[null,"Switzerlan",1079,"Store 1079","Store 1079 Switzerlan",11351466.020000001,600," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",348884.46153846156,-358466.04999999993,3485103.17,-138639.8899999999,504357.43,358017.5400000001,-716483.5900000002,-42064.78,-12513.619999999999,-37.830000000081782,-392096.91000000003,-209352,0,-18045.5,196569.21,-153573.83999999997,-512039.8899999999,1330,-24741.91,-4520487.1400000006,715137.84,-3966621.9200000004,575552.97000000009,-3370634.8800000008,756064.8,0,0,0,3327036.3300000005,0.86717160003204663,509616.45000000007,0.13282839996795331,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},123,-3.9780713292341327E-2,0.14471807731304551,0.10272796027441566,0.11250654309898092,653.49485000000004,1.0854771911983824E-5,6.3050000000136303E-2,9810988.3300000019,1.565324866715033E-2,11857743.940000001,1.2951354049900318E-2,4.4065794471157639E-2,41.236516666666667,7.099333590173171E-3,-137788.93,-3.9536542615465811E-2,-229.64821666666666,348.92,20.856033333333333,0.13282839996795331,5.1778954939804556E-3,0.10010735536947148,10159872.791538464,-512039.8899999999,-3.6286745746171301E-2,{"$f":"I1080=Comparatives!$D$3","v":false},123,{"$f":"ROW()","v":1080},{"$f":"NOT(ISNA(MATCH(BU1080,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1080='List Box etc'!$G$18","v":false},{"$f":"K1080=Assumptions!$F$16","v":false},false]
[null,"Switzerlan",1080,"Store 1080","Store 1080 Switzerlan",14533912.890000001,591," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",298771.84615384613,-2185416.6,10746858.359999999,3436701.4499999997,-2620.4700000000003,3110490.5300000003,-5295907.129999999,-209700.56999999998,0,-181829.99999999994,-1792335.16,-1703780.4000000001,-10451.970000000001,-98327.87,-808507.87999999989,-758693.63999999966,-2944110.2399999998,-16475.259999999998,-18041.07,-5318,50.64,-102005506.11,4514571.54,0,0,0,0,0,10809621.100000001,0.87706342356114086,1515167.29,0.12293657643885925,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},123,0.31978661436457229,-2.4383591113040411E-4,0.2894325416604821,0.1667775921073924,3032.7160067681893,1.6919363213790412E-2,307.66497461928924,97496201.929999992,7.7817763664755277E-3,102010824.11,7.4373836954977198E-3,7.0596784156369927E-2,30.526345177664975,1.678729671096177E-3,1133011.5799999998,0.10542723669059316,1917.1092724196276,2882.8771573604063,17.685228426395941,0.12293657643885925,9.1494524917140538E-3,2.7800854551678127E-2,97794973.776153833,-2944110.2399999998,-2.1675545183456844E-2,{"$f":"I1081=Comparatives!$D$3","v":false},123,{"$f":"ROW()","v":1081},{"$f":"NOT(ISNA(MATCH(BU1081,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1081='List Box etc'!$G$18","v":false},{"$f":"K1081=Assumptions!$F$16","v":false},false]
[null,"Switzerlan",1081,"Store 1081","Store 1081 Switzerlan",6159520.1999999993,600," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",327207.07692307694,-3444797.1599999997,5336789.4899999993,1114257.3199999998,-8293.0499999999993,772669.58000000007,-4217466.7399999993,-134057.77999999997,-237371.53999999995,-225020.83999999968,-855478.90999999992,-2000978.93,-6000,-46137.189999999995,-188044.24999999997,-750683.57999999984,-4387301.68,-45440.62,-8245.99,-1200000,292858.08,-70476840.250000015,9912360.5600000005,0,0,0,0,0,4999008.8600000003,0.82255369927576283,1078416.68,0.17744630072423725,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},123,0.20878794677734233,-1.5539398763131653E-3,0.14478172344024762,0.16029841754166699,1425.7981833333331,4.2164083935040071E-2,375.03473333333278,61471621.610000014,1.2211872085669543E-2,71676840.250000015,1.0473167865404051E-2,0.14066201813030477,13.743316666666667,1.5451218406592989E-3,413679.83999999997,7.7514738172668685E-2,689.46639999999991,3334.9648833333331,405.61923333333323,0.17744630072423725,8.6451208327499533E-3,6.131159520835381E-2,61798828.686923094,-4387301.68,-5.1115163130404574E-2,{"$f":"I1082=Comparatives!$D$3","v":false},123,{"$f":"ROW()","v":1082},{"$f":"NOT(ISNA(MATCH(BU1082,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1082='List Box etc'!$G$18","v":false},{"$f":"K1082=Assumptions!$F$16","v":false},false]
[null,"Switzerlan",1082,"Store 1082","Store 1082 Switzerlan",30047900.769999996,2173.4," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",0,2025222.959999999,41238256.630000003,16713531.590000002,-203526.19,15280815.289999999,-13255592.33,-179124.84000000003,-490814.36999999988,48725.549999999035,-3574636.4099999997,-4208711.91,0,-357683.05000000005,-2492523.9299999992,-2096200.1399999994,-70977.180000000284,-399130.75,-96423.91,-20568439.200000003,11695551.479999997,-179711820.16999999,63837698.799999997,0,0,-679200,270566.28000000003,0,41545332.089999996,0.88547638122657391,5373290.4399999995,0.11452361877342608,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},123,0.40529190503754814,-4.9353732827769154E-3,0.37054949793594116,8.6682529818671417E-2,1644.7209027330448,-1.1815618307334597E-3,-22.419043894358623,125155642.80999999,1.6748746544191073E-2,200959459.37,1.043096028707235E-2,5.0831444180767231E-2,44.365468850648753,2.3382149945168525E-3,3428462.5699999994,8.3137912467081881E-2,1577.465063955093,1936.4644842182754,225.82790558571816,0.11452361877342608,8.6735735026148703E-3,0,125155642.80999999,-70977.180000000284,-4.0832014004818816E-4,{"$f":"I1083=Comparatives!$D$3","v":false},123,{"$f":"ROW()","v":1083},{"$f":"NOT(ISNA(MATCH(BU1083,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1083='List Box etc'!$G$18","v":false},{"$f":"K1083=Assumptions!$F$16","v":false},false]
[null,"Switzerlan",1083,"Store 1083","Store 1083 Switzerlan",6468948.5599999996,351," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",913725.61538461538,24465.219999999739,22767999.170000002,8817298.7599999998,-41348.17,8322018.1399999997,-8297552.9199999999,-640958.12000000023,-558028.80000000016,-274316.40000000049,-2269058.5,-2534353.3699999996,0,-194683.69000000003,-1326123.1999999997,-1383479.29,-1359014.0700000003,-265217.16000000003,-15315.23,-26602917.360000003,15047649.119999999,-103614784.41000001,39905954.969999999,0,0,-260893.92,105446.76000000001,0,22046175.390000001,0.85340742811668346,3786943.31,0.14659257188331659,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},124,0.38726717680216777,-1.8160651575603512E-3,0.36551381075968298,9.9659986942980894E-2,6464.5541310541312,1.2048331430082377E-2,781.52820512820654,75419544.840000018,1.8343776708477942E-2,130478595.69000001,1.0603112967945831E-2,6.0764201529966935E-2,43.633133903133903,6.7266472937068354E-4,2426982.17,0.10659619898431329,6914.4791168091169,7220.3799715099703,1589.8256410256415,0.14659257188331659,8.5507597108718629E-3,4.0132011977081224E-2,76333270.455384627,-1359014.0700000003,-1.2818658555602035E-2,{"$f":"I1084=Comparatives!$D$3","v":true},124,{"$f":"ROW()","v":1084},{"$f":"NOT(ISNA(MATCH(BU1084,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1084='List Box etc'!$G$18","v":false},{"$f":"K1084=Assumptions!$F$16","v":false},true]
[null,"Switzerlan",1084,"Store 1084","Store 1084 Switzerlan",6231404.5000000009,300," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",15421690.538461538,588407.27,33266871.539999999,13110991.690000001,-73588.540000000008,12516430.550000001,-11928023.280000001,-75150.440000000017,-816765.12,-710817.14000000083,-2921171.8299999996,-3058994.85,0,-339122.94,-2012516.96,-1788895.89,-1200488.6199999999,-216130.05000000002,-32489.250000000004,-3513394.4400000009,2280037.5,-166849322.72,67704691.230000004,-353610.96000000014,0,-1796465.5199999998,454466.10000000003,0,35115024.080000006,0.92639821682962364,2789867.62,7.3601783170376398E-2,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},125,0.39411555950596011,-2.2120667376707586E-3,0.37624309021514923,8.7810235672073647E-2,9737.2394333333323,2.1367117107640138E-2,2369.3904666666695,102073598.80999999,1.7525549317898102E-2,172512793.64000002,1.0369641881361396E-2,5.377409438242596E-2,108.29750000000001,9.7662474696290618E-4,2642920.3899999997,7.9446015439779458E-2,8809.7346333333317,10196.6495,2722.5504000000001,7.3601783170376398E-2,1.0194013572699178E-2,0.46357501696300291,117495289.34846152,-1200488.6199999999,-7.3564805124786701E-3,{"$f":"I1085=Comparatives!$D$3","v":true},125,{"$f":"ROW()","v":1085},{"$f":"NOT(ISNA(MATCH(BU1085,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1085='List Box etc'!$G$18","v":false},{"$f":"K1085=Assumptions!$F$16","v":false},true]
[null,"Switzerlan",1085,"Store 1085","Store 1085 Switzerlan",5462003.1099999994,334," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",40097056.384615384,809449.58999999985,2168560.33,1171873.78,0,1171873.78,-362424.19000000006,0,0,-10464.269999999999,-149243.26,-148303.92000000001,0,-9734.42,-11834.060000000001,-16031.7,793417.8899999999,-16500.509999999998,-1153.32,-3511202.15,16031.7,-6655311.3499999996,0,0,0,0,0,0,2339155.35,0.94847960889066585,127060.4,5.1520391109334207E-2,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},126,0.54039251930795951,0,0.54039251930795951,6.8821354857118502E-2,446.83610778443119,4.825445644853237E-3,31.330149700598799,10150481.799999999,1.5794028614484095E-3,10166513.5,1.5769122816784733E-3,7.3927848712422037E-3,3.4530538922155687,5.3183671399171996E-4,38068.990000000005,1.755496006883055E-2,113.97901197604791,444.02371257485032,0,5.1520391109334207E-2,4.4888859513537256E-3,18.490173332929771,50247538.184615381,793417.8899999999,1.1368932716685941E-2,{"$f":"I1086=Comparatives!$D$3","v":true},126,{"$f":"ROW()","v":1086},{"$f":"NOT(ISNA(MATCH(BU1086,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1086='List Box etc'!$G$18","v":false},{"$f":"K1086=Assumptions!$F$16","v":false},true]
[null,"Switzerlan",1086,"Store 1086","Store 1086 Switzerlan",4234143.46,64," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",3315632.769230769,-305212.69,433534.73,229830.14999999997,-19231.080000000002,210599.06999999998,-515811.76,-21000,-26178,-23971.3,-121330.53,-268200,-398,-739.5,-5425.1200000000008,-728.73,-305941.42,-1737.28,-1673,-1304891.45,728.73,-3201309.71,0,0,0,0,0,0,371560.55,0.75454559946696942,120869.00000000001,0.24545440053303061,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},126,0.53013088478517045,-4.4358799120891655E-2,0.48577208566427882,0.27986346099653886,1895.78953125,5.5292686701247672E-2,374.55156249999999,4505472.43,1.6174330468603047E-4,4506201.16,1.6171714802008528E-4,1.680903396136222E-3,26.140625,3.8589757272733376E-3,28901.9,6.6665708650377339E-2,451.59218750000002,4190.625,415.25,0.24545440053303061,1.7057456965443114E-3,7.6479057842281035,7821105.1992307687,-305941.42,-2.8164538999125726E-2,{"$f":"I1087=Comparatives!$D$3","v":false},126,{"$f":"ROW()","v":1087},{"$f":"NOT(ISNA(MATCH(BU1087,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1087='List Box etc'!$G$18","v":false},{"$f":"K1087=Assumptions!$F$16","v":false},false]
[null,"Switzerlan",1087,"Store 1087","Store 1087 Switzerlan",3988747.41,167.108," Brand Type 23"," Brand Type 23"," Classification Type 14"," Classification Type 14",0,-2295401.2400000002,6218979.9300000006,1498052.6399999997,59755.099999999991,1557807.7399999998,-3853208.9799999995,-335769.76,-197019.81999999995,-105148.22999999979,-1182767.5700000003,-2171700,-7200,-48121.58,-565314.73,-1225855.2,-3521256.44,-7876.2900000000009,-29642.420000000002,-30887109,6334810.7999999998,-82385058.959999993,15180229.679999998,-78000,4550,0,0,0,5726429.0299999993,0.80771820909379233,1363208.1300000001,0.1922817909062077,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},126,0.24088398046976806,9.6085050398289334E-3,0.25049248550959702,0.19018674819875164,7077.8632381453926,1.6907632953238969E-2,629.22319697441048,91830577.480000004,1.3349096059719127E-2,113350167.95999999,1.0814762977965684E-2,0.19711515615069686,177.38480503626397,4.766444068585376E-3,957082.3600000001,0.15389700091860564,5727.3281949397997,12995.787155611939,1222.0828446274263,0.1922817909062077,7.7378574206139941E-3,0,91830577.480000004,-3521256.44,-2.7608501507596094E-2,{"$f":"I1088=Comparatives!$D$3","v":false},126,{"$f":"ROW()","v":1088},{"$f":"NOT(ISNA(MATCH(BU1088,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1088='List Box etc'!$G$18","v":false},{"$f":"K1088=Assumptions!$F$16","v":false},false]
[null,"Switzerlan",1088,"Store 1088","Store 1088 Switzerlan",8856146.120000001,399," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",18100047.46153846,-1846129.459999999,6608860.3699999992,605863.10000000009,5770.2100000000046,611633.31000000006,-2457762.7699999996,-260562.97999999995,-2590.7299999999996,-40877.699999999888,-1234117.76,-1602432,0,-55552.610000000015,-32279.480000000054,-922356.92000000027,-2768486.3799999994,-1612,-18924.52,-16713604.800000003,3210071.5200000005,-69427835.279999986,12996267.420000002,-70200,1040,0,0,0,6979095.3399999999,0.91827911339848323,621094.2300000001,8.1720886601516718E-2,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},126,9.1674368360123215E-2,8.7310212002557493E-4,9.2547470480148775E-2,0.18673684885250499,3093.0269674185465,6.1852872827452233E-3,102.45037593984934,70004261.139999986,1.3175725376993823E-2,86211640.079999983,1.0698751573964958E-2,0.13956368698405416,47.429874686716794,2.8635073129862484E-3,350007.07,5.2960276114896954E-2,877.21070175438604,4016.1203007518798,6.4930576441102748,8.1720886601516718E-2,8.4057775304458467E-3,2.7387547093143478,88104308.60153845,-2768486.3799999994,-2.2624434891316915E-2,{"$f":"I1089=Comparatives!$D$3","v":false},126,{"$f":"ROW()","v":1089},{"$f":"NOT(ISNA(MATCH(BU1089,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1089='List Box etc'!$G$18","v":false},{"$f":"K1089=Assumptions!$F$16","v":false},false]
[null,"Switzerlan",1089,{"$f":"\"Store \"&C1090","v":"Store 1089"},{"$f":"D1090&\" \"&B1090","v":"Store 1089 Switzerlan"},10821277.569999998,433," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",2053006.923076923,46685.990000000311,1682907.44,162196.18000000002,349865.66000000003,512061.84,-465375.84999999969,0,0,-20771.569999999596,-485661.79999999993,0,-9251.9699999999993,-16122.879999999997,-8459.48,-209380.25999999998,-162694.26999999967,-2873.1099999999997,109136.04999999999,-6692949.120000001,518475.50999999989,-12230953.060000002,444146.98,0,0,0,0,0,1695436.21,0.85346273707939924,291101.85000000003,0.14653726292060068,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},126,{"$f":"IF(N1090,O1090/N1090)","v":9.6378550682502201E-2},{"$f":"IF(N1090,P1090/N1090)","v":0.20789358445049125},{"$f":"IF(N1090,Q1090/N1090)","v":0.30427213513299345},{"$f":"IFERROR(-V1090/N1090,FALSE)","v":0.28858497410885531},{"$f":"IFERROR(-V1090/G1090,FALSE)","v":1121.6207852193993},{"$f":"IFERROR(-U1090/N1090,FALSE)","v":1.2342669303309751E-2},{"$f":"IFERROR(-U1090/G1090,FALSE)","v":47.971293302539479},{"$f":"-SUM(AE1090:AL1090)","v":17961279.690000001},{"$f":"IFERROR(-AA1090/BA1090,FALSE)","v":1.1657313043044093E-2},{"$f":"-(AE1090+AG1090+AI1090+AK1090)","v":18923902.180000003},{"$f":"IFERROR(-AA1090/BC1090,FALSE)","v":1.1064327959869001E-2},{"$f":"IFERROR(-AA1090/N1090,FALSE)","v":0.12441579080546461},{"$f":"IFERROR(-AD1090/G1090,FALSE)","v":-252.04630484988451},{"$f":"IFERROR(-AD1090/N1090,FALSE)","v":-6.4849704390159441E-2},{"$f":"-(S1090+Y1090+Z1090+AC1090)","v":27455.469999999998},{"$f":"IF(N1090,BH1090/N1090)","v":1.631430781481363E-2},{"$f":"IF(G1090,BH1090/G1090)","v":63.407551963048491},{"$f":"IF(G1090,-W1090/G1090)","v":0},{"$f":"IF(G1090,-SUM(X1090,T1090)/G1090)","v":21.367136258660505},{"$f":"AQ1090","v":0.14653726292060068},{"$f":"IF(N1090,-Y1090/N1090)","v":9.580372405983301E-3},{"$f":"IF(N1090,L1090/N1090)","v":1.2199167192920146},{"$f":"BA1090+L1090","v":20014286.613076925},{"$f":"AB1090","v":-162694.26999999967},{"$f":"BQ1090*(1-0.28)/BP1090","v":-5.8528128763511841E-3},{"$f":"I1090=Comparatives!$D$3","v":false},126,{"$f":"ROW()","v":1090},{"$f":"NOT(ISNA(MATCH(BU1090,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1090='List Box etc'!$G$18","v":false},{"$f":"K1090=Assumptions!$F$16","v":false},{"$f":"AR1090=H1090","v":false}]
[null,"Switzerlan",1090,"Store 1090","Store 1090 Switzerlan",30633621.770000003,443," Brand Type 29"," Brand Type 29"," Classification Type 36"," Classification Type 36",3339769.4615384615,1012178.7099999997,8828733.4600000009,4047182.6700000004,-98436.290000000008,3948746.3799999994,-2936567.67,-118092.97999999998,-75635.960000000006,-76854.860000000306,-1090775.77,-658495.9,-22005,-121053.80999999998,-694715.28999999992,-493784.6399999999,518394.06999999983,-15846.550000000001,-19965.52,-6776140.8000000017,2199324.12,-39659255.639999993,14128723.199999999,0,0,0,0,0,9338878.7400000021,0.92787928221824056,725877.44000000006,7.2120717781759519E-2,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},126,0.45841033579011231,-1.1149536957478836E-2,0.44726079883263337,0.1235483860671449,2462.2477878103837,8.7050832770298962E-3,173.48726862302553,30107349.119999994,1.6400800948363266E-2,46435396.439999998,1.063379830595455E-2,5.5929272555023973E-2,45.068893905191878,2.2614251625623317E-3,949708.62999999989,0.10757020067519399,2143.8118058690743,1486.4467268623025,220.40848758465012,7.2120717781759519E-2,1.3711344956607171E-2,0.37828409665665241,33447118.581538454,518394.06999999983,1.1159219275947325E-2,{"$f":"I1091=Comparatives!$D$3","v":false},126,{"$f":"ROW()","v":1091},{"$f":"NOT(ISNA(MATCH(BU1091,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1091='List Box etc'!$G$18","v":false},{"$f":"K1091=Assumptions!$F$16","v":false},false]
[null,"Thailand",1091,"Store 1091","Store 1091 Thailand",24087737.940000001,1516," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",1571531.923076923,-717623.52000000025,8393380.5600000005,4009005.52,9143.8200000000015,4018149.3399999994,-4735772.8600000003,-97263.43,-104894.01000000002,-62988.810000000041,-835391.86999999988,-3127565.7199999993,-22544.460000000003,-87556.35,-432900.23000000004,-289494.12000000005,-1007117.6400000002,-2394,-299583.62,-4268430.96,1847795.4600000002,-22913301.479999993,9448078.3200000003,0,0,0,0,0,8375984.1000000006,0.87554872724278621,1190569.81,0.12445127275721379,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$f":"AS1091+BY1092","v":126},0.47763895504816711,1.0894084850121464E-3,0.47872836353317921,9.9529845457168198E-2,551.05004617414238,7.5045816819248375E-3,41.549346965699236,15885858.659999993,1.8223385099663238E-2,27181732.439999994,1.0650318946337186E-2,3.4490765422889397E-2,197.61452506596305,3.5692843647256237E-2,620114.01,7.3881317017275808E-2,409.04618073878629,2063.0380738786275,84.062315303430097,0.12445127275721379,1.0431595395217014E-2,0.18723467997701784,17457390.583076917,-1007117.6400000002,-4.1536832056844247E-2,{"$f":"I1092=Comparatives!$D$3","v":false},{"$f":"BT1091+BS1092","v":126},{"$f":"ROW()","v":1092},{"$f":"NOT(ISNA(MATCH(BU1092,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1092='List Box etc'!$G$18","v":false},{"$f":"K1092=Assumptions!$F$16","v":false},false]
[null,"Thailand",1092,"Store 1092","Store 1092 Thailand",10929477.199999999,650," Brand Type 4"," Brand Type 4"," Classification Type 7"," Classification Type 7",1808235.3846153845,452196.95999999967,10647585.15,4489340.3099999996,-66980.239999999991,4269057.7599999988,-3816860.8,-106163.66000000003,-266194.2,-591345.33999999973,-862738.13000000012,-2979859.05,0,-140756.13,-27866.849999999995,-765504.4800000001,-313307.52000000043,-8548.09,-28474.87,-10011057.119999999,3076893.96,-61515511.769999996,16070495.639999999,0,0,0,0,0,11651009.580000002,0.96286785681900799,449310.83000000007,3.7132143180992012E-2,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},126,0.42162990450468474,-6.2906507960633672E-3,0.40094140594874683,8.1026647624414638E-2,1327.2894307692309,5.5537977078304906E-2,909.76206153846113,52379179.289999992,1.4614671141786044E-2,71526568.890000001,1.070237943577668E-2,7.1894656789854378E-2,43.807492307692307,2.6743031024269383E-3,283334.73000000004,2.6610233776810887E-2,435.8995846153847,4584.398538461538,409.52953846153849,3.7132143180992012E-2,1.3219535511298541E-2,0.16982586747525419,54187414.674615376,-313307.52000000043,-4.1629853676277365E-3,{"$f":"I1093=Comparatives!$D$3","v":false},126,{"$f":"ROW()","v":1093},{"$f":"NOT(ISNA(MATCH(BU1093,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1093='List Box etc'!$G$18","v":false},{"$f":"K1093=Assumptions!$F$16","v":false},false]
[null,"Thailand",1093,"Store 1093","Store 1093 Thailand",29185472.239999998,2297," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",2611633.6923076925,-663057.25,3691914.1000000006,1634781.1,-65335.68,1569445.4200000004,-2232502.6700000004,-75292.62,-92413.439999999988,-19556.630000000088,-938704.38,-1367354.91,-22005,-42818.650000000009,-216907.36,-417825.84,-1080883.0900000001,-11379.84,-11894.63,-1944137.76,810849.12000000011,-37904291.440000005,14616617.760000002,0,0,0,0,0,3397240.1699999995,0.80717892100314903,811541.89999999991,0.192821078996851,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},126,0.44280041618519778,-1.7696966459755926E-2,0.4251034497254419,0.25425953978723392,408.66538093164996,5.2971519570295762E-3,8.5139878101872384,24420962.320000004,1.7109311030622808E-2,39848429.200000003,1.0485377928021313E-2,0.11317322903043707,5.1783326077492378,3.2218057294453296E-3,346398.47000000003,9.3826253974869017E-2,150.80473225946889,595.27858511101431,49.812120156726159,0.192821078996851,1.1597954026070108E-2,0.70739286493900067,27032596.012307696,-1080883.0900000001,-2.8788793516008465E-2,{"$f":"I1094=Comparatives!$D$3","v":false},126,{"$f":"ROW()","v":1094},{"$f":"NOT(ISNA(MATCH(BU1094,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1094='List Box etc'!$G$18","v":false},{"$f":"K1094=Assumptions!$F$16","v":false},false]
[null,"Thailand",1094,"Store 1094","Store 1094 Thailand",54116698.75,4140," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",1724804.2307692308,-299239.97999999981,4065336.35,1978119.74,-13959.900000000001,1964159.84,-2263399.8199999994,-213649.3,-110444.85,-42074.639999999716,-585689.14000000013,-1253180.1600000001,-22005,-76142.429999999993,-235672.36999999997,-505794.03999999986,-805034.01999999967,-17577.8,-19620.800000000003,-9178500.5999999996,2870262.7800000003,-39039219.240000002,10432948.26,0,0,0,0,0,4209687.5899999989,0.90834018877188916,424795.87999999995,9.165981122811083E-2,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},126,0.48658206103905766,-3.4338856119494271E-3,0.48314817542710825,0.14406904855486313,141.47080676328505,1.0349608587737079E-2,10.162956521739062,34914508.800000004,1.4486643443770854E-2,48217719.840000004,1.0489795902385413E-2,0.12441628353826119,4.7393236714975853,4.8263657200221582E-3,543041.9,0.13357859061280378,131.16954106280193,302.70052173913047,31.99271739130435,9.165981122811083E-2,1.8729675344083152E-2,0.42427097840729233,36639313.030769236,-805034.01999999967,-1.5819742414745559E-2,{"$f":"I1095=Comparatives!$D$3","v":false},126,{"$f":"ROW()","v":1095},{"$f":"NOT(ISNA(MATCH(BU1095,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1095='List Box etc'!$G$18","v":false},{"$f":"K1095=Assumptions!$F$16","v":false},false]
[null,"Thailand",1095,"Store 1095","Store 1095 Thailand",293058677.15000004,8957," Brand Type 2"," Brand Type 2"," Classification Type 9"," Classification Type 9",16796985.846153848,-2072056.4100000001,5328983.53,559624.16000000015,27325.919999999998,586950.08000000007,-2659006.4900000002,-139813.39000000001,-188592.72000000003,-18698.149999999994,-913453.09,-1751486.3,-22005,-49388.35,-495708.86000000004,-768960.89999999979,-2841017.31,-10549.130000000001,-16922.07,-17221808.16,5688303.4800000004,-54068986.080000013,14666367.630000001,-39000,2275,0,0,0,5236883.62,0.86214159932394618,837389.59000000008,0.1378584006760539,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},126,0.10501517913304569,5.127792166398382E-3,0.11014297129944405,0.17141225617561628,101.98203527966953,3.5087648319303386E-3,2.0875460533660819,50972848.13000001,1.5085696173752331E-2,71329794.24000001,1.0780360551899437E-2,0.14429785636811673,1.8892564474712514,3.1754780071538333E-3,695459.7300000001,0.13050513781565395,77.644270403036742,195.54385396896282,23.512082170369546,0.1378584006760539,9.2678743932991664E-3,3.1520055844784807,67769833.976153851,-2841017.31,-3.0183524780653302E-2,{"$f":"I1096=Comparatives!$D$3","v":false},126,{"$f":"ROW()","v":1096},{"$f":"NOT(ISNA(MATCH(BU1096,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1096='List Box etc'!$G$18","v":false},{"$f":"K1096=Assumptions!$F$16","v":true},false]
[null,"Thailand",1096,"Store 1096","Store 1096 Thailand",10114807.189999999,1205," Brand Type 13"," Brand Type 13"," Classification Type 17"," Classification Type 17",0,-2047488.7700000005,8461496.5199999996,1481026.24,91134.16,1572160.4000000001,-3619649.1700000004,-207949.69000000003,-263985.09000000003,9581.3700000000954,-1135170.5899999999,-1991038.1799999997,-24036.300000000007,-81828.98000000001,-750100.35,-966455.63999999978,-3013944.41,-9337.33,-29089.989999999998,-20233470.600000005,6487107.540000001,-69599652.959999993,25518877.259999998,-39000,2275,0,0,0,8247402.0200000005,0.8550138438986179,1398526.03,0.14498615610138207,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},126,0.17503124140030965,1.0770454113476373E-2,0.18580169551378603,0.13415718925332606,942.05028215767618,-1.1323493400195945E-3,-7.9513443983403285,57863863.759999998,1.6702231361675663E-2,89872123.560000002,1.0753675352455416E-2,0.11421805087500052,24.141070539419086,3.4379249499472699E-3,1049216.3500000001,0.12399891053787258,870.71896265560179,1652.3138423236512,239.02190041493776,0.14498615610138207,9.6707455716119606E-3,0,57863863.759999998,-3013944.41,-3.7502507336886488E-2,{"$f":"I1097=Comparatives!$D$3","v":false},126,{"$f":"ROW()","v":1097},{"$f":"NOT(ISNA(MATCH(BU1097,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1097='List Box etc'!$G$18","v":false},{"$f":"K1097=Assumptions!$F$16","v":false},false]
[null,"Thailand",1097,"Store 1097","Store 1097 Thailand",6616971.2199999997,502," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",2040441.3076923077,-875794.03000000014,2066389.43,276393.24,406331.26999999996,682724.50999999989,-1558518.54,-71511.649999999994,-194324.86,-8986.5200000000441,-535108.55000000005,-681599.72999999986,-4800,-27850.839999999997,-15165.449999999999,-603882.4800000001,-1479676.5100000002,-8828.01,-46796.979999999996,-6352335.7200000025,1747402.3199999998,-42826652.400000006,12235446.760000002,0,0,0,0,-5476.2199999999993,1974216.3199999998,0.83760315072626823,382766.6,0.16239684927373169,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},126,0.13375660753355673,0.19663828323008795,0.33039489076364464,0.25895823034673576,1065.9532868525898,4.3488995198741626E-3,17.901434262948296,35196139.040000007,1.71576342312347E-2,49178988.120000005,1.227927826669566E-2,0.29224040310736593,93.221075697211148,2.2646737986846941E-2,123355.94999999998,5.9696370978823673E-2,245.72898406374497,1357.768386454183,396.66306772908365,0.16239684927373169,1.3478020936256918E-2,0.98744277243632039,37236580.347692311,-1479676.5100000002,-2.8610766006229811E-2,{"$f":"I1098=Comparatives!$D$3","v":false},126,{"$f":"ROW()","v":1098},{"$f":"NOT(ISNA(MATCH(BU1098,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1098='List Box etc'!$G$18","v":false},{"$f":"K1098=Assumptions!$F$16","v":false},false]
[null,"Thailand",1098,"Store 1098","Store 1098 Thailand",11581596.32,805," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1620021.1538461538,-3815205.58,12118133.110000001,3275797.0700000003,242224.19000000003,3518021.26,-7326199.6500000004,-226424.34999999998,-469709.12,-221105.99000000049,-1652406.23,-2694355.84,-7200,-92708.28,-1078620.71,-1327553.1599999995,-5142758.7399999993,-6216.86,-15887.22,-33457276.920000002,5417001.4200000009,-89194904.080000028,14012153.879999999,-78000,4550,0,0,0,11650873.77,0.84411234943965441,2151641.71,0.15588765056034554,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},126,0.2703219250246377,1.9988573140867241E-2,0.29031049816550492,0.13635815145786923,2052.6785465838511,1.8245878964437325E-2,274.66582608695711,103296475.70000003,1.2851872738190611E-2,122730181.00000003,1.0816843495081288E-2,0.10955096366324692,19.735677018633538,1.3110286754392647E-3,1403970.2,0.11585697130537624,1744.0623602484472,3347.0258881987575,592.43368944099382,0.15588765056034554,7.6503764365730741E-3,0.13368570382423811,104916496.85384619,-5142758.7399999993,-3.5292698515831708E-2,{"$f":"I1099=Comparatives!$D$3","v":false},126,{"$f":"ROW()","v":1099},{"$f":"NOT(ISNA(MATCH(BU1099,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1099='List Box etc'!$G$18","v":false},{"$f":"K1099=Assumptions!$F$16","v":false},false]
[null,"Thailand",1099,"Store 1099","Store 1099 Thailand",23705940.329999998,986," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",375326.23076923075,-1956334.3699999987,10523412.630000003,3487780.6800000006,49755.23000000001,3537535.9100000006,-5493870.2800000003,-157074.29,-345266.88,-226790.99999999988,-1991143.52,-3065102.1799999992,-7200,-99295.95,-954400.42,-406463.04000000004,-2362797.4099999988,-9326.94,-14455.52,-25606680.11999999,7077224.7000000002,-40033922.759999998,11166934.279999997,-39000,2275,0,0,0,10287190.310000001,0.85762085845671188,1707842.4700000002,0.14237914154328807,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},126,0.33143057320180364,4.7280508471328466E-3,0.33615862404893648,0.18921081877219895,2019.4153346855985,2.15510887935219E-2,230.01115618661245,47433168.899999991,8.5691732057142853E-3,65679602.879999988,6.1885733496688296E-3,3.8624641481914398E-2,14.660770791075052,1.3736532537734383E-3,1220097.6000000001,0.11594124861375885,1237.4215010141988,3108.6229006085186,357.47148073022311,0.14237914154328807,9.435717622335596E-3,3.5665828563944721E-2,47808495.130769223,-2362797.4099999988,-3.5583929813032517E-2,{"$f":"I1100=Comparatives!$D$3","v":false},126,{"$f":"ROW()","v":1100},{"$f":"NOT(ISNA(MATCH(BU1100,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1100='List Box etc'!$G$18","v":false},{"$f":"K1100=Assumptions!$F$16","v":false},false]
[null,"Thailand",1100,"Store 1100","Store 1100 Thailand",19671661.890000001,1100," Brand Type 13"," Brand Type 13"," Classification Type 21"," Classification Type 21",2256113.846153846,-121721.01999999976,4148290.38,1708908.4800000002,-60807.320000000007,1648101.1599999997,-1769822.1799999997,-64727.520000000004,-109036.56000000003,-62656.989999999852,-645173.34000000008,-714785.55999999994,-22005,-42624.780000000006,-365125.86000000004,-225700.79999999996,-347421.81999999972,-13577.87,-6255.7999999999993,-6476403.7200000025,2093236.1400000004,-14352379.199999997,4035852.0600000005,0,0,0,0,0,3473402.7699999996,0.73450526804208272,1255498.3299999998,0.26549473195791723,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},126,0.41195488344767228,-1.4658404892089548E-2,0.39729647855558264,0.15552752601663342,586.52121818181831,1.5104292192775533E-2,56.960899999999867,14699694.720000001,1.5354114782595971E-2,20828782.920000002,1.0836005198521697E-2,5.4408148737167226E-2,5.6870909090909088,1.5080429350271278E-3,486056.03,0.11717020398171837,441.86911818181818,649.80505454545448,119.12869090909093,0.26549473195791723,1.027526428851396E-2,0.54386593981731968,16955808.566153847,-347421.81999999972,-1.4752685454312183E-2,{"$f":"I1101=Comparatives!$D$3","v":false},126,{"$f":"ROW()","v":1101},{"$f":"NOT(ISNA(MATCH(BU1101,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1101='List Box etc'!$G$18","v":false},{"$f":"K1101=Assumptions!$F$16","v":false},false]
[null,"Thailand",1101,"Store 1101","Store 1101 Thailand",12907204.16,1200," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",312779.46153846156,-3049649.2800000003,15451659.160000002,5767497.7800000003,292037.58,6059535.3599999994,-9109184.6400000006,-177404.28,-392840.40000000008,-214173.0800000001,-2265279.79,-5214912.5600000005,-7200,-151025.44,-1396272.0899999999,-1321572.5200000005,-4371221.8000000007,-51364.759999999995,-22895.67,-32938419.279999994,6340166.6400000006,-89200103.320000008,15875978.779999999,-78000,4550,0,0,0,15695003.27,0.89112892384437647,1917491.2300000004,0.10887107615562353,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},126,0.37326074308773449,1.8900079077333206E-2,0.39216082216506765,0.1466043074431885,1887.7331583333334,1.3860846772651699E-2,178.47756666666675,99995827.180000007,1.321627669143704E-2,122216522.59999999,1.0813370335575237E-2,8.5529489507585044E-2,19.079725,1.4817612634939843E-3,1776066.5699999998,0.11494342138983601,1480.0554749999999,4345.7604666666675,333.36700000000008,0.10887107615562353,9.7740597586414776E-3,2.0242451525733857E-2,100308606.64153847,-4371221.8000000007,-3.137596863693938E-2,{"$f":"I1102=Comparatives!$D$3","v":false},126,{"$f":"ROW()","v":1102},{"$f":"NOT(ISNA(MATCH(BU1102,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1102='List Box etc'!$G$18","v":false},{"$f":"K1102=Assumptions!$F$16","v":false},false]
[null,"Thailand",1102,"Store 1102","Store 1102 Thailand",9142023.3499999978,368," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",3732116,-2540680.3900000006,7994797.9200000009,2614155.7599999998,142387.86000000002,2756543.62,-5297224.0100000007,-216923.21000000002,0,-190197.79000000018,-1472752.1900000002,-2533581.5999999996,-10546.93,-63134.229999999996,-718159.21000000008,-729846.09000000008,-3270526.4800000004,-24917.77,184788.50999999995,-30637779.040000007,1478116.2699999998,-49052533.779999994,1730780.85,0,0,0,0,0,7682583.3200000003,0.8429994969073068,1430806.8399999999,0.1570005030926932,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$f":"#REF!+BY1103","v":{"$error":"#REF!"}},0.32698209337603862,1.7810063672003357E-2,0.34479215704804206,0.18421381062249539,4002.0439945652179,2.3790193561265167E-2,516.84182065217442,76481415.700000003,9.5427900140190539E-3,79690312.819999993,9.1585296151181564E-3,9.1290123565749864E-2,-502.14269021739119,-2.3113593595371316E-2,1023134.4200000002,0.1279750195362036,2780.256576086957,6884.7326086956509,28.660135869565217,0.1570005030926932,7.8969137971657433E-3,0.46681805310721347,80213531.700000003,-3270526.4800000004,-2.9356381843488887E-2,{"$f":"I1103=Comparatives!$D$3","v":true},127,{"$f":"ROW()","v":1103},{"$f":"NOT(ISNA(MATCH(BU1103,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1103='List Box etc'!$G$18","v":false},{"$f":"K1103=Assumptions!$F$16","v":false},true]
[null,"Thailand",1103,"Store 1103","Store 1103 Thailand",12443987.549999999,422," Brand Type 15"," Brand Type 15"," Classification Type 23"," Classification Type 23",7976593.153846154,-356792.24999999994,3378684.45,1263876.8099999998,-24907.61,1238969.1999999997,-1595761.4500000002,-70815.329999999987,-86186.880000000005,-55909.320000000116,-638536.84000000008,-577213.4,-22005,-34572.639999999999,-188694.05999999997,-291807.48000000004,-648599.73,-1061.52,-14567.41,0,0,-28013529.959999993,9715120.620000001,0,0,0,0,0,2879691.4299999992,0.74764163368685854,972008.77,0.25235836631314146,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$f":"AS1103+BY1104","v":{"$error":"#REF!"}},0.37407364573510254,-7.3719846788296546E-3,0.36670166105627283,0.18898978269485925,1513.1204739336495,1.6547659548378398E-2,132.48654028436047,18298409.339999992,1.594715008162563E-2,28013529.959999993,1.0416662249158409E-2,8.6367189454463561E-2,34.519928909952604,4.3115627444877246E-3,295143.55,8.7354576719941984E-2,699.39229857819907,1367.8042654028436,256.37886255924172,0.25235836631314146,1.0232574397410802E-2,2.3608576864424711,26275002.493846148,-648599.73,-1.7773235443436165E-2,{"$f":"I1104=Comparatives!$D$3","v":true},128,{"$f":"ROW()","v":1104},{"$f":"NOT(ISNA(MATCH(BU1104,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1104='List Box etc'!$G$18","v":false},{"$f":"K1104=Assumptions!$F$16","v":false},true]
[null,"Thailand",1104,"Store 1104","Store 1104 Thailand",3033898.7199999997,350," Brand Type 15"," Brand Type 15"," Classification Type 23"," Classification Type 23",4389437.615384615,-306996.45000000007,3500304.72,1452163.1100000003,-25160.440000000002,1427002.6700000002,-1733999.12,-96159.69,-77406.780000000013,-51683.340000000098,-610336.8600000001,-557880.52999999991,-29361.26,-27059.31,-191418.10000000003,-297390.36,-604386.81000000006,-37094.879999999997,-21032.370000000003,-158300.40000000002,54117.3,-28368580.559999991,9479925.1199999992,0,0,0,0,0,3533381.62,0.885837396256686,455365.79,0.11416260374331398,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.41486762615341677,-7.1880713288299085E-3,0.40767955482458684,0.17436677913001816,1743.8196000000003,1.4765383054993022E-2,147.66668571428599,18992838.539999992,1.5658026017210596E-2,28526880.95999999,1.0424916779966122E-2,8.4961277314164793E-2,60.092485714285722,6.0087254346244462E-3,351731.98000000004,0.10048610282135666,1004.9485142857144,1593.9443714285712,305.05154285714286,0.11416260374331398,7.7305583840712013E-3,1.2540158547638147,23382276.155384608,-604386.81000000006,-1.8610613453891194E-2,{"$f":"I1105=Comparatives!$D$3","v":true},129,{"$f":"ROW()","v":1105},{"$f":"NOT(ISNA(MATCH(BU1105,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1105='List Box etc'!$G$18","v":false},{"$f":"K1105=Assumptions!$F$16","v":false},true]
[null,"Thailand",1105,"Store 1105","Store 1105 Thailand",3405340.38,53.9," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",348108.30769230769,-492324.65,1802746.43,848564.90999999992,-84686.35,763878.56,-1256203.21,-106705.64999999998,-66838.319999999992,-59203.800000000017,-555585.49,-532080.02999999991,-26382.059999999998,-22387.89,-102859.23999999999,-446682.72,-939007.37,-10741.54,-47892.84,-4650375.24,1430043.78,-43236388.439999998,10455417.66,0,0,0,0,0,1775649.74,0.86400808115905259,279481.20000000007,0.13599191884094747,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.47070674825854458,-4.697629605068751E-2,0.42373045220785716,0.30818837344750699,10307.708534322821,3.284089155012223E-2,1098.4007421150282,36001302.239999995,1.2407404516153971E-2,47886763.68,9.3278953446285593E-3,0.24777900683458848,888.5499072356215,2.656659816544471E-2,242694.31999999998,0.13462476805459545,4502.6775510204079,9871.6146567717988,1729.5061224489793,0.13599191884094747,1.2418768179172042E-2,0.19309887508267465,36349410.547692299,-939007.37,-1.8599622283088781E-2,{"$f":"I1106=Comparatives!$D$3","v":false},129,{"$f":"ROW()","v":1106},{"$f":"NOT(ISNA(MATCH(BU1106,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1106='List Box etc'!$G$18","v":false},{"$f":"K1106=Assumptions!$F$16","v":false},false]
[null,"Thailand",1106,"Store 1106","Store 1106 Thailand",3483608.5199999996,290.2," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",5914723.307692308,-358909.74000000011,4548986.46,2075356.4999999998,3632.119999999999,2078988.6199999996,-2437898.3600000003,-42615.719999999994,-149394.72,-87865.950000000055,-724952.71,-1672369.92,-4800,-63487.94,-274933.59000000003,-427029.31999999995,-785939.06,-2048.1999999999998,-11265.05,-7462156.8000000017,2314509.3600000003,-32404163.920000002,9230085.3000000007,0,0,0,0,0,4964903.2399999993,0.95739530611769819,220941.32,4.2604693882301793E-2,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.45622393433107727,7.9844599053829652E-4,0.45702238032161557,0.1593657656215578,2498.1140937284631,1.9315500446664344E-2,302.77722260510012,28321726.059999999,1.5077799958072187E-2,39866320.720000006,1.0711530742935333E-2,9.3873508693626651E-2,38.81822880771881,2.4763867949609154E-3,383085.45,8.4213363431290586E-2,1320.0739145416956,5762.8184700206757,531.33949000689188,4.2604693882301793E-2,1.3956502301833627E-2,1.3002288223325045,34236449.367692307,-785939.06,-1.6528469910025097E-2,{"$f":"I1107=Comparatives!$D$3","v":false},129,{"$f":"ROW()","v":1107},{"$f":"NOT(ISNA(MATCH(BU1107,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1107='List Box etc'!$G$18","v":false},{"$f":"K1107=Assumptions!$F$16","v":false},false]
[null,"Thailand",1107,"Store 1107","Store 1107 Thailand",46577245.170000002,1230.73," Brand Type 29"," Brand Type 29"," Classification Type 36"," Classification Type 36",9116752.615384616,1279351.19,8997630.9399999995,5399475.3700000001,-19064.73,5147800.99,-3831538.63,0,0,-151527.69000000003,-516877.14999999997,-1654789.8900000001,-5425.37,-103937.45,-1397007,-1000936.8999999999,278414.28999999992,0,-1325,0,179.4,0,13970.6,0,0,0,0,0,1357792.35,0.90015006298102662,150614.31,9.9849937018973378E-2,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.60009967134748921,-2.118861078780811E-3,0.57212848852411369,5.744591586904986E-2,419.97607111226665,1.6840842996389896E-2,123.12017258050103,-14150,-70.737590106007062,0,false,0.111244493875629,1.0765968165235267,1.4726098556782993E-4,1500944.45,0.16681551621853918,1219.5562389801175,1344.5596434636354,4.4082536380847142,9.9849937018973378E-2,1.1551646282571354E-2,1.0132392266563244,9102602.615384616,278414.28999999992,2.2022085031065577E-2,{"$f":"I1108=Comparatives!$D$3","v":false},129,{"$f":"ROW()","v":1108},{"$f":"NOT(ISNA(MATCH(BU1108,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1108='List Box etc'!$G$18","v":false},{"$f":"K1108=Assumptions!$F$16","v":false},false]
[null,"Thailand",1108,"Store 1108","Store 1108 Thailand",15226169.069999998,380," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",2631591.923076923,-327602.29999999993,390534.87,161968.04,-0.11,161967.93000000002,-489570.22999999992,-23063.61,-16434.88,20412.70000000003,-186554.41999999998,-191362.88999999996,0,-4267.4100000000008,-4278.7699999999995,-16.680000000000003,-327618.97999999992,-140,-4175,0,0,-1605.24,258.54000000000002,0,0,0,0,0,391833.86,0.88011035333624188,53376.06,0.11988964666375808,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.4147338751082586,-2.8166498935165509E-7,0.41473359344326927,0.47768953384367441,490.93268421052625,-5.2268572073986712E-2,-53.717631578947447,1346.7,1.2385832033860549E-2,1605.24,1.0390969574643047E-2,4.2710654748960069E-5,10.986842105263158,1.0690466641301454E-2,31749.79,8.1298220566066226E-2,83.552078947368429,503.58655263157885,43.249684210526318,0.11988964666375808,1.092709083826497E-2,6.7384300999214819,2632938.6230769232,-327618.97999999992,-8.9590263719986601E-2,{"$f":"I1109=Comparatives!$D$3","v":false},129,{"$f":"ROW()","v":1109},{"$f":"NOT(ISNA(MATCH(BU1109,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1109='List Box etc'!$G$18","v":false},{"$f":"K1109=Assumptions!$F$16","v":false},false]
[null,"Thailand",1109,"Store 1109","Store 1109 Thailand",4090970.4499999997,248," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",3960073.3076923075,-226641.15999999995,353761.75000000006,131278.01999999999,-0.16,131277.85999999999,-357919.0199999999,-14658.210000000001,0,23229.980000000029,-91938.77,-230922.77999999994,0,-6248.6699999999992,-4601.57,-1274.4000000000003,-227915.55999999994,-122.75,-4773,0,0,-122337.24000000003,21027.600000000002,0,0,0,0,-1070.8699999999999,315521.62999999995,0.7823724647972643,87766.62999999999,0.21762753520273564,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.37109161745157571,-4.5228179700038225E-7,0.37109116516977869,0.25988895068503021,370.72084677419355,-6.566560686676845E-2,-93.669274193548503,101309.64000000003,1.2579257018384429E-2,122337.24000000003,1.0417106025932904E-2,3.6024245131080455E-3,19.245967741935484,1.3492131356767653E-2,25631.200000000001,7.2453282470476235E-2,103.35161290322581,931.14024193548369,0,0.21762753520273564,1.7663498102889863E-2,11.194181699102028,4061382.9476923076,-227915.55999999994,-4.0404759982862908E-2,{"$f":"I1110=Comparatives!$D$3","v":false},129,{"$f":"ROW()","v":1110},{"$f":"NOT(ISNA(MATCH(BU1110,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1110='List Box etc'!$G$18","v":false},{"$f":"K1110=Assumptions!$F$16","v":false},false]
[null,"Turkey ",1110,"Store 1110","Store 1110 Turkey ",24113686.82,859," Brand Type 4"," Brand Type 4"," Classification Type 7"," Classification Type 7",497109.69230769231,1803564.6900000002,10418359.99,3650874.0199999996,145140.37000000002,3796014.39,-1992449.6999999997,-218921.56999999995,-42544.04,-14325.669999999966,-556240.41,-876564.4600000002,0,-67804.500000000015,-13326.069999999996,-38680.400000000001,1764884.2900000003,-29554.950000000004,-28065.309999999998,-1399551.8400000005,1319528.4400000002,-16988240.040000003,15652988.300000003,-366933.3600000001,338337.72,0,0,0,9278367.3599999994,0.79121275531545365,2448399.2999999998,0.20878724468454629,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.35042694085290477,1.3931210875734006E-2,0.36435815172863883,5.3390400267787255E-2,647.54413271245642,1.3750407946884512E-3,16.677147846332904,1443870.7800000026,2.678937792480289E-2,18754725.240000002,2.0624349066710188E-3,3.7127148646358111E-3,32.672072176949939,2.693831853280009E-3,329607.08999999997,3.1637137737261081E-2,383.71023282887074,1020.4475669383006,49.527403958090801,0.20878724468454629,6.5081740374763166E-3,4.7714773993684234E-2,1940980.4723076948,1764884.2900000003,0.65467772959570469,{"$f":"I1111=Comparatives!$D$3","v":false},129,{"$f":"ROW()","v":1111},{"$f":"NOT(ISNA(MATCH(BU1111,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1111='List Box etc'!$G$18","v":false},{"$f":"K1111=Assumptions!$F$16","v":false},false]
[null,"Turkey ",1111,"Store 1111","Store 1111 Turkey ",71360874.660000011,3284," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",2010831,1137427.5799999996,11227853.790000001,3128910.26,360770.47,3489680.7299999995,-2352253.15,-473826.24000000005,-125356.91999999995,-6741.230000000025,-605385.35,-835094.45,-1882.8000000000004,-67241.34,-25442.730000000003,-65208.619999999995,1072218.9599999997,-72335.45,7288.4700000000012,-3260384.8100000005,2548063.79,-14111140.440000005,12729842.92,-264598.08,236002.44,0,0,0,9607825.0300000012,0.76648326654267607,2927119.2399999998,0.23351673345732391,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.27867394058753586,3.2131739221730633E-2,0.31080567980926649,5.3918171836115435E-2,184.34389464068209,6.0040236772623888E-4,2.0527496954933087,2122214.1800000048,3.0726691308791389E-2,17636123.330000006,3.6974463593751686E-3,5.807754644799306E-3,-2.219387941534714,-6.4914186952553827E-4,638845.76,5.6898297034201045E-2,194.53281364190013,254.29185444579778,38.745347137637012,0.23351673345732391,5.9887972588214466E-3,0.1790930873886985,4133045.1800000048,1072218.9599999997,0.18678664703103942,{"$f":"I1112=Comparatives!$D$3","v":false},129,{"$f":"ROW()","v":1112},{"$f":"NOT(ISNA(MATCH(BU1112,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1112='List Box etc'!$G$18","v":false},{"$f":"K1112=Assumptions!$F$16","v":false},false]
[null,"Turkey ",1112,"Store 1112","Store 1112 Turkey ",9943961.8399999999,1500," Brand Type 2"," Brand Type 2"," Classification Type 2"," Classification Type 2",1159401.3846153845,128502.69999999969,3481302.76,974888.87999999989,62412.66,1037301.5399999999,-908798.84000000008,-64264.87000000001,-15716.119999999995,30239.499999999862,-335527.07,-293652.56999999989,0,-22497.03,-25552.990000000005,-32147.920000000006,96354.779999999693,-22673.78,-21438.25,-162708,150871.94,-3710834.4399999995,2250545.8300000005,0,0,0,0,0,2854532.3600000008,0.74130292979904744,996163.82,0.25869707020095256,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.28003564964283656,1.7927960968266949E-2,0.29796361061110355,9.6379744346050511E-2,223.68471333333335,-8.6862597380067755E-3,-20.159666666666574,1472124.669999999,2.1837770030713518E-2,3873542.4399999995,8.2993591777969552E-3,9.2344510708399306E-3,14.292166666666667,6.1581113387564144E-3,134988.67000000001,3.8775331910517317E-2,89.99244666666668,195.76837999999992,10.477413333333331,0.25869707020095256,6.4622446109800571E-3,0.3330366430454858,2631526.0546153835,96354.779999999693,2.6363197688399665E-2,{"$f":"I1113=Comparatives!$D$3","v":false},129,{"$f":"ROW()","v":1113},{"$f":"NOT(ISNA(MATCH(BU1113,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1113='List Box etc'!$G$18","v":false},{"$f":"K1113=Assumptions!$F$16","v":false},false]
[null,"Turkey ",1113,"Store 1113","Store 1113 Turkey ",12923762.200000001,1065," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",1645228.7692307692,-31289.299999999967,4478786.8899999997,1296437.9200000004,109482.51000000001,1405920.4300000002,-1437209.7300000002,-110203.5,0,-432787.16,-340729.18000000005,-281177.75999999995,-8035.9599999999991,-23731.02,-31195.509999999995,-54923.76,-86213.059999999969,-28113.19,-77634.64,-2110755.2399999998,1583086.49,-3114038.22,1888899.26,-23160,23160,0,0,0,3834512.8100000005,0.77949706602614488,1084701.1000000001,0.2205029339738552,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.28946184577226008,2.4444679483287497E-2,0.31390652525554757,7.6076220719669047E-2,319.93350234741791,9.663044271347325E-2,406.3729201877934,1752807.7099999997,3.133473209106321E-2,5247953.46,1.0465748299528557E-2,1.226308849894843E-2,72.896375586854461,1.7333854435748784E-2,193243.21999999997,4.3146330635079624E-2,181.44903286384974,264.01667605633799,7.5455023474178393,0.2205029339738552,5.2985374349883395E-3,0.36733803363231005,3398036.479230769,-86213.059999999969,-1.8267432848175853E-2,{"$f":"I1114=Comparatives!$D$3","v":false},129,{"$f":"ROW()","v":1114},{"$f":"NOT(ISNA(MATCH(BU1114,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1114='List Box etc'!$G$18","v":false},{"$f":"K1114=Assumptions!$F$16","v":false},false]
[null,"Turkey ",1114,"Store 1114","Store 1114 Turkey ",86120545.609999999,6505," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",1351813.4615384615,520741.98999999976,3818368.95,1461211.6099999999,70679.740000000005,1531891.3499999999,-1011149.3600000002,-85680.050000000017,84.640000000000029,-69069.150000000111,-344551.5,-229498.31999999998,-2920,-27346.940000000002,-19249.02,-54726.200000000004,466015.78999999975,-37236.43,-25729.699999999997,-1784739.12,1102706.32,-4084247.1000000006,2531661.34,-365520,365520,0,0,0,3505334.9000000004,0.82362484802812541,750649.9800000001,0.17637515197187448,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.38267952341273881,1.8510453265654175E-2,0.40118997667839296,9.0235256077074472E-2,52.967179093005377,1.8088652747922672E-2,10.617855495772499,2234618.5600000005,2.4490175182291511E-2,6234506.2200000007,8.7779525865963447E-3,1.4332349942244318E-2,3.9553727901614137,6.7384006985495718E-3,169512.44,4.4393939459412377E-2,26.058791698693312,35.280295157571096,0.4358739431206764,0.17637515197187448,7.1619427975916266E-3,0.35402903156816773,3586432.021538462,466015.78999999975,9.3555758699719577E-2,{"$f":"I1115=Comparatives!$D$3","v":false},129,{"$f":"ROW()","v":1115},{"$f":"NOT(ISNA(MATCH(BU1115,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1115='List Box etc'!$G$18","v":false},{"$f":"K1115=Assumptions!$F$16","v":false},false]
[null,"Turkey ",1115,"Store 1115","Store 1115 Turkey ",11654513.190000001,466," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",0,-34497.570000000065,3123489.3499999996,1135792.4799999997,29419.449999999997,1165211.9300000002,-1199709.5,-99890.13,-16014.96,-15299.350000000104,-420967.97999999992,-512290.71000000014,0,-23847.66,-16317.350000000002,-35461.270000000004,-69958.840000000069,-13673.720000000001,-17006.199999999997,-448797.12000000005,244355.72,-4271379.5000000019,2151089.5900000003,-200976,200976,0,0,0,2731718.4099999997,0.7841634311997836,751890.11,0.21583656880021643,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.36362937494888525,9.4187771122062579E-3,0.37304815206109165,0.13477490486721205,903.36476394849774,4.8981598096372913E-3,32.831223175965889,2324731.3100000019,1.5253921968298339E-2,4921152.620000002,7.2058870631002683E-3,1.1353094576743158E-2,36.493991416309008,5.4446159709172692E-3,153728.86000000002,4.9217027104638607E-2,329.89025751072967,1099.3362875536484,34.366866952789699,0.21583656880021643,7.6349419920384879E-3,0,2324731.3100000019,-69958.840000000069,-2.1667177012383423E-2,{"$f":"I1116=Comparatives!$D$3","v":false},129,{"$f":"ROW()","v":1116},{"$f":"NOT(ISNA(MATCH(BU1116,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1116='List Box etc'!$G$18","v":false},{"$f":"K1116=Assumptions!$F$16","v":false},false]
[null,"Turkey ",1116,"Store 1116","Store 1116 Turkey ",8230449.8499999996,645," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",379229,939173.14000000013,5238343.0600000005,2068193.5899999999,76976.549999999974,2145170.14,-1205996.9999999998,-125649.4,-31435.53,-40016.789999999935,-437553.2900000001,-393491.22,0,-48505.429999999993,-11137.890000000001,-68258.999999999985,870914.14000000013,-27399.83,-16598.659999999996,-901361.88,607055.32000000018,-6133130.7699999986,3644021.7100000004,-19869,19869,0,0,0,4840241.9399999995,0.82484658160342283,1027809.2199999999,0.17515341839657717,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.39481827866386432,1.4694827948133654E-2,0.40951310661199802,8.3528948942110728E-2,678.37719379844975,7.6392075779778985E-3,62.041534883720828,2783415.6199999978,2.4523466603237658E-2,7054361.6499999985,9.6761412848744444E-3,1.3030647137493889E-2,25.734356589147282,3.1686851758044258E-3,212692.55,4.0603020375683446E-2,329.7558914728682,610.06390697674419,48.737255813953489,0.17515341839657717,9.2596894560777361E-3,7.2394838531251129E-2,3162644.6199999978,870914.14000000013,0.1982701998304193,{"$f":"I1117=Comparatives!$D$3","v":false},129,{"$f":"ROW()","v":1117},{"$f":"NOT(ISNA(MATCH(BU1117,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1117='List Box etc'!$G$18","v":false},{"$f":"K1117=Assumptions!$F$16","v":false},false]
[null,"Turkey ",1117,"Store 1117","Store 1117 Turkey ",17238640.149999999,788," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",496694.15384615387,20022.590000000047,2533537.3600000003,897518.01,32664.239999999998,930182.25000000012,-910159.65999999992,-82622.99000000002,0,-236.69999999993934,-382809.48,-253307.81999999998,0,-15911.23,-19128.62,-40621.040000000001,-20598.449999999953,-36271.71,-30257.629999999997,-1558830.7200000004,1399892.69,-4419104.7,3389253.98,-18600,18600,0,0,0,2162576.2399999998,0.7690751874884082,649341.60000000009,0.23092481251159178,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.35425489442950225,1.2892740606753869E-2,0.36714763503625619,0.15109683640110202,485.7988324873096,9.3426686236014028E-5,0.30038071065982147,1188788.7500000005,3.4170108019612386E-2,5996535.4200000009,6.7740848931731974E-3,1.6033329778882752E-2,38.398007614213192,1.1942839477212206E-2,153934.55000000002,6.0758744840455008E-2,195.34841370558377,321.45662436548218,0,0.23092481251159178,6.2802428932802468E-3,0.19604769271930286,1685482.9038461545,-20598.449999999953,-8.7991898144780482E-3,{"$f":"I1118=Comparatives!$D$3","v":false},129,{"$f":"ROW()","v":1118},{"$f":"NOT(ISNA(MATCH(BU1118,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1118='List Box etc'!$G$18","v":false},{"$f":"K1118=Assumptions!$F$16","v":false},false]
[null,"Turkey ",1118,"Store 1118","Store 1118 Turkey ",31920538.169999998,1503.56," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",380395.84615384613,947668.16,8458018.5599999987,2909985.57,123429.66999999998,3033415.2399999998,-2079538.9300000002,-189941.07000000004,-63648.080000000016,-13738.539999999764,-505474.97000000003,-992253.9,0,-66087.320000000007,-26142.320000000003,-68710.2,878957.96000000008,-60462.270000000004,-27950.78,-1647744.36,1558470.4300000002,-7202289.5499999998,5282485.17,-6600,6600,0,0,0,7357023.7799999984,0.77554602641169801,2129226.59,0.22445397358830205,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.34405050655268371,1.4593213425154745E-2,0.35864371997783845,5.9762811634218038E-2,336.18543323844744,1.6243213351378324E-3,9.1373407113781724,2009078.3099999996,3.4199861527547927E-2,8856633.9100000001,7.7580490170672525E-3,8.123675718205093E-3,18.589733698688445,3.3046486954031941E-3,342632.98000000004,4.0509840167577041E-2,227.881148740323,659.93635106015063,42.331586368352454,0.22445397358830205,7.8135699905581696E-3,4.4974581629890181E-2,2389474.1561538456,878957.96000000008,0.26484895413920273,{"$f":"I1119=Comparatives!$D$3","v":false},129,{"$f":"ROW()","v":1119},{"$f":"NOT(ISNA(MATCH(BU1119,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1119='List Box etc'!$G$18","v":false},{"$f":"K1119=Assumptions!$F$16","v":false},false]
[null,"Turkey ",1119,"Store 1119","Store 1119 Turkey ",41326739.059999995,1102," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",550308.30769230775,-288390.28999999975,11866790.469999999,2991534.9899999998,346895.28,3338430.27,-3626820.5599999991,-284196.37999999995,-363676.20000000007,-21297.569999999905,-590252.31000000006,-2232984.1599999992,-2032.8000000000002,-87700.010000000009,-20945.959999999992,-126425.27999999998,-414815.56999999972,-58592.33,-37745.310000000005,-3399100.5599999991,3010047.5200000005,-25219210.130000003,21247624.219999999,-105492,76896.360000000015,0,0,0,10812685.99,0.80841041462893581,2562557.3200000003,0.19158958537106419,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.25209301517228189,2.9232443336466872E-2,0.28132545850874879,4.9739844273158397E-2,535.61915607985486,1.7947203208686896E-3,19.326288566243107,4389234.5900000026,2.8803491225562385E-2,28723802.690000001,4.4014116572390358E-3,1.0653704581673633E-2,34.251642468239567,3.1807513662116603E-3,451434.68,3.8041851429100021E-2,409.6503448275862,2026.3014156079848,331.85934664246827,0.19158958537106419,7.3903731781319653E-3,4.6373811780322752E-2,4939542.8976923106,-414815.56999999972,-6.0464544308246257E-2,{"$f":"I1120=Comparatives!$D$3","v":false},129,{"$f":"ROW()","v":1120},{"$f":"NOT(ISNA(MATCH(BU1120,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1120='List Box etc'!$G$18","v":false},{"$f":"K1120=Assumptions!$F$16","v":false},false]
[null,"Turkey ",1120,"Store 1120","Store 1120 Turkey ",16646816.280000001,761," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",468076.92307692306,797877.65999999992,6726858.9000000004,2113759.37,175254.12999999998,2289013.5,-1491135.84,-211158.91,-56426.340000000004,379.38999999994849,-459118.40999999992,-555311.4,0,-50790.3,8581.9899999999925,-39466.689999999995,758410.97,-51151.930000000008,-18839.969999999998,-2743506.8499999996,2674952.3900000006,-19402793.809999995,17359158.219999999,-2880,2880,0,0,0,5330436.4399999995,0.71616571378230121,2112584.5499999998,0.28383428621769879,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.31422680353827548,2.605289223473975E-2,0.34027969577301526,6.8251529699842509E-2,603.30934296977648,-5.6399280204903429E-5,-0.4985413929040059,2112190.049999997,1.868519833241334E-2,22149180.659999996,1.7818577854337662E-3,5.8670310447570106E-3,24.756859395532192,2.800708366277758E-3,304519.15000000002,4.5269144860463774E-2,400.15657030223394,729.71274638633383,74.147621550591339,0.28383428621769879,7.5503739196908087E-3,6.9583282485220999E-2,2580266.97307692,758410.97,0.21162767422815884,{"$f":"I1121=Comparatives!$D$3","v":false},129,{"$f":"ROW()","v":1121},{"$f":"NOT(ISNA(MATCH(BU1121,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1121='List Box etc'!$G$18","v":false},{"$f":"K1121=Assumptions!$F$16","v":false},false]
[null,"Turkey ",1121,"Store 1121","Store 1121 Turkey ",12868238.25,830," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",330314.76923076925,1852958.0100000005,12371469.820000002,3744253.7700000005,287872.27999999997,4032126.05,-2179168.04,-124010.29000000001,-53634.3,-111739.41999999963,-980171.15999999992,-651663.92000000016,0,-74774.470000000016,-30797.16,-57059.460000000006,1795898.5500000005,-25395.7,-30760.15,-1917104.11,1912091.6,-22219944.530000001,20212497.270000003,-102228,73632.360000000015,0,0,0,10007921.200000001,0.72132213657276067,3866491.76,0.27867786342723933,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.3026522979465992,2.3269044356768267E-2,0.32592134230336739,7.9228351542791842E-2,1180.9291084337349,9.0320246200139547E-3,134.62580722891522,2041055.4099999995,2.7955860345800224E-2,24239276.640000001,2.3540083661506496E-3,4.6121811579539545E-3,37.060421686746992,2.4863779686284679E-3,254977.62000000002,2.0610131513055737E-2,307.20195180722897,785.1372530120484,64.619638554216877,0.27867786342723933,6.0441055984405256E-3,2.669971911476313E-2,2371370.1792307687,1795898.5500000005,0.54527419098246488,{"$f":"I1122=Comparatives!$D$3","v":false},129,{"$f":"ROW()","v":1122},{"$f":"NOT(ISNA(MATCH(BU1122,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1122='List Box etc'!$G$18","v":false},{"$f":"K1122=Assumptions!$F$16","v":false},false]
[null,"Turkey ",1122,"Store 1122","Store 1122 Turkey ",23130085.579999998,2220," Brand Type 13"," Brand Type 13"," Classification Type 19"," Classification Type 19",167885.46153846153,549189.0399999998,4367163.6499999994,1320569.3799999994,123587.93,1444157.3099999996,-894968.27000000025,-100646.31,-23999.120000000003,-40905.820000000022,-288029.46999999997,-306969.53999999998,-7649.9999999999991,-32082.16,-14616.730000000001,-111809.48000000003,437379.55999999976,-69724.48000000001,-27586.860000000004,-2214427.4400000004,1150503.8200000003,-8698294.5600000005,4090952.16,0,0,0,0,0,3862792.82,0.80555359456791775,932409.94,0.1944464054320823,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.30238605324533685,2.8299358555065827E-2,0.33068541180040273,6.595344097077746E-2,129.74300450450448,9.3666789885467252E-3,18.426045045045054,5671266.0199999996,1.9715082947211148E-2,10912722,1.0245792021458993E-2,2.5602310552296351E-2,12.426513513513516,6.3168825835047439E-3,217069.68000000002,4.9704956671362668E-2,97.779135135135149,138.27456756756754,14.256360360360361,0.1944464054320823,7.3462234464238604E-3,3.8442676985201034E-2,5839151.4815384615,437379.55999999976,5.3931343311721815E-2,{"$f":"I1123=Comparatives!$D$3","v":false},129,{"$f":"ROW()","v":1123},{"$f":"NOT(ISNA(MATCH(BU1123,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1123='List Box etc'!$G$18","v":false},{"$f":"K1123=Assumptions!$F$16","v":false},false]
[null,"Turkey ",1123,"Store 1123","Store 1123 Turkey ",21086822.969999999,685.39," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",1326791.3076923077,732443.92000000062,6591446.21,1920963.3100000005,90736.91,2011700.2200000002,-1279883.5799999996,-149597.9,-51435.57,159982.23000000021,-517308.79000000004,-465315.54999999993,-17343.719999999998,-42565.46,-18061.61,-113752.07,618064.57000000053,-48581.09,-28521.86,-3841355.1600000006,2709756.879999999,-15956395.199999997,14555709.190000001,-214038.48000000007,214038.48000000007,0,0,0,5951489.1699999999,0.80836028111332392,1410932.4000000004,0.19163971888667608,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.29143275220628717,1.3765857614424802E-2,0.3051986098207119,7.8481834413695384E-2,754.76559331183716,-2.4271187976515431E-2,-233.417805920717,2532284.2899999991,4.4920734393530531E-2,20011788.84,5.6842529625652401E-3,1.7257528374793489E-2,41.614059148805794,4.327101988138655E-3,258806.05999999997,3.9263926573103292E-2,377.60407942923001,678.90624316082801,100.35058871591356,0.19163971888667608,6.4576814622902007E-3,0.20128986347175359,3859075.5976923071,618064.57000000053,0.11531427128976439,{"$f":"I1124=Comparatives!$D$3","v":false},129,{"$f":"ROW()","v":1124},{"$f":"NOT(ISNA(MATCH(BU1124,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1124='List Box etc'!$G$18","v":false},{"$f":"K1124=Assumptions!$F$16","v":false},false]
[null,"Turkey ",1124,"Store 1124","Store 1124 Turkey ",7645618.129999999,350," Brand Type 15"," Brand Type 15"," Classification Type 23"," Classification Type 23",144913.69230769231,1398395.2900000005,9549100.540000001,2859548.8400000008,282483,3142031.84,-1754548.8799999997,-302395.70999999996,-59537.640000000007,13239.730000000349,-624502.53999999992,-560262.81999999995,0,-56752.27,-34116.200000000004,-143602.68999999997,1243880.2700000005,-45045.84,-30937.53,-2473153.0400000005,2300456.16,-14400573.840000002,12439359.140000001,-197041.20000000004,197041.20000000004,0,0,0,8660361.4100000001,0.8130330993864382,1991555.98,0.18696690061356172,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.29945740208951666,2.9582157902381868E-2,0.32903955999189843,6.5399095693257817E-2,1784.2929714285713,-1.386489747860624E-3,-37.827800000000998,2133911.5800000019,6.7295520276430501E-2,17070768.080000002,8.412198521298167E-3,1.5038347266160417E-2,88.392942857142856,3.2398370789381171E-3,438310.02,4.5900660294021782E-2,1252.3143428571429,1600.7509142857141,170.10754285714287,0.18696690061356172,5.943205829938826E-3,1.5175637925338286E-2,2278825.2723076944,1243880.2700000005,0.39300678524293386,{"$f":"I1125=Comparatives!$D$3","v":true},130,{"$f":"ROW()","v":1125},{"$f":"NOT(ISNA(MATCH(BU1125,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1125='List Box etc'!$G$18","v":false},{"$f":"K1125=Assumptions!$F$16","v":false},true]
[null,"Turkey ",1125,"Store 1125","Store 1125 Turkey ",15145371.530000001,343.43," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",859998.15384615387,867062.73,7295203.169999999,2043874.4,116774.37999999998,2160648.7799999998,-1295632.1499999999,-105286.23999999998,-21929.519999999997,-48764.130000000077,-529841.14000000013,-361777.52,-4380.6000000000004,-40905.340000000004,-17680.07,-126000.11000000002,739016.52,-62326.270000000004,-14882.580000000002,-1777843.3999999997,1510206.5,-10885610.129999999,8103497.0100000007,0,0,0,0,0,6321674.6899999995,0.77519061308036352,1833319.17,0.22480938691963651,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.28016689218540303,1.6007008616320689E-2,0.29617390080172368,7.2628702402540518E-2,1542.7922429607202,6.6844101341183189E-3,141.99146842151262,3049750.0199999986,4.131489767151475E-2,12663453.529999999,9.9499010835790557E-3,1.7271638234579837E-2,43.335119238272725,2.0400501059657265E-3,226197.91999999998,3.1006390737709916E-2,658.64344990245456,1053.4243368372013,76.609847712779882,0.22480938691963651,5.6071556948838214E-3,0.11788542879555662,3909748.1738461526,739016.52,0.13609364868033511,{"$f":"I1126=Comparatives!$D$3","v":true},131,{"$f":"ROW()","v":1126},{"$f":"NOT(ISNA(MATCH(BU1126,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1126='List Box etc'!$G$18","v":false},{"$f":"K1126=Assumptions!$F$16","v":false},true]
[null,"Turkey ",1126,"Store 1126","Store 1126 Turkey ",3259988.7500000005,306.85000000000002," Brand Type 15"," Brand Type 15"," Classification Type 23"," Classification Type 23",5172806.461538462,-95817.789999999877,4699040.78,1211458.7999999998,99379.78,1310838.58,-1409956.33,-162694.26,-8757.24,-66228.909999999974,-482121.06,-591324.79999999993,-2858.2000000000003,-28558.339999999997,-20662.949999999997,-164707.76000000007,-263825.50999999995,-14319.960000000001,-21731,-2578255.08,980014.96000000008,-13071097.319999998,3593734.68,0,0,0,0,0,3685480.62,0.69219921490354097,1638825.65,0.30780078509645914,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.25780980772846152,2.1148950318324328E-2,0.27895875804678588,0.1025998884819212,1571.1945901906467,1.4094133909601859E-2,215.83480527945241,11075602.759999998,1.487122313512805E-2,15649352.399999999,1.0524893030078362E-2,3.5051357864572537E-2,70.819618706208246,4.6245608449475934E-3,226235.50999999998,4.8145040784259796E-2,737.28372168812109,1927.0809841942314,37.853804790614305,0.30780078509645914,6.0774829027978759E-3,1.1008217854918172,16248409.22153846,-263825.50999999995,-1.1690643964592021E-2,{"$f":"I1127=Comparatives!$D$3","v":true},132,{"$f":"ROW()","v":1127},{"$f":"NOT(ISNA(MATCH(BU1127,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1127='List Box etc'!$G$18","v":false},{"$f":"K1127=Assumptions!$F$16","v":false},true]
[null,"Turkey ",1127,"Store 1127","Store 1127 Turkey ",13460704.239999998,461," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",6841411.461538462,329857.86999999976,5723747.0000000009,1159460.6900000002,-136152.52000000002,1023308.1699999998,-693450.30000000016,-65598.86,0,-2551.400000000167,-329511.59000000003,-65059.590000000011,0,-23974.67,-25637.200000000001,28274.639999999999,358132.50999999978,-52196.59,-18412.48,-1242288.8400000003,743513.58,2515539.7200000007,-1953680.1,0,0,0,0,0,5962541.46,0.91378942889486536,562530.15,8.6210571105134581E-2,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.20257022017220538,-2.3787305763165283E-2,0.17878291440904004,5.7569209470649203E-2,714.77568329718008,4.4575694907552109E-4,5.5344902386120758,-63084.360000000335,0.44820364350212716,-1273250.8800000004,2.2206652627642393E-2,-4.9398829123649237E-3,39.940303687635577,3.2168577681717932E-3,167407.32,2.924785459594912E-2,363.13952277657268,141.12709327548811,0,8.6210571105134581E-2,4.1886320272367028E-3,1.1952679707084295,6778327.1015384616,358132.50999999978,3.8041157255670796E-2,{"$f":"I1128=Comparatives!$D$3","v":true},133,{"$f":"ROW()","v":1128},{"$f":"NOT(ISNA(MATCH(BU1128,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1128='List Box etc'!$G$18","v":false},{"$f":"K1128=Assumptions!$F$16","v":false},true]
[null,"Turkey ",1128,"Store 1128","Store 1128 Turkey ",2961163.2699999996,52," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",1933589.1538461538,-359336.5300000002,2568321.7199999997,621938.28,9557.65,631495.93000000005,-990832.4600000002,-20576.309999999998,-13536.3,-100492.37000000024,-205818.83000000002,-462772.35999999993,0,-18364.78,-15448.459999999997,-66422.75,-425759.2800000002,-16715.089999999997,-15974.960000000001,-771376.19999999984,460375.5,-6355708.8599999985,3509076.36,-353160,353160,0,0,0,2158722.66,0.74503255097499621,738765.05,0.25496744902500384,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.24215746616043105,3.7213601106017204E-3,0.24587882627103277,8.0137479816975596E-2,3958.0544230769233,3.9127640909410781E-2,1932.5455769230816,3157633.1999999988,2.1035613002802232E-2,7480245.0599999987,8.8797558725970411E-3,2.5862316812864085E-2,307.21076923076924,6.2199995723277229E-3,71104.639999999985,2.7685254322421877E-2,1367.3969230769228,8899.4684615384595,260.31346153846152,0.25496744902500384,7.1504982639013E-3,0.75286095927505292,5091222.3538461523,-425759.2800000002,-6.0210821742723561E-2,{"$f":"I1129=Comparatives!$D$3","v":false},133,{"$f":"ROW()","v":1129},{"$f":"NOT(ISNA(MATCH(BU1129,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1129='List Box etc'!$G$18","v":false},{"$f":"K1129=Assumptions!$F$16","v":false},false]
[null,"Turkey ",1129,"Store 1129","Store 1129 Turkey ",2055130.94,153," Brand Type 26"," Brand Type 26"," Classification Type 14"," Classification Type 14",0,63396.909999999014,19258726.069999997,4890694.0399999991,669127.16,5559821.2000000002,-5495087.71,-836772.10000000009,-263293.77,-30220.820000000382,-1535365.7999999998,-2443241.4300000006,-26734.65,-103582.72000000002,-37858.379999999997,-78070.22,-14673.310000000987,-183567.19,-62979.859999999993,-3697341.4100000006,3432001.4099999997,-25274170.16,22668250.310000002,-265713.96000000008,237118.31999999998,0,0,0,15638801.210000001,0.72832033588446532,5833620.2500000009,0.27167966411553479,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.2539469133224968,3.4744102884474964E-2,0.28869101620697185,7.9723123659341824E-2,10035.070588235292,1.5692014046077756E-3,197.52169934640773,2899855.4899999979,2.6922107073687338E-2,29237225.530000001,2.6702335322444665E-3,4.0537582660575234E-3,411.63307189542479,3.2701986502682522E-3,1161780.3900000001,6.0324882641627414E-2,7593.3358823529425,15968.898235294122,1895.6105882352945,0.27167966411553479,5.378482440817023E-3,0,2899855.4899999979,-14673.310000000987,-3.6432102345902479E-3,{"$f":"I1130=Comparatives!$D$3","v":false},133,{"$f":"ROW()","v":1130},{"$f":"NOT(ISNA(MATCH(BU1130,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1130='List Box etc'!$G$18","v":false},{"$f":"K1130=Assumptions!$F$16","v":false},false]
[null,"Turkey ",1130,"Store 1130","Store 1130 Turkey ",9445167.0999999996,243," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",11233819.76923077,532450.82000000123,16154121.76,3978981.51,439416.48,4418397.99,-3885947.1699999981,-318536.15000000002,-11101.320000000002,-87283.599999998361,-1056380.29,-2188431.7199999997,-10824.9,-87441.12000000001,-67347.890000000014,-228519.63000000003,303931.19000000122,-178532.59000000003,-38075.62999999999,-2522422.14,2316016.3700000006,-26227746.049999997,19553320.490000002,-1168105.44,1139509.8,0,0,0,13126895.720000003,0.725346922300241,4970507.49,0.27465307769975911,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.24631370055985016,2.7201508477425269E-2,0.27351520903727544,6.5393854626981593E-2,4347.2439917695474,5.4031782907644965E-3,359.19176954731836,6909426.9699999942,3.307360089226042E-2,29918273.629999999,7.6381288849118678E-3,1.4146211932477105E-2,156.68983539094646,2.3570225955756316E-3,651857.75,4.0352410343600133E-2,2682.542181069959,9005.8918518518512,90.23135802469136,0.27465307769975911,5.412929362493552E-3,0.69541507338686603,18143246.739230763,303931.19000000122,1.2061262239620452E-2,{"$f":"I1131=Comparatives!$D$3","v":false},133,{"$f":"ROW()","v":1131},{"$f":"NOT(ISNA(MATCH(BU1131,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1131='List Box etc'!$G$18","v":false},{"$f":"K1131=Assumptions!$F$16","v":false},false]
[null,"Turkey ",1131,"Store 1131","Store 1131 Turkey ",4957894.5199999996,261.27999999999997," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",4693839.384615385,819386.54,7001538.5900000008,2684698.5799999996,146840.44999999998,2831539.03,-2008649.51,-307765.43,0,-55753.449999999953,-592279.88,-772848.16,-7880.52,-40781.420000000006,-19654.860000000004,-14242.990000000002,805143.55,-49982.220000000008,-32686.160000000003,-3699786.0299999993,3260543.1500000004,-14665793.789999999,14056604.860000001,-502160.28,502160.28,0,0,0,6976910.6799999988,0.88416672170126875,914033.99,0.11583327829873126,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.38344408810863945,2.097259739591037E-2,0.40441668550454984,8.4592818048011345E-2,2266.8397121861608,7.96302830918196E-3,213.38583129210028,1048431.8099999968,1.3585041835005029E-2,18867740.100000001,7.5488584878270607E-4,2.0342657284418393E-3,125.10012247397431,4.6684253153562926E-3,418183.93,5.9727433424029724E-2,1600.5202464788733,2957.930802204532,30.161206368646667,0.11583327829873126,5.824636895988315E-3,0.67040113030575821,5742271.1946153818,805143.55,0.10095367083038451,{"$f":"I1132=Comparatives!$D$3","v":false},133,{"$f":"ROW()","v":1132},{"$f":"NOT(ISNA(MATCH(BU1132,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1132='List Box etc'!$G$18","v":false},{"$f":"K1132=Assumptions!$F$16","v":false},false]
[null,"Turkey ",1132,"Store 1132","Store 1132 Turkey ",3424484.06,200," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",676980.30769230775,1932552.6099999996,12074984.629999999,3507820.9299999997,505425.79,4013246.72,-2080694.1100000003,-255497.90999999995,9941.8399999999965,-27698.950000000135,-847543.58000000007,-679242.63000000012,0,-66627.78,-16333.880000000012,-78263.599999999991,1854289.0099999995,-50945.27,-22324.910000000011,-262477.68000000005,216125.8,-11585469.109999998,8834767.9399999995,-99348,70752.360000000015,0,0,0,10009894.9,0.74923144345172332,3350322.41,0.25076855654827668,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.29050313830502988,4.185726156075447E-2,0.33236039986578436,7.019003385679673E-2,4237.7179000000006,2.293911822561064E-3,138.49475000000066,2825648.689999999,2.7697569155350314E-2,11947294.789999997,6.5507381692387293E-3,6.4814658070500583E-3,111.62455000000006,1.8488561835958224E-3,389404.83999999997,3.2248889082022787E-2,1947.0241999999998,3396.2131500000005,-49.709199999999981,0.25076855654827668,5.5178355949592629E-3,5.6064693118562402E-2,3502628.9976923065,1854289.0099999995,0.38116742826020605,{"$f":"I1133=Comparatives!$D$3","v":false},133,{"$f":"ROW()","v":1133},{"$f":"NOT(ISNA(MATCH(BU1133,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1133='List Box etc'!$G$18","v":false},{"$f":"K1133=Assumptions!$F$16","v":false},false]
[null,"Uganda ",1133,"Store 1133","Store 1133 Uganda ",5393917,78," Brand Type 5"," Brand Type 5"," Classification Type 10"," Classification Type 10",0,1219651.1299999999,9286396.0500000007,2823585.38,299964.15000000002,3123549.5300000003,-1903898.4000000004,-104099.82999999999,-113255.96,-27936.310000000121,-727058.53,-621483.28999999992,-13105.439999999995,-53316.939999999995,-22213,-39011.730000000003,1180639.3999999999,-25466.620000000003,-22372.309999999998,-1402886.44,1370540.8199999998,-16174273.430000003,14704240.649999997,-141738.72,141738.72,0,0,0,8244586.290000001,0.79519006509334889,2123483.75,0.20480993490665114,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.30405610150559964,3.2301459940425437E-2,0.33635756144602513,7.829286260087949E-2,9321.2632051282053,3.0083048202537216E-3,358.15782051282207,1502378.4000000078,2.5966647284066252E-2,17718898.590000004,2.2017017480994564E-3,4.2009547934367926E-3,286.82448717948716,2.4091488107488152E-3,205096.38999999998,2.2085681990700792E-2,2629.4408974358971,7967.7344871794858,1620.0179487179487,0.20480993490665114,5.7414027694845078E-3,0,1502378.4000000078,1180639.3999999999,0.5658097640381381,{"$f":"I1134=Comparatives!$D$3","v":false},133,{"$f":"ROW()","v":1134},{"$f":"NOT(ISNA(MATCH(BU1134,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1134='List Box etc'!$G$18","v":false},{"$f":"K1134=Assumptions!$F$16","v":false},false]
[null,"Uganda ",1134,"Store 1134","Store 1134 Uganda ",91718846.280000001,5805," Brand Type 2"," Brand Type 2"," Classification Type 8"," Classification Type 8",1453264.6923076923,1048105.4699999993,12262433.490000002,3117348.1899999995,399087.74,3516435.9299999997,-2468330.4600000004,-179470.03999999998,-91780.579999999973,11542.929999999351,-627742.52999999991,-1235490.24,0,-72264.52,-14687.96,-215659.80999999994,832445.65999999933,-67160.990000000005,-38482.630000000005,-3974483.0999999992,3146805.12,-31903415.140000008,25993350.109999999,-92748,64152.360000000015,0,0,0,9029977.2899999991,0.66003962387903414,4650985.13,0.33996037612096597,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.25421937599434835,3.2545557969831641E-2,0.28676493396417996,5.1192329035824991E-2,108.13824806201549,-9.4132457553491281E-4,-1.988446167097218,6766338.6500000088,3.187245291070373E-2,35970646.24000001,5.9954388520321415E-3,1.75870319847908E-2,6.6292213608957802,3.1382539225499194E-3,333583.51,2.7203695764958638E-2,57.46485960378984,212.8320826873385,15.810608096468556,0.33996037612096597,5.8931630543751059E-3,0.11851356368153415,8219603.3423077008,832445.65999999933,7.2918467015918739E-2,{"$f":"I1135=Comparatives!$D$3","v":false},133,{"$f":"ROW()","v":1135},{"$f":"NOT(ISNA(MATCH(BU1135,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1135='List Box etc'!$G$18","v":false},{"$f":"K1135=Assumptions!$F$16","v":false},false]
[null,"Uganda ",1135,"Store 1135","Store 1135 Uganda ",15002241.890000001,2318," Brand Type 2"," Brand Type 2"," Classification Type 2"," Classification Type 2",2204859,325157.86999999994,3331870.68,1283252.1599999999,73949.510000000009,1357201.67,-1032043.8,-101583.75,-11849.3,-50448.790000000066,-310190.92999999993,-330924.66000000003,-10080,-34037.659999999996,-15772.01,-40328.14,284829.72999999992,-13947.880000000001,-18380.519999999997,-1094577,648227.61999999976,-3178984.9800000004,2231237.4700000002,-14376,14376,0,0,0,3137644.95,0.83985447866622187,598293.87,0.16014552133377816,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$f":"AS1135+BY1136","v":{"$error":"#REF!"}},0.38514464793093345,2.2194591898146539E-2,0.40733923982907999,9.309813008708967E-2,133.81834771354613,1.5141280933508519E-2,21.763930112165689,1394096.8900000006,2.8927788512604732E-2,4287937.9800000004,9.4050194261438447E-3,1.2103753078435805E-2,7.9294736842105253,5.5165766517684877E-3,165341.30000000002,4.9624164885054903E-2,71.329292493528911,142.76301121656601,9.4604400345125104,0.16014552133377816,1.0215780643683324E-2,0.66174807240717992,3598955.8900000006,284829.72999999992,5.6982472658201964E-2,{"$f":"I1136=Comparatives!$D$3","v":false},133,{"$f":"ROW()","v":1136},{"$f":"NOT(ISNA(MATCH(BU1136,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1136='List Box etc'!$G$18","v":false},{"$f":"K1136=Assumptions!$F$16","v":false},false]
[null,"Uganda ",1136,"Store 1136","Store 1136 Uganda ",251098946.71999997,12610.98," Brand Type 2"," Brand Type 2"," Classification Type 9"," Classification Type 9",0,355381.3200000003,6858553.2699999996,2000617.95,179189.69,2179807.64,-1824426.3199999994,-157338.23999999999,-37588.339999999997,-66428.579999999769,-652782.53,-668844.32999999984,0,-31618.11,-23875.640000000003,-64002.98000000001,291378.34000000026,-26402.500000000004,-33536.71,-1407472.7999999998,897982.26000000013,-5813105.7399999993,3669534.8,-10677,10677,0,0,0,5435495.0299999993,0.71284983554058601,2189526.0599999996,0.28715016445941394,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.29169678666066556,2.6126455966128264E-2,0.31782324262679384,9.5177875610493012E-2,51.763029518720991,9.6855090840462007E-3,5.2675192570283809,2653061.4799999995,2.4124197830500339E-2,7231255.5399999991,8.8508806867583084E-3,9.3318484934651561E-3,2.6593262379291698,4.8897644561124772E-3,239234.49,3.4881188580459917E-2,18.970332995532466,53.036665667537328,2.9806042036384164,0.28715016445941394,4.6100261608086925E-3,0,2653061.4799999995,291378.34000000026,7.9075591116720065E-2,{"$f":"I1137=Comparatives!$D$3","v":false},133,{"$f":"ROW()","v":1137},{"$f":"NOT(ISNA(MATCH(BU1137,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1137='List Box etc'!$G$18","v":false},{"$f":"K1137=Assumptions!$F$16","v":true},false]
[null,"Uganda ",1137,"Store 1137","Store 1137 Uganda ",25798848.119999997,963," Brand Type 4"," Brand Type 4"," Classification Type 7"," Classification Type 7",1284048.7692307692,64269.160000000069,3050255.99,1131971.3999999999,60015.700000000004,1191987.0999999999,-1127717.9399999997,-158208.19999999998,40163.989999999976,-13314.519999999953,-412139.65,-425707.12999999995,0,-43118.900000000009,-26677.42,-78101.999999999985,-13832.839999999916,-35253.33,-21049.89,-1959612.24,1633474.8599999999,-7487650.3299999991,5289597.7200000007,-884820,884820,0,0,0,2496948.5300000003,0.73751032565275765,888696.99,0.2624896743472423,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.3711070164966711,1.9675627290547507E-2,0.39078264378721861,0.13511641362271368,427.97471443406027,4.3650500297845339E-3,13.826085150571084,2524189.9899999984,3.0941411030633251E-2,10332082.569999998,7.5591730390129853E-3,2.5605064052345319E-2,21.858660436137072,6.9010240678193035E-3,263257.84999999998,8.6306805351114138E-2,273.37263759086187,442.06347871235715,-41.707154724818253,0.2624896743472423,1.4136157798349248E-2,0.42096426445531515,3808238.7592307674,-13832.839999999916,-2.6152889641855612E-3,{"$f":"I1138=Comparatives!$D$3","v":false},133,{"$f":"ROW()","v":1138},{"$f":"NOT(ISNA(MATCH(BU1138,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1138='List Box etc'!$G$18","v":false},{"$f":"K1138=Assumptions!$F$16","v":false},false]
[null,"Uganda ",1138,"Store 1138","Store 1138 Uganda ",18398886.399999999,1285," Brand Type 13"," Brand Type 13"," Classification Type 17"," Classification Type 17",0,473839.2699999992,12423499.819999998,3416196.3599999989,234084.09,3650280.4499999993,-3176441.1800000006,-574617.68999999994,-107454.46999999999,50887.18999999966,-894582.10999999987,-1180854.8399999999,0,-75881.439999999988,-33926.990000000005,-87328.340000000011,386510.92999999918,-75601.569999999992,-84198.920000000013,-1970093.88,1826672.9800000002,-13239886.360000003,10273953.49,-99348,70752.360000000015,0,0,0,9984540.0600000005,0.7159101792212369,3962097.8699999996,0.2840898207787631,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.27497858167957051,1.8842040760781369E-2,0.2938206224403519,7.2007254232809251E-2,696.17284824902708,-4.0960430424024962E-3,-39.600926070038646,3137949.4100000034,2.7829747580283622E-2,15309328.240000002,5.7042568185212547E-3,7.0292865348147941E-3,65.524451361867719,6.7773913325496413E-3,760027.68999999983,6.1176616976841548E-2,591.46123735408548,918.95318287937732,83.62215564202333,0.2840898207787631,6.1078956090812736E-3,0,3137949.4100000034,386510.92999999918,8.8684625925820479E-2,{"$f":"I1139=Comparatives!$D$3","v":false},133,{"$f":"ROW()","v":1139},{"$f":"NOT(ISNA(MATCH(BU1139,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1139='List Box etc'!$G$18","v":false},{"$f":"K1139=Assumptions!$F$16","v":false},false]
[null,"Uganda ",1139,"Store 1139","Store 1139 Uganda ",23052508.799999997,724," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",537582.84615384613,580172.08000000007,11081134.729999999,3298976.8,442064.02999999997,3741040.8299999996,-3157077.2600000002,-212919.53999999998,-117060.48999999999,-184584.15,-708217.19,-1092747,0,-57702.39,-26448.049999999996,-109787.48000000004,470384.6,-106915.1,-35130.83,-2320660.3199999994,1391964.66,-12635970.92,8606270.5499999989,-101076,72480.360000000015,0,0,0,9730949.9799999986,0.7922369243440428,2551928.6399999997,0.20776307565595728,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.29771109912314914,3.989339005176052E-2,0.33760448917490965,6.3911973570959374E-2,978.20053867403306,1.6657513377242372E-2,254.95048342541435,4986991.6700000009,2.2014771081420317E-2,15057707.239999998,7.2911153238758315E-3,9.9076026666088599E-3,48.523245856353597,3.170327846018348E-3,403985.07999999996,3.6457013640154523E-2,557.99044198895024,1509.3190607734807,161.68575966850827,0.20776307565595728,5.2072636427551141E-3,4.8513339044461395E-2,5524574.5161538469,470384.6,6.1303709635865934E-2,{"$f":"I1140=Comparatives!$D$3","v":false},133,{"$f":"ROW()","v":1140},{"$f":"NOT(ISNA(MATCH(BU1140,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1140='List Box etc'!$G$18","v":false},{"$f":"K1140=Assumptions!$F$16","v":false},false]
[null,"Uganda ",1140,"Store 1140","Store 1140 Uganda ",15161925.630000001,650," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1405435.6923076923,68073.740000000631,22111211.350000001,6274362.4699999997,465997.83000000007,6740360.2999999998,-6670973.3799999999,-379659.32,-138297.66,-1040581.9899999995,-2785561.3,-1598164.96,-2759.46,-128837.6,-74800.570000000007,-377268.57999999996,-309194.83999999933,-106260.88999999998,-67550.399999999994,-13286172.17,7860885.2400000002,-59522452.07,41108057.210000001,-412581.96000000014,380680.07999999996,0,0,0,16463586.669999998,0.6664294636614031,8240583.1900000004,0.3335705363385969,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.28376385041428315,2.1075183201122994E-2,0.3048390336154061,0.12597958817846494,4285.4789230769229,4.7061283686748327E-2,1600.8953692307684,23871583.670000002,1.5804086784326862E-2,73221206.199999988,5.1524496737940934E-3,1.70623207398359E-2,103.92369230769229,3.0550293663580757E-3,689558.38,3.1185916008170216E-2,1060.8590461538461,2458.7153230769231,217.01095384615382,0.3335705363385969,5.8267997153398834E-3,6.3562130091424959E-2,25277019.362307694,-309194.83999999933,-8.8072205669931149E-3,{"$f":"I1141=Comparatives!$D$3","v":false},133,{"$f":"ROW()","v":1141},{"$f":"NOT(ISNA(MATCH(BU1141,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1141='List Box etc'!$G$18","v":false},{"$f":"K1141=Assumptions!$F$16","v":false},false]
[null,"Uganda ",1141,"Store 1141","Store 1141 Uganda ",34918511.479999997,1530," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",815898.23076923075,-517789.31,5675285.5299999993,-456179.39000000013,408983.04000000004,-47196.350000000071,-470592.95999999996,0,0,-75557.249999999942,-308338.13999999996,0,0,-21266.760000000002,-11216.470000000008,-34631.71,-552421.02,-22732.429999999993,-13071.919999999996,-129780,121106.62,-3766289.6800000006,2274195.2799999998,-2880,2880,0,0,0,4937452.2699999996,0.77553162067751114,1429086.68,0.22446837932248889,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},-8.0379989269015725E-2,7.2063870238437161E-2,-8.3161190305785504E-3,5.4329978354410655E-2,201.52819607843134,1.3313383018457567E-2,49.383823529411728,1500767.7800000007,2.3075995141633426E-2,3898949.6800000006,8.8823177630751038E-3,6.1021969409176145E-3,8.5437385620915016,2.3033061386781004E-3,55215.66,9.7291422093436081E-3,36.088666666666668,0,0,0.22446837932248889,3.7472581577758968E-3,0.14376338009009934,2316666.0107692312,-552421.02,-0.17168773252210509,{"$f":"I1142=Comparatives!$D$3","v":false},133,{"$f":"ROW()","v":1142},{"$f":"NOT(ISNA(MATCH(BU1142,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1142='List Box etc'!$G$18","v":false},{"$f":"K1142=Assumptions!$F$16","v":false},false]
[null,"Uganda ",1142,"Store 1142","Store 1142 Uganda ",144818410.77000001,4265," Brand Type 13"," Brand Type 13"," Classification Type 19"," Classification Type 19",356804.30769230769,1603711.3199999998,6821845.1899999995,2736529.5399999996,62258.679999999993,2798788.2199999997,-1189813.83,-123888.84000000003,-15866.400000000005,25825.089999999946,-446112.24000000005,-484173.83999999991,-10080,-66616.410000000018,-9260.17,-81629.459999999992,1522081.8599999999,-15595.830000000002,19068.849999999999,-1186161,1091831.95,-7947031.3099999987,5399221.129999999,-694380,694380,0,0,0,5725468.3100000005,0.74336898986383149,1976585.9700000002,0.25663101013616851,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.40114213439076879,9.1263695182153496E-3,0.41026850390898417,6.5394659007206243E-2,104.59841500586168,-3.7856458598410302E-3,-6.0551207502930708,2642139.2299999995,3.0895215162450015E-2,9827572.3099999987,8.3061673244508548E-3,1.1965891591861233E-2,-4.4710082063305974,-2.7952627872518464E-3,215361.25000000006,3.1569354625005798E-2,50.495017584994152,113.52258851113714,6.0835638921453707,0.25663101013616851,9.7651600328972025E-3,5.2303196240122786E-2,2998943.537692307,1522081.8599999999,0.36542833348683063,{"$f":"I1143=Comparatives!$D$3","v":false},133,{"$f":"ROW()","v":1143},{"$f":"NOT(ISNA(MATCH(BU1143,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1143='List Box etc'!$G$18","v":false},{"$f":"K1143=Assumptions!$F$16","v":false},false]
[null,"Uganda ",1143,"Store 1143","Store 1143 Uganda ",9610080.2899999991,745," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1312984.7692307692,661992.2200000002,4591172.05,1506064.3,195871.26999999996,1701935.5700000003,-1039943.35,-108163.38,-26280,-66821.070000000036,-292944.41000000003,-350203.81999999995,0,-24906.1,-17825.080000000005,-45240.409999999996,616751.81000000017,-37008.199999999997,-15757.6,-1753363.7599999998,1599921.68,-15446648.050000003,14080067.430000003,-9844.7999999999975,9844.7999999999975,0,0,0,4401805.63,0.86316120442785327,697827.67999999993,0.13683879557214673,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.32803482065107975,4.2662585472047376E-2,0.37069740612312718,6.3806018770305076E-2,393.21397315436246,1.4554250912901433E-2,89.692711409396026,1520022.6999999993,2.9762983144922782E-2,17209856.610000003,2.6287499672549559E-3,9.8537823255828542E-3,21.151140939597315,3.4321519273057956E-3,187902.76,4.0926969835512923E-2,252.21846979865774,470.07224161073816,35.275167785234899,0.13683879557214673,5.4247803673573942E-3,0.28598030196467356,2833007.4692307683,616751.81000000017,0.15674554621649964,{"$f":"I1144=Comparatives!$D$3","v":false},133,{"$f":"ROW()","v":1144},{"$f":"NOT(ISNA(MATCH(BU1144,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1144='List Box etc'!$G$18","v":false},{"$f":"K1144=Assumptions!$F$16","v":false},false]
[null,"Uganda ",1144,"Store 1144","Store 1144 Uganda ",5081795.1400000006,851," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",600624,390095.62000000034,4969479.4399999995,1302693.21,179082.06999999995,1481775.28,-1091679.6599999997,-74952.06,-25304.240000000005,-32367.519999999677,-377664.46000000008,-362651.97,0,-26346.509999999995,-15561.650000000001,-89974.559999999969,300121.06000000035,-37442.470000000008,-24638.400000000001,-1571861.3999999997,978578.74,-7415958.2799999975,4490250.2,-19800,19800,0,0,0,3944729.0300000003,0.71154342873997412,1599175.7699999998,0.28845657126002594,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.26213876638958389,3.6036384124772627E-2,0.2981751505143565,7.5996784886587662E-2,443.78902467685083,6.5132616787724716E-3,38.034688601644746,3518990.7399999974,2.5568285524957088E-2,9007619.6799999978,9.9887165751207634E-3,1.8105429569902794E-2,28.952291421856643,4.9579438445166409E-3,154302.69,3.1050071111673624E-2,181.3192596944771,426.14802585193888,29.734712103407762,0.28845657126002594,5.3016639505404613E-3,0.12086255859426598,4119614.7399999974,300121.06000000035,5.2453245470230642E-2,{"$f":"I1145=Comparatives!$D$3","v":false},133,{"$f":"ROW()","v":1145},{"$f":"NOT(ISNA(MATCH(BU1145,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1145='List Box etc'!$G$18","v":false},{"$f":"K1145=Assumptions!$F$16","v":false},false]
[null,"Uganda ",1145,"Store 1145","Store 1145 Uganda ",12890992.510000002,1003.54," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",1098373.6923076923,-399113.25999999995,2787974.37,702158.31,57621.009999999995,759779.32000000007,-1158892.58,-124714.83,0,-192522.46000000002,-354282.46,-435723.54999999987,0,-20531.660000000003,-25761.660000000003,-73717.239999999991,-472830.49999999994,-32582.829999999998,-45074.579999999987,-1477536,1099047.9600000002,-6321396.8600000013,3772630.3,-693984,693984,0,0,0,2528461.5199999996,0.82446255619498066,538338.18000000005,0.17553744380501932,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.25185249819925715,2.0667697171118538E-2,0.2725201953703757,0.1270752212833291,353.0327241564861,6.9054601818308692E-2,191.84333459553184,2927254.6000000015,2.5183064021831226E-2,8492916.8600000013,8.6798494810650939E-3,2.6441146946411843E-2,44.915578850867917,1.6167501568531271E-2,203590.97999999998,7.302469570407133E-2,202.87281025170893,434.18652968491529,0,0.17553744380501932,7.3643646874702092E-3,0.39396836073055158,4025628.2923076935,-472830.49999999994,-8.4567658829932293E-2,{"$f":"I1146=Comparatives!$D$3","v":false},133,{"$f":"ROW()","v":1146},{"$f":"NOT(ISNA(MATCH(BU1146,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1146='List Box etc'!$G$18","v":false},{"$f":"K1146=Assumptions!$F$16","v":false},false]
[null,"Uganda ",1146,"Store 1146","Store 1146 Uganda ",62797009.210000001,3007," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",0,1074076.5400000003,7520621.7299999986,2076115.8000000005,195633.21999999997,2271749.0200000005,-1197672.48,-103283.48000000001,-19546,-13133.680000000017,-501757.65,-335750.42999999993,-2920,-35272.120000000003,-21090.929999999997,-159823.73000000004,914252.81000000017,-32165.679999999993,-27561.010000000002,-2816711.28,1736382.42,-13051044.719999997,7318035.5800000001,-734100,734100,0,0,0,6581056.6100000003,0.79108931417214257,1737923.93,0.20891068582785746,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.27605640524616587,2.6012905185699323E-2,0.30206931043186519,6.6717575755535316E-2,166.86320252743599,1.7463556167981898E-3,4.3677020285999388,6813337.9999999963,2.3457478551629191E-2,16601855.999999996,9.6268591897195159E-3,2.1251398586164507E-2,9.1656168939142013,3.6647249375750756E-3,191812.21,2.5504834159502398E-2,63.788563352178251,111.65627868307281,7.4712337878284005,0.20891068582785746,4.690053730438056E-3,0,6813337.9999999963,914252.81000000017,9.6613733708793018E-2,{"$f":"I1147=Comparatives!$D$3","v":false},133,{"$f":"ROW()","v":1147},{"$f":"NOT(ISNA(MATCH(BU1147,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1147='List Box etc'!$G$18","v":false},{"$f":"K1147=Assumptions!$F$16","v":false},false]
[null,"Uganda ",1147,"Store 1147","Store 1147 Uganda ",3254735.94,378," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",8830080.384615384,176575.47999999963,4600959.8000000007,1252201.04,69477.76999999999,1321678.81,-1145103.3300000003,-177813.65999999997,-2048.12,48869.669999999729,-410929.47,-363405.99999999994,0,-43578.150000000009,-12654.65,-122648.28000000001,53927.199999999619,-28427.32,-14864.650000000001,-1560877.6799999997,820458.4800000001,-9990481.5600000005,4662774.4200000009,0,0,-121289.64,121289.64,0,3493278.8900000006,0.67077889017714798,1714516.02,0.32922110982285208,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.27216083044237854,1.5100712247040276E-2,0.28726154268941884,8.9313857947639519E-2,1087.115,-1.0621625079184504E-2,-129.28484126984054,6068126.3399999989,2.0211886359637006E-2,11672648.880000001,1.0507321967865104E-2,2.665710750178691E-2,39.324470899470903,3.2307715446677015E-3,262473.77999999997,5.7047614282567723E-2,694.37507936507927,961.39153439153426,5.4183068783068782,0.32922110982285208,9.4715346132778645E-3,1.9191822507589358,14898206.724615384,53927.199999999619,2.606191786548868E-3,{"$f":"I1148=Comparatives!$D$3","v":true},134,{"$f":"ROW()","v":1148},{"$f":"NOT(ISNA(MATCH(BU1148,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1148='List Box etc'!$G$18","v":false},{"$f":"K1148=Assumptions!$F$16","v":false},true]
[null,"Uganda ",1148,"Store 1148","Store 1148 Uganda ",16170141.939999998,315," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",2422540.3846153845,1023771.7100000001,6623101.5900000008,1745423.9,250477.21,1995901.1100000003,-972129.40000000014,-53557.299999999996,-9615.84,-22978.030000000181,-416830.61999999994,-241181.38000000003,0,-40463.49,-20555.689999999999,-125232.99,898538.72000000009,-38017.979999999996,-19906.830000000002,-2328197.52,1574711.02,-11147949.48,6992083.0799999991,-19080,19080,0,0,0,5530001.6400000006,0.74878114680012375,1855336.0699999998,0.25121885319987619,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.26353572813005871,3.7818717801065764E-2,0.30135444593112454,6.2935863860122357E-2,1323.2718095238092,3.4693760450079671E-3,72.946126984127559,4909352.9000000013,2.5509062508014033E-2,13495227,9.2797987021633645E-3,1.8908511110426737E-2,63.196285714285722,3.0056658092119043E-3,152594.46,2.3039728128343564E-2,484.4268571428571,765.65517460317471,30.526476190476192,0.25121885319987619,6.1094472808773557E-3,0.36577128580861529,7331893.2846153863,898538.72000000009,8.8237492457439309E-2,{"$f":"I1149=Comparatives!$D$3","v":true},135,{"$f":"ROW()","v":1149},{"$f":"NOT(ISNA(MATCH(BU1149,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1149='List Box etc'!$G$18","v":false},{"$f":"K1149=Assumptions!$F$16","v":false},true]
[null,"Uganda ",1149,"Store 1149","Store 1149 Uganda ",7725383.620000001,570," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",402213.92307692306,956444.58,9393362.0999999996,2635178.15,11194.600000000002,2646372.75,-1689928.17,-175585.06,0,-18529.389999999796,-562774.02999999991,-630305.12000000011,0,-58582.259999999995,-37459.73000000001,-87637.88,868806.7,-27067.740000000005,-39459.68,-2267833.6800000006,1803679.5000000005,-6128742.5999999987,3457512.42,-847700.2799999998,847700.2799999998,0,0,0,8002683.8299999991,0.75249942596496777,2632120.0699999994,0.24750057403503226,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.28053620439054511,1.1917564638544065E-3,0.28172796085439955,5.9911885010799269E-2,987.32285964912262,1.9726046758060988E-3,32.507701754385607,3135384.3599999994,2.7951239764428763E-2,9244276.5599999987,9.480231301085178E-3,9.3297670277184361E-3,69.22750877192982,4.2008047363573907E-3,298694.79000000004,3.1798496301979035E-2,524.02594736842116,1105.7984561403512,0,0.24750057403503226,6.2365593252281838E-3,4.2818952234038019E-2,3537598.2830769224,868806.7,{"$f":"BQ1150*(1-0.28)/BP1150","v":0.17682641553520848},{"$f":"I1150=Comparatives!$D$3","v":true},136,{"$f":"ROW()","v":1150},{"$f":"NOT(ISNA(MATCH(BU1150,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1150='List Box etc'!$G$18","v":false},{"$f":"K1150=Assumptions!$F$16","v":false},true]
[null,"Uganda ",1150,"Store 1150","Store 1150 Uganda ",5069046.92,350," Brand Type 15"," Brand Type 15"," Classification Type 25"," Classification Type 25",1015012.1538461539,610246.60999999987,5716170.4300000006,1934146.2799999996,174239.90999999997,2108386.1899999995,-1498139.58,-252637.19,-16309.789999999999,-71251.929999999964,-529680.15999999992,-427716.06999999995,0,-32801.699999999997,-5543.98,-45509.500000000007,564737.10999999987,-68302.900000000009,-23354.35,-326613.36,243765.16000000003,-5672003.540000001,3964114.8200000003,-11464.799999999997,11464.799999999997,0,0,0,5508908.0200000005,0.85577629032154634,928414.53999999992,0.14422370967845363,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.3383639980097653,3.0481930539639272E-2,0.36884592854940457,9.2663465249408217E-2,1513.3718857142856,1.2464976486014249E-2,203.57694285714277,1790736.9200000009,2.5413839124956438E-2,6010081.7000000011,7.5721932365744706E-3,7.9615365842057306E-3,66.72671428571428,4.0856636949503965E-3,359285.77,6.2854278821774037E-2,1026.5307714285714,1222.0459142857142,46.599399999999996,0.14422370967845363,5.7384048291926094E-3,0.17756856032827451,2805749.0738461548,564737.10999999987,0.14492055721954245,{"$f":"I1151=Comparatives!$D$3","v":true},137,{"$f":"ROW()","v":1151},{"$f":"NOT(ISNA(MATCH(BU1151,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1151='List Box etc'!$G$18","v":false},{"$f":"K1151=Assumptions!$F$16","v":false},true]
[null,"Uganda ",1151,"Store 1151","Store 1151 Uganda ",2915805.54,66," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",1405918.7692307692,-48863.929999999818,12730005.159999998,3402351.83,361538.45999999996,3763890.2899999991,-3812754.2199999997,-454763.03999999992,-161002.07999999999,-19322.899999999499,-713057.91,-2056322.4799999997,0,-78917.62000000001,-19237.430000000004,-115450.03999999998,-164313.9699999998,-55418.05,-55116.509999999995,-2936975.5399999996,2733864.36,-26197017.169999998,22187704.25,-110616,82020.360000000015,0,0,-10769.5,11471902.600000001,0.80990132601457954,2692665.6400000006,0.19009867398542041,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.26727026322745029,2.8400495950780903E-2,0.2956707591782311,5.6013952943283811E-2,10803.907727272728,1.5179019770326237E-3,292.77121212120454,4241019.7399999974,2.722223594271694E-2,29244608.709999997,3.9477375520679345E-3,9.0691275100787151E-3,835.09863636363627,4.3296533903368819E-3,608336.14,4.7787580001263728E-2,9217.2142424242429,31156.401212121207,2439.4254545454542,0.19009867398542041,6.1993391996394151E-3,0.11044133537733535,5646938.5092307664,-164313.9699999998,-2.0950477538689484E-2,{"$f":"I1152=Comparatives!$D$3","v":false},137,{"$f":"ROW()","v":1152},{"$f":"NOT(ISNA(MATCH(BU1152,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1152='List Box etc'!$G$18","v":false},{"$f":"K1152=Assumptions!$F$16","v":false},false]
[null,"Uganda ",1152,"Store 1152","Store 1152 Uganda ",5185844.5599999996,165," Brand Type 24"," Brand Type 24"," Classification Type 14"," Classification Type 14",0,-287016.1500000002,4178116.2600000002,801748.01,167001.85,968749.85999999987,-1255766.01,-102100.91,-70270.25,13084.979999999789,-593250.54000000015,-888732.7100000002,0,-22568.67,-16925.13,-69036.650000000009,-356052.80000000022,-100149.15,-27894.569999999996,-726904.80000000016,333634.13,-6778319.1100000013,3913438.8900000006,-118188,89592.360000000015,0,0,0,3466473.0000000005,0.75494982411720846,1125187.1199999999,0.24505017588279157,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.19189222130453593,3.9970608668510342E-2,0.23186282997304622,0.14198995506171005,3595.4578181818192,-3.1317893485328214E-3,-79.302909090907804,3286746.5300000007,2.1004555529263766E-2,7623411.9100000011,9.055872989027559E-3,1.6523391333299088E-2,169.05799999999996,6.6763508395048816E-3,241743.86,5.7859534047527909E-2,1465.1143030303028,5386.2588484848493,425.88030303030303,0.24505017588279157,5.4016376270008331E-3,0,3286746.5300000007,-356052.80000000022,-7.7997501072892314E-2,{"$f":"I1153=Comparatives!$D$3","v":false},137,{"$f":"ROW()","v":1153},{"$f":"NOT(ISNA(MATCH(BU1153,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1153='List Box etc'!$G$18","v":false},{"$f":"K1153=Assumptions!$F$16","v":false},false]
[null,"Uganda ",1153,{"$f":"\"Store \"&C1154","v":"Store 1153"},{"$f":"D1154&\" \"&B1154","v":"Store 1153 Uganda "},6001701.7000000002,383.9," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",2087381.923076923,288651.52999999991,3610652.15,1109753.81,154772.18000000002,1264525.99,-975874.46,-83847.670000000013,-7017.7199999999975,-23083.260000000002,-497397.2,-153985.19999999998,-5070.38,-24979.17,-10835.400000000001,-30611.87,258039.65999999989,-15715.109999999997,-21659.829999999998,-1694754.9600000002,1118975.3799999999,-2186107.25,1635312.42,-18600,18600,0,0,0,3469337.9799999991,0.86781535582774083,528445.6,0.13218464417225909,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},{"$f":"IF(N1154,O1154/N1154)","v":0.30735550363110997},{"$f":"IF(N1154,P1154/N1154)","v":4.2865436372761641E-2},{"$f":"IF(N1154,Q1154/N1154)","v":0.35022094000387161},{"$f":"IFERROR(-V1154/N1154,FALSE)","v":0.13775827172938829},{"$f":"IFERROR(-V1154/G1154,FALSE)","v":1295.6426152643919},{"$f":"IFERROR(-U1154/N1154,FALSE)","v":6.3930999279451506E-3},{"$f":"IFERROR(-U1154/G1154,FALSE)","v":60.128314665277422},{"$f":"-SUM(AE1154:AL1154)","v":1126574.4100000001},{"$f":"IFERROR(-AA1154/BA1154,FALSE)","v":2.7172523828230748E-2},{"$f":"-(AE1154+AG1154+AI1154+AK1154)","v":3899462.21},{"$f":"IFERROR(-AA1154/BC1154,FALSE)","v":7.8502799492445909E-3},{"$f":"IFERROR(-AA1154/N1154,FALSE)","v":8.478210785273237E-3},{"$f":"IFERROR(-AD1154/G1154,FALSE)","v":56.420500130242246},{"$f":"IFERROR(-AD1154/N1154,FALSE)","v":5.9988692070489253E-3},{"$f":"-(S1154+Y1154+Z1154+AC1154)","v":135377.35},{"$f":"IF(N1154,BH1154/N1154)","v":3.7493877664177652E-2},{"$f":"IF(G1154,BH1154/G1154)","v":352.63701484761663},{"$f":"IF(G1154,-W1154/G1154)","v":401.1075800989841},{"$f":"IF(G1154,-SUM(X1154,T1154)/G1154)","v":31.487626986194318},{"$f":"AQ1154","v":0.13218464417225909},{"$f":"IF(N1154,-Y1154/N1154)","v":6.9181878957794369E-3},{"$f":"IF(N1154,L1154/N1154)","v":0.57811770183315025},{"$f":"BA1154+L1154","v":3213956.3330769232},{"$f":"AB1154","v":258039.65999999989},5.780680754368956E-2,{"$f":"I1154=Comparatives!$D$3","v":false},137,{"$f":"ROW()","v":1154},{"$f":"NOT(ISNA(MATCH(BU1154,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1154='List Box etc'!$G$18","v":false},{"$f":"K1154=Assumptions!$F$16","v":false},{"$f":"AR1154=H1154","v":false}]
[null,"Uganda ",1154,"Store 1154","Store 1154 Uganda ",19484910.34,436," Brand Type 29"," Brand Type 29"," Classification Type 36"," Classification Type 36",3366305.4615384615,1683705.9800000007,9569168.4500000011,2405065.0500000007,547857.54,2952922.5900000008,-1269216.6100000001,-108345.24000000003,-9215.52,-47768.519999999946,-441928.93000000005,-413380.62000000005,0,-45406.779999999992,-18107.329999999998,-42985.43,1640720.5500000007,-100705.58,-22351.999999999993,-471718.56,328932.33999999997,-4494744.08,3039754.6700000004,-67440,57863.100000000006,0,0,0,8520173.1100000013,0.82843495240887632,1764488.4500000002,0.17156504759112362,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.25133480119685847,5.7252366583639767E-2,0.30858716778049827,4.6182584443897001E-2,1013.5984633027524,4.9919196479397271E-3,109.56082568807327,1607352.5299999993,2.6743000802692624E-2,5033902.6399999997,8.5391858115078691E-3,4.4920757978714433E-3,51.266055045871546,2.3358351477238328E-3,272564.93,2.8483658890966639E-2,625.14892201834857,948.1206880733946,21.136513761467892,0.17156504759112362,4.7451124136078911E-3,0.35178662379367576,4973657.9915384613,1640720.5500000007,0.23751508407086769,{"$f":"I1155=Comparatives!$D$3","v":false},137,{"$f":"ROW()","v":1155},{"$f":"NOT(ISNA(MATCH(BU1155,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1155='List Box etc'!$G$18","v":false},{"$f":"K1155=Assumptions!$F$16","v":false},false]
[null,"Uganda ",1155,"Store 1155","Store 1155 Uganda ",18455053.300000001,602," Brand Type 29"," Brand Type 29"," Classification Type 37"," Classification Type 37",2925746.4615384615,741481.32000000007,4682555.32,1612919.3100000003,150382.41,1763301.7200000002,-1021820.4000000001,-104467.07999999999,-58274.28,-8683.8800000001356,-415996.93,-262080,0,-37491.74,-10024.789999999999,-65484.779999999992,675996.54,-69143.170000000013,-8088.7400000000007,-3101046.0900000008,2834103.8200000003,-22941605.760000002,19310681.450000003,-15360,15360,0,0,0,4387425.71,0.83999073270156455,835757.76,0.16000926729843554,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.34445280403008677,3.2115458275034321E-2,0.37656826230512108,8.8839725656460575E-2,691.02480066445185,1.854517332215978E-3,14.425049833887268,3897866.5799999982,1.6800159434908115E-2,26058011.850000001,2.5130382308886697E-3,1.3984838517615204E-2,13.436445182724254,1.7274200617452609E-3,221126.78,4.7223527516168241E-2,367.32023255813954,435.3488372093023,96.801129568106305,0.16000926729843554,8.0066838377469488E-3,0.62481834417248516,6823613.0415384602,675996.54,7.1328415875450066E-2,{"$f":"I1156=Comparatives!$D$3","v":false},{"$f":"BT1155+BS1156","v":137},{"$f":"ROW()","v":1156},{"$f":"NOT(ISNA(MATCH(BU1156,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1156='List Box etc'!$G$18","v":false},{"$f":"K1156=Assumptions!$F$16","v":false},false]
[null,"UK",1156,"Store 1156","Store 1156 UK",53822928.090000004,5985," Brand Type 2"," Brand Type 2"," Classification Type 3"," Classification Type 3",2631494.6153846155,2213011.96,13589377.120000001,3640310.1000000006,522306.56,4162616.6600000006,-1949604.7000000002,-157732.09999999998,-44307.600000000006,-81526.420000000275,-706712.44000000018,-630650.58000000007,0,-78985.159999999989,-34241.56,141427.03000000003,2354438.9899999998,-141488.46,-33257.339999999997,-2241957.5900000003,1747806.1099999999,2437767.5700000008,3028492.16,-116003.51999999996,116003.51999999996,0,0,0,11930692.710000003,0.78982041984201223,3174883.7100000004,0.21017958015798774,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.26787909908265173,3.8434915403981369E-2,0.30631401448663309,5.2004770620421206E-2,118.08060818713453,5.9992757048455709E-3,13.621791144528032,-4972108.25,2.8444077017027943E-2,-79806.460000000487,1.772125088620635,-1.0407175306942988E-2,5.5567819548872173,2.4473042219907127E-3,412447.27999999991,3.0350712645466703E-2,68.913497076023376,105.37185964912283,7.4031077694235599,0.21017958015798774,5.8122722846328653E-3,0.19364350493384611,-2340613.6346153845,2354438.9899999998,-0.72425284025082537,{"$f":"I1157=Comparatives!$D$3","v":false},137,{"$f":"ROW()","v":1157},{"$f":"NOT(ISNA(MATCH(BU1157,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1157='List Box etc'!$G$18","v":false},{"$f":"K1157=Assumptions!$F$16","v":false},false]
[null,"UK",1157,"Store 1157","Store 1157 UK",265246998.75999999,9208.3700000000008," Brand Type 2"," Brand Type 2"," Classification Type 8"," Classification Type 8",1186317.1538461538,234064.11000000019,3989415.3000000007,1131250.6600000001,132124.84,1263375.5,-1029311.3899999999,-244410,0,-21465.729999999952,-327065.85000000003,-309908.94000000006,0,-25413.639999999992,-13423.110000000002,-57002.780000000006,177061.33000000019,-33958.230000000003,-18117.080000000002,-853538.88,838027.37999999989,-10452598.08,9554647.290000001,-179491.08,179491.08,0,0,0,3644886.9499999997,0.82154892290186887,791716.7,0.17845107709813116,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.28356302238074838,3.3118848268316403E-2,0.31668187064906472,8.1983404936557994E-2,35.518321917994172,5.380670696279715E-3,2.3311107177491728,913462.28999999922,6.2402992027180512E-2,11485628.040000001,4.9629658736536969E-3,1.4288504884412509E-2,1.9674578671360947,4.5412870402336903E-3,317204.98,7.9511646731790481E-2,34.447462471642645,33.655135490863209,0,0.17845107709813116,6.3702668408576035E-3,0.29736617139011662,2099779.4438461531,177061.33000000019,6.0713118215162724E-2,{"$f":"I1158=Comparatives!$D$3","v":false},137,{"$f":"ROW()","v":1158},{"$f":"NOT(ISNA(MATCH(BU1158,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1158='List Box etc'!$G$18","v":false},{"$f":"K1158=Assumptions!$F$16","v":false},false]
[null,"UK",1158,"Store 1158","Store 1158 UK",12815520.959999999,2500," Brand Type 2"," Brand Type 2"," Classification Type 2"," Classification Type 2",2092788.7692307692,-214785.33999999997,5989065.4800000004,1859484.16,154846.97999999998,2014331.14,-2229116.48,-265945.92000000004,-60122.130000000005,-289419.67999999988,-446544.06,-651799.30000000005,0,-40943.96,-39077.99,-108084.28000000001,-322869.62,-248478.07,-231849.8,-4298596.5200000005,2170913.5299999998,-18758934.010000002,11763481.310000001,0,0,0,0,0,5422552.2599999998,0.8097256181030773,1274225.1900000002,0.1902743818969227,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.31047985135737732,2.5854948575382744E-2,0.33633479993276011,7.4559889433701759E-2,178.61762400000001,4.8324681198843707E-2,115.76787199999995,9123135.6900000032,1.1847273094762002E-2,23057530.530000001,4.6875913211682522E-3,1.8046935763340495E-2,92.739919999999998,3.8712183190222856E-2,594445.94000000006,9.925520800951404E-2,237.77837600000004,260.71972,24.048852,0.1902743818969227,6.8364522205891787E-3,0.34943494543839404,11215924.459230773,-322869.62,-2.0726434744189004E-2,{"$f":"I1159=Comparatives!$D$3","v":false},137,{"$f":"ROW()","v":1159},{"$f":"NOT(ISNA(MATCH(BU1159,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1159='List Box etc'!$G$18","v":false},{"$f":"K1159=Assumptions!$F$16","v":false},false]
[null,"UK",1159,"Store 1159","Store 1159 UK",9772939.7300000004,600.96," Brand Type 4"," Brand Type 4"," Classification Type 7"," Classification Type 7",1380259.3076923077,664769.06999999983,5193004.3900000006,1360021.4200000002,10157.220000000001,1370178.64,-705409.57000000018,-45842.819999999978,0,-8008.2900000002082,-383590.91000000009,-72967.420000000013,0,-30095.550000000003,-28588.959999999999,-102779.15999999997,561989.9099999998,-21310.839999999997,-39323.639999999992,-854563.44,733009.20000000019,-9060053.8800000008,6331501.3799999999,0,0,0,0,0,4152861.3299999996,0.70645685600299524,1725574.5499999998,0.29354314399700487,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.26189491051056091,1.9559428872348789E-3,0.26385085339779574,7.3866856484594665E-2,638.29690828008529,1.5421304121023874E-3,13.325828674121752,2850106.7400000012,3.6061512559350646E-2,9914617.3200000003,1.0366427334786934E-2,1.9791849242014596E-2,65.434704472843435,7.5724257186695707E-3,125838.16999999998,2.4232247953096756E-2,209.39525093184236,121.41809771033016,0,0.29354314399700487,5.7954023797773067E-3,0.2657920548556108,4230366.0476923091,561989.9099999998,9.5649579879908853E-2,{"$f":"I1160=Comparatives!$D$3","v":false},137,{"$f":"ROW()","v":1160},{"$f":"NOT(ISNA(MATCH(BU1160,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1160='List Box etc'!$G$18","v":false},{"$f":"K1160=Assumptions!$F$16","v":false},false]
[null,"UK",1160,"Store 1160","Store 1160 UK",2999001.2299999995,116," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",2422613.076923077,116888.05999999994,7801534.9900000002,1821486.8599999999,124095.87999999998,1945582.7399999995,-1828694.6800000004,-112835.94,-65181.819999999978,-12478.449999999855,-705422.7699999999,-705572.31,0,-47922.78,-15021.05,16645.619999999995,133533.67999999993,-90862.22,-26149.809999999994,-1757865.36,1264679.1000000001,-68380.919999998994,296634.06000000006,0,0,0,0,0,6487740.040000001,0.73256921826849897,2368406.08,0.26743078173150103,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.23347800943465355,1.5906597888629092E-2,0.2493846073232826,9.0421022389082423E-2,6081.2307758620682,1.5994865133585532E-3,107.57284482758496,264933.11999999895,-6.2829517124925946E-2,1826246.2799999991,-9.1146633300739719E-3,-2.1336339606675271E-3,225.4293965517241,3.351880115069508E-3,266641.99,3.4178144473078875E-2,2298.6378448275859,6082.519913793104,561.9122413793101,0.26743078173150103,6.1427373025215387E-3,0.31053030974396451,2687546.1969230762,133533.67999999993,3.5773989563444082E-2,{"$f":"I1161=Comparatives!$D$3","v":false},137,{"$f":"ROW()","v":1161},{"$f":"NOT(ISNA(MATCH(BU1161,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1161='List Box etc'!$G$18","v":false},{"$f":"K1161=Assumptions!$F$16","v":false},false]
[null,"UK",1161,"Store 1161","Store 1161 UK",6357228.8999999994,648," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",730361.92307692312,989471.75999999978,8410862.3600000013,2106361.94,296040.75999999995,2402402.7000000002,-1412930.94,-59035.479999999996,-22486.459999999995,-19947.609999999986,-667297.6399999999,-404311.25000000006,-5981.4000000000005,-56176.98,4919.9800000000014,-79618.200000000012,909853.55999999982,-47947.590000000004,-25108.39,-1289020.08,876092.87999999989,-6333110.7600000016,3757292.82,0,0,0,0,0,6932201.0200000005,0.7339415964382463,2512966.0799999996,0.26605840356175381,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.25043352867327145,3.5197432478255408E-2,0.28563096115152692,7.9337600764162283E-2,1029.7803086419751,2.3716486070282077E-3,30.783348765432077,2988745.140000002,2.6639340683294245E-2,7622130.8400000017,1.0445661675364259E-2,9.4661161474529232E-3,38.747515432098766,2.9852337281619712E-3,158240.07,1.8813774762567865E-2,244.19763888888889,623.93711419753095,43.93188271604938,0.26605840356175381,6.6790987172925271E-3,8.6835557617771189E-2,3719107.063076925,909853.55999999982,0.17614296982836014,{"$f":"I1162=Comparatives!$D$3","v":false},137,{"$f":"ROW()","v":1162},{"$f":"NOT(ISNA(MATCH(BU1162,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1162='List Box etc'!$G$18","v":false},{"$f":"K1162=Assumptions!$F$16","v":false},false]
[null,"UK",1162,"Store 1162","Store 1162 UK",38572654.920000002,1614.05," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",2795433.4615384615,485603.00999999989,5378769.6299999999,1806215.9399999997,162014.03000000003,1968229.97,-1482626.96,-167849.15,-7042.2100000000009,-167265.56,-407202.69999999995,-563734.66,0,-43382.02,-15373.060000000001,-37698.29,447904.71999999991,-48480.62,-22659.43,-938318.39999999967,578015.60000000009,-7524839.9599999981,6433782.2000000002,-20880,20880,0,0,0,4395078.67,0.73230541764513213,1606623.03,0.26769458235486776,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.33580466616860849,3.012102044608295E-2,0.36592568661469149,7.5705547552888955E-2,252.28629844180784,3.1097364547289601E-2,103.63096558347016,1451360.5599999977,2.5974448416870348E-2,8484038.3599999975,4.4434370049217945E-3,7.0087199477252941E-3,14.038864967008458,4.2127533913364499E-3,275084.84999999998,5.1142709006483322E-2,170.43143025309004,349.26716024906295,4.3630680586103292,0.26769458235486776,8.0654169976043383E-3,0.51971615329033183,4246794.0215384588,447904.71999999991,7.5937612411720659E-2,{"$f":"I1163=Comparatives!$D$3","v":false},137,{"$f":"ROW()","v":1163},{"$f":"NOT(ISNA(MATCH(BU1163,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1163='List Box etc'!$G$18","v":false},{"$f":"K1163=Assumptions!$F$16","v":false},false]
[null,"UK",1163,"Store 1163","Store 1163 UK",14530047.57,850," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1741060.2307692308,439795.86999999982,4571448.76,1781545.8400000003,74222.239999999991,1855768.0799999998,-1415972.2100000002,-170036.27,-34062.71,26157.929999999938,-392599.53000000009,-626270.68000000005,0,-25342.16,-15354.339999999998,-47284.490000000005,392511.37999999983,-18813.2,-22917.57,-1901659.9199999997,1794757.92,-5504257.6000000006,4911113.9000000004,-13320,13320,0,0,0,4186835.7000000007,0.82004124140814694,918804.71,0.17995875859185312,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.38971143143689102,1.6236043297573787E-2,0.40594747473446469,8.5880767916558715E-2,461.88180000000011,-5.7220219176206929E-3,-30.774035294117574,700045.70000000019,6.7544861714028084E-2,7419237.5200000005,6.3732276898448726E-3,1.0343436508298522E-2,26.96184705882353,5.0131962979718496E-3,229545.97,5.0212959184519006E-2,270.05408235294118,736.78903529411775,40.073776470588236,0.17995875859185312,5.5435730181956589E-3,0.38085524352880001,2441105.9307692312,392511.37999999983,0.11577055712242097,{"$f":"I1164=Comparatives!$D$3","v":false},137,{"$f":"ROW()","v":1164},{"$f":"NOT(ISNA(MATCH(BU1164,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1164='List Box etc'!$G$18","v":false},{"$f":"K1164=Assumptions!$F$16","v":false},false]
[null,"UK",1164,"Store 1164","Store 1164 UK",31543488.25,2291," Brand Type 12"," Brand Type 12"," Classification Type 22"," Classification Type 22",2198583.4615384615,235152.75,2688199.5300000003,863658.56000000017,118065.13000000002,981723.69000000006,-746570.94000000006,-42612.53,-4164.690000000006,56403.569999999934,-340176.18,-235432.15999999995,0,-26600.609999999997,-10969.23,-46949.039999999986,188203.71000000002,-114402.09000000001,-14951,-2324523.36,829733.28,-1938018.4800000002,764192.75999999989,-700980,700980,0,0,0,2612196.2200000002,0.89252111088650565,314565.05,0.10747888911349437,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.32127769920412125,4.3919779273229771E-2,0.36519747847735096,0.12654424502484754,148.48371017023135,-2.0981913496577364E-2,-24.619628982976838,2668615.8000000003,1.7593030813952304E-2,4963521.84,9.458816040990763E-3,1.7464864298968159E-2,6.5259711916193801,5.5617151305729145E-3,194584.46000000002,7.2384678975075931E-2,84.934290702749905,102.76392841553904,1.8178481012658254,0.10747888911349437,9.895325738711068E-3,0.81786468489504616,4867199.2615384618,188203.71000000002,2.784078972702014E-2,{"$f":"I1165=Comparatives!$D$3","v":false},137,{"$f":"ROW()","v":1165},{"$f":"NOT(ISNA(MATCH(BU1165,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1165='List Box etc'!$G$18","v":false},{"$f":"K1165=Assumptions!$F$16","v":false},false]
[null,"UK",1165,"Store 1165","Store 1165 UK",37537916.090000004,1610," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",1756663.3076923077,688180.46000000031,14597047.290000001,2970026.1199999996,500335.20999999996,3470361.3299999996,-2771347.7999999989,-310075.26999999996,-17448,-379342.50999999943,-550398.99,-1183961.3400000001,0,-59238.31,-21728.87,-90495.60000000002,597684.86000000034,-68462.059999999983,-42272.540000000008,-1928211,1537057.9900000002,-11298722.790000001,9243142.1500000004,-99348,70752.360000000015,0,0,0,12087409.120000001,0.77550992050110568,3498992.5499999993,0.22449007949889432,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.20346759594556327,3.4276467018282838E-2,0.23774406296384612,3.770618667359267E-2,341.86272670807455,2.5987619445466591E-2,235.61646583850896,2475329.2900000005,3.6559014740216646E-2,13326281.790000001,6.7907614011214765E-3,6.1995825732506765E-3,26.256236024844725,2.8959651332334628E-3,459504.50999999995,3.1479278025960268E-2,285.40652795031053,735.37971428571439,10.837267080745342,0.22449007949889432,4.0582392331209608E-3,0.12034374300450099,4231992.597692308,597684.86000000034,0.1016856927950818,{"$f":"I1166=Comparatives!$D$3","v":false},137,{"$f":"ROW()","v":1166},{"$f":"NOT(ISNA(MATCH(BU1166,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1166='List Box etc'!$G$18","v":false},{"$f":"K1166=Assumptions!$F$16","v":false},false]
[null,"UK",1166,"Store 1166","Store 1166 UK",6881378.1899999995,650," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",1249788.6923076923,567166.34,3544823.21,1475664.2700000003,39337.980000000003,1515002.25,-947835.90999999992,-161770.52000000002,-43034.280000000006,-111075.51999999997,-285160.54999999993,-273515.45999999996,-2920,-33219.58,-12922.339999999998,-21132.95,546033.39,-10212.549999999999,-21304.62,-889382.75999999989,492704.77,-1481667.2400000002,993125.09000000008,-9000,9000,0,0,0,3196524.39,0.80726365929251354,763178.68,0.19273634070748644,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.41628712705252241,1.1097303777809557E-2,0.4273844308303319,8.0444223338291654E-2,438.70853846153835,3.133457253570622E-2,170.88541538461536,885220.1399999999,2.3873101215252518E-2,2380050,8.8792042183987729E-3,5.961637223651557E-3,32.776338461538458,6.0100655908309738E-3,218124.99000000002,6.1533390264616336E-2,335.57690769230771,420.79301538461533,70.698892307692319,0.19273634070748644,9.371293864892067E-3,0.35256728425327938,2135008.8323076922,546033.39,0.18414164609101771,{"$f":"I1167=Comparatives!$D$3","v":false},137,{"$f":"ROW()","v":1167},{"$f":"NOT(ISNA(MATCH(BU1167,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1167='List Box etc'!$G$18","v":false},{"$f":"K1167=Assumptions!$F$16","v":false},false]
[null,"UK",1167,"Store 1167","Store 1167 UK",30054391.059999999,1413," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",2544458.153846154,1239070.9000000001,6071875.2899999991,2522462.13,114191.75,2636653.88,-1397582.98,-447699.51,-6297.94,9597.6299999999537,-402326.59999999992,-398399.36999999994,0,-56962.919999999991,-7400.07,-91824.05,1147246.8500000001,-37965.480000000003,-16868.879999999997,-1918720.0800000003,1581842.99,-7879592.5199999996,6030537.8899999997,-9174.8399999999983,9174.8399999999983,0,0,0,5830873.0800000001,0.85463683870611995,991759.43,0.14536316129388011,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$f":"AS1167+BY1168","v":{"$error":"#REF!"}},0.41543378437866441,1.8806669199557955E-2,0.43424045357822233,6.6260682373138785E-2,284.73220099079964,-1.5806698164250266E-3,-6.792377919320562,2185931.7199999997,4.2006824440060743E-2,9807487.4399999995,9.3626477282544463E-3,1.5122848479979242E-2,11.938343949044585,2.7781993526418427E-3,550027.98,9.0586178689450667E-2,389.26254777070062,281.95284501061565,4.457140835102618,0.14536316129388011,9.3814377402998347E-3,0.41905639235323527,4730389.8738461537,1147246.8500000001,0.17461937684396131,{"$f":"I1168=Comparatives!$D$3","v":false},137,{"$f":"ROW()","v":1168},{"$f":"NOT(ISNA(MATCH(BU1168,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1168='List Box etc'!$G$18","v":false},{"$f":"K1168=Assumptions!$F$16","v":false},false]
[null,"UK",1168,"Store 1168","Store 1168 UK",9574898.7100000009,1009," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",1291859.6923076923,894001.27999999956,17718044.250000004,6407276.3700000001,278857.76999999996,6686134.1400000006,-5792132.8599999994,-337674.76,-434332.93999999994,-199560.35000000003,-1091471.28,-3218371.96,0,-134300.54,-16005.909999999978,-80555.460000000006,813445.8199999996,-79039.259999999995,-57245.429999999993,-5570807.6399999978,5329311.49,-22127763.790000003,20412894.689999998,-210714.59999999995,182118.96000000002,0,0,0,16349407.149999999,0.81852140733355383,3624911.1799999997,0.1814785926664462,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.3616243576093337,1.5738631536604267E-2,0.37736298914593802,6.1602243712649031E-2,1081.7356590683846,1.1263113873304611E-2,197.78032705649161,1984960.8900000039,4.0582895313368041E-2,27909286.030000001,2.8863318077506552E-3,4.546520985237972E-3,56.734816650148652,3.2309113349234344E-3,567020.47,3.2002429952165845E-2,561.96280475718527,3189.6649752229932,430.45881070366693,0.1814785926664462,7.5798738339870652E-3,7.2912093122675881E-2,3276820.5823076963,813445.8199999996,0.17873453113735469,{"$f":"I1169=Comparatives!$D$3","v":false},137,{"$f":"ROW()","v":1169},{"$f":"NOT(ISNA(MATCH(BU1169,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1169='List Box etc'!$G$18","v":false},{"$f":"K1169=Assumptions!$F$16","v":false},false]
[null,"UK",1169,"Store 1169","Store 1169 UK",1041709.8700000001,303.47000000000003," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",2174686.6923076925,1729765.2700000005,13615127.500000002,4232336.88,402004.16000000003,4634341.040000001,-2904575.7699999996,-200519.54,-148077.68,-42662.569999999716,-491719.44,-1687435.0799999996,0,-68169.36,-9491.6399999999376,-105441.48000000004,1624323.7900000005,-96213.13,-43707.320000000007,-1818014.3999999997,836938.14,-8848755.4599999972,4603864.2999999989,-107028,78432.360000000015,0,0,0,10932737.149999999,0.71607333852714372,4334884.9799999986,0.28392666147285633,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.31085547160685784,2.9526286845275595E-2,0.34038175845213353,3.6115669133469364E-2,1620.3230632352456,3.1334682690264716E-3,140.58249579859529,5254563.0599999977,2.006665041336474E-2,10773797.859999998,9.7868440980755575E-3,7.7444357388500419E-3,144.02517547039247,3.2102027689421197E-3,374393.67,2.7498359453482894E-2,1233.7089992420995,5560.4675256203227,487.9483309717599,0.28392666147285633,5.0068837034394275E-3,0.15972576770270364,7429249.7523076907,1624323.7900000005,0.15742008517572362,{"$f":"I1170=Comparatives!$D$3","v":false},137,{"$f":"ROW()","v":1170},{"$f":"NOT(ISNA(MATCH(BU1170,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1170='List Box etc'!$G$18","v":false},{"$f":"K1170=Assumptions!$F$16","v":false},false]
[null,"UK",1170,"Store 1170","Store 1170 UK",8912444.2199999988,350," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",9313769,-294952.61999999994,9110721.7400000002,2251947.96,308357.16000000003,2560305.12,-2855257.74,-164762.63999999998,-147351.96000000002,-149994.40999999968,-673407.99000000022,-1594980.08,-11662.419999999998,-78335.079999999987,-9289.9900000000071,-69628.62,-364581.23999999993,-104039.93000000001,-37154.86,-1935844.8400000003,1935141.21,-15594671.389999997,13919153.620000001,-102228,73632.360000000015,0,0,0,8869803.5800000001,0.86858264154596143,1342009.5,0.1314173584540386,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.24717558325955413,3.3845524953986801E-2,0.28102110821354093,7.3913791817770982E-2,1924.0228285714293,1.646350467948763E-2,428.55545714285626,1704817.0399999965,4.0842282993605074E-2,17632744.229999997,3.9488249300148786E-3,7.64249221818512E-3,106.15674285714286,4.0781467221059041E-3,356427.64,3.9121778731879039E-2,1018.3646857142858,4557.085942857143,454.32679999999999,0.1314173584540386,8.5981201309304808E-3,1.0222866273160922,11018586.039999997,-364581.23999999993,-2.3823246635010169E-2,{"$f":"I1171=Comparatives!$D$3","v":true},138,{"$f":"ROW()","v":1171},{"$f":"NOT(ISNA(MATCH(BU1171,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1171='List Box etc'!$G$18","v":false},{"$f":"K1171=Assumptions!$F$16","v":false},true]
[null,"UK",1171,"Store 1171","Store 1171 UK",7168449.0100000007,384," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",960037,-2423013.0500000026,41992330.039999992,6691568.3099999977,785623.67,7477191.9799999986,-9900205.0300000012,-234564.59999999995,-690868.80000000016,-329708.72000000108,-2403316.62,-4735415.16,-539.46,-152833.48000000001,-1427547.2000000002,-153770.40999999997,-2576783.4600000028,-394468.35,-71733.240000000005,-6254512.3200000003,6029574.0699999994,-38314944.600000001,34445069.579999998,-668052,639456.36,0,0,-20385.119999999995,32036299.25,0.68781009123816328,14540945.92,0.31218990876183672,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.15935215558712537,1.8708742031024489E-2,0.17806089761814989,5.723227593493168E-2,6258.6370312500003,7.8516414708575469E-3,858.61645833333614,4123408.9100000034,3.7292059399464179E-2,45237508.920000002,3.3991794347459389E-3,3.6618689616300226E-3,186.80531250000001,1.7082462423892689E-3,2209413.6300000004,5.2614694823921726E-2,5753.6813281250006,12331.8103125,1800.5423437500003,0.31218990876183672,3.6395570299246971E-3,2.2862198860732715E-2,5083445.9100000039,-2576783.4600000028,-0.36496583696313994,{"$f":"I1172=Comparatives!$D$3","v":true},139,{"$f":"ROW()","v":1172},{"$f":"NOT(ISNA(MATCH(BU1172,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1172='List Box etc'!$G$18","v":false},{"$f":"K1172=Assumptions!$F$16","v":false},true]
[null,"UK",1172,"Store 1172","Store 1172 UK",4295834.33,350," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",915531.69230769225,857999.7799999998,8142271.2599999979,3095769.28,116458.13999999998,3212227.4199999995,-2353690.9700000002,-257901.06,-87148.439999999988,-49130.149999999907,-596761.97999999986,-1102533.1200000001,0,-69531.8,-13284.94,-12750.130000000001,845249.64999999979,-131938.79,-26038.640000000003,-1687379.1799999997,1686675.5500000003,-15633736.859999998,15349204.460000001,-138503.28,138503.28,0,0,0,7301762.0199999996,0.79397663258659712,1894682.46,0.20602336741340277,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.38020954855783085,1.4302905943715761E-2,0.39451245450154659,7.3291832333279447E-2,1705.0342285714282,6.0339613396766054E-3,140.37185714285687,285236.0299999956,4.4700278572802316E-2,17459619.32,7.3026391734639501E-4,1.5659181072284743E-3,74.39611428571429,3.1979578140461031E-3,472656.58999999997,5.8049722848462319E-2,1350.4474,3150.094628571429,248.99554285714282,0.20602336741340277,8.5396074117039446E-3,0.1124418068463728,1200767.7223076879,845249.64999999979,0.50682553893970816,{"$f":"I1173=Comparatives!$D$3","v":true},140,{"$f":"ROW()","v":1173},{"$f":"NOT(ISNA(MATCH(BU1173,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1173='List Box etc'!$G$18","v":false},{"$f":"K1173=Assumptions!$F$16","v":false},true]
[null,"UK",1173,"Store 1173","Store 1173 UK",3974985.12,350," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",840920.5384615385,1518155.4699999997,10968278.779999999,3821874.68,172210.58,3994085.2600000002,-2475929.7900000005,-177882.69,-181444.06,27353.129999999768,-761307.2799999998,-834955.95,0,-74721.899999999994,-18179.8,-151101.85999999999,1367053.6099999999,-65875.070000000007,-27829.54,-3226347.1199999992,1060479.76,-11588875.599999998,5459673.5999999996,-92748,64152.360000000015,0,0,0,9527495.5299999993,0.77090477871866436,2831353.18,0.22909522128133572,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.34844798866427068,1.5700784366824781E-2,0.36414877303109544,6.940991337567004E-2,2175.1636571428567,-2.4938397854982102E-3,-78.151799999999341,8323664.9999999972,1.8153284640840307E-2,14907970.719999997,1.0135642391441458E-2,1.3776259979416752E-2,79.512971428571433,2.5372750418001322E-3,336659.46,3.0693918959634615E-2,961.88417142857145,2385.5884285714283,518.41160000000002,0.22909522128133572,6.8125456599672602E-3,7.6668414008121938E-2,9164585.5384615362,1367053.6099999999,0.10740023049260897,{"$f":"I1174=Comparatives!$D$3","v":true},141,{"$f":"ROW()","v":1174},{"$f":"NOT(ISNA(MATCH(BU1174,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1174='List Box etc'!$G$18","v":false},{"$f":"K1174=Assumptions!$F$16","v":false},true]
[null,"UK",1174,"Store 1174","Store 1174 UK",2927597.42,54.2," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",2576082.769230769,1779849.9000000004,8023131.7100000009,3022483.24,261688.28,3284171.5199999996,-1504321.6199999999,-175427.82,-96744.919999999969,-122616.89999999982,-456117.75000000006,-429968.25,0,-48472.99,-17162.740000000013,-32132.69,1747717.2100000004,-115817.93,-23811.469999999998,-1213274.6600000004,1166535.08,-12570791.699999999,11402002.199999999,-12000,12000,0,0,0,7445983.6799999997,0.83185162891122078,1505112.19,0.16814837108877934,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.37672112951016229,3.2616724922243608E-2,0.40933785443240583,5.6850338058329099E-2,8415.4566420664214,1.5282922483644459E-2,2262.3044280442768,1215529.08,2.6435147071923609E-2,13796066.359999999,2.3291197042343017E-3,4.0050059205621585E-3,439.32601476014753,2.9678523126226973E-3,356881.48,4.4481568158127614E-2,6584.5291512915119,7932.9935424354244,1784.9616236162356,0.16814837108877934,6.0416545249510796E-3,0.32108194933656009,3791611.8492307691,1747717.2100000004,0.33187901115334151,{"$f":"I1175=Comparatives!$D$3","v":false},141,{"$f":"ROW()","v":1175},{"$f":"NOT(ISNA(MATCH(BU1175,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1175='List Box etc'!$G$18","v":false},{"$f":"K1175=Assumptions!$F$16","v":false},false]
[null,"UK",1175,"Store 1175","Store 1175 UK",445209.92,50," Brand Type 28"," Brand Type 28"," Classification Type 34"," Classification Type 34",362931.15384615387,734165.54999999958,6135472.3100000005,2358173.0699999998,104108.54,2462281.61,-1721098.7000000002,-130554,-6725.79,-76067.290000000256,-456639.63000000006,-886245.44,0,-41471.130000000005,-13020.639999999992,-58310.000000000007,675855.54999999958,-60124.829999999987,-25727.339999999993,-1858372.2799999996,1657962.0300000003,-14600624.279999996,14373120.24,-153358.43999999997,153358.43999999997,0,0,0,4864250.82,0.70810368127978673,2005153.97,0.29189631872021332,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.38435069882989981,1.6968300847893483E-2,0.40131899967779328,7.4426157747585042E-2,9132.7926000000007,1.2397951804952446E-2,1521.3458000000051,427914.28999999538,0.136265605899725,16612354.999999994,3.510038161356414E-3,9.5037508204482476E-3,514.54679999999985,4.1932126330466628E-3,245170.59999999998,3.9959531656659039E-2,4903.4119999999994,17724.908799999997,134.51580000000001,0.29189631872021332,6.7592400233650474E-3,5.9152928333589663E-2,790845.44384614925,675855.54999999958,0.61531112025305634,{"$f":"I1176=Comparatives!$D$3","v":false},141,{"$f":"ROW()","v":1176},{"$f":"NOT(ISNA(MATCH(BU1176,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1176='List Box etc'!$G$18","v":false},{"$f":"K1176=Assumptions!$F$16","v":false},false]
[null,"UK",1176,"Store 1176","Store 1176 UK",2926761.27,250," Brand Type 29"," Brand Type 29"," Classification Type 38"," Classification Type 38",1326964.4615384615,2113512.2199999993,10650615.220000001,3935953.7299999995,221652.76,4157606.4899999988,-2044094.27,-191833.39,-80742.24000000002,-330835.53000000003,-450413.22000000003,-782852.14,0,-69580.750000000015,-6579.4500000000007,-125340.66,1988171.5599999994,-74400.25,-44129.88,-1651231.2000000004,1585200.5899999999,-11829030,10437140.379999999,0,0,0,0,0,9088243.9499999993,0.75854692381614108,2892878.9899999998,0.24145307618385892,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.36955177224025182,2.0811263520606277E-2,0.39036303576085801,4.2289878161611026E-2,1801.6528800000001,3.1062574618107366E-2,1323.34212,1457920.2300000023,8.5972234571434547E-2,13480261.200000001,9.2980883782875067E-3,1.1768396229790751E-2,176.51952,4.1434113512176995E-3,342393.84,3.2147799251731862E-2,1369.57536,3131.4085599999999,322.9689600000001,0.24145307618385892,6.5330263616452397E-3,0.12459040479151413,2784884.6915384638,1988171.5599999994,0.51401895652965079,{"$f":"I1177=Comparatives!$D$3","v":false},141,{"$f":"ROW()","v":1177},{"$f":"NOT(ISNA(MATCH(BU1177,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1177='List Box etc'!$G$18","v":false},{"$f":"K1177=Assumptions!$F$16","v":false},false]
[null,"UK",1177,"Store 1177","Store 1177 UK",27351203.980000004,564," Brand Type 29"," Brand Type 29"," Classification Type 36"," Classification Type 36",4883836.153846154,259748.23000000016,6345721.120000001,1878748.5600000003,188334.04000000004,2067082.5999999999,-1807334.37,-135426.64000000001,-5851.06,-144810.75000000015,-451025.83,-803719.80000000016,-3499.0000000000005,-60526.43,-12518.91,94349.039999999979,354097.27000000014,-121470.24,-25165.3,-2071984.7999999996,769166.22000000009,8225228.4299999988,-1483279.8599999999,0,0,0,0,0,5346802.91,0.7560075779043165,1725616.82,0.2439924220956835,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.29606541549370829,2.9678902750141657E-2,0.32574431824384986,7.1075583290051661E-2,799.69118794326243,2.2820219682140732E-2,256.75664893617045,-5439129.9900000002,1.734634770146392E-2,-6153243.629999999,1.5333220277514024E-2,-1.4868135270337875E-2,44.61932624113475,3.9657116227004938E-3,329942.22000000003,5.1994440625528146E-2,585.0039361702128,1425.0351063829789,16.57812056737589,0.2439924220956835,9.5381484397788971E-3,0.76962666046788919,-555293.83615384623,354097.27000000014,-0.45912635401442714,{"$f":"I1178=Comparatives!$D$3","v":false},141,{"$f":"ROW()","v":1178},{"$f":"NOT(ISNA(MATCH(BU1178,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1178='List Box etc'!$G$18","v":false},{"$f":"K1178=Assumptions!$F$16","v":false},false]
[null,"UK",1178,"Store 1178","Store 1178 UK",7430094.6300000008,224," Brand Type 29"," Brand Type 29"," Classification Type 37"," Classification Type 37",2374724.769230769,222555.54999999993,5968813.8400000008,1898968.22,66772.87,1965741.0899999999,-1743185.54,-393611.06000000006,-24268.679999999993,23219.849999999959,-428255.92000000004,-692717.91999999993,0,-39449.839999999989,-15644.780000000002,-76665.459999999977,145890.08999999994,-33306.25,-20656.310000000001,-2182497.0699999994,2146141.14,-29721693.469999995,26677204.560000002,-12360,12360,0,0,0,4425226.2700000005,0.6649730146560493,2229519.37,0.3350269853439507,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.31814834084354687,1.1186958043911784E-2,0.32933529888745861,7.1748915526573032E-2,1911.8567857142859,-3.8901950408290762E-3,-103.66004464285696,3080844.8399999924,2.4884557315129237E-2,31916550.539999995,2.4020597057917521E-3,1.2844337594552951E-2,92.215669642857151,3.4607060219522608E-3,482011.93000000005,8.075506171256297E-2,2151.8389732142859,3092.4907142857141,108.3423214285714,0.3350269853439507,6.6093265860675569E-3,0.39785539185634389,5455569.6092307614,145890.08999999994,1.9253876739519924E-2,{"$f":"I1179=Comparatives!$D$3","v":false},141,{"$f":"ROW()","v":1179},{"$f":"NOT(ISNA(MATCH(BU1179,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1179='List Box etc'!$G$18","v":false},{"$f":"K1179=Assumptions!$F$16","v":false},false]
[null,"US",1179,"Store 1179","Store 1179 US",51290231.400000006,4280," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",1203486.5384615385,632577.94000000018,9712923.0499999989,2762128.6800000006,157724.10999999999,2919852.7900000005,-2287274.8500000006,-115818.13999999998,-80109.729999999981,-299038.48,-499719.34,-1012842.8699999999,0,-62507.530000000006,-3720.0899999999974,-93084.930000000008,539493.01000000013,-66088.210000000006,-28918.610000000008,-2966107.45,2867529.43,-28728286.900000002,23716461.68,-25369.439999999991,25369.439999999991,0,0,0,6358746.6799999997,0.58100039286108951,4585732.4600000009,0.41899960713891049,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.28437666661016131,1.6238583296508253E-2,0.30061524990666955,5.1448913723248335E-2,116.75685514018693,3.078769166198635E-2,69.868803738317752,5110403.2400000021,1.8214791598324044E-2,31719763.790000003,2.9346035051290649E-3,9.5836165406458177E-3,6.7566845794392538,2.9773333785445785E-3,248133.96999999997,2.5546786350788601E-2,57.975226635514012,236.64553037383175,18.717226635514013,0.41899960713891049,6.4355014116991294E-3,0.1239057009168356,6313889.7784615401,539493.01000000013,6.1520707650783095E-2,{"$f":"I1180=Comparatives!$D$3","v":false},141,{"$f":"ROW()","v":1180},{"$f":"NOT(ISNA(MATCH(BU1180,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1180='List Box etc'!$G$18","v":false},{"$f":"K1180=Assumptions!$F$16","v":false},false]
[null,"US",1180,"Store 1180","Store 1180 US",121824204.86999997,6468," Brand Type 2"," Brand Type 2"," Classification Type 8"," Classification Type 8",1324220.3846153845,221665.34999999998,4982583.4799999995,1581419.7999999998,68720.92,1650140.7199999997,-1428475.3699999999,-165653.36000000002,-18578.709999999995,-12430.039999999917,-423507.03,-585829.81000000017,0,-35638.11,-14098.869999999992,-111508.30999999997,110157.04,-28212.09,-20250.889999999996,-1418038.2000000002,1236626.0999999999,-12399442.850000001,8106133.5599999987,-675960,675960,0,0,0,3716492.11,0.66706837256948148,1854888.9699999997,0.33293162743051846,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.31738952419920119,1.3792226517798354E-2,0.33118175071699951,8.4997478055299946E-2,65.477277365491659,2.4946977907934456E-3,1.9217748917748789,4474721.3900000025,2.4919609575960639E-2,14493441.050000001,7.6937084585582223E-3,2.2379617009447472E-2,3.1309353741496593,4.0643353154616885E-3,243602.43000000002,4.8890787475576833E-2,37.662713358070505,90.573563698206584,2.8724041434755714,0.33293162743051846,7.1525364588572839E-3,0.26576983404909948,5798941.7746153865,110157.04,1.3677162469054177E-2,{"$f":"I1181=Comparatives!$D$3","v":false},141,{"$f":"ROW()","v":1181},{"$f":"NOT(ISNA(MATCH(BU1181,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1181='List Box etc'!$G$18","v":false},{"$f":"K1181=Assumptions!$F$16","v":false},false]
[null,"US",1181,"Store 1181","Store 1181 US",28946090.329999998,2500," Brand Type 2"," Brand Type 2"," Classification Type 2"," Classification Type 2",801615.84615384613,352879.27000000025,9799772.7999999989,3233901.64,167372.17000000001,3401273.81,-3048394.5399999996,-181053.61999999997,-142533.41999999995,-218639.67999999973,-650907.64000000013,-1518495.06,0,-69816.62000000001,-17936.469999999998,-124251.35999999999,228627.91000000027,-86059.95,-26136.310000000005,-4538583.1099999985,3545710.9699999997,-14141342.610000003,11220896.1,-101268,72672.360000000015,0,0,0,8215810.8200000012,0.74328529072961336,2837563.87,0.25671470927038659,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.3299976138222307,1.7079188815479481E-2,0.34707680263771018,6.6420686814290253E-2,260.36305600000003,2.231068867229246E-2,87.455871999999886,3941914.2900000024,3.1520563578768201E-2,18781193.720000003,6.6157328363896971E-3,1.2679004149973763E-2,10.454524000000003,2.6670322397678451E-3,354866.66,3.6211723194235691E-2,141.946664,607.39802400000008,57.013367999999979,0.25671470927038659,7.1243100656374417E-3,8.1799431733136321E-2,4743530.1361538488,228627.91000000027,3.4702445325554741E-2,{"$f":"I1182=Comparatives!$D$3","v":false},141,{"$f":"ROW()","v":1182},{"$f":"NOT(ISNA(MATCH(BU1182,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1182='List Box etc'!$G$18","v":false},{"$f":"K1182=Assumptions!$F$16","v":false},false]
[null,"US",1182,"Store 1182","Store 1182 US",19273013.360000003,865.18," Brand Type 4"," Brand Type 4"," Classification Type 7"," Classification Type 7",0,859065.30999999959,6148960.9699999988,1997673.5299999998,128619.48,2126293.0099999998,-1267227.7,-28938.729999999996,-16213.08,-26418.620000000068,-562554.40999999992,-411322.67999999993,0,-36320.680000000008,-17061.640000000003,-92070.59,766994.71999999962,-16878.78,-16960.559999999998,-2201278.3199999994,1419045.0899999996,-6858017.1900000013,3019829.2399999993,-10430.52,10430.52,0,0,0,4703580.1899999995,0.68515146715988218,2161442.2400000007,0.31484853284011788,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.32487985201831587,2.0917270515704706E-2,0.34579712253402062,9.1487718452699832E-2,650.21661388381608,4.2964364433102061E-3,30.535403037518286,4620421.1800000016,1.9926882509875423E-2,9069726.0300000012,1.0151419094188447E-2,1.497335736056884E-2,19.60350447305763,2.7582806400542172E-3,99199.83,1.613277925880216E-2,114.6580249196699,475.41861809103301,18.739545528098201,0.31484853284011788,5.9067995677975519E-3,0,4620421.1800000016,766994.71999999962,0.11952074862577779,{"$f":"I1183=Comparatives!$D$3","v":false},141,{"$f":"ROW()","v":1183},{"$f":"NOT(ISNA(MATCH(BU1183,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1183='List Box etc'!$G$18","v":false},{"$f":"K1183=Assumptions!$F$16","v":false},false]
[null,"US",1183,"Store 1183","Store 1183 US",27841720.590000004,2500," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",1584967.7692307692,1056637.830000001,25839749.5,7407398.9300000006,396072.41999999993,7803471.3499999987,-6746833.5199999996,-321739.69999999995,-503207.76000000007,-653435.53999999922,-1501911.2999999998,-2942478.51,-41008.25,-150785.68,-59429.130000000005,-217172.55999999997,839465.27000000095,-168206.93,-40904.890000000007,-618125.16,407615.2900000001,-20966356.59,14013831.350000001,-101268,72672.360000000015,-368684.16,368684.16,0,19140156.23,0.67896800149573511,9049914.8599999994,0.32103199850426484,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.28666682430493379,1.5328028625045297E-2,0.30199485292997902,5.8124065792510865E-2,600.76451999999995,2.5287998244719796E-2,261.37421599999971,7191630.7499999991,3.0197957535570079E-2,22054433.91,9.8471155907351952E-3,8.404592312320984E-3,16.361956000000003,1.5830219251931992E-3,700161.44,2.7096293638605124E-2,280.06457599999999,1176.9914039999999,217.68640400000001,0.32103199850426484,5.8354157032365966E-3,6.1338356597875274E-2,8776598.5192307681,839465.27000000095,6.886665637896526E-2,{"$f":"I1184=Comparatives!$D$3","v":false},141,{"$f":"ROW()","v":1184},{"$f":"NOT(ISNA(MATCH(BU1184,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1184='List Box etc'!$G$18","v":false},{"$f":"K1184=Assumptions!$F$16","v":false},false]
[null,"US",1184,"Store 1184","Store 1184 US",26196399.050000001,1184," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",3963213.3076923075,-743834.9100000005,22569649.919999998,7168551.1099999994,342341.36000000004,7510892.4699999988,-8254727.3800000008,-462365.93999999983,-454687.07999999984,-190868.50000000029,-1389241.85,-3957364.9200000004,-39929.33,-147315.15999999997,-31057.020000000004,-226561.13,-970396.0400000005,-181531.48,-58030.679999999993,-3305059.05,2844521.11,-28444552.930000003,17595754.349999998,-104508,75912.360000000015,0,0,0,17082175.220000003,0.67755180917645952,8129439.5799999991,0.32244819082354054,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.31761906522296646,1.5168217549384128E-2,0.33278728277235059,6.1553540038249747E-2,1173.3461570945947,8.4568657766757385E-3,161.20650337837861,11337932.160000008,1.9982579433602807E-2,31854119.980000004,7.1124592405079519E-3,1.0038309446671294E-2,49.012398648648642,2.571182105424522E-3,822269.59999999986,3.6432536743573912E-2,694.48445945945934,3342.3690202702705,417.75034628378364,0.32244819082354054,6.5271353575341584E-3,0.175599237105593,15301145.467692316,-970396.0400000005,-4.5662277394541657E-2,{"$f":"I1185=Comparatives!$D$3","v":false},141,{"$f":"ROW()","v":1185},{"$f":"NOT(ISNA(MATCH(BU1185,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1185='List Box etc'!$G$18","v":false},{"$f":"K1185=Assumptions!$F$16","v":false},false]
[null,"US",1185,"Store 1185","Store 1185 US",6868717.540000001,500," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",722683.84615384613,1770477.2600000002,17159326.460000001,5819988.370000001,330625.76,6150614.1299999999,-4380136.87,-133755.31999999998,-226523.64,-96082.989999999991,-998005.41000000015,-2004299.94,0,-132482.33000000005,-38861.050000000003,-174541.44999999995,1595935.8100000003,-83562.52,-26186.870000000006,-1982933.7999999996,1711450.54,-29098807.470000006,21771831.509999998,-104508,75912.360000000015,0,0,-8755.6800000000021,15067386.440000001,0.78105244782067296,4223746.29,0.2189475521793271,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.33917347417842653,1.9267991711138525E-2,0.35844146588956499,5.8161106283888493E-2,1996.0108200000002,5.5994616236236571E-3,192.16597999999999,7627054.8600000059,2.2884514823064982E-2,31186249.270000007,5.5967438882720093E-3,1.017181241972827E-2,52.373740000000012,1.5261012756557814E-3,388661.22000000003,2.2650144276117466E-2,777.32244000000003,4008.5998799999998,453.04728,0.2189475521793271,7.7207185438676034E-3,4.2116096330382775E-2,8349738.7061538519,1595935.8100000003,0.13761793316395873,{"$f":"I1186=Comparatives!$D$3","v":false},141,{"$f":"ROW()","v":1186},{"$f":"NOT(ISNA(MATCH(BU1186,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1186='List Box etc'!$G$18","v":false},{"$f":"K1186=Assumptions!$F$16","v":false},false]
[null,"US",1186,"Store 1186","Store 1186 US",21089443.149999999,1179," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",1489644.2307692308,772732.09000000043,11452503.85,3720904.7600000007,150036.95999999996,3870941.7200000007,-3098209.63,-248343.13999999996,-64891.05,-97645.510000000213,-639326.30999999982,-1736569.8599999999,-83.67,-84457.36,-21376.199999999997,-134335.12,638396.97000000044,-58785.64,-24232.05,-2245755,2170703.46,-16113750.840000002,13914073.620000001,-160920,132324.35999999999,0,0,0,8464022.5199999996,0.65807652011467765,4397737.87,0.34192347988532229,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.3248988001868256,1.3100799787113799E-2,0.33799959997393941,5.5824151502031572E-2,542.26150127226447,8.5261276729455288E-3,82.820619168787289,2303324.4000000018,5.8322275403325685E-2,18520425.840000004,7.2533494186654175E-3,1.1729759863822268E-2,20.553053435114503,2.1158735519656692E-3,412962.33999999997,3.6058694710676735E-2,350.26491942324003,1472.9176081424935,55.110025445292621,0.34192347988532229,7.3745759971955826E-3,0.13007148919397488,3792968.6307692323,638396.97000000044,0.12118365932986425,{"$f":"I1187=Comparatives!$D$3","v":false},141,{"$f":"ROW()","v":1187},{"$f":"NOT(ISNA(MATCH(BU1187,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1187='List Box etc'!$G$18","v":false},{"$f":"K1187=Assumptions!$F$16","v":false},false]
[null,"US",1187,"Store 1187","Store 1187 US",11809528.209999999,892," Brand Type 22"," Brand Type 22"," Classification Type 16"," Classification Type 16",2471435.769230769,345638.11000000057,9817876.4800000023,2609985.0600000005,217480.27999999994,2827465.3400000003,-2481827.23,-112739.21999999999,-230468.94000000003,95518.240000000224,-669152.07000000007,-1072400.43,0,-57525.21,-13228.7,-46083.270000000011,299554.84000000055,-22507.66,-25671.37,-4361181.2399999993,4359660.8899999997,-13774849.999999996,12147516.309999999,-8520,8520,0,0,0,6075215.1200000001,0.55932974763949228,4786383.33,0.44067025236050783,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.26584007909620799,2.2151458153199324E-2,0.28799153724940729,6.8156497116574025E-2,750.17048206278037,-9.7290121947022305E-3,-107.08322869955182,1628854.0399999972,2.8291835160380661E-2,18144551.239999995,2.5397856023249891E-3,4.6938123629764791E-3,28.779562780269057,2.6147578911076292E-3,206000.79,2.0982214475772257E-2,230.94258968609867,1202.2426345291478,258.37325112107629,0.44067025236050783,5.8592313844225497E-3,0.25172813838769831,4100289.8092307663,299554.84000000055,5.2601034276760765E-2,{"$f":"I1188=Comparatives!$D$3","v":false},141,{"$f":"ROW()","v":1188},{"$f":"NOT(ISNA(MATCH(BU1188,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1188='List Box etc'!$G$18","v":false},{"$f":"K1188=Assumptions!$F$16","v":false},false]
[null,"US",1188,"Store 1188","Store 1188 US",13404391.960000001,652," Brand Type 22"," Brand Type 22"," Classification Type 15"," Classification Type 15",1744120.076923077,66554.410000000207,4117650.18,1336647.8999999999,28422.169999999995,1365070.0700000003,-1294217.5899999999,-141426.66,-8497.19,-13207.679999999891,-339326.34,-647334.54,0,-30659.66,-10796.64,-121407.42000000001,-54853.009999999806,-46258.62,-23581.95,-1331532.96,1325474.9000000001,-10956537.600000001,10009263.490000002,-9480,9480,0,0,0,3307828.91,0.72777397422136147,1237303.2699999998,0.27222602577863858,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.32461424394240307,6.9025217678884985E-3,0.33151676571029165,8.2407762963487105E-2,520.43917177914113,3.2075769972280382E-3,20.257177914110262,953332.16999999993,0.12735059596279019,12297550.560000002,9.8724879729219818E-3,2.9484636793502456E-2,36.168634969325154,5.7270406589031804E-3,229141.58000000002,5.5648627246911976E-2,351.44414110429449,992.84438650306754,13.032500000000001,0.27222602577863858,7.4459117845702954E-3,0.4235716976139719,2697452.2469230769,-54853.009999999806,-1.4641285029253054E-2,{"$f":"I1189=Comparatives!$D$3","v":false},141,{"$f":"ROW()","v":1189},{"$f":"NOT(ISNA(MATCH(BU1189,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1189='List Box etc'!$G$18","v":false},{"$f":"K1189=Assumptions!$F$16","v":false},false]
[null,"US",1189,"Store 1189","Store 1189 US",34268306.980000004,1160," Brand Type 22"," Brand Type 22"," Classification Type 15"," Classification Type 15",0,-143749.84000000049,10104126.789999999,2780886.21,299282.94999999995,3080169.16,-3214269.9600000009,-121366.53,-168068.25,-231711.9700000002,-688076.65999999992,-2150139.9599999995,0,-58600.899999999994,-19626.920000000006,-210472.88999999996,-354222.73000000045,-34391.070000000007,-43568.550000000017,-5744276.04,3139144.14,-13980473.700000005,7395321.3599999994,-92748,64152.360000000015,0,0,0,7211513.9199999999,0.64495286902090609,3969944.8599999994,0.35504713097909391,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.2752228141824416,2.9619872772796034E-2,0.30484268695523764,6.8098577373453567E-2,593.16953448275854,2.293240918446553E-2,199.75169827586225,9218879.8800000064,2.2830635905844974E-2,19817497.740000006,1.0620558294560951E-2,2.0830388847485948E-2,37.559094827586222,4.3119559864509601E-3,233985.42,2.3157411309562559E-2,201.71156896551724,1853.5689310344824,144.8864224137931,0.35504713097909391,5.7996995898742078E-3,0,9218879.8800000064,-354222.73000000045,-2.7665005827150459E-2,{"$f":"I1190=Comparatives!$D$3","v":false},141,{"$f":"ROW()","v":1190},{"$f":"NOT(ISNA(MATCH(BU1190,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1190='List Box etc'!$G$18","v":false},{"$f":"K1190=Assumptions!$F$16","v":false},false]
[null,"US",1190,"Store 1190","Store 1190 US",29722483.880000003,1200," Brand Type 22"," Brand Type 22"," Classification Type 16"," Classification Type 16",3595098.923076923,580942.7699999999,4131064.56,1459815.96,130345.32999999999,1590161.2900000003,-1009218.5199999999,-79393.33,-37448.76,-40292.860000000066,-280160.06,-374736.24,0,-34569.719999999994,-19882.650000000001,-55228.6,525714.16999999993,-12817.27,-22075.110000000008,-1858059.4600000004,1372853.5599999998,-5053086.7599999988,3378891.3500000006,-9420,9420,0,0,0,3723651.5599999996,0.81158358988062551,864479.11,0.18841641011937438,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.35337524717841734,3.1552479538107241E-2,0.3849277267165247,6.7817884695561381E-2,233.46671666666666,9.7536263146659873E-3,33.577383333333387,2159401.3099999987,2.5575885197550441E-2,6920566.2199999988,7.9803585782320576E-3,1.3369096318359159E-2,18.395925000000005,5.3436855511161526E-3,146662.96999999997,3.550246380075938E-2,122.21914166666664,312.28019999999998,31.2073,0.18841641011937438,8.3682352328088502E-3,0.87025968024981026,5754500.2330769217,525714.16999999993,6.5777076560757916E-2,{"$f":"I1191=Comparatives!$D$3","v":false},141,{"$f":"ROW()","v":1191},{"$f":"NOT(ISNA(MATCH(BU1191,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1191='List Box etc'!$G$18","v":false},{"$f":"K1191=Assumptions!$F$16","v":false},false]
[null,"US",1191,"Store 1191","Store 1191 US",26590863.590000004,1673.97," Brand Type 22"," Brand Type 22"," Classification Type 22"," Classification Type 22",1581645.3846153845,1120673.2900000003,6271342.330000001,2009781.9400000004,248755.59,2258537.5300000003,-1137864.24,-70508.800000000003,0,47841.750000000051,-462739.80000000005,-431398.32,0,-58848.909999999996,-2039.160000000003,-72578.2,1048095.0900000002,-4624.4499999999989,-14734.28,-1585359.36,1064132.76,-5660957.3699999992,3216322.14,-9420,9420,0,0,0,6301834.5200000005,0.89407352469788037,746617.7,0.10592647530211957,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.32047077551258474,3.966544591419234E-2,0.36013622142677704,7.378640419394869E-2,276.4325525547053,-7.6286299619048288E-3,-28.579813258302149,2965861.8299999987,2.4471200669520073E-2,7255736.7299999995,1.0002871203955604E-2,1.1572992858771272E-2,8.8019976463138523,2.3494619213363845E-3,136021.32,2.1689347007788042E-2,81.256725030914538,257.7097080592842,0,0.10592647530211957,9.3837821160689186E-3,0.25220204884197167,4547507.2146153832,1048095.0900000002,0.16594332437223513,{"$f":"I1192=Comparatives!$D$3","v":false},141,{"$f":"ROW()","v":1192},{"$f":"NOT(ISNA(MATCH(BU1192,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1192='List Box etc'!$G$18","v":false},{"$f":"K1192=Assumptions!$F$16","v":false},false]
[null,"US",1192,"Store 1192","Store 1192 US",14625824.51,1202," Brand Type 22"," Brand Type 22"," Classification Type 16"," Classification Type 16",0,504435.98999999982,4004479.5300000003,1600096.53,56783.249999999985,1656879.7799999998,-1152443.7899999998,-70694.91,-1627.02,-54147.51000000006,-332731.95999999996,-476712.94,0,-31155.060000000005,-10888.469999999998,-41825.07,462610.91999999981,-31080.440000000002,-16543.990000000002,-837843.84000000032,540710.81999999995,-3328467.5499999993,1838392.9599999997,-367121.03999999986,367121.03999999986,0,0,0,3801565.81,0.86568616094087569,589824.49000000011,0.13431383905912442,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.39957665359822675,1.4179932641583508E-2,0.41375658623981021,8.30899390313527E-2,276.81527454242928,1.3521734745888452E-2,45.047845257903546,1787207.61,2.3402468614152776E-2,4533432.43,9.2259167078839639E-3,1.0444570807932185E-2,13.763718801996674,4.1313708500839812E-3,143818.88,3.5914499979976172E-2,119.64965058236274,396.59978369384362,1.353594009983361,0.13431383905912442,7.780052255629835E-3,0,1787207.61,462610.91999999981,0.18636886981473846,{"$f":"I1193=Comparatives!$D$3","v":false},141,{"$f":"ROW()","v":1193},{"$f":"NOT(ISNA(MATCH(BU1193,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1193='List Box etc'!$G$18","v":false},{"$f":"K1193=Assumptions!$F$16","v":false},false]
[null,"US",1193,"Store 1193","Store 1193 US",4736680,340.69," Brand Type 22"," Brand Type 22"," Classification Type 24"," Classification Type 24",90210271.692307696,1054674.9100000001,6231960.5999999996,2323495.9299999997,123679.50999999998,2447175.44,-1392500.53,-74570.289999999994,-166927.50000000003,-41890.310000000005,-362248.55,-580616.18999999994,0,-62708.170000000013,-7882.9099999999989,-33064.880000000005,1021610.0300000001,-19561.849999999999,-19001.120000000003,-1452157.2000000002,1244215.6099999999,-2053688.8799999994,1208180.01,-685965,684814.5,0,0,0,5833817.4500000002,0.83797399293769503,1127994.6100000001,0.16202600706230499,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.37283546529482225,1.9846003198415597E-2,0.39268146849323793,5.812754175628132E-2,1063.2790806891896,6.7218509051549533E-3,122.95726320115062,1054600.9599999997,3.1352977338461756E-2,4191811.0799999996,7.8879699893345395E-3,5.3056946476843911E-3,55.772461768763399,3.0489794816738738E-3,164723.22000000003,2.6432006004659277E-2,483.49884058821812,1704.236079720567,489.96888667116741,0.16202600706230499,1.0062350201636386E-2,14.475423944802813,91264872.652307689,1021610.0300000001,8.0596093570662643E-3,{"$f":"I1194=Comparatives!$D$3","v":false},141,{"$f":"ROW()","v":1194},{"$f":"NOT(ISNA(MATCH(BU1194,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1194='List Box etc'!$G$18","v":false},{"$f":"K1194=Assumptions!$F$16","v":false},false]
[null,"US",1194,"Store 1194","Store 1194 US",5568977.3800000008,351," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",1295581.5384615385,710489.86999999965,5146865.24,2031338.7099999995,19167.149999999987,2050505.86,-1340015.99,-111347.54999999999,-61657.970000000008,7075.3099999999904,-478933.69000000006,-471316.24,0,-20263.309999999998,-15895.839999999993,-21406.19,689083.6799999997,-14520.699999999999,-26861.900000000005,-1146984,321493.14,-3777014.4800000004,3510175.6299999994,-8520,8520,0,0,0,4334498.54,0.75223057831016948,1427695.48,0.24776942168983057,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.39467493615589583,3.7240434917623732E-3,0.3983989796476583,9.3053473846150286E-2,1364.4834472934474,-1.3746833596909932E-3,-20.157578347578319,1092329.7100000014,1.9596821183230449E-2,4932518.4800000004,4.3398093867861188E-3,4.159073339172952E-3,76.529629629629639,5.2190797208438288E-3,162027.4,3.1480793151677698E-2,461.61652421652423,1342.7813105413104,175.66373219373222,0.24776942168983057,3.9370197304796732E-3,0.25172245202626259,2387911.2484615399,689083.6799999997,0.20777164558341443,{"$f":"I1195=Comparatives!$D$3","v":true},142,{"$f":"ROW()","v":1195},{"$f":"NOT(ISNA(MATCH(BU1195,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1195='List Box etc'!$G$18","v":false},{"$f":"K1195=Assumptions!$F$16","v":false},true]
[null,"US",1195,"Store 1195","Store 1195 US",10233800.84,350," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",35819015.461538464,1071067.58,4957633.3500000015,2121848.9699999997,69034.28,2190883.2500000005,-1119815.67,-132000,0,-4487.9299999999766,-369557.92000000004,-371382.64000000013,0,-56393.49,-10487.909999999994,-43425.45,1027642.13,-13713.299999999997,-21178.959999999999,-4254708.66,3583537.21,-22967490.009999998,21531075.879999999,-164945.15999999995,164945.15999999995,0,0,0,4991859.66,0.89780663880416645,568201.32000000007,0.10219336119583351,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.42799634829792305,1.3924845813779266E-2,0.4419211941117025,7.4543213245085976E-2,1055.8797714285715,9.0525653737583785E-4,12.822657142857077,2107585.5799999982,2.0604359041021734E-2,27387143.829999998,1.5856144134472163E-3,8.7593105286819933E-3,60.511314285714285,4.2719899808645575E-3,212594.69999999998,4.288229584384249E-2,607.41342857142854,1061.0932571428575,0,0.10219336119583351,1.1375082830601013E-2,7.2250230972684681,37926601.041538462,1027642.13,1.9508796287588087E-2,{"$f":"I1196=Comparatives!$D$3","v":true},143,{"$f":"ROW()","v":1196},{"$f":"NOT(ISNA(MATCH(BU1196,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1196='List Box etc'!$G$18","v":false},{"$f":"K1196=Assumptions!$F$16","v":false},true]
[null,"US",1196,"Store 1196","Store 1196 US",6205979.1999999993,378," Brand Type 15"," Brand Type 15"," Classification Type 25"," Classification Type 25",1201071.5384615385,507029.65000000014,3208090.7300000004,1042631.7899999998,121084,1163715.7899999998,-656686.13999999966,-4323.4800000000005,0,-62702.369999999893,-289069.63,-199323.69999999998,0,-38132.590000000004,-1401.5699999999811,-13485.920000000002,493543.73000000016,-47090.260000000009,-9277.880000000001,-363169.15000000008,358397.35,-7390888.0799999991,7055726.6899999995,-513617.6399999999,512408.6399999999,0,0,0,2927954.3699999996,0.82965056438114182,601187.29,0.17034943561885812,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.32500071779453682,3.7743321554998537E-2,0.36274403934953536,9.0106438479687245E-2,764.73447089947092,1.9545073776638444E-2,165.87928571428543,341142.18999999948,3.9531668598363698E-2,8267674.8699999992,1.6311623536303869E-3,4.2037215075896557E-3,24.544656084656086,2.8920254384451278E-3,90947.9,2.8349541099169592E-2,240.60291005291003,527.31137566137556,0,0.17034943561885812,1.1886381405428642E-2,0.3743882700167705,1542213.728461538,493543.73000000016,0.2304164974296313,{"$f":"I1197=Comparatives!$D$3","v":true},144,{"$f":"ROW()","v":1197},{"$f":"NOT(ISNA(MATCH(BU1197,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1197='List Box etc'!$G$18","v":false},{"$f":"K1197=Assumptions!$F$16","v":false},true]
[null,"US",1197,"Store 1197","Store 1197 US",3079224.8,66," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",3195611.769230769,-72908.190000000162,3744179.2799999993,1213755.3899999999,65396.990000000005,1279152.3800000001,-1352103.5700000003,-179296.62999999995,-40092.479999999996,-59434.780000000159,-337927.50999999995,-551541.30999999994,0,-6550.4100000000008,-17407.14,-95729.089999999982,-168680.28000000014,-25124.62,-29900.859999999997,-1544258.2799999996,1458136.64,-13411373.879999995,12435498.24,-866136,866136,0,0,0,2947657.8000000003,0.724416750642492,1121350.5399999998,0.27558324935750805,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.32417128006755064,1.7466308397497465E-2,0.34163758846504816,9.0254094349883809E-2,5120.1137878787868,1.5873914029031263E-2,900.52696969697206,1061997.2799999956,9.0140616932653891E-2,15821768.159999995,6.0504672443639201E-3,2.5567442913684412E-2,453.04333333333329,7.9859584074189957E-3,228378.79999999993,6.0995690355938291E-2,3460.2848484848473,8356.686515151514,607.4618181818181,0.27558324935750805,1.7494915467829847E-3,0.85348791557619264,4257609.0492307646,-168680.28000000014,-2.8525353125586485E-2,{"$f":"I1198=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1198},{"$f":"NOT(ISNA(MATCH(BU1198,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1198='List Box etc'!$G$18","v":false},{"$f":"K1198=Assumptions!$F$16","v":false},false]
[null,"US",1198,"Store 1198","Store 1198 US",1508406.6600000001,81," Brand Type 27"," Brand Type 27"," Classification Type 14"," Classification Type 14",0,1444469.6600000004,22398825.23,7098907.9900000021,486488.32999999996,7585396.3200000012,-6214597.46,-188050.67,-364992.33000000007,-965963.0900000009,-1051910.68,-2434095.6399999997,0,-171992.55999999997,-37660.82,-242377.60000000006,1128421.2600000002,-191735.14,-35318.18,-5034808.5699999994,3238616.35,-22666116.650000002,14818805.719999999,-197340,168744.36,0,0,0,22129042.249999996,0.8733841959969979,3208080.12,0.12661580400300212,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.31693215680311826,2.1719368092055959E-2,0.33865152489517419,4.6962761180488928E-2,12986.551604938271,4.312561395881747E-2,11925.470246913592,9672098.7900000028,2.5059462817997126E-2,27898265.220000003,8.6879093767537156E-3,1.0820996079534125E-2,436.02691358024691,1.5767871590290541E-3,589439.18999999994,2.6315629679119556E-2,7277.0270370370363,30050.563456790118,4506.078148148149,0.12661580400300212,7.6786419927791887E-3,0,9672098.7900000028,1128421.2600000002,8.4000724645203917E-2,{"$f":"I1199=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1199},{"$f":"NOT(ISNA(MATCH(BU1199,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1199='List Box etc'!$G$18","v":false},{"$f":"K1199=Assumptions!$F$16","v":false},false]
[null,"US",1199,"Store 1199","Store 1199 US",5105640.41,402.39," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1516654.4615384615,363194.00000000006,7093838.1999999993,1747854.82,126049.14999999998,1873903.9699999995,-1510709.9699999997,-159219.99,-68491.319999999992,32371.730000000214,-430788.83,-620697.20000000007,0,-59176.960000000006,-11983.440000000002,-13310.190000000002,349883.81000000006,-38210.710000000006,-24342.689999999995,-1233894.1199999999,1223253.1099999999,-15361648.239999996,14743129.969999999,-296156.64,296156.64,0,0,0,5237204.99,0.66489258423734265,2639563.5499999998,0.3351074157626574,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$f":"AS1199+BY1200","v":{"$error":"#REF!"}},0.24639056752097901,1.7768822243507048E-2,0.264159389764486,6.072718574269146E-2,1070.5753870623028,-4.5633589443864423E-3,-80.448644350009232,629159.27999999747,2.1155517248350936E-2,16891698.999999996,7.87972246012672E-4,1.8763030146359983E-3,60.495265786923127,3.431525968551129E-3,268591.10000000003,3.7862591791281631E-2,667.4895002360895,1542.5264047317282,170.21128755684782,0.3351074157626574,8.3420227994486836E-3,0.21379885173282662,2145813.741538459,349883.81000000006,0.11739897938177361,{"$f":"I1200=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1200},{"$f":"NOT(ISNA(MATCH(BU1200,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1200='List Box etc'!$G$18","v":false},{"$f":"K1200=Assumptions!$F$16","v":false},false]
[null,"US",1200,"Store 1200","Store 1200 US",10290585.530000001,747.2," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",6620982.846153846,307710.13,2245648.71,801323.25000000012,38322.009999999995,839645.25999999978,-534690.65,-50557.780000000006,78.329999999999956,-57938.139999999978,-237476.54,-96331.11,0,-15825.999999999998,-6085.24,-57970.800000000017,246983.80999999997,-20023.340000000004,-3983.6000000000004,-1567947.1600000001,1376416.8,-4057037.4000000008,2818984.8000000003,0,0,0,0,0,2045286.4300000004,0.82957296226570709,420182.57999999996,0.17042703773429296,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.35683374983436306,1.7065006574425435E-2,0.37389875640878834,0.10574963882040125,317.82192184154172,2.5800179583742634E-2,77.54033725910061,1429582.9600000004,4.055084708060594E-2,5624984.5600000005,1.030594828868295E-2,2.5814723265421162E-2,5.3313704496788006,1.7739194836043615E-3,92492.360000000015,4.1187368081270388E-2,123.78527837259102,128.92279175588865,-0.10483137044967873,0.17042703773429296,7.0474068047802537E-3,2.9483608975305162,8050565.8061538469,246983.80999999997,2.2088924863401291E-2,{"$f":"I1201=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1201},{"$f":"NOT(ISNA(MATCH(BU1201,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1201='List Box etc'!$G$18","v":false},{"$f":"K1201=Assumptions!$F$16","v":false},false]
[null,"US",1201,"Store 1201","Store 1201 US",19350070.550000001,564.32000000000005," Brand Type 29"," Brand Type 29"," Classification Type 37"," Classification Type 37",1640407.3846153845,2496898.0100000002,12915475.68,4034131.59,209899,4244030.59,-1748399.17,-66624.580000000016,-47284.81,-26999.269999999931,-710115.7,-570510.84,-4780.8,-83244.899999999994,-18436.269999999986,-127930.43999999997,2368967.5700000003,-40672.97,-25523.55,-1373181.36,936503.70000000007,-11158059.560000002,7045852.8800000008,-9420,9420,0,0,0,9594603.3499999996,0.66070336967656229,4927198.3999999994,0.3392966303234376,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.3123486652719244,1.6251743660129752E-2,0.32860040893205411,5.4981768971903634E-2,1258.356428976467,2.0904588161479109E-3,47.843900623759446,4548884.3400000017,2.8123476096118972E-2,12540660.920000002,1.0201251817276625E-2,9.9052054426538912E-3,45.228859512333422,1.9761989904501912E-3,208978.72,1.6180489606248866E-2,370.31953501559394,1010.9704423022397,92.262563793592278,0.3392966303234376,6.4453607488036396E-3,0.12701099249140349,6189291.7246153858,2368967.5700000003,0.27558188017159474,{"$f":"I1202=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1202},{"$f":"NOT(ISNA(MATCH(BU1202,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1202='List Box etc'!$G$18","v":false},{"$f":"K1202=Assumptions!$F$16","v":false},false]
[null,"Venezula",1202,"Store 1202","Store 1202 Venezula",14657273.210000001,1481," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",1498763.5384615385,473582.06999999977,5028161.59,1442761.44,201792.88,1644554.3199999998,-1170972.2500000002,-137911.1,-21756,-14874.890000000163,-226396.1,-541489.80000000016,0,-42085.18,-19404.260000000002,-58166.070000000014,415415.99999999977,-17353.03,-17882.900000000001,-1485036,944593.08,-4376598.7799999993,2574001.4900000002,0,0,0,0,0,4440886.12,0.80578823289952128,1070346.1599999999,0.19421176710047863,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.28693617223228501,4.013253679064837E-2,0.32706870902293333,4.5025621382227696E-2,152.86704929101958,2.9583158245318373E-3,10.043814989871818,2343040.209999999,2.4825041308189941E-2,5861634.7799999993,9.9231822150475258E-3,1.1568059012996044E-2,12.074881836596894,3.5565483884936167E-3,216753.57,4.3107916505921204E-2,146.35622552329508,365.62444294395692,14.690074274139095,0.19421176710047863,8.3698940948315863E-3,0.29807386092011784,3841803.7484615375,415415.99999999977,7.785392997228846E-2,{"$f":"I1203=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1203},{"$f":"NOT(ISNA(MATCH(BU1203,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1203='List Box etc'!$G$18","v":false},{"$f":"K1203=Assumptions!$F$16","v":false},false]
[null,"Venezula",1203,"Store 1203","Store 1203 Venezula",21567192.219999999,1198.5," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",808946.69230769225,780125.50999999966,4751073.99,1314484.99,237082.91999999998,1551567.91,-771442.40000000026,-96606.73,-4131,41642.089999999662,-316506.93,-259968.77999999991,-6555.1500000000015,-27678.329999999998,-21826.789999999997,-62827.779999999984,717297.72999999963,-13206.71,-15431.639999999998,-892410,558451.34,-6235515.7400000002,5058147.75,-579300,579300,0,0,0,4564665.78,0.8626977599001282,726487.15,0.13730224009987177,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.27667112589000115,4.9900910930667272E-2,0.32657203682066838,6.6617975360135362E-2,264.08588235294116,-8.764774046383492E-3,-34.745173133082737,1511326.6500000004,4.1571277790939484E-2,7707225.7400000002,8.1518022333156651E-3,1.3223911084575633E-2,12.875794743429285,3.2480319255141716E-3,159318.56,3.3533167518614036E-2,132.93163120567377,216.9117897371714,8.9162703379224038,0.13730224009987177,5.8256996330212901E-3,0.17026606910571229,2320273.3423076924,717297.72999999963,0.22258341557566044,{"$f":"I1204=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1204},{"$f":"NOT(ISNA(MATCH(BU1204,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1204='List Box etc'!$G$18","v":false},{"$f":"K1204=Assumptions!$F$16","v":false},false]
[null,"Venezula",1204,"Store 1204","Store 1204 Venezula",30970854.34,1500," Brand Type 2"," Brand Type 2"," Classification Type 2"," Classification Type 2",1374352.2307692308,-115328.02999999978,3628145.69,1104873.2200000002,44620.19,1149493.4100000001,-1264821.44,-135421.70000000001,-2295.8299999999945,3645.8999999999855,-361732.26,-557700.79999999993,0,-14524.37,-25550.77,-71342.310000000012,-186670.33999999979,-33603.22,-40711.19,-1461578.2799999996,832829.68,-5808621.5,2991064.7000000007,-727671.4800000001,727671.4800000001,0,0,0,3527906.8899999997,0.87219891476109779,516935.21,0.12780108523890218,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.30452834985245597,1.2298345714998011E-2,0.31682669556745396,9.9701690865671933E-2,241.15484000000001,-1.0048934942301023E-3,-2.4305999999999903,3446305.399999999,2.0701099211927077E-2,7997871.2599999998,8.9201623382970056E-3,1.9663573653239931E-2,27.140793333333335,1.1220935838439278E-2,209100.06,5.7632762812234256E-2,139.40003999999999,371.80053333333331,1.5305533333333297,0.12780108523890218,4.0032488331525635E-3,0.37880293356390293,4820657.6307692295,-186670.33999999979,-2.7880562175197098E-2,{"$f":"I1205=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1205},{"$f":"NOT(ISNA(MATCH(BU1205,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1205='List Box etc'!$G$18","v":false},{"$f":"K1205=Assumptions!$F$16","v":false},false]
[null,"Venezula",1205,"Store 1205","Store 1205 Venezula",127239177.40000001,5539.93," Brand Type 2"," Brand Type 2"," Classification Type 8"," Classification Type 8",2253852.153846154,662404.31000000017,4018607.0500000003,1579471.65,56914.139999999992,1636385.79,-973981.47999999963,-126960.77,-54323.870000000017,-12174.039999999939,-249398.78000000003,-354315.11999999988,0,-35135.459999999992,-20131.639999999996,-83376.23000000001,579028.08000000019,-24832.589999999997,44321.64,-1493343.8400000005,1141112.3599999999,-6423418.0799999991,4330444.5799999991,-27780,23842.439999999995,0,0,0,3921748.93,0.86940652690365727,589085.54,0.13059347309634262,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.3930395856942519,1.4162653698624251E-2,0.4072022393928762,6.2061001958377597E-2,45.018399149447738,3.0294178675668074E-3,2.1975079107497635,2449142.5400000005,3.4043028789986225E-2,7944541.9199999999,1.0494781302632991E-2,2.0747544848904797E-2,-8.0003971169310795,-1.1029105221920117E-2,207060.45999999996,5.1525430932591418E-2,37.376006556039506,63.956605949894652,9.8058766085492088,0.13059347309634262,8.743193739233596E-3,0.5608540784912408,4702994.693846155,579028.08000000019,8.8645691679285113E-2,{"$f":"I1206=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1206},{"$f":"NOT(ISNA(MATCH(BU1206,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1206='List Box etc'!$G$18","v":false},{"$f":"K1206=Assumptions!$F$16","v":false},false]
[null,"Venezula",1206,"Store 1206","Store 1206 Venezula",20262769.170000002,6000," Brand Type 2"," Brand Type 2"," Classification Type 8"," Classification Type 8",1347584.4615384615,1521805.47,12762176.689999999,3724125.65,271609.91000000003,3995735.56,-2473930.0900000003,-98997.5,-150808.32000000001,-256821.48999999958,-535465.96,-1111174.79,0,-87460.35,-19516.66,-177286.97999999998,1344518.49,-28227.33,-35707.879999999997,-2378460.8899999997,2300300.54,-17316177.330000006,13293859.690000001,-743802.7200000002,743802.7200000002,0,0,0,10715121.030000001,0.74976278567599575,3576227.16,0.2502372143240042,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.29180959803809142,2.1282412600730105E-2,0.31309201063882153,4.195725956525681E-2,89.244326666666666,2.0123643187077642E-2,42.803581666666595,4100477.9900000063,4.3235686286417482E-2,20438440.940000005,8.6741929347963244E-3,1.3891594224589911E-2,5.9513133333333332,2.7979459043204957E-3,234201.84000000003,1.8351245691772353E-2,39.033640000000005,185.19579833333333,25.134720000000002,0.2502372143240042,6.8530903563285492E-3,0.10559205488781409,5448062.4515384678,1344518.49,0.17768763141227084,{"$f":"I1207=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1207},{"$f":"NOT(ISNA(MATCH(BU1207,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1207='List Box etc'!$G$18","v":false},{"$f":"K1207=Assumptions!$F$16","v":false},false]
[null,"Venezula",1207,"Store 1207","Store 1207 Venezula",13604783.280000001,954," Brand Type 13"," Brand Type 13"," Classification Type 17"," Classification Type 17",1418760,1124744.2099999997,12150216.02,2869474.72,569482.69999999995,3438957.42,-2314213.21,-65361.04,-65094.359999999971,-73566.870000000243,-776967.95,-997535.04000000015,0,-79048.929999999993,-42080.799999999996,-93457.079999999987,1031287.1299999997,-16456.849999999999,-19343.36,-3103080.72,2789665.2599999993,-6793711.0099999988,4172240.3200000003,-116532,87936.360000000015,0,0,0,10290096.190000001,0.77191492650437898,3040512.9699999997,0.2280850734956211,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.23616655994236391,4.6870170790593066E-2,0.28303673073295699,6.3946842485850711E-2,814.43181341719071,6.0547787692749391E-3,77.114119496855594,2963481.7899999996,3.1536242373873334E-2,10013323.729999999,9.3332725995866703E-3,7.6918039848973803E-3,20.276058700209646,1.5920177853759674E-3,202947.62,1.6703210845464458E-2,212.73335429769392,1045.6342138364782,68.233081761006261,0.2280850734956211,6.505969101280225E-3,0.11676829429737168,4382241.7899999991,1031287.1299999997,0.16943992805107175,{"$f":"I1208=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1208},{"$f":"NOT(ISNA(MATCH(BU1208,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1208='List Box etc'!$G$18","v":false},{"$f":"K1208=Assumptions!$F$16","v":false},false]
[null,"Venezula",1208,"Store 1208","Store 1208 Venezula",22917771.079999998,1880," Brand Type 13"," Brand Type 13"," Classification Type 19"," Classification Type 19",2520969.5384615385,385958.85999999975,9753759.1300000008,2559380.2899999996,355130.92,2914511.21,-2528552.35,-133791.77000000002,-167098.50000000003,-38245.350000000013,-552825.03,-1179407.17,0,-55262.46,10969.749999999996,-92915.920000000013,293042.93999999977,-10493.78,-21822.35,-7728183.5799999991,6589307.3600000013,-19529354.199999999,15842780.400000002,-476972.16,448376.51999999996,0,0,0,8566575.6599999983,0.78473500794069873,2349944.66,0.21526499205930122,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.26239937401447799,3.6409646298083222E-2,0.29880902031256124,5.6678150714185208E-2,294.05586702127658,3.9210882173999319E-3,20.34327127659575,4854045.6599999964,1.9141954260067689E-2,27734509.939999998,3.350191519554934E-3,9.5261651186582062E-3,11.607632978723403,2.2373271380959352E-3,188578.26,1.9333905777925438E-2,100.30758510638299,627.34423936170208,88.88218085106385,0.21526499205930122,5.6657601713812258E-3,0.25846132807480332,7375015.1984615345,293042.93999999977,2.860887891377005E-2,{"$f":"I1209=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1209},{"$f":"NOT(ISNA(MATCH(BU1209,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1209='List Box etc'!$G$18","v":false},{"$f":"K1209=Assumptions!$F$16","v":false},false]
[null,"Venezula",1209,"Store 1209","Store 1209 Venezula",24217466.480000004,1400," Brand Type 13"," Brand Type 13"," Classification Type 21"," Classification Type 21",3721086.153846154,477106.93999999936,20606327.84,4819752.82,771333.62000000011,5591086.4400000004,-5113979.5000000009,-246064.95999999996,-246454.6,4337.9399999996931,-738088.27,-2368761.1599999992,0,-97183.75,-23105.52,-235722.72999999995,241384.20999999938,-16642.330000000002,-33511.69999999999,-2871076.54,1878343.94,-20917354.119999997,12923521.51,-115915.07999999997,87319.439999999988,0,0,0,13690308.549999999,0.61414349317584693,8601401.290000001,0.38585650682415312,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.23389673586790805,3.7431881409880553E-2,0.27132861727778862,3.5818525053612854E-2,527.2059071428572,-2.105149463641501E-4,-3.0985285714283521,9015160.8499999996,2.6147368185893208E-2,23904345.739999995,9.8610826903142001E-3,1.1439337073072596E-2,23.936928571428563,1.6262819974623868E-3,382996.56,1.8586356723712109E-2,273.56897142857144,1691.9722571428565,176.03900000000002,0.38585650682415312,4.7162090574600895E-3,0.18057978028588689,12736247.003846154,241384.20999999938,1.3645827624693177E-2,{"$f":"I1210=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1210},{"$f":"NOT(ISNA(MATCH(BU1210,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1210='List Box etc'!$G$18","v":false},{"$f":"K1210=Assumptions!$F$16","v":false},false]
[null,"Venezula",1210,"Store 1210","Store 1210 Venezula",60751653.759999998,1724.2," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",1283411.8461538462,379484.58999999991,3248071.94,973669.75,152021.67000000001,1125691.42,-740945.41,-78126.950000000012,-3088.0800000000004,-53503.160000000062,-271363.81,-186139.19999999998,0,-23754.160000000003,-56269.959999999992,-11891.68,367592.90999999992,-46545.780000000006,-14234.939999999999,-147780,139216.24,-1732465.5199999996,1079534.93,-27600,27600,0,0,0,3065675.7700000009,0.8581840670420473,506606.54999999993,0.14181593295795272,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.29976852975737972,4.6803664699618698E-2,0.34657219445699838,8.3546120594853571E-2,157.38534392761861,1.6472282938413015E-2,31.030715694235042,661494.34999999963,1.797699405898177E-2,1907845.5199999996,6.2330413418377828E-3,3.6611504362184786E-3,8.2559679851525338,4.3825815015661254E-3,204696.85,6.302103333339347E-2,118.719899083633,107.95684955341606,1.7910219232107645,0.14181593295795272,7.3133109237722132E-3,0.39513036344689034,1944906.1961538459,367592.90999999992,0.13608208751835568,{"$f":"I1211=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1211},{"$f":"NOT(ISNA(MATCH(BU1211,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1211='List Box etc'!$G$18","v":false},{"$f":"K1211=Assumptions!$F$16","v":false},false]
[null,"Venezula",1211,"Store 1211","Store 1211 Venezula",65422394.670000009,1502," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",0,543864.18999999994,9169318.8899999987,2588103.91,228637.23000000004,2816741.1399999997,-2272876.9499999997,-188836.81000000003,-23362.050000000003,-536525.12,-458375.24999999994,-853452,0,-58667.56,-47805.17,-88780.510000000009,455083.68,-29562.12,-25944.670000000002,-2525219.27,2385624.89,-33460528.029999994,29350488.629999995,-22800,22800,0,0,0,7956468.7200000007,0.7717171060405712,2353615.9699999997,0.22828289395942872,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.28225694198754175,2.4935028734724272E-2,0.30719197072226595,4.9990108916366849E-2,305.1765978695073,5.8513083298382271E-2,357.20713715046605,4249633.7800000012,2.0891331958491723E-2,36008547.299999997,2.4655398969677406E-3,9.6823451190931401E-3,17.273415446071905,2.8295089647601955E-3,324871.66000000003,3.5430293558042031E-2,216.29271637816248,568.21038615179759,15.553961384820242,0.22828289395942872,6.3982462278613155E-3,0,4249633.7800000012,455083.68,7.7103173252731416E-2,{"$f":"I1212=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1212},{"$f":"NOT(ISNA(MATCH(BU1212,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1212='List Box etc'!$G$18","v":false},{"$f":"K1212=Assumptions!$F$16","v":false},false]
[null,"Venezula",1212,"Store 1212","Store 1212 Venezula",9295231.2899999991,968," Brand Type 5"," Brand Type 5"," Classification Type 15"," Classification Type 15",1412287.1538461538,51582.160000000309,4951254.5199999996,1607291.83,22550.579999999991,1629842.4100000001,-1578260.2499999995,-162220.49000000002,-5658.9599999999991,-98447.419999999765,-387082.39000000007,-754992.74,-8813.7599999999984,-33226.29,-26399.309999999998,-13899.8,37682.360000000313,-31503.929999999997,-27706.020000000004,-2635597.1799999992,2600909.6800000002,-21841423.680000003,21343933.890000001,-173593.32,173593.32,0,0,0,4491836.2499999991,0.80975206660109589,1055338.54,0.19024793339890417,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.32462314823597477,4.5545184374807682E-3,0.3291776666734556,7.8178649155769941E-2,399.8785020661158,1.9883328478132806E-2,101.70188016528901,532177.29000000283,2.6118739489992E-2,24650614.180000003,5.6387236027885437E-4,2.8073289191362354E-3,28.621921487603309,5.5957575778188854E-3,253350.02000000002,5.116885407054373E-2,261.7252272727273,779.95117768595037,14.951157024793385,0.19024793339890417,6.7106810740159657E-3,0.28523824581050905,1944464.4438461566,37682.360000000313,1.3953096075305153E-2,{"$f":"I1213=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1213},{"$f":"NOT(ISNA(MATCH(BU1213,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1213='List Box etc'!$G$18","v":false},{"$f":"K1213=Assumptions!$F$16","v":false},false]
[null,"Venezula",1213,"Store 1213","Store 1213 Venezula",21303750.799999997,799.5," Brand Type 5"," Brand Type 5"," Classification Type 16"," Classification Type 16",1419869.1538461538,603336.67999999993,3384583.73,1214873.8799999999,43975.350000000006,1258849.2300000002,-655512.54999999993,-226103.79000000004,9833.2900000000009,17741.270000000004,-233691.69999999998,-95703.72,0,-24143.16,-24209.990000000005,-65179.38,538157.29999999993,-8692.52,-27629.89,-1493494.4400000004,1484861.7999999998,-16046205.359999998,15822756.959999999,-209303.51999999993,209303.51999999993,0,0,0,3162353.2699999996,0.8373220404888575,614393.44999999995,0.16267795951114244,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.35894336701784002,1.2992838560977188E-2,0.37193620557881729,6.9045920751973827E-2,292.29731081926201,-5.2417878874575826E-3,-22.19045653533459,232081.03999999908,0.28084750051102947,17749003.319999997,3.672283948843163E-3,1.925772419877466E-2,34.558961851156973,8.163452939602708E-3,283149.46000000008,8.365857741684532E-2,354.15817385866177,119.70446529080675,-12.299299562226393,0.16267795951114244,7.1332730775728213E-3,0.41951071892854419,1651950.1938461529,538157.29999999993,{"$f":"BQ1214*(1-0.28)/BP1214","v":0.2345550473878788},{"$f":"I1214=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1214},{"$f":"NOT(ISNA(MATCH(BU1214,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1214='List Box etc'!$G$18","v":false},{"$f":"K1214=Assumptions!$F$16","v":false},false]
[null,"Venezula",1214,"Store 1214","Store 1214 Venezula",6899771.4000000013,737.19299999999998," Brand Type 5"," Brand Type 5"," Classification Type 16"," Classification Type 16",3515850.923076923,539134.87000000023,5893890.6100000013,1519083.25,222184.83000000002,1741268.08,-1239019.77,-139313.75,-7461.9199999999983,-39170.069999999942,-348414.16,-404109.18,0,-38924.370000000003,-15079.720000000001,56504.679999999993,558752.99000000022,-9274.1200000000008,-26363.909999999996,-2504011.1999999997,1328115.04,8040102.8800000018,-4361932.58,0,0,0,0,0,4951049.22,0.76639466159708014,1509133.0699999998,0.23360533840291992,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.25773862301119288,3.7697481121048489E-2,0.29543610413224136,5.9114459879668499E-2,472.62271888094432,6.6458766529431624E-3,53.134077507518306,-2502274.1400000025,2.2581330756988895E-2,-5536091.6800000016,1.0206601202818227E-2,-9.5869916391271431E-3,35.762561500177021,4.4730911624435441E-3,202591.96,3.4373213451954439E-2,274.8153604280019,548.17283940569155,10.122071153687024,0.23360533840291992,6.6041894184391712E-3,0.59652463130409583,1013576.7830769205,558752.99000000022,0.39691334639565179,{"$f":"I1215=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1215},{"$f":"NOT(ISNA(MATCH(BU1215,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1215='List Box etc'!$G$18","v":false},{"$f":"K1215=Assumptions!$F$16","v":false},false]
[null,"Venezula",1215,"Store 1215","Store 1215 Venezula",62720878.190000013,8734," Brand Type 5"," Brand Type 5"," Classification Type 19"," Classification Type 19",3053137.3076923075,421554.13000000006,3438477.5200000005,1357619.64,9594.0099999999984,1367213.65,-945659.51999999979,-129281.56999999999,-49036.94,116961.60000000006,-407535.72000000003,-334966.86,0,-33730.169999999991,-16218.95,-39862.26,381691.87000000005,-19697.190000000002,-24831.199999999997,-2180626.2000000007,1815489.7600000002,-14447767.319999998,13439208.630000001,-147180.72,147180.72,0,0,0,2873962.9600000004,0.74842094296702144,966072.5,0.2515790570329785,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.39483161722110072,2.7901912820997581E-3,0.3976218085032005,0.11852214174138326,46.660833524158463,-3.4015519752474653E-2,-13.391527364323341,1373695.1299999971,2.9018272780802597E-2,16775574.24,2.3762083747304258E-3,1.1592997123913143E-2,2.8430501488435995,7.2215682247647774E-3,198927.88,5.7853476965584461E-2,22.77626288069613,38.352056331577742,5.6144882070070992,0.2515790570329785,9.8096235336155371E-3,0.88793289760763283,4426832.4376923051,381691.87000000005,6.2080087798232077E-2,{"$f":"I1216=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1216},{"$f":"NOT(ISNA(MATCH(BU1216,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1216='List Box etc'!$G$18","v":false},{"$f":"K1216=Assumptions!$F$16","v":false},false]
[null,"Venezula",1216,"Store 1216","Store 1216 Venezula",5492097.8400000008,292," Brand Type 5"," Brand Type 5"," Classification Type 24"," Classification Type 24",10003862.384615384,605563.66999999981,9875680.959999999,2048880.18,388574.59,2437454.7699999996,-1831891.1,-152544.58000000002,-48097.969999999994,-46821.320000000014,-507563.52000000002,-803940.33,0,-53384.859999999993,-18686.449999999997,-63865.159999999989,541698.50999999978,-14107.68,-29744.249999999996,-6046808.25,6000536.0500000007,-33562280.539999992,30973646.409999996,-33852,20790.72,0,0,0,7228643.1599999992,0.66800274858858466,3592634.4099999997,0.33199725141141539,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.20746723069514794,3.9346612306924912E-2,0.24681384300207282,5.1395293353016548E-2,1738.2312328767123,4.7410725589093978E-3,160.34698630136992,2647967.609999998,2.4118557855018489E-2,39642940.789999992,1.6110096457856652E-3,6.4669120295275306E-3,101.86386986301369,3.0118682570320701E-3,238723.57,2.4172871821894096E-2,817.54647260273975,2753.2203082191782,164.71907534246574,0.33199725141141539,5.4056890067862217E-3,1.012979502389209,12651829.994615382,541698.50999999978,3.0827392350829371E-2,{"$f":"I1217=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1217},{"$f":"NOT(ISNA(MATCH(BU1217,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1217='List Box etc'!$G$18","v":false},{"$f":"K1217=Assumptions!$F$16","v":false},false]
[null,"Venezula",1217,{"$f":"\"Store \"&C1218","v":"Store 1217"},{"$f":"D1218&\" \"&B1218","v":"Store 1217 Venezula"},5384662.8200000003,350," Brand Type 5"," Brand Type 5"," Classification Type 24"," Classification Type 24",1674654.923076923,397191.10000000021,4425243.25,1727202.23,75866.910000000018,1803069.1400000004,-1405878.0399999998,-105649.56,12674.89,-26109.339999999909,-430268.73,-651133.61999999988,0,-38544.31,-17389.600000000039,126406.44999999998,523597.55000000022,-32964.270000000004,-17622.390000000003,-1781468.88,1368191.7900000003,10624510.140000001,-6673841.9100000011,-442416,442416,0,0,0,4109264.4,0.82883255854341986,848630.12000000011,0.17116744145658028,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},{"$f":"IF(N1218,O1218/N1218)","v":0.39030673172599045},{"$f":"IF(N1218,P1218/N1218)","v":1.7144121964368854E-2},{"$f":"IF(N1218,Q1218/N1218)","v":0.40745085369035938},{"$f":"IFERROR(-V1218/N1218,FALSE)","v":9.7230526254121735E-2},{"$f":"IFERROR(-V1218/G1218,FALSE)","v":1229.3392285714285},{"$f":"IFERROR(-U1218/N1218,FALSE)","v":5.900091480846823E-3},{"$f":"IFERROR(-U1218/G1218,FALSE)","v":74.598114285714033},{"$f":"-SUM(AE1218:AL1218)","v":-3537391.1399999997},{"$f":"IFERROR(-AA1218/BA1218,FALSE)","v":3.5734371743804387E-2},{"$f":"-(AE1218+AG1218+AI1218+AK1218)","v":-8400625.2600000016},{"$f":"IFERROR(-AA1218/BC1218,FALSE)","v":1.504726685070582E-2},{"$f":"IFERROR(-AA1218/N1218,FALSE)","v":-2.8564859118196492E-2},{"$f":"IFERROR(-AD1218/G1218,FALSE)","v":50.349685714285719},{"$f":"IFERROR(-AD1218/N1218,FALSE)","v":3.9822421061260311E-3},{"$f":"-(S1218+Y1218+Z1218+AC1218)","v":194547.74000000005},{"$f":"IF(N1218,BH1218/N1218)","v":4.3963174227767035E-2},{"$f":"IF(G1218,BH1218/G1218)","v":555.85068571428587},{"$f":"IF(G1218,-W1218/G1218)","v":1860.381771428571},{"$f":"IF(G1218,-SUM(X1218,T1218)/G1218)","v":-36.213971428571426},{"$f":"AQ1218","v":0.17116744145658028},{"$f":"IF(N1218,-Y1218/N1218)","v":8.7100997216367701E-3},{"$f":"IF(N1218,L1218/N1218)","v":0.37843228687528602},{"$f":"BA1218+L1218","v":-1862736.2169230767},{"$f":"AB1218","v":523597.55000000022},-0.20238519688135118,{"$f":"I1218=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1218},{"$f":"NOT(ISNA(MATCH(BU1218,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1218='List Box etc'!$G$18","v":false},{"$f":"K1218=Assumptions!$F$16","v":false},{"$f":"AR1218=H1218","v":false}]
[null,"Venezula",1218,"Store 1218","Store 1218 Venezula",6395465,432," Brand Type 14"," Brand Type 14"," Classification Type 24"," Classification Type 24",1148943.076923077,-1596629.1199999992,17283818.150000002,4779141.290000001,227543.69,5006684.9800000004,-6603314.1000000006,-310624.20999999996,-449333.3600000001,-823395.91999999993,-1711307.9300000002,-2127034.8600000003,-69351.26999999999,-112696.69,-78080.400000000009,191585.93999999997,-1405043.1799999992,-267539.35000000003,-148194.18,-4649027.82,244427.31999999998,4869104.07,-16013.470000000045,0,0,0,0,0,13636567.01,0.69985269483154311,5848343.3300000001,0.30014730516845683,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.27650957956879457,1.3165128678468535E-2,0.28967470824726305,9.9012146225340839E-2,3961.3609490740746,4.7639700490600213E-2,1906.0090740740739,-448490.10000000027,0.42717986417091447,-220076.25,0.87054345936919575,-1.108470005512063E-2,343.04208333333332,8.5741575567317551E-3,768940.65,4.4489050007738014E-2,1779.9552083333333,4923.6918055555561,1200.658865740741,0.30014730516845683,6.5203584660487755E-3,6.6475073213095384E-2,700452.97692307667,-1405043.1799999992,-1.4442526806636673,{"$f":"I1219=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1219},{"$f":"NOT(ISNA(MATCH(BU1219,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1219='List Box etc'!$G$18","v":false},{"$f":"K1219=Assumptions!$F$16","v":false},false]
[null,"Venezula",1219,"Store 1219","Store 1219 Venezula",8254471.6199999992,400," Brand Type 14"," Brand Type 14"," Classification Type 24"," Classification Type 24",1976353.7692307692,336707.54999999946,9127427.6999999993,2784661.93,369629.15000000008,3154291.08,-2817583.5300000003,-272747.24,-136366.43999999997,-338593.4300000004,-539924.43999999994,-1222316.01,0,-54159.6,-15669.960000000003,-210871.35,125836.19999999946,-57592.650000000009,-56284.810000000005,-5597083.1300000018,5306678.47,-23268054.449999999,16061353.989999998,-6600,6600,0,0,0,8880626.9500000011,0.86298558270668202,1409958.58,0.13701441729331798,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.30508726242772655,4.0496530035510458E-2,0.34558379246323695,5.9154063745692556E-2,1349.8110999999999,3.709625988053572E-2,846.483575000001,7497105.120000001,2.8127036586089643E-2,28871737.580000002,7.3037291024034027E-3,2.3103042492464775E-2,140.71202500000001,6.1665577476992788E-3,400169.45,4.3842522028413336E-2,1000.423625,3055.7900250000002,340.91609999999991,0.13701441729331798,5.9337199680036907E-3,0.2165291070156348,9473458.889230771,125836.19999999946,9.5637786640942867E-3,{"$f":"I1220=Comparatives!$D$3","v":false},{"$f":"BT1219+BS1220","v":144},{"$f":"ROW()","v":1220},{"$f":"NOT(ISNA(MATCH(BU1220,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1220='List Box etc'!$G$18","v":false},{"$f":"K1220=Assumptions!$F$16","v":false},false]
[null,"Venezula",1220,"Store 1220","Store 1220 Venezula",3085771.74,69," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",2301999.3846153845,-552525.79999999865,24370576.170000002,7243848.5800000001,517828.90000000008,7761677.4800000004,-8314203.2800000003,-130889.34999999998,-210627.40999999997,-58011.879999999961,-2342305.63,-4492801.5000000009,-83940.790000000008,-155394.79,-43801.73,-515990.47000000003,-1068516.2699999986,-87232.97,-25135.459999999995,-12014802.139999999,5206559,-42650832.420000002,10764685.309999999,0,0,0,0,0,20092622.820000004,0.73461566206344386,7258581.1600000001,0.26538433793655614,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.29723747725411287,2.1248118895007644E-2,0.31848559614912048,9.6112033366012942E-2,33946.458405797101,2.380406585192358E-3,840.75188405797041,38694390.25,1.3335020055006553E-2,54665634.560000002,9.439028269829345E-3,2.1172682434778888E-2,364.28202898550717,1.0313855456130562E-3,417318.83999999997,1.7123880744096497E-2,6048.0991304347817,65113.065217391319,4269.1043478260863,0.26538433793655614,6.3763281145272979E-3,9.4458143646563783E-2,40996389.634615384,-1068516.2699999986,-1.8765840632717867E-2,{"$f":"I1221=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1221},{"$f":"NOT(ISNA(MATCH(BU1221,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1221='List Box etc'!$G$18","v":false},{"$f":"K1221=Assumptions!$F$16","v":false},false]
[null,"Venezula",1221,"Store 1221","Store 1221 Venezula",403288.25999999995,50," Brand Type 28"," Brand Type 28"," Classification Type 34"," Classification Type 34",370689.84615384613,344283.96000000101,13988083.950000001,4037398.7300000004,407897.04,4445295.7700000014,-4101011.8099999996,-144000,-145302.6,-144925.17999999947,-918600.0299999998,-2297991.04,-60433.49,-102468.31999999999,-20811.910000000003,-173788.28000000003,170495.68000000098,-50793.51,-22534.260000000002,-3350610.0799999996,1376853.8599999999,-21555661.759999998,14430766.640000001,-92748,64152.360000000015,0,0,0,12122193.529999999,0.769520274430189,3630729.34,0.23047972556981103,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.28863129106399166,2.9160322561547106E-2,0.31779161362553882,6.5670182798695576E-2,18372.000599999996,1.0360616973563377E-2,2898.5035999999895,9127246.9799999967,1.9040602317523799E-2,24999019.839999996,6.9518037551987502E-3,1.2424023234433049E-2,450.68520000000007,1.6109611638411706E-3,318073.74,2.2738906996622649E-2,6361.4748,45959.820800000001,4114.7218000000003,0.23047972556981103,7.3254007029318682E-3,2.6500401876258836E-2,9497936.8261538427,170495.68000000098,1.2924584764764191E-2,{"$f":"I1222=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1222},{"$f":"NOT(ISNA(MATCH(BU1222,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1222='List Box etc'!$G$18","v":false},{"$f":"K1222=Assumptions!$F$16","v":false},false]
[null,"Venezula",1222,"Store 1222","Store 1222 Venezula",15586401.67,380," Brand Type 29"," Brand Type 29"," Classification Type 38"," Classification Type 38",2954719.3846153845,209422.14999999967,32879144.210000001,10358697.879999999,1004241.1900000001,11362939.07,-11153454.729999999,-141480.48000000004,-319854.72000000003,-544213.66999999934,-2596991.0700000003,-5200307.37,-11312.390000000001,-276091.26,-97482.47000000003,-696860.08,-487437.93000000028,-249863.52000000002,-81638.34,-15205243.800000003,3501413.4399999995,-51336597.750000007,13352584.23,0,0,0,0,0,30631405.280000001,0.82701084416020809,6407293.1800000016,0.17298915583979194,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.31505375607828201,3.0543410241637797E-2,0.34559716631991988,7.8985969142412793E-2,6834.1870263157898,1.6551941453344758E-2,1432.1412368421036,49687843.88000001,1.402475989264036E-2,66541841.550000012,1.0472509683645806E-2,2.1194593008538647E-2,214.83773684210524,2.4829825094769397E-3,764917.7300000001,2.3264526750284297E-2,2012.9413947368423,13685.019394736843,871.49239473684224,0.17298915583979194,8.3971546898118001E-3,8.9866067247477921E-2,52642563.264615394,-487437.93000000028,-6.6667595161708408E-3,{"$f":"I1223=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1223},{"$f":"NOT(ISNA(MATCH(BU1223,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1223='List Box etc'!$G$18","v":false},{"$f":"K1223=Assumptions!$F$16","v":false},false]
[null,"Venezula",1223,"Store 1223","Store 1223 Venezula",15752922.869999999,428.8," Brand Type 29"," Brand Type 29"," Classification Type 36"," Classification Type 36",4688925.692307692,440504.92000000004,4506415.5100000007,1793720.4699999997,69781.45,1863501.9200000002,-1422996.9999999995,-212933.59,-35776.589999999997,293.00000000019463,-494485.23000000004,-431815.90999999986,-11398.500000000002,-33340.39,-14869.34,-71479.460000000006,369025.46,-44822.06,-16627.180000000004,-2175799.4400000004,1091157.1199999999,-7336797.080000001,8305588.1399999997,-82800,82800,0,0,0,4243898.5,0.84985721696824978,749762.10000000009,0.15014278303175033,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.39803707980758291,1.5484912530846492E-2,0.41352199233842951,0.10972916920392899,1153.1838386194031,-6.5018416377719812E-5,-0.68330223880642404,115851.26000000257,0.61699337581652902,9595396.5200000014,7.4493492635779052E-3,1.5861710896694477E-2,38.776072761194037,3.689668643094121E-3,305965.38,6.7895510150150343E-2,713.53866604477616,1007.0333722014922,110.01653451492537,0.15014278303175033,7.3984278471471874E-3,1.0405000785885568,4804776.9523076946,369025.46,5.529878573705431E-2,{"$f":"I1224=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1224},{"$f":"NOT(ISNA(MATCH(BU1224,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1224='List Box etc'!$G$18","v":false},{"$f":"K1224=Assumptions!$F$16","v":false},false]
[null,"Venezula",1224,"Store 1224","Store 1224 Venezula",9834428.0300000012,287," Brand Type 29"," Brand Type 29"," Classification Type 37"," Classification Type 37",2945443.5384615385,1162849.8099999996,10271915.98,3735599.96,138202.47999999998,3873802.44,-2710952.6300000008,-212017.16,-86538.340000000011,-267616.43000000052,-772888.60999999987,-929455.62999999977,0,-80846.799999999988,-119088.87999999998,-39955.049999999988,1122894.7599999995,-125473.48999999999,-26135.73,-1298821.2999999998,1198236.28,-15308659.070000002,13039465.74,-189480,189480,-163060.07999999999,163060.07999999999,0,9457519.9000000004,0.81424012417893832,2157628.5300000003,0.18575987582106174,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.36367119505975554,1.3454401327764752E-2,0.3771255963875203,7.5242886673222167E-2,2692.9916724738673,2.6053214465642516E-2,932.46142857143036,2369778.3500000015,1.6860247710508439E-2,16960020.449999999,2.355837371646565E-3,3.8897368395336101E-3,91.065261324041813,2.5443870501752294E-3,537426.32999999996,5.2319969424048964E-2,1872.5656097560975,3238.5213588850165,301.52731707317076,0.18575987582106174,7.8706640667051079E-3,0.28674723821694836,5315221.8884615395,1122894.7599999995,0.152107333271464,{"$f":"I1225=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1225},{"$f":"NOT(ISNA(MATCH(BU1225,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1225='List Box etc'!$G$18","v":false},{"$f":"K1225=Assumptions!$F$16","v":false},false]
[null,"Vietnam",1225,"Store 1225","Store 1225 Vietnam",83770920.629999995,4850," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",7422880.076923077,1392460.2400000002,10117594.620000001,3800376.69,246599.66,4046976.3499999996,-2654516.11,-304335.95,-116715.14,-102854.59000000014,-699672.34,-1076937.3100000003,-6265.5099999999993,-106507.07999999999,-21498.170000000002,-72440.760000000009,1320019.4800000002,-64062,-31116.239999999994,-1939743,1522555.81,-6180279.290000001,4230667.24,0,0,0,0,0,9841139.2199999988,0.86416147997539972,1546939.8000000003,0.13583852002460028,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.3756205731436984,2.4373348534100489E-2,0.39999392167779885,6.9154019930480259E-2,144.2623381443299,1.0165913328518012E-2,21.207131958762915,2366799.2400000002,3.0607057318473706E-2,8120022.290000001,8.9212513725747417E-3,7.1598796671298141E-3,6.4157195876288649,3.0754582653954947E-3,496403.20000000001,4.9063361267581596E-2,102.35117525773197,222.04892989690728,25.356835051546391,0.13583852002460028,1.0526917118171709E-2,0.733660554283314,9789679.3169230781,1320019.4800000002,9.7083264408574912E-2,{"$f":"I1226=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1226},{"$f":"NOT(ISNA(MATCH(BU1226,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1226='List Box etc'!$G$18","v":false},{"$f":"K1226=Assumptions!$F$16","v":false},false]
[null,"Vietnam",1226,"Store 1226","Store 1226 Vietnam",19760452.390000001,1331," Brand Type 2"," Brand Type 2"," Classification Type 6"," Classification Type 6",13881152,1542409.7899999998,10500983.729999999,3848103.91,207710.19999999998,4055814.11,-2514416.7000000002,-120272.37999999999,-22246.78,-147136.87000000023,-773163.60000000009,-1080870.8400000001,-8786.1500000000015,-100557.67,-33269.54,-34491.96,1507917.8299999998,-73911.14,-31024.520000000004,-161712.95999999996,107501.92,-4891640.7600000007,3098550.4799999995,0,0,0,0,0,10211004.419999998,0.86375039288846678,1610702.9899999998,0.13624960711153314,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.36645175432530652,1.9780070642962517E-2,0.38623182496826897,7.3627730494541035E-2,580.8892561983472,1.4011722499830999E-2,110.54610818933151,1847301.3200000012,1.867153973559656E-2,5053353.7200000007,6.8255582156239785E-3,3.2846408381207925E-3,23.309181066867019,2.9544393932700633E-3,328010.73,3.1236190668776517E-2,246.43931630353117,812.07425995492122,23.3154996243426,0.13624960711153314,9.5760237883922537E-3,1.3218906301457531,15728453.32,1507917.8299999998,6.9027819551681108E-2,{"$f":"I1227=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1227},{"$f":"NOT(ISNA(MATCH(BU1227,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1227='List Box etc'!$G$18","v":false},{"$f":"K1227=Assumptions!$F$16","v":false},false]
[null,"Vietnam",1227,"Store 1227","Store 1227 Vietnam",23252187.329999998,1300.5139999999999," Brand Type 2"," Brand Type 2"," Classification Type 2"," Classification Type 2",1669425.2307692308,2198366.8299999996,13473667.959999999,5056801.1400000006,316519.61000000004,5373320.7500000009,-3174953.92,-214099.26,0,-96584.44000000009,-734510.18,-1766026.3999999997,0,-113037.09,-21606.479999999996,-243353.12000000008,1955013.7099999997,-50938.54,-30846.780000000002,-4041839.4400000004,1859833.42,-19636631.310000002,6814930.3499999978,-185496,128304.72000000003,0,0,0,12857441.789999999,0.84443051504878641,2368727.2799999998,0.15556948495121367,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.37530991226831456,2.3491718137901928E-2,0.39880163040621652,5.4514493171464506E-2,564.78452365756937,7.1683850519944159E-3,74.266359301014901,15060898.260000004,1.615794196328367E-2,23863966.750000004,1.0197513370236323E-2,1.8061386158724969E-2,23.718914213918502,2.2894122143707631E-3,399681.36999999994,2.9663887457116761E-2,307.32569584026004,1357.9449356177633,0,0.15556948495121367,8.3894816419388743E-3,0.1239028032845505,16730323.490769234,1955013.7099999997,8.4135245321265456E-2,{"$f":"I1228=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1228},{"$f":"NOT(ISNA(MATCH(BU1228,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1228='List Box etc'!$G$18","v":false},{"$f":"K1228=Assumptions!$F$16","v":false},false]
[null,"Vietnam",1228,"Store 1228","Store 1228 Vietnam",24535959.760000002,211," Brand Type 1"," Brand Type 1"," Classification Type 1"," Classification Type 1",4730024.615384615,1320471.1300000004,7478695.3800000008,2905365.0500000003,78026.460000000021,2983391.51,-1662920.38,-103997.01000000001,-10266.99,-77296.430000000109,-497013.7199999998,-603918.54,-2920,-64529.37,-15461.320000000002,-118379.96999999999,1202091.1600000004,-26486.34,-28380.180000000004,-2030129.1599999995,1522077.5,-11579304.610000003,9256852.4199999999,-7704,7704,0,0,0,6498267.0299999993,0.77095073249245083,1930633.4900000002,0.22904926750754917,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.38848554492133891,1.0433164614334113E-2,0.39891870953567299,6.6457275600386834E-2,2355.5152606635061,1.0335549995352277E-2,366.33379146919481,2830503.8500000034,4.182293198435319E-2,13617137.770000003,8.6934546745060914E-3,1.5828959997030923E-2,134.50322274881518,3.7948035797655392E-3,210474.04,2.814314921327896E-2,997.50729857819908,2862.1731753554504,62.497582938388625,0.22904926750754917,8.6284260450784668E-3,0.63246654330031216,7560528.4653846184,1202091.1600000004,0.11447687012391539,{"$f":"I1229=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1229},{"$f":"NOT(ISNA(MATCH(BU1229,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1229='List Box etc'!$G$18","v":false},{"$f":"K1229=Assumptions!$F$16","v":false},false]
[null,"Vietnam",1229,"Store 1229","Store 1229 Vietnam",9540987.2599999998,624," Brand Type 4"," Brand Type 4"," Classification Type 7"," Classification Type 7",2964327.076923077,633423.25,3573047.4000000004,1541112.48,40428.160000000003,1581540.64,-948117.38999999978,-88171.450000000012,-45406.65,56895.79000000011,-457301.32,-261323.68,0,-36766.800000000003,-25828.98,-4874.5300000000007,628548.72,-16337.63,-21389.739999999998,-268716,258719.62,-676601.65,453297.87000000005,-658380,658380,0,0,0,3514319.81,0.86284298426024708,558634.22,0.13715701573975289,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.43131599093815542,1.1314756137855882E-2,0.4426307470760113,0.12798635696800439,732.85467948717951,-1.5923603476405073E-2,-91.179150641025814,233300.15999999992,2.0893813360436626E-2,1603697.65,3.0395567393891243E-3,1.364250023663274E-3,34.278429487179487,5.9864137262774612E-3,167104.86000000002,4.6768162101627868E-2,267.79625000000004,418.78794871794872,72.767067307692315,0.13715701573975289,1.0290039813073849E-2,0.82963553098206222,3197627.2369230771,628548.72,0.14152840367830741,{"$f":"I1230=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1230},{"$f":"NOT(ISNA(MATCH(BU1230,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1230='List Box etc'!$G$18","v":false},{"$f":"K1230=Assumptions!$F$16","v":false},false]
[null,"Vietnam",1230,"Store 1230","Store 1230 Vietnam",8321219.4500000011,602," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",1284669.5384615385,92001.600000000166,2407555.09,955693.46,49476.680000000008,1005170.14,-913168.53999999969,-92172.979999999981,-1735.5600000000004,-84612.879999999845,-304868.84999999998,-285944.22000000003,-2920,-24121.74,-14047.019999999993,-52848.460000000006,39153.140000000159,-21998.060000000005,-14716.730000000001,-1849958.5199999998,1524876.1000000003,-4107115.0699999994,2415635.08,-658380,658380,0,0,0,2295620.69,0.85899474946249688,376829.51,0.14100525053750299,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.39695600901078448,2.0550591014721085E-2,0.41750660002550555,0.12663006186911385,506.42666112956806,3.5144732659056141E-2,140.55295681063097,2016562.4099999983,2.6207202781291579E-2,6615453.5899999989,7.9886374049825386E-3,2.1951090639425415E-2,24.446395348837211,6.1127282449848332E-3,152339.79999999999,6.3275727576393687E-2,253.05614617940196,474.99039867109639,7.7334883720930243,0.14100525053750299,1.0019185064629198E-2,0.5335992284444625,3301231.9484615368,39153.140000000159,8.5393153950111059E-3,{"$f":"I1231=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1231},{"$f":"NOT(ISNA(MATCH(BU1231,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1231='List Box etc'!$G$18","v":false},{"$f":"K1231=Assumptions!$F$16","v":false},false]
[null,"Vietnam",1231,"Store 1231","Store 1231 Vietnam",29736921.490000002,1550," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",2972405.3076923075,457619.05000000005,3685569.2100000004,1523169.79,59721.219999999994,1582891.0100000002,-1125271.9600000002,-102633.82,-4193.28,-91931.140000000058,-398702.91999999993,-293475,-2920,-38038.75,-9105.1700000000019,-46755.420000000013,410863.63,-10962.34,-47375.729999999996,-1194158.3999999997,1114684.5,-3583484.2199999993,2650425.9700000002,-700980,700980,0,0,0,3526678.1000000006,0.85670290842641694,589892.61,0.14329709157358309,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$f":"AS1231+BY1232","v":{"$error":"#REF!"}},0.41327938866734776,1.6204069601503966E-2,0.42948345826885181,0.10817946897271802,257.2276903225806,2.4943539182649088E-2,59.310412903225846,1012532.149999999,4.6176726339010626E-2,5478622.6199999992,8.5341559809790322E-3,1.2686078414465592E-2,30.564987096774193,1.2854386202124797E-2,160740.08000000002,4.361336630549939E-2,103.70327741935485,189.33870967741936,4.589212903225806,0.14329709157358309,1.0320997336528106E-2,0.80649830143667478,3984937.4576923065,410863.63,7.4234995339503174E-2,{"$f":"I1232=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1232},{"$f":"NOT(ISNA(MATCH(BU1232,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1232='List Box etc'!$G$18","v":false},{"$f":"K1232=Assumptions!$F$16","v":false},false]
[null,"Vietnam",1232,"Store 1232","Store 1232 Vietnam",9792315.4699999988,451," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1512742.6153846155,3653784.8200000008,18607181.66,5594263.8499999996,573910.48,6168174.3300000001,-2514389.5099999998,-197304.08000000002,0,22422.650000000212,-873647.75,-1021204.61,-8658.3300000000017,-132528.65000000002,-35664.81,-186805.15,3466979.6700000009,-185242.36000000004,57361.639999999992,-2402371.42,322617.73999999993,-16173067.91,959926.25,0,0,0,0,0,16530381,0.78154732531812465,4620457.17,0.21845267468187524,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.30065078915341764,3.0843493146183426E-2,0.3314942822996011,4.6952180398071093E-2,1937.1347006651886,-1.2050535330776263E-3,-49.717627494457233,17292895.34,1.0802421822787716E-2,18575439.329999998,1.0056566990493895E-2,1.0039411309751247E-2,-127.18767184035475,-3.0827688495840694E-3,550739.90000000014,2.9598243842802366E-2,1221.1527716186256,2264.3117738359201,19.198070953436812,0.21845267468187524,7.1224461835022483E-3,8.1298857775789324E-2,18805637.955384616,3466979.6700000009,0.13273813780325686,{"$f":"I1233=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1233},{"$f":"NOT(ISNA(MATCH(BU1233,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1233='List Box etc'!$G$18","v":false},{"$f":"K1233=Assumptions!$F$16","v":false},false]
[null,"Vietnam",1233,"Store 1233","Store 1233 Vietnam",59479583.589999989,1511," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",0,736402.57999999984,2924022.8399999994,1063386.19,79052.890000000014,1142439.08,-406036.50000000006,-531,0,-51649.34,-270599.64999999997,0,0,-28386.28,-12801.050000000008,-1831.77,734570.80999999982,-8005.81,-5163.7999999999993,-224480,119176.5,-4619660.28,4614422.24,-489740.6399999999,489740.6399999999,0,0,0,2981528.2300000004,0.91156908192162434,289236.75,8.843091807837565E-2,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.36367232685501188,2.7035660911595351E-2,0.39070798776660731,9.254361706695835E-2,179.0864659166115,1.7663794992791509E-2,34.182223692918598,110541.54000000004,1.6570874623241177E-2,5333880.92,3.4342161504422936E-4,6.2645543493771078E-4,3.4174718729318325,1.7659916774111109E-3,49724.140000000007,1.7005387003064591E-2,32.908100595632035,0,0,8.843091807837565E-2,9.7079542648168936E-3,0,110541.54000000004,734570.80999999982,4.7845450968025212,{"$f":"I1234=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1234},{"$f":"NOT(ISNA(MATCH(BU1234,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1234='List Box etc'!$G$18","v":false},{"$f":"K1234=Assumptions!$F$16","v":false},false]
[null,"Vietnam",1234,"Store 1234","Store 1234 Vietnam",21445921.050000001,664.53," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",0,843070.08000000007,7516448.4900000012,2894408.1700000004,144670.36999999997,3039078.5400000005,-2204326.27,-173885.09999999998,-24705.4,-167819.9200000001,-650046.88000000012,-993921.88999999978,0,-70070.37000000001,-11746.320000000003,-50678.360000000008,784073.91,-96268.970000000016,-22880.799999999999,-2442684.5599999996,2078281.9700000002,-14890183.199999997,13539678.180000002,-143712,143712,0,0,0,7454421.1099999994,0.88033064773096359,1013330.33,0.11966935226903637,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.38507656559487713,1.924717107986194E-2,0.40432373667473909,8.6483248154342107E-2,978.20546852662801,2.2327023224235531E-2,252.53926835507818,1714907.6099999957,2.9551656138490246E-2,17476579.759999998,2.8997870690918308E-3,6.7423278517006104E-3,34.431553127774521,3.0440972262952334E-3,351970.76,4.682673745030879E-2,529.65368004454274,1495.6764781123497,37.177253096173239,0.11966935226903637,9.3222710290934221E-3,0,1714907.6099999957,784073.91,0.32919162053284107,{"$f":"I1235=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1235},{"$f":"NOT(ISNA(MATCH(BU1235,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1235='List Box etc'!$G$18","v":false},{"$f":"K1235=Assumptions!$F$16","v":false},false]
[null,"Vietnam",1235,"Store 1235","Store 1235 Vietnam",18240671.18,1442," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",1644344.4615384615,520859.39000000036,5697045.4200000009,2317127.8000000003,56021.619999999995,2373149.42,-1852295.3299999996,-321678.49000000005,-54213.770000000004,-41063.229999999778,-689146.71000000008,-392734,-11403.500000000002,-48924.770000000004,-33957.939999999995,-26315.510000000006,494538.58000000037,-98711.35,-79108.28,-4040234.45,3432532.94,-16299230.900000002,13762696.98,-271429.2,271429.2,0,0,0,5401955.4499999993,0.84309894845684397,1005306.07,0.15690105154315601,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.40672447368341325,9.8334515296878196E-3,0.41655792521310098,0.12096563379689537,477.91033980582529,7.2078115887655629E-3,28.47658113730914,3144235.4300000034,8.3694464316878391E-3,20610894.550000001,1.2767767035128518E-3,4.6191504648386674E-3,54.86011095700416,1.3885843304370213E-2,503272.55000000005,8.8339220226894374E-2,349.01009015256591,272.35367545076281,45.504348127600558,0.15690105154315601,8.5877444171754552E-3,0.28863109564930611,4788579.8915384654,494538.58000000037,7.4357698036777151E-2,{"$f":"I1236=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1236},{"$f":"NOT(ISNA(MATCH(BU1236,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1236='List Box etc'!$G$18","v":false},{"$f":"K1236=Assumptions!$F$16","v":false},false]
[null,"Vietnam",1236,"Store 1236","Store 1236 Vietnam",9357857.5300000012,900," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",380809.76923076925,1014995.7999999999,4128863.5900000003,1658655.51,53519.16,1712174.67,-697178.86999999988,-99011.85,-42182.01,446184.6700000001,-450899.78,-450022.0799999999,-39929.33,-46239.64,-14233.159999999996,-79114.680000000008,935881.11999999988,-24842.780000000002,68854.789999999994,-863943.4800000001,532433.76,-6844936.9600000018,3547024.14,-694380,694380,0,0,0,4129815.6100000003,0.87858701370204861,570704.1399999999,0.12141298629795139,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.401722041391055,1.2962201059299225E-2,0.41468424245035418,0.10920675148776228,500.99975555555557,-0.10806476413525691,-495.76074444444458,3629422.540000001,2.1798145332507905E-2,8403260.4400000013,9.4147599690483936E-3,1.9161369290962699E-2,-76.505322222222219,-1.6676450674409416E-2,184327.43,4.4643623113739143E-2,204.80825555555555,500.02453333333324,91.23482222222222,0.12141298629795139,1.1199120288689411E-2,9.223113356253293E-2,4010232.30923077,935881.11999999988,0.16802877101383004,{"$f":"I1237=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1237},{"$f":"NOT(ISNA(MATCH(BU1237,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1237='List Box etc'!$G$18","v":false},{"$f":"K1237=Assumptions!$F$16","v":false},false]
[null,"Vietnam",1237,"Store 1237","Store 1237 Vietnam",10035277.66,1322," Brand Type 13"," Brand Type 13"," Classification Type 21"," Classification Type 21",5769995.384615385,1005294.9900000005,7355887.46,2200641.46,98536.23,2299177.69,-1293882.6999999997,-120754.76999999999,-31262.219999999998,4697.5300000002371,-441485.28,-481062.24000000005,0,-52146.3,-15266.949999999997,-17594.550000000003,987700.44000000041,-68696.91,-20963.079999999994,-2202320.7599999993,2131480.1799999997,-18907880.069999997,18454355.640000001,-2880,2880,0,0,0,5703570.1099999994,0.69225040471724875,2535601.8299999996,0.30774959528275114,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.29916736382478587,1.3395559752079187E-2,0.31256292357686505,6.0017949214247496E-2,333.95255673222391,-6.386081931710572E-4,-3.5533509833587269,524365.00999999419,3.3554012309097811E-2,21113080.829999994,8.3334829917382583E-4,2.3919003785302616E-3,15.857095310136152,2.8498369658309041E-3,256864.93000000002,3.4919638370867631E-2,194.30024962178518,363.88974281391836,23.647670196671708,0.30774959528275114,7.0890562537235993E-3,0.78440506546512401,6294360.3946153792,987700.44000000041,0.11298118827265771,{"$f":"I1238=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1238},{"$f":"NOT(ISNA(MATCH(BU1238,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1238='List Box etc'!$G$18","v":false},{"$f":"K1238=Assumptions!$F$16","v":false},false]
[null,"Vietnam",1238,"Store 1238","Store 1238 Vietnam",9942900.5700000003,739.56," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",1837728.7692307692,473131.88999999966,4769027.8999999994,1215637.24,321496.51,1537133.7499999995,-1064001.8600000003,-71833.119999999995,-19124.559999999998,-10434.410000000355,-481145.35999999993,-286063.28999999998,0,-23551.170000000002,-11776.560000000003,-75962.030000000013,397169.85999999964,-11592.5,-13334.989999999996,-2009182.5599999996,1739116.0899999999,-5841256.7799999993,4043642.3300000005,-14040,14040,0,0,0,4394273.74,0.83596633292742406,862246.24999999988,0.16403366707257588,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.25490252216809217,6.7413426119817849E-2,0.32231594828790994,0.10088960897041511,650.58326572556655,2.1879532304686991E-3,14.108943155390172,2067680.9199999985,3.6737791244889018E-2,7864479.3399999989,9.6588759046825883E-3,1.5928199958737926E-2,18.030977878738707,2.796165231073611E-3,118753.34999999999,2.4900955182082286E-2,160.5729758234626,386.80200389420736,25.859375845097084,0.16403366707257588,4.9383586118252748E-3,0.38534661733280473,3905409.689230768,397169.85999999964,7.3222100100930637E-2,{"$f":"I1239=Comparatives!$D$3","v":false},144,{"$f":"ROW()","v":1239},{"$f":"NOT(ISNA(MATCH(BU1239,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1239='List Box etc'!$G$18","v":false},{"$f":"K1239=Assumptions!$F$16","v":false},false]
[null,"Vietnam",1239,"Store 1239","Store 1239 Vietnam",3041734.57,350," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",17573421.53846154,954963.95,6432357.0600000005,1716782.2800000003,317814.08999999997,2034596.37,-1069587.7100000002,-97579.01999999999,-5265.25,-58804.830000000104,-477489.47000000003,-301324.52999999997,0,-41625.399999999994,-15549.95,-60612.220000000016,894351.73,-46335.659999999989,3798.9300000000017,-1521091.5599999996,1147343.52,-4669252.6900000004,3166806.6100000003,-15144,15144,0,0,0,5853401.3800000008,0.81310854971714264,1345393.1500000001,0.18689145028285728,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.26689785159407803,4.940865176411708E-2,0.3163065033581951,7.4232426083635353E-2,1364.2556285714286,9.1420344753063345E-3,168.01380000000029,1876194.12,3.2305942841351624E-2,6205488.25,9.7675182931818479E-3,9.4230185660744408E-3,-10.85408571428572,-5.9059687833933788E-4,201090.02999999997,3.1262261737690283E-2,574.54294285714275,860.92722857142849,15.043571428571429,0.18689145028285728,6.4712514575489049E-3,2.7320345208668404,19449615.658461541,894351.73,3.3107761968543439E-2,{"$f":"I1240=Comparatives!$D$3","v":true},145,{"$f":"ROW()","v":1240},{"$f":"NOT(ISNA(MATCH(BU1240,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1240='List Box etc'!$G$18","v":false},{"$f":"K1240=Assumptions!$F$16","v":false},true]
[null,"Vietnam",1240,"Store 1240","Store 1240 Vietnam",5619964.8100000005,272," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",16944528,1123492.9500000009,23264638.82,6575747.3100000005,559463.62000000011,7135210.9300000006,-6011717.9799999986,-209957.33,-444953.25000000012,-120144.95999999953,-1254164.7700000003,-2266704,-69581.429999999993,-148743.4,10433.650000000005,-438328.12999999995,685164.82000000088,-52917.099999999991,-41554.559999999998,-9398440.5600000005,2880952.44,-40262753.579999991,24759321.259999998,-2774789.28,2746193.6399999997,0,0,0,16835784.649999999,0.647856847205869,9151105.3900000006,0.352143152794131,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.28264987739018765,2.404781025523783E-2,0.30669768764542549,5.3908628442657258E-2,4610.8998897058837,5.164273596919719E-3,441.70941176470416,22049516.079999991,1.9879263037322865E-2,52435983.419999994,8.3593002631245396E-3,1.8840960024841681E-2,152.7741176470588,1.7861682840430186E-3,401184.17999999993,1.7244376029388962E-2,1474.941838235294,8333.4705882352937,1891.6716176470593,0.352143152794131,6.3935400480891712E-3,0.72833832199592252,38994044.079999991,685164.82000000088,1.2651128705396917E-2,{"$f":"I1241=Comparatives!$D$3","v":true},146,{"$f":"ROW()","v":1241},{"$f":"NOT(ISNA(MATCH(BU1241,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1241='List Box etc'!$G$18","v":false},{"$f":"K1241=Assumptions!$F$16","v":false},true]
[null,"Vietnam",1241,"Store 1241","Store 1241 Vietnam",9258514.1399999987,403.14," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",1723821.4615384615,413034.97999999992,5782000.1299999999,1313922.2699999998,187099.39999999997,1501021.6700000002,-1087986.69,-99652.31,-18551.41,-40579.11,-491789.49,-228690.84999999992,0,-39505.340000000004,-18707.069999999996,-51768.989999999991,361265.98999999993,-21521.32,-25182.12,-1453952.8800000001,781848.48,-3881455.0399999996,2545273.69,-23976,23976,0,0,0,5027934.540000001,0.77444290179714825,1464389.85,0.2255570982028518,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.2272435559422929,3.2358940815174278E-2,0.25960249675746727,8.5055254054447763E-2,1219.8975293942551,7.0181786730606661E-3,100.65761273999108,2008285.7499999995,2.5777701206115715E-2,5359383.92,9.6595039229807576E-3,8.9534743749651192E-3,62.464950141390091,4.3552610573877656E-3,179386.04,3.1024911097675818E-2,444.97206925633776,567.27402391228838,46.017289279158604,0.2255570982028518,6.8324695800378692E-3,0.29813583929104159,3732107.211538461,361265.98999999993,6.9695616459200263E-2,{"$f":"I1242=Comparatives!$D$3","v":true},147,{"$f":"ROW()","v":1242},{"$f":"NOT(ISNA(MATCH(BU1242,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1242='List Box etc'!$G$18","v":false},{"$f":"K1242=Assumptions!$F$16","v":false},true]
[null,"Vietnam",1242,"Store 1242","Store 1242 Vietnam",9579378.5500000007,435," Brand Type 15"," Brand Type 15"," Classification Type 25"," Classification Type 25",924232,1340494.3699999999,10126624.99,2221955.88,479084.06,2701039.9400000004,-1360545.5700000003,-37675.22,-53361.57,62155.599999999686,-609647.63000000012,-482466.72000000003,0,-37633.279999999999,-31681.67,-104160.54999999999,1236333.8199999998,-40455.119999999995,-17174.96,-2449398.08,2083238.0400000003,-9980044.4900000002,5403037.4899999984,-716100,716100,0,0,0,8734860.7599999998,0.77763464878012345,2497741.56,0.22236535121987652,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.21941721770028733,4.7309351385391829E-2,0.26672656908567921,6.0202449542865924E-2,1401.4888045977013,-6.1378396120502221E-3,-142.88643678160847,4943167.040000001,2.1071622536146375E-2,13145542.57,7.923640233588318E-3,1.0285810929392378E-2,39.482666666666667,1.6960201465898263E-3,147445.28999999998,1.4560160976199039E-2,338.95468965517239,1109.1188965517242,122.67027586206896,0.22236535121987652,3.7162707256526931E-3,9.1267525055255358E-2,5867399.040000001,1236333.8199999998,0.15171293861751728,{"$f":"I1243=Comparatives!$D$3","v":true},148,{"$f":"ROW()","v":1243},{"$f":"NOT(ISNA(MATCH(BU1243,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1243='List Box etc'!$G$18","v":false},{"$f":"K1243=Assumptions!$F$16","v":false},true]
[null,"Vietnam",1243,"Store 1243","Store 1243 Vietnam",1241519.6500000001,67.73," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",1887982.5384615385,1051310.0600000005,10533543.789999999,3166271.45,200944.15,3367215.5999999996,-2315905.5399999996,-134470.51,-160665.62999999998,129876.86000000047,-522539.29999999987,-936020.61999999988,0,-79035.41,-23875.82,-140839.95000000001,910470.11000000045,-55185.290000000008,-25476.460000000003,-3245570.6800000011,1752704.17,-11706596.110000003,7447435.1899999995,-95628,67032.360000000015,0,0,0,8409640.8900000006,0.71274014664760621,3389387.03,0.28725985335239379,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.30058938502784738,1.9076595114245025E-2,0.3196659801420923,4.9607170238004004E-2,7715.0346965893968,-1.2329835294680109E-2,-1917.5676952606002,5780623.070000005,2.4364146960372542E-2,15047794.790000005,9.3595076199201651E-3,1.3370614183396301E-2,376.14734977115018,2.4186029419829285E-3,292567.03000000003,2.7774796007184972E-2,4319.6077070721985,13819.882179241102,2372.1486785767011,0.28725985335239379,7.5032117942142249E-3,0.17923526745613297,7668605.6084615439,910470.11000000045,8.5483399808262236E-2,{"$f":"I1244=Comparatives!$D$3","v":false},148,{"$f":"ROW()","v":1244},{"$f":"NOT(ISNA(MATCH(BU1244,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1244='List Box etc'!$G$18","v":false},{"$f":"K1244=Assumptions!$F$16","v":false},false]
[null,"Vietnam",1244,"Store 1244","Store 1244 Vietnam",11726766.66,408," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",5085589.615384615,2037450.73,28556767.290000003,7637217.3899999997,828921.66999999993,8466139.0600000005,-6422986.6599999992,-319257.59000000003,-550415.30999999994,-157362.05999999965,-1769571.06,-2183998.91,-42688.789999999994,-188279.91,-12671.570000000031,-203700.70000000004,1833750.03,-106429.08,-46450.41,-3038679.72,1577281.4200000002,-17796331.990000002,12094345.51,-110268,81672.360000000015,0,0,-15553.279999999999,23543415.609999996,0.73006253439125957,8705076.129999999,0.26993746560874043,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.26743984402864807,2.9027153584371974E-2,0.29646699761302009,6.1966785036612591E-2,4337.1839705882358,5.5104997845853735E-3,385.69132352941091,7191980.4200000027,2.8323311258403004E-2,20945279.710000001,9.7253750162499038E-3,7.1331848570735058E-3,113.84904411764707,1.6265990309157295E-3,626638.15,2.1943595493017724E-2,1535.877818627451,5352.9385049019611,1453.6865196078431,0.26993746560874043,6.5931801064167293E-3,0.17808702097612725,12277570.035384618,1833750.03,0.10753756792222111,{"$f":"I1245=Comparatives!$D$3","v":false},148,{"$f":"ROW()","v":1245},{"$f":"NOT(ISNA(MATCH(BU1245,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1245='List Box etc'!$G$18","v":false},{"$f":"K1245=Assumptions!$F$16","v":false},false]
[null,"Vietnam",1245,"Store 1245","Store 1245 Vietnam",3959703.0700000003,247," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",2235629.230769231,183897.08000000002,8496085.1899999995,2094569.3499999999,407099.04999999993,2501668.4000000004,-2317771.3199999994,-155846.12999999998,-73375.44,-81067.579999999973,-734018.83,-778026.20000000019,0,-49210.200000000004,-19681.07,-122437.16000000003,61459.919999999991,-22477.48,-25469.48,-2277717.7200000002,1171404.06,-9655259.7599999998,5404805.5300000003,-92748,64152.360000000015,0,0,-5102.2699999999986,7458178.3199999994,0.78449516810810926,2048799.6999999997,0.21550483189189068,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.24653346843383053,4.7916074391433916E-2,0.29444954282526453,8.6394947035600522E-2,2971.7361538461537,9.5417569606549551E-3,328.20882591093107,5385363.5299999993,2.2735170860415443E-2,12025725.48,1.0181270161507132E-2,1.4411008983774095E-2,103.1153036437247,2.9977900916033544E-3,247214.88,2.9097504847406083E-2,1000.8699595141701,3149.9036437246973,297.06655870445343,0.21550483189189068,5.7921029391184821E-3,0.26313639526597438,7620992.7607692303,61459.919999999991,5.8064800465095143E-3,{"$f":"I1246=Comparatives!$D$3","v":false},148,{"$f":"ROW()","v":1246},{"$f":"NOT(ISNA(MATCH(BU1246,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1246='List Box etc'!$G$18","v":false},{"$f":"K1246=Assumptions!$F$16","v":false},false]
[null,"Vietnam",1246,"Store 1246","Store 1246 Vietnam",37038698.460000001,768," Brand Type 29"," Brand Type 29"," Classification Type 36"," Classification Type 36",6396737.307692308,1226553.5200000005,11072719.090000002,4066347.16,116760.21999999999,4183107.38,-2957810.8599999994,-103405.73000000003,-200405.28,-32640.499999999669,-746917.28,-1538102.2100000004,0,-90787.5,-12286.489999999996,-101706.35999999999,1124847.1600000004,-71200.81,-37419.409999999996,-3393033.1600000006,2413604.66,-8391829.8799999971,5686626.9799999995,-1317528,1288932.3600000001,0,0,0,9639464.8200000022,0.77066229155408716,2868562.27,0.22933770844591284,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.3672401626870857,1.0544855247474717E-2,0.37778501793456037,6.7455633429241088E-2,972.54854166666667,2.9478305856668911E-3,42.500651041666238,3713227.0399999972,2.7390288529192671E-2,13102391.039999997,7.7624274599577218E-3,9.185310236205042E-3,48.723190104166662,3.3794237617564261E-3,277680.53000000003,2.5077898910194425E-2,361.56319010416672,2002.7372526041672,260.94437499999998,0.22933770844591284,8.1992055665886122E-3,0.57770248262410373,10109964.347692305,1124847.1600000004,8.0108092110618104E-2,{"$f":"I1247=Comparatives!$D$3","v":false},148,{"$f":"ROW()","v":1247},{"$f":"NOT(ISNA(MATCH(BU1247,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1247='List Box etc'!$G$18","v":false},{"$f":"K1247=Assumptions!$F$16","v":false},false]
[null,"Vietnam",1247,"Store 1247","Store 1247 Vietnam",9696497.4399999995,378.61," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",2523648.923076923,205375.95999999926,13925578.480000002,4292239.1899999995,258787.63,4551026.82,-4345650.8600000013,-297382.39999999997,-218093.28,-203886.53000000073,-785799.11,-1792330.7100000004,0,-104245.21999999999,-20844.670000000006,-123956.24000000002,81419.719999999259,-81645.41,-99262.609999999971,-6247190.8399999999,5901231.2400000002,-23391413.119999994,20082966.100000001,-247260,218664.36,0,0,-282049.19999999995,11588128.350000001,0.73971326536775717,4077574.6900000004,0.26028673463224283,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.30822699366956557,1.8583617935274452E-2,0.3268106116048401,5.6428471616354704E-2,2075.4842978262591,1.4641153349056468E-2,538.51332505744892,3683002.25999999,3.3656302996675422E-2,29885863.959999993,4.1476545622340455E-3,8.9013350632454295E-3,262.17640844140402,7.1280780286838005E-3,504117.69999999995,3.6200844419067887E-2,1331.4959985209052,4733.9761495998528,576.0367660653443,0.26028673463224283,7.4858807589011532E-3,0.18122399200158201,6206651.1830769125,81419.719999999259,9.4450608985146532E-3,{"$f":"I1248=Comparatives!$D$3","v":false},148,{"$f":"ROW()","v":1248},{"$f":"NOT(ISNA(MATCH(BU1248,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1248='List Box etc'!$G$18","v":false},{"$f":"K1248=Assumptions!$F$16","v":false},false]
[null,"Zambia",1248,"Store 1248","Store 1248 Zambia",12889202.590000002,1164.3," Brand Type 2"," Brand Type 2"," Classification Type 6"," Classification Type 6",6151184.769230769,-123747.52000000031,8578794.0799999982,2397069.1399999997,311711.90999999997,2708781.0500000003,-2832528.57,-366573.96000000014,-136651.32,-85905.930000000371,-710201.91000000015,-1415232.5600000003,0,-49363.72,-32456.070000000007,-129684.01000000001,-253431.53000000032,-85314.58,-75650.38,-2777160.84,2359971.7000000002,-12909235.559999997,9799602.209999999,-95419.200000000012,88918.42,0,0,0,7145132.7699999996,0.75115153201005158,2367106.0599999996,0.24884846798994847,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.27941795987251394,3.6335166352425147E-2,0.31575312622493917,8.2785750931557545E-2,609.98188611182695,1.0013753588080107E-2,73.783329038907823,3533323.2699999968,3.6703126232771825E-2,15781815.599999996,8.2173061254118343E-3,1.5116811149755448E-2,64.974989263935413,8.8183000191560754E-3,533708.33000000019,6.2212512041086354E-2,458.3941681697159,1215.5222537146788,117.36779180623552,0.24884846798994847,5.754156066653136E-3,0.71702207931196438,9684508.0392307658,-253431.53000000032,-1.8841504479198488E-2,{"$f":"I1249=Comparatives!$D$3","v":false},148,{"$f":"ROW()","v":1249},{"$f":"NOT(ISNA(MATCH(BU1249,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1249='List Box etc'!$G$18","v":false},{"$f":"K1249=Assumptions!$F$16","v":false},false]
[null,"Zambia",1249,"Store 1249","Store 1249 Zambia",25206969.039999999,1635," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",34298949.461538464,389850.18999999971,4299981.8500000006,1725129.8299999996,56499.890000000014,1781629.7199999997,-1391779.53,-85545.849999999991,-32567.309999999998,653.56999999989057,-462025.69999999995,-627160.4,0,-60176.92,-8526.7699999999986,-90473.76999999999,299376.41999999975,-73285.8,-14739.470000000003,-1916319.36,1679997.67,-20187245.670000002,18369584.920000002,0,0,0,0,0,3863571.5199999996,0.80022329368714384,964545.27,0.19977670631285624,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.40119467713567197,1.3139564763511736E-2,0.41433424189918372,0.10744829074104113,282.58452599388374,-1.5199366481044344E-4,-0.39973700305803705,2053982.4400000013,4.4047976378999584E-2,22103565.030000001,4.0931754618408712E-3,2.1040500438391379E-2,9.0149663608562705,3.4277981894272418E-3,227535.33999999997,5.2915418701127759E-2,139.16534556574922,383.58434250764526,19.918844036697248,0.19977670631285624,1.3994691628756524E-2,7.9765335431679691,36352931.901538461,299376.41999999975,5.9293985691117714E-3,{"$f":"I1250=Comparatives!$D$3","v":false},148,{"$f":"ROW()","v":1250},{"$f":"NOT(ISNA(MATCH(BU1250,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1250='List Box etc'!$G$18","v":false},{"$f":"K1250=Assumptions!$F$16","v":false},false]
[null,"Zambia",1250,"Store 1250","Store 1250 Zambia",20255626.089999996,3000," Brand Type 2"," Brand Type 2"," Classification Type 2"," Classification Type 2",7063671.461538462,612163.06000000041,6512015.2700000005,1792088.5299999998,275760.87000000005,2067849.4000000001,-1455686.3399999996,-91267.659999999989,-71239.719999999987,-4484.9399999996567,-499949.39000000007,-484185.16000000009,0,-50783.680000000008,-26095.35,-30419.189999999995,581743.87000000046,-10961.21,-37747.5,-1067593.44,664974.6399999999,-3908100.8899999987,3135202.8300000005,-9480,9480,0,0,0,4986261.8600000003,0.69167641584192174,2222689.8199999998,0.30832358415807831,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.27519722477554937,4.234647164763175E-2,0.31754369642318114,7.6773374949411013E-2,166.6497966666667,6.8871767249397992E-4,1.4949799999998856,1175516.859999998,2.5877289416333889E-2,4985174.3299999982,6.1019310432018541E-3,4.6712405820264593E-3,12.5825,5.7965926729161366E-3,179107.9,2.7504219903341839E-2,59.702633333333331,161.39505333333335,23.74657333333333,0.30832358415807831,7.7984583718582103E-3,1.0847135899818707,8239188.3215384595,581743.87000000046,5.0836996322204425E-2,{"$f":"I1251=Comparatives!$D$3","v":false},148,{"$f":"ROW()","v":1251},{"$f":"NOT(ISNA(MATCH(BU1251,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1251='List Box etc'!$G$18","v":false},{"$f":"K1251=Assumptions!$F$16","v":false},false]
[null,"Zambia",1251,"Store 1251","Store 1251 Zambia",24746571.780000001,855," Brand Type 4"," Brand Type 4"," Classification Type 7"," Classification Type 7",3420375.153846154,801864.92,5834805.4799999995,1452804.7599999998,291709.59999999992,1744514.36,-942649.44,-147614.67000000001,-42057.239999999991,79486.899999999892,-368353.70999999996,-242974.20000000004,0,-27418.3,-15085.969999999998,-79870.39,721994.53,-50474.51,-27866.9,-1859154.9600000002,1134103.81,-6148342.0300000003,3378209.2099999995,-16680,16680,0,0,0,5174476.51,0.80096199059838014,1285850.6599999999,0.19903800940161981,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.24898940761260818,4.9994742926717059E-2,0.29898415053932531,6.3130418188336937E-2,430.82305263157889,-1.3622887733354206E-2,-92.967134502923855,3495183.9700000011,2.2851555364623619E-2,8024176.9900000002,9.9537173842921423E-3,1.3688612289436597E-2,32.592865497076026,4.7759775532397021E-3,240593.45,4.1234185239710862E-2,281.39584795321639,284.18035087719301,49.189754385964903,0.19903800940161981,4.6990940990204186E-3,0.58620208772515148,6915559.1238461547,721994.53,7.5169057525299302E-2,{"$f":"I1252=Comparatives!$D$3","v":false},148,{"$f":"ROW()","v":1252},{"$f":"NOT(ISNA(MATCH(BU1252,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1252='List Box etc'!$G$18","v":false},{"$f":"K1252=Assumptions!$F$16","v":false},false]
[null,"Zambia",1252,"Store 1252","Store 1252 Zambia",37958565.670000002,6094.7," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",1329313.6923076923,1168155.8400000003,9549882.2899999991,3067405.23,119655.44999999998,3187060.6799999997,-2018904.8399999996,-241402.22999999998,-87177.220000000016,-28423.879999999954,-630209.02999999991,-533927.59999999986,-1194,-78156.720000000016,-16143.129999999974,-36688.86,1131466.9800000002,-76820.83,-118029.34,-4893050.2199999979,4100433.1500000004,-17792265.599999998,15090872.979999997,-119553.60000000002,119553.60000000002,0,0,0,8505248.3300000001,0.78906081972148912,2273703.2000000002,0.2109391802785108,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.32119822389978381,1.2529520926691965E-2,0.33372774482647577,6.5991287731359038E-2,103.4027975125929,2.9763591986640033E-3,4.6637045301655462,3494009.6899999976,1.050050321984082E-2,22804869.419999998,1.6088169295906455E-3,3.8418127978831879E-3,19.365898239453951,1.2359245529506941E-2,412522.91,4.3196648657331256E-2,67.685515283771139,87.605230774279278,14.499683331419105,0.2109391802785108,8.1840506119997443E-3,0.13919686671946324,4823323.3823076896,1131466.9800000002,0.16889935860162725,{"$f":"I1253=Comparatives!$D$3","v":false},148,{"$f":"ROW()","v":1253},{"$f":"NOT(ISNA(MATCH(BU1253,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1253='List Box etc'!$G$18","v":false},{"$f":"K1253=Assumptions!$F$16","v":false},false]
[null,"Zambia",1253,"Store 1253","Store 1253 Zambia",7516898.0800000001,396," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",2794702.846153846,522340.91000000021,6846016.6299999999,2191625.25,132521.27999999997,2324146.5300000003,-1801805.6199999999,-133080.98000000001,-46233.880000000012,100969.73000000013,-543300.05000000005,-911082.89999999979,0,-59500.92,-14337.19,-48431.92,473908.99000000022,-20452.940000000002,-33280.69,-1181119.6700000002,1139423.03,-14429219.590000002,13099489.34,-115923.71999999999,115923.71999999999,0,0,0,6038498.2799999993,0.78735367949874591,1630861.04,0.21264632050125409,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.32013145285041472,1.935742887612588E-2,0.33948888172654063,7.9360024867482698E-2,1371.9698232323233,-1.4748683133128779E-2,-254.97406565656598,1371426.8900000025,3.5314984964309626E-2,15726262.980000002,3.0796839695224269E-3,7.0744671854529222E-3,84.042146464646464,4.8613218165670744E-3,227372.03000000003,3.3212310499456096E-2,574.17179292929302,2300.7143939393936,116.75222222222226,0.21264632050125409,8.6913198164404685E-3,0.40822320441162091,4166129.7361538485,473908.99000000022,8.1902027639448358E-2,{"$f":"I1254=Comparatives!$D$3","v":false},148,{"$f":"ROW()","v":1254},{"$f":"NOT(ISNA(MATCH(BU1254,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1254='List Box etc'!$G$18","v":false},{"$f":"K1254=Assumptions!$F$16","v":false},false]
[null,"Zambia",1254,"Store 1254","Store 1254 Zambia",31427303.68,3022.1," Brand Type 13"," Brand Type 13"," Classification Type 19"," Classification Type 19",0,27206.410000000236,3337354.2600000002,928344.86999999988,33154.259999999995,961499.13,-929398.26999999955,-175742.45,7362.81,45618.920000000355,-283427.19,-294103.95,-8906.0600000000013,-31921.530000000002,-12477.680000000002,91360.44,118566.85000000024,-32225.64,-17759.3,-1883077.3199999994,582067.43999999994,8201181.4800000004,-1168419.78,0,0,0,0,0,2640138.98,0.69667561154581081,1149485.54,0.30332438845418913,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.27816791316604184,9.9342944791243094E-3,0.2881022076451662,8.4925712980796944E-2,93.784848284305625,-1.3669187160250812E-2,-15.095106052083107,-5731751.8200000012,1.5939357262680642E-2,-6318104.1600000011,1.4460103487752564E-2,-2.7375110007050913E-2,5.8764766222163392,5.3213709472964364E-3,252367.3,7.5618972497094136E-2,83.50726316137785,97.317742629297513,0.51065484265907846,0.30332438845418913,9.5649210461702678E-3,0,-5731751.8200000012,118566.85000000024,-1.4893898877847813E-2,{"$f":"I1255=Comparatives!$D$3","v":false},148,{"$f":"ROW()","v":1255},{"$f":"NOT(ISNA(MATCH(BU1255,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1255='List Box etc'!$G$18","v":false},{"$f":"K1255=Assumptions!$F$16","v":false},false]
[null,"Zambia",1255,"Store 1255","Store 1255 Zambia",32887147.969999999,1000," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",2376161.769230769,501458.29000000027,8964970.1100000013,2102661.6100000003,437231.85,2539893.46,-2038435.17,-216316.25,-29406.599999999995,-32406.070000000025,-560826.4,-918889.71999999974,0,-56986.400000000001,-17125.289999999994,-164360.77999999997,337097.5100000003,-100239.06,-35005.97,-2156068.3199999994,2032911.08,-15618924.159999998,13404381.029999999,0,0,0,0,0,6621298.5099999998,0.66446352330715996,3343580.34,0.33553647669284009,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.23454195431779304,4.8771144201840505E-2,0.28331309851963349,6.2557531494101093E-2,560.82640000000004,3.614743786357144E-3,32.406070000000028,2337700.3699999992,7.0308745341901971E-2,17774992.479999997,9.2467425899017876E-3,1.8333667372372305E-2,35.005969999999998,3.904750330506121E-3,390667,4.3577055495615025E-2,390.66699999999997,918.88971999999978,29.406599999999994,0.33553647669284009,6.3565633014698352E-3,0.26504960307455711,4713862.1392307682,337097.5100000003,5.1488609558617018E-2,{"$f":"I1256=Comparatives!$D$3","v":false},148,{"$f":"ROW()","v":1256},{"$f":"NOT(ISNA(MATCH(BU1256,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1256='List Box etc'!$G$18","v":false},{"$f":"K1256=Assumptions!$F$16","v":false},false]
[null,"Zambia",1256,"Store 1256","Store 1256 Zambia",35500210.359999999,1590.37," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",1294394.3076923077,1052062.74,4999841.46,1941727.91,56374.61,1998102.5199999998,-946039.78000000014,-82682.23,-15144.840000000004,16158.829999999998,-409119.70999999996,-283446.51,0,-43435.82,-6045.0600000000031,-110916.24000000003,941146.49999999988,-16490.099999999999,-36010.89,-1244921.76,940035.29999999993,-9384287.4000000004,5997717.4199999999,0,0,0,0,0,4903314.07,0.87028161487149314,730855.36,0.12971838512850684,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.38835789605216803,1.1275279516562911E-2,0.3996331755687309,8.1826536555821103E-2,257.24813093808359,-3.2318684760856394E-3,-10.160421788640379,3691456.4400000013,3.0046742201297653E-2,10629209.16,1.0435041622607418E-2,2.2183951408731275E-2,22.643089343989136,7.2024063739013038E-3,148653.21,2.973158472908859E-2,93.470833831121055,178.22677112873106,9.5228405968422472,0.12971838512850684,8.6874394613304391E-3,0.25888707032968755,4985850.7476923093,941146.49999999988,0.13590970012763368,{"$f":"I1257=Comparatives!$D$3","v":false},148,{"$f":"ROW()","v":1257},{"$f":"NOT(ISNA(MATCH(BU1257,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1257='List Box etc'!$G$18","v":false},{"$f":"K1257=Assumptions!$F$16","v":false},false]
[null,"Zambia",1257,"Store 1257","Store 1257 Zambia",12972726.010000002,488.5," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",0,739916.7999999997,7251068.0199999996,2005447.04,248585.54,2254032.58,-1514115.7800000003,-68964.33,-31917.990000000013,-167077.50000000029,-515645.08000000007,-500083.0400000001,-11013.599999999999,-42194.720000000001,-7735.9599999999973,-55762.349999999991,684154.44999999972,-64237.499999999985,-23214.269999999997,-1915097.2799999996,1602263.4900000002,-4209445.6000000006,2467274.9400000004,-23400,23400,0,0,0,6078252.5199999996,0.76998236158719768,1815762.75,0.23001763841280232,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.27657264205335647,3.4282610411921086E-2,0.31085525246527757,7.1112983436059415E-2,1055.5682292732856,2.304177805795846E-2,342.02149437052259,2055004.4499999993,2.7134904744366861E-2,6147942.8799999999,9.0700826420169987E-3,7.690225749668253E-3,47.521535312180134,3.201496653454369E-3,183132.50999999998,2.5255936021408333E-2,374.88743091095188,1023.7114431934496,87.884524053224183,0.23001763841280232,5.8191041490188644E-3,0,2055004.4499999993,684154.44999999972,0.23970322983972125,{"$f":"I1258=Comparatives!$D$3","v":false},148,{"$f":"ROW()","v":1258},{"$f":"NOT(ISNA(MATCH(BU1258,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1258='List Box etc'!$G$18","v":false},{"$f":"K1258=Assumptions!$F$16","v":false},false]
[null,"Zambia",1258,"Store 1258","Store 1258 Zambia",10630181.270000001,750," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",2435560.3076923075,1146137.0200000003,5378293.2199999997,2302389.02,47943.650000000009,2350332.6700000004,-1204195.6499999994,-111379.13999999998,-35036.279999999992,-88345.919999999605,-451081.18999999989,-352520.66999999993,0,-46789.549999999996,28038.760000000013,-27778.379999999997,1118358.6400000004,-42161.789999999994,-21160.840000000004,-881258.88,545393.88,-2036747.6400000006,1166604.0000000002,-658380,658380,0,0,0,5071126.8600000013,0.83493120064057891,1002579.4,0.16506879935942106,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.42808915873872716,8.9142871239735067E-3,0.43700344586270073,8.3870694948833577E-2,601.44158666666647,1.6426385915790515E-2,117.79455999999948,1206008.6400000004,2.3033317572252208E-2,3576386.5200000005,7.7671638243396561E-3,5.1649062004841748E-3,28.214453333333338,3.934489834304721E-3,172291.71999999997,3.2034646113995244E-2,229.72229333333328,470.02755999999988,46.715039999999988,0.16506879935942106,8.6997023193168335E-3,0.45285004146581426,3641568.9476923076,1118358.6400000004,0.22111848831264713,{"$f":"I1259=Comparatives!$D$3","v":false},148,{"$f":"ROW()","v":1259},{"$f":"NOT(ISNA(MATCH(BU1259,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1259='List Box etc'!$G$18","v":false},{"$f":"K1259=Assumptions!$F$16","v":false},false]
[null,"Zambia",1259,"Store 1259","Store 1259 Zambia",15673760.770000001,999," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",217809.30769230769,-931740.27999999933,15097807.020000003,3336463.8799999994,507108.83,3843572.71,-4775312.99,-395679.87000000005,-196769.1,-210151.9499999992,-1358893.47,-2004327.7999999998,0,-90894.83,-16864.459999999995,-128375.52000000003,-1060115.7999999993,-124917.65,-50298.229999999996,-554478.66,365450.46,-18575384.920000002,12816130.999999998,-138999.96,110404.32,0,0,0,11655196.780000001,0.6986956145609976,5026168.5200000005,0.3013043854390024,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.22098996732308204,3.3588244261450358E-2,0.25457821158453242,9.0006016648635084E-2,1360.2537237237236,1.3919369198560544E-2,210.3623123123115,5976877.7600000026,2.1478692580789872E-2,19268863.540000003,6.6623296041049248E-3,8.5029249499574012E-3,50.348578578578575,3.331492443463487E-3,628356.81000000006,4.161907813284528E-2,628.98579579579587,2006.334134134134,196.96606606606608,0.3013043854390024,6.0203995109748051E-3,1.4426552637994153E-2,6194687.0676923105,-1060115.7999999993,-0.12321580858875301,{"$f":"I1260=Comparatives!$D$3","v":false},148,{"$f":"ROW()","v":1260},{"$f":"NOT(ISNA(MATCH(BU1260,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1260='List Box etc'!$G$18","v":false},{"$f":"K1260=Assumptions!$F$16","v":false},false]
[null,"Zambia",1260,"Store 1260","Store 1260 Zambia",15550089.490000002,1500," Brand Type 13"," Brand Type 13"," Classification Type 20"," Classification Type 20",1930436.2307692308,97966.089999999531,14815285.35,4460274.74,327578.76,4787853.5,-4689887.41,-322758.33,-222834.39000000004,-68105.340000000375,-869169.60000000009,-2917599.1400000006,-79366.73,-84567.710000000021,-29247.809999999998,-153129.1,-55163.010000000482,-110574.61,-44892.210000000014,-2761517.7600000002,2307747.92,-14837418.020000001,9857293.0700000003,-172077.59999999998,143481.96000000002,0,0,0,12674189.710000005,0.76175601088785116,3963932.6399999997,0.23824398911214872,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.30105898297800926,2.2110864034083556E-2,0.32316984701209284,5.8667084667390498E-2,579.44640000000004,4.5969644452376595E-3,45.403560000000247,5462490.4300000006,2.8032836297344321E-2,17771013.380000003,8.6167905411818433E-3,1.0335885970633701E-2,29.92814000000001,3.0301279347279002E-3,547148.46000000008,3.693134806883757E-2,364.76564000000008,1945.0660933333338,201.46741333333338,0.23824398911214872,5.7081391280796373E-3,0.13030030709258197,7392926.6607692316,-55163.010000000482,-5.3723469773833471E-3,{"$f":"I1261=Comparatives!$D$3","v":false},148,{"$f":"ROW()","v":1261},{"$f":"NOT(ISNA(MATCH(BU1261,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1261='List Box etc'!$G$18","v":false},{"$f":"K1261=Assumptions!$F$16","v":false},false]
[null,"Zambia",1261,"Store 1261","Store 1261 Zambia",14797778.5,650," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",3458067.923076923,1604295.1000000006,14437354.100000001,4217269.25,315022.84000000003,4532292.09,-2924488.31,-192555.56,-137093.51999999999,-189614.75999999957,-912363.54000000015,-1413512.1600000001,-57017.090000000004,-95600.299999999988,-1841.8399999999924,-88810.060000000012,1515485.0400000005,-65375.979999999996,-36284.31,-2620871.71,2161966.61,-14881396.859999999,12337515.67,-205934.40000000005,177338.76,0,0,0,11909093.559999999,0.73361806402280194,4324276.5599999996,0.26638193597719806,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.29210818137376016,2.1819984314161829E-2,0.31392816568792198,6.3194650050177825E-2,1403.6362153846155,1.3133622593630196E-2,291.71501538461473,3031381.9299999988,2.9296889026451393E-2,17708202.969999999,5.0151932497304111E-3,6.1514083110284041E-3,55.822015384615383,2.5132243587486711E-3,355373.67999999993,2.4614875934919397E-2,546.72873846153834,2174.6340923076928,298.63170769230766,0.26638193597719806,6.62173271763141E-3,0.23952227666681131,6489449.8530769218,1515485.0400000005,0.16814202336160136,{"$f":"I1262=Comparatives!$D$3","v":false},148,{"$f":"ROW()","v":1262},{"$f":"NOT(ISNA(MATCH(BU1262,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1262='List Box etc'!$G$18","v":false},{"$f":"K1262=Assumptions!$F$16","v":false},false]
[null,"Zambia",1262,"Store 1262","Store 1262 Zambia",4664745.2300000004,354," Brand Type 15"," Brand Type 15"," Classification Type 25"," Classification Type 25",4057405.5384615385,679559.18,7128921.9300000006,1871623.6099999999,331696.96000000002,2203320.5699999998,-1523761.3900000004,-56043.96,-52814.62,-228141.67000000022,-453011.93999999994,-461373.39999999997,-13000,-31957.789999999997,-2565.2499999999982,-69020.250000000029,610538.93000000005,-38360.370000000003,-40598.769999999997,-2118393.9600000004,1445758.4200000002,-4322553.5999999987,2549793.9499999997,-6600,6600,0,0,0,6426187.9000000004,0.82253567734418676,1386467.6199999999,0.17746432265581316,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.26253950153722611,4.6528347940541968E-2,0.30906784947776805,6.35456446918896E-2,1279.6947457627118,3.2002267978266413E-2,644.46799435028311,2445395.189999999,2.8224579111894001E-2,6447547.5599999987,1.070488419941179E-2,9.6817233626235021E-3,114.68579096045197,5.6949382246917089E-3,128927.37,1.8085114588988069E-2,364.20161016949152,1303.3146892655366,185.91700564971751,0.17746432265581316,4.4828362989240917E-3,0.56914714150355949,6502800.7284615375,610538.93000000005,6.7599800140884791E-2,{"$f":"I1263=Comparatives!$D$3","v":true},149,{"$f":"ROW()","v":1263},{"$f":"NOT(ISNA(MATCH(BU1263,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1263='List Box etc'!$G$18","v":false},{"$f":"K1263=Assumptions!$F$16","v":false},true]
[null,"Zambia",1263,"Store 1263","Store 1263 Zambia",6155903.7599999998,350," Brand Type 15"," Brand Type 15"," Classification Type 24"," Classification Type 24",1362900.5384615385,476448.73999999993,4882493.9799999995,1860173.5000000002,80158.110000000015,1940331.6099999996,-1463882.87,-116188.4,-8634.91,-119631.32000000007,-395928.27000000008,-600462.72,-2920,-27971.82,-20060.27,-59747.789999999986,416700.94999999995,-33430.97,-25517.200000000001,-1846770.6000000003,1617756.28,-4033757.8199999994,2579295.5699999998,-817740,816028.74000000011,0,0,0,4685118.7300000014,0.85348084827310211,804305.83000000007,0.14651915172689792,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$f":"AS1263+BY1264","v":{"$error":"#REF!"}},0.38098838577574662,1.6417451885931463E-2,0.39740583766167792,8.1091399522831592E-2,1131.2236285714289,2.4502092678463493E-2,341.80377142857162,1685187.8299999996,3.5454676883110416E-2,6698268.4199999999,8.919885894928049E-3,1.2237145656449943E-2,72.906285714285715,5.2262634843023405E-3,197651.46,4.0481659743899986E-2,564.71845714285712,1715.6077714285714,33.014028571428568,0.14651915172689792,5.729002455421359E-3,0.27914023940312949,3048088.3684615381,416700.94999999995,9.8430441552923686E-2,{"$f":"I1264=Comparatives!$D$3","v":true},150,{"$f":"ROW()","v":1264},{"$f":"NOT(ISNA(MATCH(BU1264,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1264='List Box etc'!$G$18","v":false},{"$f":"K1264=Assumptions!$F$16","v":false},true]
[null,"Zambia",1264,"Store 1264","Store 1264 Zambia",7680257.8000000007,400," Brand Type 15"," Brand Type 15"," Classification Type 26"," Classification Type 26",682574.4615384615,500970.95,4333307.8599999994,1805027.3699999999,47737.210000000006,1852764.58,-1351793.6300000004,-146035.28,0,-152437.92000000004,-516346.16000000003,-406758.37000000011,-2920,-31809.249999999996,-12621.879999999997,-40704.030000000006,460266.92,-31189.449999999997,-16834.060000000001,-1676311.5599999996,1552991.24,-3406093.0999999996,2422386.65,-16200,16200,0,0,0,3927957.8100000005,0.80869327805753843,929208.58,0.19130672194246157,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.41654722634915675,1.1016343989923672E-2,0.42756357033908049,0.11915750661666584,1290.8654000000001,3.5178188332088654E-2,381.09480000000008,1107026.7699999991,3.6768785636502758E-2,5098604.6599999992,7.9833665707276097E-3,9.3932929104187882E-3,42.085150000000006,3.8848059136052252E-3,221655.86,5.1151653000717105E-2,554.13964999999996,1016.8959250000003,7.3,0.19130672194246157,7.3406393055119789E-3,0.15751810939610036,1789601.2315384606,460266.92,0.18517655026148655,{"$f":"I1265=Comparatives!$D$3","v":true},151,{"$f":"ROW()","v":1265},{"$f":"NOT(ISNA(MATCH(BU1265,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1265='List Box etc'!$G$18","v":false},{"$f":"K1265=Assumptions!$F$16","v":false},true]
[null,"Zambia",1265,"Store 1265","Store 1265 Zambia",12292713.580000002,476," Brand Type 15"," Brand Type 15"," Classification Type 27"," Classification Type 27",2589509.6923076925,1869172.5399999998,22504598.619999997,6997095.6400000006,434648.36,7431744,-5533740.0900000008,-213693.96999999994,-229986.72,-250686.87000000093,-1438453.29,-2697480,-43273.709999999992,-148916.52000000002,-27714.320000000007,-710517.34000000008,1158655.1999999997,-288554.87,-44761.169999999991,-14126246.800000001,2568372.2600000002,-73629747.720000014,35179453.32,-104148,75552.360000000015,-66150,47134.439999999995,0,17756565.400000002,0.70038471689253357,7596022.9299999997,0.29961528310746643,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.31091848195780003,1.9313757483047259E-2,0.33023223944084729,6.3918193534082249E-2,3021.9606932773108,1.1139361969211649E-2,526.65308823529608,50055780.140000023,1.4194511363378378E-2,87926292.520000011,8.0808290630289391E-3,3.1572095641312983E-2,94.036071428571404,1.9889788196542383E-3,678879.67999999993,3.0166264747182592E-2,1426.2178151260503,5666.9747899159665,574.07653361344535,0.29961528310746643,6.6171595643415232E-3,0.11506580215149347,52645289.832307719,1158655.1999999997,1.5846275073369293E-2,{"$f":"I1266=Comparatives!$D$3","v":true},152,{"$f":"ROW()","v":1266},{"$f":"NOT(ISNA(MATCH(BU1266,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1266='List Box etc'!$G$18","v":false},{"$f":"K1266=Assumptions!$F$16","v":false},true]
[null,"Zambia",1266,"Store 1266","Store 1266 Zambia",5667717.0899999999,50," Brand Type 17"," Brand Type 17"," Classification Type 32"," Classification Type 32",1252399.6923076923,-139931.73000000024,5064612.5699999994,1677112.36,108027.35,1785139.7100000002,-1925071.4400000002,-200384.04000000004,-110400,36360.289999999775,-487282.65,-940078.60000000009,-9294.2900000000027,-14277.460000000001,-2250.1899999999978,-7762.4,-147694.13000000024,-25944.48,-21601.989999999998,-3257551.33,3252538.8200000003,-11078365.630000001,10899834.91,-11400,11400,0,0,0,4512012.68,0.79804576545425165,1141814.3,0.20195423454574837,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.33114326847709902,2.1329834909760929E-2,0.35247310338685994,9.6213213402817119E-2,9745.6530000000002,-7.1792836070775261E-3,-727.20579999999552,183543.23000000045,4.2291943974179708E-2,14347316.960000001,5.4103495598803572E-4,1.5326739987931595E-3,432.03979999999996,4.2652798612787084E-3,242856.17000000004,4.795157904842464E-2,4857.1234000000004,18801.572,2393.8858,0.20195423454574837,2.8190626237773607E-3,0.24728440231069687,1435942.9223076927,-147694.13000000024,-7.4055710674838196E-2,{"$f":"I1267=Comparatives!$D$3","v":false},152,{"$f":"ROW()","v":1267},{"$f":"NOT(ISNA(MATCH(BU1267,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1267='List Box etc'!$G$18","v":false},{"$f":"K1267=Assumptions!$F$16","v":false},false]
[null,"Zambia",1267,"Store 1267","Store 1267 Zambia",12534944.270000001,429.62," Brand Type 29"," Brand Type 29"," Classification Type 36"," Classification Type 36",1052592.3846153845,1199967.2200000004,10558951.83,3118403.4700000007,226491.25,3344894.7199999997,-2144927.4999999995,-175483.08000000002,-59472.15,174986.25000000035,-723500.81,-1032591.1499999998,0,-59570.85,-25713.170000000002,-29028.26,1170938.9600000004,-36214.089999999997,-47908.69,-3551567.9600000009,3399759.22,-5134469.1599999974,3984365.4799999995,-293415.84000000003,264820.2,0,0,0,8465128.3099999987,0.71541033447900171,3367421.3500000006,0.28458966552099818,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.2953326731863688,2.1450164149484523E-2,0.31678283733585322,6.8520135487728617E-2,1684.0482519435782,-1.657231255689897E-2,-407.3047111400781,1330508.0599999991,2.1817425142091975E-2,8979452.9599999972,3.2327425879181853E-3,2.7491611352487813E-3,111.5141054885713,4.5372581266904027E-3,296981.19000000006,2.8126010496252074E-2,691.26481541827673,2403.4987896280427,138.42965876821378,0.28458966552099818,5.6417389679482982E-3,9.9687203953783401E-2,2383100.4446153836,1170938.9600000004,0.35377277240031191,{"$f":"I1268=Comparatives!$D$3","v":false},152,{"$f":"ROW()","v":1268},{"$f":"NOT(ISNA(MATCH(BU1268,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1268='List Box etc'!$G$18","v":false},{"$f":"K1268=Assumptions!$F$16","v":false},false]
[null,"Zambia",1268,"Store 1268","Store 1268 Zambia",6822632.5099999998,222.38," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",2111997.5384615385,31392.840000000113,4436277.6100000003,1609218.33,31503.549999999996,1640721.8800000001,-1609329.04,-254109.74999999994,-52225.11,-6970.9800000000287,-510730.26,-619385.96,0,-27021.57,-29786.93,-154755.19,-123362.34999999989,-37297,-25184.39,-2160231.12,1881257.8999999997,-16273342.819999998,13071306.379999999,-301306.68000000005,301306.68000000005,0,0,0,4256710.5900000008,0.86321059206302608,674543.29999999993,0.136789407936974,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.36274067393181014,7.1013477445564981E-3,0.36984202167636665,0.1151258566075174,2296.6555445633603,1.5713579295142505E-3,31.347153521000219,3481009.66,4.4456983782113373E-2,18734880.619999997,8.2602709426818875E-3,3.4884018450774996E-2,113.2493479629463,5.6769193035239281E-3,348215.24999999994,7.8492664484087579E-2,1565.8568666246963,2785.259285907006,234.84625415954673,0.136789407936974,6.0910457765513907E-3,0.47607425056105501,5593007.1984615382,-123362.34999999989,-1.5880704037790579E-2,{"$f":"I1269=Comparatives!$D$3","v":false},152,{"$f":"ROW()","v":1269},{"$f":"NOT(ISNA(MATCH(BU1269,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1269='List Box etc'!$G$18","v":false},{"$f":"K1269=Assumptions!$F$16","v":false},false]
[null,"Zambia",1269,"Store 1269","Store 1269 Zambia",4993660.5999999996,276.27999999999997," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",3384659.076923077,1399500.81,6783298.6799999988,2575791.85,97691.680000000022,2673483.5300000003,-1275666.8600000001,-221984.62,0,-64308.910000000142,-512117.25000000006,-278487.84000000003,0,-62024.36,-16751.649999999998,-90324.08,1307492.5900000001,-18924.820000000003,-33378.389999999992,-2447074.04,2308211.1800000002,-14600356.860000001,13281178.640000001,-618631.07999999984,618631.07999999984,0,0,0,6217048.1800000006,0.82488434980837966,1319824.3299999998,0.17511565019162037,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.37972555411639347,1.4401795440326983E-2,0.39412734955672052,7.5496786174245267E-2,1853.6168017952805,9.4804774245913284E-3,232.76715650789109,1458041.08,6.1948926706509526E-2,17666061.98,5.1128587741997725E-3,1.331565721354909E-2,120.81363109888517,4.9206723121913301E-3,319685.45,4.712831692677287E-2,1157.1067395395976,1007.991313160562,0,0.17511565019162037,9.1436870062752435E-3,0.49896948912222711,4842700.1569230771,1307492.5900000001,0.19439458035703314,{"$f":"I1270=Comparatives!$D$3","v":false},152,{"$f":"ROW()","v":1270},{"$f":"NOT(ISNA(MATCH(BU1270,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1270='List Box etc'!$G$18","v":false},{"$f":"K1270=Assumptions!$F$16","v":false},false]
[null,"Zambia",1270,"Store 1270","Store 1270 Zambia",5512462.0899999999,298," Brand Type 29"," Brand Type 29"," Classification Type 35"," Classification Type 35",1864178.2307692308,854123.46999999974,6566503,1956972.9899999995,298638.94000000006,2255611.9300000002,-1401488.46,-157289.49,-45163.679999999993,-31475.279999999937,-486034.18000000005,-536370.36,0,-33277.75,-11182.100000000002,-153240.78000000003,700882.68999999971,-13178.079999999998,-26391.97,-1615627.9199999997,1475974.23,-13170390.840000002,9455486.160000002,-2880,2880,0,0,0,5769755.0600000005,0.79602154938643599,1478484.72,0.20397845061356398,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.29802361926888626,4.5479144683250747E-2,0.34350276395213708,7.4017202154632394E-2,1630.9871812080539,4.7933093154758225E-3,105.62174496644275,3854558.3699999992,3.9755729526026108E-2,14788898.760000002,1.0361879034189832E-2,2.3336741032479544E-2,88.563657718120808,4.0191818994067315E-3,214927.41999999998,3.2730879739185377E-2,721.23295302013412,1799.9005369127517,151.55597315436239,0.20397845061356398,5.0678039742005753E-3,0.28389208544779937,5718736.6007692302,700882.68999999971,8.8242486414240692E-2,{"$f":"I1271=Comparatives!$D$3","v":false},152,{"$f":"ROW()","v":1271},{"$f":"NOT(ISNA(MATCH(BU1271,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1271='List Box etc'!$G$18","v":false},{"$f":"K1271=Assumptions!$F$16","v":false},false]
[null,"Zimbabwe",1271,"Store 1271","Store 1271 Zimbabwe",23230356.640000001,1650," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",3320765.076923077,352113.69000000012,5173975.45,1772669.1999999997,72227.33,1844896.5299999998,-1517001.8399999999,-180829.13,-78156.12,-7976.7399999997197,-427902.28,-571978.40000000014,0,-33096.329999999994,-15430.860000000002,-114076.20000000001,213818.49000000011,-98648.69,-25199.139999999996,-1896473.04,910940.33999999985,-9074701.3199999984,3569854.32,0,0,0,0,0,4372935.58,0.74586780420215393,1489947.2999999998,0.25413219579784613,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.34261260362184354,1.3959735738599223E-2,0.3565723393604428,8.2702804475038624E-2,259.33471515151518,1.5417042614687549E-3,4.8343878787877088,6490379.6999999993,1.7576198199929664E-2,10971174.359999999,1.0397811233035587E-2,2.2048075237774856E-2,15.272206060606058,4.870363271630907E-3,328005.01,6.3395161644997755E-2,198.79091515151515,346.65357575757582,47.36734545454545,0.25413219579784613,6.3966925084656123E-3,0.64182080278774356,9811144.7769230753,213818.49000000011,1.5691269092482082E-2,{"$f":"I1272=Comparatives!$D$3","v":false},152,{"$f":"ROW()","v":1272},{"$f":"NOT(ISNA(MATCH(BU1272,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1272='List Box etc'!$G$18","v":false},{"$f":"K1272=Assumptions!$F$16","v":false},false]
[null,"Zimbabwe",1272,"Store 1272","Store 1272 Zimbabwe",14697214.710000001,4022.42," Brand Type 2"," Brand Type 2"," Classification Type 4"," Classification Type 4",28159561.53846154,-5109054.7900000019,27079910.230000004,166612.39000000013,548160.03,714772.41999999993,-5872089.3799999999,-759744.14,-109348.32,-856977.1800000011,-1863543.2500000002,-1296139.9999999998,-60973.49,-153712.09999999998,-300947.68000000005,-205767.59999999998,-5363084.5600000015,-161827.12,-42716.819999999992,-4625830.5199999996,2454364.04,-16119637.199999997,4440567.96,0,0,0,0,0,24000797.760000002,0.78347894807215934,6632824.0100000016,0.21652105192784069,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},6.1526197311917788E-3,2.0242313410357267E-2,2.6394933141549039E-2,6.8816448583921316E-2,463.28907722216979,3.1646234153709048E-2,213.05014891532986,13850535.719999995,1.4856291782481323E-2,20745467.719999999,9.9186773119425229E-3,7.5985333131586216E-3,10.61968168416028,1.5774358052589447E-3,1376231.04,5.0821107910297522E-2,342.14006493603353,322.22890697639724,42.343119316232517,0.21652105192784069,5.6762411209809963E-3,1.039869087426496,42010097.258461535,-5363084.5600000015,-9.1916494728472603E-2,{"$f":"I1273=Comparatives!$D$3","v":false},152,{"$f":"ROW()","v":1273},{"$f":"NOT(ISNA(MATCH(BU1273,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1273='List Box etc'!$G$18","v":false},{"$f":"K1273=Assumptions!$F$16","v":false},false]
[null,"Zimbabwe",1273,"Store 1273","Store 1273 Zimbabwe",116007073.06999999,6273.03," Brand Type 2"," Brand Type 2"," Classification Type 2"," Classification Type 2",1390717.6923076923,158586.02999999965,3029826.6000000006,899141.8,70794.61,969936.40999999992,-811350.38000000047,-160033.97,0,-24306.9200000003,-336658.69999999995,-124737.90000000001,-6783.2100000000009,-25620.799999999996,-14352.06,-101151.71999999999,57434.309999999663,-42035.490000000005,-26808,-1339507.92,313685.7,-8409890.959999999,1515672.96,0,0,0,0,0,2606467.7400000002,0.7611271345792161,818016.32,0.23887286542078398,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.29676345174340996,2.3365894932733111E-2,0.32012934667614301,0.1111148406974841,53.667637489379132,8.0225449205575967E-3,3.8748292292560853,7920040.2199999997,1.2771616960298719E-2,9749398.879999999,1.0375175048741057E-2,3.3385316506231735E-2,4.273532886021588,8.8480311051464117E-3,242042.32,7.9886525519315188E-2,38.584594685502864,19.884792516535075,1.081329118464283,0.23887286542078398,8.4561934996544002E-3,0.45900900477528717,9310757.9123076927,57434.309999999663,4.4413895828326177E-3,{"$f":"I1274=Comparatives!$D$3","v":false},152,{"$f":"ROW()","v":1274},{"$f":"NOT(ISNA(MATCH(BU1274,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1274='List Box etc'!$G$18","v":false},{"$f":"K1274=Assumptions!$F$16","v":false},false]
[null,"Zimbabwe",1274,"Store 1274","Store 1274 Zimbabwe",4352054.53,90," Brand Type 1"," Brand Type 1"," Classification Type 12"," Classification Type 12",4887198.384615385,2554257.5299999993,16092983.390000001,5255117.9800000004,-5087.9300000000039,5250030.0499999989,-2695772.5200000009,-314378.05,-5280.05,312532.30999999953,-758553.78,-1346234.8800000001,-1939.46,-107794.59000000001,-27074.049999999996,-230779.58,2323477.9499999993,-29843.739999999998,-56137.25,-7719035.04,5131865.04,-13199473.199999997,7813778.6200000001,-188376,137368.08000000005,0,0,0,15533331.09,0.84168443393224979,2921722.21,0.15831556606775013,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.32654715739441276,-3.1615828319077159E-4,0.32623099911122189,4.7135684019369385E-2,8428.3753333333334,-1.9420408411917185E-2,-3472.5812222222171,8023872.4999999972,2.876162102525932E-2,21106884.239999998,1.0933853494237955E-2,1.4340385148437041E-2,623.74722222222226,3.4883059678594498E-3,479090.43,2.9770143819181558E-2,5323.2269999999999,14958.165333333334,80.216777777777779,0.15831556606775013,6.6982353357167047E-3,0.30368504497756676,12911070.884615382,2323477.9499999993,0.12957129109974946,{"$f":"I1275=Comparatives!$D$3","v":false},152,{"$f":"ROW()","v":1275},{"$f":"NOT(ISNA(MATCH(BU1275,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1275='List Box etc'!$G$18","v":false},{"$f":"K1275=Assumptions!$F$16","v":false},false]
[null,"Zimbabwe",1275,"Store 1275","Store 1275 Zimbabwe",21324376.740000002,1675.75," Brand Type 2"," Brand Type 2"," Classification Type 5"," Classification Type 5",1510379.4615384615,2085436.1199999996,17032036.800000001,5334139.66,-31839.350000000006,5302300.3100000005,-3216864.1900000004,-552695.21,-13249.900000000003,-133289.13000000009,-951562.82,-958909.00999999978,-1939.46,-99034.459999999992,-69517.84,-104163.35,1981272.7699999996,-25448.84,-51291.099999999991,-1144492.44,957001.67999999982,-10787242.839999998,6241739.3899999987,-188376,137368.08000000005,0,0,0,15817241.59,0.81742552561391046,3532828.96,0.18257447438608951,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.31318272280858389,-1.8693800614615866E-3,0.3113133427471223,5.5868997417854331E-2,567.84294793376102,7.8257892209345203E-3,79.539985081306938,4784002.129999999,2.1773265807471541E-2,12120111.279999997,8.5942569002551289E-3,6.1157306799618939E-3,30.607847232582422,3.0114484017554487E-3,746696.34999999986,4.3840696140346518E-2,445.58934805311048,572.22677010293887,9.0642160226764155,0.18257447438608951,5.8145987566208162E-3,8.8678734039516718E-2,6294381.5915384609,1981272.7699999996,0.22663328774309871,{"$f":"I1276=Comparatives!$D$3","v":false},152,{"$f":"ROW()","v":1276},{"$f":"NOT(ISNA(MATCH(BU1276,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1276='List Box etc'!$G$18","v":false},{"$f":"K1276=Assumptions!$F$16","v":false},false]
[null,"Zimbabwe",1276,"Store 1276","Store 1276 Zimbabwe",6196048.4500000002,549," Brand Type 12"," Brand Type 12"," Classification Type 18"," Classification Type 18",2794031.6923076925,996349.86999999988,6526540.5600000005,2097852.12,1803.5200000000018,2099655.6399999997,-1103305.77,-92251.95,-2271.0700000000002,50336.489999999954,-391411.96,-259025.51000000004,0,-60922.040000000008,-33461.959999999992,12751.939999999993,1009101.8099999998,-27048.269999999997,-22901.839999999993,-585745.68000000005,515570.67999999993,569544.24000000022,-874020.36,0,0,0,0,0,5217347.3600000003,0.70219123979044129,2212747.27,0.29780876020955871,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.32143401250845821,2.7633628925152986E-4,0.32171034879770971,5.9972347739458469E-2,712.95438979963569,-7.7125836478368487E-3,-91.687595628415224,374651.11999999988,-3.4036839393406848E-2,16201.439999999828,-0.787086826849967,-1.9538589981581288E-3,41.71555555555554,3.5090320498981148E-3,213684.21999999997,3.274080932088775E-2,389.22444444444437,471.81331511839716,4.1367395264116578,0.29780876020955871,9.3345072232263893E-3,0.42810301516117327,3168682.8123076921,1009101.8099999998,0.22929190021101062,{"$f":"I1277=Comparatives!$D$3","v":false},152,{"$f":"ROW()","v":1277},{"$f":"NOT(ISNA(MATCH(BU1277,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1277='List Box etc'!$G$18","v":false},{"$f":"K1277=Assumptions!$F$16","v":false},false]
[null,"Zimbabwe",1277,"Store 1277","Store 1277 Zimbabwe",8195608.6899999995,597.54," Brand Type 12"," Brand Type 12"," Classification Type 16"," Classification Type 16",2481369.076923077,1629004.4100000004,8609821.9799999986,2803817.83,8117.7900000000045,2811935.6200000006,-1182931.21,-122650.53999999998,0,22282.579999999951,-475485.60000000003,-330186.85000000003,0,-53916.450000000004,-30507.969999999998,-93694.089999999982,1535310.3200000003,-36684.9,-22863.7,-1895716.9199999997,1639972.56,-6891304.6799999988,3670730.4400000004,0,0,0,0,0,7545969.5200000014,0.76730131096398912,2288458.5099999998,0.23269868903601093,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.32565340334713871,9.4285224698687745E-4,0.32659625559412564,5.5225950211806832E-2,795.73852796465519,-2.5880418958441642E-3,-37.290524483716489,3476318.5999999978,2.6952100995576194E-2,8787021.5999999978,1.0662781345615447E-2,1.0882233130678504E-2,38.263045151789008,2.6555369034471027E-3,243759.86,2.8311835083958382E-2,407.93898316430699,552.57698229407242,0,0.23269868903601093,6.2622026477718203E-3,0.28820213503683584,5957687.6769230748,1535310.3200000003,{"$f":"BQ1278*(1-0.28)/BP1278","v":0.18554571678569604},{"$f":"I1278=Comparatives!$D$3","v":false},152,{"$f":"ROW()","v":1278},{"$f":"NOT(ISNA(MATCH(BU1278,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1278='List Box etc'!$G$18","v":false},{"$f":"K1278=Assumptions!$F$16","v":false},false]
[null,"Zimbabwe",1278,"Store 1278","Store 1278 Zimbabwe",23895163.140000001,2538," Brand Type 13"," Brand Type 13"," Classification Type 19"," Classification Type 19",365348.61538461538,1024842.2699999991,8701252.8000000007,2833250.3299999996,212041.95,3045292.2799999993,-2020450.0100000005,-147854.53,-24125.519999999997,-44397.170000000078,-560721.12,-991053.47999999986,0,-36092.61,-13365.409999999996,-50214.58,974627.68999999913,-32079.26,-22524.79,-2892314.28,2452717.1599999997,-12965575.880000003,11343162.289999997,-94509.60000000002,94509.60000000002,0,0,0,8448264.6899999995,0.8712697282989228,1248232.75,0.12873027170107726,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.32561406904532175,2.4369128776490667E-2,0.34998319782181242,6.4441423883236676E-2,220.93030732860521,5.1023882445985335E-3,17.492974783293963,2062010.7100000065,2.4352240149130868E-2,15952399.760000002,3.1477759306102041E-3,5.7709597863884613E-3,8.8750157604412934,2.5886835514076778E-3,229391.81000000003,2.6363078429349852E-2,90.382903861308122,390.48600472813234,9.5057210401891243,0.12873027170107726,4.1479785531573108E-3,4.1988047443537707E-2,2427359.325384622,974627.68999999913,0.28909273112616235,{"$f":"I1279=Comparatives!$D$3","v":false},152,{"$f":"ROW()","v":1279},{"$f":"NOT(ISNA(MATCH(BU1279,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1279='List Box etc'!$G$18","v":false},{"$f":"K1279=Assumptions!$F$16","v":false},false]
[null,"Zimbabwe",1279,"Store 1279","Store 1279 Zimbabwe",12825364.189999999,792," Brand Type 12"," Brand Type 12"," Classification Type 15"," Classification Type 15",2883759.846153846,-104527.52000000056,4926889.8099999996,1279785.3799999994,117132.70999999999,1396918.0899999996,-1501445.61,-99679.38,-47.97,-80923.810000000129,-532709.55999999994,-447727.26000000013,-8886.0600000000013,-33639.719999999994,-88898.249999999985,-124610.47000000002,-229137.99000000057,-42957.86,-16660.240000000002,-3207306.8399999994,1415784.82,-11326739.560000001,7954773.1400000015,-732900,732900,0,0,0,4588523.8099999996,0.83239099608937173,923938.28,0.16760900391062827,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.25975522679692314,2.3774168799606258E-2,0.28352939559652945,0.10812288899150355,672.61308080808078,1.6424927920196401E-2,102.17652777777793,5163488.4399999985,2.4133000673474937E-2,15266946.4,8.1621083047753416E-3,2.5291913317622993E-2,21.035656565656566,3.3814923090394835E-3,265175.20999999996,5.382202976445296E-2,334.81718434343429,565.31219696969708,11.28034090909091,0.16760900391062827,6.8277800594854377E-3,0.58531040014346214,8047248.2861538446,-229137.99000000057,-2.0501337467599343E-2,{"$f":"I1280=Comparatives!$D$3","v":false},152,{"$f":"ROW()","v":1280},{"$f":"NOT(ISNA(MATCH(BU1280,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1280='List Box etc'!$G$18","v":false},{"$f":"K1280=Assumptions!$F$16","v":false},false]
[null,"Zimbabwe",1280,"Store 1280","Store 1280 Zimbabwe",223340.85000000003,227," Brand Type 24"," Brand Type 24"," Classification Type 16"," Classification Type 16",0,1025987.2799999996,8759669.3599999994,2786256.39,154791.9,2941048.2900000005,-1915061.01,-93557.69,-18256.840000000004,-86921.650000000023,-621498.18000000005,-848945.15999999992,0,-46043.729999999996,-25781.919999999998,-125168.37,900818.90999999957,-66396.26999999999,-19869.400000000001,-2826487.3199999989,2339193.2200000002,-10230852.620000003,5991643.1600000001,-24288,24288,0,0,0,8250323.1299999999,0.84278876743375519,1538989.98,0.15721123256624489,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.31807780356677756,1.7670975197630064E-2,0.33574877876440767,7.0949958777896172E-2,2737.8774449339207,9.9229373196341765E-3,382.91475770925121,4726503.5600000024,2.6482233306516313E-2,13081627.940000001,9.5682563801764865E-3,1.4289166046787868E-2,87.530396475770928,2.2682819617292041E-3,231779.60999999996,2.6459858297665242E-2,1021.0555506607927,3739.8465198237882,80.426607929515441,0.15721123256624489,5.2563319581733622E-3,0,4726503.5600000024,900818.90999999957,0.13722397687139357,{"$f":"I1281=Comparatives!$D$3","v":false},152,{"$f":"ROW()","v":1281},{"$f":"NOT(ISNA(MATCH(BU1281,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1281='List Box etc'!$G$18","v":false},{"$f":"K1281=Assumptions!$F$16","v":false},false]
[null,"Zimbabwe",1281,{"$f":"\"Store \"&C1282","v":"Store 1281"},{"$f":"D1282&\" \"&B1282","v":"Store 1281 Zimbabwe"},7633608.1099999994,643.54999999999995," Brand Type 24"," Brand Type 24"," Classification Type 16"," Classification Type 16",3345056.076923077,665005.1100000001,8554832.6300000008,2037049.4300000002,377259.35,2414308.7800000003,-1749303.67,-97277.99,-7812.3700000000008,-78977.660000000105,-576271.18999999994,-810846.45999999985,0,-49923.44,9051.9100000000035,-75596.13,589408.9800000001,-12888.96,-21837.16,-1596426,1285438.6000000001,-8149663.2400000012,6267420.21,-16200,16200,0,0,0,7608260.5199999996,0.79449727390774361,1967934.0999999999,0.20550272609225648,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},{"$f":"IF(N1282,O1282/N1282)","v":0.23811680696785298},{"$f":"IF(N1282,P1282/N1282)","v":4.4098974967322062E-2},{"$f":"IF(N1282,Q1282/N1282)","v":0.28221578193517505},{"$f":"IFERROR(-V1282/N1282,FALSE)","v":6.7362064802897248E-2},{"$f":"IFERROR(-V1282/G1282,FALSE)","v":895.45674772744928},{"$f":"IFERROR(-U1282/N1282,FALSE)","v":9.2319351430724707E-3},{"$f":"IFERROR(-U1282/G1282,FALSE)","v":122.72187087250425},{"$f":"-SUM(AE1282:AL1282)","v":2193230.4300000006},{"$f":"IFERROR(-AA1282/BA1282,FALSE)","v":3.4467937780710063E-2},{"$f":"-(AE1282+AG1282+AI1282+AK1282)","v":9762289.2400000021},{"$f":"IFERROR(-AA1282/BC1282,FALSE)","v":7.7436888153500343E-3},{"$f":"IFERROR(-AA1282/N1282,FALSE)","v":8.8366579767908317E-3},{"$f":"IFERROR(-AD1282/G1282,FALSE)","v":33.932344029212963},{"$f":"IFERROR(-AD1282/N1282,FALSE)","v":2.5526110146704296E-3},{"$f":"-(S1282+Y1282+Z1282+AC1282)","v":151038.47999999998},{"$f":"IF(N1282,BH1282/N1282)","v":1.7655340148951572E-2},{"$f":"IF(G1282,BH1282/G1282)","v":234.69579675238907},{"$f":"IF(G1282,-W1282/G1282)","v":1259.9587600031075},{"$f":"IF(G1282,-SUM(X1282,T1282)/G1282)","v":12.139491880972731},{"$f":"AQ1282","v":0.20550272609225648},{"$f":"IF(N1282,-Y1282/N1282)","v":5.8357003765250751E-3},{"$f":"IF(N1282,L1282/N1282)","v":0.39101362020721109},{"$f":"BA1282+L1282","v":5538286.5069230776},{"$f":"AB1282","v":589408.9800000001},7.6625588992103449E-2,{"$f":"I1282=Comparatives!$D$3","v":false},152,{"$f":"ROW()","v":1282},{"$f":"NOT(ISNA(MATCH(BU1282,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1282='List Box etc'!$G$18","v":false},{"$f":"K1282=Assumptions!$F$16","v":false},{"$f":"AR1282=H1282","v":false}]
[null,"Zimbabwe",1282,"Store 1282","Store 1282 Zimbabwe",12850587.140000001,863.16," Brand Type 24"," Brand Type 24"," Classification Type 18"," Classification Type 18",1169666.923076923,1121260.9999999998,8813425.75,2708437.83,350722.67000000004,3059160.5,-1937899.4999999995,-299863.34999999998,-12186.41,-54789.57999999998,-527130.05000000005,-837929.39999999979,0,-56042.7,-24579.72,-45537.36,1075723.6399999997,-41420.33,-34454.780000000006,-1971130.2000000004,1908360.7600000002,-14291456.41,12552129.34,-198641.15999999995,198641.15999999995,0,0,0,8005640.1200000001,0.81643160267823756,1800006.91,0.18356839732176247,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.30730818036335078,3.9794136803160796E-2,0.34710231716651158,5.9809892878487127E-2,610.69795866351558,6.2166042528922398E-3,63.475578108346056,1802096.5099999998,2.5269101708653777E-2,16461227.770000001,2.7663404356138132E-3,5.1668172276824369E-3,39.917025812132174,3.9093515935049441E-3,421906.10000000003,4.7870840688707228E-2,488.79246026229208,970.76949812317514,14.118367394225869,0.18356839732176247,6.3587873307947252E-3,0.13271421990216722,2971763.4330769228,1075723.6399999997,0.26062674174507605,{"$f":"I1283=Comparatives!$D$3","v":false},152,{"$f":"ROW()","v":1283},{"$f":"NOT(ISNA(MATCH(BU1283,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1283='List Box etc'!$G$18","v":false},{"$f":"K1283=Assumptions!$F$16","v":false},false]
[null,"Zimbabwe",1283,"Store 1283","Store 1283 Zimbabwe",8924864.7199999988,650," Brand Type 24"," Brand Type 24"," Classification Type 16"," Classification Type 16",2236765.076923077,-85833.179999999847,3662184.2,1072352.19,105601.49999999999,1177953.69,-1263786.8699999999,-150439.47000000003,0,-30753.679999999964,-569424.85999999987,-277387.12,-3317.6000000000004,-22682.370000000003,-15549.92,-86697.250000000029,-172530.42999999988,-31357.52,-21880.639999999999,-1354797.4800000002,457563.36,-7654637.0699999984,2843191.3,0,0,0,0,0,3346900.1599999997,0.81811887934805294,744070.28999999992,0.181881120651947,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.29281765510320312,2.8835660423634613E-2,0.32165331552683774,0.15548777147801573,876.03824615384599,8.3976333030981783E-3,47.313353846153788,5708679.8899999997,1.5186917408325734E-2,9009434.5499999989,9.6229402099380409E-3,2.3673645361694265E-2,33.662523076923073,5.9747513519390963E-3,220029.28000000003,6.0081434461980374E-2,338.50658461538467,426.74941538461536,5.104000000000001,0.181881120651947,6.1936726175597619E-3,0.6107735042172584,7945444.9669230767,-172530.42999999988,-1.5634355296290679E-2,{"$f":"I1284=Comparatives!$D$3","v":false},{"$f":"BT1283+BS1284","v":152},{"$f":"ROW()","v":1284},{"$f":"NOT(ISNA(MATCH(BU1284,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1284='List Box etc'!$G$18","v":false},{"$f":"K1284=Assumptions!$F$16","v":false},false]
[null,"Zimbabwe",1284,"Store 1284","Store 1284 Zimbabwe",16615434.6,927," Brand Type 24"," Brand Type 24"," Classification Type 15"," Classification Type 15",392805.84615384613,689268.19,5482280.7199999988,3101264.3099999996,-31901.08,3069363.23,-2380095.04,-263971.36,0,-10073.459999999803,-518762.62999999989,-1163817.0799999998,-1880.98,-142749.63999999998,-13272.010000000002,-29705.56,659562.62999999989,-21392.79,-38979,-279423.94,179339.78000000003,-2848781.1999999997,1906193.41,-31512.120000000003,31512.129999999997,0,0,0,4493929.6900000004,0.94638593070976484,254587.31999999998,5.3614069290235086E-2,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.56568871030011758,-5.8189431788162804E-3,0.55986976712130143,9.4625331407691943E-2,559.61448759439043,1.8374578965375938E-3,10.866731391585548,1042671.9400000001,2.8489843123619497E-2,3159717.26,9.4013348523468848E-3,5.418467516927883E-3,42.04854368932039,7.1099970962450109E-3,441385.8,8.0511346015130741E-2,476.14433656957925,1255.4661057173678,2.0291046386192018,5.3614069290235086E-2,2.6038367477103582E-2,7.1650078902534969E-2,1435477.7861538462,659562.62999999989,0.33082023154979318,{"$f":"I1285=Comparatives!$D$3","v":false},152,{"$f":"ROW()","v":1285},{"$f":"NOT(ISNA(MATCH(BU1285,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1285='List Box etc'!$G$18","v":false},{"$f":"K1285=Assumptions!$F$16","v":false},false]
[null,"Zimbabwe",1285,"Store 1285","Store 1285 Zimbabwe",7964596.1799999997,909.41," Brand Type 24"," Brand Type 24"," Classification Type 24"," Classification Type 24",1075418.3076923077,-67078.780000000319,6977331.4399999995,1757221.0399999998,189492.92,1946713.96,-2013792.7400000002,-88551.64,-18861.3,-31332.480000000112,-498391.62,-996101.67,0,-38437.699999999997,-14531.610000000011,-157770.35,-224849.13000000032,-108641.66,-34143.379999999997,-3675812.8800000008,2048157.04,-13585375.459999997,9778668.040000001,-112632,84036.360000000015,0,0,-5990.3099999999995,6503465.8499999996,0.82955486656992417,1336239.6499999997,0.17044513343007589,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.25184715031969301,2.7158365863726264E-2,0.27900551618341929,7.1430119707771828E-2,548.03842051439949,4.4906108115168042E-3,34.453634774194384,5462958.8999999957,2.8880017750087802E-2,17373820.339999996,9.0809244548686312E-3,2.261184685817362E-2,37.544539866506852,4.8934725680739623E-3,250162.61000000002,3.5853622857279666E-2,275.0823171066956,1095.3273770906412,20.740150207277246,0.17044513343007589,5.5089399622959574E-3,0.15413031714777015,6538377.2076923037,-224849.13000000032,-2.4760176486841021E-2,{"$f":"I1286=Comparatives!$D$3","v":false},152,{"$f":"ROW()","v":1286},{"$f":"NOT(ISNA(MATCH(BU1286,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1286='List Box etc'!$G$18","v":false},{"$f":"K1286=Assumptions!$F$16","v":false},false]
[null,"Zimbabwe",1286,"Store 1286","Store 1286 Zimbabwe",6460250.5899999999,359," Brand Type 24"," Brand Type 24"," Classification Type 24"," Classification Type 24",969350.23076923075,446557.46000000014,4028915.6100000003,2222763.16,-26962.91,2195800.25,-1749242.7899999998,-207406.87000000002,0,-805.3999999999005,-430965.28000000014,-782725.55,0,-94753.849999999991,-16796.399999999998,-42981.43,403576.03000000014,-16396.590000000004,-35952.04,-1906228.0299999998,1488028.96,-1408948.1099999999,543993.77000000014,-57120.5,57120.5,0,0,0,3233329.0600000005,0.93424282358404009,227579.58000000002,6.5757176415959934E-2,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.55170258579826648,-6.6923491604233424E-3,0.54501023663784309,0.1069680583356771,1200.4603899721453,1.9990490691858904E-4,2.2434540389969375,1283153.4099999997,3.3496719616713647E-2,3372296.6399999997,1.2745447565371949E-2,1.0668237848744615E-2,100.1449582172702,8.9235028678101291E-3,335353.71000000008,8.3236717385599457E-2,934.13289693593333,2180.2940111420612,0,6.5757176415959934E-2,2.3518449918587394E-2,0.24059829606836333,2252503.6407692302,403576.03000000014,0.12900078665389805,{"$f":"I1287=Comparatives!$D$3","v":false},152,{"$f":"ROW()","v":1287},{"$f":"NOT(ISNA(MATCH(BU1287,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1287='List Box etc'!$G$18","v":false},{"$f":"K1287=Assumptions!$F$16","v":false},false]
[null,"Zimbabwe",1287,"Store 1287","Store 1287 Zimbabwe",7513799.7000000011,400," Brand Type 24"," Brand Type 24"," Classification Type 25"," Classification Type 25",2299162.6923076925,91482.010000000024,3266973.15,965344.62000000011,121944.59000000001,1087289.21,-995807.2,-115847.48999999999,0,-65202.360000000088,-414305.64,-225539.82,0,-20644.509999999998,-17681.100000000002,-12735.320000000003,78746.690000000017,-39562.25,-31998.720000000001,-2173818.59,2166274.35,-20366006.080000002,20141444.510000002,-35568.239999999998,35568.239999999998,0,0,0,2828432.3899999997,0.78372140449568917,780544.44,0.21627859550431086,{"$f":"Comparatives!$D$3","v":" Brand Type 15"},{"$error":"#REF!"},0.29548593627100977,3.7326474507450427E-2,0.33281241077846019,0.12681635905088476,1035.7641000000001,1.9958033631222248E-2,163.00590000000022,232105.80999999866,5.4868596352672418E-2,22575392.91,5.6412395792051811E-4,3.8982016120946705E-3,79.996800000000007,9.7946075865361793E-3,193735.35,5.9301176074863064E-2,484.33837500000004,563.84955000000002,0,0.21627859550431086,6.3191550870260443E-3,0.7037592862701344,2531268.5023076911,78746.690000000017,2.2398894762965794E-2,{"$f":"I1288=Comparatives!$D$3","v":false},152,{"$f":"ROW()","v":1288},{"$f":"NOT(ISNA(MATCH(BU1288,Comparatives!$F:$F,0)))","v":false},{"$f":"BU1288='List Box etc'!$G$18","v":false},{"$f":"K1288=Assumptions!$F$16","v":false},false]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"O1290+P1290","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Q1290+#REF!+S1290+#REF!+#REF!+#REF!+#REF!+T1290+#REF!+U1290+V1290+W1290+X1290+Y1290+Z1290","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M1290-#REF!","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"R1290+#REF!+Q1290","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,{"$f":"AB1290-#REF!","v":{"$error":"#REF!"}},{"$f":"AB1291+AC1290","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1291-#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1290:Z1290)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1290","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1292+AB1293+AC1290","v":{"$error":"#REF!"}}]

{"sheet":"Comparatives","index":2,"n_rows":1145,"n_cols":7,"rows_kept":1145,"cut":false,"hidden":false,"merged":[]}
[null,null,"Sheet to Compute Average for Comparison"]
[]
[null,null,"Brand",{"$f":"Assumptions!F15","v":" Brand Type 15"}]
[]
[null,null,"Total Sample",null,{"$f":"MAX('Store Database'!BT:BT)","v":152}]
[]
[null,null,"Counter","Row Num - Match","Store Name","Row of Selected","Select"]
[]
[null,null,1,{"$f":"MATCH(C9,'Store Database'!BT:BT,0)","v":16},{"$f":"INDEX('Store Database'!E:E,Comparatives!D9)","v":"Store 15 Argentina "},{"$f":"IF(G9,D9)","v":16},true]
[null,null,2,{"$f":"MATCH(C10,'Store Database'!BT:BT,0)","v":17},{"$f":"INDEX('Store Database'!E:E,Comparatives!D10)","v":"Store 16 Argentina "},{"$f":"IF(G10,D10)","v":false},false]
[null,null,3,{"$f":"MATCH(C11,'Store Database'!BT:BT,0)","v":18},{"$f":"INDEX('Store Database'!E:E,Comparatives!D11)","v":"Store 17 Argentina "},false,false]
[null,null,4,{"$f":"MATCH(C12,'Store Database'!BT:BT,0)","v":19},{"$f":"INDEX('Store Database'!E:E,Comparatives!D12)","v":"Store 18 Argentina "},19,true]
[null,null,5,{"$f":"MATCH(C13,'Store Database'!BT:BT,0)","v":40},{"$f":"INDEX('Store Database'!E:E,Comparatives!D13)","v":"Store 39 Australia "},false,false]
[null,null,6,{"$f":"MATCH(C14,'Store Database'!BT:BT,0)","v":41},{"$f":"INDEX('Store Database'!E:E,Comparatives!D14)","v":"Store 40 Australia "},41,true]
[null,null,7,{"$f":"MATCH(C15,'Store Database'!BT:BT,0)","v":42},{"$f":"INDEX('Store Database'!E:E,Comparatives!D15)","v":"Store 41 Australia "},false,false]
[null,null,8,{"$f":"MATCH(C16,'Store Database'!BT:BT,0)","v":64},{"$f":"INDEX('Store Database'!E:E,Comparatives!D16)","v":"Store 63 Bangladesh"},64,true]
[null,null,9,{"$f":"MATCH(C17,'Store Database'!BT:BT,0)","v":65},{"$f":"INDEX('Store Database'!E:E,Comparatives!D17)","v":"Store 64 Bangladesh"},false,false]
[null,null,10,{"$f":"MATCH(C18,'Store Database'!BT:BT,0)","v":66},{"$f":"INDEX('Store Database'!E:E,Comparatives!D18)","v":"Store 65 Bangladesh"},66,true]
[null,null,11,{"$f":"MATCH(C19,'Store Database'!BT:BT,0)","v":87},{"$f":"INDEX('Store Database'!E:E,Comparatives!D19)","v":"Store 86 Barbados"},false,false]
[null,null,12,{"$f":"MATCH(C20,'Store Database'!BT:BT,0)","v":88},{"$f":"INDEX('Store Database'!E:E,Comparatives!D20)","v":"Store 87 Barbados"},false,false]
[null,null,13,{"$f":"MATCH(C21,'Store Database'!BT:BT,0)","v":89},{"$f":"INDEX('Store Database'!E:E,Comparatives!D21)","v":"Store 88 Barbados"},false,false]
[null,null,14,{"$f":"MATCH(C22,'Store Database'!BT:BT,0)","v":90},{"$f":"INDEX('Store Database'!E:E,Comparatives!D22)","v":"Store 89 Barbados"},false,false]
[null,null,15,{"$f":"MATCH(C23,'Store Database'!BT:BT,0)","v":111},{"$f":"INDEX('Store Database'!E:E,Comparatives!D23)","v":"Store 110 Benin "},false,false]
[null,null,16,{"$f":"MATCH(C24,'Store Database'!BT:BT,0)","v":112},{"$f":"INDEX('Store Database'!E:E,Comparatives!D24)","v":"Store 111 Benin "},false,false]
[null,null,17,{"$f":"MATCH(C25,'Store Database'!BT:BT,0)","v":113},{"$f":"INDEX('Store Database'!E:E,Comparatives!D25)","v":"Store 112 Benin "},false,false]
[null,null,18,{"$f":"MATCH(C26,'Store Database'!BT:BT,0)","v":134},{"$f":"INDEX('Store Database'!E:E,Comparatives!D26)","v":"Store 133 Botswana "},false,false]
[null,null,19,{"$f":"MATCH(C27,'Store Database'!BT:BT,0)","v":135},{"$f":"INDEX('Store Database'!E:E,Comparatives!D27)","v":"Store 134 Botswana "},false,false]
[null,null,20,{"$f":"MATCH(C28,'Store Database'!BT:BT,0)","v":136},{"$f":"INDEX('Store Database'!E:E,Comparatives!D28)","v":"Store 135 Botswana "},false,false]
[null,null,21,{"$f":"MATCH(C29,'Store Database'!BT:BT,0)","v":158},{"$f":"INDEX('Store Database'!E:E,Comparatives!D29)","v":"Store 157 Brazil "},false,false]
[null,null,22,{"$f":"MATCH(C30,'Store Database'!BT:BT,0)","v":159},{"$f":"INDEX('Store Database'!E:E,Comparatives!D30)","v":"Store 158 Brazil "},false,false]
[null,null,23,{"$f":"MATCH(C31,'Store Database'!BT:BT,0)","v":160},{"$f":"INDEX('Store Database'!E:E,Comparatives!D31)","v":"Store 159 Brazil "},false,false]
[null,null,24,{"$f":"MATCH(C32,'Store Database'!BT:BT,0)","v":183},{"$f":"INDEX('Store Database'!E:E,Comparatives!D32)","v":"Store 182 Burkina Fa"},false,false]
[null,null,25,{"$f":"MATCH(C33,'Store Database'!BT:BT,0)","v":184},{"$f":"INDEX('Store Database'!E:E,Comparatives!D33)","v":"Store 183 Burkina Fa"},false,false]
[null,null,26,{"$f":"MATCH(C34,'Store Database'!BT:BT,0)","v":206},{"$f":"INDEX('Store Database'!E:E,Comparatives!D34)","v":"Store 205 Cameroon "},false,false]
[null,null,27,{"$f":"MATCH(C35,'Store Database'!BT:BT,0)","v":207},{"$f":"INDEX('Store Database'!E:E,Comparatives!D35)","v":"Store 206 Cameroon "},false,false]
[null,null,28,{"$f":"MATCH(C36,'Store Database'!BT:BT,0)","v":208},{"$f":"INDEX('Store Database'!E:E,Comparatives!D36)","v":"Store 207 Cameroon "},false,false]
[null,null,29,{"$f":"MATCH(C37,'Store Database'!BT:BT,0)","v":230},{"$f":"INDEX('Store Database'!E:E,Comparatives!D37)","v":"Store 229 Canada "},false,false]
[null,null,30,{"$f":"MATCH(C38,'Store Database'!BT:BT,0)","v":231},{"$f":"INDEX('Store Database'!E:E,Comparatives!D38)","v":"Store 230 Canada "},false,false]
[null,null,31,{"$f":"MATCH(C39,'Store Database'!BT:BT,0)","v":232},{"$f":"INDEX('Store Database'!E:E,Comparatives!D39)","v":"Store 231 Canada "},false,false]
[null,null,32,{"$f":"MATCH(C40,'Store Database'!BT:BT,0)","v":254},{"$f":"INDEX('Store Database'!E:E,Comparatives!D40)","v":"Store 253 Chad "},false,false]
[null,null,33,{"$f":"MATCH(C41,'Store Database'!BT:BT,0)","v":255},{"$f":"INDEX('Store Database'!E:E,Comparatives!D41)","v":"Store 254 Chad "},false,false]
[null,null,34,{"$f":"MATCH(C42,'Store Database'!BT:BT,0)","v":256},{"$f":"INDEX('Store Database'!E:E,Comparatives!D42)","v":"Store 255 Chad "},false,false]
[null,null,35,{"$f":"MATCH(C43,'Store Database'!BT:BT,0)","v":279},{"$f":"INDEX('Store Database'!E:E,Comparatives!D43)","v":"Store 278 Chile "},false,false]
[null,null,36,{"$f":"MATCH(C44,'Store Database'!BT:BT,0)","v":280},{"$f":"INDEX('Store Database'!E:E,Comparatives!D44)","v":"Store 279 Chile "},false,false]
[null,null,37,{"$f":"MATCH(C45,'Store Database'!BT:BT,0)","v":301},{"$f":"INDEX('Store Database'!E:E,Comparatives!D45)","v":"Store 300 China "},false,false]
[null,null,38,{"$f":"MATCH(C46,'Store Database'!BT:BT,0)","v":302},{"$f":"INDEX('Store Database'!E:E,Comparatives!D46)","v":"Store 301 China "},false,false]
[null,null,39,{"$f":"MATCH(C47,'Store Database'!BT:BT,0)","v":303},{"$f":"INDEX('Store Database'!E:E,Comparatives!D47)","v":"Store 302 China "},false,false]
[null,null,40,{"$f":"MATCH(C48,'Store Database'!BT:BT,0)","v":324},{"$f":"INDEX('Store Database'!E:E,Comparatives!D48)","v":"Store 323 DRC"},false,false]
[null,null,41,{"$f":"MATCH(C49,'Store Database'!BT:BT,0)","v":325},{"$f":"INDEX('Store Database'!E:E,Comparatives!D49)","v":"Store 324 DRC"},false,false]
[null,null,42,{"$f":"MATCH(C50,'Store Database'!BT:BT,0)","v":326},{"$f":"INDEX('Store Database'!E:E,Comparatives!D50)","v":"Store 325 DRC"},false,false]
[null,null,43,{"$f":"MATCH(C51,'Store Database'!BT:BT,0)","v":347},{"$f":"INDEX('Store Database'!E:E,Comparatives!D51)","v":"Store 346 Egypt "},false,false]
[null,null,44,{"$f":"MATCH(C52,'Store Database'!BT:BT,0)","v":348},{"$f":"INDEX('Store Database'!E:E,Comparatives!D52)","v":"Store 347 Egypt "},false,false]
[null,null,45,{"$f":"MATCH(C53,'Store Database'!BT:BT,0)","v":349},{"$f":"INDEX('Store Database'!E:E,Comparatives!D53)","v":"Store 348 Egypt "},false,false]
[null,null,46,{"$f":"MATCH(C54,'Store Database'!BT:BT,0)","v":370},{"$f":"INDEX('Store Database'!E:E,Comparatives!D54)","v":"Store 369 Ethiopia "},false,false]
[null,null,47,{"$f":"MATCH(C55,'Store Database'!BT:BT,0)","v":371},{"$f":"INDEX('Store Database'!E:E,Comparatives!D55)","v":"Store 370 Ethiopia "},false,false]
[null,null,48,{"$f":"MATCH(C56,'Store Database'!BT:BT,0)","v":372},{"$f":"INDEX('Store Database'!E:E,Comparatives!D56)","v":"Store 371 Ethiopia "},false,false]
[null,null,49,{"$f":"MATCH(C57,'Store Database'!BT:BT,0)","v":395},{"$f":"INDEX('Store Database'!E:E,Comparatives!D57)","v":"Store 394 France "},false,false]
[null,null,50,{"$f":"MATCH(C58,'Store Database'!BT:BT,0)","v":439},{"$f":"INDEX('Store Database'!E:E,Comparatives!D58)","v":"Store 438 Ghana "},false,false]
[null,null,51,{"$f":"MATCH(C59,'Store Database'!BT:BT,0)","v":440},{"$f":"INDEX('Store Database'!E:E,Comparatives!D59)","v":"Store 439 Ghana "},false,false]
[null,null,52,{"$f":"MATCH(C60,'Store Database'!BT:BT,0)","v":441},{"$f":"INDEX('Store Database'!E:E,Comparatives!D60)","v":"Store 440 Ghana "},false,false]
[null,null,53,{"$f":"MATCH(C61,'Store Database'!BT:BT,0)","v":442},{"$f":"INDEX('Store Database'!E:E,Comparatives!D61)","v":"Store 441 Ghana "},false,false]
[null,null,54,{"$f":"MATCH(C62,'Store Database'!BT:BT,0)","v":463},{"$f":"INDEX('Store Database'!E:E,Comparatives!D62)","v":"Store 462 Haiti "},false,false]
[null,null,55,{"$f":"MATCH(C63,'Store Database'!BT:BT,0)","v":464},{"$f":"INDEX('Store Database'!E:E,Comparatives!D63)","v":"Store 463 Haiti "},false,false]
[null,null,56,{"$f":"MATCH(C64,'Store Database'!BT:BT,0)","v":465},{"$f":"INDEX('Store Database'!E:E,Comparatives!D64)","v":"Store 464 Haiti "},false,false]
[null,null,57,{"$f":"MATCH(C65,'Store Database'!BT:BT,0)","v":486},{"$f":"INDEX('Store Database'!E:E,Comparatives!D65)","v":"Store 485 India "},false,false]
[null,null,58,{"$f":"MATCH(C66,'Store Database'!BT:BT,0)","v":487},{"$f":"INDEX('Store Database'!E:E,Comparatives!D66)","v":"Store 486 India "},false,false]
[null,null,59,{"$f":"MATCH(C67,'Store Database'!BT:BT,0)","v":488},{"$f":"INDEX('Store Database'!E:E,Comparatives!D67)","v":"Store 487 India "},false,false]
[null,null,60,{"$f":"MATCH(C68,'Store Database'!BT:BT,0)","v":510},{"$f":"INDEX('Store Database'!E:E,Comparatives!D68)","v":"Store 509 Indonesia "},false,false]
[null,null,61,{"$f":"MATCH(C69,'Store Database'!BT:BT,0)","v":511},{"$f":"INDEX('Store Database'!E:E,Comparatives!D69)","v":"Store 510 Indonesia "},false,false]
[null,null,62,{"$f":"MATCH(C70,'Store Database'!BT:BT,0)","v":555},{"$f":"INDEX('Store Database'!E:E,Comparatives!D70)","v":"Store 554 Ivory Coast"},false,false]
[null,null,63,{"$f":"MATCH(C71,'Store Database'!BT:BT,0)","v":556},{"$f":"INDEX('Store Database'!E:E,Comparatives!D71)","v":"Store 555 Ivory Coast"},false,false]
[null,null,64,{"$f":"MATCH(C72,'Store Database'!BT:BT,0)","v":557},{"$f":"INDEX('Store Database'!E:E,Comparatives!D72)","v":"Store 556 Ivory Coast"},false,false]
[null,null,65,{"$f":"MATCH(C73,'Store Database'!BT:BT,0)","v":577},{"$f":"INDEX('Store Database'!E:E,Comparatives!D73)","v":"Store 576 Jamaica"},false,false]
[null,null,66,{"$f":"MATCH(C74,'Store Database'!BT:BT,0)","v":578},{"$f":"INDEX('Store Database'!E:E,Comparatives!D74)","v":"Store 577 Jamaica"},{"$f":"IF(G74,D74)","v":false},false]
[null,null,67,{"$f":"MATCH(C75,'Store Database'!BT:BT,0)","v":579},{"$f":"INDEX('Store Database'!E:E,Comparatives!D75)","v":"Store 578 Jamaica"},false,false]
[null,null,68,{"$f":"MATCH(C76,'Store Database'!BT:BT,0)","v":580},{"$f":"INDEX('Store Database'!E:E,Comparatives!D76)","v":"Store 579 Jamaica"},false,false]
[null,null,69,{"$f":"MATCH(C77,'Store Database'!BT:BT,0)","v":603},{"$f":"INDEX('Store Database'!E:E,Comparatives!D77)","v":"Store 602 Japan "},false,false]
[null,null,70,{"$f":"MATCH(C78,'Store Database'!BT:BT,0)","v":624},{"$f":"INDEX('Store Database'!E:E,Comparatives!D78)","v":"Store 623 Korea"},false,false]
[null,null,71,{"$f":"MATCH(C79,'Store Database'!BT:BT,0)","v":625},{"$f":"INDEX('Store Database'!E:E,Comparatives!D79)","v":"Store 624 Korea"},false,false]
[null,null,72,{"$f":"MATCH(C80,'Store Database'!BT:BT,0)","v":626},{"$f":"INDEX('Store Database'!E:E,Comparatives!D80)","v":"Store 625 Korea"},false,false]
[null,null,73,{"$f":"MATCH(C81,'Store Database'!BT:BT,0)","v":647},{"$f":"INDEX('Store Database'!E:E,Comparatives!D81)","v":"Store 646 Luxembourg"},false,false]
[null,null,74,{"$f":"MATCH(C82,'Store Database'!BT:BT,0)","v":648},{"$f":"INDEX('Store Database'!E:E,Comparatives!D82)","v":"Store 647 Luxembourg"},false,false]
[null,null,75,{"$f":"MATCH(C83,'Store Database'!BT:BT,0)","v":649},{"$f":"INDEX('Store Database'!E:E,Comparatives!D83)","v":"Store 648 Luxembourg"},false,false]
[null,null,76,{"$f":"MATCH(C84,'Store Database'!BT:BT,0)","v":670},{"$f":"INDEX('Store Database'!E:E,Comparatives!D84)","v":"Store 669 Malaysia "},false,false]
[null,null,77,{"$f":"MATCH(C85,'Store Database'!BT:BT,0)","v":671},{"$f":"INDEX('Store Database'!E:E,Comparatives!D85)","v":"Store 670 Malaysia "},false,false]
[null,null,78,{"$f":"MATCH(C86,'Store Database'!BT:BT,0)","v":672},{"$f":"INDEX('Store Database'!E:E,Comparatives!D86)","v":"Store 671 Malaysia "},false,false]
[null,null,79,{"$f":"MATCH(C87,'Store Database'!BT:BT,0)","v":693},{"$f":"INDEX('Store Database'!E:E,Comparatives!D87)","v":"Store 692 Mali "},false,false]
[null,null,80,{"$f":"MATCH(C88,'Store Database'!BT:BT,0)","v":694},{"$f":"INDEX('Store Database'!E:E,Comparatives!D88)","v":"Store 693 Mali "},false,false]
[null,null,81,{"$f":"MATCH(C89,'Store Database'!BT:BT,0)","v":695},{"$f":"INDEX('Store Database'!E:E,Comparatives!D89)","v":"Store 694 Mali "},false,false]
[null,null,82,{"$f":"MATCH(C90,'Store Database'!BT:BT,0)","v":716},{"$f":"INDEX('Store Database'!E:E,Comparatives!D90)","v":"Store 715 Mexico "},false,false]
[null,null,83,{"$f":"MATCH(C91,'Store Database'!BT:BT,0)","v":717},{"$f":"INDEX('Store Database'!E:E,Comparatives!D91)","v":"Store 716 Mexico "},false,false]
[null,null,84,{"$f":"MATCH(C92,'Store Database'!BT:BT,0)","v":718},{"$f":"INDEX('Store Database'!E:E,Comparatives!D92)","v":"Store 717 Mexico "},false,false]
[null,null,85,{"$f":"MATCH(C93,'Store Database'!BT:BT,0)","v":739},{"$f":"INDEX('Store Database'!E:E,Comparatives!D93)","v":"Store 738 Mongolia "},false,false]
[null,null,86,{"$f":"MATCH(C94,'Store Database'!BT:BT,0)","v":740},{"$f":"INDEX('Store Database'!E:E,Comparatives!D94)","v":"Store 739 Mongolia "},false,false]
[null,null,87,{"$f":"MATCH(C95,'Store Database'!BT:BT,0)","v":741},{"$f":"INDEX('Store Database'!E:E,Comparatives!D95)","v":"Store 740 Mongolia "},false,false]
[null,null,88,{"$f":"MATCH(C96,'Store Database'!BT:BT,0)","v":762},{"$f":"INDEX('Store Database'!E:E,Comparatives!D96)","v":"Store 761 Mozambique"},false,false]
[null,null,89,{"$f":"MATCH(C97,'Store Database'!BT:BT,0)","v":763},{"$f":"INDEX('Store Database'!E:E,Comparatives!D97)","v":"Store 762 Mozambique"},false,false]
[null,null,90,{"$f":"MATCH(C98,'Store Database'!BT:BT,0)","v":764},{"$f":"INDEX('Store Database'!E:E,Comparatives!D98)","v":"Store 763 Mozambique"},false,false]
[null,null,91,{"$f":"MATCH(C99,'Store Database'!BT:BT,0)","v":785},{"$f":"INDEX('Store Database'!E:E,Comparatives!D99)","v":"Store 784 Nigeria "},false,false]
[null,null,92,{"$f":"MATCH(C100,'Store Database'!BT:BT,0)","v":786},{"$f":"INDEX('Store Database'!E:E,Comparatives!D100)","v":"Store 785 Nigeria "},false,false]
[null,null,93,{"$f":"MATCH(C101,'Store Database'!BT:BT,0)","v":787},{"$f":"INDEX('Store Database'!E:E,Comparatives!D101)","v":"Store 786 Nigeria "},false,false]
[null,null,94,{"$f":"MATCH(C102,'Store Database'!BT:BT,0)","v":808},{"$f":"INDEX('Store Database'!E:E,Comparatives!D102)","v":"Store 807 Pakistan "},false,false]
[null,null,95,{"$f":"MATCH(C103,'Store Database'!BT:BT,0)","v":809},{"$f":"INDEX('Store Database'!E:E,Comparatives!D103)","v":"Store 808 Pakistan "},false,false]
[null,null,96,{"$f":"MATCH(C104,'Store Database'!BT:BT,0)","v":810},{"$f":"INDEX('Store Database'!E:E,Comparatives!D104)","v":"Store 809 Pakistan "},false,false]
[null,null,97,{"$f":"MATCH(C105,'Store Database'!BT:BT,0)","v":831},{"$f":"INDEX('Store Database'!E:E,Comparatives!D105)","v":"Store 830 Peru "},false,false]
[null,null,98,{"$f":"MATCH(C106,'Store Database'!BT:BT,0)","v":832},{"$f":"INDEX('Store Database'!E:E,Comparatives!D106)","v":"Store 831 Peru "},false,false]
[null,null,99,{"$f":"MATCH(C107,'Store Database'!BT:BT,0)","v":833},{"$f":"INDEX('Store Database'!E:E,Comparatives!D107)","v":"Store 832 Peru "},false,false]
[null,null,100,{"$f":"MATCH(C108,'Store Database'!BT:BT,0)","v":854},{"$f":"INDEX('Store Database'!E:E,Comparatives!D108)","v":"Store 853 Phillipines"},false,false]
[null,null,101,{"$f":"MATCH(C109,'Store Database'!BT:BT,0)","v":855},{"$f":"INDEX('Store Database'!E:E,Comparatives!D109)","v":"Store 854 Phillipines"},false,false]
[null,null,102,{"$f":"MATCH(C110,'Store Database'!BT:BT,0)","v":856},{"$f":"INDEX('Store Database'!E:E,Comparatives!D110)","v":"Store 855 Phillipines"},false,false]
[null,null,103,{"$f":"MATCH(C111,'Store Database'!BT:BT,0)","v":877},{"$f":"INDEX('Store Database'!E:E,Comparatives!D111)","v":"Store 876 Qatar "},false,false]
[null,null,104,{"$f":"MATCH(C112,'Store Database'!BT:BT,0)","v":878},{"$f":"INDEX('Store Database'!E:E,Comparatives!D112)","v":"Store 877 Qatar "},false,false]
[null,null,105,{"$f":"MATCH(C113,'Store Database'!BT:BT,0)","v":879},{"$f":"INDEX('Store Database'!E:E,Comparatives!D113)","v":"Store 878 Qatar "},false,false]
[null,null,106,{"$f":"MATCH(C114,'Store Database'!BT:BT,0)","v":900},{"$f":"INDEX('Store Database'!E:E,Comparatives!D114)","v":"Store 899 Russia"},false,false]
[null,null,107,{"$f":"MATCH(C115,'Store Database'!BT:BT,0)","v":901},{"$f":"INDEX('Store Database'!E:E,Comparatives!D115)","v":"Store 900 Russia"},false,false]
[null,null,108,{"$f":"MATCH(C116,'Store Database'!BT:BT,0)","v":902},{"$f":"INDEX('Store Database'!E:E,Comparatives!D116)","v":"Store 901 Russia"},false,false]
[null,null,109,{"$f":"MATCH(C117,'Store Database'!BT:BT,0)","v":923},{"$f":"INDEX('Store Database'!E:E,Comparatives!D117)","v":"Store 922 Rwanda "},false,false]
[null,null,110,{"$f":"MATCH(C118,'Store Database'!BT:BT,0)","v":924},{"$f":"INDEX('Store Database'!E:E,Comparatives!D118)","v":"Store 923 Rwanda "},false,false]
[null,null,111,{"$f":"MATCH(C119,'Store Database'!BT:BT,0)","v":925},{"$f":"INDEX('Store Database'!E:E,Comparatives!D119)","v":"Store 924 Rwanda "},false,false]
[null,null,112,{"$f":"MATCH(C120,'Store Database'!BT:BT,0)","v":946},{"$f":"INDEX('Store Database'!E:E,Comparatives!D120)","v":"Store 945 S Africa"},false,false]
[null,null,113,{"$f":"MATCH(C121,'Store Database'!BT:BT,0)","v":947},{"$f":"INDEX('Store Database'!E:E,Comparatives!D121)","v":"Store 946 S Africa"},false,false]
[null,null,114,{"$f":"MATCH(C122,'Store Database'!BT:BT,0)","v":948},{"$f":"INDEX('Store Database'!E:E,Comparatives!D122)","v":"Store 947 S Africa"},false,false]
[null,null,115,{"$f":"MATCH(C123,'Store Database'!BT:BT,0)","v":1015},{"$f":"INDEX('Store Database'!E:E,Comparatives!D123)","v":"Store 1014 Singapore "},false,false]
[null,null,116,{"$f":"MATCH(C124,'Store Database'!BT:BT,0)","v":1016},{"$f":"INDEX('Store Database'!E:E,Comparatives!D124)","v":"Store 1015 Singapore "},false,false]
[null,null,117,{"$f":"MATCH(C125,'Store Database'!BT:BT,0)","v":1017},{"$f":"INDEX('Store Database'!E:E,Comparatives!D125)","v":"Store 1016 Singapore "},false,false]
[null,null,118,{"$f":"MATCH(C126,'Store Database'!BT:BT,0)","v":1038},{"$f":"INDEX('Store Database'!E:E,Comparatives!D126)","v":"Store 1037 Spain "},false,false]
[null,null,119,{"$f":"MATCH(C127,'Store Database'!BT:BT,0)","v":1039},{"$f":"INDEX('Store Database'!E:E,Comparatives!D127)","v":"Store 1038 Spain "},false,false]
[null,null,120,{"$f":"MATCH(C128,'Store Database'!BT:BT,0)","v":1040},{"$f":"INDEX('Store Database'!E:E,Comparatives!D128)","v":"Store 1039 Spain "},false,false]
[null,null,121,{"$f":"MATCH(C129,'Store Database'!BT:BT,0)","v":1061},{"$f":"INDEX('Store Database'!E:E,Comparatives!D129)","v":"Store 1060 Sudan"},false,false]
[null,null,122,{"$f":"MATCH(C130,'Store Database'!BT:BT,0)","v":1062},{"$f":"INDEX('Store Database'!E:E,Comparatives!D130)","v":"Store 1061 Sudan"},false,false]
[null,null,123,{"$f":"MATCH(C131,'Store Database'!BT:BT,0)","v":1063},{"$f":"INDEX('Store Database'!E:E,Comparatives!D131)","v":"Store 1062 Sudan"},false,false]
[null,null,124,{"$f":"MATCH(C132,'Store Database'!BT:BT,0)","v":1084},{"$f":"INDEX('Store Database'!E:E,Comparatives!D132)","v":"Store 1083 Switzerlan"},false,false]
[null,null,125,{"$f":"MATCH(C133,'Store Database'!BT:BT,0)","v":1085},{"$f":"INDEX('Store Database'!E:E,Comparatives!D133)","v":"Store 1084 Switzerlan"},false,false]
[null,null,126,{"$f":"MATCH(C134,'Store Database'!BT:BT,0)","v":1086},{"$f":"INDEX('Store Database'!E:E,Comparatives!D134)","v":"Store 1085 Switzerlan"},false,false]
[null,null,127,{"$f":"MATCH(C135,'Store Database'!BT:BT,0)","v":1103},{"$f":"INDEX('Store Database'!E:E,Comparatives!D135)","v":"Store 1102 Thailand"},false,false]
[null,null,128,{"$f":"MATCH(C136,'Store Database'!BT:BT,0)","v":1104},{"$f":"INDEX('Store Database'!E:E,Comparatives!D136)","v":"Store 1103 Thailand"},false,false]
[null,null,129,{"$f":"MATCH(C137,'Store Database'!BT:BT,0)","v":1105},{"$f":"INDEX('Store Database'!E:E,Comparatives!D137)","v":"Store 1104 Thailand"},false,false]
[null,null,130,{"$f":"MATCH(C138,'Store Database'!BT:BT,0)","v":1125},{"$f":"INDEX('Store Database'!E:E,Comparatives!D138)","v":"Store 1124 Turkey "},{"$f":"IF(G138,D138)","v":false},false]
[null,null,131,{"$f":"MATCH(C139,'Store Database'!BT:BT,0)","v":1126},{"$f":"INDEX('Store Database'!E:E,Comparatives!D139)","v":"Store 1125 Turkey "},false,false]
[null,null,132,{"$f":"MATCH(C140,'Store Database'!BT:BT,0)","v":1127},{"$f":"INDEX('Store Database'!E:E,Comparatives!D140)","v":"Store 1126 Turkey "},false,false]
[null,null,133,{"$f":"MATCH(C141,'Store Database'!BT:BT,0)","v":1128},{"$f":"INDEX('Store Database'!E:E,Comparatives!D141)","v":"Store 1127 Turkey "},false,false]
[null,null,134,{"$f":"MATCH(C142,'Store Database'!BT:BT,0)","v":1148},{"$f":"INDEX('Store Database'!E:E,Comparatives!D142)","v":"Store 1147 Uganda "},false,false]
[null,null,135,{"$f":"MATCH(C143,'Store Database'!BT:BT,0)","v":1149},{"$f":"INDEX('Store Database'!E:E,Comparatives!D143)","v":"Store 1148 Uganda "},false,false]
[null,null,136,{"$f":"MATCH(C144,'Store Database'!BT:BT,0)","v":1150},{"$f":"INDEX('Store Database'!E:E,Comparatives!D144)","v":"Store 1149 Uganda "},false,false]
[null,null,137,{"$f":"MATCH(C145,'Store Database'!BT:BT,0)","v":1151},{"$f":"INDEX('Store Database'!E:E,Comparatives!D145)","v":"Store 1150 Uganda "},false,false]
[null,null,138,{"$f":"MATCH(C146,'Store Database'!BT:BT,0)","v":1171},{"$f":"INDEX('Store Database'!E:E,Comparatives!D146)","v":"Store 1170 UK"},false,false]
[null,null,139,{"$f":"MATCH(C147,'Store Database'!BT:BT,0)","v":1172},{"$f":"INDEX('Store Database'!E:E,Comparatives!D147)","v":"Store 1171 UK"},false,false]
[null,null,140,{"$f":"MATCH(C148,'Store Database'!BT:BT,0)","v":1173},{"$f":"INDEX('Store Database'!E:E,Comparatives!D148)","v":"Store 1172 UK"},false,false]
[null,null,141,{"$f":"MATCH(C149,'Store Database'!BT:BT,0)","v":1174},{"$f":"INDEX('Store Database'!E:E,Comparatives!D149)","v":"Store 1173 UK"},false,false]
[null,null,142,{"$f":"MATCH(C150,'Store Database'!BT:BT,0)","v":1195},{"$f":"INDEX('Store Database'!E:E,Comparatives!D150)","v":"Store 1194 US"},false,false]
[null,null,143,{"$f":"MATCH(C151,'Store Database'!BT:BT,0)","v":1196},{"$f":"INDEX('Store Database'!E:E,Comparatives!D151)","v":"Store 1195 US"},false,false]
[null,null,144,{"$f":"MATCH(C152,'Store Database'!BT:BT,0)","v":1197},{"$f":"INDEX('Store Database'!E:E,Comparatives!D152)","v":"Store 1196 US"},false,false]
[null,null,145,{"$f":"MATCH(C153,'Store Database'!BT:BT,0)","v":1240},{"$f":"INDEX('Store Database'!E:E,Comparatives!D153)","v":"Store 1239 Vietnam"},false,false]
[null,null,146,{"$f":"MATCH(C154,'Store Database'!BT:BT,0)","v":1241},{"$f":"INDEX('Store Database'!E:E,Comparatives!D154)","v":"Store 1240 Vietnam"},false,false]
[null,null,147,{"$f":"MATCH(C155,'Store Database'!BT:BT,0)","v":1242},{"$f":"INDEX('Store Database'!E:E,Comparatives!D155)","v":"Store 1241 Vietnam"},false,false]
[null,null,148,{"$f":"MATCH(C156,'Store Database'!BT:BT,0)","v":1243},{"$f":"INDEX('Store Database'!E:E,Comparatives!D156)","v":"Store 1242 Vietnam"},false,false]
[null,null,149,{"$f":"MATCH(C157,'Store Database'!BT:BT,0)","v":1263},{"$f":"INDEX('Store Database'!E:E,Comparatives!D157)","v":"Store 1262 Zambia"},false,false]
[null,null,150,{"$f":"MATCH(C158,'Store Database'!BT:BT,0)","v":1264},{"$f":"INDEX('Store Database'!E:E,Comparatives!D158)","v":"Store 1263 Zambia"},false,false]
[null,null,151,{"$f":"MATCH(C159,'Store Database'!BT:BT,0)","v":1265},{"$f":"INDEX('Store Database'!E:E,Comparatives!D159)","v":"Store 1264 Zambia"},false,false]
[null,null,152,{"$f":"MATCH(C160,'Store Database'!BT:BT,0)","v":1266},{"$f":"INDEX('Store Database'!E:E,Comparatives!D160)","v":"Store 1265 Zambia"},false,false]
[null,null,153,{"$f":"MATCH(C161,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D161)","v":{"$error":"#N/A"}},false,false]
[null,null,154,{"$f":"MATCH(C162,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D162)","v":{"$error":"#N/A"}},false,false]
[null,null,155,{"$f":"MATCH(C163,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D163)","v":{"$error":"#N/A"}},false,false]
[null,null,156,{"$f":"MATCH(C164,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D164)","v":{"$error":"#N/A"}},false,false]
[null,null,157,{"$f":"MATCH(C165,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D165)","v":{"$error":"#N/A"}},false,false]
[null,null,158,{"$f":"MATCH(C166,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D166)","v":{"$error":"#N/A"}},false,false]
[null,null,159,{"$f":"MATCH(C167,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D167)","v":{"$error":"#N/A"}},false,false]
[null,null,160,{"$f":"MATCH(C168,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D168)","v":{"$error":"#N/A"}},false,false]
[null,null,161,{"$f":"MATCH(C169,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D169)","v":{"$error":"#N/A"}},false,false]
[null,null,162,{"$f":"MATCH(C170,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D170)","v":{"$error":"#N/A"}},false,false]
[null,null,163,{"$f":"MATCH(C171,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D171)","v":{"$error":"#N/A"}},false,false]
[null,null,164,{"$f":"MATCH(C172,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D172)","v":{"$error":"#N/A"}},false,false]
[null,null,165,{"$f":"MATCH(C173,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D173)","v":{"$error":"#N/A"}},false,false]
[null,null,166,{"$f":"MATCH(C174,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D174)","v":{"$error":"#N/A"}},false,false]
[null,null,167,{"$f":"MATCH(C175,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D175)","v":{"$error":"#N/A"}},false,false]
[null,null,168,{"$f":"MATCH(C176,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D176)","v":{"$error":"#N/A"}},false,false]
[null,null,169,{"$f":"MATCH(C177,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D177)","v":{"$error":"#N/A"}},false,false]
[null,null,170,{"$f":"MATCH(C178,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D178)","v":{"$error":"#N/A"}},false,false]
[null,null,171,{"$f":"MATCH(C179,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D179)","v":{"$error":"#N/A"}},false,false]
[null,null,172,{"$f":"MATCH(C180,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D180)","v":{"$error":"#N/A"}},false,false]
[null,null,173,{"$f":"MATCH(C181,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D181)","v":{"$error":"#N/A"}},false,false]
[null,null,174,{"$f":"MATCH(C182,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D182)","v":{"$error":"#N/A"}},false,false]
[null,null,175,{"$f":"MATCH(C183,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D183)","v":{"$error":"#N/A"}},false,false]
[null,null,176,{"$f":"MATCH(C184,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D184)","v":{"$error":"#N/A"}},false,false]
[null,null,177,{"$f":"MATCH(C185,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D185)","v":{"$error":"#N/A"}},false,false]
[null,null,178,{"$f":"MATCH(C186,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D186)","v":{"$error":"#N/A"}},false,false]
[null,null,179,{"$f":"MATCH(C187,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D187)","v":{"$error":"#N/A"}},false,false]
[null,null,180,{"$f":"MATCH(C188,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D188)","v":{"$error":"#N/A"}},false,false]
[null,null,181,{"$f":"MATCH(C189,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D189)","v":{"$error":"#N/A"}},false,false]
[null,null,182,{"$f":"MATCH(C190,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D190)","v":{"$error":"#N/A"}},false,false]
[null,null,183,{"$f":"MATCH(C191,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D191)","v":{"$error":"#N/A"}},false,false]
[null,null,184,{"$f":"MATCH(C192,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D192)","v":{"$error":"#N/A"}},false,false]
[null,null,185,{"$f":"MATCH(C193,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D193)","v":{"$error":"#N/A"}},false,false]
[null,null,186,{"$f":"MATCH(C194,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D194)","v":{"$error":"#N/A"}},false,false]
[null,null,187,{"$f":"MATCH(C195,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D195)","v":{"$error":"#N/A"}},false,false]
[null,null,188,{"$f":"MATCH(C196,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D196)","v":{"$error":"#N/A"}},false,false]
[null,null,189,{"$f":"MATCH(C197,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D197)","v":{"$error":"#N/A"}},false,false]
[null,null,190,{"$f":"MATCH(C198,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D198)","v":{"$error":"#N/A"}},false,false]
[null,null,191,{"$f":"MATCH(C199,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D199)","v":{"$error":"#N/A"}},false,false]
[null,null,192,{"$f":"MATCH(C200,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D200)","v":{"$error":"#N/A"}},false,false]
[null,null,193,{"$f":"MATCH(C201,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D201)","v":{"$error":"#N/A"}},false,false]
[null,null,194,{"$f":"MATCH(C202,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D202)","v":{"$error":"#N/A"}},{"$f":"IF(G202,D202)","v":false},false]
[null,null,195,{"$f":"MATCH(C203,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D203)","v":{"$error":"#N/A"}},false,false]
[null,null,196,{"$f":"MATCH(C204,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D204)","v":{"$error":"#N/A"}},false,false]
[null,null,197,{"$f":"MATCH(C205,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D205)","v":{"$error":"#N/A"}},false,false]
[null,null,198,{"$f":"MATCH(C206,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D206)","v":{"$error":"#N/A"}},false,false]
[null,null,199,{"$f":"MATCH(C207,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D207)","v":{"$error":"#N/A"}},false,false]
[null,null,200,{"$f":"MATCH(C208,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D208)","v":{"$error":"#N/A"}},false,false]
[null,null,201,{"$f":"MATCH(C209,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D209)","v":{"$error":"#N/A"}},false,false]
[null,null,202,{"$f":"MATCH(C210,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D210)","v":{"$error":"#N/A"}},false,false]
[null,null,203,{"$f":"MATCH(C211,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D211)","v":{"$error":"#N/A"}},false,false]
[null,null,204,{"$f":"MATCH(C212,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D212)","v":{"$error":"#N/A"}},false,false]
[null,null,205,{"$f":"MATCH(C213,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D213)","v":{"$error":"#N/A"}},false,false]
[null,null,206,{"$f":"MATCH(C214,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D214)","v":{"$error":"#N/A"}},false,false]
[null,null,207,{"$f":"MATCH(C215,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D215)","v":{"$error":"#N/A"}},false,false]
[null,null,208,{"$f":"MATCH(C216,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D216)","v":{"$error":"#N/A"}},false,false]
[null,null,209,{"$f":"MATCH(C217,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D217)","v":{"$error":"#N/A"}},false,false]
[null,null,210,{"$f":"MATCH(C218,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D218)","v":{"$error":"#N/A"}},false,false]
[null,null,211,{"$f":"MATCH(C219,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D219)","v":{"$error":"#N/A"}},false,false]
[null,null,212,{"$f":"MATCH(C220,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D220)","v":{"$error":"#N/A"}},false,false]
[null,null,213,{"$f":"MATCH(C221,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D221)","v":{"$error":"#N/A"}},false,false]
[null,null,214,{"$f":"MATCH(C222,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D222)","v":{"$error":"#N/A"}},false,false]
[null,null,215,{"$f":"MATCH(C223,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D223)","v":{"$error":"#N/A"}},false,false]
[null,null,216,{"$f":"MATCH(C224,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D224)","v":{"$error":"#N/A"}},false,false]
[null,null,217,{"$f":"MATCH(C225,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D225)","v":{"$error":"#N/A"}},false,false]
[null,null,218,{"$f":"MATCH(C226,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D226)","v":{"$error":"#N/A"}},false,false]
[null,null,219,{"$f":"MATCH(C227,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D227)","v":{"$error":"#N/A"}},false,false]
[null,null,220,{"$f":"MATCH(C228,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D228)","v":{"$error":"#N/A"}},false,false]
[null,null,221,{"$f":"MATCH(C229,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D229)","v":{"$error":"#N/A"}},false,false]
[null,null,222,{"$f":"MATCH(C230,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D230)","v":{"$error":"#N/A"}},false,false]
[null,null,223,{"$f":"MATCH(C231,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D231)","v":{"$error":"#N/A"}},false,false]
[null,null,224,{"$f":"MATCH(C232,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D232)","v":{"$error":"#N/A"}},false,false]
[null,null,225,{"$f":"MATCH(C233,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D233)","v":{"$error":"#N/A"}},false,false]
[null,null,226,{"$f":"MATCH(C234,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D234)","v":{"$error":"#N/A"}},false,false]
[null,null,227,{"$f":"MATCH(C235,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D235)","v":{"$error":"#N/A"}},false,false]
[null,null,228,{"$f":"MATCH(C236,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D236)","v":{"$error":"#N/A"}},false,false]
[null,null,229,{"$f":"MATCH(C237,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D237)","v":{"$error":"#N/A"}},false,false]
[null,null,230,{"$f":"MATCH(C238,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D238)","v":{"$error":"#N/A"}},false,false]
[null,null,231,{"$f":"MATCH(C239,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D239)","v":{"$error":"#N/A"}},false,false]
[null,null,232,{"$f":"MATCH(C240,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D240)","v":{"$error":"#N/A"}},false,false]
[null,null,233,{"$f":"MATCH(C241,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D241)","v":{"$error":"#N/A"}},false,false]
[null,null,234,{"$f":"MATCH(C242,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D242)","v":{"$error":"#N/A"}},false,false]
[null,null,235,{"$f":"MATCH(C243,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D243)","v":{"$error":"#N/A"}},false,false]
[null,null,236,{"$f":"MATCH(C244,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D244)","v":{"$error":"#N/A"}},false,false]
[null,null,237,{"$f":"MATCH(C245,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D245)","v":{"$error":"#N/A"}},false,false]
[null,null,238,{"$f":"MATCH(C246,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D246)","v":{"$error":"#N/A"}},false,false]
[null,null,239,{"$f":"MATCH(C247,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D247)","v":{"$error":"#N/A"}},false,false]
[null,null,240,{"$f":"MATCH(C248,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D248)","v":{"$error":"#N/A"}},false,false]
[null,null,241,{"$f":"MATCH(C249,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D249)","v":{"$error":"#N/A"}},false,false]
[null,null,242,{"$f":"MATCH(C250,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D250)","v":{"$error":"#N/A"}},false,false]
[null,null,243,{"$f":"MATCH(C251,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D251)","v":{"$error":"#N/A"}},false,false]
[null,null,244,{"$f":"MATCH(C252,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D252)","v":{"$error":"#N/A"}},false,false]
[null,null,245,{"$f":"MATCH(C253,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D253)","v":{"$error":"#N/A"}},false,false]
[null,null,246,{"$f":"MATCH(C254,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D254)","v":{"$error":"#N/A"}},false,false]
[null,null,247,{"$f":"MATCH(C255,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D255)","v":{"$error":"#N/A"}},false,false]
[null,null,248,{"$f":"MATCH(C256,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D256)","v":{"$error":"#N/A"}},false,false]
[null,null,249,{"$f":"MATCH(C257,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D257)","v":{"$error":"#N/A"}},false,false]
[null,null,250,{"$f":"MATCH(C258,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D258)","v":{"$error":"#N/A"}},false,false]
[null,null,251,{"$f":"MATCH(C259,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D259)","v":{"$error":"#N/A"}},false,false]
[null,null,252,{"$f":"MATCH(C260,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D260)","v":{"$error":"#N/A"}},false,false]
[null,null,253,{"$f":"MATCH(C261,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D261)","v":{"$error":"#N/A"}},false,false]
[null,null,254,{"$f":"MATCH(C262,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D262)","v":{"$error":"#N/A"}},false,false]
[null,null,255,{"$f":"MATCH(C263,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D263)","v":{"$error":"#N/A"}},false,false]
[null,null,256,{"$f":"MATCH(C264,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D264)","v":{"$error":"#N/A"}},false,false]
[null,null,257,{"$f":"MATCH(C265,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D265)","v":{"$error":"#N/A"}},false,false]
[null,null,258,{"$f":"MATCH(C266,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D266)","v":{"$error":"#N/A"}},{"$f":"IF(G266,D266)","v":false},false]
[null,null,259,{"$f":"MATCH(C267,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D267)","v":{"$error":"#N/A"}},false,false]
[null,null,260,{"$f":"MATCH(C268,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D268)","v":{"$error":"#N/A"}},false,false]
[null,null,261,{"$f":"MATCH(C269,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D269)","v":{"$error":"#N/A"}},false,false]
[null,null,262,{"$f":"MATCH(C270,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D270)","v":{"$error":"#N/A"}},false,false]
[null,null,263,{"$f":"MATCH(C271,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D271)","v":{"$error":"#N/A"}},false,false]
[null,null,264,{"$f":"MATCH(C272,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D272)","v":{"$error":"#N/A"}},false,false]
[null,null,265,{"$f":"MATCH(C273,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D273)","v":{"$error":"#N/A"}},false,false]
[null,null,266,{"$f":"MATCH(C274,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D274)","v":{"$error":"#N/A"}},false,false]
[null,null,267,{"$f":"MATCH(C275,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D275)","v":{"$error":"#N/A"}},false,false]
[null,null,268,{"$f":"MATCH(C276,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D276)","v":{"$error":"#N/A"}},false,false]
[null,null,269,{"$f":"MATCH(C277,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D277)","v":{"$error":"#N/A"}},false,false]
[null,null,270,{"$f":"MATCH(C278,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D278)","v":{"$error":"#N/A"}},false,false]
[null,null,271,{"$f":"MATCH(C279,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D279)","v":{"$error":"#N/A"}},false,false]
[null,null,272,{"$f":"MATCH(C280,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D280)","v":{"$error":"#N/A"}},false,false]
[null,null,273,{"$f":"MATCH(C281,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D281)","v":{"$error":"#N/A"}},false,false]
[null,null,274,{"$f":"MATCH(C282,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D282)","v":{"$error":"#N/A"}},false,false]
[null,null,275,{"$f":"MATCH(C283,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D283)","v":{"$error":"#N/A"}},false,false]
[null,null,276,{"$f":"MATCH(C284,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D284)","v":{"$error":"#N/A"}},false,false]
[null,null,277,{"$f":"MATCH(C285,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D285)","v":{"$error":"#N/A"}},false,false]
[null,null,278,{"$f":"MATCH(C286,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D286)","v":{"$error":"#N/A"}},false,false]
[null,null,279,{"$f":"MATCH(C287,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D287)","v":{"$error":"#N/A"}},false,false]
[null,null,280,{"$f":"MATCH(C288,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D288)","v":{"$error":"#N/A"}},false,false]
[null,null,281,{"$f":"MATCH(C289,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D289)","v":{"$error":"#N/A"}},false,false]
[null,null,282,{"$f":"MATCH(C290,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D290)","v":{"$error":"#N/A"}},false,false]
[null,null,283,{"$f":"MATCH(C291,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D291)","v":{"$error":"#N/A"}},false,false]
[null,null,284,{"$f":"MATCH(C292,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D292)","v":{"$error":"#N/A"}},false,false]
[null,null,285,{"$f":"MATCH(C293,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D293)","v":{"$error":"#N/A"}},false,false]
[null,null,286,{"$f":"MATCH(C294,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D294)","v":{"$error":"#N/A"}},false,false]
[null,null,287,{"$f":"MATCH(C295,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D295)","v":{"$error":"#N/A"}},false,false]
[null,null,288,{"$f":"MATCH(C296,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D296)","v":{"$error":"#N/A"}},false,false]
[null,null,289,{"$f":"MATCH(C297,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D297)","v":{"$error":"#N/A"}},false,false]
[null,null,290,{"$f":"MATCH(C298,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D298)","v":{"$error":"#N/A"}},false,false]
[null,null,291,{"$f":"MATCH(C299,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D299)","v":{"$error":"#N/A"}},false,false]
[null,null,292,{"$f":"MATCH(C300,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D300)","v":{"$error":"#N/A"}},false,false]
[null,null,293,{"$f":"MATCH(C301,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D301)","v":{"$error":"#N/A"}},false,false]
[null,null,294,{"$f":"MATCH(C302,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D302)","v":{"$error":"#N/A"}},false,false]
[null,null,295,{"$f":"MATCH(C303,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D303)","v":{"$error":"#N/A"}},false,false]
[null,null,296,{"$f":"MATCH(C304,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D304)","v":{"$error":"#N/A"}},false,false]
[null,null,297,{"$f":"MATCH(C305,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D305)","v":{"$error":"#N/A"}},false,false]
[null,null,298,{"$f":"MATCH(C306,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D306)","v":{"$error":"#N/A"}},false,false]
[null,null,299,{"$f":"MATCH(C307,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D307)","v":{"$error":"#N/A"}},false,false]
[null,null,300,{"$f":"MATCH(C308,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D308)","v":{"$error":"#N/A"}},false,false]
[null,null,301,{"$f":"MATCH(C309,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D309)","v":{"$error":"#N/A"}},false,false]
[null,null,302,{"$f":"MATCH(C310,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D310)","v":{"$error":"#N/A"}},false,false]
[null,null,303,{"$f":"MATCH(C311,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D311)","v":{"$error":"#N/A"}},false,false]
[null,null,304,{"$f":"MATCH(C312,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D312)","v":{"$error":"#N/A"}},false,false]
[null,null,305,{"$f":"MATCH(C313,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D313)","v":{"$error":"#N/A"}},false,false]
[null,null,306,{"$f":"MATCH(C314,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D314)","v":{"$error":"#N/A"}},false,false]
[null,null,307,{"$f":"MATCH(C315,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D315)","v":{"$error":"#N/A"}},false,false]
[null,null,308,{"$f":"MATCH(C316,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D316)","v":{"$error":"#N/A"}},false,false]
[null,null,309,{"$f":"MATCH(C317,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D317)","v":{"$error":"#N/A"}},false,false]
[null,null,310,{"$f":"MATCH(C318,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D318)","v":{"$error":"#N/A"}},false,false]
[null,null,311,{"$f":"MATCH(C319,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D319)","v":{"$error":"#N/A"}},false,false]
[null,null,312,{"$f":"MATCH(C320,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D320)","v":{"$error":"#N/A"}},false,false]
[null,null,313,{"$f":"MATCH(C321,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D321)","v":{"$error":"#N/A"}},false,false]
[null,null,314,{"$f":"MATCH(C322,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D322)","v":{"$error":"#N/A"}},false,false]
[null,null,315,{"$f":"MATCH(C323,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D323)","v":{"$error":"#N/A"}},false,false]
[null,null,316,{"$f":"MATCH(C324,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D324)","v":{"$error":"#N/A"}},false,false]
[null,null,317,{"$f":"MATCH(C325,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D325)","v":{"$error":"#N/A"}},false,false]
[null,null,318,{"$f":"MATCH(C326,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D326)","v":{"$error":"#N/A"}},false,false]
[null,null,319,{"$f":"MATCH(C327,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D327)","v":{"$error":"#N/A"}},false,false]
[null,null,320,{"$f":"MATCH(C328,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D328)","v":{"$error":"#N/A"}},false,false]
[null,null,321,{"$f":"MATCH(C329,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D329)","v":{"$error":"#N/A"}},false,false]
[null,null,322,{"$f":"MATCH(C330,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D330)","v":{"$error":"#N/A"}},{"$f":"IF(G330,D330)","v":false},false]
[null,null,323,{"$f":"MATCH(C331,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D331)","v":{"$error":"#N/A"}},false,false]
[null,null,324,{"$f":"MATCH(C332,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D332)","v":{"$error":"#N/A"}},false,false]
[null,null,325,{"$f":"MATCH(C333,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D333)","v":{"$error":"#N/A"}},false,false]
[null,null,326,{"$f":"MATCH(C334,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D334)","v":{"$error":"#N/A"}},false,false]
[null,null,327,{"$f":"MATCH(C335,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D335)","v":{"$error":"#N/A"}},false,false]
[null,null,328,{"$f":"MATCH(C336,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D336)","v":{"$error":"#N/A"}},false,false]
[null,null,329,{"$f":"MATCH(C337,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D337)","v":{"$error":"#N/A"}},false,false]
[null,null,330,{"$f":"MATCH(C338,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D338)","v":{"$error":"#N/A"}},false,false]
[null,null,331,{"$f":"MATCH(C339,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D339)","v":{"$error":"#N/A"}},false,false]
[null,null,332,{"$f":"MATCH(C340,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D340)","v":{"$error":"#N/A"}},false,false]
[null,null,333,{"$f":"MATCH(C341,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D341)","v":{"$error":"#N/A"}},false,false]
[null,null,334,{"$f":"MATCH(C342,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D342)","v":{"$error":"#N/A"}},false,false]
[null,null,335,{"$f":"MATCH(C343,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D343)","v":{"$error":"#N/A"}},false,false]
[null,null,336,{"$f":"MATCH(C344,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D344)","v":{"$error":"#N/A"}},false,false]
[null,null,337,{"$f":"MATCH(C345,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D345)","v":{"$error":"#N/A"}},false,false]
[null,null,338,{"$f":"MATCH(C346,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D346)","v":{"$error":"#N/A"}},false,false]
[null,null,339,{"$f":"MATCH(C347,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D347)","v":{"$error":"#N/A"}},false,false]
[null,null,340,{"$f":"MATCH(C348,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D348)","v":{"$error":"#N/A"}},false,false]
[null,null,341,{"$f":"MATCH(C349,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D349)","v":{"$error":"#N/A"}},false,false]
[null,null,342,{"$f":"MATCH(C350,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D350)","v":{"$error":"#N/A"}},false,false]
[null,null,343,{"$f":"MATCH(C351,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D351)","v":{"$error":"#N/A"}},false,false]
[null,null,344,{"$f":"MATCH(C352,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D352)","v":{"$error":"#N/A"}},false,false]
[null,null,345,{"$f":"MATCH(C353,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D353)","v":{"$error":"#N/A"}},false,false]
[null,null,346,{"$f":"MATCH(C354,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D354)","v":{"$error":"#N/A"}},false,false]
[null,null,347,{"$f":"MATCH(C355,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D355)","v":{"$error":"#N/A"}},false,false]
[null,null,348,{"$f":"MATCH(C356,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D356)","v":{"$error":"#N/A"}},false,false]
[null,null,349,{"$f":"MATCH(C357,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D357)","v":{"$error":"#N/A"}},false,false]
[null,null,350,{"$f":"MATCH(C358,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D358)","v":{"$error":"#N/A"}},false,false]
[null,null,351,{"$f":"MATCH(C359,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D359)","v":{"$error":"#N/A"}},false,false]
[null,null,352,{"$f":"MATCH(C360,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D360)","v":{"$error":"#N/A"}},false,false]
[null,null,353,{"$f":"MATCH(C361,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D361)","v":{"$error":"#N/A"}},false,false]
[null,null,354,{"$f":"MATCH(C362,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D362)","v":{"$error":"#N/A"}},false,false]
[null,null,355,{"$f":"MATCH(C363,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D363)","v":{"$error":"#N/A"}},false,false]
[null,null,356,{"$f":"MATCH(C364,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D364)","v":{"$error":"#N/A"}},false,false]
[null,null,357,{"$f":"MATCH(C365,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D365)","v":{"$error":"#N/A"}},false,false]
[null,null,358,{"$f":"MATCH(C366,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D366)","v":{"$error":"#N/A"}},false,false]
[null,null,359,{"$f":"MATCH(C367,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D367)","v":{"$error":"#N/A"}},false,false]
[null,null,360,{"$f":"MATCH(C368,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D368)","v":{"$error":"#N/A"}},false,false]
[null,null,361,{"$f":"MATCH(C369,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D369)","v":{"$error":"#N/A"}},false,false]
[null,null,362,{"$f":"MATCH(C370,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D370)","v":{"$error":"#N/A"}},false,false]
[null,null,363,{"$f":"MATCH(C371,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D371)","v":{"$error":"#N/A"}},false,false]
[null,null,364,{"$f":"MATCH(C372,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D372)","v":{"$error":"#N/A"}},false,false]
[null,null,365,{"$f":"MATCH(C373,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D373)","v":{"$error":"#N/A"}},false,false]
[null,null,366,{"$f":"MATCH(C374,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D374)","v":{"$error":"#N/A"}},false,false]
[null,null,367,{"$f":"MATCH(C375,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D375)","v":{"$error":"#N/A"}},false,false]
[null,null,368,{"$f":"MATCH(C376,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D376)","v":{"$error":"#N/A"}},false,false]
[null,null,369,{"$f":"MATCH(C377,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D377)","v":{"$error":"#N/A"}},false,false]
[null,null,370,{"$f":"MATCH(C378,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D378)","v":{"$error":"#N/A"}},false,false]
[null,null,371,{"$f":"MATCH(C379,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D379)","v":{"$error":"#N/A"}},false,false]
[null,null,372,{"$f":"MATCH(C380,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D380)","v":{"$error":"#N/A"}},false,false]
[null,null,373,{"$f":"MATCH(C381,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D381)","v":{"$error":"#N/A"}},false,false]
[null,null,374,{"$f":"MATCH(C382,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D382)","v":{"$error":"#N/A"}},false,false]
[null,null,375,{"$f":"MATCH(C383,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D383)","v":{"$error":"#N/A"}},false,false]
[null,null,376,{"$f":"MATCH(C384,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D384)","v":{"$error":"#N/A"}},false,false]
[null,null,377,{"$f":"MATCH(C385,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D385)","v":{"$error":"#N/A"}},false,false]
[null,null,378,{"$f":"MATCH(C386,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D386)","v":{"$error":"#N/A"}},false,false]
[null,null,379,{"$f":"MATCH(C387,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D387)","v":{"$error":"#N/A"}},false,false]
[null,null,380,{"$f":"MATCH(C388,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D388)","v":{"$error":"#N/A"}},false,false]
[null,null,381,{"$f":"MATCH(C389,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D389)","v":{"$error":"#N/A"}},false,false]
[null,null,382,{"$f":"MATCH(C390,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D390)","v":{"$error":"#N/A"}},false,false]
[null,null,383,{"$f":"MATCH(C391,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D391)","v":{"$error":"#N/A"}},false,false]
[null,null,384,{"$f":"MATCH(C392,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D392)","v":{"$error":"#N/A"}},false,false]
[null,null,385,{"$f":"MATCH(C393,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D393)","v":{"$error":"#N/A"}},false,false]
[null,null,386,{"$f":"MATCH(C394,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D394)","v":{"$error":"#N/A"}},{"$f":"IF(G394,D394)","v":false},false]
[null,null,387,{"$f":"MATCH(C395,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D395)","v":{"$error":"#N/A"}},false,false]
[null,null,388,{"$f":"MATCH(C396,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D396)","v":{"$error":"#N/A"}},false,false]
[null,null,389,{"$f":"MATCH(C397,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D397)","v":{"$error":"#N/A"}},false,false]
[null,null,390,{"$f":"MATCH(C398,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D398)","v":{"$error":"#N/A"}},false,false]
[null,null,391,{"$f":"MATCH(C399,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D399)","v":{"$error":"#N/A"}},false,false]
[null,null,392,{"$f":"MATCH(C400,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D400)","v":{"$error":"#N/A"}},false,false]
[null,null,393,{"$f":"MATCH(C401,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D401)","v":{"$error":"#N/A"}},false,false]
[null,null,394,{"$f":"MATCH(C402,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D402)","v":{"$error":"#N/A"}},false,false]
[null,null,395,{"$f":"MATCH(C403,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D403)","v":{"$error":"#N/A"}},false,false]
[null,null,396,{"$f":"MATCH(C404,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D404)","v":{"$error":"#N/A"}},false,false]
[null,null,397,{"$f":"MATCH(C405,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D405)","v":{"$error":"#N/A"}},false,false]
[null,null,398,{"$f":"MATCH(C406,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D406)","v":{"$error":"#N/A"}},false,false]
[null,null,399,{"$f":"MATCH(C407,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D407)","v":{"$error":"#N/A"}},false,false]
[null,null,400,{"$f":"MATCH(C408,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D408)","v":{"$error":"#N/A"}},false,false]
[null,null,401,{"$f":"MATCH(C409,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D409)","v":{"$error":"#N/A"}},false,false]
[null,null,402,{"$f":"MATCH(C410,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D410)","v":{"$error":"#N/A"}},false,false]
[null,null,403,{"$f":"MATCH(C411,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D411)","v":{"$error":"#N/A"}},false,false]
[null,null,404,{"$f":"MATCH(C412,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D412)","v":{"$error":"#N/A"}},false,false]
[null,null,405,{"$f":"MATCH(C413,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D413)","v":{"$error":"#N/A"}},false,false]
[null,null,406,{"$f":"MATCH(C414,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D414)","v":{"$error":"#N/A"}},false,false]
[null,null,407,{"$f":"MATCH(C415,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D415)","v":{"$error":"#N/A"}},false,false]
[null,null,408,{"$f":"MATCH(C416,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D416)","v":{"$error":"#N/A"}},false,false]
[null,null,409,{"$f":"MATCH(C417,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D417)","v":{"$error":"#N/A"}},false,false]
[null,null,410,{"$f":"MATCH(C418,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D418)","v":{"$error":"#N/A"}},false,false]
[null,null,411,{"$f":"MATCH(C419,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D419)","v":{"$error":"#N/A"}},false,false]
[null,null,412,{"$f":"MATCH(C420,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D420)","v":{"$error":"#N/A"}},false,false]
[null,null,413,{"$f":"MATCH(C421,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D421)","v":{"$error":"#N/A"}},false,false]
[null,null,414,{"$f":"MATCH(C422,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D422)","v":{"$error":"#N/A"}},false,false]
[null,null,415,{"$f":"MATCH(C423,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D423)","v":{"$error":"#N/A"}},false,false]
[null,null,416,{"$f":"MATCH(C424,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D424)","v":{"$error":"#N/A"}},false,false]
[null,null,417,{"$f":"MATCH(C425,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D425)","v":{"$error":"#N/A"}},false,false]
[null,null,418,{"$f":"MATCH(C426,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D426)","v":{"$error":"#N/A"}},false,false]
[null,null,419,{"$f":"MATCH(C427,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D427)","v":{"$error":"#N/A"}},false,false]
[null,null,420,{"$f":"MATCH(C428,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D428)","v":{"$error":"#N/A"}},false,false]
[null,null,421,{"$f":"MATCH(C429,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D429)","v":{"$error":"#N/A"}},false,false]
[null,null,422,{"$f":"MATCH(C430,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D430)","v":{"$error":"#N/A"}},false,false]
[null,null,423,{"$f":"MATCH(C431,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D431)","v":{"$error":"#N/A"}},false,false]
[null,null,424,{"$f":"MATCH(C432,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D432)","v":{"$error":"#N/A"}},false,false]
[null,null,425,{"$f":"MATCH(C433,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D433)","v":{"$error":"#N/A"}},false,false]
[null,null,426,{"$f":"MATCH(C434,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D434)","v":{"$error":"#N/A"}},false,false]
[null,null,427,{"$f":"MATCH(C435,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D435)","v":{"$error":"#N/A"}},false,false]
[null,null,428,{"$f":"MATCH(C436,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D436)","v":{"$error":"#N/A"}},false,false]
[null,null,429,{"$f":"MATCH(C437,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D437)","v":{"$error":"#N/A"}},false,false]
[null,null,430,{"$f":"MATCH(C438,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D438)","v":{"$error":"#N/A"}},false,false]
[null,null,431,{"$f":"MATCH(C439,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D439)","v":{"$error":"#N/A"}},false,false]
[null,null,432,{"$f":"MATCH(C440,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D440)","v":{"$error":"#N/A"}},false,false]
[null,null,433,{"$f":"MATCH(C441,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D441)","v":{"$error":"#N/A"}},false,false]
[null,null,434,{"$f":"MATCH(C442,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D442)","v":{"$error":"#N/A"}},false,false]
[null,null,435,{"$f":"MATCH(C443,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D443)","v":{"$error":"#N/A"}},false,false]
[null,null,436,{"$f":"MATCH(C444,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D444)","v":{"$error":"#N/A"}},false,false]
[null,null,437,{"$f":"MATCH(C445,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D445)","v":{"$error":"#N/A"}},false,false]
[null,null,438,{"$f":"MATCH(C446,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D446)","v":{"$error":"#N/A"}},false,false]
[null,null,439,{"$f":"MATCH(C447,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D447)","v":{"$error":"#N/A"}},false,false]
[null,null,440,{"$f":"MATCH(C448,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D448)","v":{"$error":"#N/A"}},false,false]
[null,null,441,{"$f":"MATCH(C449,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D449)","v":{"$error":"#N/A"}},false,false]
[null,null,442,{"$f":"MATCH(C450,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D450)","v":{"$error":"#N/A"}},false,false]
[null,null,443,{"$f":"MATCH(C451,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D451)","v":{"$error":"#N/A"}},false,false]
[null,null,444,{"$f":"MATCH(C452,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D452)","v":{"$error":"#N/A"}},false,false]
[null,null,445,{"$f":"MATCH(C453,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D453)","v":{"$error":"#N/A"}},false,false]
[null,null,446,{"$f":"MATCH(C454,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D454)","v":{"$error":"#N/A"}},false,false]
[null,null,447,{"$f":"MATCH(C455,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D455)","v":{"$error":"#N/A"}},false,false]
[null,null,448,{"$f":"MATCH(C456,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D456)","v":{"$error":"#N/A"}},false,false]
[null,null,449,{"$f":"MATCH(C457,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D457)","v":{"$error":"#N/A"}},false,false]
[null,null,450,{"$f":"MATCH(C458,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D458)","v":{"$error":"#N/A"}},{"$f":"IF(G458,D458)","v":false},false]
[null,null,451,{"$f":"MATCH(C459,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D459)","v":{"$error":"#N/A"}},false,false]
[null,null,452,{"$f":"MATCH(C460,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D460)","v":{"$error":"#N/A"}},false,false]
[null,null,453,{"$f":"MATCH(C461,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D461)","v":{"$error":"#N/A"}},false,false]
[null,null,454,{"$f":"MATCH(C462,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D462)","v":{"$error":"#N/A"}},false,false]
[null,null,455,{"$f":"MATCH(C463,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D463)","v":{"$error":"#N/A"}},false,false]
[null,null,456,{"$f":"MATCH(C464,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D464)","v":{"$error":"#N/A"}},false,false]
[null,null,457,{"$f":"MATCH(C465,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D465)","v":{"$error":"#N/A"}},false,false]
[null,null,458,{"$f":"MATCH(C466,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D466)","v":{"$error":"#N/A"}},false,false]
[null,null,459,{"$f":"MATCH(C467,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D467)","v":{"$error":"#N/A"}},false,false]
[null,null,460,{"$f":"MATCH(C468,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D468)","v":{"$error":"#N/A"}},false,false]
[null,null,461,{"$f":"MATCH(C469,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D469)","v":{"$error":"#N/A"}},false,false]
[null,null,462,{"$f":"MATCH(C470,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D470)","v":{"$error":"#N/A"}},false,false]
[null,null,463,{"$f":"MATCH(C471,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D471)","v":{"$error":"#N/A"}},false,false]
[null,null,464,{"$f":"MATCH(C472,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D472)","v":{"$error":"#N/A"}},false,false]
[null,null,465,{"$f":"MATCH(C473,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D473)","v":{"$error":"#N/A"}},false,false]
[null,null,466,{"$f":"MATCH(C474,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D474)","v":{"$error":"#N/A"}},false,false]
[null,null,467,{"$f":"MATCH(C475,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D475)","v":{"$error":"#N/A"}},false,false]
[null,null,468,{"$f":"MATCH(C476,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D476)","v":{"$error":"#N/A"}},false,false]
[null,null,469,{"$f":"MATCH(C477,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D477)","v":{"$error":"#N/A"}},false,false]
[null,null,470,{"$f":"MATCH(C478,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D478)","v":{"$error":"#N/A"}},false,false]
[null,null,471,{"$f":"MATCH(C479,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D479)","v":{"$error":"#N/A"}},false,false]
[null,null,472,{"$f":"MATCH(C480,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D480)","v":{"$error":"#N/A"}},false,false]
[null,null,473,{"$f":"MATCH(C481,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D481)","v":{"$error":"#N/A"}},false,false]
[null,null,474,{"$f":"MATCH(C482,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D482)","v":{"$error":"#N/A"}},false,false]
[null,null,475,{"$f":"MATCH(C483,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D483)","v":{"$error":"#N/A"}},false,false]
[null,null,476,{"$f":"MATCH(C484,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D484)","v":{"$error":"#N/A"}},false,false]
[null,null,477,{"$f":"MATCH(C485,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D485)","v":{"$error":"#N/A"}},false,false]
[null,null,478,{"$f":"MATCH(C486,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D486)","v":{"$error":"#N/A"}},false,false]
[null,null,479,{"$f":"MATCH(C487,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D487)","v":{"$error":"#N/A"}},false,false]
[null,null,480,{"$f":"MATCH(C488,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D488)","v":{"$error":"#N/A"}},false,false]
[null,null,481,{"$f":"MATCH(C489,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D489)","v":{"$error":"#N/A"}},false,false]
[null,null,482,{"$f":"MATCH(C490,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D490)","v":{"$error":"#N/A"}},false,false]
[null,null,483,{"$f":"MATCH(C491,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D491)","v":{"$error":"#N/A"}},false,false]
[null,null,484,{"$f":"MATCH(C492,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D492)","v":{"$error":"#N/A"}},false,false]
[null,null,485,{"$f":"MATCH(C493,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D493)","v":{"$error":"#N/A"}},false,false]
[null,null,486,{"$f":"MATCH(C494,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D494)","v":{"$error":"#N/A"}},false,false]
[null,null,487,{"$f":"MATCH(C495,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D495)","v":{"$error":"#N/A"}},false,false]
[null,null,488,{"$f":"MATCH(C496,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D496)","v":{"$error":"#N/A"}},false,false]
[null,null,489,{"$f":"MATCH(C497,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D497)","v":{"$error":"#N/A"}},false,false]
[null,null,490,{"$f":"MATCH(C498,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D498)","v":{"$error":"#N/A"}},false,false]
[null,null,491,{"$f":"MATCH(C499,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D499)","v":{"$error":"#N/A"}},false,false]
[null,null,492,{"$f":"MATCH(C500,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D500)","v":{"$error":"#N/A"}},false,false]
[null,null,493,{"$f":"MATCH(C501,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D501)","v":{"$error":"#N/A"}},false,false]
[null,null,494,{"$f":"MATCH(C502,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D502)","v":{"$error":"#N/A"}},false,false]
[null,null,495,{"$f":"MATCH(C503,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D503)","v":{"$error":"#N/A"}},false,false]
[null,null,496,{"$f":"MATCH(C504,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D504)","v":{"$error":"#N/A"}},false,false]
[null,null,497,{"$f":"MATCH(C505,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D505)","v":{"$error":"#N/A"}},false,false]
[null,null,498,{"$f":"MATCH(C506,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D506)","v":{"$error":"#N/A"}},false,false]
[null,null,499,{"$f":"MATCH(C507,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D507)","v":{"$error":"#N/A"}},false,false]
[null,null,500,{"$f":"MATCH(C508,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D508)","v":{"$error":"#N/A"}},false,false]
[null,null,501,{"$f":"MATCH(C509,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D509)","v":{"$error":"#N/A"}},false,false]
[null,null,502,{"$f":"MATCH(C510,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D510)","v":{"$error":"#N/A"}},false,false]
[null,null,503,{"$f":"MATCH(C511,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D511)","v":{"$error":"#N/A"}},false,false]
[null,null,504,{"$f":"MATCH(C512,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D512)","v":{"$error":"#N/A"}},false,false]
[null,null,505,{"$f":"MATCH(C513,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D513)","v":{"$error":"#N/A"}},false,false]
[null,null,506,{"$f":"MATCH(C514,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D514)","v":{"$error":"#N/A"}},false,false]
[null,null,507,{"$f":"MATCH(C515,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D515)","v":{"$error":"#N/A"}},false,false]
[null,null,508,{"$f":"MATCH(C516,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D516)","v":{"$error":"#N/A"}},false,false]
[null,null,509,{"$f":"MATCH(C517,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D517)","v":{"$error":"#N/A"}},false,false]
[null,null,510,{"$f":"MATCH(C518,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D518)","v":{"$error":"#N/A"}},false,false]
[null,null,511,{"$f":"MATCH(C519,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D519)","v":{"$error":"#N/A"}},false,false]
[null,null,512,{"$f":"MATCH(C520,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D520)","v":{"$error":"#N/A"}},false,false]
[null,null,513,{"$f":"MATCH(C521,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D521)","v":{"$error":"#N/A"}},false,false]
[null,null,514,{"$f":"MATCH(C522,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D522)","v":{"$error":"#N/A"}},{"$f":"IF(G522,D522)","v":false},false]
[null,null,515,{"$f":"MATCH(C523,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D523)","v":{"$error":"#N/A"}},false,false]
[null,null,516,{"$f":"MATCH(C524,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D524)","v":{"$error":"#N/A"}},false,false]
[null,null,517,{"$f":"MATCH(C525,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D525)","v":{"$error":"#N/A"}},false,false]
[null,null,518,{"$f":"MATCH(C526,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D526)","v":{"$error":"#N/A"}},false,false]
[null,null,519,{"$f":"MATCH(C527,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D527)","v":{"$error":"#N/A"}},false,false]
[null,null,520,{"$f":"MATCH(C528,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D528)","v":{"$error":"#N/A"}},false,false]
[null,null,521,{"$f":"MATCH(C529,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D529)","v":{"$error":"#N/A"}},false,false]
[null,null,522,{"$f":"MATCH(C530,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D530)","v":{"$error":"#N/A"}},false,false]
[null,null,523,{"$f":"MATCH(C531,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D531)","v":{"$error":"#N/A"}},false,false]
[null,null,524,{"$f":"MATCH(C532,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D532)","v":{"$error":"#N/A"}},false,false]
[null,null,525,{"$f":"MATCH(C533,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D533)","v":{"$error":"#N/A"}},false,false]
[null,null,526,{"$f":"MATCH(C534,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D534)","v":{"$error":"#N/A"}},false,false]
[null,null,527,{"$f":"MATCH(C535,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D535)","v":{"$error":"#N/A"}},false,false]
[null,null,528,{"$f":"MATCH(C536,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D536)","v":{"$error":"#N/A"}},false,false]
[null,null,529,{"$f":"MATCH(C537,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D537)","v":{"$error":"#N/A"}},false,false]
[null,null,530,{"$f":"MATCH(C538,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D538)","v":{"$error":"#N/A"}},false,false]
[null,null,531,{"$f":"MATCH(C539,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D539)","v":{"$error":"#N/A"}},false,false]
[null,null,532,{"$f":"MATCH(C540,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D540)","v":{"$error":"#N/A"}},false,false]
[null,null,533,{"$f":"MATCH(C541,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D541)","v":{"$error":"#N/A"}},false,false]
[null,null,534,{"$f":"MATCH(C542,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D542)","v":{"$error":"#N/A"}},false,false]
[null,null,535,{"$f":"MATCH(C543,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D543)","v":{"$error":"#N/A"}},false,false]
[null,null,536,{"$f":"MATCH(C544,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D544)","v":{"$error":"#N/A"}},false,false]
[null,null,537,{"$f":"MATCH(C545,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D545)","v":{"$error":"#N/A"}},false,false]
[null,null,538,{"$f":"MATCH(C546,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D546)","v":{"$error":"#N/A"}},false,false]
[null,null,539,{"$f":"MATCH(C547,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D547)","v":{"$error":"#N/A"}},false,false]
[null,null,540,{"$f":"MATCH(C548,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D548)","v":{"$error":"#N/A"}},false,false]
[null,null,541,{"$f":"MATCH(C549,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D549)","v":{"$error":"#N/A"}},false,false]
[null,null,542,{"$f":"MATCH(C550,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D550)","v":{"$error":"#N/A"}},false,false]
[null,null,543,{"$f":"MATCH(C551,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D551)","v":{"$error":"#N/A"}},false,false]
[null,null,544,{"$f":"MATCH(C552,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D552)","v":{"$error":"#N/A"}},false,false]
[null,null,545,{"$f":"MATCH(C553,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D553)","v":{"$error":"#N/A"}},false,false]
[null,null,546,{"$f":"MATCH(C554,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D554)","v":{"$error":"#N/A"}},false,false]
[null,null,547,{"$f":"MATCH(C555,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D555)","v":{"$error":"#N/A"}},false,false]
[null,null,548,{"$f":"MATCH(C556,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D556)","v":{"$error":"#N/A"}},false,false]
[null,null,549,{"$f":"MATCH(C557,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D557)","v":{"$error":"#N/A"}},false,false]
[null,null,550,{"$f":"MATCH(C558,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D558)","v":{"$error":"#N/A"}},false,false]
[null,null,551,{"$f":"MATCH(C559,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D559)","v":{"$error":"#N/A"}},false,false]
[null,null,552,{"$f":"MATCH(C560,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D560)","v":{"$error":"#N/A"}},false,false]
[null,null,553,{"$f":"MATCH(C561,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D561)","v":{"$error":"#N/A"}},false,false]
[null,null,554,{"$f":"MATCH(C562,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D562)","v":{"$error":"#N/A"}},false,false]
[null,null,555,{"$f":"MATCH(C563,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D563)","v":{"$error":"#N/A"}},false,false]
[null,null,556,{"$f":"MATCH(C564,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D564)","v":{"$error":"#N/A"}},false,false]
[null,null,557,{"$f":"MATCH(C565,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D565)","v":{"$error":"#N/A"}},false,false]
[null,null,558,{"$f":"MATCH(C566,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D566)","v":{"$error":"#N/A"}},false,false]
[null,null,559,{"$f":"MATCH(C567,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D567)","v":{"$error":"#N/A"}},false,false]
[null,null,560,{"$f":"MATCH(C568,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D568)","v":{"$error":"#N/A"}},false,false]
[null,null,561,{"$f":"MATCH(C569,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D569)","v":{"$error":"#N/A"}},false,false]
[null,null,562,{"$f":"MATCH(C570,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D570)","v":{"$error":"#N/A"}},false,false]
[null,null,563,{"$f":"MATCH(C571,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D571)","v":{"$error":"#N/A"}},false,false]
[null,null,564,{"$f":"MATCH(C572,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D572)","v":{"$error":"#N/A"}},false,false]
[null,null,565,{"$f":"MATCH(C573,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D573)","v":{"$error":"#N/A"}},false,false]
[null,null,566,{"$f":"MATCH(C574,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D574)","v":{"$error":"#N/A"}},false,false]
[null,null,567,{"$f":"MATCH(C575,'Store Database'!BT:BT,0)","v":{"$error":"#N/A"}},{"$f":"INDEX('Store Database'!E:E,Comparatives!D575)","v":{"$error":"#N/A"}},false,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]
[null,null,null,null,null,null,false]

{"sheet":"Assumptions","index":3,"n_rows":251,"n_cols":29,"rows_kept":251,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"INPUT AREA:",null,"Drop Down Selection"]
[null,null,null,null,null,{"$f":"'List Box etc'!$C$4","v":1},null,null,null,null,null,null,1,{"$f":"M2+1","v":2},{"$f":"N2+1","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Base Case","Scenario 1","Scenario 2"]
[null,null,null,null,null,null,null,"Ave Class","Avg Brand","Avg Sample","Single Store","Input"]
["Basic Data"]
[null,null,null,null,"Reason",{"$f":"INDEX(M6:O6,$F$2)","v":"NEW PROPERTY"},null,null,null,null,null,null,"NEW PROPERTY","NEW PROPERTY","NEW PROPERTY"]
[null,null,null,null,"Calculation date","2017-10-02",null,null,null,null,null,null,"2017-10-02","2017-10-02","2017-10-02"]
[null,null,null,null,"Planned opening date","2017-10-01",null,null,null,null,null,null,"2017-10-01","2017-10-01","2017-10-01"]
[null,null,null,null,"Store code","NEW",null,null,null,null,null,null,"NEW","New","New"]
[null,null,null,null,"Store name","MAC EASTGATE SHOPPING CENTRE",null,null,null,null,null,null,"MAC EASTGATE SHOPPING CENTRE",{"$f":"N3","v":"Scenario 1"},{"$f":"O3","v":"Scenario 2"}]
[null,null,null,null,"PIN number",17196,null,null,null,null,null,null,17196,17196,17196]
[]
["Store Comparator"]
[null,null,null,null,"Use Dropdowns for Selection",true]
[null,null,null,null,"Brand Comaritor",{"$f":"IF(F14,'List Box etc'!$R$2,INDEX(M15:O15,$F$2))","v":" Brand Type 15"},null,null,null,null,null,null,"Brand 5","Brand 10","Brand 3"]
[null,null,null,null,"Store classification",{"$f":"IF(F14,'List Box etc'!$D$9,INDEX(M16:O16,$F$2))","v":" Classification Type 9"},null,null,null,null,null,null,"Class 4","Class 8","Class 7"]
[null,null,null,null,"Single Store Comparator",{"$f":"IF(F14,'List Box etc'!$G$16,INDEX(Assumptions!M17:O17,Assumptions!F2))","v":"Store 17 Argentina "},null,null,null,null,null,null," Store 0328"," Store 0317"," Store 1568"]
[]
[null,null,null,null,"Store Used for Canibalisation Analysis",{"$f":"INDEX(M19:O19,$F$2)","v":"Store 10 Argentina "},null,null,null,null,null,null,{"$f":"'Store Database'!E11","v":"Store 10 Argentina "},{"$f":"M19","v":"Store 10 Argentina "},{"$f":"N19","v":"Store 10 Argentina "}]
[null,null,null,null,"Row Number of Caniblaised Store",{"$f":"INDEX(M20:O20,$F$2)","v":11},null,null,null,null,null,null,{"$f":"MATCH(M19,'Store Database'!$E:$E,0)","v":11},{"$f":"MATCH(N19,'Store Database'!$E:$E,0)","v":11},{"$f":"MATCH(O19,'Store Database'!$E:$E,0)","v":11}]
[]
["Turnover"]
[null,{"$f":"IF(H23,TRUE,FALSE)","v":true},{"$f":"C22+B23","v":1},null,"Size (Square Meters)",{"$f":"INDEX(M23:O23,$F$2)","v":500},null,{"$f":"AVERAGEIF('Store Database'!BX:BX,TRUE,'Store Database'!G:G)","v":9601.7033333333329},{"$f":"AVERAGEIF('Store Database'!BS:BS,TRUE,'Store Database'!G:G)","v":393.07546052631568},{"$f":"AVERAGEIF('Store Database'!BV:BV,TRUE,'Store Database'!G:G)","v":397.24400000000003},{"$f":"AVERAGEIF('Store Database'!BW:BW,TRUE,'Store Database'!G:G)","v":370.43},null,500,500,500]
[null,{"$f":"IF(H24,TRUE,FALSE)","v":true},{"$f":"C23+B24","v":2},null,"Steady State Annual Turnover (SAR)",{"$f":"INDEX(M24:O24,$F$2)","v":20000000},null,{"$f":"AVERAGEIF('Store Database'!$BX:$BX,TRUE,'Store Database'!N:N)","v":7235368.1691666665},{"$f":"AVERAGEIF('Store Database'!$BS:$BS,TRUE,'Store Database'!N:N)","v":17203034.592039477},{"$f":"AVERAGEIF('Store Database'!$BW:$BW,TRUE,'Store Database'!N:N)","v":17777865.960000001},{"$f":"AVERAGEIF('Store Database'!$BW:$BW,TRUE,'Store Database'!N:N)","v":17777865.960000001},null,20000000,25000000,18000000]
[null,true,3,null,"Trading Density SAR/m2 (post ramp-up)",{"$f":"INDEX(M25:O25,$F$2)","v":40000},null,{"$f":"H24/H23","v":753.55048140763915},{"$f":"I24/I23","v":43765.22148954594},{"$f":"J24/J23","v":44753.013160677066},{"$f":"K24/K23","v":47992.511297681078},null,{"$f":"M24/M23","v":40000},{"$f":"N24/N23","v":50000},{"$f":"O24/O23","v":36000}]
[null,false,3,null,"Adjustment % to Trading Density",{"$f":"INDEX(M26:O26,$F$2)","v":0.05},null,null,null,null,null,null,0.05,0.05,0.05]
[null,false,3,null,"Trading Density (post ramp-up and haircut)",{"$f":"INDEX(M27:O27,$F$2)","v":42000},null,null,null,null,null,null,{"$f":"M25*(1+M26)","v":42000},{"$f":"N25*(1+N26)","v":52500},{"$f":"O25*(1+O26)","v":37800}]
[null,false,3]
[null,false,3,null,"Steady state sales growth (post ramp up) - yr 1",{"$f":"INDEX(M29:O29,$F$2)","v":0.06},null,null,null,null,null,null,0.06,0.06,0.06]
[null,false,3,null,"Steady state sales growth (post ramp up) - yr 2",{"$f":"INDEX(M30:O30,$F$2)","v":0.05},null,null,null,null,null,null,0.05,0.05,0.05]
[null,false,3,null,"Steady state sales growth (post ramp up) - yr 3",0.04,null,null,null,null,null,null,0.04,0.04,0.04]
[null,false,3,null,"Steady state sales growth (post ramp up) - yr 4",0.04,null,null,null,null,null,null,0.04,0.04,0.04]
[null,false,3,null,"Steady state sales growth (post ramp up) - yr 5",0.03,null,null,null,null,null,null,0.03,0.03,0.03]
[null,false,3]
[null,false,3,null,"Ramp Rate yr 1 (look-up Table)",1,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($G$164:$G$173,MATCH(M15,$E$164:$E$173,0)),1)","v":1},{"$f":"IFERROR(INDEX($G$164:$G$173,MATCH(N15,$E$164:$E$173,0)),1)","v":1},{"$f":"IFERROR(INDEX($G$164:$G$173,MATCH(O15,$E$164:$E$173,0)),1)","v":1}]
[null,false,3,null,"Ramp Rate yr 2 (look-up Table)",1,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($H$164:$H$173,MATCH(M16,$E$164:$E$173,0)),1)","v":1},{"$f":"IFERROR(INDEX($H$164:$H$173,MATCH(N16,$E$164:$E$173,0)),1)","v":1},{"$f":"IFERROR(INDEX($H$164:$H$173,MATCH(O16,$E$164:$E$173,0)),1)","v":1}]
[null,false,3,null,"Ramp Rate yr 3 (look-up Table)",1,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($I$164:$I$173,MATCH(M19,$E$164:$E$173,0)),1)","v":1},{"$f":"IFERROR(INDEX($I$164:$I$173,MATCH(N19,$E$164:$E$173,0)),1)","v":1},{"$f":"IFERROR(INDEX($I$164:$I$173,MATCH(O19,$E$164:$E$173,0)),1)","v":1}]
[null,false,3,null,"Ramp Rate yr 4 (look-up Table)",1,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($J$164:$J$173,MATCH(M22,$E$164:$E$173,0)),1)","v":1},{"$f":"IFERROR(INDEX($J$164:$J$173,MATCH(N22,$E$164:$E$173,0)),1)","v":1},{"$f":"IFERROR(INDEX($J$164:$J$173,MATCH(O22,$E$164:$E$173,0)),1)","v":1}]
[null,false,3,null,"Ramp Rate yr 5 (look-up Table)",1,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($K$164:$K$173,MATCH(M23,$E$164:$E$173,0)),1)","v":1},{"$f":"IFERROR(INDEX($K$164:$K$173,MATCH(N23,$E$164:$E$173,0)),1)","v":1},{"$f":"IFERROR(INDEX($K$164:$K$173,MATCH(O23,$E$164:$E$173,0)),1)","v":1}]
[null,false,3]
["Cost of Goods Sold and Gross Profit",false,3]
[null,true,4,null,"Retek GP% (existing peer stores)",{"$f":"INDEX(M42:O42,$F$2)","v":0.34},null,{"$f":"AVERAGEIF('Store Database'!$BX:$BX,TRUE,'Store Database'!AT:AT)","v":0.33446077637438631},{"$f":"AVERAGEIF('Store Database'!$BS:$BS,TRUE,'Store Database'!AT:AT)","v":0.33926346749435576},{"$f":"AVERAGEIF('Store Database'!$BV:$BV,TRUE,'Store Database'!AT:AT)","v":0.40423297148085274},{"$f":"AVERAGEIF('Store Database'!$BW:$BW,TRUE,'Store Database'!AT:AT)","v":0.41526240756964278},null,0.34,0.33,0.35]
[null,false,4,null,"Retek GP% Adjustment",{"$f":"INDEX(M43:O43,$F$2)","v":0.1},null,null,null,null,null,null,0.1,0.1,0.1]
[null,false,4,null,"Retek GP% ",{"$f":"INDEX(M44:O44,$F$2)","v":0.44000000000000006},null,null,null,null,null,null,{"$f":"SUM(M42:M43)","v":0.44000000000000006},{"$f":"SUM(N42:N43)","v":0.43000000000000005},{"$f":"SUM(O42:O43)","v":0.44999999999999996}]
[null,false,4]
[null,false,4,null,"Margin adjustment",{"$f":"INDEX(M46:O46,$F$2)","v":0},null,null,null,null,null,null,0,0,0]
[null,true,5,null,"Financial adjustments to GP",{"$f":"INDEX(M47:O47,$F$2)","v":0},null,{"$f":"AVERAGEIF('Store Database'!$BX:$BX,TRUE,'Store Database'!AU:AU)","v":9.3880014823628354E-3},{"$f":"AVERAGEIF('Store Database'!$BS:$BS,TRUE,'Store Database'!AU:AU)","v":1.4447633586026862E-2},{"$f":"AVERAGEIF('Store Database'!$BW:$BW,TRUE,'Store Database'!AU:AU)","v":6.0099592515996218E-3},{"$f":"AVERAGEIF('Store Database'!$BW:$BW,TRUE,'Store Database'!AU:AU)","v":6.0099592515996218E-3},null,0,-2.4E-2,-2.4E-2]
[null,true,6,null,"Financial GP",{"$f":"INDEX(M48:O48,$F$2)","v":0.44000000000000006},null,{"$f":"AVERAGEIF('Store Database'!$BX:$BX,TRUE,'Store Database'!AV:AV)","v":0.34384877785674917},{"$f":"AVERAGEIF('Store Database'!$BS:$BS,TRUE,'Store Database'!AV:AV)","v":0.35336534942071413},{"$f":"AVERAGEIF('Store Database'!$BW:$BW,TRUE,'Store Database'!AV:AV)","v":0.42128605912832523},{"$f":"AVERAGEIF('Store Database'!$BW:$BW,TRUE,'Store Database'!AV:AV)","v":0.42128605912832523},null,{"$f":"M44+M46+M47","v":0.44000000000000006},{"$f":"N44+N46+N47","v":0.40600000000000003},{"$f":"O44+O46+O47","v":0.42599999999999993}]
[null,false,6]
["Canibalisation Inputs",false,6]
[null,false,6,null,"Input Canibailsation",{"$f":"INDEX(M51:O51,$F$2)","v":0.1},null,null,null,null,null,null,0.1,0.1,0.1]
[null,false,6,null,"Canibalisation Sensitivity",{"$f":"INDEX(M52:O52,$F$2)","v":0.1},null,null,null,null,null,null,{"$f":"T52/1000","v":0.1},{"$f":"M52","v":0.1},{"$f":"N52","v":0.1},null,null,null,null,100]
[null,false,6,null,"Apply Senstitivty",{"$f":"INDEX(M53:O53,$F$2)","v":true},null,null,null,null,null,null,true,true,true]
[null,false,6,null,"Applied Canibalisation",{"$f":"INDEX(M54:O54,$F$2)","v":0.1},null,null,null,null,null,null,{"$f":"IF(M53,M52,M51)","v":0.1},{"$f":"IF(N53,N52,N51)","v":0.1},{"$f":"IF(O53,O52,O51)","v":0.1}]
[null,false,6]
[null,false,6,null,"Sales of Canibalised Store",{"$f":"INDEX(M56:O56,$F$2)","v":13042117.75},null,null,null,null,null,null,{"$f":"INDEX('Store Database'!$N:$N,Assumptions!M20)","v":13042117.75},{"$f":"INDEX('Store Database'!$N:$N,Assumptions!N20)","v":13042117.75},{"$f":"INDEX('Store Database'!$N:$N,Assumptions!O20)","v":13042117.75}]
[null,false,6,null,{"$f":"F19","v":"Store 10 Argentina "}]
[null,false,6]
[null,false,6,null,"GP of Canabilised Store",{"$f":"INDEX(M59:O59,$F$2)","v":0.43800527870559985},null,null,null,null,null,null,{"$f":"INDEX('Store Database'!$AT:$AT,M20)","v":0.43800527870559985},{"$f":"INDEX('Store Database'!$AT:$AT,N20)","v":0.43800527870559985},{"$f":"INDEX('Store Database'!$AT:$AT,O20)","v":0.43800527870559985}]
[null,false,6,null,"Financial Adjustment of Canabilised Store",{"$f":"INDEX(M60:O60,$F$2)","v":6.3275183970793398E-3},null,null,null,null,null,null,{"$f":"INDEX('Store Database'!$AU:$AU,Assumptions!M20)","v":6.3275183970793398E-3},{"$f":"INDEX('Store Database'!$AU:$AU,Assumptions!N20)","v":6.3275183970793398E-3},{"$f":"INDEX('Store Database'!$AU:$AU,Assumptions!O20)","v":6.3275183970793398E-3}]
[null,false,6,null,"Total GP of Canibalised Store",{"$f":"INDEX(M61:O61,$F$2)","v":0.4443327971026792},null,null,null,null,null,null,{"$f":"SUM(M59:M60)","v":0.4443327971026792},{"$f":"SUM(N59:N60)","v":0.4443327971026792},{"$f":"SUM(O59:O60)","v":0.4443327971026792}]
[{"$f":"+#REF!+1","v":{"$error":"#REF!"}},false,6,null,"Variable cost of selling percentage",{"$f":"INDEX(M62:O62,$F$2)","v":5.1999999999999998E-2},null,null,null,null,null,null,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2]
[null,false,6]
["Other Operating Cost",false,6]
[null,true,7,null,"Manpower Expense as Percent of Revenue",{"$f":"INDEX(M65:O65,$F$2)","v":5.2999999999999999E-2},null,{"$f":"AVERAGEIF('Store Database'!BX:BX,TRUE,'Store Database'!AW:AW)","v":9.2814472953883786E-2},{"$f":"AVERAGEIF('Store Database'!$BS:$BS,TRUE,'Store Database'!AW:AW)","v":8.1185284059729246E-2},{"$f":"AVERAGEIF('Store Database'!$BV:$BV,TRUE,'Store Database'!AW:AW)","v":0.10568014495498819},{"$f":"AVERAGEIF('Store Database'!$BW:$BW,TRUE,'Store Database'!AW:AW)","v":7.0295335942559892E-2},null,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2]
[null,true,8,null,"Manpower Expense per m2",null,null,{"$f":"AVERAGEIF('Store Database'!BX:BX,TRUE,'Store Database'!AX:AX)","v":72.180947767930988},{"$f":"AVERAGEIF('Store Database'!$BS:$BS,TRUE,'Store Database'!AX:AX)","v":3446.1984649828478},{"$f":"AVERAGEIF('Store Database'!$BV:$BV,TRUE,'Store Database'!AX:AX)","v":5955.6276453059345},{"$f":"AVERAGEIF('Store Database'!$BW:$BW,TRUE,'Store Database'!AX:AX)","v":3373.6497043975919}]
[null,false,8,null,"Fixed Manpower as Percent of Total Manpower",{"$f":"INDEX(M67:O67,$F$2)","v":0},null,null,null,null,null,null,0,0,0]
[null,false,8,null,"Variable Manpower as Percent of Total Manpower",{"$f":"INDEX(M68:O68,$F$2)","v":1},null,null,null,null,null,null,{"$f":"1-M67","v":1},{"$f":"1-N67","v":1},{"$f":"1-O67","v":1}]
[null,false,8]
[null,true,9,null,"Base Shrinkage (Stealing from Stores)",{"$f":"INDEX(M70:O70,$F$2)","v":1E-3},null,{"$f":"AVERAGEIF('Store Database'!BX:BX,TRUE,'Store Database'!AY:AY)","v":1.5255444249820753E-2},{"$f":"AVERAGEIF('Store Database'!$BS:$BS,TRUE,'Store Database'!AY:AY)","v":9.5256787576053544E-3},{"$f":"AVERAGEIF('Store Database'!$BV:$BV,TRUE,'Store Database'!AY:AY)","v":-1.3634598980488246E-3},{"$f":"AVERAGEIF('Store Database'!$BW:$BW,TRUE,'Store Database'!AY:AY)","v":-6.856133366864468E-3},null,1E-3,1E-3,1E-3]
[null,false,9,null,"Added Shrinkage",{"$f":"INDEX(M71:O71,$F$2)","v":1E-3},null,null,null,null,null,null,1E-3,1E-3,1E-3]
[null,false,9,null,"Total Shrinkage",{"$f":"INDEX(M72:O72,$F$2)","v":2E-3},null,null,null,null,null,null,{"$f":"SUM(M70:M71)","v":2E-3},{"$f":"SUM(N70:N71)","v":2E-3},{"$f":"SUM(O70:O71)","v":2E-3}]
[null,true,10,null,"Stock loss per m2",null,null,{"$f":"AVERAGEIF('Store Database'!BX:BX,TRUE,'Store Database'!AZ:AZ)","v":8.7527414101955028},{"$f":"AVERAGEIF('Store Database'!$BS:$BS,TRUE,'Store Database'!AZ:AZ)","v":472.24836265794835},{"$f":"AVERAGEIF('Store Database'!$BV:$BV,TRUE,'Store Database'!AZ:AZ)","v":122.46617327072718},{"$f":"AVERAGEIF('Store Database'!$BW:$BW,TRUE,'Store Database'!AZ:AZ)","v":-329.0430580676512}]
[null,false,10]
[null,true,11,null,"Repairs and Maintenance per m2",{"$f":"INDEX(M75:O75,$F$2)","v":70},null,{"$f":"AVERAGEIF('Store Database'!BX:BX,TRUE,'Store Database'!BF:BF)","v":6.9822056312864786},{"$f":"AVERAGEIF('Store Database'!$BS:$BS,TRUE,'Store Database'!BF:BF)","v":276.01267294877863},{"$f":"AVERAGEIF('Store Database'!$BV:$BV,TRUE,'Store Database'!BF:BF)","v":734.24737220738029},{"$f":"AVERAGEIF('Store Database'!$BW:$BW,TRUE,'Store Database'!BF:BF)","v":385.5639392057879},null,70,70,70]
[null,true,12,null,"Repairs and Maintenance as Percent of Revenue",{"$f":"INDEX(M76:O76,$F$2)","v":0.01},null,{"$f":"AVERAGEIF('Store Database'!BX:BX,TRUE,'Store Database'!BG:BG)","v":7.6836108671275542E-3},{"$f":"AVERAGEIF('Store Database'!$BS:$BS,TRUE,'Store Database'!BG:BG)","v":5.522574475219949E-3},{"$f":"AVERAGEIF('Store Database'!$BV:$BV,TRUE,'Store Database'!BG:BG)","v":7.6261378099805027E-3},{"$f":"AVERAGEIF('Store Database'!$BW:$BW,TRUE,'Store Database'!BG:BG)","v":8.0338354626676468E-3},null,0.01,0.01,0.01]
[null,false,12,null,"Input Repairs and Maintenance",{"$f":"INDEX(M77:O77,$F$2)","v":false},null,null,null,null,null,null,false,false,false]
[null,false,12,null,"Repairs and Maintenance (R&M) Input",{"$f":"INDEX(M78:O78,$F$2)","v":15955.23},null,null,null,null,null,null,15955.23,15955.23,15955.23]
[null,false,12]
[null,false,12,null,"Other Expenses"]
[null,false,12,null,"Include Lights and Water and Casual Wages",{"$f":"INDEX(M81:O81,$F$2)","v":true},null,null,null,null,null,null,true,true,true]
[null,true,13,null,"Other Expenses as Percent of Revenues",{"$f":"INDEX(M82:O82,$F$2)","v":0.05},null,{"$f":"AVERAGEIF('Store Database'!BX:BX,TRUE,'Store Database'!BI:BI)","v":4.3439433278716771E-2},{"$f":"AVERAGEIF('Store Database'!$BS:$BS,TRUE,'Store Database'!BI:BI)","v":3.8705618153163847E-2},{"$f":"AVERAGEIF('Store Database'!$BV:$BV,TRUE,'Store Database'!BI:BI)","v":3.9764791494387594E-2},{"$f":"AVERAGEIF('Store Database'!$BW:$BW,TRUE,'Store Database'!BI:BI)","v":5.960438965982618E-2},null,0.05,0.05,0.05]
[null,true,14,null,"Other Expenses per m2",{"$f":"INDEX(M83:O83,$F$2)","v":0},null,{"$f":"AVERAGEIF('Store Database'!BX:BX,TRUE,'Store Database'!BF:BF)","v":6.9822056312864786},{"$f":"AVERAGEIF('Store Database'!$BS:$BS,TRUE,'Store Database'!BF:BF)","v":276.01267294877863},{"$f":"AVERAGEIF('Store Database'!$BV:$BV,TRUE,'Store Database'!BF:BF)","v":734.24737220738029},{"$f":"AVERAGEIF('Store Database'!$BW:$BW,TRUE,'Store Database'!BF:BF)","v":385.5639392057879}]
[null,false,14,null,"Fixed Portion of Other Expenses",{"$f":"INDEX(M84:O84,$F$2)","v":0.75},null,null,null,null,null,null,0.75,0.75,0.75]
[null,false,14,null,"Variable Portion of Other Expenses",{"$f":"INDEX(M85:O85,$F$2)","v":0.25},null,null,null,null,null,null,{"$f":"1-M84","v":0.25},{"$f":"1-N84","v":0.25},{"$f":"1-O84","v":0.25}]
[null,false,14]
["Rent and Credit Card Commissions",false,14]
[null,{"$f":"IF(H88,TRUE,FALSE)","v":true},{"$f":"C87+B88","v":15},null,"Basic rent per sqm per Month",{"$f":"INDEX(M88:O88,$F$2)","v":450},null,{"$f":"AVERAGEIF('Store Database'!BX:BX,TRUE,'Store Database'!BK:BK)/12","v":6.796867919650297},{"$f":"AVERAGEIF('Store Database'!$BS:$BS,TRUE,'Store Database'!BK:BK)/12","v":413.98485250390951},{"$f":"AVERAGEIF('Store Database'!$BV:$BV,TRUE,'Store Database'!BK:BK)/12","v":628.29723190675725},{"$f":"AVERAGEIF('Store Database'!$BW:$BW,TRUE,'Store Database'!BK:BK)/12","v":443.20527045145718},null,450,450,450]
[null,false,15,null,"Escalation on basic rent to yr 5",{"$f":"INDEX(M89:O89,$F$2)","v":0.08},null,null,null,null,null,null,0.08,7.0000000000000007E-2,7.0000000000000007E-2]
[null,false,15]
[null,{"$f":"NOT(NOT(H91))","v":true},16,null,"Leasing charges per m2",null,null,{"$f":"AVERAGEIF('Store Database'!BX:BX,TRUE,'Store Database'!BL:BL)/12","v":0.4468826238980696},{"$f":"AVERAGEIF('Store Database'!$BS:$BS,TRUE,'Store Database'!BL:BL)/12","v":31.451382807002869},{"$f":"AVERAGEIF('Store Database'!$BV:$BV,TRUE,'Store Database'!BL:BL)/12","v":64.282655868914517},{"$f":"AVERAGEIF('Store Database'!$BW:$BW,TRUE,'Store Database'!BL:BL)/12","v":9.6557716707610073}]
[null,{"$f":"NOT(NOT(H92))","v":false},16,null,"Leasing charges per month",{"$f":"INDEX(M92:O92,$F$2)","v":23894.41},null,null,null,null,null,null,23894.41,23894.41,23894.41]
[null,{"$f":"NOT(NOT(H93))","v":false},16,null,"Escalation in leasing charges to yr 5",{"$f":"INDEX(M93:O93,$F$2)","v":0.09},null,null,null,null,null,null,0.09,0.06,0.06]
[null,{"$f":"NOT(NOT(H94))","v":false},16]
[null,false,16]
[null,true,17,null,"Credit card commission % of Sales",{"$f":"INDEX(M96:O96,$F$2)","v":7.0000000000000001E-3},null,{"$f":"AVERAGEIF('Store Database'!BX:BX,TRUE,'Store Database'!BN:BN)","v":6.9706154553999368E-3},{"$f":"AVERAGEIF('Store Database'!$BS:$BS,TRUE,'Store Database'!BN:BN)","v":5.9348712063499809E-3},{"$f":"AVERAGEIF('Store Database'!$BV:$BV,TRUE,'Store Database'!BN:BN)","v":7.173493377199856E-3},{"$f":"AVERAGEIF('Store Database'!$BW:$BW,TRUE,'Store Database'!BN:BN)","v":6.9723402279493829E-3},null,7.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3]
[null,false,17]
[null,false,17,null,"Stationery & Wrappings",{"$f":"CHOOSE($F$2,M98,N98,O98,P98,Q98,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,AN160)","v":0},null,null,null,null,null,null,0]
[null,false,17,null,"Shopping Bags",{"$f":"CHOOSE($F$2,M99,N99,O99,P99,Q99,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,AB99,AC99,AD99,AE99,AF99,AG99,AH99,AI99,AJ99,AK99,AL99,AM99,AN99,AO99,AP99,AQ99,#REF!)","v":0},null,null,null,null,null,null,0]
[null,false,17]
[null,false,17,null,"Turnover Rental"]
[null,false,17,null,999999999999,{"$f":"INDEX(M102:O102,$F$2)","v":0.08},null,null,null,null,null,null,0.08]
[null,false,17,null,0,0,null,null,null,null,null,null,0]
[null,false,17,null,0,0,null,null,null,null,null,null,0]
[null,false,17,null,0,0,null,null,null,null,null,null,0]
[null,false,17,null,0,0,null,null,null,null,null,null,0]
[null,false,17,null,0,0,null,null,null,null,null,null,0]
[null,false,17,null,0,0,null,null,null,null,null,null,0]
[null,false,17]
["Capital  Expenditure and Depreciation",false,17]
[null,false,17,null,"Initial Cap Exp (SAR)"]
[null,false,17,null,"Leasehold improvements (LHI)",{"$f":"INDEX(M112:O112,$F$2)","v":427815.95},null,null,null,null,null,null,427815.95,427815.95,427815.95]
[null,false,17,null,"Fixtures and Fittings (F&F)",{"$f":"INDEX(M113:O113,$F$2)","v":4327698.74},null,null,null,null,null,null,4327698.74,4327698.74,4327698.74]
[null,false,17,null,"In store assets (ISA)",{"$f":"INDEX(M114:O114,$F$2)","v":246277.3},null,null,null,null,null,null,246277.3,246277.3,246277.3]
[null,false,17,null,"Total Capital Expenditue",{"$f":"INDEX(M115:O115,$F$2)","v":5001791.99},null,null,null,null,null,null,{"$f":"SUM(M112:M114)","v":5001791.99},{"$f":"SUM(N112:N114)","v":5001791.99},{"$f":"SUM(O112:O114)","v":5001791.99}]
[null,false,17]
[null,false,17,null,"Capex Contribution"]
[null,false,17,null,"Refurbishment % of original capex",{"$f":"INDEX(M118:O118,$F$2)","v":1},null,null,null,null,null,null,1,1,1]
[null,false,17,null,"Refurbishment frequency (no capex in last 5 years)",{"$f":"INDEX(M119:O119,$F$2)","v":10},null,null,null,null,null,null,10,10,10]
[null,false,17,null,"Capex per Sqm",{"$f":"INDEX(M120:O120,$F$2)","v":10003.583980000001},null,null,null,null,null,null,{"$f":"M115/M23","v":10003.583980000001},{"$f":"N115/N23","v":10003.583980000001},{"$f":"O115/O23","v":10003.583980000001}]
[null,false,17]
[null,true,18,null,"Depreciation as Percent of Sales",{"$f":"INDEX(M122:O122,$F$2)","v":1.9158302687753814E-2},null,{"$f":"AVERAGEIF('Store Database'!BX:BX,TRUE,'Store Database'!BE:BE)","v":1.7313509855605213E-2},{"$f":"AVERAGEIF('Store Database'!$BS:$BS,TRUE,'Store Database'!BE:BE)","v":2.0294161734518177E-2},{"$f":"AVERAGEIF('Store Database'!$BV:$BV,TRUE,'Store Database'!BE:BE)","v":1.9470983379721356E-2},{"$f":"AVERAGEIF('Store Database'!$BW:$BW,TRUE,'Store Database'!BE:BE)","v":4.2669733347455155E-3},null,1.9158302687753814E-2,1.9158302687753814E-2,1.9158302687753814E-2]
[null,true,19,null,"Depreciation as Percent of Gross Assets",null,null,{"$f":"AVERAGEIF('Store Database'!BX:BX,TRUE,'Store Database'!BD:BD)","v":4.4877106708951344E-3},{"$f":"AVERAGEIF('Store Database'!$BS:$BS,TRUE,'Store Database'!BD:BD)","v":8.2858737916120112E-3},{"$f":"AVERAGEIF('Store Database'!$BV:$BV,TRUE,'Store Database'!BD:BD)","v":7.7326496478524092E-3},{"$f":"AVERAGEIF('Store Database'!$BW:$BW,TRUE,'Store Database'!BD:BD)","v":6.8529741036263457E-4}]
[null,true,20,null,"Depreciation as Percent of Net Assets",null,null,{"$f":"AVERAGEIF('Store Database'!BX:BX,TRUE,'Store Database'!BB:BB)","v":1.4658236683963731E-2},{"$f":"AVERAGEIF('Store Database'!$BS:$BS,TRUE,'Store Database'!BB:BB)","v":2.5154595612930524E-2},{"$f":"AVERAGEIF('Store Database'!$BV:$BV,TRUE,'Store Database'!BB:BB)","v":2.6349508583028414E-2},{"$f":"AVERAGEIF('Store Database'!$BW:$BW,TRUE,'Store Database'!BB:BB)","v":1.73292104846656E-2}]
[null,false,20]
[null,false,20,null,"Depreciation Rate",{"$f":"INDEX(M126:O126,$F$2)","v":0.2},null,null,null,null,null,null,{"$f":"1/5","v":0.2},{"$f":"1/5","v":0.2},{"$f":"1/5","v":0.2}]
[null,false,20]
[null,false,20,null,"Depreciation on old store closure"]
[null,false,20]
["Corporate ",false,20]
[null,false,20,null,{"$f":"F15","v":" Brand Type 15"},null,null,null,null,null,null,null,{"$f":"IFERROR(MATCH(E131,E164:E173,0),1)","v":1},{"$f":"M131","v":1},{"$f":"N131","v":1}]
[null,false,20,null,"FS Profit as % of Credit Sales (Table Below)",{"$f":"INDEX(M132:O132,$F$2)","v":0.06},null,null,null,null,null,null,{"$f":"INDEX($M$179:$M$207,M131)","v":0.06},{"$f":"INDEX($M$179:$M$207,N131)","v":0.06},{"$f":"INDEX($M$179:$M$207,O131)","v":0.06}]
[null,true,21,null,"% Credit sales",{"$f":"INDEX(M133:O133,$F$2)","v":0.27},null,{"$f":"AVERAGEIF('Store Database'!BX:BX,TRUE,'Store Database'!BM:BM)","v":0.26701767516550035},{"$f":"AVERAGEIF('Store Database'!$BS:$BS,TRUE,'Store Database'!BM:BM)","v":0.27924986345775427},{"$f":"AVERAGEIF('Store Database'!$BV:$BV,TRUE,'Store Database'!BM:BM)","v":0.43237305172727325},{"$f":"AVERAGEIF('Store Database'!$BW:$BW,TRUE,'Store Database'!BM:BM)","v":0.49167827881958642},null,0.27,0.28999999999999998,0.35]
[null,false,21]
[null,false,21,null,"Multiplier on Credit Sales for Absa Fee",{"$f":"INDEX(M135:O135,$F$2)","v":1.1399999999999999},null,null,null,null,null,null,1.1399999999999999,1.1399999999999999,1.1399999999999999]
[null,false,21,null,"Absa Fee on Adjusted Credit Sales",{"$f":"INDEX(M136:O136,$F$2)","v":3.5000000000000003E-2},null,null,null,null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,false,21]
[null,false,21,null,"Incremental Chain mgmt & club rate % of Sales",{"$f":"INDEX(M138:O138,$F$2)","v":2.1000000000000001E-2},null,null,null,null,null,null,{"$f":"INDEX($H$179:$H$207,M131)","v":2.1000000000000001E-2},{"$f":"INDEX($H$179:$H$207,N131)","v":2.1000000000000001E-2},{"$f":"INDEX($H$179:$H$207,O131)","v":2.1000000000000001E-2}]
[null,false,21,null,"Decine in Chain mgmt and club rate",{"$f":"INDEX(M139:O139,$F$2)","v":1E-3},null,null,null,null,null,null,1E-3,1E-3,1E-3]
[null,false,21]
[null,false,21,null,"Incremental Corporate Overhead Rate % of Sales",{"$f":"INDEX(M141:O141,$F$2)","v":7.0000000000000007E-2},null,null,null,null,null,null,{"$f":"INDEX($I$179:$I$207,M131)","v":7.0000000000000007E-2},{"$f":"INDEX($I$179:$I$207,N131)","v":7.0000000000000007E-2},{"$f":"INDEX($I$179:$I$207,O131)","v":7.0000000000000007E-2}]
[null,false,21]
[null,false,21,null,"Apply Incremental Freight",{"$f":"INDEX(M143:O143,$F$2)","v":false},null,null,null,null,null,null,false,false,false]
[null,false,21,null,"Incremental Freight and Distribution as % of Revenue",{"$f":"INDEX(M144:O144,$F$2)","v":0.01},null,null,null,null,null,null,0.01,0.01,0.01]
[null,false,21]
[null,false,21,null,"Incremental Advertising as Percent of Revenue",{"$f":"INDEX(M146:O146,$F$2)","v":0},null,null,null,null,null,null,{"$f":"INDEX($L$179:$L$207,M131)","v":0},{"$f":"INDEX($L$179:$L$207,N131)","v":0},{"$f":"INDEX($L$179:$L$207,O131)","v":0}]
[null,false,21]
[null,false,21,null,"Incremental Retail Support Fee % of Sales",{"$f":"INDEX(M148:O148,$F$2)","v":0},null,null,null,null,null,null,{"$f":"INDEX($K$179:$K$207,M131)","v":0},{"$f":"INDEX($K$179:$K$207,N131)","v":0},{"$f":"INDEX($K$179:$K$207,O131)","v":0}]
[null,false,21]
[null,false,21,null,"Income Tax Rate",{"$f":"INDEX(M150:O150,$F$2)","v":0.28000000000000003},null,null,null,null,null,null,0.28000000000000003,0.28000000000000003,0.28000000000000003]
[null,false,21,null,"Corporate Depreciation as % of Overhead (not correct)",{"$f":"INDEX(M151:O151,$F$2)","v":0.1467},null,null,null,null,null,null,0.1467,0.1467,0.1467]
[null,{"$f":"IF(H152,TRUE,FALSE)","v":false},{"$f":"C151+B152","v":21}]
["Stocks, Debtors and Bad Debts",false,21]
[null,true,22,null,"Inventory as Percent of Revenues",{"$f":"INDEX(M154:O154,$F$2)","v":0.5},null,{"$f":"AVERAGEIF('Store Database'!BX:BX,TRUE,'Store Database'!BO:BO)","v":0.62887575055743328},{"$f":"AVERAGEIF('Store Database'!$BS:$BS,TRUE,'Store Database'!BO:BO)","v":0.73856036504706546},{"$f":"AVERAGEIF('Store Database'!$BV:$BV,TRUE,'Store Database'!BO:BO)","v":0.1435059388691293},{"$f":"AVERAGEIF('Store Database'!$BW:$BW,TRUE,'Store Database'!BO:BO)","v":1.7817597625069073},null,{"$f":"1/M155","v":0.5},{"$f":"1/N155","v":0.5},{"$f":"1/O155","v":0.5}]
[null,true,23,null,"Base Inventory Turn",{"$f":"INDEX(M155:O155,$F$2)","v":2},null,{"$f":"IF(H154,1/H154)","v":1.5901392272060155},{"$f":"IF(I154,1/I154)","v":1.3539854659493866},{"$f":"IF(J154,1/J154)","v":6.9683527237987919},{"$f":"IF(K154,1/K154)","v":0.5612428909007442},{"$f":"IF(L154,1/L154)","v":false},2,2,2]
[null,false,23,null,"Adjustment to Inventory Turn",{"$f":"INDEX(M156:O156,$F$2)","v":0.7},null,null,null,null,null,null,0.7,0.7,0.7]
[null,true,24,null,"Total Inventory Turn",{"$f":"INDEX(M157:O157,$F$2)","v":2.7},null,{"$f":"H155","v":1.5901392272060155},{"$f":"I155","v":1.3539854659493866},{"$f":"J155","v":6.9683527237987919},{"$f":"K155","v":0.5612428909007442},{"$f":"L155","v":false},{"$f":"SUM(M155:M156)","v":2.7},{"$f":"SUM(N155:N156)","v":2.7},{"$f":"SUM(O155:O156)","v":2.7}]
[null,false,24]
[null,false,24]
[]
["Ramp Rate Lookup Table"]
[null,null,null,null,null,null,"Yr1","Yr2","Yr3 ","Yr4 ","Yr5"]
[null,null,null,null,null,"Ramp up Rates per Brand"]
[null,null,null,null,"Edgars",null,0.8,0.93224316873125301,1,1,1]
[null,null,null,null,"Red Square",null,0.8,0.8837410139714561,1,1,1]
[null,null,null,null,"Boardmans",null,0.66666666666666663,0.79443633461014618,1,1,1]
[null,null,null,null,"CNA",null,0.7407407407407407,0.90339614534797708,1,1,1]
[null,null,null,null,"JET",null,0.90909090909090906,0.98930823329618611,1,1,1]
[null,null,null,null,"Legit",null,0.83333333333333337,0.92052422767286701,1,1,1]
[null,null,null,null,"Jetmart",null,0.83333333333333337,1,1,1,1]
[null,null,null,null,"Shoe Gallery",null,0.86956521739130432,0.98559889598933326,1,1,1]
[null,null,null,null,"Edg Active",null,0.86956521739130432,0.98559889598933326,1,1,1]
[null,null,null,null,"TEMPTATIONS",null,0.90909090909090906,1,1,1,1]
[]
[]
["Corporate Overhead Table"]
[null,null,null,null,1,{"$f":"E177+1","v":2},3,4,5,6,7,8,9]
[null,null,null,null,"Store Data","% credit sales","oust balance","Chain Management","Corporate Overheads","Shrinkage","Retail Support Fee","Advertising","FS net profit % credit sales"]
[null,null,null,null," Brand Type 1",null,null,2.1000000000000001E-2,7.0000000000000007E-2,1.2E-2,0,0,0.06]
[null,null,null,null," Brand Type 2",null,null,2.1000000000000001E-2,7.0000000000000007E-2,1.2E-2,0,0,0.06]
[null,null,null,null," Brand Type 3",null,null,2.1000000000000001E-2,7.0000000000000007E-2,1.2E-2,0,0,0.06]
[null,null,null,null," Brand Type 4",null,null,2.1000000000000001E-2,7.0000000000000007E-2,1.2E-2,0,0,0.06]
[null,null,null,null," Brand Type 5",null,null,2.1000000000000001E-2,7.0000000000000007E-2,1.0999999999999999E-2,0,0,0.06]
[null,null,null,null," Brand Type 6",null,null,2.1000000000000001E-2,7.0000000000000007E-2,1.0999999999999999E-2,0,0,0.06]
[null,null,null,null," Brand Type 7",null,null,2.1000000000000001E-2,7.0000000000000007E-2,1.0999999999999999E-2,0,0,0.06]
[null,null,null,null," Brand Type 8",null,null,2.1000000000000001E-2,7.0000000000000007E-2,1.0999999999999999E-2,0,0,0.06]
[null,null,null,null," Brand Type 9",null,null,2.1000000000000001E-2,7.0000000000000007E-2,1.0999999999999999E-2,0,0,0.06]
[null,null,null,null," Brand Type 10",null,null,2.1000000000000001E-2,7.0000000000000007E-2,1.0999999999999999E-2,0,0,0.06]
[null,null,null,null," Brand Type 11",null,null,2.1000000000000001E-2,7.0000000000000007E-2,1.0999999999999999E-2,0,0,0.06]
[null,null,null,null," Brand Type 12",null,null,2.1000000000000001E-2,7.0000000000000007E-2,1.0999999999999999E-2,0,0,0.06]
[null,null,null,null," Brand Type 13",null,null,0.04,0.02,5.0000000000000001E-3,0,7.3999999999999996E-2,0]
[null,null,null,null," Brand Type 14",null,null,0.04,0.02,5.0000000000000001E-3,0,7.3999999999999996E-2,0]
[null,null,null,null," Brand Type 15",null,null,0.04,0.02,5.0000000000000001E-3,0,7.3999999999999996E-2,0]
[null,null,null,null," Brand Type 16",null,null,0.04,0.02,5.0000000000000001E-3,7.4999999999999997E-2,7.3999999999999996E-2,0]
[null,null,null,null," Brand Type 17",null,null,0.04,0.02,5.0000000000000001E-3,0.05,7.3999999999999996E-2,0]
[null,null,null,null," Brand Type 18",null,null,0.04,0.02,5.0000000000000001E-3,8.7999999999999995E-2,7.3999999999999996E-2,0]
[null,null,null,null," Brand Type 19",null,null,0.04,0.02,5.0000000000000001E-3,0.05,7.3999999999999996E-2,0]
[null,null,null,null," Brand Type 20",null,null,0.04,0.02,5.0000000000000001E-3,0,7.3999999999999996E-2,0]
[null,null,null,null," Brand Type 21",null,null,0.04,0.02,5.0000000000000001E-3,0,7.3999999999999996E-2,0]
[null,null,null,null," Brand Type 22",null,null,0.04,0.02,5.0000000000000001E-3,0.05,7.3999999999999996E-2,0]
[null,null,null,null," Brand Type 23",null,null,0.04,0.02,5.0000000000000001E-3,0.08,7.3999999999999996E-2,0]
[null,null,null,null," Brand Type 24",null,null,0.04,0.02,5.0000000000000001E-3,0.08,7.3999999999999996E-2,0]
[null,null,null,null," Brand Type 25",null,null,0.04,0.02,5.0000000000000001E-3,0.06,7.3999999999999996E-2,0]
[null,null,null,null," Brand Type 26",null,null,0.04,0.02,5.0000000000000001E-3,7.4999999999999997E-2,7.3999999999999996E-2,0]
[null,null,null,null," Brand Type 27",null,null,0.04,0.02,5.0000000000000001E-3,5.3999999999999999E-2,7.3999999999999996E-2,0]
[null,null,null,null," Brand Type 28",null,null,0.04,0.02,5.0000000000000001E-3,0,7.3999999999999996E-2,0]
[null,null,null,null," Brand Type 29",null,null,0.04,0.02,5.0000000000000001E-3,0.15,7.3999999999999996E-2,0]
[]
[]
[]
["5.)",null,null,null,"FIXED ASSETS:","Useful life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% Contribution","Per costing (R's)"]
[]
[null,null,null,null,"Leasehold improvements (LHI)",7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC213/$AC$217","v":8.5260562408323137E-2},{"$f":"F112","v":427815.95}]
[null,null,null,null,"Fixtures and Fittings (F&F)",8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC214/$AC$217","v":0.86247842911464956},{"$f":"F113","v":4327698.74}]
[null,null,null,null,"In store assets (ISA)",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC215/$AC$217","v":4.908124885573649E-2},{"$f":"F114","v":246277.3}]
[null,null,null,null,"Repairs and Maintenance (R&M)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC216/$AC$217","v":3.1797596212907665E-3},{"$f":"F78","v":15955.23}]
[null,null,null,null,"TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC217/$AC$217","v":1},{"$f":"SUM(AC213:AC216)","v":5017747.2200000007}]
[]
[null,null,null,null,"Depreciation on old store closure",0]
[]
[]
[null,null,null,null,null,null,"Chain Management","Corporate Overheads","Shrinkage","Retail Support Fee","Advertising","FS net profit % credit sales"]
[null,null,null,null,null,null,2.1000000000000001E-2,7.0000000000000007E-2,1.2E-2,0,0,0.06]
[null,null,null,null,null,null,2.1000000000000001E-2,7.0000000000000007E-2,1.2E-2,0,0,0.06]
[null,null,null,null,null,null,2.1000000000000001E-2,7.0000000000000007E-2,1.2E-2,0,0,0.06]
[null,null,null,null,null,null,2.1000000000000001E-2,7.0000000000000007E-2,1.2E-2,0,0,0.06]
[null,null,null,null,null,null,2.1000000000000001E-2,7.0000000000000007E-2,1.0999999999999999E-2,0,0,0.06]
[null,null,null,null,null,null,2.1000000000000001E-2,7.0000000000000007E-2,1.0999999999999999E-2,0,0,0.06]
[null,null,null,null,null,null,2.1000000000000001E-2,7.0000000000000007E-2,1.0999999999999999E-2,0,0,0.06]
[null,null,null,null,null,null,2.1000000000000001E-2,7.0000000000000007E-2,1.0999999999999999E-2,0,0,0.06]
[null,null,null,null,null,null,2.1000000000000001E-2,7.0000000000000007E-2,1.0999999999999999E-2,0,0,0.06]
[null,null,null,null,null,null,2.1000000000000001E-2,7.0000000000000007E-2,1.0999999999999999E-2,0,0,0.06]
[null,null,null,null,null,null,2.1000000000000001E-2,7.0000000000000007E-2,1.0999999999999999E-2,0,0,0.06]
[null,null,null,null,null,null,2.1000000000000001E-2,7.0000000000000007E-2,1.0999999999999999E-2,0,0,0.06]
[null,null,null,null,null,null,0.04,0.02,5.0000000000000001E-3,0,7.3999999999999996E-2,0]
[null,null,null,null,null,null,0.04,0.02,5.0000000000000001E-3,0,7.3999999999999996E-2,0]
[null,null,null,null,null,null,0.04,0.02,5.0000000000000001E-3,0,7.3999999999999996E-2,0]
[null,null,null,null,null,null,0.04,0.02,5.0000000000000001E-3,7.4999999999999997E-2,7.3999999999999996E-2,0]
[null,null,null,null,null,null,0.04,0.02,5.0000000000000001E-3,0.05,7.3999999999999996E-2,0]
[null,null,null,null,null,null,0.04,0.02,5.0000000000000001E-3,8.7999999999999995E-2,7.3999999999999996E-2,0]
[null,null,null,null,null,null,0.04,0.02,5.0000000000000001E-3,0.05,7.3999999999999996E-2,0]
[null,null,null,null,null,null,0.04,0.02,5.0000000000000001E-3,0,7.3999999999999996E-2,0]
[null,null,null,null,null,null,0.04,0.02,5.0000000000000001E-3,0,7.3999999999999996E-2,0]
[null,null,null,null,null,null,0.04,0.02,5.0000000000000001E-3,0.05,7.3999999999999996E-2,0]
[null,null,null,null,null,null,0.04,0.02,5.0000000000000001E-3,0.08,7.3999999999999996E-2,0]
[null,null,null,null,null,null,0.04,0.02,5.0000000000000001E-3,0.08,7.3999999999999996E-2,0]
[null,null,null,null,null,null,0.04,0.02,5.0000000000000001E-3,0.06,7.3999999999999996E-2,0]
[null,null,null,null,null,null,0.04,0.02,5.0000000000000001E-3,7.4999999999999997E-2,7.3999999999999996E-2,0]
[null,null,null,null,null,null,0.04,0.02,5.0000000000000001E-3,5.3999999999999999E-2,7.3999999999999996E-2,0]
[null,null,null,null,null,null,0.04,0.02,5.0000000000000001E-3,0,7.3999999999999996E-2,0]
[null,null,null,null,null,null,0.04,0.02,5.0000000000000001E-3,0.15,7.3999999999999996E-2,0]

{"sheet":"Financial Model","index":4,"n_rows":243,"n_cols":65,"rows_kept":243,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,{"$f":"Assumptions!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"Assumptions!F10&\" - \"&Assumptions!F16","v":"MAC EASTGATE SHOPPING CENTRE -  Classification Type 9"},null,null,null,null,null,null,"DATE PREPARED",null,null,{"$f":"Assumptions!F7","v":"2017-10-02"}]
[null,null,"STORE NAME","Ave Class","Avg Brand","Avg Sample","Single Store"]
[null,null,"REASON FOR PROFITABILITY",{"$f":"Assumptions!F16","v":" Classification Type 9"},{"$f":"Assumptions!F15","v":" Brand Type 15"},null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["Part 1: Turnover"]
[null,"Year",null,null,null,null,null,null,1,{"$f":"I6+1","v":2},{"$f":"J6+1","v":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]
[]
[null,"Store Area (m2)",null,{"$f":"Assumptions!H23","v":9601.7033333333329},{"$f":"Assumptions!I23","v":393.07546052631568},{"$f":"Assumptions!J23","v":397.24400000000003},{"$f":"Assumptions!K23","v":370.43},null,{"$f":"Assumptions!$F$23","v":500},{"$f":"I8","v":500},{"$f":"J8","v":500},{"$f":"K8","v":500},{"$f":"L8","v":500},{"$f":"M8","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500]
[]
[null,"Sales growth steady state",null,null,null,null,null,null,{"$f":"Assumptions!F29","v":0.06},{"$f":"Assumptions!F30","v":0.05},{"$f":"Assumptions!F31","v":0.04},{"$f":"Assumptions!F32","v":0.04},{"$f":"Assumptions!F33","v":0.03},{"$f":"M10","v":0.03},{"$f":"N10","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,"Sales Growth Index",null,null,null,null,null,1,{"$f":"H11*(1+I10)","v":1.06},1.1130000000000002,1.1575200000000003,1.2038208000000004,1.2399354240000005,1.2771334867200006,1.3154474913216005,1.3549109160612487,1.3955582435430862,1.4374249908493788,1.4805477405748602,1.5249641727921059,1.5707130979758692,1.6178344909151454,1.6663695256425999,1.7163606114118779,1.7678514297542343,1.8208869726468613,1.8755135818262672,1.9317789892810553,1.9897323589594871,2.0494243297282719,2.11090705962012,2.1742342714087237,2.2394612995509853,2.3066451385375148,2.3758444926936404,2.4471198274744497,2.520533422298683,2.5961494249676438,2.674033907716673,2.7542549249481731,2.8368825726966183,2.9219890498775167,3.0096487213738423,3.0999381830150576,3.1929363285055095,3.2887244183606748,3.3873861509114951,3.48900773543884]
[null,"Base density steady state (SAR/m2)",null,null,null,null,null,null,{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000},{"$f":"Assumptions!$F$27","v":42000}]
[null,"Trading density steady state (SAR/m2)",null,null,null,null,null,null,{"$f":"I12*I11","v":44520},46746.000000000007,48615.840000000011,50560.473600000012,52077.287808000016,53639.606442240023,55248.79463550722,56906.258474572445,58613.446228809618,60371.849615673913,62183.005104144126,64048.495257268449,65969.95011498651,67949.048618436107,69987.520076989196,72087.145679298876,74249.760049677832,76477.252851168174,78771.570436703216,81134.717549804322,83568.759076298462,86075.821848587424,88658.096504045039,91317.839399166391,94057.374581141383,96879.095818575617,99785.468693132891,102779.03275392689,105862.40373654469,109038.27584864105,112309.42412410027,115678.70684782327,119149.06805325797,122723.54009485571,126405.24629770138,130197.40368663242,134103.3257972314,138126.42557114834,142270.21833828281,146538.32488843129]
[null,"Ramp up % from Look-up Table",null,null,null,null,null,null,{"$f":"TRANSPOSE(Assumptions!F35:F39)","v":1},1,1,1,1,{"$f":"M14","v":1},{"$f":"N14","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Trading density actual",null,null,null,null,null,null,{"$f":"I13*I14","v":44520},46746.000000000007,48615.840000000011,50560.473600000012,52077.287808000016,53639.606442240023,55248.79463550722,56906.258474572445,58613.446228809618,60371.849615673913,62183.005104144126,64048.495257268449,65969.95011498651,67949.048618436107,69987.520076989196,72087.145679298876,74249.760049677832,76477.252851168174,78771.570436703216,81134.717549804322,83568.759076298462,86075.821848587424,88658.096504045039,91317.839399166391,94057.374581141383,96879.095818575617,99785.468693132891,102779.03275392689,105862.40373654469,109038.27584864105,112309.42412410027,115678.70684782327,119149.06805325797,122723.54009485571,126405.24629770138,130197.40368663242,134103.3257972314,138126.42557114834,142270.21833828281,146538.32488843129,null,null,null,null,null,null,null,0,{"$f":"IF(I15=0,0,J15/I15-1)","v":5.0000000000000266E-2},{"$f":"IF(J15=0,0,K15/J15-1)","v":4.0000000000000036E-2},{"$f":"IF(K15=0,0,L15/K15-1)","v":4.0000000000000036E-2},{"$f":"IF(L15=0,0,M15/L15-1)","v":3.0000000000000027E-2}]
[null,null,"Total Turnover Before Canibalisation (SAR 000's)",{"$f":"Assumptions!H24/1000","v":7235.3681691666661},{"$f":"Assumptions!I24/1000","v":17203.034592039476},{"$f":"Assumptions!J24/1000","v":17777.865959999999},{"$f":"Assumptions!K24/1000","v":17777.865959999999},null,{"$f":"I15*I8/1000","v":22260},23373.000000000004,24307.920000000006,25280.236800000006,26038.643904000008,26819.803221120012,27624.39731775361,28453.129237286223,29306.723114404809,30185.924807836956,31091.502552072063,32024.247628634224,32984.975057493255,33974.524309218054,34993.760038494605,36043.572839649438,37124.880024838916,38238.626425584087,39385.785218351608,40567.358774902161,41784.379538149231,43037.910924293712,44329.04825202252,45658.919699583195,47028.687290570691,48439.547909287809,49892.734346566445,51389.516376963446,52931.201868272343,54519.137924320523,56154.712062050137,57839.353423911634,59574.534026628986,61361.770047427854,63202.623148850689,65098.701843316208,67051.662898615701,69063.212785574171,71135.109169141404,73269.162444215646]
[]
["Part 2: Cost of Goods Sold and Gross Margin"]
[null,"GP Margin"]
[null,"Retek Peer Stores",null,{"$f":"Assumptions!H42","v":0.33446077637438631},{"$f":"Assumptions!I42","v":0.33926346749435576},{"$f":"Assumptions!J42","v":0.40423297148085274},{"$f":"Assumptions!K42","v":0.41526240756964278},null,{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34},{"$f":"Assumptions!$F$42","v":0.34}]
[null,"Retek GP% Adjustment",null,null,null,null,null,null,{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1},{"$f":"Assumptions!$F$43","v":0.1}]
[null,"Margin Adjustment",null,null,null,null,null,null,{"$f":"Assumptions!F46","v":0},{"$f":"I22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Financial Adjustment",null,null,null,null,null,null,{"$f":"Assumptions!F47","v":0},{"$f":"I23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Gross Profit Margin Applied",null,null,null,null,null,null,{"$f":"SUM(I20:I23)","v":0.44000000000000006},0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006]
[null,null,"Total Gross Profit",{"$f":"AVERAGEIF('Store Database'!$BX:$BX,TRUE,'Store Database'!Q:Q)/1000","v":2639.0190691666662},{"$f":"AVERAGEIF('Store Database'!$BS:$BS,TRUE,'Store Database'!O:O)/1000","v":6184.0256533552629},{"$f":"AVERAGEIF('Store Database'!$BV:$BV,TRUE,'Store Database'!Q:Q)/1000","v":14956.571865999997},{"$f":"AVERAGEIF('Store Database'!$BW:$BW,TRUE,'Store Database'!Q:Q)/1000","v":7489.5670900000005},null,{"$f":"I24*I16","v":9794.4000000000015},10284.120000000003,10695.484800000004,11123.304192000003,11457.003317760005,11800.713417292807,12154.734819811591,12519.37686440594,12894.958170338117,13281.806915448262,13680.26112291171,14090.66895659906,14513.389025297034,14948.790696055945,15397.254416937629,15859.172049445755,16334.947210929126,16824.995627257002,17329.745496074709,17849.637860956955,18385.126996785664,18936.680806689237,19504.781230889912,20089.924667816609,20692.622407851108,21313.401080086638,21952.80311248924,22611.387205863917,23289.728822039833,23988.420686701033,24708.073307302064,25449.315506521121,26212.794971716758,26999.178820868259,27809.154185494306,28643.428811059137,29502.731675390911,30387.813625652638,31299.448034422221,32238.431475454887]
[null,null,"Cost of Goods Sold",null,null,null,null,null,{"$f":"I16-I25","v":12465.599999999999},13088.880000000001,13612.435200000002,14156.932608000003,14581.640586240002,15019.089803827204,15469.662497942019,15933.752372880283,16411.764944066694,16904.117892388695,17411.241429160353,17933.578672035164,18471.586032196221,19025.733613162109,19596.505621556978,20184.400790203683,20789.932813909792,21413.630798327085,22056.039722276899,22717.720913945206,23399.252541363567,24101.230117604475,24824.267021132608,25568.995031766586,26336.064882719584,27126.14682920117,27939.931234077205,28778.129171099528,29641.47304623251,30530.71723761949,31446.638754748074,32390.037917390513,33361.739054912228,34362.591226559598,35393.468963356383,36455.273032257071,37548.93122322479,38675.399159921537,39835.661134719179,41030.730968760763]
[]
["Part 3: Canibalisation"]
[null,"Sales of this store",null,null,null,null,null,null,{"$f":"I16","v":22260},{"$f":"J16","v":23373.000000000004},24307.920000000006,25280.236800000006,26038.643904000008,26819.803221120012,27624.39731775361,28453.129237286223,29306.723114404809,30185.924807836956,31091.502552072063,32024.247628634224,32984.975057493255,33974.524309218054,34993.760038494605,36043.572839649438,37124.880024838916,38238.626425584087,39385.785218351608,40567.358774902161,41784.379538149231,43037.910924293712,44329.04825202252,45658.919699583195,47028.687290570691,48439.547909287809,49892.734346566445,51389.516376963446,52931.201868272343,54519.137924320523,56154.712062050137,57839.353423911634,59574.534026628986,61361.770047427854,63202.623148850689,65098.701843316208,67051.662898615701,69063.212785574171,71135.109169141404,73269.162444215646]
[null,"GP% of this store",null,null,null,null,null,null,{"$f":"I24","v":0.44000000000000006},{"$f":"J24","v":0.44000000000000006},0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006]
[]
[null,"Canibalised Store"]
[null,{"$f":"Assumptions!F19","v":"Store 10 Argentina "}]
[null,{"$f":"\"Base Sales of Canibalised Store \"&Assumptions!F19","v":"Base Sales of Canibalised Store Store 10 Argentina "},null,null,null,null,null,null,{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999},{"$f":"Assumptions!$F$56/1000","v":13042.117749999999}]
[null,"Sales Growth Index",null,null,null,null,null,null,{"$f":"I11","v":1.06},{"$f":"J11","v":1.1130000000000002},1.1575200000000003,1.2038208000000004,1.2399354240000005,1.2771334867200006,1.3154474913216005,1.3549109160612487,1.3955582435430862,1.4374249908493788,1.4805477405748602,1.5249641727921059,1.5707130979758692,1.6178344909151454,1.6663695256425999,1.7163606114118779,1.7678514297542343,1.8208869726468613,1.8755135818262672,1.9317789892810553,1.9897323589594871,2.0494243297282719,2.11090705962012,2.1742342714087237,2.2394612995509853,2.3066451385375148,2.3758444926936404,2.4471198274744497,2.520533422298683,2.5961494249676438,2.674033907716673,2.7542549249481731,2.8368825726966183,2.9219890498775167,3.0096487213738423,3.0999381830150576,3.1929363285055095,3.2887244183606748,3.3873861509114951,3.48900773543884]
[null,"Total sales competing stores",null,null,null,null,null,null,{"$f":"I34*I35","v":13824.644815},14515.877055750003,15096.512137980004,15700.372623499205,{"$f":"M24*M25","v":5041.0814598144034},16656.525316270308,17156.221075758418,17670.907708031173,18201.034939272107,18747.065987450271,19309.477967073777,19888.762306085991,20485.42517526857,21099.987930526629,21732.98756844243,22384.977195495703,23056.526511360575,23748.222306701395,24460.668975902434,25194.489045179511,25950.323716534898,26728.833428030946,27530.698430871875,28356.619383798032,29207.31796531197,30083.537504271331,30986.043629399472,31915.624938281457,32873.0936864299,33859.286497022797,{"$f":"AM24*AM25","v":10871.55225521291},35921.317044691488,36998.95655603223,38108.925252713198,39252.193010294592,40429.758800603428,41642.651564621534,42891.931111560181,44178.689044906983,45504.049716254194]
[]
[null,"GP% of Canibalised stores Before Fin Adjustment",null,null,null,null,null,null,{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985},{"$f":"Assumptions!$F$59","v":0.43800527870559985}]
[null,"Financial Adjustment to GP for Existing Store",null,null,null,null,null,null,{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3},{"$f":"Assumptions!$F$60","v":6.3275183970793398E-3}]
[null,"Total GP % of Canibalised Store",null,null,null,null,null,null,{"$f":"SUM(I38:I39)","v":0.4443327971026792},0.4443327971026792,0.4443327971026792,0.4443327971026792,{"$f":"SUM(M28:M29)","v":26038.643904000008},0.4443327971026792,0.4443327971026792,0.4443327971026792,0.4443327971026792,0.4443327971026792,0.4443327971026792,0.4443327971026792,0.4443327971026792,0.4443327971026792,0.4443327971026792,0.4443327971026792,0.4443327971026792,0.4443327971026792,0.4443327971026792,0.4443327971026792,0.4443327971026792,0.4443327971026792,0.4443327971026792,0.4443327971026792,0.4443327971026792,0.4443327971026792,0.4443327971026792,0.4443327971026792,0.4443327971026792,0.4443327971026792,{"$f":"SUM(AM28:AM29)","v":56154.712062050137},0.4443327971026792,0.4443327971026792,0.4443327971026792,0.4443327971026792,0.4443327971026792,0.4443327971026792,0.4443327971026792,0.4443327971026792,0.4443327971026792]
[]
[null,"Cannibalisation rate / sales",null,null,null,null,null,null,{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1},{"$f":"Assumptions!$F$54","v":0.1}]
[null,"Sales of this store cannabilised",null,null,null,null,null,null,{"$f":"I36*I42","v":1382.4644815000001},1451.5877055750004,1509.6512137980005,1570.0372623499206,{"$f":"M26*M42","v":1458.1640586240003},1665.6525316270308,1715.6221075758419,1767.0907708031173,1820.1034939272108,1874.7065987450271,1930.9477967073778,1988.8762306085991,2048.542517526857,2109.9987930526631,2173.2987568442431,2238.4977195495703,2305.6526511360576,2374.8222306701396,2446.0668975902436,2519.4489045179512,2595.0323716534899,2672.8833428030948,2753.0698430871876,2835.6619383798034,2920.7317965311972,3008.3537504271335,3098.6043629399474,3191.5624938281458,3287.3093686429902,3385.9286497022799,{"$f":"AM26*AM42","v":3144.6638754748074},3592.1317044691491,3699.8956556032231,3810.8925252713198,3925.2193010294595,4042.9758800603431,4164.2651564621538,4289.1931111560179,4417.8689044906987,4550.4049716254194]
[null,"Lost GP of Canibalised Store",null,null,null,null,null,null,{"$f":"I43*I38","v":605.5267405200002},635.80307754600028,661.23520064784032,687.68460867375404,{"$f":"M43*M28","v":0},729.56460134198562,751.4515393822453,773.99508556371268,797.21493813062409,821.13138627454271,845.76532786277903,871.13828769866234,897.27243632962211,924.19060941951102,951.9163277020964,980.47381753315926,1009.8880320591541,1040.1846730209288,1071.3902132115566,1103.5319196079035,1136.6378771961406,1170.737013512025,1205.8591239173857,1242.0348976349073,1279.2959445639544,1317.6748229008731,1357.2050675878993,1397.9212196155363,1439.8588562040024,1483.0546218901225,{"$f":"AM43*AM28","v":0},1573.3726483632311,1620.5738278141278,1669.1910426485517,1719.2667739280082,1770.8447771458484,1823.9701204602241,1878.6892240740306,1935.0499007962517,1993.101397820139,null,null,"STORE CODE",null,null,3362,null,null,"PIN REFERENCE",null,3688,{"$f":"+BG44","v":3688}]
[]
[null,"Selling Cost Percent",null,null,null,null,null,null,{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2},{"$f":"Assumptions!$F$62","v":5.1999999999999998E-2}]
[null,"Less: Selling Cost Credit",null,null,null,null,null,null,{"$f":"I43*I46","v":71.888153037999999},75.482560689900012,78.501863117496029,81.64193764219587,75.824531048448009,86.6139316446056,89.21234959394377,91.888720081762088,94.645381684214954,97.484743134741407,100.40928542878365,103.42156399164715,106.52421091139655,109.71993723873848,113.01153535590063,116.40188141657765,119.89393785907498,123.49075599484725,127.19547867469267,131.01134303493345,134.94168332598147,138.98993382576091,143.15963184053373,147.45442079574977,151.87805341962226,156.43439502221094,161.12742687287727,165.96124967906357,170.94008716943549,176.06828978451856,163.52252152468998,186.79084863239575,192.39457409136759,198.16641131410861,204.11140365353188,210.23474576313782,216.54178813603198,223.03804178011293,229.72918303351634,236.6210585245218]
[null,null,"Canibalisation Inpact (SAR 000's)",null,null,null,null,null,{"$f":"I44-I47","v":533.63858748200016},560.32051685610031,582.73333753034433,606.04267103155814,-75.824531048448009,642.95066969738002,662.23918978830147,682.10636548195055,702.56955644640914,723.64664313980131,745.35604243399541,767.71672370701515,790.7482254182255,814.47067218077257,838.90479234619579,864.07193611658158,889.99409420007908,916.69391702608152,944.19473453686385,972.52057657297007,1001.6961938701592,1031.747079686264,1062.699492076852,1094.5804768391577,1127.4178911443321,1161.2404278786621,1196.077640715022,1231.9599699364728,1268.918769034567,1306.9863321056039,-163.52252152468998,1386.5817997308354,1428.1792537227602,1471.024631334443,1515.1553702744764,1560.6100313827105,1607.4283323241921,1655.6511822939176,1705.3207177627353,1756.4803392956173]
[]
["Part 4: Other Operating Cost"]
[null,"Manpower Expense as Percent of Sales",null,null,null,null,null,null,{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2},{"$f":"Assumptions!$F$65","v":5.2999999999999999E-2}]
[]
[null,"Fixed Percent",null,null,null,null,null,null,{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0},{"$f":"Assumptions!$F$67","v":0}]
[null,"Variable Percent",null,null,null,null,null,null,{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1},{"$f":"Assumptions!$F$68","v":1}]
[null,"Fixed as Percent of Sales",null,null,null,null,null,null,{"$f":"I51*I53","v":0},{"$f":"J51*J53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variable as Percent of Sales",null,null,null,null,null,null,{"$f":"I51*I54","v":5.2999999999999999E-2},{"$f":"J51*J54","v":5.2999999999999999E-2},5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2]
[null,null,"Total Fixed Manpower",null,null,null,null,null,{"$f":"I55*I16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Variable Manpower",{"$f":"AVERAGEIF('Store Database'!$BX:$BX,TRUE,'Store Database'!V:V)/-1000","v":638.77511916666663},null,null,null,null,{"$f":"I56*I16","v":1179.78},1238.7690000000002,1288.3197600000003,1339.8525504000004,1380.0481269120003,1421.4495707193605,1464.0930578409414,1508.0158495761698,1553.2563250634548,1599.8540148153586,1647.8496352598193,1697.2851243176137,1748.2036780471424,1800.6497883885568,1854.6692820402141,1910.3093605014201,1967.6186413164626,2026.6472005559565,2087.4466165726353,2150.0700150698144,2214.5721155219094,2281.0092789875666,2349.4395573571933,2419.9227440779091,2492.5204264002464,2567.2960391922538,2644.3149203680214,2723.6443679790627,2805.3536990184339,2889.5143099889874,2976.1997392886574,3065.4857314673163,3157.4503034113363,3252.1738125136762,3349.7390268890863,3450.231197695759,3553.7381336266321,3660.3502776354308,3770.1607859644942,3883.265609543429]
[null,null,"Manpower Expense per m2",{"$f":"Assumptions!H66","v":72.180947767930988},{"$f":"Assumptions!I66","v":3446.1984649828478},{"$f":"Assumptions!J66","v":5955.6276453059345},{"$f":"Assumptions!K66","v":3373.6497043975919},null,{"$f":"(I57+I58)/I8","v":2.3595600000000001},2.4775380000000005,2.5766395200000005,2.6797051008000006,2.7600962538240004,2.8428991414387208,2.9281861156818829,3.0160316991523395,3.1065126501269096,3.1997080296307172,3.2956992705196386,3.3945702486352274,3.4964073560942848,3.6012995767771137,3.7093385640804279,3.8206187210028402,3.9352372826329249,4.0532944011119127,4.1748932331452711,4.3001400301396284,4.4291442310438187,4.5620185579751329,4.6988791147143862,4.8398454881558184,4.985040852800493,5.1345920783845074,5.2886298407360428,5.4472887359581259,5.610707398036868,5.779028619977975,5.9523994785773144,6.1309714629346326,6.3149006068226727,6.5043476250273526,6.6994780537781722,6.9004623953915178,7.1074762672532641,7.3207005552708617,7.5403215719289882,7.7665312190868585]
[]
[null,"Shrinkage (Stealing) as Percent of Revenues",null,null,null,null,null,null,{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3},{"$f":"Assumptions!$F$72","v":2E-3}]
[null,null,"Total Shrinkage",null,null,null,null,null,{"$f":"I61*I16","v":44.52},46.746000000000009,48.615840000000013,50.560473600000016,52.077287808000015,53.639606442240023,55.248794635507224,56.906258474572446,58.613446228809622,60.371849615673916,62.183005104144129,64.048495257268456,65.969950114986517,67.949048618436109,69.987520076989213,72.087145679298871,74.249760049677832,76.477252851168174,78.771570436703215,81.134717549804321,83.568759076298463,86.075821848587424,88.658096504045048,91.317839399166388,94.057374581141389,96.879095818575621,99.785468693132898,102.7790327539269,105.86240373654469,109.03827584864105,112.30942412410027,115.67870684782326,119.14906805325798,122.72354009485571,126.40524629770138,130.19740368663241,134.10332579723141,138.12642557114833,142.2702183382828,146.5383248884313]
[null,null,"Shrinkage per m2",null,null,null,null,null,{"$f":"I62/I8","v":8.9040000000000008E-2},9.349200000000002E-2,9.7231680000000029E-2,0.10112094720000003,0.10415457561600003,0.10727921288448004,0.11049758927101445,0.11381251694914489,0.11722689245761925,0.12074369923134784,0.12436601020828826,0.12809699051453691,0.13193990022997304,0.13589809723687221,0.13997504015397844,0.14417429135859774,0.14849952009935566,0.15295450570233635,0.15754314087340643,0.16226943509960864,0.16713751815259692,0.17215164369717484,0.17731619300809009,0.18263567879833278,0.18811474916228277,0.19375819163715124,0.1995709373862658,0.2055580655078538,0.21172480747308939,0.2180765516972821,0.22461884824820055,0.23135741369564652,0.23829813610651596,0.24544708018971143,0.25281049259540278,0.26039480737326481,0.26820665159446283,0.27625285114229664,0.28454043667656559,0.2930766497768626]
[]
[null,"Repairs and Maintenance pe m2",null,{"$f":"Assumptions!H75","v":6.9822056312864786},{"$f":"Assumptions!I75","v":276.01267294877863},{"$f":"Assumptions!J75","v":734.24737220738029},{"$f":"Assumptions!K75","v":385.5639392057879},null,{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70},{"$f":"Assumptions!$F$75","v":70}]
[null,"Escalation Index",null,null,null,null,null,null,{"$f":"I11","v":1.06},1.1130000000000002,1.1575200000000003,1.2038208000000004,1.2399354240000005,1.2771334867200006,1.3154474913216005,1.3549109160612487,1.3955582435430862,1.4374249908493788,1.4805477405748602,1.5249641727921059,1.5707130979758692,1.6178344909151454,1.6663695256425999,1.7163606114118779,1.7678514297542343,1.8208869726468613,1.8755135818262672,1.9317789892810553,1.9897323589594871,2.0494243297282719,2.11090705962012,2.1742342714087237,2.2394612995509853,2.3066451385375148,2.3758444926936404,2.4471198274744497,2.520533422298683,2.5961494249676438,2.674033907716673,2.7542549249481731,2.8368825726966183,2.9219890498775167,3.0096487213738423,3.0999381830150576,3.1929363285055095,3.2887244183606748,3.3873861509114951,3.48900773543884]
[null,"Escalalted Repair & Maint",null,null,null,null,null,null,{"$f":"I65*I66","v":74.2},{"$f":"J65*J66","v":77.910000000000011},81.026400000000024,84.267456000000024,86.795479680000028,89.399344070400048,92.081324392512045,94.843764124287404,97.689077048016031,100.61974935945652,103.63834184024022,106.74749209544741,109.94991685831084,113.24841436406018,116.645866794982,120.14524279883145,123.74960008279641,127.46208808528029,131.2859507278387,135.22452924967388,139.28126512716409,143.45970308097904,147.76349417340839,152.19639899861065,156.76229096856898,161.46515969762604,166.30911448855483,171.29838792321146,176.43733956090782,181.73045974773507,187.18237354016711,192.79784474637211,198.58178008876328,204.53923349142616,210.67541049616895,216.99567281105402,223.50554299538567,230.21070928524722,237.11703056380466,244.23054148071881]
[null,"Total Area",null,null,null,null,null,null,{"$f":"I8","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500]
[null,"Use Direct Input of Expense",null,null,null,null,null,null,{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false},{"$f":"Assumptions!$F$77","v":false}]
[null,"Input Repairs and Maintenance",null,null,null,null,null,null,{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23},{"$f":"Assumptions!$F$78","v":15955.23}]
[null,null,"Total Repairs and Maintenance",null,null,null,null,null,{"$f":"IF(I69,I70/1000,I65*I68/1000)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,null,"Repairs and Maintenance % of Sales",{"$f":"Assumptions!H76","v":7.6836108671275542E-3},{"$f":"Assumptions!I76","v":5.522574475219949E-3},{"$f":"Assumptions!J76","v":7.6261378099805027E-3},{"$f":"Assumptions!K76","v":8.0338354626676468E-3},null,{"$f":"I71/I16","v":1.5723270440251573E-3},1.4974543276430068E-3,1.4398599304259678E-3,1.3844807023326614E-3,1.3441560216821953E-3,1.3050058462933934E-3,1.2669959672751393E-3,1.2300931721117856E-3,1.1942652156425103E-3,1.1594807918859321E-3,1.1257095066853711E-3,1.0929218511508457E-3,1.0610891758746075E-3,1.0301836658976771E-3,1.0001783164055114E-3,9.7104690913156467E-4,9.427639894481212E-4,9.1530484412438945E-4,8.8864547973241696E-4,8.6276260168195805E-4,8.3763359386597859E-4,8.1323649889900832E-4,7.8954999893107605E-4,7.6655339702046219E-4,7.4422659904899244E-4,7.2255009616407039E-4,7.0150494773210713E-4,6.8107276478845339E-4,6.6123569396937234E-4,6.4197640191201186E-4,6.2327806010874936E-4,6.0512433020266942E-4,5.8749934971132946E-4,5.7038771816633933E-4,5.5377448365664006E-4,5.3764512976372831E-4,5.2198556287740602E-4,5.0678209988097675E-4,4.9202145619512306E-4,4.7769073417002232E-4]
[]
[null,"Other Expenses as Percent of Revenues",null,{"$f":"Assumptions!H82","v":4.3439433278716771E-2},{"$f":"Assumptions!I82","v":3.8705618153163847E-2},{"$f":"Assumptions!J82","v":3.9764791494387594E-2},{"$f":"Assumptions!K82","v":5.960438965982618E-2},null,{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05},{"$f":"Assumptions!$F$82","v":0.05}]
[null,"Total Other Expenses",null,null,null,null,null,null,{"$f":"I74*I16","v":1113},1168.6500000000003,1215.3960000000004,1264.0118400000003,1301.9321952000005,1340.9901610560007,1381.2198658876805,1422.6564618643113,1465.3361557202406,1509.296240391848,1554.5751276036033,1601.2123814317113,1649.2487528746628,1698.7262154609027,1749.6880019247303,1802.1786419824721,1856.2440012419459,1911.9313212792044,1969.2892609175806,2028.3679387451082,2089.2189769074616,2151.8955462146855,2216.4524126011261,2282.9459849791597,2351.4343645285348,2421.9773954643906,2494.6367173283224,2569.4758188481724,2646.5600934136173,2725.9568962160265,2807.735603102507,2891.9676711955817,2978.7267013314495,3068.0885023713927,3160.1311574425345,3254.9350921658106,3352.5831449307852,3453.1606392787089,3556.7554584570703,3663.4581222107827]
[null,"Fixed Portion of Other Expenses %",null,null,null,null,null,null,{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75},{"$f":"Assumptions!$F$84","v":0.75}]
[null,"Variable Portion of Other Expenses %",null,null,null,null,null,null,{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25},{"$f":"Assumptions!$F$85","v":0.25}]
[null,null,"Fixed Portion of Other Expenses Amount",null,null,null,null,null,{"$f":"I75*I76","v":834.75},{"$f":"J75*J76","v":876.48750000000018},911.54700000000025,948.00888000000032,976.44914640000036,1005.7426207920005,1035.9148994157604,1066.9923463982334,1099.0021167901805,1131.9721802938859,1165.9313457027024,1200.9092860737835,1236.9365646559972,1274.0446615956771,1312.2660014435478,1351.6339814868541,1392.1830009314594,1433.9484909594034,1476.9669456881854,1521.2759540588311,1566.9142326805963,1613.921659661014,1662.3393094508447,1712.2094887343696,1763.575773396401,1816.483046598293,1870.9775379962418,1927.1068641361294,1984.920070060213,2044.4676721620199,2105.8017023268803,2168.9757533966863,2234.0450259985873,2301.0663767785445,2370.0983680819008,2441.2013191243577,2514.4373586980892,2589.8704794590317,2667.5665938428028,2747.593591658087]
[null,null,"Variable Portion of Other Expenses Amount",null,null,null,null,null,{"$f":"I75*I77","v":278.25},{"$f":"J75*J77","v":292.16250000000008},303.8490000000001,316.00296000000009,325.48304880000012,335.24754026400018,345.30496647192012,355.66411546607782,366.33403893006016,377.32406009796199,388.64378190090082,400.30309535792782,412.31218821866571,424.68155386522568,437.42200048118258,450.54466049561802,464.06100031048646,477.98283031980111,492.32231522939514,507.09198468627704,522.30474422686541,537.97388655367138,554.11310315028152,570.73649624478992,587.85859113213371,605.49434886609765,623.65917933208061,642.36895471204309,661.64002335340433,681.48922405400663,701.93390077562674,722.99191779889543,744.68167533286237,767.02212559284817,790.03278936063361,813.73377304145265,838.14578623269631,863.29015981967723,889.18886461426757,915.86453055269567]
[]
["Part 5: Rent, Lease and Credit Commissions"]
[null,"Period",null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"Post 5 Years",null,null,null,null,null,null,{"$f":"I82>5","v":false},{"$f":"J82>5","v":false},false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,"Rent escalation ",null,null,null,null,null,null,{"$f":"IF(I83,I10,Assumptions!$F$89)","v":0.08},{"$f":"IF(J83,J10,Assumptions!$F$89)","v":0.08},{"$f":"IF(K83,K10,Assumptions!$F$89)","v":0.08},{"$f":"IF(L83,L10,Assumptions!$F$89)","v":0.08},{"$f":"IF(M83,M10,Assumptions!$F$89)","v":0.08},{"$f":"IF(N83,N10,Assumptions!$F$89)","v":0.03},{"$f":"IF(O83,O10,Assumptions!$F$89)","v":0.03},{"$f":"IF(P83,P10,Assumptions!$F$89)","v":0.03},{"$f":"IF(Q83,Q10,Assumptions!$F$89)","v":0.03},{"$f":"IF(R83,R10,Assumptions!$F$89)","v":0.03},{"$f":"IF(S83,S10,Assumptions!$F$89)","v":0.03},{"$f":"IF(T83,T10,Assumptions!$F$89)","v":0.03},{"$f":"IF(U83,U10,Assumptions!$F$89)","v":0.03},{"$f":"IF(V83,V10,Assumptions!$F$89)","v":0.03},{"$f":"IF(W83,W10,Assumptions!$F$89)","v":0.03},{"$f":"IF(X83,X10,Assumptions!$F$89)","v":0.03},{"$f":"IF(Y83,Y10,Assumptions!$F$89)","v":0.03},{"$f":"IF(Z83,Z10,Assumptions!$F$89)","v":0.03},{"$f":"IF(AA83,AA10,Assumptions!$F$89)","v":0.03},{"$f":"IF(AB83,AB10,Assumptions!$F$89)","v":0.03},{"$f":"IF(AC83,AC10,Assumptions!$F$89)","v":0.03},{"$f":"IF(AD83,AD10,Assumptions!$F$89)","v":0.03},{"$f":"IF(AE83,AE10,Assumptions!$F$89)","v":0.03},{"$f":"IF(AF83,AF10,Assumptions!$F$89)","v":0.03},{"$f":"IF(AG83,AG10,Assumptions!$F$89)","v":0.03},{"$f":"IF(AH83,AH10,Assumptions!$F$89)","v":0.03},{"$f":"IF(AI83,AI10,Assumptions!$F$89)","v":0.03},{"$f":"IF(AJ83,AJ10,Assumptions!$F$89)","v":0.03},{"$f":"IF(AK83,AK10,Assumptions!$F$89)","v":0.03},{"$f":"IF(AL83,AL10,Assumptions!$F$89)","v":0.03},{"$f":"IF(AM83,AM10,Assumptions!$F$89)","v":0.03},{"$f":"IF(AN83,AN10,Assumptions!$F$89)","v":0.03},{"$f":"IF(AO83,AO10,Assumptions!$F$89)","v":0.03},{"$f":"IF(AP83,AP10,Assumptions!$F$89)","v":0.03},{"$f":"IF(AQ83,AQ10,Assumptions!$F$89)","v":0.03},{"$f":"IF(AR83,AR10,Assumptions!$F$89)","v":0.03},{"$f":"IF(AS83,AS10,Assumptions!$F$89)","v":0.03},{"$f":"IF(AT83,AT10,Assumptions!$F$89)","v":0.03},{"$f":"IF(AU83,AU10,Assumptions!$F$89)","v":0.03},{"$f":"IF(AV83,AV10,Assumptions!$F$89)","v":0.03}]
[null,"Rent Index",null,null,null,null,null,null,1,{"$f":"I85*(1+J84)","v":1.08},1.1664000000000001,1.2597120000000002,1.3604889600000003,1.4013036288000003,1.4433427376640002,1.4866430197939202,1.5312423103877379,1.5771795796993702,1.6244949670903512,1.6732298161030619,1.7234267105861538,1.7751295119037385,1.8283833972608508,1.8832348991786763,1.9397319461540365,1.9979239045386576,2.0578616216748173,2.1195974703250617,2.1831853944348136,2.248680956267858,2.3161413849558938,2.3856256265045706,2.4571943952997075,2.530910227158699,2.6068375339734602,2.6850426599926642,2.7655939397924443,2.8485617579862175,2.9340186107258042,3.0220391690475785,3.112700344119006,3.2060813544425764,3.3022637950758535,3.4013317089281294,3.5033716601959735,3.6084728100018526,3.7167269943019083,3.8282288041309656]
[null,"Base Rent per m2/Month",null,{"$f":"Assumptions!H88","v":6.796867919650297},{"$f":"Assumptions!I88","v":413.98485250390951},{"$f":"Assumptions!J88","v":628.29723190675725},{"$f":"Assumptions!K88","v":443.20527045145718},null,{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450},{"$f":"Assumptions!$F$88","v":450}]
[null,"Escalanted Rent per m²",null,null,null,null,null,null,{"$f":"I86*I85","v":450},{"$f":"J86*J85","v":486.00000000000006},524.88,566.87040000000002,612.22003200000017,630.58663296000009,649.50423194880011,668.98935890726409,689.05903967448205,709.73081086471655,731.02273519065807,752.95341724637785,775.54201976376919,798.8082803566823,822.77252876738282,847.45570463040428,872.87937576931643,899.06575704239594,926.0377297536678,953.81886164627781,982.43342749566614,1011.9064303205361,1042.2636232301522,1073.5315319270567,1105.7374778848684,1138.9096022214146,1173.076890288057,1208.2691969966988,1244.5172729065998,1281.8527910937978,1320.308374826612,1359.9176260714103,1400.7151548535528,1442.7366094991594,1486.018707784134,1530.5992690176583,1576.517247088188,1623.8127645008337,1672.5271474358588,1722.7029618589345]
[null,"Area",null,null,null,null,null,null,{"$f":"I8","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500]
[null,null,"Total Rent per Year",null,null,null,null,null,{"$f":"I87*I88*12/1000","v":2700},{"$f":"J87*J88*12/1000","v":2916.0000000000005},3149.28,3401.2224000000006,3673.3201920000006,3783.5197977600005,3897.0253916928009,4013.9361534435843,4134.3542380468925,4258.384865188299,4386.136411143948,4517.7205034782673,4653.2521185826154,4792.8496821400931,4936.6351726042976,5084.7342277824255,5237.2762546158992,5394.3945422543766,5556.2263785220066,5722.9131698776673,5894.6005649739973,6071.4385819232166,6253.5817393809129,6441.1891915623401,6634.4248673092106,6833.4576133284882,7038.4613417283426,7249.6151819801926,7467.103637439599,7691.1167465627877,7921.8502489596713,8159.5057564284616,8404.2909291213182,8656.4196569949563,8916.1122467048044,9183.5956141059505,9459.1034825291281,9742.8765870050029,10035.162884615153,10336.217771153606]
[]
[null,"Lease Escalation",null,null,null,null,null,null,{"$f":"IF(I83,I10,Assumptions!$F$93)","v":0.09},{"$f":"IF(J83,J10,Assumptions!$F$93)","v":0.09},{"$f":"IF(K83,K10,Assumptions!$F$93)","v":0.09},{"$f":"IF(L83,L10,Assumptions!$F$93)","v":0.09},{"$f":"IF(M83,M10,Assumptions!$F$93)","v":0.09},{"$f":"IF(N83,N10,Assumptions!$F$93)","v":0.03},{"$f":"IF(O83,O10,Assumptions!$F$93)","v":0.03},{"$f":"IF(P83,P10,Assumptions!$F$93)","v":0.03},{"$f":"IF(Q83,Q10,Assumptions!$F$93)","v":0.03},{"$f":"IF(R83,R10,Assumptions!$F$93)","v":0.03},{"$f":"IF(S83,S10,Assumptions!$F$93)","v":0.03},{"$f":"IF(T83,T10,Assumptions!$F$93)","v":0.03},{"$f":"IF(U83,U10,Assumptions!$F$93)","v":0.03},{"$f":"IF(V83,V10,Assumptions!$F$93)","v":0.03},{"$f":"IF(W83,W10,Assumptions!$F$93)","v":0.03},{"$f":"IF(X83,X10,Assumptions!$F$93)","v":0.03},{"$f":"IF(Y83,Y10,Assumptions!$F$93)","v":0.03},{"$f":"IF(Z83,Z10,Assumptions!$F$93)","v":0.03},{"$f":"IF(AA83,AA10,Assumptions!$F$93)","v":0.03},{"$f":"IF(AB83,AB10,Assumptions!$F$93)","v":0.03},{"$f":"IF(AC83,AC10,Assumptions!$F$93)","v":0.03},{"$f":"IF(AD83,AD10,Assumptions!$F$93)","v":0.03},{"$f":"IF(AE83,AE10,Assumptions!$F$93)","v":0.03},{"$f":"IF(AF83,AF10,Assumptions!$F$93)","v":0.03},{"$f":"IF(AG83,AG10,Assumptions!$F$93)","v":0.03},{"$f":"IF(AH83,AH10,Assumptions!$F$93)","v":0.03},{"$f":"IF(AI83,AI10,Assumptions!$F$93)","v":0.03},{"$f":"IF(AJ83,AJ10,Assumptions!$F$93)","v":0.03},{"$f":"IF(AK83,AK10,Assumptions!$F$93)","v":0.03},{"$f":"IF(AL83,AL10,Assumptions!$F$93)","v":0.03},{"$f":"IF(AM83,AM10,Assumptions!$F$93)","v":0.03},{"$f":"IF(AN83,AN10,Assumptions!$F$93)","v":0.03},{"$f":"IF(AO83,AO10,Assumptions!$F$93)","v":0.03},{"$f":"IF(AP83,AP10,Assumptions!$F$93)","v":0.03},{"$f":"IF(AQ83,AQ10,Assumptions!$F$93)","v":0.03},{"$f":"IF(AR83,AR10,Assumptions!$F$93)","v":0.03},{"$f":"IF(AS83,AS10,Assumptions!$F$93)","v":0.03},{"$f":"IF(AT83,AT10,Assumptions!$F$93)","v":0.03},{"$f":"IF(AU83,AU10,Assumptions!$F$93)","v":0.03},{"$f":"IF(AV83,AV10,Assumptions!$F$93)","v":0.03}]
[null,"Lease Index",null,null,null,null,null,null,1,{"$f":"I92*(1+J91)","v":1.0900000000000001},{"$f":"J92*(1+K91)","v":1.1881000000000002},1.2950290000000002,1.4115816100000003,1.4539290583000004,1.4975469300490005,1.5424733379504705,1.5887475380889846,1.6364099642316543,1.6855022631586041,1.7360673310533623,1.7881493509849633,1.8417938315145121,1.8970476464599475,1.953959075853746,2.0125778481293586,2.0729551835732396,2.1351438390804369,2.19919815425285,2.2651740988804354,2.3331293218468487,2.4031232015022543,2.4752168975473219,2.5494734044737415,2.6259576066079537,2.7047363348061926,2.7858784248503783,2.8694547775958896,2.9555384209237663,3.0442045735514793,3.1355307107580237,3.2295966320807645,3.3264845310431874,3.4262790669744829,3.5290674389837173,3.6349394621532292,3.7439876460178261,3.8563072753983612,3.971996493660312]
[null,"Base Lease",null,null,null,null,null,null,{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001},{"$f":"Assumptions!$F$92/1000","v":23.894410000000001}]
[null,"Escalated Lease",null,null,null,null,null,null,{"$f":"I93*I92","v":23.894410000000001},{"$f":"J93*J92","v":26.044906900000001},28.388948521000003,30.943953887890007,33.728909737800109,34.740777029934115,35.783000340832139,36.856490351057104,37.962185061588819,39.101050613436485,40.274082131839585,41.482304595794773,42.726773733668615,44.008576945678676,45.328834254049035,46.688699281670509,48.089360260120628,49.532041067924254,51.018002299961985,52.548542368960845,54.124998640029666,55.748748599230559,57.421211057207479,59.143847388923703,60.918162810591411,62.745707694909157,64.628078925756441,66.566921293529134,68.563928932335003,70.620846800305046,72.739472204314211,74.921656370443628,77.169306061556938,79.484385243403651,81.868916800705762,84.324984304726925,86.85473383386875,89.460375848884809,92.144187124351362,94.908512738081896]
[null,"Lease per m2",null,{"$f":"Assumptions!H91","v":0.4468826238980696},{"$f":"Assumptions!I91","v":31.451382807002869},{"$f":"Assumptions!J91","v":64.282655868914517},{"$f":"Assumptions!K91","v":9.6557716707610073},null,{"$f":"I94/I8*1000","v":47.788820000000001},52.089813800000002,56.777897042000006,61.887907775780015,67.457819475600218,69.48155405986823,71.566000681664278,73.712980702114208,75.924370123177638,78.202101226872969,80.548164263679169,82.964609191589545,85.453547467337231,88.017153891357353,90.65766850809807,93.377398563341018,96.178720520241257,99.064082135848508,102.03600459992397,105.09708473792169,108.24999728005933,111.49749719846112,114.84242211441496,118.28769477784741,121.83632562118282,125.49141538981831,129.25615785151288,133.13384258705827,137.12785786467001,141.24169360061009,145.47894440862842,149.84331274088726,154.33861212311388,158.9687704868073,163.73783360141152,168.64996860945385,173.7094676677375,178.92075169776962,184.28837424870272,189.81702547616379]
[]
[null,"Fixed",null,null,null,null,null,null,{"$f":"I87*I8*12/1000","v":2700},2916.0000000000005,3149.28,3401.2224000000006,3673.3201920000006,3783.5197977600005,3897.0253916928009,4013.9361534435843,4134.3542380468925,4258.384865188299,4386.136411143948,4517.7205034782673,4653.2521185826154,4792.8496821400931,4936.6351726042976,5084.7342277824255,5237.2762546158992,5394.3945422543766,5556.2263785220066,5722.9131698776673,5894.6005649739973,6071.4385819232166,6253.5817393809129,6441.1891915623401,6634.4248673092106,6833.4576133284882,7038.4613417283426,7249.6151819801926,7467.103637439599,7691.1167465627877,7921.8502489596713,8159.5057564284616,8404.2909291213182,8656.4196569949563,8916.1122467048044,9183.5956141059505,9459.1034825291281,9742.8765870050029,10035.162884615153,10336.217771153606]
[null,"Leasing charges per month",null,null,null,null,null,null,{"$f":"Assumptions!F92","v":23894.41},{"$f":"I98*(1+J99)","v":26044.906900000002},{"$f":"J98*(1+K99)","v":28388.948521000006},30943.953887890009,33728.90973780011,36764.511614202122,40073.317659480315,43679.91624883355,47611.108711228575,51896.108495239154,56566.758259810682,61657.766503193649,67206.965488481088,73255.592382444389,79848.595696864388,87034.969309582186,94868.116547444588,103406.2470367146,112712.80927001893,122856.96210432064,133914.08869370952,145966.35667614339,159103.32877699632,173422.62836692602,189030.66491994937,206043.42476274483,224587.33299139189,244800.19296061716,266832.21032707271,290847.10925650928,317023.34908959514,345555.45050765871,376655.44105334801,410554.43074814935,447504.32951548282,487779.71917187632,531679.89389734517,579531.08434810629,631688.88193943596,688540.88131398521,688540.88131398521]
[null,"Escalation in leasing charges",null,null,null,null,null,null,{"$f":"Assumptions!F93","v":0.09},{"$f":"I99","v":0.09},{"$f":"J99","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
[null,"Leasing charges",null,null,null,null,null,null,{"$f":"I182/I166","v":1.0734236298292903E-3},1.1143159585846915E-3,1.1678888412089555E-3,1.2240373431901556E-3,1.2953404893954073E-3,1.2953404893954073E-3,1.2953404893954073E-3,1.2953404893954071E-3,1.2953404893954073E-3,1.2953404893954071E-3,1.2953404893954075E-3,1.2953404893954075E-3,1.2953404893954073E-3,1.2953404893954073E-3,1.2953404893954069E-3,1.2953404893954071E-3,1.2953404893954075E-3,1.2953404893954075E-3,1.2953404893954077E-3,1.2953404893954075E-3,1.2953404893954073E-3,1.2953404893954073E-3,1.2953404893954073E-3,1.2953404893954073E-3,1.2953404893954073E-3,1.2953404893954075E-3,1.2953404893954075E-3,1.2953404893954075E-3,1.2953404893954075E-3,1.2953404893954071E-3,1.2953404893954073E-3,1.2953404893954073E-3,1.2953404893954073E-3,1.2953404893954075E-3,1.2953404893954075E-3,1.2953404893954073E-3,1.2953404893954075E-3,1.2953404893954075E-3,1.2953404893954075E-3,1.2953404893954073E-3]
[]
[null,"Credit card commission",null,{"$f":"Assumptions!H96","v":6.9706154553999368E-3},{"$f":"Assumptions!I96","v":5.9348712063499809E-3},{"$f":"Assumptions!J96","v":7.173493377199856E-3},{"$f":"Assumptions!K96","v":6.9723402279493829E-3},null,{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3},{"$f":"Assumptions!$F$96","v":7.0000000000000001E-3}]
[null,"Total CC Commissions",null,null,null,null,null,null,{"$f":"I102*I16","v":155.82},163.61100000000002,170.15544000000006,176.96165760000005,182.27050732800006,187.73862254784009,193.37078122427528,199.17190466100357,205.14706180083365,211.30147365485871,217.64051786450443,224.16973340043958,230.8948254024528,237.82167016452638,244.95632026946225,252.30500987754607,259.87416017387244,267.67038497908862,275.70049652846126,283.97151142431511,292.49065676704464,301.26537647005597,310.30333776415762,319.61243789708237,329.20081103399485,339.07683536501469,349.24914042596515,359.72661463874414,370.51841307790642,381.63396547024365,393.08298443435098,404.87547396738142,417.0217381864029,429.53239033199497,442.41836204195482,455.69091290321347,469.36164029030994,483.44248949901919,497.94576418398987,512.88413710950954]
[null,null,"Credit sales %",null,null,null,null,null,{"$f":"Assumptions!M133","v":0.27},{"$f":"I104","v":0.27},{"$f":"J104","v":0.27},0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27]
[]
["Part 6: Capital Expenditures and Depreciation"]
[null,"Year",null,null,null,null,null,null,{"$f":"I6","v":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]
[null,"Replacement Year",null,null,null,null,null,{"$f":"Assumptions!F119","v":10},{"$f":"MOD(I107,$H$108)=0","v":false},{"$f":"MOD(J107,$H$108)=0","v":false},false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false]
[]
[null,"Capital Expenditure - No Inflation Index",null,null,null,null,null,{"$f":"Assumptions!F115/1000","v":5001.7919900000006},{"$f":"$H$110*I108","v":0},{"$f":"$H$110*J108","v":0},0,0,0,0,0,0,0,5001.7919900000006,0,0,0,0,0,0,0,0,0,5001.7919900000006,0,0,0,0,0,0,0,0,0,5001.7919900000006,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation Index",null,null,null,null,null,{"$f":"H11","v":1},1.06,1.1130000000000002,1.1575200000000003,1.2038208000000004,1.2399354240000005,1.2771334867200006,1.3154474913216005,1.3549109160612487,1.3955582435430862,1.4374249908493788,1.4805477405748602,1.5249641727921059,1.5707130979758692,1.6178344909151454,1.6663695256425999,1.7163606114118779,1.7678514297542343,1.8208869726468613,1.8755135818262672,1.9317789892810553,1.9897323589594871,2.0494243297282719,2.11090705962012,2.1742342714087237,2.2394612995509853,2.3066451385375148,2.3758444926936404,2.4471198274744497,2.520533422298683,2.5961494249676438,2.674033907716673,2.7542549249481731,2.8368825726966183,2.9219890498775167,3.0096487213738423,3.0999381830150576,3.1929363285055095,3.2887244183606748,3.3873861509114951,3.48900773543884]
[null,"Inflated Capital Expenditure",null,null,null,null,null,{"$f":"H110*H111","v":5001.7919900000006},{"$f":"I110*I111","v":0},0,0,0,0,0,0,0,0,7189.7008054562475,0,0,0,0,0,0,0,0,0,9662.3566750362788,0,0,0,0,0,0,0,0,0,12985.399398646268,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Gross Plant Balance"]
[null,"Opening Balance",null,null,null,null,null,0,{"$f":"H118","v":5001.7919900000006},{"$f":"I118","v":5001.7919900000006},5001.7919900000006,5001.7919900000006,5001.7919900000006,5001.7919900000006,5001.7919900000006,5001.7919900000006,5001.7919900000006,5001.7919900000006,7189.7008054562475,7189.7008054562475,7189.7008054562475,7189.7008054562475,7189.7008054562475,7189.7008054562475,7189.7008054562475,7189.7008054562475,7189.7008054562475,7189.7008054562475,9662.3566750362806,9662.3566750362806,9662.3566750362806,9662.3566750362806,9662.3566750362806,9662.3566750362806,9662.3566750362806,9662.3566750362806,9662.3566750362806,9662.3566750362806,12985.399398646266,12985.399398646266,12985.399398646266,12985.399398646266,12985.399398646266,12985.399398646266,12985.399398646266,12985.399398646266,12985.399398646266,12985.399398646266]
[null,"Add: Capital Expenditure",null,null,null,null,null,{"$f":"H112","v":5001.7919900000006},{"$f":"I112","v":0},0,0,0,0,0,0,0,0,7189.7008054562475,0,0,0,0,0,0,0,0,0,9662.3566750362788,0,0,0,0,0,0,0,0,0,12985.399398646268,0,0,0,0,0,0,0,0,0,0]
[null,"Less Retirement",null,null,null,null,null,{"$f":"H115*H108","v":0},{"$f":"I115*I108","v":0},0,0,0,0,0,0,0,0,5001.7919900000006,0,0,0,0,0,0,0,0,0,7189.7008054562475,0,0,0,0,0,0,0,0,0,9662.3566750362806,0,0,0,0,0,0,0,0,0,0]
[null,"Closing Balance",null,null,null,null,null,{"$f":"H115+H116-H117","v":5001.7919900000006},{"$f":"I115+I116-I117","v":5001.7919900000006},5001.7919900000006,5001.7919900000006,5001.7919900000006,5001.7919900000006,5001.7919900000006,5001.7919900000006,5001.7919900000006,5001.7919900000006,7189.7008054562475,7189.7008054562475,7189.7008054562475,7189.7008054562475,7189.7008054562475,7189.7008054562475,7189.7008054562475,7189.7008054562475,7189.7008054562475,7189.7008054562475,9662.3566750362806,9662.3566750362806,9662.3566750362806,9662.3566750362806,9662.3566750362806,9662.3566750362806,9662.3566750362806,9662.3566750362806,9662.3566750362806,9662.3566750362806,12985.399398646266,12985.399398646266,12985.399398646266,12985.399398646266,12985.399398646266,12985.399398646266,12985.399398646266,12985.399398646266,12985.399398646266,12985.399398646266,12985.399398646266]
[]
[null,"Depreciation Rate",null,{"$f":"Assumptions!H123","v":4.4877106708951344E-3},{"$f":"Assumptions!I123","v":8.2858737916120112E-3},{"$f":"Assumptions!J123","v":7.7326496478524092E-3},{"$f":"Assumptions!K123","v":6.8529741036263457E-4},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2},{"$f":"Assumptions!$F$126","v":0.2}]
[null,"Depreciation Expense",null,null,null,null,null,{"$f":"MIN(H120*H115,G124)","v":0},{"$f":"MIN(I120*I115,H124)","v":1000.3583980000002},1000.3583980000002,1000.3583980000002,1000.3583980000002,1000.3583979999999,0,0,0,0,0,1437.9401610912496,1437.9401610912496,1437.9401610912496,1437.9401610912496,1437.9401610912491,0,0,0,0,0,1932.4713350072561,1932.4713350072561,1932.4713350072561,1932.4713350072561,1932.4713350072561,0,0,0,0,0,2597.0798797292537,2597.0798797292537,2597.0798797292537,2597.0798797292537,2597.0798797292518,0,0,0,0,0]
[]
[null,"Accumulated Depreciation",null,null,null,null,null,{"$f":"G123+H121-H117","v":0},{"$f":"H123+I121-I117","v":1000.3583980000002},2000.7167960000004,3001.0751940000005,4001.4335920000008,5001.7919900000006,5001.7919900000006,5001.7919900000006,5001.7919900000006,5001.7919900000006,0,1437.9401610912496,2875.8803221824992,4313.8204832737483,5751.7606443649984,7189.7008054562475,7189.7008054562475,7189.7008054562475,7189.7008054562475,7189.7008054562475,0,1932.4713350072561,3864.9426700145123,5797.4140050217684,7729.8853400290245,9662.3566750362806,9662.3566750362806,9662.3566750362806,9662.3566750362806,9662.3566750362806,0,2597.0798797292537,5194.1597594585073,7791.239639187761,10388.319518917015,12985.399398646266,12985.399398646266,12985.399398646266,12985.399398646266,12985.399398646266,12985.399398646266]
[null,"Net Plant",null,null,null,null,null,{"$f":"H118-H123","v":5001.7919900000006},{"$f":"I118-I123","v":4001.4335920000003},3001.075194,2000.7167960000002,1000.3583979999999,0,0,0,0,0,7189.7008054562475,5751.7606443649984,4313.8204832737483,2875.8803221824992,1437.9401610912491,0,0,0,0,0,9662.3566750362806,7729.8853400290245,5797.4140050217684,3864.9426700145123,1932.4713350072561,0,0,0,0,0,12985.399398646266,10388.319518917013,7791.2396391877592,5194.1597594585055,2597.0798797292518,0,0,0,0,0,0]
[]
["Part 7: Corporate and Other"]
[null,"NOTE: These should be INCREMENTAL COSTS and NOT ALLOCATE COST"]
[null,"% Credit sales",null,null,null,null,null,null,{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27},{"$f":"Assumptions!$F$133","v":0.27}]
[null,"Total Revenues",null,null,null,null,null,null,{"$f":"I16","v":22260},23373.000000000004,24307.920000000006,25280.236800000006,26038.643904000008,26819.803221120012,27624.39731775361,28453.129237286223,29306.723114404809,30185.924807836956,31091.502552072063,32024.247628634224,32984.975057493255,33974.524309218054,34993.760038494605,36043.572839649438,37124.880024838916,38238.626425584087,39385.785218351608,40567.358774902161,41784.379538149231,43037.910924293712,44329.04825202252,45658.919699583195,47028.687290570691,48439.547909287809,49892.734346566445,51389.516376963446,52931.201868272343,54519.137924320523,56154.712062050137,57839.353423911634,59574.534026628986,61361.770047427854,63202.623148850689,65098.701843316208,67051.662898615701,69063.212785574171,71135.109169141404,73269.162444215646]
[null,"Credit Sales",null,null,null,null,null,null,{"$f":"I129*I128","v":6010.2000000000007},{"$f":"J129*J128","v":6310.7100000000009},6563.1384000000016,6825.6639360000017,7030.4338540800027,7241.3468697024036,7458.5872757934749,7682.3448940672806,7912.8152408892993,8150.1996981159791,8394.7056890594577,8646.5468597312411,8905.9432655231794,9173.1215634888758,9448.3152103935445,9731.7646667053486,10023.717606706508,10324.429134907705,10634.162008954934,10953.186869223584,11281.782475300293,11620.235949559303,11968.843028046082,12327.908318887463,12697.745568454087,13078.677935507709,13471.038273572942,13875.169421780131,14291.424504433533,14720.167239566543,15161.772256753538,15616.625424456142,16085.124187189827,16567.67791280552,17064.708250189688,17576.649497695376,18103.94898262624,18647.067452105028,19206.47947566818,19782.673859938226]
[null,"FS Profit as % of Credit Sales",null,null,null,null,null,null,{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06},{"$f":"Assumptions!$F$132","v":0.06}]
[null,null,"Financial Services Profit",null,null,null,null,null,{"$f":"I131*I130","v":360.61200000000002},{"$f":"J131*J130","v":378.64260000000002},393.7883040000001,409.53983616000011,421.82603124480016,434.48081218214418,447.51523654760848,460.9406936440368,474.76891445335792,489.01198188695872,503.68234134356743,518.79281158387448,534.35659593139076,550.3872938093325,566.89891262361266,583.90588000232094,601.42305640239044,619.46574809446224,638.04972053729603,657.19121215341499,676.90694851801754,697.21415697355815,718.13058168276484,739.67449913324776,761.86473410724523,784.72067613046249,808.26229641437646,832.51016530680783,857.48547026601193,883.21003437399258,909.70633540521226,936.99752546736852,965.10745123138963,994.06067476833118,1023.8824950113813,1054.5989698617225,1086.2369389575742,1118.8240471263016,1152.3887685400907,1186.9604315962936]
[]
[null,"Credit Revenues",null,null,null,null,null,null,{"$f":"I130","v":6010.2000000000007},{"$f":"J130","v":6310.7100000000009},6563.1384000000016,6825.6639360000017,7030.4338540800027,7241.3468697024036,7458.5872757934749,7682.3448940672806,7912.8152408892993,8150.1996981159791,8394.7056890594577,8646.5468597312411,8905.9432655231794,9173.1215634888758,9448.3152103935445,9731.7646667053486,10023.717606706508,10324.429134907705,10634.162008954934,10953.186869223584,11281.782475300293,11620.235949559303,11968.843028046082,12327.908318887463,12697.745568454087,13078.677935507709,13471.038273572942,13875.169421780131,14291.424504433533,14720.167239566543,15161.772256753538,15616.625424456142,16085.124187189827,16567.67791280552,17064.708250189688,17576.649497695376,18103.94898262624,18647.067452105028,19206.47947566818,19782.673859938226]
[null,"Multiplier",null,null,null,null,null,null,{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999},{"$f":"Assumptions!$F$135","v":1.1399999999999999}]
[null,"Revenues Subject to Fee",null,null,null,null,null,null,{"$f":"I134*I135","v":6851.6280000000006},{"$f":"J134*J135","v":7194.2094000000006},7481.9777760000015,7781.2568870400009,8014.694593651202,8255.1354314607397,8502.7894944045602,8757.8731792366998,9020.6093746138013,9291.2276558522153,9569.9644855277802,9857.0634200936147,10152.775322696423,10457.358582377317,10771.07933984864,11094.211720044097,11427.038071645418,11769.849213794783,12122.944690208624,12486.633030914885,12861.232021842334,13247.068982497603,13644.481051972532,14053.815483531707,14475.429948037658,14909.692846478787,15356.983631873152,15817.693140829348,16292.223935054226,16780.990653105859,17284.420372699031,17802.952983880001,18337.0415733964,18887.15282059829,19453.767405216244,20037.380427372726,20638.501840193912,21257.65689539973,21895.386602261722,22552.248200329577]
[null,"Absa Fee",null,null,null,null,null,null,{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2},{"$f":"Assumptions!$F$136","v":3.5000000000000003E-2}]
[null,null,"Total Absa Fee",null,null,null,null,null,{"$f":"I136*I137","v":239.80698000000004},{"$f":"J136*J137","v":251.79732900000005},261.86922216000011,272.34399104640005,280.5143107777921,288.9297401011259,297.59763230415962,306.5255612732845,315.72132811148305,325.19296795482757,334.94875699347233,344.99721970327653,355.34713629437482,366.00755038320614,376.98777689470245,388.29741020154341,399.94633250758966,411.94472248281744,424.30306415730189,437.032156082021,450.14312076448175,463.64741438741618,477.55683681903866,491.88354192360981,506.64004818131804,521.83924962675758,537.49442711556037,553.61925992902718,570.22783772689797,587.33467285870506,604.95471304446619,623.10335443580004,641.79645506887402,661.05034872094018,680.88185918256863,701.30831495804546,722.347564406787,744.01799133899067,766.33853107916036,789.32868701153529]
[]
[null,"Chain management and club rate as Pct of Revenues",null,null,null,null,null,{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2},{"$f":"Assumptions!$F$138","v":2.1000000000000001E-2}]
[null,"Decine in Chain mgmt and club rate",null,null,null,null,null,null,{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3},{"$f":"Assumptions!$F$139","v":1E-3}]
[null,"Applied Chain mgmt club rate",null,null,null,null,null,{"$f":"H140","v":2.1000000000000001E-2},{"$f":"H142-I141","v":0.02},{"$f":"I142-J141","v":1.9E-2},1.7999999999999999E-2,1.6999999999999998E-2,1.5999999999999997E-2,1.4999999999999996E-2,1.3999999999999995E-2,1.2999999999999994E-2,1.1999999999999993E-2,1.0999999999999992E-2,9.9999999999999915E-3,8.9999999999999906E-3,7.9999999999999898E-3,6.9999999999999897E-3,5.9999999999999897E-3,4.9999999999999897E-3,3.9999999999999897E-3,2.9999999999999897E-3,1.9999999999999896E-3,9.9999999999998961E-4,-1.0408340855860843E-17,-1.0000000000000104E-3,-2.0000000000000104E-3,-3.0000000000000105E-3,-4.0000000000000105E-3,-5.0000000000000105E-3,-6.0000000000000105E-3,-7.0000000000000106E-3,-8.0000000000000106E-3,-9.0000000000000115E-3,-1.0000000000000012E-2,-1.1000000000000013E-2,-1.2000000000000014E-2,-1.3000000000000015E-2,-1.4000000000000016E-2,-1.5000000000000017E-2,-1.6000000000000018E-2,-1.7000000000000019E-2,-1.8000000000000019E-2,-1.900000000000002E-2]
[null,"Sales",null,null,null,null,null,null,{"$f":"I129","v":22260},{"$f":"J129","v":23373.000000000004},24307.920000000006,25280.236800000006,26038.643904000008,26819.803221120012,27624.39731775361,28453.129237286223,29306.723114404809,30185.924807836956,31091.502552072063,32024.247628634224,32984.975057493255,33974.524309218054,34993.760038494605,36043.572839649438,37124.880024838916,38238.626425584087,39385.785218351608,40567.358774902161,41784.379538149231,43037.910924293712,44329.04825202252,45658.919699583195,47028.687290570691,48439.547909287809,49892.734346566445,51389.516376963446,52931.201868272343,54519.137924320523,56154.712062050137,57839.353423911634,59574.534026628986,61361.770047427854,63202.623148850689,65098.701843316208,67051.662898615701,69063.212785574171,71135.109169141404,73269.162444215646]
[null,null,"Chain management and club ",null,null,null,null,null,{"$f":"I142*I143","v":445.2},{"$f":"J142*J143","v":444.08700000000005},437.54256000000009,429.76402560000002,416.61830246400007,402.29704831680004,386.74156244855038,369.89068008472071,351.68067737285753,332.04517288620627,310.91502552072035,288.2182286577077,263.87980045994573,237.82167016452604,209.96256023096728,180.21786419824682,148.49952009935529,114.71587927675186,78.771570436702802,40.567358774901741,-4.3490606468371447E-13,-43.03791092429416,-88.658096504045503,-136.97675909875005,-188.11474916228326,-242.19773954643955,-299.35640607939922,-359.72661463874465,-423.44961494617928,-490.67224131888531,-561.54712062050203,-636.23288766302869,-714.89440831954869,-797.70301061656301,-884.83672408391067,-976.4805276497442,-1072.8266063778524,-1174.0746173547623,-1280.4319650445466,-1392.1140864400988]
[]
[null,"Incremental Corp Overhead % of Revenues",null,null,null,null,null,null,{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2},{"$f":"Assumptions!$F$141","v":7.0000000000000007E-2}]
[null,"Incremental Corporate Overhead",null,null,null,null,null,null,{"$f":"I146*I143","v":1558.2},{"$f":"J146*J143","v":1636.1100000000004},1701.5544000000004,1769.6165760000006,1822.7050732800008,1877.386225478401,1933.7078122427529,1991.7190466100358,2051.4706180083367,2113.0147365485873,2176.4051786450445,2241.697334004396,2308.9482540245281,2378.216701645264,2449.5632026946228,2523.0500987754608,2598.7416017387245,2676.7038497908861,2757.0049652846128,2839.7151142431517,2924.9065676704463,3012.6537647005603,3103.0333776415769,3196.1243789708242,3292.0081103399489,3390.7683536501468,3492.4914042596515,3597.2661463874415,3705.1841307790642,3816.3396547024367,3930.8298443435101,4048.7547396738146,4170.2173818640294,4295.3239033199497,4424.1836204195488,4556.9091290321348,4693.6164029030997,4834.4248949901921,4979.4576418398983,5128.8413710950954]
[]
[null,"Apply Incremental Freight",null,null,null,null,null,null,{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false},{"$f":"Assumptions!$F$143","v":false}]
[null,"Incremental Freight as % of Revenue",null,null,null,null,null,null,{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01},{"$f":"Assumptions!$F$144","v":0.01}]
[null,null,"Total Incremental Freight",null,null,null,null,null,{"$f":"I149*I150*I143","v":0},{"$f":"J149*J150*J143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Incemental Advertising as Percent of Sales",null,null,null,null,null,null,{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0},{"$f":"Assumptions!$F$146","v":0}]
[null,null,"Total Advertising",null,null,null,null,null,{"$f":"I153*I16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Incremental Retail Support Fee %",null,null,null,null,null,null,{"$f":"Assumptions!F148","v":0},{"$f":"Assumptions!G148","v":0},{"$f":"Assumptions!H148","v":0},{"$f":"Assumptions!I148","v":0},{"$f":"Assumptions!J148","v":0},{"$f":"Assumptions!K148","v":0},{"$f":"Assumptions!L148","v":0},{"$f":"Assumptions!M148","v":0},{"$f":"Assumptions!N148","v":0},{"$f":"Assumptions!O148","v":0},{"$f":"Assumptions!P148","v":0},{"$f":"Assumptions!Q148","v":0},{"$f":"Assumptions!R148","v":0},{"$f":"Assumptions!S148","v":0},{"$f":"Assumptions!T148","v":0},{"$f":"Assumptions!U148","v":0},{"$f":"Assumptions!V148","v":0},{"$f":"Assumptions!W148","v":0},{"$f":"Assumptions!X148","v":0},{"$f":"Assumptions!Y148","v":0},{"$f":"Assumptions!Z148","v":0},{"$f":"Assumptions!AA148","v":0},{"$f":"Assumptions!AB148","v":0},{"$f":"Assumptions!AC148","v":0},{"$f":"Assumptions!AD148","v":0},{"$f":"Assumptions!AE148","v":0},{"$f":"Assumptions!AF148","v":0},{"$f":"Assumptions!AG148","v":0},{"$f":"Assumptions!AH148","v":0},{"$f":"Assumptions!AI148","v":0},{"$f":"Assumptions!AJ148","v":0},{"$f":"Assumptions!AK148","v":0},{"$f":"Assumptions!AL148","v":0},{"$f":"Assumptions!AM148","v":0},{"$f":"Assumptions!AN148","v":0},{"$f":"Assumptions!AO148","v":0},{"$f":"Assumptions!AP148","v":0},{"$f":"Assumptions!AQ148","v":0},{"$f":"Assumptions!AR148","v":0},{"$f":"Assumptions!AS148","v":0}]
[null,null,"Incremental Retail Support Fee",null,null,null,null,null,{"$f":"I156*I16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Part 7: Stocks, Debtors, Creditors, Bad Debts"]
[null,null,"Inventory turn",{"$f":"Assumptions!H157","v":1.5901392272060155},{"$f":"Assumptions!I157","v":1.3539854659493866},{"$f":"Assumptions!J157","v":6.9683527237987919},{"$f":"Assumptions!K157","v":0.5612428909007442},null,{"$f":"Assumptions!$F$157","v":2.7},{"$f":"I160","v":2.7},2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7]
[null,null,"Sales",{"$f":"D16","v":7235.3681691666661},{"$f":"E16","v":17203.034592039476},{"$f":"F16","v":17777.865959999999},{"$f":"G16","v":17777.865959999999},null,{"$f":"I16","v":22260},23373.000000000004,24307.920000000006,25280.236800000006,26038.643904000008,26819.803221120012,27624.39731775361,28453.129237286223,29306.723114404809,30185.924807836956,31091.502552072063,32024.247628634224,32984.975057493255,33974.524309218054,34993.760038494605,36043.572839649438,37124.880024838916,38238.626425584087,39385.785218351608,40567.358774902161,41784.379538149231,43037.910924293712,44329.04825202252,45658.919699583195,47028.687290570691,48439.547909287809,49892.734346566445,51389.516376963446,52931.201868272343,54519.137924320523,56154.712062050137,57839.353423911634,59574.534026628986,61361.770047427854,63202.623148850689,65098.701843316208,67051.662898615701,69063.212785574171,71135.109169141404,73269.162444215646]
[null,null,"Inventory at cost",{"$f":"D161/D160","v":4550.1475879440495},{"$f":"E161/E160","v":12705.47950821397},{"$f":"F161/F160","v":2551.2293456793345},{"$f":"G161/G160","v":31675.886230769229},null,{"$f":"I161/I160","v":8244.4444444444434},{"$f":"J161/J160","v":8656.6666666666679},9002.9333333333343,9363.0506666666679,9643.9421866666689,9933.2604522666697,10231.258265834669,10538.196013809711,10854.341894224002,11179.972151050724,11515.371315582244,11860.832455049713,12216.657428701204,12583.157151562242,12960.651866109112,13349.471422092383,13749.955564755153,14162.45423169781,14587.327858648743,15024.947694408207,15475.696125240454,15939.96700899767,16418.166019267599,16910.710999845625,17418.032329840997,17940.573299736225,18478.790498728311,19033.154213690163,19604.148840100865,20192.273305303897,20798.041504463014,21421.9827495969,22064.642232084807,22726.581499047352,23408.378944018772,24110.630312339334,24833.949221709518,25578.967698360804,26346.336729311628,27136.726831190979]
[null,null,"Change in Inventory",null,null,null,null,{"$f":"I162","v":8244.4444444444434},0,{"$f":"J162-I162","v":412.22222222222445},346.26666666666642,360.11733333333359,280.89152000000104,289.31826560000081,297.9978135679994,306.93774797504193,316.14588041429124,325.63025682672196,335.39916453152,345.46113946746846,355.82497365149175,366.4997228610373,377.49471454687045,388.81955598327113,400.48414266276995,412.4986669426562,424.87362695093361,437.61983575946397,450.74843083224732,464.27088375721542,478.1990102699292,492.5449805780263,507.32132999537134,522.54096989522805,538.2171989920862,554.36371496185166,570.99462641070204,588.12446520303274,605.76819915911619,623.9412451338867,642.65948248790664,661.93926696254493,681.79744497142019,702.2513683205616,723.31890937018397,745.01847665128662,767.3690309508238,790.39010187935128]
[]
["INCOME STATEMENT"]
[null,null,"Sales",{"$f":"Assumptions!H24/1000","v":7235.3681691666661},{"$f":"Assumptions!I24/1000","v":17203.034592039476},{"$f":"Assumptions!J24/1000","v":17777.865959999999},{"$f":"Assumptions!K24/1000","v":17777.865959999999},null,{"$f":"I16","v":22260},{"$f":"J16","v":23373.000000000004},{"$f":"K16","v":24307.920000000006},{"$f":"L16","v":25280.236800000006},{"$f":"M16","v":26038.643904000008},{"$f":"N15*N8/1000","v":26819.803221120012},27624.39731775361,28453.129237286223,29306.723114404809,30185.924807836956,31091.502552072063,32024.247628634224,32984.975057493255,33974.524309218054,34993.760038494605,36043.572839649438,37124.880024838916,38238.626425584087,39385.785218351608,40567.358774902161,41784.379538149231,43037.910924293712,44329.04825202252,45658.919699583195,47028.687290570691,48439.547909287809,49892.734346566445,51389.516376963446,52931.201868272343,54519.137924320523,56154.712062050137,57839.353423911634,59574.534026628986,61361.770047427854,63202.623148850689,65098.701843316208,67051.662898615701,69063.212785574171,71135.109169141404,73269.162444215646,null,{"$f":"IF(D$166=0,0,D166/D$166)","v":1},{"$f":"IF(I$166=0,0,I166/I$166)","v":1},{"$f":"IF(J$166=0,0,J166/J$166)","v":1},{"$f":"IF(K$166=0,0,K166/K$166)","v":1},{"$f":"IF(L$166=0,0,L166/L$166)","v":1},{"$f":"IF(M$166=0,0,M166/M$166)","v":1},0,{"$f":"IF(I166=0,0,J166/I166-1)","v":5.0000000000000266E-2},{"$f":"IF(J166=0,0,K166/J166-1)","v":4.0000000000000036E-2},{"$f":"IF(K166=0,0,L166/K166-1)","v":4.0000000000000036E-2},{"$f":"IF(L166=0,0,M166/L166-1)","v":3.0000000000000027E-2},null,null,null,"Brand",{"$f":"Assumptions!F15","v":" Brand Type 15"}]
[null,null,"Financial Gross Profit",{"$f":"D25","v":2639.0190691666662},{"$f":"E25","v":6184.0256533552629},{"$f":"F25","v":14956.571865999997},{"$f":"G25","v":7489.5670900000005},null,{"$f":"I25","v":9794.4000000000015},10284.120000000003,10695.484800000004,11123.304192000003,11457.003317760005,11800.713417292807,12154.734819811591,12519.37686440594,12894.958170338117,13281.806915448262,13680.26112291171,14090.66895659906,14513.389025297034,14948.790696055945,15397.254416937629,15859.172049445755,16334.947210929126,16824.995627257002,17329.745496074709,17849.637860956955,18385.126996785664,18936.680806689237,19504.781230889912,20089.924667816609,20692.622407851108,21313.401080086638,21952.80311248924,22611.387205863917,23289.728822039833,23988.420686701033,24708.073307302064,25449.315506521121,26212.794971716758,26999.178820868259,27809.154185494306,28643.428811059137,29502.731675390911,30387.813625652638,31299.448034422221,32238.431475454887,null,0.36473873995974077,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44,0.44000000000000006,0,5.0000000000000044E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.0000000000000249E-2,null,null,null,"Store classification",{"$f":"Assumptions!F16","v":" Classification Type 9"}]
[null,null,"GP%",{"$f":"D167/D166","v":0.36473873995974077},{"$f":"E167/E166","v":0.35947295346466701},{"$f":"F167/F166","v":0.84130299438932188},{"$f":"G167/G166","v":0.42128605912832523},null,{"$f":"I167/I166","v":0.44000000000000006},{"$f":"J167/J166","v":0.44000000000000006},0.44000000000000006,0.44,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000011,0.44000000000000006,0.44000000000000011,0.44000000000000006,0.44000000000000011,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000011,0.44,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,0.44000000000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size sqm",{"$f":"Assumptions!F23","v":500}]
[null,null,"Manpower",null,null,null,null,null,{"$f":"I166*I51","v":1179.78},1238.7690000000002,1288.3197600000003,1339.8525504000004,1380.0481269120003,1421.4495707193605,1464.0930578409414,1508.0158495761698,1553.2563250634548,1599.8540148153586,1647.8496352598193,1697.2851243176137,1748.2036780471424,1800.6497883885568,1854.6692820402141,1910.3093605014201,1967.6186413164626,2026.6472005559565,2087.4466165726353,2150.0700150698144,2214.5721155219094,2281.0092789875666,2349.4395573571933,2419.9227440779091,2492.5204264002464,2567.2960391922538,2644.3149203680214,2723.6443679790627,2805.3536990184339,2889.5143099889874,2976.1997392886574,3065.4857314673163,3157.4503034113363,3252.1738125136762,3349.7390268890863,3450.231197695759,3553.7381336266321,3660.3502776354308,3770.1607859644942,3883.265609543429,null,0,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.3000000000000005E-2,5.2999999999999992E-2,0,5.0000000000000266E-2,4.0000000000000036E-2,4.0000000000000036E-2,2.9999999999999805E-2]
[null,null,"- Fixed",null,null,null,null,null,{"$f":"I57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- Variable",null,null,null,null,null,{"$f":"I58","v":1179.78},1238.7690000000002,1288.3197600000003,1339.8525504000004,1380.0481269120003,1421.4495707193605,1464.0930578409414,1508.0158495761698,1553.2563250634548,1599.8540148153586,1647.8496352598193,1697.2851243176137,1748.2036780471424,1800.6497883885568,1854.6692820402141,1910.3093605014201,1967.6186413164626,2026.6472005559565,2087.4466165726353,2150.0700150698144,2214.5721155219094,2281.0092789875666,2349.4395573571933,2419.9227440779091,2492.5204264002464,2567.2960391922538,2644.3149203680214,2723.6443679790627,2805.3536990184339,2889.5143099889874,2976.1997392886574,3065.4857314673163,3157.4503034113363,3252.1738125136762,3349.7390268890863,3450.231197695759,3553.7381336266321,3660.3502776354308,3770.1607859644942,3883.265609543429]
[null,null,"Shrinkage",null,null,null,null,null,{"$f":"I62","v":44.52},46.746000000000009,48.615840000000013,50.560473600000016,52.077287808000015,53.639606442240023,55.248794635507224,56.906258474572446,58.613446228809622,60.371849615673916,62.183005104144129,64.048495257268456,65.969950114986517,67.949048618436109,69.987520076989213,72.087145679298871,74.249760049677832,76.477252851168174,78.771570436703215,81.134717549804321,83.568759076298463,86.075821848587424,88.658096504045048,91.317839399166388,94.057374581141389,96.879095818575621,99.785468693132898,102.7790327539269,105.86240373654469,109.03827584864105,112.30942412410027,115.67870684782326,119.14906805325798,122.72354009485571,126.40524629770138,130.19740368663241,134.10332579723141,138.12642557114833,142.2702183382828,146.5383248884313,null,0,2E-3,2E-3,2E-3,2E-3,2E-3,0,5.0000000000000044E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.0000000000000027E-2,null,null,null,"Basic rent per sqm",{"$f":"Assumptions!F88","v":450}]
[null,null,"Depreciation",null,null,null,null,null,{"$f":"I121","v":1000.3583980000002},1000.3583980000002,1000.3583980000002,1000.3583980000002,1000.3583979999999,0,0,0,0,0,1437.9401610912496,1437.9401610912496,1437.9401610912496,1437.9401610912496,1437.9401610912491,0,0,0,0,0,1932.4713350072561,1932.4713350072561,1932.4713350072561,1932.4713350072561,1932.4713350072561,0,0,0,0,0,2597.0798797292537,2597.0798797292537,2597.0798797292537,2597.0798797292537,2597.0798797292518,0,0,0,0,0,null,0,4.4939730368373773E-2,4.2799743207975013E-2,4.1153599238437512E-2,3.957076849849761E-2,3.8418221843201546E-2,0,0,0,0,-3.3306690738754696E-16,null,null,null,"Basic rent escalation",{"$f":"Assumptions!F89","v":0.08}]
[null,null,"Depreciation on old store closure",null,null,null,null,null,null,null,null,null,null,{"$f":"N$166*$BC174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"% Credit sales",{"$f":"Assumptions!M133","v":0.27}]
[null,null,"Repairs & Maintenance",null,null,null,null,null,{"$f":"I71","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,null,{"$f":"AX71","v":0},1.5723270440251573E-3,1.4974543276430068E-3,1.4398599304259678E-3,1.3844807023326614E-3,1.3441560216821953E-3,0,0,0,0,0,null,null,null,"Credit card commission %",{"$f":"Assumptions!M96","v":7.0000000000000001E-3}]
[null,null,"Other expenses",null,null,null,null,null,{"$f":"I75","v":1113},1168.6500000000003,1215.3960000000004,1264.0118400000003,1301.9321952000005,1340.9901610560007,1381.2198658876805,1422.6564618643113,1465.3361557202406,1509.296240391848,1554.5751276036033,1601.2123814317113,1649.2487528746628,1698.7262154609027,1749.6880019247303,1802.1786419824721,1856.2440012419459,1911.9313212792044,1969.2892609175806,2028.3679387451082,2089.2189769074616,2151.8955462146855,2216.4524126011261,2282.9459849791597,2351.4343645285348,2421.9773954643906,2494.6367173283224,2569.4758188481724,2646.5600934136173,2725.9568962160265,2807.735603102507,2891.9676711955817,2978.7267013314495,3068.0885023713927,3160.1311574425345,3254.9350921658106,3352.5831449307852,3453.1606392787089,3556.7554584570703,3663.4581222107827,null,{"$f":"AX75","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,"Leasing charges per month",{"$f":"Assumptions!F92","v":23894.41}]
[null,null,"- Fixed",null,null,null,null,null,{"$f":"I78","v":834.75},876.48750000000018,911.54700000000025,948.00888000000032,976.44914640000036,1005.7426207920005,1035.9148994157604,1066.9923463982334,1099.0021167901805,1131.9721802938859,1165.9313457027024,1200.9092860737835,1236.9365646559972,1274.0446615956771,1312.2660014435478,1351.6339814868541,1392.1830009314594,1433.9484909594034,1476.9669456881854,1521.2759540588311,1566.9142326805963,1613.921659661014,1662.3393094508447,1712.2094887343696,1763.575773396401,1816.483046598293,1870.9775379962418,1927.1068641361294,1984.920070060213,2044.4676721620199,2105.8017023268803,2168.9757533966863,2234.0450259985873,2301.0663767785445,2370.0983680819008,2441.2013191243577,2514.4373586980892,2589.8704794590317,2667.5665938428028,2747.593591658087,null,{"$f":"AX78","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"- Variable",null,null,null,null,null,{"$f":"I79","v":278.25},292.16250000000008,303.8490000000001,316.00296000000009,325.48304880000012,335.24754026400018,345.30496647192012,355.66411546607782,366.33403893006016,377.32406009796199,388.64378190090082,400.30309535792782,412.31218821866571,424.68155386522568,437.42200048118258,450.54466049561802,464.06100031048646,477.98283031980111,492.32231522939514,507.09198468627704,522.30474422686541,537.97388655367138,554.11310315028152,570.73649624478992,587.85859113213371,605.49434886609765,623.65917933208061,642.36895471204309,661.64002335340433,681.48922405400663,701.93390077562674,722.99191779889543,744.68167533286237,767.02212559284817,790.03278936063361,813.73377304145265,838.14578623269631,863.29015981967723,889.18886461426757,915.86453055269567,null,{"$f":"AX79","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Cost of selling",null,null,null,null,null,{"$f":"I169+I172+I173+I174+I175+I176","v":3372.658398},{"$f":"J169+J172+J173+J174+J175+J176","v":3489.5233980000012},3587.6899980000007,3689.7832620000008,3769.4160079200005,2851.0793382176012,2935.5617183641289,3022.5785699150538,3112.2059270125051,3204.5221048228805,4737.5479290588164,4835.4861620978427,4936.3625421280412,5040.2652135591452,5147.2849651331826,3819.575148163191,3933.1124026080861,4050.0557746863292,4170.5074479269188,4294.5726713647273,6354.8311865129253,6486.4519820580954,6622.0214014696212,6761.6579034634924,6905.483500517179,5121.1525304752195,5273.737106389477,5430.8992195811625,5592.7761961685956,5759.5094820536551,8528.3246462445186,8705.2119892399751,8887.405952525296,9075.0657347091783,9268.3553103585746,6870.3636935482018,7075.4246043546482,7286.6373424852882,7504.1864627598479,7728.2620566426431,null,{"$f":"IF(D$166=0,0,D179/D$166)","v":0},{"$f":"IF(I$166=0,0,I179/I$166)","v":0.15151205741239893},{"$f":"IF(J$166=0,0,J179/J$166)","v":0.14929719753561804},{"$f":"IF(K$166=0,0,K179/K$166)","v":0.14759345916886349},{"$f":"IF(L$166=0,0,L179/L$166)","v":0.14595524920083028},{"$f":"IF(M$166=0,0,M179/M$166)","v":0.14476237786488375},0,{"$f":"IF(I179=0,0,J179/I179-1)","v":3.4650707604808817E-2},{"$f":"IF(J179=0,0,K179/J179-1)","v":2.8131807356919669E-2},{"$f":"IF(K179=0,0,L179/K179-1)","v":2.8456545592543625E-2},{"$f":"IF(L179=0,0,M179/L179-1)","v":2.1581957601714441E-2},null,null,null,"Planned opening date",{"$f":"Assumptions!F8","v":"2017-10-01"}]
[null,null,"Cost of selling %",null,null,null,null,null,{"$f":"I179/I166","v":0.15151205741239893},0.14929719753561804,0.14759345916886349,0.14595524920083028,0.14476237786488375,0.10630500584629339,0.10626699596727514,0.10623009317211179,0.10619426521564251,0.10615948079188593,0.15237436406054577,0.1509945282141221,0.14965488176128358,0.14835425413716852,0.14709150887103739,0.10597104690913156,0.10594276398944812,0.1059153048441244,0.10588864547973241,0.10586276260168197,0.15208628814772637,0.15071484286187023,0.14938334258434008,0.14809062386829133,0.14683555715368091,0.10572255009616406,0.10570150494773212,0.10568107276478847,0.10566123569396936,0.10564197640191202,0.15187193261396914,0.15050673069317391,0.14918129193512028,0.14789445818943719,0.14664510503828851,0.10553764512976373,0.1055219855628774,0.10550678209988099,0.10549202145619513,0.10547769073417003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PIN number",{"$f":"Assumptions!F11","v":17196}]
[null,null,"Fixed",null,null,null,null,null,{"$f":"I89","v":2700},{"$f":"J89","v":2916.0000000000005},3149.28,3401.2224000000006,3673.3201920000006,3783.5197977600005,3897.0253916928009,4013.9361534435843,4134.3542380468925,4258.384865188299,4386.136411143948,4517.7205034782673,4653.2521185826154,4792.8496821400931,4936.6351726042976,5084.7342277824255,5237.2762546158992,5394.3945422543766,5556.2263785220066,5722.9131698776673,5894.6005649739973,6071.4385819232166,6253.5817393809129,6441.1891915623401,6634.4248673092106,6833.4576133284882,7038.4613417283426,7249.6151819801926,7467.103637439599,7691.1167465627877,7921.8502489596713,8159.5057564284616,8404.2909291213182,8656.4196569949563,8916.1122467048044,9183.5956141059505,9459.1034825291281,9742.8765870050029,10035.162884615153,10336.217771153606,null,0,0.12129380053908356,0.12475933769734308,0.12955777376262551,0.13454076506118803,0.1410718701612457,0,8.0000000000000071E-2,7.9999999999999849E-2,8.0000000000000071E-2,8.0000000000000071E-2]
[null,null,"Leasing charges",null,null,null,null,null,{"$f":"I94","v":23.894410000000001},26.044906900000001,28.388948521000003,30.943953887890007,33.728909737800109,34.740777029934115,35.783000340832139,36.856490351057104,37.962185061588819,39.101050613436485,40.274082131839585,41.482304595794773,42.726773733668615,44.008576945678676,45.328834254049035,46.688699281670509,48.089360260120628,49.532041067924254,51.018002299961985,52.548542368960845,54.124998640029666,55.748748599230559,57.421211057207479,59.143847388923703,60.918162810591411,62.745707694909157,64.628078925756441,66.566921293529134,68.563928932335003,70.620846800305046,72.739472204314211,74.921656370443628,77.169306061556938,79.484385243403651,81.868916800705762,84.324984304726925,86.85473383386875,89.460375848884809,92.144187124351362,94.908512738081896,null,{"$f":"IF(D$166=0,0,D182/D$166)","v":0},1.0734236298292903E-3,1.1143159585846915E-3,1.1678888412089555E-3,1.2240373431901556E-3,1.2953404893954073E-3,0,9.000000000000008E-2,9.000000000000008E-2,9.000000000000008E-2,9.000000000000008E-2,null,null,null,"Trading Density (post ramp and haircut)",{"$f":"Assumptions!F27","v":42000}]
[null,null,"Credit Card Commission",null,null,null,null,null,{"$f":"I103","v":155.82},163.61100000000002,170.15544000000006,176.96165760000005,182.27050732800006,187.73862254784009,193.37078122427528,199.17190466100357,205.14706180083365,211.30147365485871,217.64051786450443,224.16973340043958,230.8948254024528,237.82167016452638,244.95632026946225,252.30500987754607,259.87416017387244,267.67038497908862,275.70049652846126,283.97151142431511,292.49065676704464,301.26537647005597,310.30333776415762,319.61243789708237,329.20081103399485,339.07683536501469,349.24914042596515,359.72661463874414,370.51841307790642,381.63396547024365,393.08298443435098,404.87547396738142,417.0217381864029,429.53239033199497,442.41836204195482,455.69091290321347,469.36164029030994,483.44248949901919,497.94576418398987,512.88413710950954,null,0,6.9999999999999993E-3,6.9999999999999993E-3,7.000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,0,5.0000000000000266E-2,4.0000000000000258E-2,4.0000000000000036E-2,3.0000000000000027E-2,null,null,null,"Steady state sales growth (post ramp up)",{"$f":"Assumptions!F29","v":0.06}]
[null,null,"Fixed expenses (Rental, Lease and CC Commission)",null,null,null,null,null,{"$f":"SUM(I181:I183)","v":2879.71441},{"$f":"SUM(J181:J183)","v":3105.6559069000004},3347.8243885210004,3609.1280114878905,3889.3196090658007,4005.9991973377746,4126.1791732579086,4249.9645484556449,4377.4634849093145,4508.7873894565937,4644.0510111402918,4783.3725414745013,4926.8737177187368,5074.6799292502983,5226.9203271278093,5383.7279369416419,5545.2397750498922,5711.5969683013891,5882.94487735043,6059.4332236709433,6241.2162203810722,6428.4527069925034,6621.3062882022778,6819.9454768483465,7024.5438411537971,7235.2801563884123,7452.3385610800642,7675.9087179124654,7906.1859794498405,8143.3715588333362,8387.6727055983374,8639.302886766287,8898.4819733692766,9165.4364325703555,9440.3995255474656,9723.6115113138912,10015.319856653306,10315.779452352906,10625.252835923493,10944.010421001198,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalation in leasing charges",{"$f":"Assumptions!F93","v":0.09}]
[null,null,"Fixed expenses %",null,null,null,null,null,{"$f":"I184/I166","v":0.12936722416891286},0.13287365365592776,0.13772566260383445,0.14276480240437817,0.1493672106506411,0.14936721065064107,0.1493672106506411,0.14936721065064104,0.14936721065064107,0.14936721065064104,0.14936721065064107,0.14936721065064107,0.14936721065064107,0.14936721065064107,0.14936721065064107,0.14936721065064104,0.1493672106506411,0.1493672106506411,0.14936721065064107,0.14936721065064107,0.14936721065064107,0.14936721065064101,0.14936721065064101,0.14936721065064104,0.14936721065064104,0.14936721065064107,0.14936721065064104,0.14936721065064101,0.14936721065064107,0.14936721065064104,0.14936721065064107,0.14936721065064107,0.14936721065064107,0.1493672106506411,0.1493672106506411,0.14936721065064112,0.14936721065064107,0.1493672106506411,0.14936721065064107,0.14936721065064107,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trading Density applied (post ramp-up)",{"$f":"Assumptions!F27","v":42000}]
[]
[null,null,"Direct profit - store view (Not Including Rent)",null,null,null,null,null,{"$f":"+I167-I179-I184","v":3542.0271920000018},3688.940695100001,3759.9704134790027,3824.3929185121119,3798.2677007742036,4943.634881737431,5092.9939281895522,5246.8337460352423,5405.2887584162982,5568.4974211687868,4298.6621827126028,4471.8102530267161,4650.1527654502561,4833.8455532465014,5023.049124676636,6655.8689643409225,6856.5950332711482,7063.3428842692838,7276.2931707973603,7495.6319659212841,5789.0795898916667,6021.7761176386384,6261.453541218013,6508.3212875047702,6762.5950661801317,8956.9683932230073,9226.7274450196965,9504.5792683702894,9790.7666464213944,10085.539645814042,7792.0759554592078,8104.8006305148592,8426.907045822185,8758.6766535887236,9100.3993495882678,12049.453606197043,12411.987214382956,12785.396830814441,13170.00873573888,13566.158997811044,null,{"$f":"IF(D$166=0,0,D187/D$166)","v":0},{"$f":"IF(I$166=0,0,I187/I$166)","v":0.1591207184186883},0.15782914880845422,0.15468087822730212,0.15127994839479159,0.14587041148447522,0,{"$f":"IF(I187=0,0,J187/I187-1)","v":4.1477237507328235E-2},1.9254773727685581E-2,1.7133779777139369E-2,-6.831206493309927E-3,null,null,null,"Retek GP% (peer stores)",{"$f":"Assumptions!M42","v":0.34}]
[null,null,"Store EBITDA",{"$f":"AVERAGEIF('Store Database'!$BX:$BX,TRUE,'Store Database'!M:M)/1000","v":708.88823666666644},{"$f":"AVERAGEIF('Store Database'!$BS:$BS,TRUE,'Store Database'!M:M)/1000","v":1955.9710213815786},{"$f":"AVERAGEIF('Store Database'!$BV:$BV,TRUE,'Store Database'!M:M)/1000","v":6507.4269239999985},{"$f":"AVERAGEIF('Store Database'!$BW:$BW,TRUE,'Store Database'!M:M)/1000","v":2740.0786900000003},null,{"$f":"I187-I173-I174","v":2541.6687940000015},2688.5822971000007,2759.6120154790024,2824.0345205121116,2797.9093027742038,4943.634881737431,5092.9939281895522,5246.8337460352423,5405.2887584162982,5568.4974211687868,2860.7220216213532,3033.8700919354665,3212.2126043590065,3395.9053921552518,3585.1089635853868,6655.8689643409225,6856.5950332711482,7063.3428842692838,7276.2931707973603,7495.6319659212841,3856.6082548844106,4089.3047826313823,4328.9822062107569,4575.8499524975141,4830.1237311728755,8956.9683932230073,9226.7274450196965,9504.5792683702894,9790.7666464213944,10085.539645814042,5194.9960757299541,5507.7207507856056,5829.8271660929313,6161.59677385947,6503.319469859016,12049.453606197043,12411.987214382956,12785.396830814441,13170.00873573888,13566.158997811044]
[]
[null,null,"Incremental C&FS (profit)",null,null,null,null,null,{"$f":"I132","v":360.61200000000002},378.64260000000002,393.7883040000001,409.53983616000011,421.82603124480016,434.48081218214418,447.51523654760848,460.9406936440368,474.76891445335792,489.01198188695872,503.68234134356743,518.79281158387448,534.35659593139076,550.3872938093325,566.89891262361266,583.90588000232094,601.42305640239044,619.46574809446224,638.04972053729603,657.19121215341499,676.90694851801754,697.21415697355815,718.13058168276484,739.67449913324776,761.86473410724523,784.72067613046249,808.26229641437646,832.51016530680783,857.48547026601193,883.21003437399258,909.70633540521226,936.99752546736852,965.10745123138963,994.06067476833118,1023.8824950113813,1054.5989698617225,1086.2369389575742,1118.8240471263016,1152.3887685400907,1186.9604315962936,null,{"$f":"IF(D$166=0,0,D190/D$166)","v":0},1.6200000000000003E-2,1.6199999999999999E-2,1.6199999999999999E-2,1.6199999999999999E-2,1.6200000000000003E-2,0,5.0000000000000044E-2,4.0000000000000258E-2,4.0000000000000036E-2,3.0000000000000027E-2,null,null,null,"Fin GP Adjustments",{"$f":"Assumptions!F47","v":0}]
[null,null,"Incremental Absa fee",null,null,null,null,null,{"$f":"I138","v":239.80698000000004},251.79732900000005,261.86922216000011,272.34399104640005,280.5143107777921,288.9297401011259,297.59763230415962,306.5255612732845,315.72132811148305,325.19296795482757,334.94875699347233,344.99721970327653,355.34713629437482,366.00755038320614,376.98777689470245,388.29741020154341,399.94633250758966,411.94472248281744,424.30306415730189,437.032156082021,450.14312076448175,463.64741438741618,477.55683681903866,491.88354192360981,506.64004818131804,521.83924962675758,537.49442711556037,553.61925992902718,570.22783772689797,587.33467285870506,604.95471304446619,623.10335443580004,641.79645506887402,661.05034872094018,680.88185918256863,701.30831495804546,722.347564406787,744.01799133899067,766.33853107916036,789.32868701153529,null,0,{"$f":"IF(I$166=0,0,I191/I$166)","v":1.0773000000000001E-2},{"$f":"IF(J$166=0,0,J191/J$166)","v":1.0773E-2},{"$f":"IF(K$166=0,0,K191/K$166)","v":1.0773000000000001E-2},{"$f":"IF(L$166=0,0,L191/L$166)","v":1.0773E-2},{"$f":"IF(M$166=0,0,M191/M$166)","v":1.0773000000000001E-2},1,{"$f":"IF(I191=0,0,J191/I191-1)","v":5.0000000000000044E-2},{"$f":"IF(J191=0,0,K191/J191-1)","v":4.0000000000000258E-2},{"$f":"IF(K191=0,0,L191/K191-1)","v":3.9999999999999813E-2},{"$f":"IF(L191=0,0,M191/L191-1)","v":3.0000000000000249E-2},null,null,null,"Store specific margin adjustment",{"$f":"Assumptions!F46","v":0}]
[null,null,"Incremental Chain management and club ",null,null,null,null,null,{"$f":"I144","v":445.2},444.08700000000005,437.54256000000009,429.76402560000002,416.61830246400007,402.29704831680004,386.74156244855038,369.89068008472071,351.68067737285753,332.04517288620627,310.91502552072035,288.2182286577077,263.87980045994573,237.82167016452604,209.96256023096728,180.21786419824682,148.49952009935529,114.71587927675186,78.771570436702802,40.567358774901741,-4.3490606468371447E-13,-43.03791092429416,-88.658096504045503,-136.97675909875005,-188.11474916228326,-242.19773954643955,-299.35640607939922,-359.72661463874465,-423.44961494617928,-490.67224131888531,-561.54712062050203,-636.23288766302869,-714.89440831954869,-797.70301061656301,-884.83672408391067,-976.4805276497442,-1072.8266063778524,-1174.0746173547623,-1280.4319650445466,-1392.1140864400988,null,0,{"$f":"IF(I$166=0,0,I192/I$166)","v":0.02},1.9E-2,1.7999999999999999E-2,1.6999999999999998E-2,1.5999999999999997E-2,0,{"$f":"IF(I192=0,0,J192/I192-1)","v":-2.4999999999998357E-3},-1.4736842105263048E-2,-1.7777777777777892E-2,-3.0588235294117583E-2,null,null,null,"Financial GP% (applied)",{"$f":"Assumptions!F48","v":0.44000000000000006}]
[null,null,"Incremental Corporate overheads",null,null,null,null,null,{"$f":"I147","v":1558.2},1636.1100000000004,1701.5544000000004,1769.6165760000006,1822.7050732800008,1877.386225478401,1933.7078122427529,1991.7190466100358,2051.4706180083367,2113.0147365485873,2176.4051786450445,2241.697334004396,2308.9482540245281,2378.216701645264,2449.5632026946228,2523.0500987754608,2598.7416017387245,2676.7038497908861,2757.0049652846128,2839.7151142431517,2924.9065676704463,3012.6537647005603,3103.0333776415769,3196.1243789708242,3292.0081103399489,3390.7683536501468,3492.4914042596515,3597.2661463874415,3705.1841307790642,3816.3396547024367,3930.8298443435101,4048.7547396738146,4170.2173818640294,4295.3239033199497,4424.1836204195488,4556.9091290321348,4693.6164029030997,4834.4248949901921,4979.4576418398983,5128.8413710950954,null,0,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,5.0000000000000266E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.0000000000000027E-2,null,null,null,"Cannibalisation %",{"$f":"Assumptions!F51","v":0.1}]
[null,null,"Incrementatl Freight and distribution",null,null,null,null,null,{"$f":"I151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"IF(I$166=0,0,I194/I$166)","v":0},0,0,0,0,1,{"$f":"IF(I194=0,0,J194/I194-1)","v":0},0,0,0]
[null,null,"Incremental Advertising",null,null,null,null,null,{"$f":"I154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,2,0,0,0,0]
[null,null,"Incremental Retail support fee",null,null,null,null,null,{"$f":"I157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,3,0,0,0,0]
[null,null,"Cannibalisation",null,null,null,null,null,{"$f":"I48","v":533.63858748200016},560.32051685610031,582.73333753034433,606.04267103155814,-75.824531048448009,642.95066969738002,662.23918978830147,682.10636548195055,702.56955644640914,723.64664313980131,745.35604243399541,767.71672370701515,790.7482254182255,814.47067218077257,838.90479234619579,864.07193611658158,889.99409420007908,916.69391702608152,944.19473453686385,972.52057657297007,1001.6961938701592,1031.747079686264,1062.699492076852,1094.5804768391577,1127.4178911443321,1161.2404278786621,1196.077640715022,1231.9599699364728,1268.918769034567,1306.9863321056039,-163.52252152468998,1386.5817997308354,1428.1792537227602,1471.024631334443,1515.1553702744764,1560.6100313827105,1607.4283323241921,1655.6511822939176,1705.3207177627353,1756.4803392956173,null,0,2.3972982366666673E-2,2.3972982366666677E-2,2.3972982366666673E-2,2.3972982366666677E-2,-2.9119999999999997E-3,0,5.0000000000000266E-2,4.0000000000000036E-2,4.0000000000000036E-2,-1.1251141787085479]
[null,null,"Net profit - group view",null,null,null,null,null,{"$f":"+I187-I190-I192-I193-I197-I191-I194-I195-I196","v":404.56962451800166},{"$f":"+J187-J190-J192-J193-J197-J191-J194-J195-J196","v":417.98324924390016},{"$f":"+K187-K190-K192-K193-K197-K191-K194-K195-K196","v":382.48258978865732},{"$f":"+L187-L190-L192-L193-L197-L191-L194-L195-L196","v":337.08581867415313},{"$f":"+M187-M190-M192-M193-M197-M191-M194-M195-M196","v":932.4285140560587},{"$f":"+N187-N190-N192-N193-N197-N191","v":1297.5903859615801},1365.1924948581793,1435.6513989412147,1509.0776640238539,1585.5859187524056,227.35483777580271,310.38793537044626,396.87275332179098,486.94166506339985,580.73187988653513,2116.3257750467692,2217.9904283230098,2323.818767598284,2433.969115844583,2548.6055480948244,735.42675906856141,859.55161281513347,988.69134950182593,1123.035149736681,1262.7790315695704,3340.5974254834191,3491.758082594486,3648.9503414492847,3812.4000535610326,3982.3411930921893,3071.6547048112111,1745.5960988700699,1936.5009122546799,2134.9201060616219,2341.1327287842032,5152.5076886121733,5375.1845821691559,5606.5533324198004,5846.9350415615427,6096.6622552526014,null,0,1.8174736052021637E-2,1.7883166441787536E-2,1.5734895860635433E-2,1.3333966028124904E-2,3.5809411484475223E-2,0,3.315529370718151E-2,-8.4933210886945387E-2,-0.11868977131635827,1.7661457777237395,null,null,null,"Turnover Rental",{"$f":"IF(Assumptions!F101=0,\"n.a.\",Assumptions!F101)","v":"n.a."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Assumptions!F102=0,\"\",Assumptions!F102)","v":0.08}]
["CASH FLOW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes and comments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Assumptions!F105=0,\"\",Assumptions!F105)","v":""}]
[null,null,"Tax Rate",{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},null,{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003},{"$f":"Assumptions!$F$150","v":0.28000000000000003}]
[null,null,"Corporate Depreciation as % of Corp Expense",null,null,null,null,null,{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467},{"$f":"Assumptions!$F$151","v":0.1467}]
[]
[null,null,"Net profit - group view",null,null,null,null,null,{"$f":"+I198","v":404.56962451800166},417.98324924390016,382.48258978865732,337.08581867415313,932.4285140560587,1297.5903859615801,1365.1924948581793,1435.6513989412147,1509.0776640238539,1585.5859187524056,227.35483777580271,310.38793537044626,396.87275332179098,486.94166506339985,580.73187988653513,2116.3257750467692,2217.9904283230098,2323.818767598284,2433.969115844583,2548.6055480948244,735.42675906856141,859.55161281513347,988.69134950182593,1123.035149736681,1262.7790315695704,3340.5974254834191,3491.758082594486,3648.9503414492847,3812.4000535610326,3982.3411930921893,3071.6547048112111,1745.5960988700699,1936.5009122546799,2134.9201060616219,2341.1327287842032,5152.5076886121733,5375.1845821691559,5606.5533324198004,5846.9350415615427,6096.6622552526014,null,{"$f":"CONCATENATE(\"1) Year1 sales were estimated at a density of \",+TEXT(I15,\"R0,000\"),\" thereafter sales uplift factor has been applied.\")","v":"1) Year1 sales were estimated at a density of R44,520 thereafter sales uplift factor has been applied."}]
[null,null,"Add Depreciation - store",null,null,null,null,null,{"$f":"+I173+I174","v":1000.3583980000002},1000.3583980000002,1000.3583980000002,1000.3583980000002,1000.3583979999999,0,0,0,0,0,1437.9401610912496,1437.9401610912496,1437.9401610912496,1437.9401610912496,1437.9401610912491,0,0,0,0,0,1932.4713350072561,1932.4713350072561,1932.4713350072561,1932.4713350072561,1932.4713350072561,0,0,0,0,0,2597.0798797292537,2597.0798797292537,2597.0798797292537,2597.0798797292537,2597.0798797292518,0,0,0,0,0,null,{"$f":"CONCATENATE(\"2) Comparable store averages for store class (\",Assumptions!F16,\") were used to estimate GP and expenses.\")","v":"2) Comparable store averages for store class ( Classification Type 9) were used to estimate GP and expenses."},null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL CAPEX",{"$f":"Assumptions!F115","v":5001791.99}]
[null,null,"Add Depreciation - group",null,null,null,null,null,{"$f":"14.67%*I193","v":228.58794},240.01733700000005,249.61803048000007,259.6027516992001,267.39083425017611,275.4125592776814,283.67493605601186,292.18518413769226,300.95073966182298,309.97926185167773,319.27863970722802,328.85699889844489,338.72270886539826,348.88439013136025,359.35092183530116,370.13144949036007,381.23539297507085,392.67245476432299,404.45262840725269,416.58620725947037,429.08379347725446,441.95630728157221,455.21499650001931,468.87144639501992,482.93758978687049,497.42571748047652,512.34848900489089,527.71894367503762,543.55051198528872,559.85702734484744,576.65273816519289,593.95232031014859,611.77088991945311,630.12401661703666,649.02773711554778,668.49856922901415,688.5535263058847,709.21013209506111,730.48643605791312,752.40102913965052,null,{"$f":"CONCATENATE(\"3) Stock losses have been estimated at \",+TEXT(#REF!,\"0.0%\"),\" of sales.\")","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Leasehold improvements (LHI)",{"$f":"Assumptions!F112","v":427815.95}]
[null,null,"EBITDA",null,null,null,null,null,{"$f":"+I204+I205+I206","v":1633.5159625180017},1658.3589842439003,1632.4590182686575,1597.0469683733534,2200.1777463062344,1573.0029452392614,{"$f":"+O204+O205+O206","v":1648.8674309141911},1727.8365830789069,1810.0284036856769,1895.5651806040833,1984.5736385742803,2077.1850953601406,2173.5356232784388,2273.7662162860097,2378.0229628130855,2486.4572245371292,2599.2258212980805,2716.491222362607,2838.4217442518357,2965.1917553542949,3096.9818875530718,3233.9792551039618,3376.3776810091017,3524.3779311389571,3678.1879563636967,3838.0231429638957,4004.1065715993768,4176.6692851243224,4355.9505655463217,4542.198220437037,6245.3873227056583,4936.6282989094725,5145.3516819033866,5362.1240024079116,5587.2403456290031,5821.0062578411871,6063.7381084750405,6315.7634645148619,6577.4214776194558,6849.0632843922522,null,{"$f":"CONCATENATE(\"4) Stock turns were estimated at \",+TEXT(I160,\"0.0x\"),\" as per comparable stores.\")","v":"4) Stock turns were estimated at 2.7x as per comparable stores."},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M207*8*0.9","v":15841.279773404889},null,"Fixtures and Fittings (F&F)",{"$f":"Assumptions!F113","v":4327698.74}]
[null,null,"Less Capex",null,null,null,null,{"$f":"H116","v":5001.7919900000006},0,0,0,0,0,0,0,0,0,7189.7008054562475,0,0,0,0,0,0,0,0,0,9662.3566750362788,0,0,0,0,0,0,0,0,0,12985.399398646268,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(I87=0,\"5) This is a full capex and turnover rental deal.\",CONCATENATE(\"5) Basic rental was estimated at \",+TEXT($I$87,\"0.00\"),\"/sqm in year one, escalating annually at \",+TEXT(BM173,\"0.0%\"),\" .\"))","v":"5) Basic rental was estimated at 450.00/sqm in year one, escalating annually at 8.0% ."},null,null,null,null,null,null,null,null,null,null,null,null,null,"In store assets (ISA)",{"$f":"Assumptions!F114","v":246277.3}]
[null,null,"Less Tax",null,null,null,null,null,{"$f":"I198*-0.28","v":-113.27949486504048},-117.03530978829205,-107.09512514082407,-94.384029228762884,-261.07998393569648,-363.32530806924245,-382.25389856029022,-401.98239170354015,-422.54174592667914,-443.96405725067365,-63.659354577224761,-86.908621903724963,-111.12437093010149,-136.34366621775197,-162.60492636822985,-592.57121701309541,-621.03731993044278,-650.66925492751955,-681.51135243648332,-713.60955346655089,-205.91949253919722,-240.67445158823739,-276.8335778605113,-314.44984192627072,-353.57812883947975,-935.36727913535742,-977.69226312645617,-1021.7060956057998,-1067.4720149970892,-1115.0555340658132,-860.06331734713922,-488.76690768361959,-542.22025543131042,-597.77762969725416,-655.517164059577,-1442.7021528114087,-1505.0516830073639,-1569.8349330775443,-1637.1418116372322,-1707.0654314707285,null,{"$f":"IF($D$160=0,\"6) The chain does not expect that this store will cannibalise sales from the existing stores.\",CONCATENATE(\"6) Cannibalisation of \",+TEXT(BM193,\"0.0%\"),\" from the existing node has been incorporated into the profitability.\"))","v":"6) Cannibalisation of 10.0% from the existing node has been incorporated into the profitability."}]
[null,null,"Investment in debtors less provision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Refurbishment % of original capex",{"$f":"Assumptions!F118","v":1}]
[null,null,"Add/less Investment in inventory",null,null,null,null,{"$f":"H163","v":8244.4444444444434},0,412.22222222222445,346.26666666666642,360.11733333333359,280.89152000000104,289.31826560000081,297.9978135679994,306.93774797504193,316.14588041429124,325.63025682672196,335.39916453152,345.46113946746846,355.82497365149175,366.4997228610373,377.49471454687045,388.81955598327113,400.48414266276995,412.4986669426562,424.87362695093361,437.61983575946397,450.74843083224732,464.27088375721542,478.1990102699292,492.5449805780263,507.32132999537134,522.54096989522805,538.2171989920862,554.36371496185166,570.99462641070204,588.12446520303274,605.76819915911619,623.9412451338867,642.65948248790664,661.93926696254493,681.79744497142019,702.2513683205616,723.31890937018397,745.01847665128662,767.3690309508238,790.39010187935128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Refurb frequency (no capex  last 5 yrs)",{"$f":"Assumptions!F119","v":10}]
[null,null,"Add/less Investment in creditors"]
[null,null,"Net cash in/(out) flow - after tax",null,null,null,null,{"$f":"H207-H208+H209-H210-H211+H212","v":-13246.236434444443},{"$f":"I207-I208+I209-I210-I211+I212","v":1520.2364676529612},1129.1014522333837,1179.0972264611669,1142.5456058112568,1658.206242370537,920.35937157001808,968.61571878590144,1018.9164434003249,1071.3407773447066,-6063.7299389295595,1585.5151194655355,1644.8153339889473,1706.5862786968455,1770.9228272072205,1837.9233218979853,1505.0664515407625,1577.7043587048679,1653.3233004924314,1732.0367648644187,-7848.3943089079985,2440.3139641816274,2529.033919758509,2621.345092878661,2717.3831086346599,2817.2884975288457,2380.1148939333102,2488.1971094808346,2600.5994745566709,2717.4839241385307,-10146.381177478077,4779.5558061994034,3823.9201460919667,3960.4719439841692,4102.4071057481124,4249.9257365980056,3676.0527367092163,3835.3675160974926,4000.9100547860307,4172.9106350313996,4351.6077510421728,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ207:BJ212)","v":15841.279773404889},null,"Repairs and Maintenance (R&M)",{"$f":"Assumptions!F78","v":15955.23}]
[]
[null,null,"Net cash in(out) flow - after tax (5yr)",null,null,null,null,{"$f":"H213","v":-13246.236434444443},{"$f":"I213","v":1520.2364676529612},{"$f":"J213","v":1129.1014522333837},{"$f":"K213","v":1179.0972264611669},{"$f":"L213","v":1142.5456058112568},{"$f":"SUM(M213)+(M207*8*0.9)","v":17499.486015775426}]
[null,null,"Net cash in(out) flow - after tax (2yr)",null,null,null,null,{"$f":"H213","v":-13246.236434444443},{"$f":"I213","v":1520.2364676529612},{"$f":"J213+(J207*8*0.9)","v":13069.286138789466}]
[]
["BALANCE SHEET"]
[null,"Inventory at Cost"]
[null,null,"Closing stock ",{"$f":"AVERAGEIF('Store Database'!$BX:$BX,TRUE,'Store Database'!L:L)/1000","v":3667.1165384615383},{"$f":"AVERAGEIF('Store Database'!$BS:$BS,TRUE,'Store Database'!L:L)/1000","v":6503.0935647773285},{"$f":"AVERAGEIF('Store Database'!$BV:$BV,TRUE,'Store Database'!L:L)/1000","v":2071.9882153846156},{"$f":"AVERAGEIF('Store Database'!$BW:$BW,TRUE,'Store Database'!L:L)/1000","v":31675.886230769232},{"$f":"H162","v":0},8244.4444444444434,8656.6666666666679,9002.9333333333343,9363.0506666666679,9643.9421866666689,9933.2604522666697,10231.258265834669,10538.196013809711,10854.341894224002,11179.972151050724,11515.371315582244,11860.832455049713,12216.657428701204,12583.157151562242,12960.651866109112,13349.471422092383,13749.955564755153,14162.45423169781,14587.327858648743,15024.947694408207,15475.696125240454,15939.96700899767,16418.166019267599,16910.710999845625,17418.032329840997,17940.573299736225,18478.790498728311,19033.154213690163,19604.148840100865,20192.273305303897,20798.041504463014,21421.9827495969,22064.642232084807,22726.581499047352,23408.378944018772,24110.630312339334,24833.949221709518,25578.967698360804,26346.336729311628,27136.726831190979]
[null,"Debtors less Bad Debts"]
[null,"Plant Investment"]
[null,null,"Gross Plant",null,null,null,null,{"$f":"H118","v":5001.7919900000006},5001.7919900000006,5001.7919900000006,5001.7919900000006,5001.7919900000006,5001.7919900000006,5001.7919900000006,5001.7919900000006,5001.7919900000006,5001.7919900000006,7189.7008054562475,7189.7008054562475,7189.7008054562475,7189.7008054562475,7189.7008054562475,7189.7008054562475,7189.7008054562475,7189.7008054562475,7189.7008054562475,7189.7008054562475,9662.3566750362806,9662.3566750362806,9662.3566750362806,9662.3566750362806,9662.3566750362806,9662.3566750362806,9662.3566750362806,9662.3566750362806,9662.3566750362806,9662.3566750362806,12985.399398646266,12985.399398646266,12985.399398646266,12985.399398646266,12985.399398646266,12985.399398646266,12985.399398646266,12985.399398646266,12985.399398646266,12985.399398646266,12985.399398646266]
[null,null,"Less: Accumulated Depreciation",null,null,null,null,{"$f":"H123","v":0},1000.3583980000002,2000.7167960000004,3001.0751940000005,4001.4335920000008,5001.7919900000006,5001.7919900000006,5001.7919900000006,5001.7919900000006,5001.7919900000006,0,1437.9401610912496,2875.8803221824992,4313.8204832737483,5751.7606443649984,7189.7008054562475,7189.7008054562475,7189.7008054562475,7189.7008054562475,7189.7008054562475,0,1932.4713350072561,3864.9426700145123,5797.4140050217684,7729.8853400290245,9662.3566750362806,9662.3566750362806,9662.3566750362806,9662.3566750362806,9662.3566750362806,0,2597.0798797292537,5194.1597594585073,7791.239639187761,10388.319518917015,12985.399398646266,12985.399398646266,12985.399398646266,12985.399398646266,12985.399398646266,12985.399398646266]
[null,null,"Net Plant",null,null,null,null,{"$f":"H223-H224","v":5001.7919900000006},{"$f":"I223-I224","v":4001.4335920000003},3001.075194,2000.7167960000002,1000.3583979999999,0,0,0,0,0,7189.7008054562475,5751.7606443649984,4313.8204832737483,2875.8803221824992,1437.9401610912491,0,0,0,0,0,9662.3566750362806,7729.8853400290245,5797.4140050217684,3864.9426700145123,1932.4713350072561,0,0,0,0,0,12985.399398646266,10388.319518917013,7791.2396391877592,5194.1597594585055,2597.0798797292518,0,0,0,0,0,0]
[null,"Less: Creditors"]
[null,null,"Net Book Investment",null,null,null,null,{"$f":"H220+H222+H225-H226","v":5001.7919900000006},{"$f":"I220+I222+I225-I226","v":12245.878036444443},11657.741860666669,11003.650129333335,10363.409064666668,9643.9421866666689,9933.2604522666697,10231.258265834669,10538.196013809711,10854.341894224002,18369.672956506973,17267.131959947241,16174.652938323461,15092.537750883705,14021.097312653492,12960.651866109112,13349.471422092383,13749.955564755153,14162.45423169781,14587.327858648743,24687.304369444486,23205.581465269479,21737.38101401944,20283.108689282111,18843.182334852881,17418.032329840997,17940.573299736225,18478.790498728311,19033.154213690163,19604.148840100865,33177.672703950164,31186.361023380028,29213.222388784659,27258.801991543311,25323.661378776604,23408.378944018772,24110.630312339334,24833.949221709518,25578.967698360804,26346.336729311628,27136.726831190979]
[]
["Financial Ratios"]
[null,"Store Operating Income",null,{"$f":"AVERAGEIF('Store Database'!$BX:$BX,TRUE,'Store Database'!AB:AB)/1000","v":604.44723249999981},{"$f":"AVERAGEIF('Store Database'!$BS:$BS,TRUE,'Store Database'!AB:AB)/1000","v":1611.7246230263149},{"$f":"AVERAGEIF('Store Database'!$BV:$BV,TRUE,'Store Database'!AB:AB)/1000","v":5702.6253819999993},{"$f":"AVERAGEIF('Store Database'!$BW:$BW,TRUE,'Store Database'!AB:AB)/1000","v":2664.2210100000002},null,{"$f":"I187","v":3542.0271920000018},3688.940695100001,3759.9704134790027,3824.3929185121119,3798.2677007742036,4943.634881737431,5092.9939281895522,5246.8337460352423,5405.2887584162982,5568.4974211687868,4298.6621827126028,4471.8102530267161,4650.1527654502561,4833.8455532465014,5023.049124676636,6655.8689643409225,6856.5950332711482,7063.3428842692838,7276.2931707973603,7495.6319659212841,5789.0795898916667,6021.7761176386384,6261.453541218013,6508.3212875047702,6762.5950661801317,8956.9683932230073,9226.7274450196965,9504.5792683702894,9790.7666464213944,10085.539645814042,7792.0759554592078,8104.8006305148592,8426.907045822185,8758.6766535887236,9100.3993495882678,12049.453606197043,12411.987214382956,12785.396830814441,13170.00873573888,13566.158997811044]
[null,"Less: Tax",null,null,null,null,null,null,{"$f":"I230*I201","v":991.76761376000059},1032.9033946280003,1052.7917157741208,1070.8300171833914,1063.5149562167771,1384.2177668864808,1426.0382998930747,1469.1134488898679,1513.4808523565637,1559.1792779272605,1203.625411159529,1252.1068708474806,1302.0427743260718,1353.4767549090204,1406.4537549094582,1863.6433100154584,1919.8466093159216,1977.7360075953995,2037.3620878232612,2098.7769504579596,1620.9422851696668,1686.097312938819,1753.2069915410439,1822.3299605013358,1893.526618530437,2507.9511501024422,2583.4836846055155,2661.2821951436813,2741.4146609979907,2823.9511008279319,2181.7812675285782,2269.3441765441607,2359.533972830212,2452.429463004843,2548.111817884715,3373.8470097351724,3475.3564200272281,3579.9111126280441,3687.602446006887,3798.5245193870928]
[null,"NOPAT",null,null,null,null,null,null,{"$f":"I230-I231","v":2550.2595782400012},{"$f":"J230-J231","v":2656.0373004720004},2707.1786977048819,2753.5629013287207,2734.7527445574265,3559.4171148509504,3666.9556282964777,3777.7202971453744,3891.8079060597347,4009.3181432415263,3095.0367715530738,3219.7033821792356,3348.1099911241845,3480.3687983374812,3616.5953697671775,4792.2256543254643,4936.7484239552268,5085.6068766738845,5238.9310829740989,5396.8550154633249,4168.1373047220004,4335.678804699819,4508.2465496769692,4685.991327003434,4869.0684476496945,6449.0172431205647,6643.2437604141815,6843.2970732266076,7049.3519854234037,7261.5885449861107,5610.2946879306292,5835.4564539706989,6067.3730729919735,6306.2471905838811,6552.2875317035523,8675.6065964618701,8936.6307943557276,9205.4857181863972,9482.4062897319927,9767.6344784239518]
[null,"ROIC",null,{"$f":"AVERAGEIF('Store Database'!$BX:$BX,TRUE,'Store Database'!BR:BR)","v":5.2280745540333913E-2},{"$f":"AVERAGEIF('Store Database'!$BS:$BS,TRUE,'Store Database'!BR:BR)","v":8.4782727673262212E-2},{"$f":"AVERAGEIF('Store Database'!$BV:$BV,TRUE,'Store Database'!BR:BR)","v":0.26532112552599774},{"$f":"AVERAGEIF('Store Database'!$BW:$BW,TRUE,'Store Database'!BR:BR)","v":5.3205598985935375E-2},null,{"$f":"I232/AVERAGE(H227:I227)","v":0.29572221341548122},0.22222887678974493,0.23892430781829316,0.25773906238832694,0.27337479211549065,0.36362877582646141,0.36370375901952129,0.36377655823608457,0.36384723708711647,0.27438517012259472,0.17369889241243588,0.19255571387553114,0.21416122889990805,0.2390885776195224,0.26807716177376728,0.36428758632799629,0.36434338086567164,0.36439755031972554,0.36445014202269022,0.27482650806863279,0.17406081225119369,0.1929413890638754,0.21457372731773547,0.23953158882925488,0.26855517624954328,0.36477780321325837,0.3648193195892272,0.36485962675036188,0.36489875991651199,0.27515490494869271,0.17433011460089368,0.19322836762464879,0.21488066488034535,0.23986123077464766,0.2689108639122007,0.36514257061456146,0.3651734626972884,0.36520345501061546,0.36523257376141854,0.36526084439326612]
[null,"Store EBITDA",null,{"$f":"D188","v":708.88823666666644},{"$f":"E188","v":1955.9710213815786},{"$f":"F188","v":6507.4269239999985},{"$f":"G188","v":2740.0786900000003},null,{"$f":"I188","v":2541.6687940000015},2688.5822971000007,2759.6120154790024,2824.0345205121116,2797.9093027742038,4943.634881737431,5092.9939281895522,5246.8337460352423,5405.2887584162982,5568.4974211687868,2860.7220216213532,3033.8700919354665,3212.2126043590065,3395.9053921552518,3585.1089635853868,6655.8689643409225,6856.5950332711482,7063.3428842692838,7276.2931707973603,7495.6319659212841,3856.6082548844106,4089.3047826313823,4328.9822062107569,4575.8499524975141,4830.1237311728755,8956.9683932230073,9226.7274450196965,9504.5792683702894,9790.7666464213944,10085.539645814042,5194.9960757299541,5507.7207507856056,5829.8271660929313,6161.59677385947,6503.319469859016,12049.453606197043,12411.987214382956,12785.396830814441,13170.00873573888,13566.158997811044]
[null,"Area",null,{"$f":"D8","v":9601.7033333333329},{"$f":"E8","v":393.07546052631568},{"$f":"F8","v":397.24400000000003},{"$f":"G8","v":370.43},null,{"$f":"I8","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500]
[null,"EBITDA/m2",null,{"$f":"D234/D235","v":7.3829425056873565E-2},{"$f":"E234/E235","v":4.9760700369404764},{"$f":"F234/F235","v":16.381435399905342},{"$f":"G234/G235","v":7.397021542531653},null,{"$f":"I234/I235","v":5.0833375880000027},{"$f":"J234/J235","v":5.3771645942000017},5.5192240309580045,5.6480690410242236,5.5958186055484074,9.8872697634748619,10.185987856379104,10.493667492070484,10.810577516832597,11.136994842337574,5.7214440432427063,6.0677401838709333,6.4244252087180129,6.7918107843105036,7.170217927170774,13.311737928681845,13.713190066542296,14.126685768538568,14.55258634159472,14.991263931842568,7.713216509768821,8.1786095652627644,8.6579644124215136,9.1516999049950289,9.660247462345751,17.913936786446016,18.453454890039392,19.009158536740578,19.581533292842789,20.171079291628086,10.389992151459909,11.01544150157121,11.659654332185863,12.32319354771894,13.006638939718032,24.098907212394085,24.823974428765911,25.570793661628883,26.340017471477761,27.132317995622088]
[null,"Sales",null,{"$f":"D16","v":7235.3681691666661},{"$f":"E16","v":17203.034592039476},{"$f":"F16","v":17777.865959999999},{"$f":"G16","v":17777.865959999999},null,{"$f":"I16","v":22260},23373.000000000004,24307.920000000006,25280.236800000006,26038.643904000008,26819.803221120012,27624.39731775361,28453.129237286223,29306.723114404809,30185.924807836956,31091.502552072063,32024.247628634224,32984.975057493255,33974.524309218054,34993.760038494605,36043.572839649438,37124.880024838916,38238.626425584087,39385.785218351608,40567.358774902161,41784.379538149231,43037.910924293712,44329.04825202252,45658.919699583195,47028.687290570691,48439.547909287809,49892.734346566445,51389.516376963446,52931.201868272343,54519.137924320523,56154.712062050137,57839.353423911634,59574.534026628986,61361.770047427854,63202.623148850689,65098.701843316208,67051.662898615701,69063.212785574171,71135.109169141404,73269.162444215646]
[null,"EBITDA Margin",null,{"$f":"D234/D237","v":9.7975420198736438E-2},{"$f":"E234/E237","v":0.11369918550804307},{"$f":"F234/F237","v":0.36604094882038357},{"$f":"G234/G237","v":0.15412866179580534},null,{"$f":"I234/I237","v":0.11418098805031453},{"$f":"J234/J237","v":0.1150294056004792},0.11352727898886461,0.11170917989629396,0.10745218964127368,0.18432778350306561,0.18436579338208381,0.18440269617724725,0.18443852413371647,0.18447330855747304,9.2009770734952895E-2,9.4736654772265616E-2,9.7384115002666416E-2,9.9954464740919596E-2,0.10244994992368972,0.18466174244022746,0.18469002535991089,0.18471748450523462,0.18474414386962656,0.18477002674767706,9.2297846647772255E-2,9.5016340124517581E-2,9.7655654179610016E-2,0.10021809500979686,0.10270590164104626,0.18491023925319494,0.18493128440162687,0.18495171658457055,0.18497155365538956,0.18499081294744701,9.2512202181529474E-2,9.5224452293213802E-2,9.7857704828829717E-2,0.10041426068865088,0.1028963537564386,0.18509514421959522,0.18511080378648156,0.18512600724947795,0.18514076789316386,0.18515509861518892]
[null,"Sales/m2",null,{"$f":"D237/D235","v":0.75355048140763914},{"$f":"E237/E235","v":43.765221489545937},{"$f":"F237/F235","v":44.753013160677057},{"$f":"G237/G235","v":47.992511297681069},null,{"$f":"I237/I235","v":44.52},{"$f":"J237/J235","v":46.746000000000009},48.615840000000013,50.560473600000009,52.077287808000015,53.639606442240023,55.248794635507217,56.906258474572446,58.613446228809622,60.371849615673916,62.183005104144122,64.048495257268442,65.969950114986517,67.949048618436109,69.987520076989213,72.087145679298871,74.249760049677832,76.477252851168174,78.771570436703215,81.134717549804321,83.568759076298463,86.075821848587424,88.658096504045034,91.317839399166388,94.057374581141389,96.879095818575621,99.785468693132884,102.77903275392688,105.86240373654469,109.03827584864105,112.30942412410027,115.67870684782326,119.14906805325798,122.72354009485571,126.40524629770138,130.19740368663241,134.10332579723141,138.12642557114833,142.2702183382828,146.5383248884313]
[]
[null,null,"IRR (40 Yr DCF)",{"$f":"IRR(213:213)","v":8.5201915496257552E-2}]
[null,null,"IRR (Exit multiple Yr 2)",{"$f":"IRR(216:216)","v":5.233816293998772E-2}]
[null,null,"IRR (Exit multiple Yr 5)",{"$f":"IRR(215:215)","v":0.12998575234591958}]

{"sheet":"pcBookData","index":5,"n_rows":5,"n_cols":1,"rows_kept":5,"cut":false,"hidden":true,"merged":[]}
[{"$cut":{"chars":16390,"head":"<BriefingPackage><BriefingBook3 xmlns:xlink=\"http://www.w3.org/1999/xlink\" DocumentVersionMajor=\"6\" DocumentVersionMinor=\"0\" MajorVersion=\"6\" MinorVersion=\"0\"><MDStoreLink xlink:href=\"\" xlink:type=\"simple\"/><Elements><Page Name=\"BookPage\" Caption=\"total of 10 Measures selections for  (Period)\" MDID=\"{96D4D8AD-0802-4D39-9DD9-015776229629}\" xlink:href=\"\" xlink:type=\"simple\"/><Page Name=\"BookPage1\" Caption=\"total of 10 Measures selections for  (Period)(1)\" MDID=\"{85E56341-EB53-4C18-94D9-99776AE03CE4}\" xlink:href=\"\" xlink:type=\"simple\"/><Page Name=\"BookPage2\" Caption=\"total of 10 Measures selections for  (Period)(2)\" MDID=\"{11FBA8AC-7B80-469F-A1B0-E5EE17DDEA6B}\" xlink:href=\"\" xlink:type=\"simple\"/></Elements><Properties><Property Name=\"ChangeChartViews\" Category=\"Other\" Value=\"Unrestricted\"/><Property Name=\"DrillDown\" Category=\"Navigate Foreground\" Value=\"Unrestricted\"/><Property Name=\"DrillUp\" Category=\"Navigate Foreground\" Value=\"Unrestricted\"/><Property Name=\"DrillThrough\" Category=\"Drill To Detail\" Value=\"Unrestricted\"/><Property Name=\"CrossDrill\" Category=\"Navigate Background\" Value=\"Unrestricted\"/><Property Name=\"Expand\" Category=\"Navigate Foreground\" Value=\"Unrestricted\"/><Property Name=\"Collapse\" Category=\"Navigate Foreground\" Value=\"Unrestricted\"/><Property Name=\"Eliminate\" Category=\"Navigate Foreground\" Value=\"Unrestricted\"/><Property Name=\"Isolate\" Category=\"Navigate Foreground\" Value=\"Unrestricted\"/><Property Name=\"Filter\" Category=\"Other\" Value=\"Unrestricted\"/><Property Name=\"Sort\" Category=\"Other\" Value=\"Unrestricted\"/><Property Name=\"Pivot\" Category=\"Navigate Background\" Value=\"Unrestricted\"/><Property Name=\"WriteBack\" Category=\"Modeling Enabled\" Value=\"Unrestricted\"/><Property Name=\"Actions\" Category=\"Other\" Value=\"Unrestricted\"/><Property Name=\"Interactions\" Category=\"Navigate Background\" Value=\"Unrestricted\"/><Property Name=\"Properties\" Category=\"Other\" Value=\"Unrestricted\"/><Property Name=\"Change Views\" Category=\"Navigate Background\" Value=\"Unrestricted\"/><Property Name=\"Display Notes\" Category=\"Other\" Value=\"Unrestricted\"/><Property Name=\"Display Slicer\" Category=\"Navigate Foreground\" Value=\"Unrestricted\"/><Property Name=\"Reset to Defaults\" Category=\"Navigate Background\" Value=\"Unrestricted\"/><Property Name=\"Export\" Category=\"Other\" Value=\"Unrestricted\"/><Property Name=\"AdHoc Query\" Category=\"Navigate Background\" Value=\"Unrestricted\"/><Property Name=\"MDX Editor\" Category=\"Advanced Navigation\" Value=\"Unrestricted\"/><Property Name=\"Data Mining\" Category=\"Advanced Navigation\" Value=\"Unrestricted\"/><Property Name=\"Dimension Tool Visible\" Category=\"Dimension Tool Visible\" Value=\"Unrestricted\"/><Property Name=\"Time Line Visible\" Category=\"Timeline Visible\" Value=\"Unrestricted\"/><Property Name=\"Dimension Tool Available\" Category=\"Navigate Background\" Value=\"Unrestricted\"/><Property Name=\"Time Line Available\" Category=\"Navigate Background\" Value=\"Unrestricted\"/><Property Name=\"Copy\" Category=\"Other\" Value=\"Unrestricted\"/><Property Name=\"ExceptionHighlight\" Category=\"Other\" Value=\"Unrestricted\"/><Property Name=\"SubTotals\" Category=\"Other\" Value=\"Unrestricted\"/><Property Name=\"Change Measure\" Category=\"Navigate Background\" Value=\"Unrestricted\"/><Property Name=\"New Tree\" Category=\"Advanced Navigation\" Value=\"Unrestricted\"/><Property Name=\"Wizard\" Category=\"Navigate Background\" Value=\"Unrestricted\"/><Property Name=\"ConfigureAxes\" Category=\"Navigate Background\" Value=\"Unrestricted\"/><Property Name=\"PointAttributes\" Category=\"Other\" Value=\"Unrestricted\"/><Property Name=\"StatisticalSliders\" Category=\"Other\" Value=\"Unrestricted\"/></Properties><PublishingOptions><Properties/><Components/></PublishingOptions></BriefingBook3><BriefingPage3 Name=\"BookPage\" Caption=\"total of 10 Measures selections for  (Period)\"><ConnectionInfo><Provider Name=\"{a07ccd0c-8148-11d0-87bb-00c04fc33942}\" Caption=\"MSOLAP\"/><Server Name=\"ei3_cna_1\"/><Catalog Name=\"CNA\"/><Cube Name=\"[VC_Merchant]\" Caption=\"VC_Merchant\"/><Schema Name=\"\"/></ConnectionInfo><Commands><Command UsingDecoratedNames=\"Yes\" SlicerConversion=\"No\" Active=\"DSH\"><CommandSettings/><"}}]
[{"$cut":{"chars":16396,"head":"ember Name=\"[Time_Season].[Period].&amp;[200506]\" MDID=\"33\"/></Member><Member><Member Name=\"[Time_Season].[Period].&amp;[200507]\" MDID=\"34\"/></Member><Member><Member Name=\"[Time_Season].[Period].&amp;[200508]\" MDID=\"35\"/></Member><Member><Member Name=\"[Time_Season].[Period].&amp;[200509]\" MDID=\"36\"/></Member><Member><Member Name=\"[Time_Season].[Period].&amp;[200510]\" MDID=\"37\"/></Member><Member><Member Name=\"[Time_Season].[Period].&amp;[200511]\" MDID=\"38\"/></Member><Member><Member Name=\"[Time_Season].[Period].&amp;[200512]\" MDID=\"39\"/></Member></MemberSet></Dimension></Dimensions></Columns><Rows><SortTuple Tuple=\"Yes\"/><Dimensions><Dimension Name=\"[Measures]\" MDID=\"40\"><MemberSet><Member><Member Name=\"[Measures].[TY Net Tot Sls]\" MDID=\"41\"/></Member><Member><Member Name=\"[Measures].[TY Net Tot Sls Units]\" MDID=\"42\"/></Member><Member><Member Name=\"[Measures].[TY Chn Stk]\" MDID=\"43\"/></Member><Member><Member Name=\"[Measures].[TY GP]\" MDID=\"44\"/></Member><Member><Member Name=\"[Measures].[TY Clrc MkDn]\" MDID=\"45\"/></Member><Member><Member Name=\"[Measures].[TY TOT PROM MKDN]\" MDID=\"46\"/></Member><Member><Member Name=\"[Measures].[TY RTV]\" MDID=\"47\"/></Member><Member><Member Name=\"[Measures].[TY Stk Loss]\" MDID=\"48\"/></Member><Member><Member Name=\"[Measures].[TY Stk Adj]\" MDID=\"49\"/></Member><Member><Member Name=\"[Measures].[TY MkUp]\" MDID=\"50\"/></Member></MemberSet></Dimension><Dimension Name=\"[Product]\" MDID=\"51\"><MemberSet><Member><Member Name=\"[Product].[Company].[C CNA]\" MDID=\"52\"/></Member><Member><Member Name=\"[Product].[Group].&amp;[150000000]\" MDID=\"53\"/></Member><Member><Member Name=\"[Product].[Group].&amp;[150000001]\" MDID=\"54\"/></Member><Member><Member Name=\"[Product].[Group].&amp;[150000002]\" MDID=\"55\"/></Member><Member><Member Name=\"[Product].[Group].&amp;[150000004]\" MDID=\"56\"/></Member><Member><Member Name=\"[Product].[Group].&amp;[150000005]\" MDID=\"57\"/></Member><Member><Member Name=\"[Product].[Group].&amp;[150000006]\" MDID=\"58\"/></Member><Member><Member Name=\"[Product].[Group].&amp;[150000007]\" MDID=\"59\"/></Member><Member><Member Name=\"[Product].[Group].&amp;[150000008]\" MDID=\"60\"/></Member><Member><Member Name=\"[Product].[Group].&amp;[150000009]\" MDID=\"61\"/></Member><Member><Member Name=\"[Product].[Group].&amp;[150000010]\" MDID=\"62\"/></Member><Member><Member Name=\"[Product].[Group].&amp;[150000011]\" MDID=\"63\"/></Member><Member><Member Name=\"[Product].[Group].&amp;[150000012]\" MDID=\"64\"/></Member><Member><Member Name=\"[Product].[Group].&amp;[150000013]\" MDID=\"65\"/></Member><Member><Member Name=\"[Product].[Group].&amp;[150000017]\" MDID=\"66\"/></Member><Member><Member Name=\"[Product].[Group].&amp;[150000018]\" MDID=\"67\"/></Member><Member><Member Name=\"[Product].[Group].&amp;[150000019]\" MDID=\"68\"/></Member><Member><Member Name=\"[Product].[Group].&amp;[150000014]\" MDID=\"69\"/></Member><Member><Member Name=\"[Product].[Group].&amp;[150000015]\" MDID=\"70\"/></Member><Member><Member Name=\"[Product].[Group].&amp;[150000016]\" MDID=\"71\"/></Member></MemberSet></Dimension></Dimensions></Rows><Pages><SortTuple Tuple=\"Yes\"/><Dimensions/></Pages><Sections><SortTuple Tuple=\"Yes\"/><Dimensions/></Sections><Chapters><SortTuple Tuple=\"Yes\"/><Dimensions/></Chapters></Axes></DSH></Command></Commands><Views Layout=\"Single2\" Panel2Percent=\"50\"><View Caption=\"Grid\" Description=\"Knosys Inc. OLAP data-aware Grid control\" ProgID=\"PGridCtrl.KGrid.5\" CommandIndex=\"0\" StorageType=\"XML\"/></Views><Annotation Visible=\"FALSE\" Percent=\"16\"/></BriefingPage3>_x000D_\n\t<BriefingPage3 Name=\"BookPage2\" Caption=\"total of 10 Measures selections for  (Period)(2)\"><ConnectionInfo><Provider Name=\"{a07ccd0c-8148-11d0-87bb-00c04fc33942}\" Caption=\"MSOLAP\"/><Server Name=\"ei3_cna_1\"/><Catalog Name=\"CNA\"/><Cube Name=\"[VC_Merchant]\" Caption=\"VC_Merchant\"/><Schema Name=\"\"/></ConnectionInfo><Commands><Command UsingDecoratedNames=\"Yes\" SlicerConversion=\"No\" Active=\"DSH\"><CommandSettings/><MDX> SELECT { [Time_Season].[Period].&amp;[200501], [Time_Season].[Period].&amp;[200502], [Time_Season].[Period].&amp;[200503], [Time_Season].[Period].&amp;[200504], [Time_Season].[Perio"}}]
["eason].[Period].&amp;[200505]\" Caption=\"AUGUST_2005\" MDID=\"32\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/><Member Name=\"[Time_Season].[Period].&amp;[200506]\" Caption=\"SEPTEMBER_2005\" MDID=\"33\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/><Member Name=\"[Time_Season].[Period].&amp;[200507]\" Caption=\"OCTOBER_2005\" MDID=\"34\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/><Member Name=\"[Time_Season].[Period].&amp;[200508]\" Caption=\"NOVEMBER_2005\" MDID=\"35\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/><Member Name=\"[Time_Season].[Period].&amp;[200509]\" Caption=\"DECEMBER_2005\" MDID=\"36\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/><Member Name=\"[Time_Season].[Period].&amp;[200510]\" Caption=\"JANUARY_2006\" MDID=\"37\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/><Member Name=\"[Time_Season].[Period].&amp;[200511]\" Caption=\"FEBRUARY_2006\" MDID=\"38\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/><Member Name=\"[Time_Season].[Period].&amp;[200512]\" Caption=\"MARCH_2006\" MDID=\"39\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/></Hierarchy></Dimension><Dimension Name=\"[Measures]\" Caption=\"Measures\" MDID=\"40\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"><Hierarchy Name=\"[Measures]\" Caption=\"Measures\"><Member Name=\"[Measures].[TY Net Tot Sls]\" Caption=\"TY Net Tot Sls\" MDID=\"41\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/><Member Name=\"[Measures].[TY Net Tot Sls Units]\" Caption=\"TY Net Tot Sls Units\" MDID=\"42\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/><Member Name=\"[Measures].[TY Chn Stk]\" Caption=\"TY Chn Stk\" MDID=\"43\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/><Member Name=\"[Measures].[TY GP]\" Caption=\"TY GP\" MDID=\"44\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/><Member Name=\"[Measures].[TY Clrc MkDn]\" Caption=\"TY Clrc MkDn\" MDID=\"45\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/><Member Name=\"[Measures].[TY TOT PROM MKDN]\" Caption=\"TY TOT PROM MKDN\" MDID=\"46\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/><Member Name=\"[Measures].[TY RTV]\" Caption=\"TY RTV\" MDID=\"47\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/><Member Name=\"[Measures].[TY Stk Loss]\" Caption=\"TY Stk Loss\" MDID=\"48\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/><Member Name=\"[Measures].[TY Stk Adj]\" Caption=\"TY Stk Adj\" MDID=\"49\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/><Member Name=\"[Measures].[TY MkUp]\" Caption=\"TY MkUp\" MDID=\"50\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/></Hierarchy></Dimension><Dimension Name=\"[Product]\" Caption=\"Product\" MDID=\"51\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"><Hierarchy Name=\"[Product]\" Caption=\"Product\"><Member Name=\"[Product].[Company].[C CNA]\" Caption=\"C CNA\" MDID=\"52\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/><Member Name=\"[Product].[Group].&amp;[150000000]\" Caption=\"  G 0001 ADULT NON-FICTION\" MDID=\"53\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/><Member Name=\"[Product].[Group].&amp;[150000001]\" Caption=\"  G 0002 ADULT FICTION\" MDID=\"54\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/><Member Name=\"[Product].[Group].&amp;[150000002]\" Caption=\"  G 0003 CHILDRENS BOOKS\" MDID=\"55\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/><Member Name=\"[Product].[Group].&amp;[150000004]\" Caption=\"  G 0005 LOCAL NEWS disc\" MDID=\"56\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/><Member Name=\"[Product].[Group].&amp;[150000005]\" Caption=\"  G 0006 FOREIGN NEWS disc\" MDID=\"57\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/><Member Name=\"[Product].[Group].&amp;[150000006]\" Caption=\"  G 0007 AUDIO\" MDID=\"58\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/><Member Name=\"[Product].[Group].&amp;[150000007]\" Caption=\"  G 0008 CONFECTIONERY\" MDID=\"59\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/><Member Name=\"[Product].[Group].&amp;[150000008]\" Caption=\"  G 0009 COMMUNICATION\" MDID=\"60\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/><Member Name=\"[Product].[Group].&amp;[150000009]\" Caption=\"  G 0010 INTERACTIVE\" MDID=\"61\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/><Member Name=\"[Product].[Group].&amp;[150000010]\" Caption=\"  G 0011 PHOTO DEV&amp;PRINT\" MDID=\"62\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/><Member Name=\"[Product].[Group].&amp;[150000011]\" Caption=\"  G 0012 CARDS/GIFTWRAP/DECOR\" MDID=\"63\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/><Member Name=\"[Product].[Group].&amp;[150000012]\" Caption=\"  G 0013 TOYS\" MDID=\"64\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/><Member Name=\"[Product].[Group].&amp;[150000013]\" Caption=\"  G 0014 STATIONERY\" MDID=\"65\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/><Member Name=\"[Product].[Group].&amp;[150000017]\" Caption=\"  G 0015 VISUAL NEW\" MDID=\"66\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/><Member Name=\"[Product].[Group].&amp;[150000018]\" Caption=\"  G 0016 LOCAL NEWSSTAND\" MDID=\"67\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/><Member Name=\"[Product].[Group].&amp;[150000019]\" Caption=\"  G 0017 FOREIGN NEWSSTAND\" MDID=\"68\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/><Member Name=\"[Product].[Group].&amp;[150000014]\" Caption=\"  G 0099 ERROR SUSPENSE\" MDID=\"69\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/><Member Name=\"[Product].[Group].&amp;[150000015]\" Caption=\"  G 0599 DUMMY GROUP\" MDID=\"70\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/><Member Name=\"[Product].[Group].&amp;[150000016]\" Caption=\"  G 0999 Conversion Group\" MDID=\"71\" LinkId=\"-1\" RefCount=\"3\" LinkRefCount=\"0\"/></Hierarchy></Dimension></Cube></Catalog></Server></Provider><Clients><Client CUID=\"{96D4D8AD-0802-4D39-9DD9-015776229629}\" MDIDList=\"0 1 2 3 4 5 6 7 8 7 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 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71\"/><Client CUID=\"{85E56341-EB53-4C18-94D9-99776AE03CE4}\" MDIDList=\"0 1 2 3 4 5 6 7 8 7 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 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71\"/><Client CUID=\"{11FBA8AC-7B80-469F-A1B0-E5EE17DDEA6B}\" MDIDList=\"0 1 2 3 4 5 6 7 8 7 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 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71\"/></Clients><Configuration><MissingItems><MissingItem Type=\"Member\" Action=\"PromptUser\"/><MissingItem Type=\"Level\" Action=\"PromptUser\"/><MissingItem Type=\"Hierarchy\" Action=\"PromptUser\"/><MissingItem Type=\"Dimension\" Action=\"PromptUser\"/></MissingItems></Configuration></MDStore></BriefingPackage>\r\n"]
[]
[39158]

{"sheet":"List Box etc","index":6,"n_rows":41,"n_cols":18,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,"Resturant Classification",null,null,null,null,null,null,null,"Brand",{"$f":"INDEX(P4:P32,N3)","v":" Brand Type 15"}]
[{"$f":"TRANSPOSE(Assumptions!M3:O3)","v":"Base Case"},{"$f":"IFERROR(A3,\"\")","v":"Base Case"},null,null,null,null,null,null,null,null,null,null,null,15]
["Scenario 1",{"$f":"IFERROR(A4,\"\")","v":"Scenario 1"},1,null,null,null,null,null," Classification Type 1",null,{"$f":"\" Classification Type \"&L4","v":" Classification Type 1"},1,null,null,1,{"$f":"\" Brand Type \"&O4","v":" Brand Type 1"}," Brand Type 1"]
["Scenario 2","Scenario 2",null,null,null,null,null,null," Classification Type 2",null,{"$f":"\" Classification Type \"&L5","v":" Classification Type 2"},2,null,null,2,{"$f":"\" Brand Type \"&O5","v":" Brand Type 2"}," Brand Type 2"]
[{"$error":"#N/A"},"",null,null,null,null,null,null," Classification Type 3",null," Classification Type 3",3,null,null,3," Brand Type 3"," Brand Type 3"]
[{"$error":"#N/A"},"",null,null,null,null,9,null," Classification Type 4",null," Classification Type 4",4,null,null,4," Brand Type 4"," Brand Type 4"]
[{"$error":"#N/A"},"",null,null,null,null,null,null," Classification Type 5",null," Classification Type 5",5,null,null,5," Brand Type 5"," Brand Type 5"]
[{"$error":"#N/A"},"",null,{"$f":"INDEX(K4:K41,G7)","v":" Classification Type 9"},null,null,null,null," Classification Type 6",null," Classification Type 6",6,null,null,6," Brand Type 6"," Brand Type 6"]
[{"$error":"#N/A"},"",null,null,null,null,null,null," Classification Type 7",null," Classification Type 7",7,null,null,7," Brand Type 7"," Brand Type 7"]
[{"$error":"#N/A"},"",null,null,null,null,null,null," Classification Type 8",null," Classification Type 8",8,null,null,8," Brand Type 8"," Brand Type 8"]
[null,null,null,null,null,null,null,null," Classification Type 9",null," Classification Type 9",9,null,null,9," Brand Type 9"," Brand Type 9"]
[null,null,null,null,null,null,null,null," Classification Type 10",null," Classification Type 10",10,null,null,10," Brand Type 10"," Brand Type 10"]
[null,null,null,null,null,null,null,null," Classification Type 11",null," Classification Type 11",11,null,null,11," Brand Type 11"," Brand Type 11"]
[null,null,null,null,null,null,3,null," Classification Type 12",null," Classification Type 12",12,null,null,12," Brand Type 12"," Brand Type 12"]
[null,null,null,null,null,null,{"$f":"INDEX(Comparatives!E9:E575,'List Box etc'!G15)","v":"Store 17 Argentina "},null," Classification Type 13",null," Classification Type 13",13,null,null,13," Brand Type 13"," Brand Type 13"]
[null,null,null,null,null,null,null,null," Classification Type 14",null," Classification Type 14",14,null,null,14," Brand Type 14"," Brand Type 14"]
[null,null,null,null,"Row",null,{"$f":"MATCH(G16,'Store Database'!E:E,0)","v":18},null," Classification Type 15",null," Classification Type 15",15,null,null,15," Brand Type 15"," Brand Type 15"]
[null,null,null,null,null,null,null,null," Classification Type 16",null," Classification Type 16",16,null,null,16," Brand Type 16"," Brand Type 16"]
[null,null,null,null,null,null,null,null," Classification Type 17",null," Classification Type 17",17,null,null,17," Brand Type 17"," Brand Type 17"]
[null,null,null,null,null,null,null,null," Classification Type 18",null," Classification Type 18",18,null,null,18," Brand Type 18"," Brand Type 18"]
[null,null,null,null,null,null,null,null," Classification Type 19",null," Classification Type 19",19,null,null,19," Brand Type 19"," Brand Type 19"]
[null,null,null,null,null,null,null,null," Classification Type 20",null," Classification Type 20",20,null,null,20," Brand Type 20"," Brand Type 20"]
[null,null,null,null,null,null,null,null," Classification Type 21",null," Classification Type 21",21,null,null,21," Brand Type 21"," Brand Type 21"]
[null,null,null,null,null,null,null,null," Classification Type 22",null," Classification Type 22",22,null,null,22," Brand Type 22"," Brand Type 22"]
[null,null,null,null,null,null,null,null," Classification Type 23",null," Classification Type 23",23,null,null,23," Brand Type 23"," Brand Type 23"]
[null,null,null,null,null,null,null,null," Classification Type 24",null," Classification Type 24",24,null,null,24," Brand Type 24"," Brand Type 24"]
[null,null,null,null,null,null,null,null," Classification Type 25",null," Classification Type 25",25,null,null,25," Brand Type 25"," Brand Type 25"]
[null,null,null,null,null,null,null,null," Classification Type 26",null," Classification Type 26",26,null,null,26," Brand Type 26"," Brand Type 26"]
[null,null,null,null,null,null,null,null," Classification Type 27",null," Classification Type 27",27,null,null,27," Brand Type 27"," Brand Type 27"]
[null,null,null,null,null,null,null,null," Classification Type 28",null," Classification Type 28",28,null,null,28," Brand Type 28"," Brand Type 28"]
[null,null,null,null,null,null,null,null," Classification Type 29",null," Classification Type 29",29,null,null,29," Brand Type 29"," Brand Type 29"]
[null,null,null,null,null,null,null,null," Classification Type 30",null," Classification Type 30",30]
[null,null,null,null,null,null,null,null," Classification Type 31",null," Classification Type 31",31]
[null,null,null,null,null,null,null,null," Classification Type 32",null," Classification Type 32",32]
[null,null,null,null,null,null,null,null," Classification Type 33",null," Classification Type 33",33]
[null,null,null,null,null,null,null,null," Classification Type 34",null," Classification Type 34",34]
[null,null,null,null,null,null,null,null," Classification Type 35",null," Classification Type 35",35]
[null,null,null,null,null,null,null,null," Classification Type 36",null," Classification Type 36",36]
[null,null,null,null,null,null,null,null," Classification Type 37",null," Classification Type 37",37]
[null,null,null,null,null,null,null,null," Classification Type 38",null," Classification Type 38",38]

{"sheet":"Graphs","index":7,"n_rows":37,"n_cols":17,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M7","v":"Assumption"},{"$f":"N7","v":" Classification Type 9"},{"$f":"O7","v":" Brand Type 15"},{"$f":"P7","v":"Average"},{"$f":"Q7","v":"Store 17 Argentina "}]
[null,null,null,"Start","End",null,"Value",null,null,null,{"$f":"INDEX(K8:K37,$P$3)","v":122},{"$f":"INDEX(L8:L37,$P$3)","v":"Depreciation as Percent of Sales"},1.9158302687753814E-2,1.7313509855605213E-2,2.0294161734518177E-2,1.9470983379721356E-2,4.2669733347455155E-3]
[null,"Row Number",null,{"$f":"ROW('Financial Model'!230:230)","v":230},{"$f":"ROW('Financial Model'!239:239)","v":239},null,237]
[null,null,null,null,null,null,null,null,null,null,"Row Num",null,"Assumption",{"$f":"TRANSPOSE(B10:B13)","v":" Classification Type 9"}," Brand Type 15","Average","Store 17 Argentina "]
[null,null,1,2,3,4,5,null,null,1,{"$f":"MATCH(J8,Assumptions!C:C,0)","v":23},{"$f":"INDEX(Assumptions!E:E,Graphs!K8)","v":"Size (Square Meters)"},{"$f":"INDEX(Assumptions!F:F,Graphs!K8)","v":500},{"$f":"INDEX(Assumptions!H:H,Graphs!$K8)","v":9601.7033333333329},{"$f":"INDEX(Assumptions!I:I,Graphs!$K8)","v":393.07546052631568},{"$f":"INDEX(Assumptions!J:J,Graphs!$K8)","v":397.24400000000003},{"$f":"INDEX(Assumptions!K:K,Graphs!$K8)","v":370.43}]
[null,{"$f":"INDEX('Financial Model'!B:B,Graphs!G6)","v":"Sales"},{"$f":"INDEX('Financial Model'!I:I,Graphs!$G$6)","v":22260},{"$f":"INDEX('Financial Model'!J:J,Graphs!$G$6)","v":23373.000000000004},{"$f":"INDEX('Financial Model'!K:K,Graphs!$G$6)","v":24307.920000000006},{"$f":"INDEX('Financial Model'!L:L,Graphs!$G$6)","v":25280.236800000006},{"$f":"INDEX('Financial Model'!M:M,Graphs!$G$6)","v":26038.643904000008},null,null,2,{"$f":"MATCH(J9,Assumptions!C:C,0)","v":24},{"$f":"INDEX(Assumptions!E:E,Graphs!K9)","v":"Steady State Annual Turnover (SAR)"},{"$f":"INDEX(Assumptions!F:F,Graphs!K9)","v":20000000},{"$f":"INDEX(Assumptions!H:H,Graphs!$K9)","v":7235368.1691666665},{"$f":"INDEX(Assumptions!I:I,Graphs!$K9)","v":17203034.592039477},{"$f":"INDEX(Assumptions!J:J,Graphs!$K9)","v":17777865.960000001},{"$f":"INDEX(Assumptions!K:K,Graphs!$K9)","v":17777865.960000001}]
[null,{"$f":"Assumptions!F16","v":" Classification Type 9"},{"$f":"INDEX('Financial Model'!D:D,Graphs!$G$6)","v":7235.3681691666661},{"$f":"C10","v":7235.3681691666661},7235.3681691666661,7235.3681691666661,7235.3681691666661,null,null,3,{"$f":"MATCH(J10,Assumptions!C:C,0)","v":25},{"$f":"INDEX(Assumptions!E:E,Graphs!K10)","v":"Trading Density SAR/m2 (post ramp-up)"},{"$f":"INDEX(Assumptions!F:F,Graphs!K10)","v":40000},{"$f":"INDEX(Assumptions!H:H,Graphs!$K10)","v":753.55048140763915},{"$f":"INDEX(Assumptions!I:I,Graphs!$K10)","v":43765.22148954594},{"$f":"INDEX(Assumptions!J:J,Graphs!$K10)","v":44753.013160677066},{"$f":"INDEX(Assumptions!K:K,Graphs!$K10)","v":47992.511297681078}]
[null,{"$f":"Assumptions!F15","v":" Brand Type 15"},{"$f":"INDEX('Financial Model'!E:E,Graphs!$G$6)","v":17203.034592039476},17203.034592039476,17203.034592039476,17203.034592039476,17203.034592039476,null,null,4,{"$f":"MATCH(J11,Assumptions!C:C,0)","v":42},{"$f":"INDEX(Assumptions!E:E,Graphs!K11)","v":"Retek GP% (existing peer stores)"},{"$f":"INDEX(Assumptions!F:F,Graphs!K11)","v":0.34},{"$f":"INDEX(Assumptions!H:H,Graphs!$K11)","v":0.33446077637438631},{"$f":"INDEX(Assumptions!I:I,Graphs!$K11)","v":0.33926346749435576},{"$f":"INDEX(Assumptions!J:J,Graphs!$K11)","v":0.40423297148085274},{"$f":"INDEX(Assumptions!K:K,Graphs!$K11)","v":0.41526240756964278}]
[null,"Average",{"$f":"INDEX('Financial Model'!F:F,Graphs!$G$6)","v":17777.865959999999},{"$f":"C12","v":17777.865959999999},17777.865959999999,17777.865959999999,17777.865959999999,null,null,5,{"$f":"MATCH(J12,Assumptions!C:C,0)","v":47},{"$f":"INDEX(Assumptions!E:E,Graphs!K12)","v":"Financial adjustments to GP"},{"$f":"INDEX(Assumptions!F:F,Graphs!K12)","v":0},{"$f":"INDEX(Assumptions!H:H,Graphs!$K12)","v":9.3880014823628354E-3},{"$f":"INDEX(Assumptions!I:I,Graphs!$K12)","v":1.4447633586026862E-2},{"$f":"INDEX(Assumptions!J:J,Graphs!$K12)","v":6.0099592515996218E-3},{"$f":"INDEX(Assumptions!K:K,Graphs!$K12)","v":6.0099592515996218E-3}]
[null,{"$f":"Assumptions!F17","v":"Store 17 Argentina "},{"$f":"INDEX('Financial Model'!G:G,Graphs!$G$6)","v":17777.865959999999},17777.865959999999,17777.865959999999,17777.865959999999,17777.865959999999,null,null,6,{"$f":"MATCH(J13,Assumptions!C:C,0)","v":48},{"$f":"INDEX(Assumptions!E:E,Graphs!K13)","v":"Financial GP"},{"$f":"INDEX(Assumptions!F:F,Graphs!K13)","v":0.44000000000000006},{"$f":"INDEX(Assumptions!H:H,Graphs!$K13)","v":0.34384877785674917},{"$f":"INDEX(Assumptions!I:I,Graphs!$K13)","v":0.35336534942071413},{"$f":"INDEX(Assumptions!J:J,Graphs!$K13)","v":0.42128605912832523},{"$f":"INDEX(Assumptions!K:K,Graphs!$K13)","v":0.42128605912832523}]
[null,null,null,null,null,null,null,null,null,7,{"$f":"MATCH(J14,Assumptions!C:C,0)","v":65},{"$f":"INDEX(Assumptions!E:E,Graphs!K14)","v":"Manpower Expense as Percent of Revenue"},{"$f":"INDEX(Assumptions!F:F,Graphs!K14)","v":5.2999999999999999E-2},{"$f":"INDEX(Assumptions!H:H,Graphs!$K14)","v":9.2814472953883786E-2},{"$f":"INDEX(Assumptions!I:I,Graphs!$K14)","v":8.1185284059729246E-2},{"$f":"INDEX(Assumptions!J:J,Graphs!$K14)","v":0.10568014495498819},{"$f":"INDEX(Assumptions!K:K,Graphs!$K14)","v":7.0295335942559892E-2}]
[null,null,null,null,null,null,null,null,null,8,{"$f":"MATCH(J15,Assumptions!C:C,0)","v":66},{"$f":"INDEX(Assumptions!E:E,Graphs!K15)","v":"Manpower Expense per m2"},{"$f":"INDEX(Assumptions!F:F,Graphs!K15)","v":0},{"$f":"INDEX(Assumptions!H:H,Graphs!$K15)","v":72.180947767930988},{"$f":"INDEX(Assumptions!I:I,Graphs!$K15)","v":3446.1984649828478},{"$f":"INDEX(Assumptions!J:J,Graphs!$K15)","v":5955.6276453059345},{"$f":"INDEX(Assumptions!K:K,Graphs!$K15)","v":3373.6497043975919}]
[null,null,null,null,null,null,null,null,null,9,{"$f":"MATCH(J16,Assumptions!C:C,0)","v":70},{"$f":"INDEX(Assumptions!E:E,Graphs!K16)","v":"Base Shrinkage (Stealing from Stores)"},{"$f":"INDEX(Assumptions!F:F,Graphs!K16)","v":1E-3},{"$f":"INDEX(Assumptions!H:H,Graphs!$K16)","v":1.5255444249820753E-2},{"$f":"INDEX(Assumptions!I:I,Graphs!$K16)","v":9.5256787576053544E-3},{"$f":"INDEX(Assumptions!J:J,Graphs!$K16)","v":-1.3634598980488246E-3},{"$f":"INDEX(Assumptions!K:K,Graphs!$K16)","v":-6.856133366864468E-3}]
[null,null,null,null,null,null,null,null,null,10,{"$f":"MATCH(J17,Assumptions!C:C,0)","v":73},{"$f":"INDEX(Assumptions!E:E,Graphs!K17)","v":"Stock loss per m2"},{"$f":"INDEX(Assumptions!F:F,Graphs!K17)","v":0},{"$f":"INDEX(Assumptions!H:H,Graphs!$K17)","v":8.7527414101955028},{"$f":"INDEX(Assumptions!I:I,Graphs!$K17)","v":472.24836265794835},{"$f":"INDEX(Assumptions!J:J,Graphs!$K17)","v":122.46617327072718},{"$f":"INDEX(Assumptions!K:K,Graphs!$K17)","v":-329.0430580676512}]
[null,null,null,null,null,null,null,null,null,11,{"$f":"MATCH(J18,Assumptions!C:C,0)","v":75},{"$f":"INDEX(Assumptions!E:E,Graphs!K18)","v":"Repairs and Maintenance per m2"},{"$f":"INDEX(Assumptions!F:F,Graphs!K18)","v":70},{"$f":"INDEX(Assumptions!H:H,Graphs!$K18)","v":6.9822056312864786},{"$f":"INDEX(Assumptions!I:I,Graphs!$K18)","v":276.01267294877863},{"$f":"INDEX(Assumptions!J:J,Graphs!$K18)","v":734.24737220738029},{"$f":"INDEX(Assumptions!K:K,Graphs!$K18)","v":385.5639392057879}]
[null,null,null,null,null,null,null,null,null,12,{"$f":"MATCH(J19,Assumptions!C:C,0)","v":76},{"$f":"INDEX(Assumptions!E:E,Graphs!K19)","v":"Repairs and Maintenance as Percent of Revenue"},{"$f":"INDEX(Assumptions!F:F,Graphs!K19)","v":0.01},{"$f":"INDEX(Assumptions!H:H,Graphs!$K19)","v":7.6836108671275542E-3},{"$f":"INDEX(Assumptions!I:I,Graphs!$K19)","v":5.522574475219949E-3},{"$f":"INDEX(Assumptions!J:J,Graphs!$K19)","v":7.6261378099805027E-3},{"$f":"INDEX(Assumptions!K:K,Graphs!$K19)","v":8.0338354626676468E-3}]
[null,null,null,null,null,null,null,null,null,13,{"$f":"MATCH(J20,Assumptions!C:C,0)","v":82},{"$f":"INDEX(Assumptions!E:E,Graphs!K20)","v":"Other Expenses as Percent of Revenues"},{"$f":"INDEX(Assumptions!F:F,Graphs!K20)","v":0.05},{"$f":"INDEX(Assumptions!H:H,Graphs!$K20)","v":4.3439433278716771E-2},{"$f":"INDEX(Assumptions!I:I,Graphs!$K20)","v":3.8705618153163847E-2},{"$f":"INDEX(Assumptions!J:J,Graphs!$K20)","v":3.9764791494387594E-2},{"$f":"INDEX(Assumptions!K:K,Graphs!$K20)","v":5.960438965982618E-2}]
[null,null,null,null,null,null,null,null,null,14,{"$f":"MATCH(J21,Assumptions!C:C,0)","v":83},{"$f":"INDEX(Assumptions!E:E,Graphs!K21)","v":"Other Expenses per m2"},{"$f":"INDEX(Assumptions!F:F,Graphs!K21)","v":0},{"$f":"INDEX(Assumptions!H:H,Graphs!$K21)","v":6.9822056312864786},{"$f":"INDEX(Assumptions!I:I,Graphs!$K21)","v":276.01267294877863},{"$f":"INDEX(Assumptions!J:J,Graphs!$K21)","v":734.24737220738029},{"$f":"INDEX(Assumptions!K:K,Graphs!$K21)","v":385.5639392057879}]
[null,null,null,null,null,null,null,null,null,15,{"$f":"MATCH(J22,Assumptions!C:C,0)","v":88},{"$f":"INDEX(Assumptions!E:E,Graphs!K22)","v":"Basic rent per sqm per Month"},{"$f":"INDEX(Assumptions!F:F,Graphs!K22)","v":450},{"$f":"INDEX(Assumptions!H:H,Graphs!$K22)","v":6.796867919650297},{"$f":"INDEX(Assumptions!I:I,Graphs!$K22)","v":413.98485250390951},{"$f":"INDEX(Assumptions!J:J,Graphs!$K22)","v":628.29723190675725},{"$f":"INDEX(Assumptions!K:K,Graphs!$K22)","v":443.20527045145718}]
[null,null,null,null,null,null,null,null,null,16,{"$f":"MATCH(J23,Assumptions!C:C,0)","v":91},{"$f":"INDEX(Assumptions!E:E,Graphs!K23)","v":"Leasing charges per m2"},{"$f":"INDEX(Assumptions!F:F,Graphs!K23)","v":0},{"$f":"INDEX(Assumptions!H:H,Graphs!$K23)","v":0.4468826238980696},{"$f":"INDEX(Assumptions!I:I,Graphs!$K23)","v":31.451382807002869},{"$f":"INDEX(Assumptions!J:J,Graphs!$K23)","v":64.282655868914517},{"$f":"INDEX(Assumptions!K:K,Graphs!$K23)","v":9.6557716707610073}]
[null,null,null,null,null,null,null,null,null,17,{"$f":"MATCH(J24,Assumptions!C:C,0)","v":96},{"$f":"INDEX(Assumptions!E:E,Graphs!K24)","v":"Credit card commission % of Sales"},{"$f":"INDEX(Assumptions!F:F,Graphs!K24)","v":7.0000000000000001E-3},{"$f":"INDEX(Assumptions!H:H,Graphs!$K24)","v":6.9706154553999368E-3},{"$f":"INDEX(Assumptions!I:I,Graphs!$K24)","v":5.9348712063499809E-3},{"$f":"INDEX(Assumptions!J:J,Graphs!$K24)","v":7.173493377199856E-3},{"$f":"INDEX(Assumptions!K:K,Graphs!$K24)","v":6.9723402279493829E-3}]
[null,null,null,null,null,null,null,null,null,18,{"$f":"MATCH(J25,Assumptions!C:C,0)","v":122},{"$f":"INDEX(Assumptions!E:E,Graphs!K25)","v":"Depreciation as Percent of Sales"},{"$f":"INDEX(Assumptions!F:F,Graphs!K25)","v":1.9158302687753814E-2},{"$f":"INDEX(Assumptions!H:H,Graphs!$K25)","v":1.7313509855605213E-2},{"$f":"INDEX(Assumptions!I:I,Graphs!$K25)","v":2.0294161734518177E-2},{"$f":"INDEX(Assumptions!J:J,Graphs!$K25)","v":1.9470983379721356E-2},{"$f":"INDEX(Assumptions!K:K,Graphs!$K25)","v":4.2669733347455155E-3}]
[null,null,null,null,null,null,null,null,null,19,{"$f":"MATCH(J26,Assumptions!C:C,0)","v":123},{"$f":"INDEX(Assumptions!E:E,Graphs!K26)","v":"Depreciation as Percent of Gross Assets"},{"$f":"INDEX(Assumptions!F:F,Graphs!K26)","v":0},{"$f":"INDEX(Assumptions!H:H,Graphs!$K26)","v":4.4877106708951344E-3},{"$f":"INDEX(Assumptions!I:I,Graphs!$K26)","v":8.2858737916120112E-3},{"$f":"INDEX(Assumptions!J:J,Graphs!$K26)","v":7.7326496478524092E-3},{"$f":"INDEX(Assumptions!K:K,Graphs!$K26)","v":6.8529741036263457E-4}]
[null,null,null,null,null,null,null,null,null,20,{"$f":"MATCH(J27,Assumptions!C:C,0)","v":124},{"$f":"INDEX(Assumptions!E:E,Graphs!K27)","v":"Depreciation as Percent of Net Assets"},{"$f":"INDEX(Assumptions!F:F,Graphs!K27)","v":0},{"$f":"INDEX(Assumptions!H:H,Graphs!$K27)","v":1.4658236683963731E-2},{"$f":"INDEX(Assumptions!I:I,Graphs!$K27)","v":2.5154595612930524E-2},{"$f":"INDEX(Assumptions!J:J,Graphs!$K27)","v":2.6349508583028414E-2},{"$f":"INDEX(Assumptions!K:K,Graphs!$K27)","v":1.73292104846656E-2}]
[null,null,null,null,null,null,null,null,null,21,{"$f":"MATCH(J28,Assumptions!C:C,0)","v":133},{"$f":"INDEX(Assumptions!E:E,Graphs!K28)","v":"% Credit sales"},{"$f":"INDEX(Assumptions!F:F,Graphs!K28)","v":0.27},{"$f":"INDEX(Assumptions!H:H,Graphs!$K28)","v":0.26701767516550035},{"$f":"INDEX(Assumptions!I:I,Graphs!$K28)","v":0.27924986345775427},{"$f":"INDEX(Assumptions!J:J,Graphs!$K28)","v":0.43237305172727325},{"$f":"INDEX(Assumptions!K:K,Graphs!$K28)","v":0.49167827881958642}]
[null,null,null,null,null,null,null,null,null,22,{"$f":"MATCH(J29,Assumptions!C:C,0)","v":154},{"$f":"INDEX(Assumptions!E:E,Graphs!K29)","v":"Inventory as Percent of Revenues"},{"$f":"INDEX(Assumptions!F:F,Graphs!K29)","v":0.5},{"$f":"INDEX(Assumptions!H:H,Graphs!$K29)","v":0.62887575055743328},{"$f":"INDEX(Assumptions!I:I,Graphs!$K29)","v":0.73856036504706546},{"$f":"INDEX(Assumptions!J:J,Graphs!$K29)","v":0.1435059388691293},{"$f":"INDEX(Assumptions!K:K,Graphs!$K29)","v":1.7817597625069073}]
[null,null,null,null,null,null,null,null,null,23,{"$f":"MATCH(J30,Assumptions!C:C,0)","v":155},{"$f":"INDEX(Assumptions!E:E,Graphs!K30)","v":"Base Inventory Turn"},{"$f":"INDEX(Assumptions!F:F,Graphs!K30)","v":2},{"$f":"INDEX(Assumptions!H:H,Graphs!$K30)","v":1.5901392272060155},{"$f":"INDEX(Assumptions!I:I,Graphs!$K30)","v":1.3539854659493866},{"$f":"INDEX(Assumptions!J:J,Graphs!$K30)","v":6.9683527237987919},{"$f":"INDEX(Assumptions!K:K,Graphs!$K30)","v":0.5612428909007442}]
[null,null,null,null,null,null,null,null,null,24,{"$f":"MATCH(J31,Assumptions!C:C,0)","v":157},{"$f":"INDEX(Assumptions!E:E,Graphs!K31)","v":"Total Inventory Turn"},{"$f":"INDEX(Assumptions!F:F,Graphs!K31)","v":2.7},{"$f":"INDEX(Assumptions!H:H,Graphs!$K31)","v":1.5901392272060155},{"$f":"INDEX(Assumptions!I:I,Graphs!$K31)","v":1.3539854659493866},{"$f":"INDEX(Assumptions!J:J,Graphs!$K31)","v":6.9683527237987919},{"$f":"INDEX(Assumptions!K:K,Graphs!$K31)","v":0.5612428909007442}]
[null,null,null,null,null,null,null,null,null,25,{"$f":"MATCH(J32,Assumptions!C:C,0)","v":{"$error":"#N/A"}},{"$f":"INDEX(Assumptions!E:E,Graphs!K32)","v":{"$error":"#N/A"}},{"$f":"INDEX(Assumptions!F:F,Graphs!K32)","v":{"$error":"#N/A"}},{"$f":"INDEX(Assumptions!H:H,Graphs!$K32)","v":{"$error":"#N/A"}},{"$f":"INDEX(Assumptions!I:I,Graphs!$K32)","v":{"$error":"#N/A"}},{"$f":"INDEX(Assumptions!J:J,Graphs!$K32)","v":{"$error":"#N/A"}},{"$f":"INDEX(Assumptions!K:K,Graphs!$K32)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,26,{"$f":"MATCH(J33,Assumptions!C:C,0)","v":{"$error":"#N/A"}},{"$f":"INDEX(Assumptions!E:E,Graphs!K33)","v":{"$error":"#N/A"}},{"$f":"INDEX(Assumptions!F:F,Graphs!K33)","v":{"$error":"#N/A"}},{"$f":"INDEX(Assumptions!H:H,Graphs!$K33)","v":{"$error":"#N/A"}},{"$f":"INDEX(Assumptions!I:I,Graphs!$K33)","v":{"$error":"#N/A"}},{"$f":"INDEX(Assumptions!J:J,Graphs!$K33)","v":{"$error":"#N/A"}},{"$f":"INDEX(Assumptions!K:K,Graphs!$K33)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,27,{"$f":"MATCH(J34,Assumptions!C:C,0)","v":{"$error":"#N/A"}},{"$f":"INDEX(Assumptions!E:E,Graphs!K34)","v":{"$error":"#N/A"}},{"$f":"INDEX(Assumptions!F:F,Graphs!K34)","v":{"$error":"#N/A"}},{"$f":"INDEX(Assumptions!H:H,Graphs!$K34)","v":{"$error":"#N/A"}},{"$f":"INDEX(Assumptions!I:I,Graphs!$K34)","v":{"$error":"#N/A"}},{"$f":"INDEX(Assumptions!J:J,Graphs!$K34)","v":{"$error":"#N/A"}},{"$f":"INDEX(Assumptions!K:K,Graphs!$K34)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,28,{"$f":"MATCH(J35,Assumptions!C:C,0)","v":{"$error":"#N/A"}},{"$f":"INDEX(Assumptions!E:E,Graphs!K35)","v":{"$error":"#N/A"}},{"$f":"INDEX(Assumptions!F:F,Graphs!K35)","v":{"$error":"#N/A"}},{"$f":"INDEX(Assumptions!H:H,Graphs!$K35)","v":{"$error":"#N/A"}},{"$f":"INDEX(Assumptions!I:I,Graphs!$K35)","v":{"$error":"#N/A"}},{"$f":"INDEX(Assumptions!J:J,Graphs!$K35)","v":{"$error":"#N/A"}},{"$f":"INDEX(Assumptions!K:K,Graphs!$K35)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,29,{"$f":"MATCH(J36,Assumptions!C:C,0)","v":{"$error":"#N/A"}},{"$f":"INDEX(Assumptions!E:E,Graphs!K36)","v":{"$error":"#N/A"}},{"$f":"INDEX(Assumptions!F:F,Graphs!K36)","v":{"$error":"#N/A"}},{"$f":"INDEX(Assumptions!H:H,Graphs!$K36)","v":{"$error":"#N/A"}},{"$f":"INDEX(Assumptions!I:I,Graphs!$K36)","v":{"$error":"#N/A"}},{"$f":"INDEX(Assumptions!J:J,Graphs!$K36)","v":{"$error":"#N/A"}},{"$f":"INDEX(Assumptions!K:K,Graphs!$K36)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,30,{"$f":"MATCH(J37,Assumptions!C:C,0)","v":{"$error":"#N/A"}},{"$f":"INDEX(Assumptions!E:E,Graphs!K37)","v":{"$error":"#N/A"}},{"$f":"INDEX(Assumptions!F:F,Graphs!K37)","v":{"$error":"#N/A"}},{"$f":"INDEX(Assumptions!H:H,Graphs!$K37)","v":{"$error":"#N/A"}},{"$f":"INDEX(Assumptions!I:I,Graphs!$K37)","v":{"$error":"#N/A"}},{"$f":"INDEX(Assumptions!J:J,Graphs!$K37)","v":{"$error":"#N/A"}},{"$f":"INDEX(Assumptions!K:K,Graphs!$K37)","v":{"$error":"#N/A"}}]