{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Input Volumes","Input Costs","README"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":0,"defined_names":0,"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":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Input Volumes","index":0,"n_rows":22,"n_cols":22,"rows_kept":22,"cut":false,"hidden":false,"merged":[[1,1,2,2]]}
[]
[null,"Complete these entries first"]
[]
[null,"Duration:",12]
[null,"At Risk:",3]
[null,"Cal. Start:","2025-01-01"]
[]
[]
[]
[null,null,null,null,null,null,"Cal. Date:","2024-10-01",{"$f":"EDATE($C$6, I$12)","v":"2024-11-01"},{"$f":"EDATE($C$6, J$12)","v":"2024-12-01"},{"$f":"EDATE($C$6, K$12-1)","v":"2025-01-01"},{"$f":"EDATE($C$6, L$12-1)","v":"2025-02-01"},"2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01"]
[null,null,"Freeform Descriptive Fields",null,null,null,null,null,"At risk months",null,null,null,null,null,null,null,"Year 1"]
[null,"Line No.","Desc. 1","Desc. 2","Desc. 3","Scaling","Vol. Unit",-3,-2,-1,1,2,3,4,5,6,7,8,9,10,11,12]
[null,1,null,null,"Widget A",null,"hundreds",0,1,1,3.1,4.2,5.3,5.4,5.4,5.4,5.4,5.4,5.4,5.4,5.4,5.4]
[null,2,null,null,"Widget B",null,"units",null,10,10,35,40,40,40,40,40,40,40,40,40,40,40]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]

{"sheet":"Input Costs","index":1,"n_rows":18,"n_cols":27,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"'Input Volumes'!G10","v":"Cal. Date:"},{"$f":"'Input Volumes'!H10","v":"2024-10-01"},{"$f":"'Input Volumes'!I10","v":"2024-11-01"},{"$f":"'Input Volumes'!J10","v":"2024-12-01"},{"$f":"'Input Volumes'!K10","v":"2025-01-01"},{"$f":"'Input Volumes'!L10","v":"2025-02-01"},{"$f":"'Input Volumes'!M10","v":"2025-03-01"},{"$f":"'Input Volumes'!N10","v":"2025-04-01"},{"$f":"'Input Volumes'!O10","v":"2025-05-01"},{"$f":"'Input Volumes'!P10","v":"2025-06-01"},{"$f":"'Input Volumes'!Q10","v":"2025-07-01"},{"$f":"'Input Volumes'!R10","v":"2025-08-01"},{"$f":"'Input Volumes'!S10","v":"2025-09-01"},{"$f":"'Input Volumes'!T10","v":"2025-10-01"},{"$f":"'Input Volumes'!U10","v":"2025-11-01"},{"$f":"'Input Volumes'!V10","v":"2025-12-01"}]
[null,null,null,null,null,null,null,null,null,null,null,"At risk months",null,null,null,null,null,null,null,"Year 1"]
[null,"Line No.",{"$f":"'Input Volumes'!C12","v":"Desc. 1"},{"$f":"'Input Volumes'!D12","v":"Desc. 2"},{"$f":"'Input Volumes'!E12","v":"Desc. 3"},"Factor 1","Factor 2","Factor 3","Unit Cost","Vol. Unit",-3,{"$f":"'Input Volumes'!I12","v":-2},{"$f":"'Input Volumes'!J12","v":-1},{"$f":"'Input Volumes'!K12","v":1},{"$f":"'Input Volumes'!L12","v":2},{"$f":"'Input Volumes'!M12","v":3},{"$f":"'Input Volumes'!N12","v":4},{"$f":"'Input Volumes'!O12","v":5},{"$f":"'Input Volumes'!P12","v":6},{"$f":"'Input Volumes'!Q12","v":7},{"$f":"'Input Volumes'!R12","v":8},{"$f":"'Input Volumes'!S12","v":9},{"$f":"'Input Volumes'!T12","v":10},11,12,null,"Totals"]
[null,1,{"$f":"IF('Input Volumes'!C13=0,\"\",'Input Volumes'!C13)","v":""},{"$f":"IF('Input Volumes'!D13=0,\"\",'Input Volumes'!D13)","v":""},{"$f":"IF('Input Volumes'!E13=0,\"\",'Input Volumes'!E13)","v":"Widget A"},null,null,null,52.43,{"$f":"IF('Input Volumes'!G13=\"\",\"\",'Input Volumes'!G13)","v":"hundreds"},{"$f":"'Input Volumes'!H13*'Input Costs'!$I8","v":0},{"$f":"'Input Volumes'!I13*'Input Costs'!$I8","v":52.43},{"$f":"'Input Volumes'!J13*'Input Costs'!$I8","v":52.43},{"$f":"'Input Volumes'!K13*'Input Costs'!$I8","v":162.53300000000002},{"$f":"'Input Volumes'!L13*'Input Costs'!$I8","v":220.20600000000002},{"$f":"'Input Volumes'!M13*'Input Costs'!$I8","v":277.87899999999996},{"$f":"'Input Volumes'!N13*'Input Costs'!$I8","v":283.12200000000001},{"$f":"'Input Volumes'!O13*'Input Costs'!$I8","v":283.12200000000001},{"$f":"'Input Volumes'!P13*'Input Costs'!$I8","v":283.12200000000001},{"$f":"'Input Volumes'!Q13*'Input Costs'!$I8","v":283.12200000000001},{"$f":"'Input Volumes'!R13*'Input Costs'!$I8","v":283.12200000000001},{"$f":"'Input Volumes'!S13*'Input Costs'!$I8","v":283.12200000000001},{"$f":"'Input Volumes'!T13*'Input Costs'!$I8","v":283.12200000000001},{"$f":"'Input Volumes'!U13*'Input Costs'!$I8","v":283.12200000000001},{"$f":"'Input Volumes'!V13*'Input Costs'!$I8","v":283.12200000000001},null,{"$f":"SUM($K8:OFFSET($K8,0,'Input Volumes'!$C$4+'Input Volumes'!$C$5 - 1))","v":3313.5759999999996}]
[null,2,{"$f":"IF('Input Volumes'!C14=0,\"\",'Input Volumes'!C14)","v":""},{"$f":"IF('Input Volumes'!D14=0,\"\",'Input Volumes'!D14)","v":""},{"$f":"IF('Input Volumes'!E14=0,\"\",'Input Volumes'!E14)","v":"Widget B"},null,null,null,532.08000000000004,{"$f":"IF('Input Volumes'!G14=\"\",\"\",'Input Volumes'!G14)","v":"units"},{"$f":"'Input Volumes'!H14*'Input Costs'!$I9","v":0},{"$f":"'Input Volumes'!I14*'Input Costs'!$I9","v":5320.8},{"$f":"'Input Volumes'!J14*'Input Costs'!$I9","v":5320.8},{"$f":"'Input Volumes'!K14*'Input Costs'!$I9","v":18622.800000000003},{"$f":"'Input Volumes'!L14*'Input Costs'!$I9","v":21283.200000000001},{"$f":"'Input Volumes'!M14*'Input Costs'!$I9","v":21283.200000000001},{"$f":"'Input Volumes'!N14*'Input Costs'!$I9","v":21283.200000000001},{"$f":"'Input Volumes'!O14*'Input Costs'!$I9","v":21283.200000000001},{"$f":"'Input Volumes'!P14*'Input Costs'!$I9","v":21283.200000000001},{"$f":"'Input Volumes'!Q14*'Input Costs'!$I9","v":21283.200000000001},{"$f":"'Input Volumes'!R14*'Input Costs'!$I9","v":21283.200000000001},{"$f":"'Input Volumes'!S14*'Input Costs'!$I9","v":21283.200000000001},{"$f":"'Input Volumes'!T14*'Input Costs'!$I9","v":21283.200000000001},{"$f":"'Input Volumes'!U14*'Input Costs'!$I9","v":21283.200000000001},{"$f":"'Input Volumes'!V14*'Input Costs'!$I9","v":21283.200000000001},null,{"$f":"SUM($K9:OFFSET($K9,0,'Input Volumes'!$C$4+'Input Volumes'!$C$5 - 1))","v":263379.60000000003}]
[null,3,{"$f":"IF('Input Volumes'!C15=0,\"\",'Input Volumes'!C15)","v":""},{"$f":"IF('Input Volumes'!D15=0,\"\",'Input Volumes'!D15)","v":""},{"$f":"IF('Input Volumes'!E15=0,\"\",'Input Volumes'!E15)","v":""},null,null,null,null,{"$f":"IF('Input Volumes'!G15=\"\",\"\",'Input Volumes'!G15)","v":""},{"$f":"'Input Volumes'!H15*'Input Costs'!$I10","v":0},{"$f":"'Input Volumes'!I15*'Input Costs'!$I10","v":0},{"$f":"'Input Volumes'!J15*'Input Costs'!$I10","v":0},{"$f":"'Input Volumes'!K15*'Input Costs'!$I10","v":0},{"$f":"'Input Volumes'!L15*'Input Costs'!$I10","v":0},{"$f":"'Input Volumes'!M15*'Input Costs'!$I10","v":0},{"$f":"'Input Volumes'!N15*'Input Costs'!$I10","v":0},{"$f":"'Input Volumes'!O15*'Input Costs'!$I10","v":0},{"$f":"'Input Volumes'!P15*'Input Costs'!$I10","v":0},{"$f":"'Input Volumes'!Q15*'Input Costs'!$I10","v":0},{"$f":"'Input Volumes'!R15*'Input Costs'!$I10","v":0},{"$f":"'Input Volumes'!S15*'Input Costs'!$I10","v":0},{"$f":"'Input Volumes'!T15*'Input Costs'!$I10","v":0},{"$f":"'Input Volumes'!U15*'Input Costs'!$I10","v":0},{"$f":"'Input Volumes'!V15*'Input Costs'!$I10","v":0},null,{"$f":"SUM($K10:OFFSET($K10,0,'Input Volumes'!$C$4+'Input Volumes'!$C$5 - 1))","v":0}]
[null,4,{"$f":"IF('Input Volumes'!C16=0,\"\",'Input Volumes'!C16)","v":""},{"$f":"IF('Input Volumes'!D16=0,\"\",'Input Volumes'!D16)","v":""},{"$f":"IF('Input Volumes'!E16=0,\"\",'Input Volumes'!E16)","v":""},null,null,null,null,{"$f":"IF('Input Volumes'!G16=\"\",\"\",'Input Volumes'!G16)","v":""},{"$f":"'Input Volumes'!H16*'Input Costs'!$I11","v":0},{"$f":"'Input Volumes'!I16*'Input Costs'!$I11","v":0},{"$f":"'Input Volumes'!J16*'Input Costs'!$I11","v":0},{"$f":"'Input Volumes'!K16*'Input Costs'!$I11","v":0},{"$f":"'Input Volumes'!L16*'Input Costs'!$I11","v":0},{"$f":"'Input Volumes'!M16*'Input Costs'!$I11","v":0},{"$f":"'Input Volumes'!N16*'Input Costs'!$I11","v":0},{"$f":"'Input Volumes'!O16*'Input Costs'!$I11","v":0},{"$f":"'Input Volumes'!P16*'Input Costs'!$I11","v":0},{"$f":"'Input Volumes'!Q16*'Input Costs'!$I11","v":0},{"$f":"'Input Volumes'!R16*'Input Costs'!$I11","v":0},{"$f":"'Input Volumes'!S16*'Input Costs'!$I11","v":0},{"$f":"'Input Volumes'!T16*'Input Costs'!$I11","v":0},{"$f":"'Input Volumes'!U16*'Input Costs'!$I11","v":0},{"$f":"'Input Volumes'!V16*'Input Costs'!$I11","v":0},null,{"$f":"SUM($K11:OFFSET($K11,0,'Input Volumes'!$C$4+'Input Volumes'!$C$5 - 1))","v":0}]
[null,5,{"$f":"IF('Input Volumes'!C17=0,\"\",'Input Volumes'!C17)","v":""},{"$f":"IF('Input Volumes'!D17=0,\"\",'Input Volumes'!D17)","v":""},{"$f":"IF('Input Volumes'!E17=0,\"\",'Input Volumes'!E17)","v":""},null,null,null,null,{"$f":"IF('Input Volumes'!G17=\"\",\"\",'Input Volumes'!G17)","v":""},{"$f":"'Input Volumes'!H17*'Input Costs'!$I12","v":0},{"$f":"'Input Volumes'!I17*'Input Costs'!$I12","v":0},{"$f":"'Input Volumes'!J17*'Input Costs'!$I12","v":0},{"$f":"'Input Volumes'!K17*'Input Costs'!$I12","v":0},{"$f":"'Input Volumes'!L17*'Input Costs'!$I12","v":0},{"$f":"'Input Volumes'!M17*'Input Costs'!$I12","v":0},{"$f":"'Input Volumes'!N17*'Input Costs'!$I12","v":0},{"$f":"'Input Volumes'!O17*'Input Costs'!$I12","v":0},{"$f":"'Input Volumes'!P17*'Input Costs'!$I12","v":0},{"$f":"'Input Volumes'!Q17*'Input Costs'!$I12","v":0},{"$f":"'Input Volumes'!R17*'Input Costs'!$I12","v":0},{"$f":"'Input Volumes'!S17*'Input Costs'!$I12","v":0},{"$f":"'Input Volumes'!T17*'Input Costs'!$I12","v":0},{"$f":"'Input Volumes'!U17*'Input Costs'!$I12","v":0},{"$f":"'Input Volumes'!V17*'Input Costs'!$I12","v":0},null,{"$f":"SUM($K12:OFFSET($K12,0,'Input Volumes'!$C$4+'Input Volumes'!$C$5 - 1))","v":0}]
[null,6,{"$f":"IF('Input Volumes'!C18=0,\"\",'Input Volumes'!C18)","v":""},{"$f":"IF('Input Volumes'!D18=0,\"\",'Input Volumes'!D18)","v":""},{"$f":"IF('Input Volumes'!E18=0,\"\",'Input Volumes'!E18)","v":""},null,null,null,null,{"$f":"IF('Input Volumes'!G18=\"\",\"\",'Input Volumes'!G18)","v":""},{"$f":"'Input Volumes'!H18*'Input Costs'!$I13","v":0},{"$f":"'Input Volumes'!I18*'Input Costs'!$I13","v":0},{"$f":"'Input Volumes'!J18*'Input Costs'!$I13","v":0},{"$f":"'Input Volumes'!K18*'Input Costs'!$I13","v":0},{"$f":"'Input Volumes'!L18*'Input Costs'!$I13","v":0},{"$f":"'Input Volumes'!M18*'Input Costs'!$I13","v":0},{"$f":"'Input Volumes'!N18*'Input Costs'!$I13","v":0},{"$f":"'Input Volumes'!O18*'Input Costs'!$I13","v":0},{"$f":"'Input Volumes'!P18*'Input Costs'!$I13","v":0},{"$f":"'Input Volumes'!Q18*'Input Costs'!$I13","v":0},{"$f":"'Input Volumes'!R18*'Input Costs'!$I13","v":0},{"$f":"'Input Volumes'!S18*'Input Costs'!$I13","v":0},{"$f":"'Input Volumes'!T18*'Input Costs'!$I13","v":0},{"$f":"'Input Volumes'!U18*'Input Costs'!$I13","v":0},{"$f":"'Input Volumes'!V18*'Input Costs'!$I13","v":0},null,{"$f":"SUM($K13:OFFSET($K13,0,'Input Volumes'!$C$4+'Input Volumes'!$C$5 - 1))","v":0}]
[null,7,{"$f":"IF('Input Volumes'!C19=0,\"\",'Input Volumes'!C19)","v":""},{"$f":"IF('Input Volumes'!D19=0,\"\",'Input Volumes'!D19)","v":""},{"$f":"IF('Input Volumes'!E19=0,\"\",'Input Volumes'!E19)","v":""},null,null,null,null,{"$f":"IF('Input Volumes'!G19=\"\",\"\",'Input Volumes'!G19)","v":""},{"$f":"'Input Volumes'!H19*'Input Costs'!$I14","v":0},{"$f":"'Input Volumes'!I19*'Input Costs'!$I14","v":0},{"$f":"'Input Volumes'!J19*'Input Costs'!$I14","v":0},{"$f":"'Input Volumes'!K19*'Input Costs'!$I14","v":0},{"$f":"'Input Volumes'!L19*'Input Costs'!$I14","v":0},{"$f":"'Input Volumes'!M19*'Input Costs'!$I14","v":0},{"$f":"'Input Volumes'!N19*'Input Costs'!$I14","v":0},{"$f":"'Input Volumes'!O19*'Input Costs'!$I14","v":0},{"$f":"'Input Volumes'!P19*'Input Costs'!$I14","v":0},{"$f":"'Input Volumes'!Q19*'Input Costs'!$I14","v":0},{"$f":"'Input Volumes'!R19*'Input Costs'!$I14","v":0},{"$f":"'Input Volumes'!S19*'Input Costs'!$I14","v":0},{"$f":"'Input Volumes'!T19*'Input Costs'!$I14","v":0},{"$f":"'Input Volumes'!U19*'Input Costs'!$I14","v":0},{"$f":"'Input Volumes'!V19*'Input Costs'!$I14","v":0},null,{"$f":"SUM($K14:OFFSET($K14,0,'Input Volumes'!$C$4+'Input Volumes'!$C$5 - 1))","v":0}]
[null,8,{"$f":"IF('Input Volumes'!C20=0,\"\",'Input Volumes'!C20)","v":""},{"$f":"IF('Input Volumes'!D20=0,\"\",'Input Volumes'!D20)","v":""},{"$f":"IF('Input Volumes'!E20=0,\"\",'Input Volumes'!E20)","v":""},null,null,null,null,{"$f":"IF('Input Volumes'!G20=\"\",\"\",'Input Volumes'!G20)","v":""},{"$f":"'Input Volumes'!H20*'Input Costs'!$I15","v":0},{"$f":"'Input Volumes'!I20*'Input Costs'!$I15","v":0},{"$f":"'Input Volumes'!J20*'Input Costs'!$I15","v":0},{"$f":"'Input Volumes'!K20*'Input Costs'!$I15","v":0},{"$f":"'Input Volumes'!L20*'Input Costs'!$I15","v":0},{"$f":"'Input Volumes'!M20*'Input Costs'!$I15","v":0},{"$f":"'Input Volumes'!N20*'Input Costs'!$I15","v":0},{"$f":"'Input Volumes'!O20*'Input Costs'!$I15","v":0},{"$f":"'Input Volumes'!P20*'Input Costs'!$I15","v":0},{"$f":"'Input Volumes'!Q20*'Input Costs'!$I15","v":0},{"$f":"'Input Volumes'!R20*'Input Costs'!$I15","v":0},{"$f":"'Input Volumes'!S20*'Input Costs'!$I15","v":0},{"$f":"'Input Volumes'!T20*'Input Costs'!$I15","v":0},{"$f":"'Input Volumes'!U20*'Input Costs'!$I15","v":0},{"$f":"'Input Volumes'!V20*'Input Costs'!$I15","v":0},null,{"$f":"SUM($K15:OFFSET($K15,0,'Input Volumes'!$C$4+'Input Volumes'!$C$5 - 1))","v":0}]
[null,9,{"$f":"IF('Input Volumes'!C21=0,\"\",'Input Volumes'!C21)","v":""},{"$f":"IF('Input Volumes'!D21=0,\"\",'Input Volumes'!D21)","v":""},{"$f":"IF('Input Volumes'!E21=0,\"\",'Input Volumes'!E21)","v":""},null,null,null,null,{"$f":"IF('Input Volumes'!G21=\"\",\"\",'Input Volumes'!G21)","v":""},{"$f":"'Input Volumes'!H21*'Input Costs'!$I16","v":0},{"$f":"'Input Volumes'!I21*'Input Costs'!$I16","v":0},{"$f":"'Input Volumes'!J21*'Input Costs'!$I16","v":0},{"$f":"'Input Volumes'!K21*'Input Costs'!$I16","v":0},{"$f":"'Input Volumes'!L21*'Input Costs'!$I16","v":0},{"$f":"'Input Volumes'!M21*'Input Costs'!$I16","v":0},{"$f":"'Input Volumes'!N21*'Input Costs'!$I16","v":0},{"$f":"'Input Volumes'!O21*'Input Costs'!$I16","v":0},{"$f":"'Input Volumes'!P21*'Input Costs'!$I16","v":0},{"$f":"'Input Volumes'!Q21*'Input Costs'!$I16","v":0},{"$f":"'Input Volumes'!R21*'Input Costs'!$I16","v":0},{"$f":"'Input Volumes'!S21*'Input Costs'!$I16","v":0},{"$f":"'Input Volumes'!T21*'Input Costs'!$I16","v":0},{"$f":"'Input Volumes'!U21*'Input Costs'!$I16","v":0},{"$f":"'Input Volumes'!V21*'Input Costs'!$I16","v":0},null,{"$f":"SUM($K16:OFFSET($K16,0,'Input Volumes'!$C$4+'Input Volumes'!$C$5 - 1))","v":0}]
[null,10,null,null,null,null,null,null,null,null,{"$f":"'Input Volumes'!H22*'Input Costs'!$I17","v":0},{"$f":"'Input Volumes'!I22*'Input Costs'!$I17","v":0},{"$f":"'Input Volumes'!J22*'Input Costs'!$I17","v":0},{"$f":"'Input Volumes'!K22*'Input Costs'!$I17","v":0},{"$f":"'Input Volumes'!L22*'Input Costs'!$I17","v":0},{"$f":"'Input Volumes'!M22*'Input Costs'!$I17","v":0},{"$f":"'Input Volumes'!N22*'Input Costs'!$I17","v":0},{"$f":"'Input Volumes'!O22*'Input Costs'!$I17","v":0},{"$f":"'Input Volumes'!P22*'Input Costs'!$I17","v":0},{"$f":"'Input Volumes'!Q22*'Input Costs'!$I17","v":0},{"$f":"'Input Volumes'!R22*'Input Costs'!$I17","v":0},{"$f":"'Input Volumes'!S22*'Input Costs'!$I17","v":0},{"$f":"'Input Volumes'!T22*'Input Costs'!$I17","v":0},{"$f":"'Input Volumes'!U22*'Input Costs'!$I17","v":0},{"$f":"'Input Volumes'!V22*'Input Costs'!$I17","v":0},null,{"$f":"SUM($K17:OFFSET($K17,0,'Input Volumes'!$C$4+'Input Volumes'!$C$5 - 1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA8:AA17)","v":266693.17600000004}]

{"sheet":"README","index":2,"n_rows":3,"n_cols":1,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
[]
["Usage:\nThis is a (very) simple cost model for business case creation. It uses macros just to make it simple to expand the model to whatever size is required via buttons on the first sheet, \"Input Volumes\". \n\nIt is recommended to set the size before starting. You can disable the macros and just use this workbook as a starting template manually. Because the macros recognise the current dimensions by formatting you should not change the cell colour or border arrangements. Other formatting should be ok to change, certainly cell values and formula, other characteristics too. The buff coloured cells should not be changed manually if you ever want to use the macros again. The macros are useful because if you setup complex formulae and later find you need to increase the size of the worksheet you can do it quickly.\n\nIf you have oversized the worksheet and need to delete then this has to be done manually. Please take care to replace borders and colours where they have been deleted or the macros may do something odd.\n\nYou can always switch off the macros and work manually.\n\nThere is a small button, in the top left of the \"Input Volumes\" sheet called \"Set\". This simply checks and amends if necessary the 2 values to its left indicating the number of columns used. If you manually delete areas this button can help correct formula that rely on the duration and \"At risk\" numbers. The other buttons do what they say on them."]
["At risk months:\nThis area is for use in the supply of services where some businesses elect to start \"work at risk\" before the contract is signed off by the client. \n\nMinimum Size:\nThe workbook comes in a minimum size of 3 \"at risk months\" and 12 contracted. If you don't need columns, simply don't use them."]