FYI here is a copy of my model: https://docs.google.com/spreadsheets/d/1esgwYfYhDo0JaFP0qGhr3ybD4vaw_2I89n6zB5fAa9Y/edit?usp=sharing https://docs.google.com/spr

FYI here is a copy of my model: https://docs.google.com/spreadsheets/d/1esgwYfYhDo0JaFP0qGhr3ybD4vaw_2I89n6zB5fAa9Y/edit?usp=sharing https://docs.google.com/spreadsheets/d/1esgwYfYhDo0JaFP0qGhr...