{ "type" : "form", "metadata" : [{"isAllocateRowForFilterVariable":true,"dataFilterType":0,"size":53,"parentModelId":13,"id":4,"mode":0,"workbook":{"masterStyles":[["59",{"alignment":{"horizontal":4,"vertical":4},"borders":{},"font":{"size":11,"color":4280690214,"isBold":false,"isItalic":false},"interior":{"color":4294967295},"numberFormat":{"kepionFormatTemplate":" {0:#,0${scaling}${decimalplaces};(#,0${scaling}${decimalplaces});-} ","excelFormatTemplate":"_(#,##0${scaling}${decimalplaces}_);_((#,##0${scaling}${decimalplaces});_(-??_);_(@_)","numberOfZeros":2,"scaling":0},"type":"String"}],["60",{"alignment":{"horizontal":4,"vertical":4},"borders":{},"font":{"color":4294967295},"interior":{"color":4278218944},"numberFormat":{"numberOfZeros":1}}],["61",{"alignment":{"horizontal":4,"vertical":4},"borders":{},"font":{},"interior":{},"numberFormat":{"kepionFormatTemplate":" {0:#,0${scaling}${decimalplaces};(#,0${scaling}${decimalplaces});} ","excelFormatTemplate":"_(#,##0${scaling}${decimalplaces}_);_((#,##0${scaling}${decimalplaces});_(??_);_(@_)","numberOfZeros":1}}]],"worksheets":[{"cells":[["10_2",{"s":59,"r":10,"c":2}],["13_3",{"s":59,"r":13,"c":3}],["18_1",{"s":59,"r":18,"c":1}],["18_2",{"s":59,"r":18,"c":2}],["18_3",{"s":59,"r":18,"c":3}],["18_4",{"s":59,"r":18,"c":4}],["18_5",{"s":59,"r":18,"c":5}],["18_6",{"s":59,"r":18,"c":6}],["18_7",{"s":59,"r":18,"c":7}],["18_8",{"s":59,"r":18,"c":8}],["18_9",{"s":59,"r":18,"c":9}],["18_10",{"s":59,"r":18,"c":10}],["18_11",{"s":59,"r":18,"c":11}],["18_12",{"s":59,"r":18,"c":12}],["11_3",{"s":59,"r":11,"c":3}],["8_1",{"s":59,"r":8,"c":1}],["8_2",{"s":59,"r":8,"c":2}],["8_3",{"s":59,"r":8,"c":3}],["8_4",{"s":59,"r":8,"c":4}],["8_5",{"s":59,"r":8,"c":5}],["8_6",{"s":59,"r":8,"c":6}],["8_7",{"s":59,"r":8,"c":7}],["8_8",{"s":59,"r":8,"c":8}],["8_9",{"s":59,"r":8,"c":9}],["8_10",{"s":59,"r":8,"c":10}],["8_11",{"s":59,"r":8,"c":11}],["8_12",{"s":59,"r":8,"c":12}],["9_1",{"s":59,"r":9,"c":1}],["9_2",{"s":59,"r":9,"c":2}],["9_3",{"s":59,"r":9,"c":3}],["9_4",{"s":59,"r":9,"c":4}],["9_5",{"s":59,"r":9,"c":5}],["9_6",{"s":59,"r":9,"c":6}],["9_7",{"s":59,"r":9,"c":7}],["9_8",{"s":59,"r":9,"c":8}],["9_9",{"s":59,"r":9,"c":9}],["9_10",{"s":59,"r":9,"c":10}],["9_11",{"s":59,"r":9,"c":11}],["9_12",{"s":59,"r":9,"c":12}],["10_1",{"s":59,"r":10,"c":1}],["10_3",{"s":59,"r":10,"c":3}],["10_4",{"s":59,"r":10,"c":4}],["10_5",{"s":59,"r":10,"c":5}],["10_6",{"s":59,"r":10,"c":6}],["10_7",{"s":59,"r":10,"c":7}],["10_8",{"s":59,"r":10,"c":8}],["10_9",{"s":59,"r":10,"c":9}],["10_10",{"s":59,"r":10,"c":10}],["10_11",{"s":59,"r":10,"c":11}],["10_12",{"s":59,"r":10,"c":12}],["11_1",{"s":59,"r":11,"c":1}],["11_2",{"s":59,"r":11,"c":2}],["11_4",{"s":59,"r":11,"c":4}],["11_5",{"s":59,"r":11,"c":5}],["11_6",{"s":59,"r":11,"c":6}],["11_7",{"s":59,"r":11,"c":7}],["11_8",{"s":59,"r":11,"c":8}],["11_9",{"s":59,"r":11,"c":9}],["11_10",{"s":59,"r":11,"c":10}],["11_11",{"s":59,"r":11,"c":11}],["11_12",{"s":59,"r":11,"c":12}],["12_1",{"s":59,"r":12,"c":1}],["12_2",{"s":59,"r":12,"c":2}],["12_3",{"s":59,"r":12,"c":3}],["12_4",{"s":59,"r":12,"c":4}],["12_5",{"s":59,"r":12,"c":5}],["12_6",{"s":59,"r":12,"c":6}],["12_7",{"s":59,"r":12,"c":7}],["12_8",{"s":59,"r":12,"c":8}],["12_9",{"s":59,"r":12,"c":9}],["12_10",{"s":59,"r":12,"c":10}],["12_11",{"s":59,"r":12,"c":11}],["12_12",{"s":59,"r":12,"c":12}],["13_1",{"s":59,"r":13,"c":1}],["13_2",{"s":59,"r":13,"c":2}],["13_4",{"s":59,"r":13,"c":4}],["13_5",{"s":59,"r":13,"c":5}],["13_6",{"s":59,"r":13,"c":6}],["13_7",{"s":59,"r":13,"c":7}],["13_8",{"s":59,"r":13,"c":8}],["13_9",{"s":59,"r":13,"c":9}],["13_10",{"s":59,"r":13,"c":10}],["13_11",{"s":59,"r":13,"c":11}],["13_12",{"s":59,"r":13,"c":12}],["14_1",{"s":59,"r":14,"c":1}],["14_2",{"s":59,"r":14,"c":2}],["14_3",{"s":59,"r":14,"c":3}],["14_4",{"s":59,"r":14,"c":4}],["14_5",{"s":59,"r":14,"c":5}],["14_6",{"s":59,"r":14,"c":6}],["14_7",{"s":59,"r":14,"c":7}],["14_8",{"s":59,"r":14,"c":8}],["14_9",{"s":59,"r":14,"c":9}],["14_10",{"s":59,"r":14,"c":10}],["14_11",{"s":59,"r":14,"c":11}],["14_12",{"s":59,"r":14,"c":12}],["15_1",{"s":59,"r":15,"c":1}],["15_2",{"s":59,"r":15,"c":2}],["15_3",{"s":59,"r":15,"c":3}],["15_4",{"s":59,"r":15,"c":4}],["15_5",{"s":59,"r":15,"c":5}],["15_6",{"s":59,"r":15,"c":6}],["15_7",{"s":59,"r":15,"c":7}],["15_8",{"s":59,"r":15,"c":8}],["15_9",{"s":59,"r":15,"c":9}],["15_10",{"s":59,"r":15,"c":10}],["15_11",{"s":59,"r":15,"c":11}],["15_12",{"s":59,"r":15,"c":12}],["16_1",{"s":59,"r":16,"c":1}],["16_2",{"s":59,"r":16,"c":2}],["16_3",{"s":59,"r":16,"c":3}],["16_4",{"s":59,"r":16,"c":4}],["16_5",{"s":59,"r":16,"c":5}],["16_6",{"s":59,"r":16,"c":6}],["16_7",{"s":59,"r":16,"c":7}],["16_8",{"s":59,"r":16,"c":8}],["16_9",{"s":59,"r":16,"c":9}],["16_10",{"s":59,"r":16,"c":10}],["16_11",{"s":59,"r":16,"c":11}],["16_12",{"s":59,"r":16,"c":12}],["17_1",{"s":59,"r":17,"c":1}],["17_2",{"s":59,"r":17,"c":2}],["17_3",{"s":59,"r":17,"c":3}],["17_4",{"s":59,"r":17,"c":4}],["17_5",{"s":59,"r":17,"c":5}],["17_6",{"s":59,"r":17,"c":6}],["17_7",{"s":59,"r":17,"c":7}],["17_8",{"s":59,"r":17,"c":8}],["17_9",{"s":59,"r":17,"c":9}],["17_10",{"s":59,"r":17,"c":10}],["17_11",{"s":59,"r":17,"c":11}],["17_12",{"s":59,"r":17,"c":12}]],"rowStyles":[["7",{"s":60,"r":7,"c":-1}]],"defaultStyle":{"s":61},"zoomLevel":1,"xScroll":0,"yScroll":0,"name":"Base Assumptions","systemCategory":0,"defaultHeight":20,"defaultWidth":80}],"name":"Base Assumptions","systemCategory":0},"authorId":1,"author":"Keziah Patha","modifiedDate":{"value":1765207936840},"modifiedBy":"Keziah Patha","chartDisplayPercentage":0,"isAutoRefresh":true,"axisDefinitions":[{"isAutoRefresh":true,"displayHeader":"SKUs","modelDimension":"Product","hierarchy":"SKUs","axis":1,"defaultFilterMode":0,"customMemberForFilter":{},"members":[{"caption":"All","memberValue":"[All]","type":2}],"systemCategory":0,"isSkipRefreshOnCustomMember":true},{"isAutoRefresh":true,"displayHeader":"Months","modelDimension":"Time","hierarchy":"Months","axis":2,"defaultFilterMode":0,"customMemberForFilter":{},"members":[{"caption":"All","memberValue":"[All]","type":2}],"systemCategory":0,"isSkipRefreshOnCustomMember":true},{"allowedFilterMembers":[{"entries":[["MemberName",{"type":1,"stringValue":"Volume","doubleValue":0}],["MemberLabel",{"type":1,"stringValue":"Volume","doubleValue":0}],["Input",{"type":1,"stringValue":"1","doubleValue":0}],["Annotate",{"type":1,"stringValue":"0","doubleValue":0}],["UniqueName",{"type":1,"stringValue":"[Account].[Account].&[33]","doubleValue":0}],["Caption",{"type":1,"stringValue":"Volume","doubleValue":0}],["IsLeaf",{"type":2,"booleanValue":true,"doubleValue":0}],["MemberId",{"type":3,"int32Value":33,"doubleValue":0}]]},{"entries":[["MemberName",{"type":1,"stringValue":"Price","doubleValue":0}],["MemberLabel",{"type":1,"stringValue":"Price","doubleValue":0}],["Input",{"type":1,"stringValue":"1","doubleValue":0}],["Annotate",{"type":1,"stringValue":"0","doubleValue":0}],["UniqueName",{"type":1,"stringValue":"[Account].[Account].&[34]","doubleValue":0}],["Caption",{"type":1,"stringValue":"Price","doubleValue":0}],["IsLeaf",{"type":2,"booleanValue":true,"doubleValue":0}],["MemberId",{"type":3,"int32Value":34,"doubleValue":0}]]},{"entries":[["MemberName",{"type":1,"stringValue":"Cost","doubleValue":0}],["MemberLabel",{"type":1,"stringValue":"Cost","doubleValue":0}],["Input",{"type":1,"stringValue":"1","doubleValue":0}],["Annotate",{"type":1,"stringValue":"0","doubleValue":0}],["UniqueName",{"type":1,"stringValue":"[Account].[Account].&[35]","doubleValue":0}],["Caption",{"type":1,"stringValue":"Cost","doubleValue":0}],["IsLeaf",{"type":2,"booleanValue":true,"doubleValue":0}],["MemberId",{"type":3,"int32Value":35,"doubleValue":0}]]}],"isAutoRefresh":true,"displayHeader":"Account","modelDimension":"Account","hierarchy":"Account","axis":3,"defaultFilterMode":1,"customMemberForFilter":{},"defaultMembers":[{"entries":[["MemberName",{"type":1,"stringValue":"Price","doubleValue":0}],["MemberLabel",{"type":1,"stringValue":"Price","doubleValue":0}],["Input",{"type":1,"stringValue":"1","doubleValue":0}],["Annotate",{"type":1,"stringValue":"0","doubleValue":0}],["UniqueName",{"type":1,"stringValue":"[Account].[Account].&[34]","doubleValue":0}],["Caption",{"type":1,"stringValue":"Price","doubleValue":0}],["IsLeaf",{"type":2,"booleanValue":true,"doubleValue":0}],["MemberId",{"type":3,"int32Value":34,"doubleValue":0}],["AccountType",{"type":1,"stringValue":"Rate","doubleValue":0}],["AggregationFunction",{"type":1,"stringValue":"AverageOfChildren","doubleValue":0}],["UnaryOperator",{"type":1,"stringValue":"~","doubleValue":0}]]}],"systemCategory":0},{"allowMultipleSelection":true,"isAutoRefresh":true,"displayHeader":"Entity","modelDimension":"Entity","hierarchy":"Entity","axis":3,"defaultFilterMode":1,"customMemberForFilter":{},"defaultMembers":[{"entries":[["MemberName",{"type":1,"stringValue":"United States","doubleValue":0}],["MemberLabel",{"type":1,"stringValue":"United States","doubleValue":0}],["Region",{"type":1,"stringValue":"North America","doubleValue":0}],["Input",{"type":1,"stringValue":"1","doubleValue":0}],["Annotate",{"type":1,"stringValue":"0","doubleValue":0}],["UniqueName",{"type":1,"stringValue":"[Entity].[Entity].&[1]","doubleValue":0}],["Caption",{"type":1,"stringValue":"United States","doubleValue":0}],["IsLeaf",{"type":2,"booleanValue":true,"doubleValue":0}],["MemberId",{"type":3,"int32Value":1,"doubleValue":0}]]}],"systemCategory":0},{"isAutoRefresh":true,"displayHeader":"Scenario","modelDimension":"Scenario","hierarchy":"Scenario","axis":3,"defaultFilterMode":1,"customMemberForFilter":{},"defaultMembers":[{"entries":[["MemberName",{"type":1,"stringValue":"Plan","doubleValue":0}],["MemberLabel",{"type":1,"stringValue":"Plan","doubleValue":0}],["Input",{"type":1,"stringValue":"1","doubleValue":0}],["Annotate",{"type":1,"stringValue":"0","doubleValue":0}],["UniqueName",{"type":1,"stringValue":"[Scenario].[Scenario].&[2]","doubleValue":0}],["Caption",{"type":1,"stringValue":"Plan","doubleValue":0}],["IsLeaf",{"type":2,"booleanValue":true,"doubleValue":0}],["MemberId",{"type":3,"int32Value":2,"doubleValue":0}]]}],"systemCategory":0},{"isAutoRefresh":true,"displayHeader":"FiscalYear","modelDimension":"Time","hierarchy":"FiscalYear","axis":3,"defaultFilterMode":1,"customMemberForFilter":{},"defaultMembers":[{"entries":[["MemberName",{"type":1,"stringValue":"FY25","doubleValue":0}],["MemberLabel",{"type":1,"stringValue":"FY25","doubleValue":0}],["UniqueName",{"type":1,"stringValue":"[Time].[FiscalYear].[All].&[20250000]","doubleValue":0}],["Caption",{"type":1,"stringValue":"FY25","doubleValue":0}],["IsLeaf",{"type":2,"booleanValue":true,"doubleValue":0}],["MemberId",{"type":0,"doubleValue":0}]]}],"systemCategory":0},{"isAutoRefresh":true,"displayHeader":"Brand","modelDimension":"Product","hierarchy":"Brand","axis":3,"defaultFilterMode":1,"customMemberForFilter":{},"defaultMembers":[{"entries":[["MemberName",{"type":1,"stringValue":"Adair","doubleValue":0}],["MemberLabel",{"type":1,"stringValue":"Adair","doubleValue":0}],["UniqueName",{"type":1,"stringValue":"[Product].[Brand].[All].&[Adair]","doubleValue":0}],["Caption",{"type":1,"stringValue":"Adair","doubleValue":0}],["IsLeaf",{"type":2,"booleanValue":true,"doubleValue":0}],["MemberId",{"type":0,"doubleValue":0}]]}],"systemCategory":0}],"format":{"colorBorder":4278190080,"colorSelectionBorder":4278190080,"isEnableSystemBordering":true,"isNegativeRed":true,"isDisplayDataRegionGrid":true,"isDisplayRowRegionGrid":true,"isDisplayColumnRegionGrid":true,"isHideHeaders":true,"colorRowAggregate":4292802047,"colorInputCell":4294967244,"colorAnnotationCell":4294962142,"colorDropdownCell":4291740638,"isEnableAnnotationIndicator":true,"isEnableInputCellIndicator":true,"isEnableDropdownIndicator":true,"colorEvenRow":4294967295,"colorOddRow":4294967295,"colorDetectIncreaseChange":4280790624,"colorDetectDecreaseChange":4294901760,"colorHyperlink":4280784595,"isEnableHyperlinkTextColor":true},"formulaStore":{"coordinateDefinition":["Product_SKUs","Time_Months","Account_Account","Entity_Entity","Scenario_Scenario","Time_FiscalYear","Product_Brand"],"systemCategory":0},"isManagedFormula":true,"cellAttributesRegionCollection":[{"name":"Format Volume","inputState":0,"scope":[{"uniqueName":"[Account].[Account].&[33]","caption":"Volume"}],"isFormat":true,"formatRegions":1,"validation":{"mode":0,"horizontal":2,"vertical":1,"left":1,"right":1,"size":15},"style":{"alignment":{"horizontal":4,"vertical":4},"borders":{},"font":{"size":11,"color":4280690214,"isBold":false,"isItalic":false},"interior":{"color":4294967295},"numberFormat":{"kepionFormatTemplate":" {0:#,0${scaling}${decimalplaces};(#,0${scaling}${decimalplaces});-} ","excelFormatTemplate":"_(#,##0${scaling}${decimalplaces}_);_((#,##0${scaling}${decimalplaces});_(-??_);_(@_)","numberOfZeros":0,"scaling":0},"type":"String"}}],"name":"Base Assumptions","systemCategory":0,"designName":"Base Assumptions"}]}