Investor workbook HTML view

SNPL Global Portfolio Valuation Model 2026-2031

Back to Investor Portal

Workbook Overview

Sheets Included

SheetExecutive_Summary SheetInputs_Assumptions SheetLaunch_Roadmap SheetCountry_Portfolio SheetMonthly_Model SheetShared_Cost_Model SheetCost_Allocation SheetAnnual_Portfolio SheetCountry_Annual_Summary SheetBEP_Analysis SheetValuation SheetInvestor_Scenarios SheetSensitivity_Table SheetInvestment_Dashboard SheetSources_Trust_Points SheetData_Gaps_Action_Plan
HTML Preview

Executive_Summary

SNPL Global Portfolio Valuation Model 2026-2031
Consolidated model migrating Egypt, Morocco, Philippines, India, and Indonesia into one phased portfolio case.
TopicSummary
Model thesisOne shared platform and regulatory build, then phased market rollout to avoid duplicating fixed cost by country.
Build/licensing windowAug 2026 to May 2027 baseline, representing a 10-month midpoint inside the requested 8-12 month range.
Phase 1Egypt starts Jun 2027 with a six-month controlled pilot transaction period.
Phase 2Morocco and Philippines launch Jan 2028 after first-market operating evidence.
Phase 3India and Indonesia launch Jan 2029 once platform, risk, compliance, and partner operations mature.
Fixed-cost migrationProduct, engineering, compliance tooling, database, infrastructure, audit/legal, hardware, shared marketing, and core operations are pooled centrally.
Allocation methodShared cost is allocated to active markets by captured-volume share, with equal active-market fallback before volume exists.
Investor decision viewResult
2031 Revenue
2031 EBITDA
2031 Free Cash Flow
Scenario Weighted Equity Value
Illustrative Raise
Illustrative Investor Ownership

HTML preview shows the first populated rows only. Download the Excel file for full formulas, tabs, and model structure.

HTML Preview

Inputs_Assumptions

Inputs & Global Assumptions
Editable global commercial, credit, cost of capital, and launch assumptions.
AssumptionValueNotes
Model Start Date2026-08-01 00:00:00Monthly model starts in Aug 2026.
MVP Build Months10Base case assumes 10 months inside the requested 8-12 month build/licensing range.
Phase 1 Launch Date2027-06-01 00:00:00Egypt transactions begin for six-month pilot from Jun 2027.
Phase 2 Launch Date2028-01-01 00:00:00Morocco and Philippines added after Phase 1 proof.
Phase 3 Launch Date2029-01-01 00:00:00India and Indonesia added after multi-market controls mature.
Transfer Fee Take Rate0.0062Transfer fee revenue as % of captured remittance volume.
FX Margin Take Rate0.0027FX spread revenue as % of captured remittance volume.
SNPL Service Fee Rate0.032Service fee revenue as % of approved SNPL credit volume.
Late / Recovery Net Rate0.0048Net recovery/late income on approved SNPL volume.
Other Income per Transaction0.16Ancillary revenue per completed transaction.
Variable Processing Cost per Txn0.4Payment/processing/notification unit cost per transaction.
Expected Credit Loss Rate0.016Expected credit loss on approved SNPL volume.
Funding Cost Rate0.088Annualized funding cost for credit duration.
Average Credit Duration Days35Average SNPL receivable duration.
Tax Rate0.235Long-term blended tax placeholder.
Discount Rate / WACC0.255High-growth, pre-operating fintech risk discount rate.
Terminal Growth Rate0.035Terminal growth used for DCF after 2031.
Revenue Multiple Low2.4Conservative fintech/remittance/SaaS platform revenue multiple.
Revenue Multiple Base4.1Base indicative revenue multiple.
Revenue Multiple High5.8Upside revenue multiple.
Initial Raise Assumption7500000Illustrative funding round used for ownership math.
Existing Net Debt0Assumes no net debt in pre-operating structure.

HTML preview shows the first populated rows only. Download the Excel file for full formulas, tabs, and model structure.

HTML Preview

Launch_Roadmap

Launch Roadmap
Monthly build/licensing window and phased country activation timeline.
MonthYearStageActive CountriesOperational Note
2026-08-01 00:00:002026Build + licensingNoneDedicated MVP, regulatory readiness, policies, partner/API design, and core controls.
2026-09-01 00:00:002026Build + licensingNoneDedicated MVP, regulatory readiness, policies, partner/API design, and core controls.
2026-10-01 00:00:002026Build + licensingNoneDedicated MVP, regulatory readiness, policies, partner/API design, and core controls.
2026-11-01 00:00:002026Build + licensingNoneDedicated MVP, regulatory readiness, policies, partner/API design, and core controls.
2026-12-01 00:00:002026Build + licensingNoneDedicated MVP, regulatory readiness, policies, partner/API design, and core controls.
2027-01-01 00:00:002027Build + licensingNoneDedicated MVP, regulatory readiness, policies, partner/API design, and core controls.
2027-02-01 00:00:002027Build + licensingNoneDedicated MVP, regulatory readiness, policies, partner/API design, and core controls.
2027-03-01 00:00:002027Build + licensingNoneDedicated MVP, regulatory readiness, policies, partner/API design, and core controls.
2027-04-01 00:00:002027Build + licensingNoneDedicated MVP, regulatory readiness, policies, partner/API design, and core controls.
2027-05-01 00:00:002027Build + licensingNoneDedicated MVP, regulatory readiness, policies, partner/API design, and core controls.
2027-06-01 00:00:002027Phase 1 controlled pilotEgyptEgypt transactions only; six-month validation period from Jun-Nov 2027.
2027-07-01 00:00:002027Phase 1 controlled pilotEgyptEgypt transactions only; six-month validation period from Jun-Nov 2027.
2027-08-01 00:00:002027Phase 1 controlled pilotEgyptEgypt transactions only; six-month validation period from Jun-Nov 2027.
2027-09-01 00:00:002027Phase 1 controlled pilotEgyptEgypt transactions only; six-month validation period from Jun-Nov 2027.
2027-10-01 00:00:002027Phase 1 controlled pilotEgyptEgypt transactions only; six-month validation period from Jun-Nov 2027.
2027-11-01 00:00:002027Phase 1 controlled pilotEgyptEgypt transactions only; six-month validation period from Jun-Nov 2027.
2027-12-01 00:00:002027Phase 1 controlled pilotEgyptEgypt transactions only; six-month validation period from Jun-Nov 2027.
2028-01-01 00:00:002028Phase 2 expansionEgypt, Morocco, PhilippinesAdd Morocco and Philippines while central platform costs remain shared.
2028-02-01 00:00:002028Phase 2 expansionEgypt, Morocco, PhilippinesAdd Morocco and Philippines while central platform costs remain shared.
2028-03-01 00:00:002028Phase 2 expansionEgypt, Morocco, PhilippinesAdd Morocco and Philippines while central platform costs remain shared.
2028-04-01 00:00:002028Phase 2 expansionEgypt, Morocco, PhilippinesAdd Morocco and Philippines while central platform costs remain shared.
2028-05-01 00:00:002028Phase 2 expansionEgypt, Morocco, PhilippinesAdd Morocco and Philippines while central platform costs remain shared.
2028-06-01 00:00:002028Phase 2 expansionEgypt, Morocco, PhilippinesAdd Morocco and Philippines while central platform costs remain shared.
2028-07-01 00:00:002028Phase 2 expansionEgypt, Morocco, PhilippinesAdd Morocco and Philippines while central platform costs remain shared.

HTML preview shows the first populated rows only. Download the Excel file for full formulas, tabs, and model structure.

HTML Preview

Country_Portfolio

Country Portfolio
Country-level launch, TAM, adoption, onboarding, and expansion assumptions.
CountryPhaseLaunch MonthStatus2025 TAM / Addressable VolumeAvg Ticket2026 Growth2027 Growth2028 Growth2029 Growth
EgyptPhase 12027-06-01 00:00:00Launch-ready first market415000000005000.0850.0750.0650.06
MoroccoPhase 22028-01-01 00:00:00Second-wave North Africa corridor130544976044500.040.0380.0360.034
PhilippinesPhase 22028-01-01 00:00:00Second-wave high remittance depth market27569875805.06734300.0340.0330.0320.031
IndiaPhase 32029-01-01 00:00:00Large-market expansion after operating proof1216430800004500.0450.0430.0410.039
IndonesiaPhase 32029-01-01 00:00:00Phase 3 Southeast Asia expansion5810572047.1810813900.050.0470.0440.041

HTML preview shows the first populated rows only. Download the Excel file for full formulas, tabs, and model structure.

HTML Preview

Monthly_Model

Monthly Operating Model
Monthly transaction, revenue, variable cost, direct country cost, and contribution logic.
MonthYearMonth #CountryPhaseLaunch MonthActiveRamp MonthAnnual TAMMonthly TAM
2026-08-01 00:00:0020261EgyptPhase 12027-06-01 00:00:00
2026-08-01 00:00:0020261MoroccoPhase 22028-01-01 00:00:00
2026-08-01 00:00:0020261PhilippinesPhase 22028-01-01 00:00:00
2026-08-01 00:00:0020261IndiaPhase 32029-01-01 00:00:00
2026-08-01 00:00:0020261IndonesiaPhase 32029-01-01 00:00:00
2026-09-01 00:00:0020262EgyptPhase 12027-06-01 00:00:00
2026-09-01 00:00:0020262MoroccoPhase 22028-01-01 00:00:00
2026-09-01 00:00:0020262PhilippinesPhase 22028-01-01 00:00:00
2026-09-01 00:00:0020262IndiaPhase 32029-01-01 00:00:00
2026-09-01 00:00:0020262IndonesiaPhase 32029-01-01 00:00:00
2026-10-01 00:00:0020263EgyptPhase 12027-06-01 00:00:00
2026-10-01 00:00:0020263MoroccoPhase 22028-01-01 00:00:00
2026-10-01 00:00:0020263PhilippinesPhase 22028-01-01 00:00:00
2026-10-01 00:00:0020263IndiaPhase 32029-01-01 00:00:00
2026-10-01 00:00:0020263IndonesiaPhase 32029-01-01 00:00:00
2026-11-01 00:00:0020264EgyptPhase 12027-06-01 00:00:00
2026-11-01 00:00:0020264MoroccoPhase 22028-01-01 00:00:00
2026-11-01 00:00:0020264PhilippinesPhase 22028-01-01 00:00:00
2026-11-01 00:00:0020264IndiaPhase 32029-01-01 00:00:00
2026-11-01 00:00:0020264IndonesiaPhase 32029-01-01 00:00:00
2026-12-01 00:00:0020265EgyptPhase 12027-06-01 00:00:00
2026-12-01 00:00:0020265MoroccoPhase 22028-01-01 00:00:00
2026-12-01 00:00:0020265PhilippinesPhase 22028-01-01 00:00:00
2026-12-01 00:00:0020265IndiaPhase 32029-01-01 00:00:00

HTML preview shows the first populated rows only. Download the Excel file for full formulas, tabs, and model structure.

HTML Preview

Shared_Cost_Model

Shared Cost Model
Central cost pool used once and allocated across markets instead of duplicating fixed costs country by country.
MonthYearBuild PeriodRevenue Active CountriesTotal Captured VolumeProduct & EngineeringRegulatory / LicensingTech / Cloud / DB / HardwareExternal Vendors / Audit / LegalCybersecurity / Compliance Tooling
2026-08-01 00:00:002026
2026-09-01 00:00:002026
2026-10-01 00:00:002026
2026-11-01 00:00:002026
2026-12-01 00:00:002026
2027-01-01 00:00:002027
2027-02-01 00:00:002027
2027-03-01 00:00:002027
2027-04-01 00:00:002027
2027-05-01 00:00:002027
2027-06-01 00:00:002027
2027-07-01 00:00:002027
2027-08-01 00:00:002027
2027-09-01 00:00:002027
2027-10-01 00:00:002027
2027-11-01 00:00:002027
2027-12-01 00:00:002027
2028-01-01 00:00:002028
2028-02-01 00:00:002028
2028-03-01 00:00:002028
2028-04-01 00:00:002028
2028-05-01 00:00:002028
2028-06-01 00:00:002028
2028-07-01 00:00:002028

HTML preview shows the first populated rows only. Download the Excel file for full formulas, tabs, and model structure.

HTML Preview

Cost_Allocation

Shared Cost Allocation
Allocates the central cost pool to active countries by captured-volume share, with equal fallback before volume.
YearMonthCountryActiveCaptured VolumeAllocation ShareAllocated Shared CostDirect Country CostTotal Allocated CostAllocation Logic
20262026-08-01 00:00:00EgyptVolume-share allocation; equal active fallback if no captured volume in month.
20262026-08-01 00:00:00MoroccoVolume-share allocation; equal active fallback if no captured volume in month.
20262026-08-01 00:00:00PhilippinesVolume-share allocation; equal active fallback if no captured volume in month.
20262026-08-01 00:00:00IndiaVolume-share allocation; equal active fallback if no captured volume in month.
20262026-08-01 00:00:00IndonesiaVolume-share allocation; equal active fallback if no captured volume in month.
20262026-09-01 00:00:00EgyptVolume-share allocation; equal active fallback if no captured volume in month.
20262026-09-01 00:00:00MoroccoVolume-share allocation; equal active fallback if no captured volume in month.
20262026-09-01 00:00:00PhilippinesVolume-share allocation; equal active fallback if no captured volume in month.
20262026-09-01 00:00:00IndiaVolume-share allocation; equal active fallback if no captured volume in month.
20262026-09-01 00:00:00IndonesiaVolume-share allocation; equal active fallback if no captured volume in month.
20262026-10-01 00:00:00EgyptVolume-share allocation; equal active fallback if no captured volume in month.
20262026-10-01 00:00:00MoroccoVolume-share allocation; equal active fallback if no captured volume in month.
20262026-10-01 00:00:00PhilippinesVolume-share allocation; equal active fallback if no captured volume in month.
20262026-10-01 00:00:00IndiaVolume-share allocation; equal active fallback if no captured volume in month.
20262026-10-01 00:00:00IndonesiaVolume-share allocation; equal active fallback if no captured volume in month.
20262026-11-01 00:00:00EgyptVolume-share allocation; equal active fallback if no captured volume in month.
20262026-11-01 00:00:00MoroccoVolume-share allocation; equal active fallback if no captured volume in month.
20262026-11-01 00:00:00PhilippinesVolume-share allocation; equal active fallback if no captured volume in month.
20262026-11-01 00:00:00IndiaVolume-share allocation; equal active fallback if no captured volume in month.
20262026-11-01 00:00:00IndonesiaVolume-share allocation; equal active fallback if no captured volume in month.
20262026-12-01 00:00:00EgyptVolume-share allocation; equal active fallback if no captured volume in month.
20262026-12-01 00:00:00MoroccoVolume-share allocation; equal active fallback if no captured volume in month.
20262026-12-01 00:00:00PhilippinesVolume-share allocation; equal active fallback if no captured volume in month.
20262026-12-01 00:00:00IndiaVolume-share allocation; equal active fallback if no captured volume in month.

HTML preview shows the first populated rows only. Download the Excel file for full formulas, tabs, and model structure.

HTML Preview

Annual_Portfolio

Annual Portfolio Financials
Consolidated annual revenue, costs, EBITDA, tax, net income, and free cash flow.
Metric202620272028202920302031
Captured Volume
Transactions
SNPL Transactions
Approved SNPL Volume
Total Revenue
Processing Cost
Expected Credit Loss
Funding Cost
Gross Profit
Country Direct Cost
Shared Platform Cost
EBITDA
CAPEX160000022000001900000170000015000001400000
Depreciation & Amortization350000650000900000105000011500001200000
EBIT
Tax
Net Income
Free Cash Flow
EBITDA Margin

HTML preview shows the first populated rows only. Download the Excel file for full formulas, tabs, and model structure.

HTML Preview

Country_Annual_Summary

Country Annual Summary
Country-level annual performance including allocated shared cost and contribution after allocation.
CountryPhaseMetric202620272028202920302031
EgyptPhase 1Captured Volume
EgyptPhase 1Transactions
EgyptPhase 1Revenue
EgyptPhase 1Gross Profit
EgyptPhase 1Direct Country Cost
EgyptPhase 1Allocated Shared Cost
EgyptPhase 1Contribution After Allocated Cost
MoroccoPhase 2Captured Volume
MoroccoPhase 2Transactions
MoroccoPhase 2Revenue
MoroccoPhase 2Gross Profit
MoroccoPhase 2Direct Country Cost
MoroccoPhase 2Allocated Shared Cost
MoroccoPhase 2Contribution After Allocated Cost
PhilippinesPhase 2Captured Volume
PhilippinesPhase 2Transactions
PhilippinesPhase 2Revenue
PhilippinesPhase 2Gross Profit
PhilippinesPhase 2Direct Country Cost
PhilippinesPhase 2Allocated Shared Cost
PhilippinesPhase 2Contribution After Allocated Cost
IndiaPhase 3Captured Volume
IndiaPhase 3Transactions
IndiaPhase 3Revenue

HTML preview shows the first populated rows only. Download the Excel file for full formulas, tabs, and model structure.

HTML Preview

BEP_Analysis

Break-Even Analysis
Annual and cumulative break-even view after migrating duplicated costs into a shared platform pool.
Metric202620272028202920302031
Revenue
Gross Profit
Country Direct Cost
Shared Platform Cost
EBITDA
Free Cash Flow
Cumulative EBITDA
Cumulative FCF
Revenue BEP at Current Gross Margin
Transaction BEP at Current Revenue/Txn
Break-even IndicatorResult
First EBITDA Break-even Year
First Cumulative EBITDA Break-even Year

HTML preview shows the first populated rows only. Download the Excel file for full formulas, tabs, and model structure.

HTML Preview

Valuation

Valuation
DCF, revenue multiple, scenario weighting, and illustrative investor ownership view.
Valuation ComponentValueNotes
2031 RevenueTerminal year revenue proxy.
2031 EBITDATerminal year EBITDA proxy.
2031 FCFTerminal year free cash flow.
Terminal ValueGordon growth terminal value from 2031 FCF.
PV 2026 FCFPartial-year discount from Aug 2026.
PV 2027 FCFDiscounted FCF.
PV 2028 FCFDiscounted FCF.
PV 2029 FCFDiscounted FCF.
PV 2030 FCFDiscounted FCF.
PV 2031 FCF + TVDiscounted final FCF plus terminal value.
DCF Enterprise ValueDCF enterprise value.
Revenue Multiple Low EVLow revenue multiple case.
Revenue Multiple Base EVBase revenue multiple case.
Revenue Multiple High EVHigh revenue multiple case.
Blended Low EV50/50 DCF and low revenue multiple.
Blended Base EV50/50 DCF and base revenue multiple.
Blended High EV50/50 DCF and high revenue multiple.
Scenario Weight Low0.25Downside probability weight.
Scenario Weight Base0.5Base probability weight.
Scenario Weight High0.25Upside probability weight.
Scenario Weighted EVWeighted blended enterprise value.
Less Net DebtExisting net debt assumption.
Scenario Weighted Equity ValueIndicative pre-money equity value.
Illustrative RaiseFunding round assumption.

HTML preview shows the first populated rows only. Download the Excel file for full formulas, tabs, and model structure.

HTML Preview

Investor_Scenarios

Investor Scenarios
Downside, base, and upside cases linked to valuation outputs.
ScenarioProbabilityNarrativeEVEquity ValueImplied Ownership on $7.5M Raise
DownsideSlower licensing, lower capture, higher onboarding friction; valuation anchored to blended low EV.
BaseMVP and licensing complete in baseline window, Egypt proof supports Phase 2 and Phase 3 launch cadence.
UpsideFaster partner adoption, stronger SNPL attach, and lower unit losses as underwriting data matures.

HTML preview shows the first populated rows only. Download the Excel file for full formulas, tabs, and model structure.

HTML Preview

Sensitivity_Table

Sensitivity Table
Indicative impact of key commercial and risk variables on model quality.
CaseTransfer Fee Take RateFX MarginSNPL Attach DeltaECL Rate2031 Revenue Impact2031 EBITDA ImpactDecision Note
Base000Base model case.
Pricing -50 bps0Tests transfer-fee compression.
FX margin -15 bps0Tests tighter FX economics.
SNPL attach +5 pts0.05Tests improved credit adoption.
ECL +100 bps00Tests credit-loss deterioration.
ECL -50 bps00Tests stronger underwriting.

HTML preview shows the first populated rows only. Download the Excel file for full formulas, tabs, and model structure.

HTML Preview

Investment_Dashboard

Investment Dashboard
Compact investor dashboard for the consolidated portfolio model.
KPI20272028202920302031Interpretation
Captured VolumeGross addressable flow captured by the portfolio.
TransactionsTransaction count across active markets.
RevenueAll revenue streams combined.
EBITDAOperating profitability after shared platform cost.
Free Cash FlowCash generation after CAPEX.
EBITDA MarginOperating margin trajectory.
Valuation KPIValueNotes
Scenario Weighted Equity ValuePrimary indicative pre-money equity value.
Illustrative RaiseCurrent assumed investment amount.
Investor OwnershipIllustrative ownership at the assumed raise.

HTML preview shows the first populated rows only. Download the Excel file for full formulas, tabs, and model structure.

HTML Preview

Sources_Trust_Points

Sources & Trust Points
Source lineage for the consolidated model and control assumptions.
Source / EvidencePath / ReferenceHow UsedControl Note
Egypt valuation workbook/Users/gabr/Documents/rimmit file /Egypt_SNPL_Investor_Valuation_26_31.xlsxUsed as country-specific reference model lineage for Egypt; consolidation uses normalized assumptions rather than direct copy of every formula.Original country workbooks retained separately; this file is a migrated portfolio model.
Morocco valuation workbook/Users/gabr/Downloads/snpl-stable-end-to-end-release-v1/docs/exports/Morocco_SNPL_Investor_Valuation_26_31.xlsxUsed as country-specific reference model lineage for Morocco; consolidation uses normalized assumptions rather than direct copy of every formula.Original country workbooks retained separately; this file is a migrated portfolio model.
India valuation workbook/Users/gabr/Downloads/snpl-stable-end-to-end-release-v1/docs/exports/India_SNPL_Selected_Corridors_Valuation_26_31.xlsxUsed as country-specific reference model lineage for India; consolidation uses normalized assumptions rather than direct copy of every formula.Original country workbooks retained separately; this file is a migrated portfolio model.
Philippines valuation workbook/Users/gabr/Downloads/snpl-stable-end-to-end-release-v1/docs/exports/Philippines_SNPL_Selected_Corridors_Valuation_26_31.xlsxUsed as country-specific reference model lineage for Philippines; consolidation uses normalized assumptions rather than direct copy of every formula.Original country workbooks retained separately; this file is a migrated portfolio model.
Indonesia valuation workbook/Users/gabr/Downloads/snpl-stable-end-to-end-release-v1/docs/exports/Indonesia_SNPL_Selected_Corridors_Valuation_26_31.xlsxUsed as country-specific reference model lineage for Indonesia; consolidation uses normalized assumptions rather than direct copy of every formula.Original country workbooks retained separately; this file is a migrated portfolio model.
Model phasing instructionUser criteria in current taskAug 2026 build start, 8-12 month MVP/licensing window, Egypt first, Morocco/Philippines second, India/Indonesia third.Implemented as monthly schedule and country launch gates.
Cost migration principlePortfolio consolidation policyShared fixed costs pooled once and allocated to active markets by captured-volume share.Reduces duplicated fixed-cost distortion across country workbooks.

HTML preview shows the first populated rows only. Download the Excel file for full formulas, tabs, and model structure.

HTML Preview

Data_Gaps_Action_Plan

Data Gaps & Action Plan
Items to validate before investor circulation or regulatory-grade operating plan use.
PriorityGap / RiskRequired ActionOwnerTiming
HighRegulatory licensing duration and cost vary by jurisdiction.Replace midpoint assumptions with counsel-confirmed jurisdiction-by-jurisdiction license plan.Legal / ComplianceBefore investor IC
HighPartner onboarding incentives are estimated.Validate MTO/agent integration incentives and creditor activation cost with signed LOIs or term sheets.Business DevelopmentBefore seed/Series A close
HighCredit loss and approval assumptions require portfolio data.Pilot Egypt and recalibrate approval, default, recovery, and funding assumptions monthly.Risk / FinanceDuring Phase 1 pilot
MediumShared infrastructure cost is sized as investor model estimate.Obtain vendor quotes for cloud, database, monitoring, cybersecurity, KYC/AML, document services, and data providers.Technology / ProcurementDuring MVP build
MediumCountry TAM and selected corridors should be refreshed annually.Update TAM and corridor flows using central bank, World Bank, and receiving-country disclosures.Strategy / FinanceAnnual refresh
MediumMarketing and CAC assumptions are directional.Run small-scale acquisition pilots and replace launch budget with CAC/payback evidence.Growth / BDPre Phase 2

HTML preview shows the first populated rows only. Download the Excel file for full formulas, tabs, and model structure.