Thanks for carrying out this analysis! Do you have a spreadsheet with the calculations? Personally, I find it’s much easier for me to understand the calculations and assumptions in that format. Being able to make a copy and play around with the input values to see which inputs drive the end line result is also super helpful.
I did not, but I have just created one since you asked. I arrived to the same results (I could have arrived to different ones if I had had errors in the manual calculations). I have not included the sources of the inputs, but you can check them in the post.
Thanks for carrying out this analysis! Do you have a spreadsheet with the calculations? Personally, I find it’s much easier for me to understand the calculations and assumptions in that format. Being able to make a copy and play around with the input values to see which inputs drive the end line result is also super helpful.
Thanks, Mathias!
I did not, but I have just created one since you asked. I arrived to the same results (I could have arrived to different ones if I had had errors in the manual calculations). I have not included the sources of the inputs, but you can check them in the post.