A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V	W	X	Y	Z	AA	AB	AC	AD	AE	AF	AG	AH
1	Main
2			Q120	Q220	Q320	Q420	Q121	Q221	Q321	Q421	Q122	Q222	Q322	Q422					2020	2021	2022	2023	2024	2025	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035
3		exacel																				100	300	400	500	515	530.45	546.3635	562.754405	579.6370371500001	597.0261482645001	614.9369327124351	633.3850406938082	652.3865919146224
4		Margin																				70	210	280	350	360.5	371.315	382.45445	393.9280835	405.74592600500006	417.91830378515004	430.45585289870456	443.3695284856657	456.67061434023566
5		Split																				28	84	112	140	144.20000000000002	148.526	152.98178000000001	157.5712334	162.29837040200005	167.16732151406003	172.18234115948184	177.34781139426627	182.66824573609426
6
7		Revenue