Thanks for your comment!

I'm guessing everyone's variables will be dependent on their creativity, their values, and their knowledge. A full finalised spreadsheet would represent what they value the most in terms of risk. This would be a competitive advantage that they would not share.

It is always good to give enough to inspire ambition, but not too much. I hope this inspired you! 😀