Data to reproduce the model: https://docs.google.com/spreadsheets/d/1iCrHhp9wd_wqlna_g6d6ajmdtk6BJuZ9/edit?usp=sharing&ouid=118333229113091202665&rtpof=true&sd=true
Right-click 'Download' and select 'Save Link As' if the file opens in a new tab.
