WSO-C Ohio Franchise Underwriting Model

Fill in your data below, then generate a customized .xlsx workbook

v2 KEY-BASED — All writes use assumption_key lookup. Row insertions in assumptions_master will never break this app.

Scenario & Core Assumptions

Editable
These write directly into assumptions_master by assumption_key. Locked values are baked into the model.
Paste ACS API values. Counties: Delaware (041), Fairfield (045), Franklin (049), Licking (089). Writes by variable code lookup in column A — row-safe.

Block 1: Male 18-35

Paste
VariableDescDelawareFairfieldFranklinLicking

Block 2: Male 21-59

Paste
VariableDescDelawareFairfieldFranklinLicking

Block 3: Female 21-59

Paste
VariableDescDelawareFairfieldFranklinLicking

Block 4: Median HH Income

Paste
VariableDescDelawareFairfieldFranklinLicking

Block 5: Bachelor's+

Paste
VariableDescDelawareFairfieldFranklinLicking
Enter ESTAB counts. Writes by NAICS code lookup in column A — row-safe.

CBP Establishment Counts

Paste
NAICSDescDelawareFairfieldFranklinLicking

Venue Overrides

Editable
These are now assumption_key driven. Changing them writes to assumptions_master, not hardcoded cells.

OSU Overlay

Editable

Sponsor Pipeline

Editable
Targets per category (column B). Avg deal size and conversion rate pull from assumptions_master via XLOOKUP.
CategoryTargets

Operating Expenses

Editable