Wow. With all due respect, 4x, this is more absurd than

Wow. With all due respect, 4x, this is more absurd than the infamous spreadsheet.

At least the assumptions in the spreadsheet were based on what we were told by management.

The assumptions here are, well, just pipe dreams.

Good luck.