diff --git a/etl/eligibility/ha_15_32/ha_analysis_batch_3.py b/etl/eligibility/ha_15_32/ha_analysis_batch_3.py
index 191ca74c..ac4d3a0c 100644
--- a/etl/eligibility/ha_15_32/ha_analysis_batch_3.py
+++ b/etl/eligibility/ha_15_32/ha_analysis_batch_3.py
@@ -2956,14 +2956,14 @@ def forecast_remaining_sales(loader):
         gbis_total = eligiblity_counts[
             eligiblity_counts["ECO Eligibility"] == "gbis"
             ]["count"].sum()
-        gbis_total = np.round(gbis_total * ha_gbis_sale_conversion)
-        gbis_total_revenue = gbis_total * gbis_rate
+        gbis_total = int(np.round(gbis_total * ha_gbis_sale_conversion))
+        gbis_total_revenue = int(gbis_total * gbis_rate)
 
         gbis_remaining = eligiblity_counts_remaining[
             eligiblity_counts["ECO Eligibility"] == "gbis"
             ]["count"].sum()
-        gbis_remaining = np.round(gbis_remaining * ha_gbis_sale_conversion)
-        gbis_remaining_revenue = gbis_remaining * gbis_rate
+        gbis_remaining = int(np.round(gbis_remaining * ha_gbis_sale_conversion))
+        gbis_remaining_revenue = int(gbis_remaining * gbis_rate)
 
         to_append = {
             ("", "", "", "HA Name"): ha_name,
@@ -3037,12 +3037,37 @@ def forecast_remaining_sales(loader):
 
     # TODO: Add a blank row and then a total row
 
-    assumptions = {
-        "ECO4 new rate": eco4_rate,
-        "GBIS new rate": gbis_rate,
-        # "ECO4 old rate": old_eco4_rate,
-        # "GBIS old rate": old_gbis_rate,
-    }
+    assumptions = [
+        {
+            ("", "", "", "HA Name"): "ECO4 rate",
+            ("", "Original Warmfront estimate", "Total - #", "ECO4 - November"): "£" + str(eco4_rate)
+        },
+        {
+            ("", "", "", "HA Name"): "GBIS rate",
+            ("ECO4 original", "", "Remaining - #", ""): "£" + str(gbis_rate)
+        },
+        {
+            ("", "", "", "HA Name"): "Median CIGA pass rate",
+            ("ECO4 original", "", "Total - £", ""): str(round(median_ciga_success_rate * 100, 1)) + "%",
+        },
+        {
+            ("", "", "", "HA Name"): "Maximum allowed CIGA pass rate",
+            ("ECO4 original", "", "Total - £", ""): str(round(maximum_ciga_conversion * 100, 1)) + "%",
+            ("ECO4 original", "", "Remaining - £", ""): "- Maximum allowed CIGA conversion for HAs without CIGA checks"
+        },
+        {
+            ("", "", "", "HA Name"): "Median ECO4 (no CIGA) sales conversion rate",
+            ("ECO4 original", "", "Total - £", ""): str(round(median_eco4_to_install * 100, 1)) + "%",
+            ("ECO4 original", "", "Remaining - £",
+             ""): " - Sales conversion rate for a ECO4 property that didn't need a CIGA check"
+        },
+        {
+            ("", "", "", "HA Name"): "Median ECO4 (subect to CIGA) sales conversion rate",
+            ("ECO4 original", "", "Total - £", ""): str(round(median_ciga_pass_to_install * 100, 1)) + "%",
+            ("ECO4 original", "", "Remaining - £",
+             ""): " - Sales conversion rate for a ECO4 property that passed a CIGA check"
+        }
+    ]
 
 
 def app():