{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Cover","Navigator","Style Guide","Model Parameters","Timing","Tax Example","Sum Nth Row","MOD Calculation","Lists","Error Checks"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":43,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":22,"n_cols":7,"rows_kept":22,"cut":false,"hidden":false,"merged":[[16,2,16,9],[17,2,17,9],[20,6,20,8],[21,6,21,8]]}
[]
[]
["Navigator"]
[]
[null,null,{"$f":"Client_Name","v":"SumProduct Pty Limited"}]
[null,null,{"$f":"Model_Name","v":"SP MOD Examples.xlsm"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Primary Developer:  Liam Bastick"]
[]
[null,null,"General Cover Notes:"]
[null,null,"Examples of the MOD function in action."]
[]
[]
[]
[null,null,"Any queries, please e-mail:",null,null,null,"liam.bastick@sumproduct.com"]
[null,null,"Website:",null,null,null,"www.sumproduct.com"]

{"sheet":"Navigator","index":1,"n_rows":17,"n_cols":7,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
["Navigator"]
[{"$f":"Model_Name","v":"SP MOD Examples.xlsm"}]
["Navigator"]
[null,null,null,null,"Error Checks:",null,{"$f":"Overall_Error_Check","v":0}]
[]
[]
[null,1,"Table of Contents"]
[]
[null,null,null,null,null,"Cover"]
[null,null,null,null,null,"Style Guide"]
[null,null,null,null,null,"Model Parameters"]
[null,null,null,null,null,"Timing"]
[null,null,null,null,null,"Tax Example"]
[null,null,null,null,null,"Sum Nth Row"]
[null,null,null,null,null,"MOD Calculation"]
[null,null,null,null,null,"Lists"]
[null,null,null,null,null,"Error Checks"]

{"sheet":"Style Guide","index":2,"n_rows":74,"n_cols":11,"rows_kept":74,"cut":false,"hidden":false,"merged":[[16,2,16,6],[2,0,2,4],[7,2,7,6],[8,2,8,6],[9,2,9,6],[10,2,10,6],[11,2,11,6],[12,2,12,6],[13,2,13,6],[14,2,14,6],[15,2,15,6],[34,2,34,6],[17,2,17,6],[18,2,18,6],[19,2,19,6],[24,2,24,6],[25,2,25,6],[26,2,26,6],[27,2,27,6],[28,2,28,6],[29,2,29,6],[30,2,30,6],[31,2,31,6],[46,2,46,6],[35,2,35,6],[36,2,36,6],[37,2,37,6],[38,2,38,6],[39,2,39,6],[40,2,40,6],[41,2,41,6],[42,2,42,6],[43,2,43,6],[44,2,44,6],[45,2,45,6],[61,2,61,6],[47,2,47,6],[48,2,48,6],[49,2,49,6],[50,2,50,6],[51,2,51,6],[52,2,52,6],[53,2,53,6],[54,2,54,6],[57,2,57,6],[59,2,59,6],[60,2,60,6],[73,2,73,6],[62,2,62,6],[63,2,63,6],[64,2,64,6],[65,2,65,6],[66,2,66,6],[67,2,67,6],[68,2,68,6],[69,2,69,6],[70,2,70,6],[71,2,71,6],[72,2,72,6],[80,2,80,6],[74,2,74,6],[75,2,75,6],[76,2,76,6],[77,2,77,6],[78,2,78,6],[79,2,79,6]]}
[{"$f":"IF(ISERROR(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))),\n\"\",\nRIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Style Guide"}]
[{"$f":"Model_Name","v":"SP MOD Examples.xlsm"}]
["Navigator"]
[null,null,null,null,"Error Checks:",null,null,null,{"$f":"Overall_Error_Check","v":0}]
[]
[null,{"$f":"MAX($B$5:$B5)+1","v":1},"Formatting of Headers / Dividers"]
[]
[null,null,"Description",null,null,null,null,null,"Display",null,"Style Name"]
[]
[null,null,"Sheet Title",null,null,null,null,null,{"$f":"C10","v":"Sheet Title"},null,"Sheet Title"]
[null,null,"Model Name",null,null,null,null,null,{"$f":"C11","v":"Model Name"},null,"Model Name"]
[]
[null,null,"Header 1",null,null,null,null,null,{"$f":"C13","v":"Header 1"},null,"Header 1"]
[null,null,"Header 2",null,null,null,null,null,{"$f":"C14","v":"Header 2"},null,"Header 2"]
[null,null,"Header 3",null,null,null,null,null,{"$f":"C15","v":"Header 3"},null,"Header 3"]
[null,null,"Header 4",null,null,null,null,null,{"$f":"C16","v":"Header 4"},null,"Header 4"]
[]
[null,null,"Notes",null,null,null,null,null,{"$f":"C18","v":"Notes"},null,"Notes"]
[]
[null,null,"Table Heading",null,null,null,null,null,{"$f":"C20","v":"Table Heading"},null,"Table Heading"]
[]
[]
[null,{"$f":"MAX($B$5:$B22)+1","v":2},"Individual Cell Styles"]
[]
[null,null,"Description",null,null,null,null,null,"Display",null,"Style Name"]
[]
[null,null,"Assumption",null,null,null,null,null,"Assumption",null,{"$f":"C27","v":"Assumption"}]
[]
[null,null,"Constraint",null,null,null,null,null,{"$f":"C29","v":"Constraint"},null,{"$f":"C29","v":"Constraint"}]
[]
[null,null,"Empty",null,null,null,null,null,null,null,{"$f":"C31","v":"Empty"}]
[]
[null,null,"Error Check",null,null,null,null,null,0,null,{"$f":"C33","v":"Error Check"}]
[]
[null,null,"Hyperlink",null,null,null,null,null,"Hyperlink",null,{"$f":"C35","v":"Hyperlink"}]
[]
[null,null,"Internal Reference",null,null,null,null,null,{"$f":"'Error Checks'!E12","v":"Not Used"},null,{"$f":"C37","v":"Internal Reference"}]
[]
[null,null,"Line Calculation",null,null,null,null,null,77,null,"Line Calc"]
[]
[null,null,"Line Total",null,null,null,null,null,{"$f":"I39","v":77},null,{"$f":"C41","v":"Line Total"}]
[]
[null,null,"Parameter",null,null,null,null,null,365,null,{"$f":"C43","v":"Parameter"}]
[]
[null,null,"Range Name Description",null,null,null,null,null,"Not_Named",null,{"$f":"C45","v":"Range Name Description"}]
[]
[null,null,"Row Reference",null,null,null,null,null,{"$f":"ROW(C47)","v":47},null,"Row Ref"]
[]
[null,null,"Row Summary",null,null,null,null,null,{"$f":"I41","v":77},null,{"$f":"C49","v":"Row Summary"}]
[]
[null,null,"Units",null,null,null,null,null,"A$",null,{"$f":"C51","v":"Units"}]
[]
[null,null,"WIP",null,null,null,null,null,null,null,{"$f":"C53","v":"WIP"}]
[]
[]
[null,{"$f":"MAX($B$5:$B55)+1","v":3},"Numerical Styles"]
[]
[null,null,"Description",null,null,null,null,null,"Display",null,"Style Name"]
[]
[null,null,"Comma",null,null,null,null,null,123456.789,null,{"$f":"C60","v":"Comma"}]
[]
[null,null,"Comma [0]",null,null,null,null,null,-123456.789,null,"Comma [0]"]
[]
[null,null,"Currency",null,null,null,null,null,123456.789,null,"Currency"]
[]
[null,null,"Currency [0]",null,null,null,null,null,123456.789,null,"Currency [0]"]
[]
[null,null,"Date",null,null,null,null,null,{"$f":"TODAY()","v":"2019-08-06"},null,{"$f":"C68","v":"Date"}]
[]
[null,null,"Date Heading",null,null,null,null,null,{"$f":"TODAY()","v":"2019-08-06"},null,{"$f":"C70","v":"Date Heading"}]
[]
[null,null,"Numbers 0",null,null,null,null,null,-123456.789,null,{"$f":"C72","v":"Numbers 0"}]
[]
[null,null,"Percent",null,null,null,null,null,0.5,null,{"$f":"C74","v":"Percent"}]

{"sheet":"Model Parameters","index":3,"n_rows":31,"n_cols":9,"rows_kept":31,"cut":false,"hidden":false,"merged":[[0,9,0,10],[2,0,2,4],[10,6,10,13],[11,6,11,13]]}
[{"$f":"IF(ISERROR(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))),\n\"\",\nRIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Model Parameters"}]
[{"$f":"Model_Name","v":"SP MOD Examples.xlsm"}]
["Navigator"]
[null,null,null,null,"Error Checks:",null,null,null,{"$f":"Overall_Error_Check","v":0}]
[]
[null,{"$f":"MAX($B$5:$B5)+1","v":1},"General"]
[]
[null,null,"Key Inputs"]
[]
[null,null,null,null,"General"]
[null,null,null,null,"Model Name",null,{"$f":"IF(ISERROR(OR(FIND(\"[\",CELL(\"filename\",A1)),FIND(\"]\",CELL(\"filename\",A1)))),\"\",MID(CELL(\"filename\",A1),FIND(\"[\",CELL(\"filename\",A1))+1,FIND(\"]\",CELL(\"filename\",A1))-FIND(\"[\",CELL(\"filename\",A1))-1))","v":"SP MOD Examples.xlsm"}]
[null,null,null,null,"Client Name",null,"SumProduct Pty Limited"]
[]
[]
[null,{"$f":"MAX($B$5:$B14)+1","v":2},"General Range Names"]
[]
[null,null,"Technical Assumptions"]
[]
[null,null,null,null,"Days in Year",null,365]
[null,null,null,null,"Months in Month",null,1]
[null,null,null,null,"Months in Quarter",null,3]
[null,null,null,null,"Months in Half Yr",null,6]
[null,null,null,null,"Months in Year",null,12]
[null,null,null,null,"Quarters in Year",null,4]
[]
[null,null,null,null,"Rounding Accuracy",null,5]
[]
[null,null,null,null,"Very Large Number",null,9.9999999999999997E+98]
[null,null,null,null,"Very Small Number",null,1E-8]
[]
[null,null,null,null,"Thousand",null,1000]

{"sheet":"Timing","index":4,"n_rows":23,"n_cols":21,"rows_kept":23,"cut":false,"hidden":false,"merged":[[0,8,0,9],[2,0,2,4]]}
[{"$f":"IF(ISERROR(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))),\n\"\",\nRIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Timing"}]
[{"$f":"Model_Name","v":"SP MOD Examples.xlsm"}]
["Navigator"]
[null,"Error Checks:",null,null,null,{"$f":"Overall_Error_Check","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J$7","v":"2019-09-30"},{"$f":"K$7","v":"2019-10-31"},{"$f":"L$7","v":"2019-11-30"},{"$f":"M$7","v":"2019-12-31"},{"$f":"N$7","v":"2020-01-31"},{"$f":"O$7","v":"2020-02-29"},"2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31"]
[null,null,"Start Date",null,null,null,null,null,null,{"$f":"IF(J$9=1,Model_Start_Date,I$7+1)","v":"2019-09-01"},"2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01"]
[null,null,"End Date",null,null,null,null,null,null,{"$f":"EOMONTH(J$6,MOD(Periodicity+Reporting_Month_Factor-MONTH(J$6),Periodicity))","v":"2019-09-30"},"2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31"]
[null,null,"Number of Days",null,null,null,null,null,null,{"$f":"J7-J6+1","v":30},{"$f":"K7-K6+1","v":31},30,31,31,{"$f":"O7-O6+1","v":29},31,30,31,30,31,31]
[null,null,"Counter",null,null,null,null,null,null,{"$f":"N(I$9)+1","v":1},{"$f":"N(J$9)+1","v":2},3,4,5,{"$f":"N(N$9)+1","v":6},{"$f":"N(O$9)+1","v":7},{"$f":"N(P$9)+1","v":8},{"$f":"N(Q$9)+1","v":9},{"$f":"N(R$9)+1","v":10},{"$f":"N(S$9)+1","v":11},{"$f":"N(T$9)+1","v":12}]
[]
[null,{"$f":"MAX($B$10:$B10)+1","v":1},"Timing Assumptions"]
[]
[null,null,"Data (do not change once modelling has commenced)"]
[]
[null,null,null,"Model Start Date",null,null,null,{"$f":"EOMONTH(TODAY(),0)+1","v":"2019-09-01"}]
[]
[null,null,null,"Number of Months in a Full Period",null,null,null,1]
[]
[null,null,null,"Example Reporting Month",null,null,null,12,{"$f":"\"e.g. \"&TEXT(DATE(YEAR(Model_Start_Date)+IF(Example_Reporting_Month<MONTH(Model_Start_Date),1,0),Example_Reporting_Month+1,1)-1,\"dd-Mmm-yy\")","v":"e.g. 31-Dec-19"}]
[]
[null,null,null,"Reporting Month Factor",null,null,null,{"$f":"MOD(Example_Reporting_Month-1,Periodicity)+1","v":1}]
[]
[null,null,null,"Months per Year",null,null,null,12]

{"sheet":"Tax Example","index":5,"n_rows":39,"n_cols":21,"rows_kept":39,"cut":false,"hidden":false,"merged":[[0,8,0,9],[2,0,2,4]]}
[{"$f":"IF(ISERROR(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))),\n\"\",\nRIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Tax Example"}]
[{"$f":"Model_Name","v":"SP MOD Examples.xlsm"}]
["Navigator"]
[null,"Error Checks:",null,null,null,{"$f":"Overall_Error_Check","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"Timing!J5","v":"2019-09-30"},{"$f":"Timing!K5","v":"2019-10-31"},{"$f":"Timing!L5","v":"2019-11-30"},{"$f":"Timing!M5","v":"2019-12-31"},{"$f":"Timing!N5","v":"2020-01-31"},{"$f":"Timing!O5","v":"2020-02-29"},{"$f":"Timing!P5","v":"2020-03-31"},{"$f":"Timing!Q5","v":"2020-04-30"},{"$f":"Timing!R5","v":"2020-05-31"},{"$f":"Timing!S5","v":"2020-06-30"},{"$f":"Timing!T5","v":"2020-07-31"},{"$f":"Timing!U5","v":"2020-08-31"}]
[null,null,{"$f":"Timing!C6","v":"Start Date"},null,null,null,null,null,null,{"$f":"Timing!J6","v":"2019-09-01"},{"$f":"Timing!K6","v":"2019-10-01"},{"$f":"Timing!L6","v":"2019-11-01"},{"$f":"Timing!M6","v":"2019-12-01"},{"$f":"Timing!N6","v":"2020-01-01"},{"$f":"Timing!O6","v":"2020-02-01"},{"$f":"Timing!P6","v":"2020-03-01"},{"$f":"Timing!Q6","v":"2020-04-01"},{"$f":"Timing!R6","v":"2020-05-01"},{"$f":"Timing!S6","v":"2020-06-01"},{"$f":"Timing!T6","v":"2020-07-01"},{"$f":"Timing!U6","v":"2020-08-01"}]
[null,null,{"$f":"Timing!C7","v":"End Date"},null,null,null,null,null,null,{"$f":"Timing!J7","v":"2019-09-30"},{"$f":"Timing!K7","v":"2019-10-31"},{"$f":"Timing!L7","v":"2019-11-30"},{"$f":"Timing!M7","v":"2019-12-31"},{"$f":"Timing!N7","v":"2020-01-31"},{"$f":"Timing!O7","v":"2020-02-29"},{"$f":"Timing!P7","v":"2020-03-31"},{"$f":"Timing!Q7","v":"2020-04-30"},{"$f":"Timing!R7","v":"2020-05-31"},{"$f":"Timing!S7","v":"2020-06-30"},{"$f":"Timing!T7","v":"2020-07-31"},{"$f":"Timing!U7","v":"2020-08-31"}]
[null,null,{"$f":"Timing!C8","v":"Number of Days"},null,null,null,null,null,null,{"$f":"Timing!J8","v":30},{"$f":"Timing!K8","v":31},{"$f":"Timing!L8","v":30},{"$f":"Timing!M8","v":31},{"$f":"Timing!N8","v":31},{"$f":"Timing!O8","v":29},{"$f":"Timing!P8","v":31},{"$f":"Timing!Q8","v":30},{"$f":"Timing!R8","v":31},{"$f":"Timing!S8","v":30},{"$f":"Timing!T8","v":31},{"$f":"Timing!U8","v":31}]
[null,null,{"$f":"Timing!C9","v":"Counter"},null,null,null,null,null,null,{"$f":"Timing!J9","v":1},{"$f":"Timing!K9","v":2},{"$f":"Timing!L9","v":3},{"$f":"Timing!M9","v":4},{"$f":"Timing!N9","v":5},{"$f":"Timing!O9","v":6},{"$f":"Timing!P9","v":7},{"$f":"Timing!Q9","v":8},{"$f":"Timing!R9","v":9},{"$f":"Timing!S9","v":10},{"$f":"Timing!T9","v":11},{"$f":"Timing!U9","v":12}]
[]
[null,{"$f":"MAX($B$10:$B10)+1","v":1},"Tax Example"]
[]
[null,null,{"$f":"C11","v":"Tax Example"}]
[]
[null,null,null,"Assumption"]
[]
[null,null,null,null,"Payments quarterly."]
[]
[null,null,null,null,"Start Date",null,null,{"$f":"EOMONTH(TODAY(),0)+1","v":"2019-09-01"}]
[]
[null,null,null,null,"Payment Month Cycle",null,null,"September"]
[]
[null,null,null,null,"Month Number",null,null,{"$f":"MATCH(H21,LU_Months,0)","v":9}]
[]
[null,null,null,null,"Tax Rate",null,null,0.3]
[]
[null,null,null,null,"Net Profit Before Tax",null,null,null,null,360,520,480,377,590,610,485,360,500,520,440,655]
[]
[null,null,null,"Calculation"]
[]
[null,null,null,null,"Net Profit Before Tax",null,null,null,null,{"$f":"J27","v":360},{"$f":"K27","v":520},480,377,590,610,485,360,500,520,440,655]
[]
[null,null,null,null,"Tax Rate",null,null,null,null,{"$f":"Tax_Rate","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[]
[null,null,null,null,"Tax",null,null,null,null,{"$f":"J31*J33","v":108},156,144,113.1,177,183,145.5,108,150,156,132,196.5]
[]
[null,null,null,null,"Tax Payment Flag",null,null,null,null,{"$f":"(MOD(MONTH(J$5)-Payment_Month_Cycle,Months_in_Qtr)=0)*1","v":1},0,0,1,0,0,1,0,0,1,0,0]
[]
[null,null,null,null,"Tax Payment",null,null,null,null,{"$f":"(SUM($J$35:J$35)-SUM($I$39:I$39))*J$37","v":108},{"$f":"(SUM($J$35:K$35)-SUM($I$39:J$39))*K$37","v":0},{"$f":"(SUM($J$35:L$35)-SUM($I$39:K$39))*L$37","v":0},{"$f":"(SUM($J$35:M$35)-SUM($I$39:L$39))*M$37","v":413.1},{"$f":"(SUM($J$35:N$35)-SUM($I$39:M$39))*N$37","v":0},{"$f":"(SUM($J$35:O$35)-SUM($I$39:N$39))*O$37","v":0},{"$f":"(SUM($J$35:P$35)-SUM($I$39:O$39))*P$37","v":505.49999999999989},{"$f":"(SUM($J$35:Q$35)-SUM($I$39:P$39))*Q$37","v":0},{"$f":"(SUM($J$35:R$35)-SUM($I$39:Q$39))*R$37","v":0},{"$f":"(SUM($J$35:S$35)-SUM($I$39:R$39))*S$37","v":414},{"$f":"(SUM($J$35:T$35)-SUM($I$39:S$39))*T$37","v":0},{"$f":"(SUM($J$35:U$35)-SUM($I$39:T$39))*U$37","v":0}]

{"sheet":"Sum Nth Row","index":6,"n_rows":54,"n_cols":9,"rows_kept":54,"cut":false,"hidden":false,"merged":[[2,0,2,4]]}
[{"$f":"IF(ISERROR(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))),\n\"\",\nRIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Sum Nth Row"}]
[{"$f":"Model_Name","v":"SP MOD Examples.xlsm"}]
["Navigator"]
[null,null,null,null,"Error Checks:",null,null,null,{"$f":"Overall_Error_Check","v":0}]
[]
[null,{"$f":"MAX($B$5:$B5)+1","v":1},{"$f":"A1","v":"Sum Nth Row"}]
[]
[null,null,"Example"]
[]
[null,null,null,"Assumptions"]
[]
[null,null,null,null,"Row Interval:"]
[]
[null,null,null,null,null,null,3]
[]
[null,null,null,"Data"]
[]
[null,null,null,null,null,"#","Amount"]
[null,null,null,null,null,{"$f":"N(F18)+1","v":1},18]
[null,null,null,null,null,{"$f":"N(F19)+1","v":2},1]
[null,null,null,null,null,3,14]
[null,null,null,null,null,4,7]
[null,null,null,null,null,5,9]
[null,null,null,null,null,6,5]
[null,null,null,null,null,7,5]
[null,null,null,null,null,8,11]
[null,null,null,null,null,9,11]
[null,null,null,null,null,10,6]
[null,null,null,null,null,11,10]
[null,null,null,null,null,12,12]
[null,null,null,null,null,13,6]
[null,null,null,null,null,14,14]
[null,null,null,null,null,15,1]
[null,null,null,null,null,16,2]
[null,null,null,null,null,17,9]
[null,null,null,null,null,18,8]
[null,null,null,null,null,19,10]
[null,null,null,null,null,20,9]
[null,null,null,null,null,21,1]
[null,null,null,null,null,22,17]
[null,null,null,null,null,23,7]
[null,null,null,null,null,24,14]
[null,null,null,null,null,25,18]
[null,null,null,null,null,26,15]
[null,null,null,null,null,27,12]
[null,null,null,null,null,28,9]
[null,null,null,null,null,29,15]
[null,null,null,null,null,30,17]
[]
[null,null,null,"Calculation"]
[]
[null,null,null,null,"Sum of every third row:"]
[]
[null,null,null,null,null,null,{"$f":"SUM(IF(MOD($F$19:$F$48,Row_Interval)=0,$G$19:$G$48,0))","v":95}]

{"sheet":"MOD Calculation","index":7,"n_rows":28,"n_cols":9,"rows_kept":28,"cut":false,"hidden":false,"merged":[[2,0,2,4]]}
[{"$f":"IF(ISERROR(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))),\n\"\",\nRIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"MOD Calculation"}]
[{"$f":"Model_Name","v":"SP MOD Examples.xlsm"}]
["Navigator"]
[null,null,null,null,"Error Checks:",null,null,null,{"$f":"Overall_Error_Check","v":0}]
[]
[null,{"$f":"MAX($B$5:$B5)+1","v":1},"MOD Calculation"]
[]
[null,null,{"$f":"C6","v":"MOD Calculation"}]
[]
[null,null,null,"Assumption"]
[]
[null,null,null,null,"Number",null,null,6222]
[]
[null,null,null,null,"Divisor",null,null,622.20000000000005]
[]
[null,null,null,"MOD"]
[]
[null,null,null,null,"Divisor",null,null,{"$f":"MOD(Number,Divisor)","v":622.19999999999959}]
[]
[null,null,null,"Longhand"]
[]
[null,null,null,null,"MOD(Number,Divisor) = Number - Divisor*INT(Number/Divisor)"]
[]
[null,null,null,null,"Answer",null,null,{"$f":"Number-Divisor*INT(Number/Divisor)","v":0}]
[]
[null,null,null,"Error"]
[]
[null,null,null,null,"MOD = Longhand?",null,null,{"$f":"IF(Divisor=0,\"N/A\",IF(ISERROR(H18-H24),\"No\",IF(H18<>H24,\"No\",\"Yes\")))","v":"No"}]

{"sheet":"Lists","index":8,"n_rows":63,"n_cols":9,"rows_kept":63,"cut":false,"hidden":false,"merged":[[0,8,0,9],[2,0,2,4]]}
[{"$f":"IF(ISERROR(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))),\n\"\",\nRIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Lists"}]
[{"$f":"Model_Name","v":"SP MOD Examples.xlsm"}]
["Navigator"]
[null,"Error Checks:",null,null,null,{"$f":"Overall_Error_Check","v":0}]
[]
[null,{"$f":"MAX($B$5:$B5)+1","v":1},"Month List"]
[]
[null,null,"Month List"]
[]
[null,null,null,null,null,null,{"$f":"C8&\" Table\"","v":"Month List Table"},null,"LU_Months"]
[null,null,null,null,null,null,"January",null,"January"]
[null,null,null,null,null,null,"February",null,"February"]
[null,null,null,null,null,null,"March",null,"March"]
[null,null,null,null,null,null,"April",null,"April"]
[null,null,null,null,null,null,"May",null,"May"]
[null,null,null,null,null,null,"June",null,"June"]
[null,null,null,null,null,null,"July",null,"July"]
[null,null,null,null,null,null,"August",null,"August"]
[null,null,null,null,null,null,"September",null,"September"]
[null,null,null,null,null,null,"October",null,"October"]
[null,null,null,null,null,null,"November",null,"November"]
[null,null,null,null,null,null,"December",null,"December"]
[]
[]
[null,{"$f":"MAX($B$5:$B23)+1","v":2},"Number of Months in a Quarter"]
[]
[null,null,"Number of Months in a Quarter"]
[]
[null,null,null,null,null,null,3,null,"Months_in_Qtr"]
[]
[]
[null,{"$f":"MAX($B$5:$B30)+1","v":3},"Row Selection"]
[]
[null,null,"Row Selection"]
[]
[null,null,null,null,null,null,"Row Selection Table",null,"LU_Row_Selection"]
[null,null,null,null,null,null,1]
[null,null,null,null,null,null,2]
[null,null,null,null,null,null,3]
[null,null,null,null,null,null,4]
[null,null,null,null,null,null,5]
[null,null,null,null,null,null,6]
[null,null,null,null,null,null,7]
[null,null,null,null,null,null,8]
[null,null,null,null,null,null,9]
[null,null,null,null,null,null,10]
[]
[]
[null,{"$f":"MAX($B$5:$B48)+1","v":4},"Ordinals"]
[]
[null,null,"Ordinals"]
[]
[null,null,null,null,null,null,"Ordinals Table",null,"LU_Row_Selection"]
[]
[null,null,null,null,null,null,"second"]
[null,null,null,null,null,null,"third"]
[null,null,null,null,null,null,"fourth"]
[null,null,null,null,null,null,"fifth"]
[null,null,null,null,null,null,"sixth"]
[null,null,null,null,null,null,"seventh"]
[null,null,null,null,null,null,"eighth"]
[null,null,null,null,null,null,"ninth"]
[null,null,null,null,null,null,"tenth"]

{"sheet":"Error Checks","index":9,"n_rows":17,"n_cols":9,"rows_kept":17,"cut":false,"hidden":false,"merged":[[0,8,0,9],[2,0,2,4]]}
[{"$f":"IF(ISERROR(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))),\n\"\",\nRIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Error Checks"}]
[{"$f":"Model_Name","v":"SP MOD Examples.xlsm"}]
["Navigator"]
[null,"Error Checks:",null,null,null,{"$f":"Overall_Error_Check","v":0}]
[]
[null,{"$f":"MAX($B$5:$B5)+1","v":1},"Error Checks"]
[]
[null,null,"Summary of Errors"]
[]
[null,null,null,"Assumptions"]
[]
[null,null,null,null,"Not Used"]
[]
[]
[]
[]
[null,null,null,null,{"$f":"C8","v":"Summary of Errors"},null,null,null,{"$f":"MIN(1,SUM(I11:I15))","v":0}]