{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Cover","Navigator","Style Guide","Model Parameters","Timing","Import Sheet","Error Checks","Change Log"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":1,"defined_names":29,"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 Example Import Model.xlsm"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Primary Developer:  Liam Bastick"]
[]
[null,null,"General Cover Notes:"]
[null,null,"Simple template to agree layouts, formats and styles."]
[]
[]
[]
[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":14,"n_cols":7,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
["Navigator"]
[{"$f":"Model_Name","v":"SP Example Import Model.xlsm"}]
["Navigator"]
[null,null,null,null,"Error Checks:",null,{"$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,"Error Checks"]
[null,null,null,null,null,"Change Log"]

{"sheet":"Style Guide","index":2,"n_rows":74,"n_cols":11,"rows_kept":74,"cut":false,"hidden":false,"merged":[[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],[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],[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],[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],[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],[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]]}
[{"$f":"IF(ISERROR(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))),\n\"\",\nRIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Style Guide"}]
[{"$f":"Model_Name","v":"SP Example Import Model.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,{"$f":"'Error Checks'!E12","v":"Example"},null,{"$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":"2018-02-25"},null,{"$f":"C68","v":"Date"}]
[]
[null,null,"Date Heading",null,null,null,null,null,{"$f":"TODAY()","v":"2018-02-25"},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 Example Import Model.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,{"$f":"IF(ISERROR(OR(FIND(\"[\",CELL(\"filename\",A1)),FIND(\"]\",CELL(\"filename\",A1)))),\"\",MID(CELL(\"filename\",A1),FIND(\"[\",CELL(\"filename\",A1))+1,FIND(\"]\",CELL(\"filename\",A1))-FIND(\"[\",CELL(\"filename\",A1))-1))","v":"SP Example Import Model.xlsm"}]
[null,null,null,null,"Client Name",null,"SumProduct Pty Limited"]
[]
[]
[null,{"$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":14,"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 Example Import Model.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$7","v":"2018-03-31"},{"$f":"K$7","v":"2018-06-30"},{"$f":"L$7","v":"2018-09-30"},{"$f":"M$7","v":"2018-12-31"},{"$f":"N$7","v":"2019-03-31"}]
[null,null,"Start Date",null,null,null,null,null,null,{"$f":"IF(J$9=1,Model_Start_Date,I$7+1)","v":"2018-02-25"},{"$f":"IF(K$9=1,Model_Start_Date,J$7+1)","v":"2018-04-01"},{"$f":"IF(L$9=1,Model_Start_Date,K$7+1)","v":"2018-07-01"},{"$f":"IF(M$9=1,Model_Start_Date,L$7+1)","v":"2018-10-01"},{"$f":"IF(N$9=1,Model_Start_Date,M$7+1)","v":"2019-01-01"}]
[null,null,"End Date",null,null,null,null,null,null,{"$f":"EOMONTH(J$6,MOD(Periodicity+Reporting_Month_Factor-MONTH(J$6),Periodicity))","v":"2018-03-31"},{"$f":"EOMONTH(K$6,MOD(Periodicity+Reporting_Month_Factor-MONTH(K$6),Periodicity))","v":"2018-06-30"},{"$f":"EOMONTH(L$6,MOD(Periodicity+Reporting_Month_Factor-MONTH(L$6),Periodicity))","v":"2018-09-30"},{"$f":"EOMONTH(M$6,MOD(Periodicity+Reporting_Month_Factor-MONTH(M$6),Periodicity))","v":"2018-12-31"},{"$f":"EOMONTH(N$6,MOD(Periodicity+Reporting_Month_Factor-MONTH(N$6),Periodicity))","v":"2019-03-31"}]
[null,null,"Number of Days",null,null,null,null,null,null,{"$f":"J7-J6+1","v":35},{"$f":"K7-K6+1","v":91},92,92,90]
[null,null,"Counter",null,null,null,null,null,null,{"$f":"N(I$9)+1","v":1},{"$f":"N(J$9)+1","v":2},3,4,5]
[]
[null,{"$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,{"$f":"TODAY()","v":"2018-02-25"}]
[]
[null,null,null,"Number of Months in a Full Period",null,null,null,3]
[]
[null,null,null,"Example Reporting Month",null,null,null,12,{"$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-18"}]
[]
[null,null,null,"Reporting Month Factor",null,null,null,{"$f":"MOD(Example_Reporting_Month-1,Periodicity)+1","v":3}]
[]
[null,null,null,"Months per Year",null,null,null,12]

{"sheet":"Import Sheet","index":5,"n_rows":45,"n_cols":14,"rows_kept":45,"cut":false,"hidden":false,"merged":[[0,8,0,9]]}
[{"$f":"IF(ISERROR(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))),\n\"\",\nRIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Import Sheet"}]
[{"$f":"Model_Name","v":"SP Example Import Model.xlsm"}]
[]
[null,{"$f":"'[1]Export Sheet'!B4","v":"Error Checks:"},null,null,null,null,{"$f":"'[1]Export Sheet'!G4","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"'[1]Export Sheet'!J5","v":"2018-03-31"},{"$f":"'[1]Export Sheet'!K5","v":"2018-06-30"},{"$f":"'[1]Export Sheet'!L5","v":"2018-09-30"},{"$f":"'[1]Export Sheet'!M5","v":"2018-12-31"},{"$f":"'[1]Export Sheet'!N5","v":"2019-03-31"}]
[null,null,{"$f":"'[1]Export Sheet'!C6","v":"Start Date"},null,null,null,null,null,null,{"$f":"'[1]Export Sheet'!J6","v":"2018-02-25"},{"$f":"'[1]Export Sheet'!K6","v":"2018-04-01"},{"$f":"'[1]Export Sheet'!L6","v":"2018-07-01"},{"$f":"'[1]Export Sheet'!M6","v":"2018-10-01"},{"$f":"'[1]Export Sheet'!N6","v":"2019-01-01"}]
[null,null,{"$f":"'[1]Export Sheet'!C7","v":"End Date"},null,null,null,null,null,null,{"$f":"'[1]Export Sheet'!J7","v":"2018-03-31"},{"$f":"'[1]Export Sheet'!K7","v":"2018-06-30"},{"$f":"'[1]Export Sheet'!L7","v":"2018-09-30"},{"$f":"'[1]Export Sheet'!M7","v":"2018-12-31"},{"$f":"'[1]Export Sheet'!N7","v":"2019-03-31"}]
[null,null,{"$f":"'[1]Export Sheet'!C8","v":"Number of Days"},null,null,null,null,null,null,{"$f":"'[1]Export Sheet'!J8","v":35},{"$f":"'[1]Export Sheet'!K8","v":91},{"$f":"'[1]Export Sheet'!L8","v":92},{"$f":"'[1]Export Sheet'!M8","v":92},{"$f":"'[1]Export Sheet'!N8","v":90}]
[null,null,{"$f":"'[1]Export Sheet'!C9","v":"Counter"},null,null,null,null,null,null,{"$f":"'[1]Export Sheet'!J9","v":1},{"$f":"'[1]Export Sheet'!K9","v":2},{"$f":"'[1]Export Sheet'!L9","v":3},{"$f":"'[1]Export Sheet'!M9","v":4},{"$f":"'[1]Export Sheet'!N9","v":5}]
[]
[null,{"$f":"'[1]Export Sheet'!B11","v":1},{"$f":"'[1]Export Sheet'!C11","v":"Revenues"}]
[]
[null,null,{"$f":"'[1]Export Sheet'!C13","v":"Summary Data"}]
[]
[null,null,null,{"$f":"'[1]Export Sheet'!D15","v":"International Sales"}]
[]
[null,null,null,null,null,{"$f":"'[1]Export Sheet'!F17","v":"Guns"},{"$f":"'[1]Export Sheet'!G17","v":"$'000"},null,null,{"$f":"'[1]Export Sheet'!J17","v":183},{"$f":"'[1]Export Sheet'!K17","v":780},{"$f":"'[1]Export Sheet'!L17","v":866},{"$f":"'[1]Export Sheet'!M17","v":355},{"$f":"'[1]Export Sheet'!N17","v":797}]
[null,null,null,null,null,{"$f":"'[1]Export Sheet'!F18","v":"Drugs"},{"$f":"'[1]Export Sheet'!G18","v":"$'000"},null,null,{"$f":"'[1]Export Sheet'!J18","v":685},{"$f":"'[1]Export Sheet'!K18","v":131},{"$f":"'[1]Export Sheet'!L18","v":998},{"$f":"'[1]Export Sheet'!M18","v":203},{"$f":"'[1]Export Sheet'!N18","v":333}]
[null,null,null,null,null,{"$f":"'[1]Export Sheet'!F19","v":"Roses"},{"$f":"'[1]Export Sheet'!G19","v":"$'000"},null,null,{"$f":"'[1]Export Sheet'!J19","v":514},{"$f":"'[1]Export Sheet'!K19","v":452},{"$f":"'[1]Export Sheet'!L19","v":368},{"$f":"'[1]Export Sheet'!M19","v":897},{"$f":"'[1]Export Sheet'!N19","v":418}]
[null,null,null,null,null,null,{"$f":"'[1]Export Sheet'!G20","v":"$'000"},null,null,{"$f":"'[1]Export Sheet'!J20","v":1382},{"$f":"'[1]Export Sheet'!K20","v":1363},{"$f":"'[1]Export Sheet'!L20","v":2232},{"$f":"'[1]Export Sheet'!M20","v":1455},{"$f":"'[1]Export Sheet'!N20","v":1548}]
[]
[]
[null,{"$f":"'[1]Export Sheet'!B23","v":2},{"$f":"'[1]Export Sheet'!C23","v":"COGS"}]
[]
[null,null,{"$f":"'[1]Export Sheet'!C25","v":"Summary Data"}]
[]
[null,null,null,{"$f":"'[1]Export Sheet'!D27","v":"Variable Costs"}]
[]
[null,null,null,null,null,{"$f":"'[1]Export Sheet'!F29","v":"Direct Materials"},{"$f":"'[1]Export Sheet'!G29","v":"$'000"},null,null,{"$f":"'[1]Export Sheet'!J29","v":54},{"$f":"'[1]Export Sheet'!K29","v":560},{"$f":"'[1]Export Sheet'!L29","v":447},{"$f":"'[1]Export Sheet'!M29","v":434},{"$f":"'[1]Export Sheet'!N29","v":165}]
[null,null,null,null,null,{"$f":"'[1]Export Sheet'!F30","v":"Direct Labour"},{"$f":"'[1]Export Sheet'!G30","v":"$'000"},null,null,{"$f":"'[1]Export Sheet'!J30","v":393},{"$f":"'[1]Export Sheet'!K30","v":457},{"$f":"'[1]Export Sheet'!L30","v":484},{"$f":"'[1]Export Sheet'!M30","v":329},{"$f":"'[1]Export Sheet'!N30","v":95}]
[null,null,null,null,null,{"$f":"'[1]Export Sheet'!F31","v":"Other"},{"$f":"'[1]Export Sheet'!G31","v":"$'000"},null,null,{"$f":"'[1]Export Sheet'!J31","v":180},{"$f":"'[1]Export Sheet'!K31","v":471},{"$f":"'[1]Export Sheet'!L31","v":519},{"$f":"'[1]Export Sheet'!M31","v":430},{"$f":"'[1]Export Sheet'!N31","v":75}]
[null,null,null,null,null,null,{"$f":"'[1]Export Sheet'!G32","v":"$'000"},null,null,{"$f":"'[1]Export Sheet'!J32","v":627},{"$f":"'[1]Export Sheet'!K32","v":1488},{"$f":"'[1]Export Sheet'!L32","v":1450},{"$f":"'[1]Export Sheet'!M32","v":1193},{"$f":"'[1]Export Sheet'!N32","v":335}]
[]
[]
[null,{"$f":"'[1]Export Sheet'!B35","v":3},{"$f":"'[1]Export Sheet'!C35","v":"Capex"}]
[]
[null,null,{"$f":"'[1]Export Sheet'!C37","v":"Summary Data"}]
[]
[null,null,null,{"$f":"'[1]Export Sheet'!D39","v":"Capitalised Expenditure"}]
[]
[null,null,null,null,null,{"$f":"'[1]Export Sheet'!F41","v":"Office Furniture"},{"$f":"'[1]Export Sheet'!G41","v":"$'000"},null,null,{"$f":"'[1]Export Sheet'!J41","v":549},{"$f":"'[1]Export Sheet'!K41","v":383},{"$f":"'[1]Export Sheet'!L41","v":596},{"$f":"'[1]Export Sheet'!M41","v":638},{"$f":"'[1]Export Sheet'!N41","v":655}]
[null,null,null,null,null,{"$f":"'[1]Export Sheet'!F42","v":"Laptops"},{"$f":"'[1]Export Sheet'!G42","v":"$'000"},null,null,{"$f":"'[1]Export Sheet'!J42","v":556},{"$f":"'[1]Export Sheet'!K42","v":321},{"$f":"'[1]Export Sheet'!L42","v":434},{"$f":"'[1]Export Sheet'!M42","v":537},{"$f":"'[1]Export Sheet'!N42","v":248}]
[null,null,null,null,null,{"$f":"'[1]Export Sheet'!F43","v":"All Terrain Vehicles"},{"$f":"'[1]Export Sheet'!G43","v":"$'000"},null,null,{"$f":"'[1]Export Sheet'!J43","v":299},{"$f":"'[1]Export Sheet'!K43","v":172},{"$f":"'[1]Export Sheet'!L43","v":537},{"$f":"'[1]Export Sheet'!M43","v":445},{"$f":"'[1]Export Sheet'!N43","v":558}]
[null,null,null,null,null,{"$f":"'[1]Export Sheet'!F44","v":"Bullet Proof Shielding"},{"$f":"'[1]Export Sheet'!G44","v":"$'000"},null,null,{"$f":"'[1]Export Sheet'!J44","v":551},{"$f":"'[1]Export Sheet'!K44","v":143},{"$f":"'[1]Export Sheet'!L44","v":337},{"$f":"'[1]Export Sheet'!M44","v":189},{"$f":"'[1]Export Sheet'!N44","v":460}]
[null,null,null,null,null,null,{"$f":"'[1]Export Sheet'!G45","v":"$'000"},null,null,{"$f":"'[1]Export Sheet'!J45","v":1955},{"$f":"'[1]Export Sheet'!K45","v":1019},{"$f":"'[1]Export Sheet'!L45","v":1904},{"$f":"'[1]Export Sheet'!M45","v":1809},{"$f":"'[1]Export Sheet'!N45","v":1921}]

{"sheet":"Error Checks","index":6,"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 Example Import Model.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,"Example"]
[]
[]
[]
[]
[null,null,null,null,{"$f":"C8","v":"Summary of Errors"},null,null,null,{"$f":"MIN(1,SUM(I11:I15))","v":0}]

{"sheet":"Change Log","index":7,"n_rows":13,"n_cols":11,"rows_kept":13,"cut":false,"hidden":false,"merged":[[0,8,0,9],[2,0,2,4]]}
[{"$f":"IF(ISERROR(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))),\n\"\",\nRIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Change Log"}]
[{"$f":"Model_Name","v":"SP Example Import Model.xlsm"}]
["Navigator"]
[null,"Error Checks:",null,null,null,{"$f":"Overall_Error_Check","v":0}]
[]
[null,{"$f":"MAX($B$5:$B5)+1","v":1},{"$f":"A1","v":"Change Log"}]
[]
[null,null,"Summary"]
[]
[null,null,null,null,null,"Date","Model Version ","Details of change","Worksheet Reference","Row, column, cell reference","Author"]
[null,null,null,null,null,"2013-05-21","Untitled attachment 00059.xlsm","I changed it","Change Log","F11","LB"]
[null,null,null,null,null,"2013-05-21","Untitled attachment 00059.xlsm","So did I.","Timing","A4","LB"]
[null,null,null,null,null,"2013-05-21","Untitled attachment 00059.xlsm","And me.","Navigator","B9","Dave"]