"""Formulas from sheet 'Revenue' of 'fpna_month_end.xlsx'. Generated by Power Migrate 0.1.0a1 (no-AI mode). One function per logic block, in the order they appear on the sheet; ``model.compute`` runs them in dependency order. """ from .. import xl from ..xl import Book def product(book: Book) -> None: r"""Product Revenue!B2 (one cell). Excel (B2): =EOMONTH(Assumptions!$B$4,0) Reads: Assumptions!B4 """ revenue = book['Revenue'] assumptions = book['Assumptions'] revenue["B2"] = xl.EOMONTH(assumptions["B4"], 0) def product_c2(book: Book) -> None: r"""Product Revenue!C2:M2 (11 columns, copied across). Excel (C2): =EOMONTH(B2,1) Pattern (R1C1): =EOMONTH(RC[-1],1) Reads: Revenue!B2 """ revenue = book['Revenue'] for c in range(3, 14): revenue[2, c] = xl.EOMONTH(revenue[2, c - 1], 1) def p_100(book: Book) -> None: r"""P-100 Revenue!B3:M11 (9 x 12 cells, filled). Excel (B3): =SUMIFS(Orders!$K:$K,Orders!$F:$F,B$2,Orders!$D:$D,$A3) Pattern (R1C1): =SUMIFS(Orders!C11:C11,Orders!C6:C6,R2C,Orders!C4:C4,RC1) Reads: Revenue!B2, Revenue!A3, Orders!D1:D301, Orders!F1:F301, Orders!K1:K301 """ revenue = book['Revenue'] orders = book['Orders'] for r in range(3, 12): for c in range(2, 14): revenue[r, c] = xl.SUMIFS(orders["K1:K301"], orders["F1:F301"], revenue[2, c], orders["D1:D301"], revenue[r, 'A']) def total(book: Book) -> None: r"""Total Revenue!N3:N11 (9 rows, copied down). Excel (N3): =SUM(B3:M3) Pattern (R1C1): =SUM(RC[-12]:RC[-1]) Reads: Revenue!B3:M3 """ revenue = book['Revenue'] for r in range(3, 12): revenue[r, 'N'] = xl.SUM(revenue.rng(r, 'B', r, 'M')) def total_b12(book: Book) -> None: r"""Total Revenue!B12:N12 (13 columns, copied across). Excel (B12): =SUM(B3:B11) Pattern (R1C1): =SUM(R[-9]C:R[-1]C) Reads: Revenue!B3:B11 """ revenue = book['Revenue'] for c in range(2, 15): revenue[12, c] = xl.SUM(revenue.rng(3, c, 11, c)) def uk_i(book: Book) -> None: r"""UK&I Revenue!B15:M17 (3 x 12 cells, filled). Excel (B15): =SUMIFS(Orders!$K:$K,Orders!$F:$F,B$2,Orders!$G:$G,$A15) Pattern (R1C1): =SUMIFS(Orders!C11:C11,Orders!C6:C6,R2C,Orders!C7:C7,RC1) Reads: Revenue!B2, Revenue!A15, Orders!F1:F301, Orders!G1:G301, Orders!K1:K301 """ revenue = book['Revenue'] orders = book['Orders'] for r in range(15, 18): for c in range(2, 14): revenue[r, c] = xl.SUMIFS(orders["K1:K301"], orders["F1:F301"], revenue[2, c], orders["G1:G301"], revenue[r, 'A']) def range_n15_n17(book: Book) -> None: r"""Revenue!N15:N17 Revenue!N15:N17 (3 rows, copied down). Excel (N15): =SUM(B15:M15) Pattern (R1C1): =SUM(RC[-12]:RC[-1]) Reads: Revenue!B15:M15 """ revenue = book['Revenue'] for r in range(15, 18): revenue[r, 'N'] = xl.SUM(revenue.rng(r, 'B', r, 'M')) def orders_in_month(book: Book) -> None: r"""Orders in month Revenue!B19:M19 (12 columns, copied across). Excel (B19): =COUNTIF(Orders!$F:$F,B$2) Pattern (R1C1): =COUNTIF(Orders!C6:C6,R2C) Reads: Revenue!B2, Orders!F1:F301 """ revenue = book['Revenue'] orders = book['Orders'] for c in range(2, 14): revenue[19, c] = xl.COUNTIF(orders["F1:F301"], revenue[2, c])