{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Cover","Navigator","Style Guide","Model Parameters","Term Dates Analysis","Timing","Error Checks"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":31,"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 Coming to Terms with Dates.xlsm"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Primary Developer:  Liam Bastick"]
[]
[null,null,"General Cover Notes:"]
[null,null,"Simple example of how term dates may be calculated in a monthly model."]
[]
[]
[]
[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"]
[{"$f":"Model_Name","v":"SP Coming to Terms with Dates.xlsm"}]
["Navigator"]
[null,null,null,null,"Error Checks:",null,{"$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,"Term Dates Analysis"]
[null,null,null,null,null,"Timing"]
[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 Coming to Terms with Dates.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,{"$f":"'Error Checks'!E12","v":"Dates entered are OK"},null,{"$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":"2021-11-06"},null,{"$f":"C68","v":"Date"}]
[]
[null,null,"Date Heading",null,null,null,null,null,{"$f":"TODAY()","v":"2021-11-06"},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 Coming to Terms with Dates.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,{"$f":"IF(ISERROR(OR(FIND(\"[\",CELL(\"filename\",A1)),FIND(\"]\",CELL(\"filename\",A1)))),\"\",MID(CELL(\"filename\",A1),FIND(\"[\",CELL(\"filename\",A1))+1,FIND(\"]\",CELL(\"filename\",A1))-FIND(\"[\",CELL(\"filename\",A1))-1))","v":"SP Coming to Terms with Dates.xlsm"}]
[null,null,null,null,"Client Name",null,"SumProduct Pty Limited"]
[]
[]
[null,{"$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":"Term Dates Analysis","index":4,"n_rows":48,"n_cols":23,"rows_kept":48,"cut":false,"hidden":false,"merged":[[0,8,0,9],[2,0,2,4]]}
[{"$f":"IF(ISERROR(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))),\n\"\",\nRIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Term Dates Analysis"}]
[{"$f":"Model_Name","v":"SP Coming to Terms with Dates.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":"2021-01-31"},{"$f":"Timing!K5","v":"2021-02-28"},{"$f":"Timing!L5","v":"2021-03-31"},{"$f":"Timing!M5","v":"2021-04-30"},{"$f":"Timing!N5","v":"2021-05-31"},{"$f":"Timing!O5","v":"2021-06-30"},{"$f":"Timing!P5","v":"2021-07-31"},{"$f":"Timing!Q5","v":"2021-08-31"},{"$f":"Timing!R5","v":"2021-09-30"},{"$f":"Timing!S5","v":"2021-10-31"},{"$f":"Timing!T5","v":"2021-11-30"},{"$f":"Timing!U5","v":"2021-12-31"}]
[null,null,{"$f":"Timing!C6","v":"Start Date"},null,null,null,null,null,null,{"$f":"Timing!J6","v":"2021-01-01"},{"$f":"Timing!K6","v":"2021-02-01"},{"$f":"Timing!L6","v":"2021-03-01"},{"$f":"Timing!M6","v":"2021-04-01"},{"$f":"Timing!N6","v":"2021-05-01"},{"$f":"Timing!O6","v":"2021-06-01"},{"$f":"Timing!P6","v":"2021-07-01"},{"$f":"Timing!Q6","v":"2021-08-01"},{"$f":"Timing!R6","v":"2021-09-01"},{"$f":"Timing!S6","v":"2021-10-01"},{"$f":"Timing!T6","v":"2021-11-01"},{"$f":"Timing!U6","v":"2021-12-01"}]
[null,null,{"$f":"Timing!C7","v":"End Date"},null,null,null,null,null,null,{"$f":"Timing!J7","v":"2021-01-31"},{"$f":"Timing!K7","v":"2021-02-28"},{"$f":"Timing!L7","v":"2021-03-31"},{"$f":"Timing!M7","v":"2021-04-30"},{"$f":"Timing!N7","v":"2021-05-31"},{"$f":"Timing!O7","v":"2021-06-30"},{"$f":"Timing!P7","v":"2021-07-31"},{"$f":"Timing!Q7","v":"2021-08-31"},{"$f":"Timing!R7","v":"2021-09-30"},{"$f":"Timing!S7","v":"2021-10-31"},{"$f":"Timing!T7","v":"2021-11-30"},{"$f":"Timing!U7","v":"2021-12-31"}]
[null,null,{"$f":"Timing!C8","v":"Number of Days"},null,null,null,null,null,null,{"$f":"Timing!J8","v":31},{"$f":"Timing!K8","v":28},{"$f":"Timing!L8","v":31},{"$f":"Timing!M8","v":30},{"$f":"Timing!N8","v":31},{"$f":"Timing!O8","v":30},{"$f":"Timing!P8","v":31},{"$f":"Timing!Q8","v":31},{"$f":"Timing!R8","v":30},{"$f":"Timing!S8","v":31},{"$f":"Timing!T8","v":30},{"$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},"Assumed Term Dates"]
[]
[null,null,"Assumptions"]
[]
[null,null,null,{"$f":"C11","v":"Assumed Term Dates"}]
[]
[null,null,null,null,"Term","Start","End","Days in Year","Check"]
[null,null,null,null,{"$f":"N(E17)+1","v":1},"2020-11-30","2021-03-06",{"$f":"MAX(MIN($G18,$U$7)-MAX($F18,$J$6)+1,0)*(F18*G18>0)","v":65},{"$f":"IF(SUM(F18:G18),(F18<MAX(G$17:G17))+(G18<F18),)","v":0}]
[null,null,null,null,{"$f":"N(E18)+1","v":2},"2021-05-27","2021-06-17",{"$f":"MAX(MIN($G19,$U$7)-MAX($F19,$J$6)+1,0)*(F19*G19>0)","v":22},{"$f":"IF(SUM(F19:G19),(F19<MAX(G$17:G18))+(G19<F19),)","v":0}]
[null,null,null,null,3,"2021-09-01","2021-10-04",34,{"$f":"IF(SUM(F20:G20),(F20<MAX(G$17:G19))+(G20<F20),)","v":0}]
[null,null,null,null,4,"2021-10-17","2022-08-07",76,{"$f":"IF(SUM(F21:G21),(F21<MAX(G$17:G20))+(G21<F21),)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H18:H21)","v":197},{"$f":"MAX(I18:I21)","v":0}]
[]
[]
[null,{"$f":"MAX($B$10:$B24)+1","v":2},"Relevant Period End of Month Dates"]
[]
[null,null,"Calculations"]
[]
[null,null,null,{"$f":"C25","v":"Relevant Period End of Month Dates"}]
[]
[null,null,null,null,{"$f":"E17","v":"Term"},{"$f":"F17","v":"Start"},"End"]
[null,null,null,null,{"$f":"N(E31)+1","v":1},{"$f":"IF(G32>=$J$5,EOMONTH(MAX(F18,$J$5),0),EOMONTH(F18,0))","v":"2021-01-31"},{"$f":"EOMONTH(G18,0)","v":"2021-03-31"},null,{"$f":"IFERROR(_xlfn.FORMULATEXT(F32),\"\")","v":"=IF(G32>=$J$5,EOMONTH(MAX(F18,$J$5),0),EOMONTH(F18,0))"},null,null,null,null,{"$f":"IFERROR(_xlfn.FORMULATEXT(G32),\"\")","v":"=EOMONTH(G18,0)"}]
[null,null,null,null,{"$f":"N(E32)+1","v":2},{"$f":"IF(G33>=$J$5,EOMONTH(MAX(F19,$J$5),0),EOMONTH(F19,0))","v":"2021-05-31"},{"$f":"EOMONTH(G19,0)","v":"2021-06-30"},null,{"$f":"IFERROR(_xlfn.FORMULATEXT(F33),\"\")","v":"=IF(G33>=$J$5,EOMONTH(MAX(F19,$J$5),0),EOMONTH(F19,0))"},null,null,null,null,{"$f":"IFERROR(_xlfn.FORMULATEXT(G33),\"\")","v":"=EOMONTH(G19,0)"}]
[null,null,null,null,3,"2021-09-30",{"$f":"EOMONTH(G20,0)","v":"2021-10-31"},null,"=IF(G34>=$J$5,EOMONTH(MAX(F20,$J$5),0),EOMONTH(F20,0))",null,null,null,null,"=EOMONTH(G20,0)"]
[null,null,null,null,4,"2021-10-31",{"$f":"EOMONTH(G21,0)","v":"2022-08-31"},null,"=IF(G35>=$J$5,EOMONTH(MAX(F21,$J$5),0),EOMONTH(F21,0))",null,null,null,null,"=EOMONTH(G21,0)"]
[]
[]
[null,{"$f":"MAX($B$10:$B37)+1","v":3},"Term Dates in Each Month"]
[]
[null,null,"Outputs"]
[]
[null,null,null,{"$f":"C38","v":"Term Dates in Each Month"}]
[]
[null,null,null,null,"Relevant Start Date",null,null,null,null,{"$f":"IFERROR(IF(LOOKUP(J$5,$F$32:$F$35)=J$5,LOOKUP(J$5,$F$32:$F$35,$F$18:$F$21),IF(I$44>N(I$45),I$44,\"\")),\"\")","v":"2020-11-30"},{"$f":"IFERROR(IF(LOOKUP(K$5,$F$32:$F$35)=K$5,LOOKUP(K$5,$F$32:$F$35,$F$18:$F$21),IF(J$44>N(J$45),J$44,\"\")),\"\")","v":"2020-11-30"},"2020-11-30","","2021-05-27","2021-05-27","","","2021-09-01","2021-10-17","2021-10-17","2021-10-17",null,{"$f":"IFERROR(_xlfn.FORMULATEXT(J44),\"\")","v":"=IFERROR(IF(LOOKUP(J$5,$F$32:$F$35)=J$5,LOOKUP(J$5,$F$32:$F$35,$F$18:$F$21),IF(I$44>N(I$45),I$44,\"\")),\"\")"}]
[null,null,null,null,"Relevant End Date Date",null,null,null,null,{"$f":"IFERROR(IF(LOOKUP(J$5,$G$32:$G$35)=J$5,LOOKUP(J$5,$G$32:$G$35,$G$18:$G$21),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(LOOKUP(K$5,$G$32:$G$35)=K$5,LOOKUP(K$5,$G$32:$G$35,$G$18:$G$21),\"\"),\"\")","v":""},"2021-03-06","","","2021-06-17","","","","2021-10-04","","",null,{"$f":"IFERROR(_xlfn.FORMULATEXT(J45),\"\")","v":"=IFERROR(IF(LOOKUP(J$5,$G$32:$G$35)=J$5,LOOKUP(J$5,$G$32:$G$35,$G$18:$G$21),\"\"),\"\")"}]
[null,null,null,null,"Calculation Type",null,null,null,null,{"$f":"(COUNT(J$44:J$45)<>0)*1+1+(N(J$44)>N(J$45))*(N(J$45)<>0)","v":2},{"$f":"(COUNT(K$44:K$45)<>0)*1+1+(N(K$44)>N(K$45))*(N(K$45)<>0)","v":2},2,1,2,2,1,1,2,3,2,2,null,"=(COUNT(J$44:J$45)<>0)*1+1+(N(J$44)>N(J$45))*(N(J$45)<>0)"]
[null,null,null,null,"Number of Days",null,null,null,{"$f":"SUM(J47:U47)","v":197},{"$f":"CHOOSE(J$46,,MIN(J$5,J$45)-MAX(J$6,J$44)+1,J$45+J$5-J$44-J$6+2)","v":31},{"$f":"CHOOSE(K$46,,MIN(K$5,K$45)-MAX(K$6,K$44)+1,K$45+K$5-K$44-K$6+2)","v":28},6,0,5,17,0,0,30,19,30,31,null,"=CHOOSE(J$46,,MIN(J$5,J$45)-MAX(J$6,J$44)+1,J$45+J$5-J$44-J$6+2)"]
[null,null,null,null,null,null,null,null,{"$f":"(H22<>I47)*1","v":0}]

{"sheet":"Timing","index":5,"n_rows":21,"n_cols":21,"rows_kept":21,"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 Coming to Terms with Dates.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$7","v":"2021-01-31"},{"$f":"K$7","v":"2021-02-28"},{"$f":"L$7","v":"2021-03-31"},{"$f":"M$7","v":"2021-04-30"},{"$f":"N$7","v":"2021-05-31"},{"$f":"O$7","v":"2021-06-30"},"2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30",{"$f":"U$7","v":"2021-12-31"}]
[null,null,"Start Date",null,null,null,null,null,null,{"$f":"IF(J$9=1,Model_Start_Date,I$7+1)","v":"2021-01-01"},"2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01"]
[null,null,"End Date",null,null,null,null,null,null,{"$f":"EOMONTH(J$6,MOD(Periodicity+Reporting_Month_Factor-MONTH(J$6),Periodicity))","v":"2021-01-31"},"2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31"]
[null,null,"Number of Days",null,null,null,null,null,null,{"$f":"J7-J6+1","v":31},{"$f":"K7-K6+1","v":28},31,30,31,{"$f":"O7-O6+1","v":30},31,31,30,31,30,31]
[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$9)+1","v":11},12]
[]
[null,{"$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,{"$f":"DATE(YEAR(TODAY()),1,1)","v":"2021-01-01"}]
[]
[null,null,null,"Number of Months in a Full Period",null,null,null,1]
[]
[null,null,null,"Example Reporting Month",null,null,null,12,{"$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-21"}]
[]
[null,null,null,"Reporting Month Factor",null,null,null,{"$f":"MOD(Example_Reporting_Month-1,Periodicity)+1","v":1}]

{"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 Coming to Terms with Dates.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,"Dates entered are OK",null,null,null,{"$f":"HL_Dates_Check","v":0}]
[null,null,null,null,"Days calculated correctly",null,null,null,{"$f":"HL_Days_Calc_Correct","v":0}]
[]
[]
[]
[null,null,null,null,{"$f":"C8","v":"Summary of Errors"},null,null,null,{"$f":"MIN(1,SUM(I11:I15))","v":0}]