{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Cover","Navigator","Style Guide","Model Parameters","Final Friday Fix","Timing","Error Checks","Change Log"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":28,"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,{"$f":"Client_Name","v":"Client Name"}]
[null,null,{"$f":"Model_Name","v":"SumProduct September 2018 Final Friday Fix Solution.xlsm"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Primary Developer:  Tim Heng"]
[]
[null,null,"General Cover Notes:"]
[null,null,"Monday Morning Mulling from September 2018"]
[]
[]
[]
[null,null,"Any queries, please e-mail:",null,null,null,"tim.heng@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"]
[{"$f":"Model_Name","v":"SumProduct September 2018 Final Friday Fix Solution.xlsm"}]
["Navigator"]
[null,null,null,null,"Error Checks:",null,{"$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],[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":"SumProduct September 2018 Final Friday Fix Solution.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,{"$f":"'Error Checks'!E12","v":"Actual = calculated"},null,{"$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":"2018-10-05"},null,{"$f":"C68","v":"Date"}]
[]
[null,null,"Date Heading",null,null,null,null,null,{"$f":"TODAY()","v":"2018-10-05"},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],[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":"SumProduct September 2018 Final Friday Fix Solution.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,{"$f":"IF(ISERROR(OR(FIND(\"[\",CELL(\"filename\",A1)),FIND(\"]\",CELL(\"filename\",A1)))),\"\",MID(CELL(\"filename\",A1),FIND(\"[\",CELL(\"filename\",A1))+1,FIND(\"]\",CELL(\"filename\",A1))-FIND(\"[\",CELL(\"filename\",A1))-1))","v":"SumProduct September 2018 Final Friday Fix Solution.xlsm"}]
[null,null,null,null,"Client Name",null,"Client Name"]
[]
[]
[null,{"$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":"Final Friday Fix","index":4,"n_rows":43,"n_cols":21,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[{"$f":"IF(ISERROR(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))),\n\"\",\nRIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Final Friday Fix"}]
[{"$f":"Model_Name","v":"SumProduct September 2018 Final Friday Fix Solution.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":"2017-07-31"},{"$f":"Timing!K5","v":"2017-08-31"},{"$f":"Timing!L5","v":"2017-09-30"},{"$f":"Timing!M5","v":"2017-10-31"},{"$f":"Timing!N5","v":"2017-11-30"},{"$f":"Timing!O5","v":"2017-12-31"},{"$f":"Timing!P5","v":"2018-01-31"},{"$f":"Timing!Q5","v":"2018-02-28"},{"$f":"Timing!R5","v":"2018-03-31"},{"$f":"Timing!S5","v":"2018-04-30"},{"$f":"Timing!T5","v":"2018-05-31"},{"$f":"Timing!U5","v":"2018-06-30"}]
[null,null,"Start Date",null,null,null,null,null,null,{"$f":"Timing!J6","v":"2017-07-01"},{"$f":"Timing!K6","v":"2017-08-01"},{"$f":"Timing!L6","v":"2017-09-01"},{"$f":"Timing!M6","v":"2017-10-01"},{"$f":"Timing!N6","v":"2017-11-01"},{"$f":"Timing!O6","v":"2017-12-01"},{"$f":"Timing!P6","v":"2018-01-01"},{"$f":"Timing!Q6","v":"2018-02-01"},{"$f":"Timing!R6","v":"2018-03-01"},{"$f":"Timing!S6","v":"2018-04-01"},{"$f":"Timing!T6","v":"2018-05-01"},{"$f":"Timing!U6","v":"2018-06-01"}]
[null,null,"End Date",null,null,null,null,null,null,{"$f":"Timing!J7","v":"2017-07-31"},{"$f":"Timing!K7","v":"2017-08-31"},{"$f":"Timing!L7","v":"2017-09-30"},{"$f":"Timing!M7","v":"2017-10-31"},{"$f":"Timing!N7","v":"2017-11-30"},{"$f":"Timing!O7","v":"2017-12-31"},{"$f":"Timing!P7","v":"2018-01-31"},{"$f":"Timing!Q7","v":"2018-02-28"},{"$f":"Timing!R7","v":"2018-03-31"},{"$f":"Timing!S7","v":"2018-04-30"},{"$f":"Timing!T7","v":"2018-05-31"},{"$f":"Timing!U7","v":"2018-06-30"}]
[null,null,"Counter",null,null,null,null,null,null,{"$f":"Timing!J8","v":1},{"$f":"Timing!K8","v":2},{"$f":"Timing!L8","v":3},{"$f":"Timing!M8","v":4},{"$f":"Timing!N8","v":5},{"$f":"Timing!O8","v":6},{"$f":"Timing!P8","v":7},{"$f":"Timing!Q8","v":8},{"$f":"Timing!R8","v":9},{"$f":"Timing!S8","v":10},{"$f":"Timing!T8","v":11},{"$f":"Timing!U8","v":12}]
[]
[null,{"$f":"MAX($B$9:$B9)+1","v":1},"Final Friday Fix"]
[]
[null,null,"Problem"]
[]
[null,null,null,"Construction costs"]
[]
[null,null,null,null,"Construction costs",null,null,"$",null,20,20,20,20,10,10,10,10,30,30,30,30]
[null,null,null,null,"Interest",null,null,"$",null,{"$f":"J31","v":0},{"$f":"K31","v":9.3645533993309896E-2},0.17736905705161535,0.26144142812266374,0.34586410073984153,0.38897186782625753,0.43225925060886694,0.47572699748640385,0.51937585997593061,0.64653992605916366,0.77423384241774362,0.90245981676115095]
[null,null,null,null,"Upfront fee",null,null,"$",null,{"$f":"J43","v":2.4749281583943734},{"$f":"K43","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total costs to be funded",null,null,"$",null,{"$f":"SUM(J16:J18)","v":22.474928158394373},{"$f":"SUM(K16:K18)","v":20.09364553399331},20.177369057051614,20.261441428122662,10.345864100739842,10.388971867826257,10.432259250608867,10.475726997486404,30.519375859975931,30.646539926059162,30.774233842417743,30.902459816761152]
[]
[null,null,null,"Debt control account"]
[]
[null,null,null,null,"Opening balance",null,null,"$",null,{"$f":"I25","v":0},{"$f":"J25","v":22.474928158394373},42.568573692387687,62.745942749439301,83.00738417756196,93.353248278301805,103.74222014612806,114.17447939673693,124.65020639422333,155.16958225419927,185.81612218025845,216.59035602267619]
[null,null,null,null,"Drawdown",null,null,"$",null,{"$f":"J19","v":22.474928158394373},{"$f":"K19","v":20.09364553399331},20.177369057051614,20.261441428122662,10.345864100739842,10.388971867826257,10.432259250608867,10.475726997486404,30.519375859975931,30.646539926059162,30.774233842417743,30.902459816761152]
[null,null,null,null,"Closing balance",null,null,"$",null,{"$f":"SUM(J23:J24)","v":22.474928158394373},{"$f":"SUM(K23:K24)","v":42.568573692387687},62.745942749439301,83.00738417756196,93.353248278301805,103.74222014612806,114.17447939673693,124.65020639422333,155.16958225419927,185.81612218025845,216.59035602267619,247.49281583943736]
[]
[null,null,null,"Interest"]
[]
[null,null,null,null,"Interest",null,null,"% p.a.",0.05]
[]
[null,null,null,null,"Interest",null,null,"$",null,{"$f":"J23*$I$29/12","v":0},{"$f":"K23*$I$29/12","v":9.3645533993309896E-2},0.17736905705161535,0.26144142812266374,0.34586410073984153,0.38897186782625753,0.43225925060886694,0.47572699748640385,0.51937585997593061,0.64653992605916366,0.77423384241774362,0.90245981676115095]
[]
[null,null,null,"Upfront fee"]
[null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,"FV of construction costs",null,null,"$",{"$f":"SUM(J35:U35)","v":244.90206047336389},{"$f":"J16*(1+$I$29/12)^(MAX($J$8:$U$8)-J8)","v":20.936004605113361},{"$f":"K16*(1+$I$29/12)^(MAX($J$8:$U$8)-K8)","v":20.849133216710403},20.762622290499984,20.676470330788366,10.295337924044002,10.25261867954589,10.210076693323709,10.167711229865935,30.376564670138894,30.250520833333333,30.125,30]
[]
[null,null,null,null,"Maximum facility size (calculated)",null,null,"$",{"$f":"I35/(1-I41*(1+I29/12)^(MAX($J$8:$U$8)-1))","v":247.49281583943736},"=I35/(1-I41*(1+I29/12)^(MAX($J$8:$U$8)-1))"]
[null,null,null,null,"Maximum facility size (actual)",null,null,"$",{"$f":"U25","v":247.49281583943736}]
[null,null,null,null,"Difference",null,null,"$",{"$f":"ROUND(I37-I38,Rounding_Accuracy)","v":0}]
[]
[null,null,null,null,"Upfront fee",null,null,"%",0.01]
[]
[null,null,null,null,"Upfront fee",null,null,"$",null,{"$f":"IF(J$8=1,$I$37*$I$41,0)","v":2.4749281583943734},{"$f":"IF(K$8=1,$I$37*$I$41,0)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"Timing","index":5,"n_rows":20,"n_cols":21,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[{"$f":"IF(ISERROR(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))),\n\"\",\nRIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Timing"}]
[{"$f":"Model_Name","v":"SumProduct September 2018 Final Friday Fix Solution.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$7","v":"2017-07-31"},{"$f":"K$7","v":"2017-08-31"},{"$f":"L$7","v":"2017-09-30"},{"$f":"M$7","v":"2017-10-31"},"2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30"]
[null,null,"Start Date",null,null,null,null,null,null,{"$f":"IF(J$8=1,Model_Start_Date,I$7+1)","v":"2017-07-01"},"2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01"]
[null,null,"End Date",null,null,null,null,null,null,{"$f":"EOMONTH(J$6,MOD(Periodicity+Reporting_Month_Factor-MONTH(J$6),Periodicity))","v":"2017-07-31"},"2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30"]
[null,null,"Counter",null,null,null,null,null,null,{"$f":"N(I$8)+1","v":1},{"$f":"N(J$8)+1","v":2},3,{"$f":"N(L$8)+1","v":4},{"$f":"N(M$8)+1","v":5},{"$f":"N(N$8)+1","v":6},{"$f":"N(O$8)+1","v":7},{"$f":"N(P$8)+1","v":8},{"$f":"N(Q$8)+1","v":9},{"$f":"N(R$8)+1","v":10},{"$f":"N(S$8)+1","v":11},{"$f":"N(T$8)+1","v":12}]
[]
[null,{"$f":"MAX($B$9:$B9)+1","v":1},"Timing Assumptions"]
[]
[null,null,"Data (do not change once modelling has commenced)"]
[]
[null,null,null,"Model Start Date",null,null,null,"2017-07-01"]
[]
[null,null,null,"Number of Months in a Full Period",null,null,null,1]
[]
[null,null,null,"Example Reporting Month",null,null,null,6,{"$f":"\"e.g. \"&TEXT(DATE(YEAR(Model_Start_Date)+IF(Example_Reporting_Month<MONTH(Model_Start_Date),1,0),Example_Reporting_Month+1,1)-1,\"dd-Mmm-yy\")","v":"e.g. 30-Jun-18"}]
[]
[null,null,null,"Reporting Month Factor",null,null,null,{"$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]]}
[{"$f":"IF(ISERROR(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))),\n\"\",\nRIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Error Checks"}]
[{"$f":"Model_Name","v":"SumProduct September 2018 Final Friday Fix Solution.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,"Actual = calculated",null,null,null,{"$f":"'Final Friday Fix'!I39","v":0}]
[]
[]
[]
[]
[null,null,null,null,{"$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":[]}
[{"$f":"IF(ISERROR(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))),\n\"\",\nRIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Change Log"}]
[{"$f":"Model_Name","v":"SumProduct September 2018 Final Friday Fix Solution.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"]