Excel Workbook |
---|
|
---|
| A | B | C | D | E | F | G | H | I |
---|
1 | Customer Date | XXX | Early/Late? | Days Early/Late | Year | Month | Total Shipments | Early/Late Shipments Per Month | Days Late |
---|
2 | 14/08/2010 | 16/08/2010 | no | 0 | 2012 | 10 | XXX | 1 | |
---|
3 | 19/11/2011 | 27/11/2011 | XXX | 3 | 2012 | XXX | XXX | XXX | XXX |
---|
4 | 15/04/2012 | 19/04/2012 | yes | 2 | 2012 | 8 | 0 | XXX | |
---|
5 | 01/05/2012 | 03/05/2012 | no | 0 | XXX | XXX | 0 | 0 | XXX |
---|
6 | 01/05/2012 | 04/05/2012 | yes | 2 | XXX | 6 | 0 | 0 | |
---|
7 | 01/10/2012 | 02/10/2012 | no | 0 | XXX | 5 | 2 | 1 | |
---|
8 | XXX | 18/10/2012 | yes | XXX | 2012 | 4 | 1 | 1 | |
---|
9 | | | | | XXX | 3 | 0 | 0 | |
---|
10 | | | | | 2012 | 2 | 0 | XXX | |
---|
11 | | | | | 2012 | XXX | 0 | 0 | |
---|
12 | | XXX | XXX | | 2011 | 12 | 0 | 0 | XXX |
---|
13 | | XXX | | | 2011 | 11 | 1 | 1 | |
---|
|
---|
<table style="font-family:Arial; font-size:10pt; border-style: groove ;border-color:#00ff00;background-color:#fffcf9; color:#000000; ">
<tr>
<td><b>Spreadsheet Formulas</b></td>
</tr>
<tr>
<td>
<table border = "1" cellspacing="0" cellpadding="2" style="font-family:Arial; font-size:9pt;">
<tr style="background-color:#cacaca; font-size:10pt;">
<td>Cell</td>
<td>Formula</td>
</tr>
<tr>
<td>C2</td>
<td>=IF(B2>0,IF<span style=' color:008000; '>(-1*<span style=' color:#0000ff; '>(NETWORKDAYS<span style=' color:#ff0000; '>(A2,B2)</span>)</span>>3,"yes",IF<span style=' color:#0000ff; '>(<span style=' color:#ff0000; '>(NETWORKDAYS<span style=' color:#804000; '>(A2,B2)</span>)</span>>3,"yes","no")</span>)</span>,"")</td>
</tr>
<tr>
<td>D2</td>
<td>=IF(C2="yes",ABS<span style=' color:008000; '>(NETWORKDAYS<span style=' color:#0000ff; '>(A2,B2)</span>)</span>-2,0)</td>
</tr>
<tr>
<td>E2</td>
<td>=YEAR(TODAY<span style=' color:008000; '>()</span>)</td>
</tr>
<tr>
<td>F2</td>
<td>=MONTH(TODAY<span style=' color:008000; '>()</span>)</td>
</tr>
<tr>
<td>G2</td>
<td>=IF($F2>9,SUMPRODUCT<span style=' color:008000; '>(--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"mmyyyy")</span>=$F2&$E2)</span>)</span>,SUMPRODUCT<span style=' color:008000; '>(--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"myyyy")</span>=$F2&$E2)</span>)</span>)</td>
</tr>
<tr>
<td>H2</td>
<td>=IF($F2>9,<span style=' color:008000; '>(SUMPRODUCT<span style=' color:#0000ff; '>(--<span style=' color:#ff0000; '>(TEXT<span style=' color:#804000; '>($B$2:$B$8,"mmyyyy")</span>=$F2&$E2)</span>*--<span style=' color:#ff0000; '>(TEXT<span style=' color:#804000; '>($B$2:$B$8,"myyyy")</span>=$F2&$E2)</span>*--<span style=' color:#ff0000; '>($C$2:$C$8="yes")</span>)</span>)</span>,SUMPRODUCT<span style=' color:008000; '>(--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"mmyyyy")</span>=$F2&$E2)</span>+--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"myyyy")</span>=$F2&$E2)</span>*--<span style=' color:#0000ff; '>($C$2:$C$8="yes")</span>)</span>)</td>
</tr>
<tr>
<td>C3</td>
<td>=IF(B3>0,IF<span style=' color:008000; '>(-1*<span style=' color:#0000ff; '>(NETWORKDAYS<span style=' color:#ff0000; '>(A3,B3)</span>)</span>>3,"yes",IF<span style=' color:#0000ff; '>(<span style=' color:#ff0000; '>(NETWORKDAYS<span style=' color:#804000; '>(A3,B3)</span>)</span>>3,"yes","no")</span>)</span>,"")</td>
</tr>
<tr>
<td>D3</td>
<td>=IF(C3="yes",NETWORKDAYS<span style=' color:008000; '>(A3,B3)</span>-2,0)</td>
</tr>
<tr>
<td>E3</td>
<td>=IF(AND<span style=' color:008000; '>(E2=YEAR<span style=' color:#0000ff; '>(TODAY<span style=' color:#ff0000; '>()</span>)</span>,NOT<span style=' color:#0000ff; '>(F2=1)</span>)</span>,YEAR<span style=' color:008000; '>(TODAY<span style=' color:#0000ff; '>()</span>)</span>,YEAR<span style=' color:008000; '>(TODAY<span style=' color:#0000ff; '>()</span>)</span>-1)</td>
</tr>
<tr>
<td>F3</td>
<td>=IF(<span style=' color:008000; '>(F2-1)</span>>=1,F2-1,F2+11)</td>
</tr>
<tr>
<td>G3</td>
<td>=IF($F3>9,SUMPRODUCT<span style=' color:008000; '>(--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"mmyyyy")</span>=$F3&$E3)</span>)</span>,SUMPRODUCT<span style=' color:008000; '>(--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"myyyy")</span>=$F3&$E3)</span>)</span>)</td>
</tr>
<tr>
<td>H3</td>
<td>=IF($F3>9,<span style=' color:008000; '>(SUMPRODUCT<span style=' color:#0000ff; '>(--<span style=' color:#ff0000; '>(TEXT<span style=' color:#804000; '>($B$2:$B$8,"mmyyyy")</span>=$F3&$E3)</span>*--<span style=' color:#ff0000; '>(TEXT<span style=' color:#804000; '>($B$2:$B$8,"myyyy")</span>=$F3&$E3)</span>*--<span style=' color:#ff0000; '>($C$2:$C$8="yes")</span>)</span>)</span>,SUMPRODUCT<span style=' color:008000; '>(--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"mmyyyy")</span>=$F3&$E3)</span>+--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"myyyy")</span>=$F3&$E3)</span>*--<span style=' color:#0000ff; '>($C$2:$C$8="yes")</span>)</span>)</td>
</tr>
<tr>
<td>C4</td>
<td>=IF(B4>0,IF<span style=' color:008000; '>(-1*<span style=' color:#0000ff; '>(NETWORKDAYS<span style=' color:#ff0000; '>(A4,B4)</span>)</span>>3,"yes",IF<span style=' color:#0000ff; '>(<span style=' color:#ff0000; '>(NETWORKDAYS<span style=' color:#804000; '>(A4,B4)</span>)</span>>3,"yes","no")</span>)</span>,"")</td>
</tr>
<tr>
<td>D4</td>
<td>=IF(C4="yes",NETWORKDAYS<span style=' color:008000; '>(A4,B4)</span>-2,0)</td>
</tr>
<tr>
<td>E4</td>
<td>=IF(AND<span style=' color:008000; '>(E3=YEAR<span style=' color:#0000ff; '>(TODAY<span style=' color:#ff0000; '>()</span>)</span>,NOT<span style=' color:#0000ff; '>(F3=1)</span>)</span>,YEAR<span style=' color:008000; '>(TODAY<span style=' color:#0000ff; '>()</span>)</span>,YEAR<span style=' color:008000; '>(TODAY<span style=' color:#0000ff; '>()</span>)</span>-1)</td>
</tr>
<tr>
<td>F4</td>
<td>=IF(<span style=' color:008000; '>(F3-1)</span>>=1,F3-1,F3+11)</td>
</tr>
<tr>
<td>G4</td>
<td>=IF($F4>9,SUMPRODUCT<span style=' color:008000; '>(--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"mmyyyy")</span>=$F4&$E4)</span>)</span>,SUMPRODUCT<span style=' color:008000; '>(--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"myyyy")</span>=$F4&$E4)</span>)</span>)</td>
</tr>
<tr>
<td>H4</td>
<td>=IF($F4>9,<span style=' color:008000; '>(SUMPRODUCT<span style=' color:#0000ff; '>(--<span style=' color:#ff0000; '>(TEXT<span style=' color:#804000; '>($B$2:$B$8,"mmyyyy")</span>=$F4&$E4)</span>*--<span style=' color:#ff0000; '>(TEXT<span style=' color:#804000; '>($B$2:$B$8,"myyyy")</span>=$F4&$E4)</span>*--<span style=' color:#ff0000; '>($C$2:$C$8="yes")</span>)</span>)</span>,SUMPRODUCT<span style=' color:008000; '>(--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"mmyyyy")</span>=$F4&$E4)</span>+--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"myyyy")</span>=$F4&$E4)</span>*--<span style=' color:#0000ff; '>($C$2:$C$8="yes")</span>)</span>)</td>
</tr>
<tr>
<td>C5</td>
<td>=IF(B5>0,IF<span style=' color:008000; '>(-1*<span style=' color:#0000ff; '>(NETWORKDAYS<span style=' color:#ff0000; '>(A5,B5)</span>)</span>>3,"yes",IF<span style=' color:#0000ff; '>(<span style=' color:#ff0000; '>(NETWORKDAYS<span style=' color:#804000; '>(A5,B5)</span>)</span>>3,"yes","no")</span>)</span>,"")</td>
</tr>
<tr>
<td>D5</td>
<td>=IF(C5="yes",NETWORKDAYS<span style=' color:008000; '>(A5,B5)</span>-2,0)</td>
</tr>
<tr>
<td>E5</td>
<td>=IF(AND<span style=' color:008000; '>(E4=YEAR<span style=' color:#0000ff; '>(TODAY<span style=' color:#ff0000; '>()</span>)</span>,NOT<span style=' color:#0000ff; '>(F4=1)</span>)</span>,YEAR<span style=' color:008000; '>(TODAY<span style=' color:#0000ff; '>()</span>)</span>,YEAR<span style=' color:008000; '>(TODAY<span style=' color:#0000ff; '>()</span>)</span>-1)</td>
</tr>
<tr>
<td>F5</td>
<td>=IF(<span style=' color:008000; '>(F4-1)</span>>=1,F4-1,F4+11)</td>
</tr>
<tr>
<td>G5</td>
<td>=IF($F5>9,SUMPRODUCT<span style=' color:008000; '>(--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"mmyyyy")</span>=$F5&$E5)</span>)</span>,SUMPRODUCT<span style=' color:008000; '>(--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"myyyy")</span>=$F5&$E5)</span>)</span>)</td>
</tr>
<tr>
<td>H5</td>
<td>=IF($F5>9,<span style=' color:008000; '>(SUMPRODUCT<span style=' color:#0000ff; '>(--<span style=' color:#ff0000; '>(TEXT<span style=' color:#804000; '>($B$2:$B$8,"mmyyyy")</span>=$F5&$E5)</span>*--<span style=' color:#ff0000; '>(TEXT<span style=' color:#804000; '>($B$2:$B$8,"myyyy")</span>=$F5&$E5)</span>*--<span style=' color:#ff0000; '>($C$2:$C$8="yes")</span>)</span>)</span>,SUMPRODUCT<span style=' color:008000; '>(--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"mmyyyy")</span>=$F5&$E5)</span>+--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"myyyy")</span>=$F5&$E5)</span>*--<span style=' color:#0000ff; '>($C$2:$C$8="yes")</span>)</span>)</td>
</tr>
<tr>
<td>C6</td>
<td>=IF(B6>0,IF<span style=' color:008000; '>(-1*<span style=' color:#0000ff; '>(NETWORKDAYS<span style=' color:#ff0000; '>(A6,B6)</span>)</span>>3,"yes",IF<span style=' color:#0000ff; '>(<span style=' color:#ff0000; '>(NETWORKDAYS<span style=' color:#804000; '>(A6,B6)</span>)</span>>3,"yes","no")</span>)</span>,"")</td>
</tr>
<tr>
<td>D6</td>
<td>=IF(C6="yes",NETWORKDAYS<span style=' color:008000; '>(A6,B6)</span>-2,0)</td>
</tr>
<tr>
<td>E6</td>
<td>=IF(AND<span style=' color:008000; '>(E5=YEAR<span style=' color:#0000ff; '>(TODAY<span style=' color:#ff0000; '>()</span>)</span>,NOT<span style=' color:#0000ff; '>(F5=1)</span>)</span>,YEAR<span style=' color:008000; '>(TODAY<span style=' color:#0000ff; '>()</span>)</span>,YEAR<span style=' color:008000; '>(TODAY<span style=' color:#0000ff; '>()</span>)</span>-1)</td>
</tr>
<tr>
<td>F6</td>
<td>=IF(<span style=' color:008000; '>(F5-1)</span>>=1,F5-1,F5+11)</td>
</tr>
<tr>
<td>G6</td>
<td>=IF($F6>9,SUMPRODUCT<span style=' color:008000; '>(--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"mmyyyy")</span>=$F6&$E6)</span>)</span>,SUMPRODUCT<span style=' color:008000; '>(--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"myyyy")</span>=$F6&$E6)</span>)</span>)</td>
</tr>
<tr>
<td>H6</td>
<td>=IF($F6>9,<span style=' color:008000; '>(SUMPRODUCT<span style=' color:#0000ff; '>(--<span style=' color:#ff0000; '>(TEXT<span style=' color:#804000; '>($B$2:$B$8,"mmyyyy")</span>=$F6&$E6)</span>*--<span style=' color:#ff0000; '>(TEXT<span style=' color:#804000; '>($B$2:$B$8,"myyyy")</span>=$F6&$E6)</span>*--<span style=' color:#ff0000; '>($C$2:$C$8="yes")</span>)</span>)</span>,SUMPRODUCT<span style=' color:008000; '>(--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"mmyyyy")</span>=$F6&$E6)</span>+--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"myyyy")</span>=$F6&$E6)</span>*--<span style=' color:#0000ff; '>($C$2:$C$8="yes")</span>)</span>)</td>
</tr>
<tr>
<td>C7</td>
<td>=IF(B7>0,IF<span style=' color:008000; '>(-1*<span style=' color:#0000ff; '>(NETWORKDAYS<span style=' color:#ff0000; '>(A7,B7)</span>)</span>>3,"yes",IF<span style=' color:#0000ff; '>(<span style=' color:#ff0000; '>(NETWORKDAYS<span style=' color:#804000; '>(A7,B7)</span>)</span>>3,"yes","no")</span>)</span>,"")</td>
</tr>
<tr>
<td>D7</td>
<td>=IF(C7="yes",NETWORKDAYS<span style=' color:008000; '>(A7,B7)</span>-2,0)</td>
</tr>
<tr>
<td>E7</td>
<td>=IF(AND<span style=' color:008000; '>(E6=YEAR<span style=' color:#0000ff; '>(TODAY<span style=' color:#ff0000; '>()</span>)</span>,NOT<span style=' color:#0000ff; '>(F6=1)</span>)</span>,YEAR<span style=' color:008000; '>(TODAY<span style=' color:#0000ff; '>()</span>)</span>,YEAR<span style=' color:008000; '>(TODAY<span style=' color:#0000ff; '>()</span>)</span>-1)</td>
</tr>
<tr>
<td>F7</td>
<td>=IF(<span style=' color:008000; '>(F6-1)</span>>=1,F6-1,F6+11)</td>
</tr>
<tr>
<td>G7</td>
<td>=IF($F7>9,SUMPRODUCT<span style=' color:008000; '>(--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"mmyyyy")</span>=$F7&$E7)</span>)</span>,SUMPRODUCT<span style=' color:008000; '>(--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"myyyy")</span>=$F7&$E7)</span>)</span>)</td>
</tr>
<tr>
<td>H7</td>
<td>=IF($F7>9,<span style=' color:008000; '>(SUMPRODUCT<span style=' color:#0000ff; '>(--<span style=' color:#ff0000; '>(TEXT<span style=' color:#804000; '>($B$2:$B$8,"mmyyyy")</span>=$F7&$E7)</span>*--<span style=' color:#ff0000; '>(TEXT<span style=' color:#804000; '>($B$2:$B$8,"myyyy")</span>=$F7&$E7)</span>*--<span style=' color:#ff0000; '>($C$2:$C$8="yes")</span>)</span>)</span>,SUMPRODUCT<span style=' color:008000; '>(--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"mmyyyy")</span>=$F7&$E7)</span>+--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"myyyy")</span>=$F7&$E7)</span>*--<span style=' color:#0000ff; '>($C$2:$C$8="yes")</span>)</span>)</td>
</tr>
<tr>
<td>C8</td>
<td>=IF(B8>0,IF<span style=' color:008000; '>(-1*<span style=' color:#0000ff; '>(NETWORKDAYS<span style=' color:#ff0000; '>(A8,B8)</span>)</span>>3,"yes",IF<span style=' color:#0000ff; '>(<span style=' color:#ff0000; '>(NETWORKDAYS<span style=' color:#804000; '>(A8,B8)</span>)</span>>3,"yes","no")</span>)</span>,"")</td>
</tr>
<tr>
<td>D8</td>
<td>=IF(C8="yes",NETWORKDAYS<span style=' color:008000; '>(A8,B8)</span>-2,0)</td>
</tr>
<tr>
<td>E8</td>
<td>=IF(AND<span style=' color:008000; '>(E7=YEAR<span style=' color:#0000ff; '>(TODAY<span style=' color:#ff0000; '>()</span>)</span>,NOT<span style=' color:#0000ff; '>(F7=1)</span>)</span>,YEAR<span style=' color:008000; '>(TODAY<span style=' color:#0000ff; '>()</span>)</span>,YEAR<span style=' color:008000; '>(TODAY<span style=' color:#0000ff; '>()</span>)</span>-1)</td>
</tr>
<tr>
<td>F8</td>
<td>=IF(<span style=' color:008000; '>(F7-1)</span>>=1,F7-1,F7+11)</td>
</tr>
<tr>
<td>G8</td>
<td>=IF($F8>9,SUMPRODUCT<span style=' color:008000; '>(--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"mmyyyy")</span>=$F8&$E8)</span>)</span>,SUMPRODUCT<span style=' color:008000; '>(--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"myyyy")</span>=$F8&$E8)</span>)</span>)</td>
</tr>
<tr>
<td>H8</td>
<td>=IF($F8>9,<span style=' color:008000; '>(SUMPRODUCT<span style=' color:#0000ff; '>(--<span style=' color:#ff0000; '>(TEXT<span style=' color:#804000; '>($B$2:$B$8,"mmyyyy")</span>=$F8&$E8)</span>*--<span style=' color:#ff0000; '>(TEXT<span style=' color:#804000; '>($B$2:$B$8,"myyyy")</span>=$F8&$E8)</span>*--<span style=' color:#ff0000; '>($C$2:$C$8="yes")</span>)</span>)</span>,SUMPRODUCT<span style=' color:008000; '>(--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"mmyyyy")</span>=$F8&$E8)</span>+--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"myyyy")</span>=$F8&$E8)</span>*--<span style=' color:#0000ff; '>($C$2:$C$8="yes")</span>)</span>)</td>
</tr>
<tr>
<td>E9</td>
<td>=IF(AND<span style=' color:008000; '>(E8=YEAR<span style=' color:#0000ff; '>(TODAY<span style=' color:#ff0000; '>()</span>)</span>,NOT<span style=' color:#0000ff; '>(F8=1)</span>)</span>,YEAR<span style=' color:008000; '>(TODAY<span style=' color:#0000ff; '>()</span>)</span>,YEAR<span style=' color:008000; '>(TODAY<span style=' color:#0000ff; '>()</span>)</span>-1)</td>
</tr>
<tr>
<td>F9</td>
<td>=IF(<span style=' color:008000; '>(F8-1)</span>>=1,F8-1,F8+11)</td>
</tr>
<tr>
<td>G9</td>
<td>=IF($F9>9,SUMPRODUCT<span style=' color:008000; '>(--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"mmyyyy")</span>=$F9&$E9)</span>)</span>,SUMPRODUCT<span style=' color:008000; '>(--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"myyyy")</span>=$F9&$E9)</span>)</span>)</td>
</tr>
<tr>
<td>H9</td>
<td>=IF($F9>9,<span style=' color:008000; '>(SUMPRODUCT<span style=' color:#0000ff; '>(--<span style=' color:#ff0000; '>(TEXT<span style=' color:#804000; '>($B$2:$B$8,"mmyyyy")</span>=$F9&$E9)</span>*--<span style=' color:#ff0000; '>(TEXT<span style=' color:#804000; '>($B$2:$B$8,"myyyy")</span>=$F9&$E9)</span>*--<span style=' color:#ff0000; '>($C$2:$C$8="yes")</span>)</span>)</span>,SUMPRODUCT<span style=' color:008000; '>(--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"mmyyyy")</span>=$F9&$E9)</span>+--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"myyyy")</span>=$F9&$E9)</span>*--<span style=' color:#0000ff; '>($C$2:$C$8="yes")</span>)</span>)</td>
</tr>
<tr>
<td>E10</td>
<td>=IF(AND<span style=' color:008000; '>(E9=YEAR<span style=' color:#0000ff; '>(TODAY<span style=' color:#ff0000; '>()</span>)</span>,NOT<span style=' color:#0000ff; '>(F9=1)</span>)</span>,YEAR<span style=' color:008000; '>(TODAY<span style=' color:#0000ff; '>()</span>)</span>,YEAR<span style=' color:008000; '>(TODAY<span style=' color:#0000ff; '>()</span>)</span>-1)</td>
</tr>
<tr>
<td>F10</td>
<td>=IF(<span style=' color:008000; '>(F9-1)</span>>=1,F9-1,F9+11)</td>
</tr>
<tr>
<td>G10</td>
<td>=IF($F10>9,SUMPRODUCT<span style=' color:008000; '>(--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"mmyyyy")</span>=$F10&$E10)</span>)</span>,SUMPRODUCT<span style=' color:008000; '>(--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"myyyy")</span>=$F10&$E10)</span>)</span>)</td>
</tr>
<tr>
<td>H10</td>
<td>=IF($F10>9,<span style=' color:008000; '>(SUMPRODUCT<span style=' color:#0000ff; '>(--<span style=' color:#ff0000; '>(TEXT<span style=' color:#804000; '>($B$2:$B$8,"mmyyyy")</span>=$F10&$E10)</span>*--<span style=' color:#ff0000; '>(TEXT<span style=' color:#804000; '>($B$2:$B$8,"myyyy")</span>=$F10&$E10)</span>*--<span style=' color:#ff0000; '>($C$2:$C$8="yes")</span>)</span>)</span>,SUMPRODUCT<span style=' color:008000; '>(--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"mmyyyy")</span>=$F10&$E10)</span>+--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"myyyy")</span>=$F10&$E10)</span>*--<span style=' color:#0000ff; '>($C$2:$C$8="yes")</span>)</span>)</td>
</tr>
<tr>
<td>E11</td>
<td>=IF(AND<span style=' color:008000; '>(E10=YEAR<span style=' color:#0000ff; '>(TODAY<span style=' color:#ff0000; '>()</span>)</span>,NOT<span style=' color:#0000ff; '>(F10=1)</span>)</span>,YEAR<span style=' color:008000; '>(TODAY<span style=' color:#0000ff; '>()</span>)</span>,YEAR<span style=' color:008000; '>(TODAY<span style=' color:#0000ff; '>()</span>)</span>-1)</td>
</tr>
<tr>
<td>F11</td>
<td>=IF(<span style=' color:008000; '>(F10-1)</span>>=1,F10-1,F10+11)</td>
</tr>
<tr>
<td>G11</td>
<td>=IF($F11>9,SUMPRODUCT<span style=' color:008000; '>(--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"mmyyyy")</span>=$F11&$E11)</span>)</span>,SUMPRODUCT<span style=' color:008000; '>(--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"myyyy")</span>=$F11&$E11)</span>)</span>)</td>
</tr>
<tr>
<td>H11</td>
<td>=IF($F11>9,<span style=' color:008000; '>(SUMPRODUCT<span style=' color:#0000ff; '>(--<span style=' color:#ff0000; '>(TEXT<span style=' color:#804000; '>($B$2:$B$8,"mmyyyy")</span>=$F11&$E11)</span>*--<span style=' color:#ff0000; '>(TEXT<span style=' color:#804000; '>($B$2:$B$8,"myyyy")</span>=$F11&$E11)</span>*--<span style=' color:#ff0000; '>($C$2:$C$8="yes")</span>)</span>)</span>,SUMPRODUCT<span style=' color:008000; '>(--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"mmyyyy")</span>=$F11&$E11)</span>+--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"myyyy")</span>=$F11&$E11)</span>*--<span style=' color:#0000ff; '>($C$2:$C$8="yes")</span>)</span>)</td>
</tr>
<tr>
<td>E12</td>
<td>=IF(AND<span style=' color:008000; '>(E11=YEAR<span style=' color:#0000ff; '>(TODAY<span style=' color:#ff0000; '>()</span>)</span>,NOT<span style=' color:#0000ff; '>(F11=1)</span>)</span>,YEAR<span style=' color:008000; '>(TODAY<span style=' color:#0000ff; '>()</span>)</span>,YEAR<span style=' color:008000; '>(TODAY<span style=' color:#0000ff; '>()</span>)</span>-1)</td>
</tr>
<tr>
<td>F12</td>
<td>=IF(<span style=' color:008000; '>(F11-1)</span>>=1,F11-1,F11+11)</td>
</tr>
<tr>
<td>G12</td>
<td>=IF($F12>9,SUMPRODUCT<span style=' color:008000; '>(--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"mmyyyy")</span>=$F12&$E12)</span>)</span>,SUMPRODUCT<span style=' color:008000; '>(--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"myyyy")</span>=$F12&$E12)</span>)</span>)</td>
</tr>
<tr>
<td>H12</td>
<td>=IF($F12>9,<span style=' color:008000; '>(SUMPRODUCT<span style=' color:#0000ff; '>(--<span style=' color:#ff0000; '>(TEXT<span style=' color:#804000; '>($B$2:$B$8,"mmyyyy")</span>=$F12&$E12)</span>*--<span style=' color:#ff0000; '>(TEXT<span style=' color:#804000; '>($B$2:$B$8,"myyyy")</span>=$F12&$E12)</span>*--<span style=' color:#ff0000; '>($C$2:$C$8="yes")</span>)</span>)</span>,SUMPRODUCT<span style=' color:008000; '>(--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"mmyyyy")</span>=$F12&$E12)</span>+--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"myyyy")</span>=$F12&$E12)</span>*--<span style=' color:#0000ff; '>($C$2:$C$8="yes")</span>)</span>)</td>
</tr>
<tr>
<td>E13</td>
<td>=IF(AND<span style=' color:008000; '>(E12=YEAR<span style=' color:#0000ff; '>(TODAY<span style=' color:#ff0000; '>()</span>)</span>,NOT<span style=' color:#0000ff; '>(F12=1)</span>)</span>,YEAR<span style=' color:008000; '>(TODAY<span style=' color:#0000ff; '>()</span>)</span>,YEAR<span style=' color:008000; '>(TODAY<span style=' color:#0000ff; '>()</span>)</span>-1)</td>
</tr>
<tr>
<td>F13</td>
<td>=IF(<span style=' color:008000; '>(F12-1)</span>>=1,F12-1,F12+11)</td>
</tr>
<tr>
<td>G13</td>
<td>=IF($F13>9,SUMPRODUCT<span style=' color:008000; '>(--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"mmyyyy")</span>=$F13&$E13)</span>)</span>,SUMPRODUCT<span style=' color:008000; '>(--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"myyyy")</span>=$F13&$E13)</span>)</span>)</td>
</tr>
<tr>
<td>H13</td>
<td>=IF($F13>9,<span style=' color:008000; '>(SUMPRODUCT<span style=' color:#0000ff; '>(--<span style=' color:#ff0000; '>(TEXT<span style=' color:#804000; '>($B$2:$B$8,"mmyyyy")</span>=$F13&$E13)</span>*--<span style=' color:#ff0000; '>(TEXT<span style=' color:#804000; '>($B$2:$B$8,"myyyy")</span>=$F13&$E13)</span>*--<span style=' color:#ff0000; '>($C$2:$C$8="yes")</span>)</span>)</span>,SUMPRODUCT<span style=' color:008000; '>(--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"mmyyyy")</span>=$F13&$E13)</span>+--<span style=' color:#0000ff; '>(TEXT<span style=' color:#ff0000; '>($B$2:$B$8,"myyyy")</span>=$F13&$E13)</span>*--<span style=' color:#0000ff; '>($C$2:$C$8="yes")</span>)</span>)</td>
</tr>
</table></td>
</tr>
</table>