{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Cover","Navigator","Style Guide","Interest Assumptions","Correct Interest Rate","Compounding Monthly Rate","Simple Monthly Rate","Model Parameters","Lookup Data","Timing","Error Checks"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":43,"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,{"$f":"Client_Name","v":"SumProduct Pty Ltd"}]
[null,null,{"$f":"Model_Name","v":"SP Interest Rates Example 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":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
["Navigator"]
[{"$f":"Model_Name","v":"SP Interest Rates Example Model.xlsm"}]
["Navigator"]
[null,null,null,null,"Error Checks:",null,{"$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,"Interest Assumptions"]
[null,null,null,null,null,"Correct Interest Rate"]
[null,null,null,null,null,"Compounding Monthly Rate"]
[null,null,null,null,null,"Simple Monthly Rate"]
[null,null,null,null,null,"Model Parameters"]
[null,null,null,null,null,"Lookup Data"]
[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":[[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 Interest Rates Example 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,{"$f":"'Error Checks'!E12","v":"Correct Rate Check"},null,{"$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":"2016-12-03"},null,{"$f":"C68","v":"Date"}]
[]
[null,null,"Date Heading",null,null,null,null,null,{"$f":"TODAY()","v":"2016-12-03"},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":"Interest Assumptions","index":3,"n_rows":25,"n_cols":11,"rows_kept":25,"cut":false,"hidden":false,"merged":[[0,9,0,10],[2,0,2,4]]}
[{"$f":"IF(ISERROR(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))),\n\"\",\nRIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Interest Assumptions"}]
[{"$f":"Model_Name","v":"SP Interest Rates Example 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},{"$f":"A1","v":"Interest Assumptions"}]
[]
[null,null,"Key Inputs"]
[]
[null,null,null,null,null,"Payment Frequency","# Months",null,1]
[]
[null,null,null,null,null,"Effective Interest Rate","% p.a.",null,0.12]
[]
[null,null,null,null,null,"Interest Per Month","% p.m.",null,{"$f":"(1+(Effective_Annual_Interest_Rate*Payment_Frequency/Months_in_Year))^(1/Payment_Frequency)-1","v":1.0000000000000009E-2},null,{"$f":"_xlfn.FORMULATEXT(I14)","v":"=(1+(Effective_Annual_Interest_Rate*Payment_Frequency/Months_in_Year))^(1/Payment_Frequency)-1"}]
[]
[]
[null,null,"Summary"]
[]
[null,null,null,"For Comparison Only"]
[]
[null,null,null,null,null,"Correct Monthly Rate","% p.m.",null,{"$f":"Correct_Monthly_Interest_Rate","v":1.0000000000000009E-2}]
[]
[null,null,null,null,null,"Compounding Monthly Rate","% p.m.",null,{"$f":"(1+Effective_Annual_Interest_Rate)^(1/Months_in_Year)-1","v":9.4887929345830457E-3}]
[]
[null,null,null,null,null,"Simple Monthly Rate","% p.m.",null,{"$f":"Effective_Annual_Interest_Rate/Months_in_Year","v":0.01}]

{"sheet":"Correct Interest Rate","index":4,"n_rows":27,"n_cols":21,"rows_kept":27,"cut":false,"hidden":false,"merged":[[0,9,0,10],[2,0,2,4]]}
[{"$f":"IF(ISERROR(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))),\n\"\",\nRIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Correct Interest Rate"}]
[{"$f":"Model_Name","v":"SP Interest Rates Example 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},{"$f":"A1","v":"Correct Interest Rate"}]
[]
[null,null,"Demonstration"]
[]
[null,null,null,{"$f":"'Interest Assumptions'!F12","v":"Effective Interest Rate"},null,null,"% p.a.",null,{"$f":"Effective_Annual_Interest_Rate","v":0.12}]
[]
[null,null,null,"Rate Used",null,null,"% p.m.",null,{"$f":"Correct_Monthly_Interest_Rate","v":1.0000000000000009E-2}]
[]
[null,null,null,"Opening Balance Assumed",null,null,"$",null,100]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"N(I17)+1","v":1},{"$f":"N(J17)+1","v":2},3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Opening Balance",null,null,"$",null,null,{"$f":"IF(J$17=1,$I$14,I21)","v":100},{"$f":"IF(K$17=1,$I$14,J21)","v":100},100,100,100,100,100,100,100,100,100,100]
[null,null,null,"Interest Accrued",null,null,"$",null,null,{"$f":"J18*$I$12","v":1.0000000000000009},{"$f":"K18*$I$12","v":1.0000000000000009},1.0000000000000009,1.0000000000000009,1.0000000000000009,1.0000000000000009,1.0000000000000009,1.0000000000000009,1.0000000000000009,1.0000000000000009,1.0000000000000009,1.0000000000000009]
[null,null,null,"Interest Paid",null,null,"$",null,null,{"$f":"-IF(MOD(J$17,Payment_Frequency),,SUM($I20:I20)+SUM($I19:J19))","v":-1.0000000000000009},{"$f":"-IF(MOD(K$17,Payment_Frequency),,SUM($I20:J20)+SUM($I19:K19))","v":-1.0000000000000009},{"$f":"-IF(MOD(L$17,Payment_Frequency),,SUM($I20:K20)+SUM($I19:L19))","v":-1.0000000000000009},{"$f":"-IF(MOD(M$17,Payment_Frequency),,SUM($I20:L20)+SUM($I19:M19))","v":-1.0000000000000009},{"$f":"-IF(MOD(N$17,Payment_Frequency),,SUM($I20:M20)+SUM($I19:N19))","v":-1.0000000000000009},{"$f":"-IF(MOD(O$17,Payment_Frequency),,SUM($I20:N20)+SUM($I19:O19))","v":-1.0000000000000009},{"$f":"-IF(MOD(P$17,Payment_Frequency),,SUM($I20:O20)+SUM($I19:P19))","v":-1.0000000000000009},{"$f":"-IF(MOD(Q$17,Payment_Frequency),,SUM($I20:P20)+SUM($I19:Q19))","v":-1.0000000000000009},{"$f":"-IF(MOD(R$17,Payment_Frequency),,SUM($I20:Q20)+SUM($I19:R19))","v":-1},{"$f":"-IF(MOD(S$17,Payment_Frequency),,SUM($I20:R20)+SUM($I19:S19))","v":-1},{"$f":"-IF(MOD(T$17,Payment_Frequency),,SUM($I20:S20)+SUM($I19:T19))","v":-1},{"$f":"-IF(MOD(U$17,Payment_Frequency),,SUM($I20:T20)+SUM($I19:U19))","v":-1}]
[null,null,null,"Closing Balance",null,null,"$",null,null,{"$f":"SUM(J18:J20)","v":100},{"$f":"SUM(K18:K20)","v":100},100,100,100,100,100,100,100,100,100,100]
[]
[]
[null,null,null,"Total Interest For Year",null,null,"$",null,{"$f":"SUM(J19:U19)","v":12.000000000000007}]
[null,null,null,{"$f":"D14","v":"Opening Balance Assumed"},null,null,"$",null,{"$f":"I14","v":100}]
[]
[null,null,null,{"$f":"D10","v":"Effective Interest Rate"},null,null,"% p.a.",null,{"$f":"IF(I25,I24/I25,)","v":0.12000000000000006},{"$f":"(ROUND(I27-I10,Rounding_Accuracy))*1","v":0}]

{"sheet":"Compounding Monthly Rate","index":5,"n_rows":27,"n_cols":21,"rows_kept":27,"cut":false,"hidden":false,"merged":[[0,9,0,10],[2,0,2,4]]}
[{"$f":"IF(ISERROR(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))),\n\"\",\nRIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Compounding Monthly Rate"}]
[{"$f":"Model_Name","v":"SP Interest Rates Example 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},{"$f":"A1","v":"Compounding Monthly Rate"}]
[]
[null,null,"Demonstration"]
[]
[null,null,null,{"$f":"'Interest Assumptions'!F12","v":"Effective Interest Rate"},null,null,"% p.a.",null,{"$f":"Effective_Annual_Interest_Rate","v":0.12}]
[]
[null,null,null,"Rate Used",null,null,"% p.m.",null,{"$f":"Compounding_Monthly_Rate","v":9.4887929345830457E-3}]
[]
[null,null,null,"Opening Balance Assumed",null,null,"$",null,100]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"N(I17)+1","v":1},{"$f":"N(J17)+1","v":2},3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Opening Balance",null,null,"$",null,null,{"$f":"IF(J$17=1,$I$14,I21)","v":100},{"$f":"IF(K$17=1,$I$14,J21)","v":100},100,100,100,100,100,100,100,100,100,100]
[null,null,null,"Interest Accrued",null,null,"$",null,null,{"$f":"J18*$I$12","v":0.94887929345830457},{"$f":"K18*$I$12","v":0.94887929345830457},0.94887929345830457,0.94887929345830457,0.94887929345830457,0.94887929345830457,0.94887929345830457,0.94887929345830457,0.94887929345830457,0.94887929345830457,0.94887929345830457,0.94887929345830457]
[null,null,null,"Interest Paid",null,null,"$",null,null,{"$f":"-IF(MOD(J$17,Payment_Frequency),,SUM($I20:I20)+SUM($I19:J19))","v":-0.94887929345830457},{"$f":"-IF(MOD(K$17,Payment_Frequency),,SUM($I20:J20)+SUM($I19:K19))","v":-0.94887929345830457},{"$f":"-IF(MOD(L$17,Payment_Frequency),,SUM($I20:K20)+SUM($I19:L19))","v":-0.94887929345830457},{"$f":"-IF(MOD(M$17,Payment_Frequency),,SUM($I20:L20)+SUM($I19:M19))","v":-0.94887929345830457},{"$f":"-IF(MOD(N$17,Payment_Frequency),,SUM($I20:M20)+SUM($I19:N19))","v":-0.94887929345830457},{"$f":"-IF(MOD(O$17,Payment_Frequency),,SUM($I20:N20)+SUM($I19:O19))","v":-0.94887929345830457},{"$f":"-IF(MOD(P$17,Payment_Frequency),,SUM($I20:O20)+SUM($I19:P19))","v":-0.94887929345830457},{"$f":"-IF(MOD(Q$17,Payment_Frequency),,SUM($I20:P20)+SUM($I19:Q19))","v":-0.94887929345830457},{"$f":"-IF(MOD(R$17,Payment_Frequency),,SUM($I20:Q20)+SUM($I19:R19))","v":-0.94887929345830457},{"$f":"-IF(MOD(S$17,Payment_Frequency),,SUM($I20:R20)+SUM($I19:S19))","v":-0.94887929345830457},{"$f":"-IF(MOD(T$17,Payment_Frequency),,SUM($I20:S20)+SUM($I19:T19))","v":-0.94887929345830457},{"$f":"-IF(MOD(U$17,Payment_Frequency),,SUM($I20:T20)+SUM($I19:U19))","v":-0.94887929345830457}]
[null,null,null,"Closing Balance",null,null,"$",null,null,{"$f":"SUM(J18:J20)","v":100},{"$f":"SUM(K18:K20)","v":100},100,100,100,100,100,100,100,100,100,100]
[]
[]
[null,null,null,"Total Interest For Year",null,null,"$",null,{"$f":"SUM(J19:U19)","v":11.386551521499655}]
[null,null,null,{"$f":"D14","v":"Opening Balance Assumed"},null,null,"$",null,{"$f":"I14","v":100}]
[]
[null,null,null,{"$f":"D10","v":"Effective Interest Rate"},null,null,"% p.a.",null,{"$f":"IF(I25,I24/I25,)","v":0.11386551521499655},{"$f":"(ROUND(I27-I10,Rounding_Accuracy))*1","v":-6.13E-3}]

{"sheet":"Simple Monthly Rate","index":6,"n_rows":27,"n_cols":21,"rows_kept":27,"cut":false,"hidden":false,"merged":[[0,9,0,10],[2,0,2,4]]}
[{"$f":"IF(ISERROR(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))),\n\"\",\nRIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Simple Monthly Rate"}]
[{"$f":"Model_Name","v":"SP Interest Rates Example 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},{"$f":"A1","v":"Simple Monthly Rate"}]
[]
[null,null,"Demonstration"]
[]
[null,null,null,{"$f":"'Interest Assumptions'!F12","v":"Effective Interest Rate"},null,null,"% p.a.",null,{"$f":"Effective_Annual_Interest_Rate","v":0.12}]
[]
[null,null,null,"Rate Used",null,null,"% p.m.",null,{"$f":"Simple_Monthly_Rate","v":0.01}]
[]
[null,null,null,"Opening Balance Assumed",null,null,"$",null,100]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"N(I17)+1","v":1},{"$f":"N(J17)+1","v":2},3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Opening Balance",null,null,"$",null,null,{"$f":"IF(J$17=1,$I$14,I21)","v":100},{"$f":"IF(K$17=1,$I$14,J21)","v":100},100,100,100,100,100,100,100,100,100,100]
[null,null,null,"Interest Accrued",null,null,"$",null,null,{"$f":"J18*$I$12","v":1},{"$f":"K18*$I$12","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Interest Paid",null,null,"$",null,null,{"$f":"-IF(MOD(J$17,Payment_Frequency),,SUM($I20:I20)+SUM($I19:J19))","v":-1},{"$f":"-IF(MOD(K$17,Payment_Frequency),,SUM($I20:J20)+SUM($I19:K19))","v":-1},{"$f":"-IF(MOD(L$17,Payment_Frequency),,SUM($I20:K20)+SUM($I19:L19))","v":-1},{"$f":"-IF(MOD(M$17,Payment_Frequency),,SUM($I20:L20)+SUM($I19:M19))","v":-1},{"$f":"-IF(MOD(N$17,Payment_Frequency),,SUM($I20:M20)+SUM($I19:N19))","v":-1},{"$f":"-IF(MOD(O$17,Payment_Frequency),,SUM($I20:N20)+SUM($I19:O19))","v":-1},{"$f":"-IF(MOD(P$17,Payment_Frequency),,SUM($I20:O20)+SUM($I19:P19))","v":-1},{"$f":"-IF(MOD(Q$17,Payment_Frequency),,SUM($I20:P20)+SUM($I19:Q19))","v":-1},{"$f":"-IF(MOD(R$17,Payment_Frequency),,SUM($I20:Q20)+SUM($I19:R19))","v":-1},{"$f":"-IF(MOD(S$17,Payment_Frequency),,SUM($I20:R20)+SUM($I19:S19))","v":-1},{"$f":"-IF(MOD(T$17,Payment_Frequency),,SUM($I20:S20)+SUM($I19:T19))","v":-1},{"$f":"-IF(MOD(U$17,Payment_Frequency),,SUM($I20:T20)+SUM($I19:U19))","v":-1}]
[null,null,null,"Closing Balance",null,null,"$",null,null,{"$f":"SUM(J18:J20)","v":100},{"$f":"SUM(K18:K20)","v":100},100,100,100,100,100,100,100,100,100,100]
[]
[]
[null,null,null,"Total Interest For Year",null,null,"$",null,{"$f":"SUM(J19:U19)","v":12}]
[null,null,null,{"$f":"D14","v":"Opening Balance Assumed"},null,null,"$",null,{"$f":"I14","v":100}]
[]
[null,null,null,{"$f":"D10","v":"Effective Interest Rate"},null,null,"% p.a.",null,{"$f":"IF(I25,I24/I25,)","v":0.12},{"$f":"(ROUND(I27-I10,Rounding_Accuracy))*1","v":0}]

{"sheet":"Model Parameters","index":7,"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 Interest Rates Example 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,{"$f":"IF(ISERROR(OR(FIND(\"[\",CELL(\"filename\",A1)),FIND(\"]\",CELL(\"filename\",A1)))),\"\",MID(CELL(\"filename\",A1),FIND(\"[\",CELL(\"filename\",A1))+1,FIND(\"]\",CELL(\"filename\",A1))-FIND(\"[\",CELL(\"filename\",A1))-1))","v":"SP Interest Rates Example Model.xlsm"}]
[null,null,null,null,"Client Name",null,"SumProduct Pty Ltd"]
[]
[]
[null,{"$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":"Lookup Data","index":8,"n_rows":16,"n_cols":9,"rows_kept":16,"cut":false,"hidden":false,"merged":[[0,9,0,10],[2,0,2,4]]}
[{"$f":"IF(ISERROR(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))),\n\"\",\nRIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Lookup Data"}]
[{"$f":"Model_Name","v":"SP Interest Rates Example 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},"Payment Frequency"]
[]
[null,null,"Lookup Data"]
[]
[null,null,null,null,null,{"$f":"C6","v":"Payment Frequency"}]
[null,null,null,null,null,1,null,"LU_Payment_Frequency"]
[null,null,null,null,null,2]
[null,null,null,null,null,3]
[null,null,null,null,null,4]
[null,null,null,null,null,6]
[null,null,null,null,null,12]

{"sheet":"Timing","index":9,"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 Interest Rates Example 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$7","v":"2016-12-31"},{"$f":"K$7","v":"2017-03-31"},{"$f":"L$7","v":"2017-06-30"},{"$f":"M$7","v":"2017-09-30"},{"$f":"N$7","v":"2017-12-31"}]
[null,null,"Start Date",null,null,null,null,null,null,{"$f":"IF(J$9=1,Model_Start_Date,I$7+1)","v":"2016-12-03"},{"$f":"IF(K$9=1,Model_Start_Date,J$7+1)","v":"2017-01-01"},{"$f":"IF(L$9=1,Model_Start_Date,K$7+1)","v":"2017-04-01"},{"$f":"IF(M$9=1,Model_Start_Date,L$7+1)","v":"2017-07-01"},{"$f":"IF(N$9=1,Model_Start_Date,M$7+1)","v":"2017-10-01"}]
[null,null,"End Date",null,null,null,null,null,null,{"$f":"EOMONTH(J$6,MOD(Periodicity+Reporting_Month_Factor-MONTH(J$6),Periodicity))","v":"2016-12-31"},{"$f":"EOMONTH(K$6,MOD(Periodicity+Reporting_Month_Factor-MONTH(K$6),Periodicity))","v":"2017-03-31"},{"$f":"EOMONTH(L$6,MOD(Periodicity+Reporting_Month_Factor-MONTH(L$6),Periodicity))","v":"2017-06-30"},{"$f":"EOMONTH(M$6,MOD(Periodicity+Reporting_Month_Factor-MONTH(M$6),Periodicity))","v":"2017-09-30"},{"$f":"EOMONTH(N$6,MOD(Periodicity+Reporting_Month_Factor-MONTH(N$6),Periodicity))","v":"2017-12-31"}]
[null,null,"Number of Days",null,null,null,null,null,null,{"$f":"J7-J6+1","v":29},{"$f":"K7-K6+1","v":90},91,92,92]
[null,null,"Counter",null,null,null,null,null,null,{"$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,{"$f":"TODAY()","v":"2016-12-03"}]
[]
[null,null,null,"Number of Months in a Full Period",null,null,null,3]
[]
[null,null,null,"Example Reporting Month",null,null,null,12,{"$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-16"}]
[]
[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":"Error Checks","index":10,"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 Interest Rates Example 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,"Correct Rate Check",null,null,null,{"$f":"HL_Correct_Rate_Check","v":0}]
[]
[]
[]
[]
[null,null,null,null,{"$f":"C8","v":"Summary of Errors"},null,null,null,{"$f":"MIN(1,SUM(I11:I15))","v":0}]