{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["Bond Amortization","Variables"],"not_rendered":{"external_links":1,"defined_names":14},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Bond Amortization","index":0,"n_rows":69,"n_cols":6,"rows_kept":69,"merged":[[1,1,5,3]],"flags":["formulas_cached_only"]}
[]
[null,"Bond Amortization",null,null,"Bond purchase price"]
[{"$nulls":4},"Face value of bond"]
[{"$nulls":4},"Years until maturity"]
[{"$nulls":4},"Coupon rate"]
[{"$nulls":4},"Effective rate"]
[]
[null,"Payments","Cash Paid","Interest Expense","Amortization of (Discount) or Premium","Carrying Amount of Bond"]
[{"$nulls":5},""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]
[null,"","","","",""]

{"sheet":"Variables","index":1,"n_rows":4,"n_cols":2,"rows_kept":4,"hidden":true,"flags":["formulas_cached_only"]}
["_Example",false]
["_Shading",false]
["_Series","OfficeReady 3.0"]
["_Look",{"v":1,"d":"1 "}]