{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Bonds","Sheet1","Sheet2"],"not_rendered":{"charts":3,"images":0,"macros":1,"external_links":0,"defined_names":20,"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":"Bonds","index":0,"n_rows":84,"n_cols":13,"rows_kept":84,"cut":false,"hidden":false,"merged":[]}
["Namn","ISIN","Kupong","Köp","Sälj","Slutdat","Price","Time to maturity","StartDate","Between bonds","Spot rate now","Face value","Convention"]
["RGKB 1046","SE0000909640",{"$f":"5.5/100","v":5.5E-2},{"$f":"1.06/100","v":1.06E-2},1.06,"2012-10-08",{"$f":"PRICE(I2,Tabell1[[#This Row],[Slutdat]],Tabell1[[#This Row],[Kupong]],Tabell1[[#This Row],[Köp]],100,1)","v":103.68402797433244},{"$f":"DAYS360(I2,F2)","v":302},"2011-12-06",null,1.2E-2,100,360]
["RGKB 1055","SE0004194025",{"$f":"1.5/100","v":1.4999999999999999E-2},{"$f":"0.775/100","v":7.7499999999999999E-3},0.79,"2013-08-30",{"$f":"PRICE(I3,Tabell1[[#This Row],[Slutdat]],Tabell1[[#This Row],[Kupong]],Tabell1[[#This Row],[Köp]],100,1)","v":101.24235207104476},{"$f":"DAYS360(I3,F3)","v":624},"2011-12-06",{"$f":"DAYS360(F2,Tabell1[[#This Row],[Slutdat]])","v":322},null,100,360]
["RGKB 1041","SE0000412389",{"$f":"6.75/100","v":6.7500000000000004E-2},{"$f":"0.89/100","v":8.8999999999999999E-3},0.875,"2014-05-05",{"$f":"PRICE(I4,Tabell1[[#This Row],[Slutdat]],Tabell1[[#This Row],[Kupong]],Tabell1[[#This Row],[Köp]],100,1)","v":113.9260190728494},{"$f":"DAYS360(I4,F4)","v":869},"2011-12-06",{"$f":"DAYS360(F3,Tabell1[[#This Row],[Slutdat]])","v":245},null,100,360]
["RGKB 1049","SE0001250135",{"$f":"4.5/100","v":4.4999999999999998E-2},{"$f":"0.99/100","v":9.8999999999999991E-3},0.97599999999999998,"2015-08-12",{"$f":"PRICE(I5,Tabell1[[#This Row],[Slutdat]],Tabell1[[#This Row],[Kupong]],Tabell1[[#This Row],[Köp]],100,1)","v":112.62952115268627},1326,"2011-12-06",{"$f":"DAYS360(F4,Tabell1[[#This Row],[Slutdat]])","v":457},null,100,360]
["RGKB 1050","SE0001517699",{"$f":"3/100","v":0.03},{"$f":"1.135/100","v":1.1350000000000001E-2},1.1220000000000001,"2016-07-12",{"$f":"PRICE(I6,Tabell1[[#This Row],[Slutdat]],Tabell1[[#This Row],[Kupong]],Tabell1[[#This Row],[Köp]],100,1)","v":108.30896177309266},1656,"2011-12-06",{"$f":"DAYS360(F5,Tabell1[[#This Row],[Slutdat]])","v":330},null,100,360]
["RGKB 1051","SE0001811399",{"$f":"3.75/100","v":3.7499999999999999E-2},{"$f":"1.35/100","v":1.3500000000000002E-2},1.337,"2017-08-12",{"$f":"PRICE(I7,Tabell1[[#This Row],[Slutdat]],Tabell1[[#This Row],[Kupong]],Tabell1[[#This Row],[Köp]],100,1)","v":113.0398968874711},2046,"2011-12-06",{"$f":"DAYS360(F6,Tabell1[[#This Row],[Slutdat]])","v":390},null,100,360]
["RGKB 1052","SE0002241083",{"$f":"4.25/100","v":4.2500000000000003E-2},{"$f":"1.525/100","v":1.525E-2},1.5169999999999999,"2019-03-12",{"$f":"PRICE(I8,Tabell1[[#This Row],[Slutdat]],Tabell1[[#This Row],[Kupong]],Tabell1[[#This Row],[Köp]],100,1)","v":118.60377568455756},2616,"2011-12-06",{"$f":"DAYS360(F7,Tabell1[[#This Row],[Slutdat]])","v":570},null,100,360]
["RGKB 1047","SE0001149311",{"$f":"5/100","v":0.05},{"$f":"1.68/100","v":1.6799999999999999E-2},1.66,"2020-03-30",{"$f":"PRICE(I9,Tabell1[[#This Row],[Slutdat]],Tabell1[[#This Row],[Kupong]],Tabell1[[#This Row],[Köp]],100,1)","v":125.56059172497517},2994,"2011-12-06",{"$f":"DAYS360(F8,Tabell1[[#This Row],[Slutdat]])","v":378},null,100,360]
["RGKB 1054","SE0003784461",{"$f":"3.5/100","v":3.5000000000000003E-2},{"$f":"1.765/100","v":1.7649999999999999E-2},1.75,"2022-06-01",{"$f":"PRICE(I10,Tabell1[[#This Row],[Slutdat]],Tabell1[[#This Row],[Kupong]],Tabell1[[#This Row],[Köp]],100,1)","v":116.469386012542},3775,"2011-12-06",{"$f":"DAYS360(F9,Tabell1[[#This Row],[Slutdat]])","v":781},null,100,360]
["RGKB 1053","SE0002829192",{"$f":"3.5/100","v":3.5000000000000003E-2},{"$f":"2.205/100","v":2.205E-2},2.165,"2039-03-30",{"$f":"PRICE(I11,Tabell1[[#This Row],[Slutdat]],Tabell1[[#This Row],[Kupong]],Tabell1[[#This Row],[Köp]],100,1)","v":126.35404153503769},9834,"2011-12-06",{"$f":"DAYS360(F10,Tabell1[[#This Row],[Slutdat]])","v":6059},null,100,360]
[]
[]
[null,"    "]
[null,null,null,null,null,"Interest rate curve"]
[null,null,null,null,null,null,1.2E-2]
[null,null,null,null,null,"2012-03-12",{"$f":"interpol(G16,$G$25,F16,$F$25,F17)","v":2.0833141085412073E-2}]
[null,null,null,null,null,"2012-03-30",{"$f":"interpol(G17,$G$25,F17,$F$25,F18)","v":2.0837077422794163E-2}]
[null,null,null,null,null,"2012-05-05",{"$f":"interpol(G18,$G$25,F18,$F$25,F19)","v":2.0844731412148227E-2}]
[null,null,null,null,null,"2012-06-01",2.0850417232811249E-2]
[null,null,null,null,null,"2012-07-12",2.085938333462601E-2]
[null,null,null,null,null,"2012-08-12",2.0865943896929494E-2]
[null,null,null,null,null,"2012-08-12",2.0865943896929494E-2]
[null,null,null,null,null,"2012-08-30",2.0869880234311584E-2]
[null,null,null,null,null,"2012-10-08",2.0878190279896E-2]
[null,null,null,null,null,"2013-03-12",{"$f":"interpol(G25,$G$33,F25,$F$33,F26)","v":1.5677355967468113E-2}]
[null,null,null,null,null,"2013-03-30",{"$f":"interpol(G26,$G$33,F26,$F$33,F27)","v":1.506946624263888E-2}]
[null,null,null,null,null,"2013-05-05",{"$f":"interpol(G27,$G$33,F27,$F$33,F28)","v":1.3887458444359815E-2}]
[null,null,null,null,null,"2013-06-01",{"$f":"interpol(G28,$G$33,F28,$F$33,F29)","v":1.3009395508495366E-2}]
[null,null,null,null,null,"2013-07-12",1.1624757801939889E-2]
[null,null,null,null,null,"2013-08-12",{"$f":"interpol(G30,$G$33,F30,$F$33,F31)","v":1.0611608260557834E-2}]
[null,null,null,null,null,"2013-08-12",{"$f":"interpol(G31,$G$33,F31,$F$33,F32)","v":1.0611608260557834E-2}]
[null,null,null,null,null,"2013-08-30",1.00037185357286E-2]
[null,null,null,null,null,"2014-03-12",{"$f":"interpol(G33,$G$36,F33,$F$36,F34)","v":2.1661461849869074E-2}]
[null,null,null,null,null,"2014-03-30",{"$f":"interpol(G34,$G$36,F34,$F$36,F35)","v":2.2754375285569742E-2}]
[null,null,null,null,null,"2014-05-05",2.48794847438766E-2]
[null,null,null,null,null,"2014-06-01",{"$f":"interpol(G36,$G$33,F36,$F$33,F37)","v":2.6458137484333122E-2}]
[null,null,null,null,null,"2014-07-12",{"$f":"interpol(G36,G37,F36,F37,F38)","v":2.894755142120687E-2}]
[null,null,null,null,null,"2014-08-12",3.0769073814041321E-2]
[null,null,null,null,null,"2014-08-12",{"$f":"interpol(G38,G39,F38,F39,F40)","v":3.0769073814041321E-2}]
[null,null,null,null,null,"2015-03-12",{"$f":"interpol(G40,$G$46,F40,$F$46,F41)","v":2.0446326839228951E-2}]
[null,null,null,null,null,"2015-03-30",{"$f":"interpol(G41,$G$46,F41,$F$46,F42)","v":1.9561519955673606E-2}]
[null,null,null,null,null,"2015-06-01",{"$f":"interpol(G42,$G$46,F42,$F$46,F43)","v":1.6563007739180489E-2}]
[null,null,null,null,null,"2015-07-12",{"$f":"interpol(G43,$G$46,F43,$F$46,F44)","v":1.4547614282193311E-2}]
[null,null,null,null,null,"2015-08-12",1.3072936142934401E-2]
[null,null,null,null,null,"2015-08-12",1.3072936142934401E-2]
[null,null,null,null,null,"2016-03-12",{"$f":"interpol(G46,$G$50,F46,$F$50,F47)","v":1.345402976612001E-2}]
[null,null,null,null,null,"2016-03-30",{"$f":"interpol(G47,$G$50,F47,$F$50,F48)","v":1.3486694933821633E-2}]
[null,null,null,null,null,"2016-06-01",1.3597393557699358E-2]
[null,null,null,null,null,"2016-07-12",1.3671797550797501E-2]
[null,null,null,null,null,"2016-08-12",{"$f":"interpol(G49,G50,F50,F51,F52)","v":1.4192625502484499E-2}]
[null,null,null,null,null,"2017-03-12",{"$f":"interpol(G51,$G$55,F51,$F$55,F52)","v":1.4904504930531316E-2}]
[null,null,null,null,null,"2017-03-30",{"$f":"interpol(G52,$G$55,F52,$F$55,F53)","v":1.4965523167221042E-2}]
[null,null,null,null,null,"2017-06-01",1.5172307191558451E-2]
[null,null,null,null,null,"2017-08-12",1.5412990236279041E-2]
[null,null,null,null,null,"2018-03-12",{"$f":"interpol(G54,G55,F54,F55,F56)","v":1.6124869664325858E-2}]
[null,null,null,null,null,"2018-03-30",{"$f":"interpol(G56,$G$59,F56,$F$59,F57)","v":1.6274403229722557E-2}]
[null,null,null,null,null,"2018-06-01",{"$f":"interpol(G57,$G$59,F57,$F$59,F58)","v":1.6781155868011363E-2}]
[null,null,null,null,null,"2019-03-12",1.9115540972259801E-2]
[null,null,null,null,null,"2019-03-30",1.9115540972259801E-2]
[null,null,null,null,null,"2019-06-01",1.9115540972259801E-2]
[null,null,null,null,null,"2020-03-30",1.56831199423253E-2]
[null,null,null,null,null,"2020-06-01",{"$f":"interpol(G61,G62,F61,F62,F63)","v":1.4982860133542676E-2}]
[null,null,null,null,null,"2021-03-30",{"$f":"interpol(G62,G63,F62,F63,F64)","v":1.1550439103608173E-2}]
[null,null,null,null,null,"2021-06-01",{"$f":"interpol(G63,G64,F63,F64,F65)","v":1.0850179294825549E-2}]
[null,null,null,null,null,"2022-03-30",{"$f":"interpol(G64,G65,F64,F65,F66)","v":7.4177582648910466E-3}]
[null,null,null,null,null,"2022-06-01",2.03012710877074E-2]
[null,null,null,null,null,"2023-03-30",{"$f":"interpol(G67,$G$84,F67,$F$84,F68)","v":1.9929607432938382E-2}]
[null,null,null,null,null,"2024-03-30",{"$f":"interpol(G68,$G$84,F68,$F$84,F69)","v":1.9482119420507458E-2}]
[null,null,null,null,null,"2025-03-30",1.9034631408076534E-2]
[null,null,null,null,null,"2026-03-30",1.858714339564561E-2]
[null,null,null,null,null,"2027-03-30",1.8139655383214687E-2]
[null,null,null,null,null,"2028-03-30",1.7692167370783763E-2]
[null,null,null,null,null,"2029-03-30",1.7244679358352839E-2]
[null,null,null,null,null,"2030-03-30",1.6797191345921916E-2]
[null,null,null,null,null,"2031-03-30",1.6349703333490992E-2]
[null,null,null,null,null,"2032-03-30",1.5902215321060068E-2]
[null,null,null,null,null,"2033-03-30",1.5454727308629143E-2]
[null,null,null,null,null,"2034-03-30",{"$f":"interpol(G78,$G$84,F78,$F$84,F79)","v":1.5007239296198217E-2}]
[null,null,null,null,null,"2035-03-30",1.4559751283767292E-2]
[null,null,null,null,null,"2036-03-30",1.4112263271336366E-2]
[null,null,null,null,null,"2037-03-30",1.3664775258905441E-2]
[null,null,null,null,null,"2038-03-30",1.3217287246474516E-2]
[null,null,null,null,null,"2039-03-30",1.276979923404359E-2]

{"sheet":"Sheet1","index":1,"n_rows":74,"n_cols":5,"rows_kept":74,"cut":false,"hidden":false,"merged":[[0,1,0,2]]}
["Interest rate curve","Rates",null,"Time "]
[null,"Spot ","Forward","to Maturity","Discount Factors"]
["2012-03-12",2.0833141085412073E-2,2.0833141085412073E-2,{"$f":"DAYS360($B$74,A3)/360","v":0.26666666666666666},{"$f":"1/(1+B3)^D3","v":0.99451666231140323}]
["2012-03-30",2.0837077422794163E-2,{"$f":"((1+B4)^(DAYS360($B$74,A4)/360)/(1+B3)^(DAYS360($B$74,A3)/360))^(1/(DAYS360(A3,A4)/360))-1","v":2.0858071478514706E-2},0.31666666666666665,{"$f":"1/(1+B4)^D4","v":0.99349067566180138}]
["2012-05-05",2.0844731412148227E-2,{"$f":"((1+B5)^(DAYS360($B$74,A5)/360)/(1+B4)^(DAYS360($B$74,A4)/360))^(1/(DAYS360(A4,A5)/360))-1","v":2.0869661946776086E-2},0.41388888888888886,0.99149763618370779]
["2012-06-01",2.0850417232811249E-2,{"$f":"((1+B6)^(DAYS360($B$74,A6)/360)/(1+B5)^(DAYS360($B$74,A5)/360))^(1/(DAYS360(A5,A6)/360))-1","v":2.088300196968973E-2},0.4861111111111111,0.99001874693521197]
["2012-07-12",2.085938333462601E-2,{"$f":"((1+B7)^(DAYS360($B$74,A7)/360)/(1+B6)^(DAYS360($B$74,A6)/360))^(1/(DAYS360(A6,A7)/360))-1","v":2.0897654166804669E-2},0.6,0.98768951850479081]
["2012-08-12",2.0865943896929494E-2,{"$f":"((1+B8)^(DAYS360($B$74,A8)/360)/(1+B7)^(DAYS360($B$74,A7)/360))^(1/(DAYS360(A7,A8)/360))-1","v":2.0913181190135965E-2},0.68333333333333335,0.98598742795009631]
["2012-08-12",2.0865943896929494E-2,2.0913181190135965E-2,0.68333333333333335,0.98598742795009631]
["2012-08-30",2.0869880234311584E-2,{"$f":"((1+B10)^(DAYS360($B$74,A10)/360)/(1+B9)^(DAYS360($B$74,A9)/360))^(1/(DAYS360(A9,A10)/360))-1","v":2.0923678366410403E-2},0.73333333333333328,0.98496707551117657]
["2012-10-08",2.0878190279896E-2,2.0935925095649788E-2,0.83888888888888891,0.98281521993436738]
["2013-03-12",1.5677355967468113E-2,5.5551175795209851E-3,1.2666666666666666,0.98048892184527536]
["2013-03-30",1.506946624263888E-2,{"$f":"((1+B13)^(DAYS360($B$74,A13)/360)/(1+B12)^(DAYS360($B$74,A12)/360))^(1/(DAYS360(A12,A13)/360))-1","v":-2.0963765297477011E-4},1.3166666666666667,0.98049920034637961]
["2013-05-05",1.3887458444359815E-2,-1.985419658574461E-3,1.413888888888889,0.98068866951444733]
["2013-06-01",1.3009395508495366E-2,-4.0280294093679725E-3,1.4861111111111112,0.98097458263446458]
["2013-07-12",1.1624757801939889E-2,-6.2705492204382374E-3,1.6,0.98167759905289542]
["2013-08-12",1.0611608260557834E-2,-8.6452872249368484E-3,1.6833333333333333,0.9823881713810253]
["2013-08-12",1.0611608260557834E-2,-8.6452872249368484E-3,1.6833333333333333,0.9823881713810253]
["2013-08-30",1.00037185357286E-2,{"$f":"((1+B19)^(DAYS360($B$74,A19)/360)/(1+B18)^(DAYS360($B$74,A18)/360))^(1/(DAYS360(A18,A19)/360))-1","v":-1.0249916169702833E-2},1.7333333333333334,0.98289436960158261]
["2014-03-12",2.1661461849869074E-2,6.0486484849157751E-2,2.2666666666666666,0.95258580802061343]
["2014-03-30",2.2754375285569742E-2,7.3547272879343151E-2,2.3166666666666669,0.94921162479370147]
["2014-05-05",2.48794847438766E-2,7.6844900251413106E-2,2.4138888888888888,0.94240383996990984]
["2014-06-01",2.6458137484333122E-2,8.0643976043611065E-2,2.4861111111111112,0.93713986377663661]
["2014-07-12",2.894755142120687E-2,8.4819643382338494E-2,2.6,0.92849074929461894]
["2014-08-12",3.0769073814041321E-2,8.9249595887334277E-2,2.6833333333333331,0.92189960845951546]
["2014-08-12",3.0769073814041321E-2,8.9249595887334277E-2,2.6833333333333331,0.92189960845951546]
["2015-03-12",2.0446326839228951E-2,{"$f":"((1+B27)^(DAYS360($B$74,A27)/360)/(1+B26)^(DAYS360($B$74,A26)/360))^(1/(DAYS360(A26,A27)/360))-1","v":-2.5722695012155961E-2},3.2666666666666666,0.93602070445284746]
["2015-03-30",1.9561519955673606E-2,{"$f":"((1+B28)^(DAYS360($B$74,A28)/360)/(1+B27)^(DAYS360($B$74,A27)/360))^(1/(DAYS360(A27,A28)/360))-1","v":-3.6613924170215029E-2},3.3166666666666669,0.93776806059673501]
["2015-06-01",1.6563007739180489E-2,{"$f":"((1+B29)^(DAYS360($B$74,A29)/360)/(1+B28)^(DAYS360($B$74,A28)/360))^(1/(DAYS360(A28,A29)/360))-1","v":-4.0385453278662942E-2},3.4861111111111112,0.94434140292994129]
["2015-07-12",1.4547614282193311E-2,{"$f":"((1+B30)^(DAYS360($B$74,A30)/360)/(1+B29)^(DAYS360($B$74,A29)/360))^(1/(DAYS360(A29,A30)/360))-1","v":-4.5247361785727636E-2},3.6,0.94933444271285938]
["2015-08-12",1.3072936142934401E-2,{"$f":"((1+B31)^(DAYS360($B$74,A31)/360)/(1+B30)^(DAYS360($B$74,A30)/360))^(1/(DAYS360(A30,A31)/360))-1","v":-4.8627946900186569E-2},3.6833333333333331,{"$f":"1/(1+B31)^D31","v":0.95328634449909666}]
["2015-08-12",1.3072936142934401E-2,-4.8627946900186569E-2,3.6833333333333331,0.95328634449909666]
["2016-03-12",1.345402976612001E-2,{"$f":"((1+B33)^(DAYS360($B$74,A33)/360)/(1+B32)^(DAYS360($B$74,A32)/360))^(1/(DAYS360(A32,A33)/360))-1","v":1.5863676457197773E-2},4.2666666666666666,0.94457410774446482]
["2016-03-30",1.3486694933821633E-2,1.6278004318557304E-2,4.3166666666666664,0.9438118165236985]
["2016-06-01",1.3597393557699358E-2,1.642156756430313E-2,{"$f":"DAYS360($B$74,A35)/360","v":4.4861111111111107},0.94121054046960007]
["2016-07-12",1.3671797550797501E-2,1.660693779388378E-2,4.5999999999999996,0.93944666065807014]
["2016-08-12",1.4192625502484499E-2,4.3361292600780477E-2,4.6833333333333336,0.93612943321491227]
["2017-03-12",1.4904504930531316E-2,2.0638019634933613E-2,5.2666666666666666,0.92504043607951303]
["2017-03-30",1.4965523167221042E-2,2.1413365136093043E-2,5.3166666666666664,0.92406099856386581]
["2017-06-01",1.5172307191558451E-2,2.1682023327131095E-2,5.4861111111111107,0.9207084693733143]
["2017-08-12",1.5412990236279041E-2,2.213096589061303E-2,5.6833333333333336,0.91674222656394633]
["2018-03-12",1.6124869664325858E-2,2.3086781054898697E-2,6.2666666666666666,{"$f":"1/(1+B42)^D42","v":0.90461744786730391}]
["2018-03-30",1.6274403229722557E-2,3.5191225518053981E-2,6.3166666666666664,0.90305443714183264]
["2018-06-01",1.6781155868011363E-2,3.5853610355897736E-2,6.4861111111111107,0.89768032103295059]
["2019-03-12",1.9115540972259801E-2,3.8721831304441068E-2,7.2666666666666666,0.87145128779183945]
["2019-03-30",1.9115540972259801E-2,1.9115540972260314E-2,7.3166666666666664,0.87062662586597261]
["2019-06-01",1.9115540972259801E-2,1.911554097225987E-2,7.4861111111111107,0.86783773736596159]
["2020-03-30",1.56831199423253E-2,-1.4737559754577689E-2,8.3166666666666664,0.87860569500285446]
["2020-06-01",1.4982860133542676E-2,-1.8800391991351528E-2,8.4861111111111107,0.88143579364370972]
["2021-03-30",1.1550439103608173E-2,-2.2861625568999733E-2,9.3166666666666664,0.89853029598622047]
["2021-06-01",1.0850179294825549E-2,-2.691574357795079E-2,9.4861111111111107,0.9026940211426322]
["2022-03-30",7.4177582648910466E-3,-3.0968235138127076E-2,10.316666666666666,0.9265899913264245]
["2022-06-01",2.03012710877074E-2,1.2117879110321916,10.486111111111111,0.80997709414240227]
["2023-03-30",1.9929607432938382E-2,1.5248826934693982E-2,11.316666666666666,0.79985988063870495]
["2024-03-30",1.9482119420507458E-2,1.4431708902618468E-2,12.316666666666666,0.78848075589432154]
["2025-03-30",1.9034631408076534E-2,1.3539152091774254E-2,13.316666666666666,0.77794799960813554]
["2026-03-30",1.858714339564561E-2,1.2646792845293575E-2,14.316666666666666,0.76823232454258716]
["2027-03-30",1.8139655383214687E-2,1.1754631336248655E-2,15.316666666666666,0.75930695125948111]
["2028-03-30",1.7692167370783763E-2,1.0862667737918219E-2,16.316666666666666,{"$f":"1/(1+B59)^D59","v":0.75114748570014778}]
["2029-03-30",1.7244679358352839E-2,9.9709022237637335E-3,17.316666666666666,0.74373180855632959]
["2030-03-30",1.6797191345921916E-2,9.0793349674238577E-3,18.316666666666666,0.73703997573227431]
["2031-03-30",1.6349703333490992E-2,8.1879661427488593E-3,19.316666666666666,0.73105412927326807]
["2032-03-30",1.5902215321060068E-2,7.2967959237704161E-3,20.316666666666666,0.72575841820566289]
["2033-03-30",1.5454727308629143E-2,6.4058244846956214E-3,21.316666666666666,0.72113892879869701]
["2034-03-30",1.5007239296198217E-2,5.515051999948728E-3,22.316666666666666,0.71718362381981915]
["2035-03-30",1.4559751283767292E-2,4.6244786441280716E-3,23.316666666666666,0.71388229041338114]
["2036-03-30",1.4112263271336366E-2,3.7341045920324945E-3,24.316666666666666,0.71122649628761836]
["2037-03-30",1.3664775258905441E-2,2.8439300186313687E-3,25.316666666666666,{"$f":"1/(1+B68)^D68","v":0.70920955394764651}]
["2038-03-30",1.3217287246474516E-2,1.9539550991165555E-3,26.316666666666666,0.70782649276282283]
["2039-03-30",1.276979923404359E-2,1.0641800088577735E-3,27.316666666666666,0.70707403870604946]
[]
[]
[]
["Start Date","2011-12-06"]

{"sheet":"Sheet2","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}