{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Chart1","Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":2,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Chart1","index":0,"reason":"not_a_worksheet"}],"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":"Sheet1","index":1,"n_rows":51,"n_cols":24,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
["init rate","r0",6.4409999999999995E-2]
["init target","T0",6.4409999999999995E-2]
["mean target","T bar",6.4409999999999995E-2]
["alpha",null,3]
["beta",null,6]
["reversion","F",4.1582795999999998E-2]
["vol target","sigmaT",0.65120924300000005]
["adj vol","sigma"]
["adj var","max(sigma^2,0)",7.654694042192199E-4]
["time step","dt",1]
[]
[]
["n",1,2,3,4,5,6,7,8,9,10,11,0]
["Ld",{"$f":"laplace($A$14,$C$6,B13,$C$4,$C$5)","v":0.50610731536254272},{"$f":"laplace($A$14,$C$6,C13,$C$4,$C$5)","v":0.29064178840708288},{"$f":"laplace($A$14,$C$6,D13,$C$4,$C$5)","v":0.18202733998171378},{"$f":"laplace($A$14,$C$6,E13,$C$4,$C$5)","v":0.12144449514192798},8.5022762973913785E-2,6.1823809135196285E-2,4.6352449565838484E-2,3.5641281331059753E-2,2.799172001883626E-2,2.2383574256700862E-2,1.8178860887489944E-2,{"$f":"laplace($A$14,$C$6,M13,$C$4,$C$5)","v":1}]
["E[(1-(1-F)d)^n]",{"$f":"LaplaceChain($A$14,$C$6,B13,$C$4,$C$5)","v":0.49389268463745728},{"$f":"LaplaceChain($A$14,$C$6,C13,$C$4,$C$5)","v":0.27842715768199744},{"$f":"LaplaceChain($A$14,$C$6,D13,$C$4,$C$5)","v":0.1715760791519067},{"$f":"LaplaceChain($A$14,$C$6,E13,$C$4,$C$5)","v":0.11275660420739927},7.7807620176703451E-2,5.5790792717345085E-2,{"$f":"LaplaceChain($A$14,$C$6,H13,$C$4,$C$5)","v":4.1262971546785203E-2},3.1308787507642759E-2,2.4271834044934545E-2,1.9164241722881167E-2,1.5372437565946185E-2,1]
["Ld-",{"$f":"laplace($A$16,$C$6,B13,$C$4,$C$5)","v":0.64603544006340796},{"$f":"laplace($A$16,$C$6,C13,$C$4,$C$5)","v":0.4639373680189417},{"$f":"laplace($A$16,$C$6,D13,$C$4,$C$5)","v":0.3566492234796928},{"$f":"laplace($A$16,$C$6,E13,$C$4,$C$5)","v":0.28729823798551785},{"$f":"laplace($A$16,$C$6,F13,$C$4,$C$5)","v":0.23936686667228219},0.20452994721827755,0.17820242391967236,0.1576784614788318,0.14127040964236467,0.12787694117840534,0.1167517617784647,{"$f":"laplace($A$16,$C$6,M13,$C$4,$C$5)","v":1}]
["E[(1-(1-F)d-)^n]",{"$f":"LaplaceChain($A$16,$C$6,B13,$C$4,$C$5)","v":0.35396455993659204},{"$f":"LaplaceChain($A$16,$C$6,C13,$C$4,$C$5)","v":0.17186648789212577},{"$f":"LaplaceChain($A$16,$C$6,D13,$C$4,$C$5)","v":9.7056560386908408E-2},{"$f":"LaplaceChain($A$16,$C$6,E13,$C$4,$C$5)","v":6.0183791926764985E-2},{"$f":"LaplaceChain($A$16,$C$6,F13,$C$4,$C$5)","v":3.9828568330756209E-2},2.7665727277173535E-2,{"$f":"LaplaceChain($A$16,$C$6,H13,$C$4,$C$5)","v":1.9955162148141165E-2},1.4835986731977391E-2,1.13083501789564E-2,8.801574978588439E-3,6.973585035046484E-3,{"$f":"LaplaceChain($A$16,$C$6,M13,$C$4,$C$5)","v":1}]
["Ld-t",{"$f":"laplace($A$18,$C$6,B13,$C$4,$C$5,10000)","v":0.64603544006340796},0.4639373680189417,{"$f":"laplace($A$18,$C$6,D13,$C$4,$C$5,10000)","v":0.3566492234796928},{"$f":"laplace($A$18,$C$6,E13,$C$4,$C$5,10000)","v":0.28729823798551785},0.23936686667228221,0.20452994721827755,{"$f":"laplace($A$18,$C$6,H13,$C$4,$C$5,10000)","v":0.17820242391967236},0.1576784614788318,0.14127040964236467,0.12787694117840534,0.1167517617784647,{"$f":"laplace($A$18,$C$6,M13,$C$4,$C$5,10000)","v":1}]
["E[(1-(1-F)d-t)^n]",{"$f":"LaplaceChain($A$18,$C$6,B13,$C$4,$C$5,10000)","v":0.35396455993659204},{"$f":"LaplaceChain($A$18,$C$6,C13,$C$4,$C$5,10000)","v":0.17186648789212577},{"$f":"LaplaceChain($A$18,$C$6,D13,$C$4,$C$5,10000)","v":9.7056560386908408E-2},{"$f":"LaplaceChain($A$18,$C$6,E13,$C$4,$C$5,10000)","v":6.0183791926764985E-2},{"$f":"LaplaceChain($A$18,$C$6,F13,$C$4,$C$5,10000)","v":3.9828568330756181E-2},2.7665727277173369E-2,{"$f":"LaplaceChain($A$18,$C$6,H13,$C$4,$C$5,10000)","v":1.9955162148140498E-2},1.4835986731976503E-2,1.1308350178952847E-2,8.8015749785813335E-3,6.9735850350322731E-3,{"$f":"LaplaceChain($A$18,$C$6,M13,$C$4,$C$5,10000)","v":1}]
[]
[null,null,null,null,null,null,"n"]
[null,null,null,null,null,"mu1",1,{"$f":"Mu($G22,$C$3,$C$7,$C$2,$C$9,$C$10,$C$6,$C$4,$C$5,H28)","v":0},{"$f":"Mu($G22,$C$3,$C$7,$C$2,$C$9,$C$10,$C$6,$C$4,$C$5,I28)","v":0},{"$f":"Mu($G22,$C$3,$C$7,$C$2,$C$9,$C$10,$C$6,$C$4,$C$5,J28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"sigma2",2,{"$f":"Mu($G23,$C$3,$C$7,$C$2,$C$9,$C$10,$C$6,$C$4,$C$5,H28)","v":1.6695120255982014E-2},{"$f":"Mu($G23,$C$3,$C$7,$C$2,$C$9,$C$10,$C$6,$C$4,$C$5,I28)","v":6.2380419919495209E-2},{"$f":"Mu($G23,$C$3,$C$7,$C$2,$C$9,$C$10,$C$6,$C$4,$C$5,J28)","v":0.10705169078663788},0.13437462394791375,0.14794042593973936,0.15407635250774654,0.15674507242848623,0.15788907707769101,0.15837742521847423,0.15858578923100852,0.15874107145490962,0.15874110316424461,0.15874110317073387,0.15874110317073387,0.15874110317073387,0.15874110317073387,{"$error":"#VALUE!"}]
[null,null,null,null,null,"mu4",4,{"$f":"Mu($G24,$C$3,$C$7,$C$2,$C$9,$C$10,$C$6,$C$4,$C$5,H28)","v":-556.52210334535198},{"$f":"Mu($G24,$C$3,$C$7,$C$2,$C$9,$C$10,$C$6,$C$4,$C$5,I28)","v":-101.76358703138521},{"$f":"Mu($G24,$C$3,$C$7,$C$2,$C$9,$C$10,$C$6,$C$4,$C$5,J28)","v":-18.564179366782682},-3.3355318646312537,-0.54651662510601207,-3.5493131156645125E-2,5.8102210362309559E-2,7.5174673462910319E-2,7.823516457757998E-2,7.8749401137620509E-2,7.8786587359077745E-2,7.8786462242306607E-2,7.8786462091067475E-2,7.8786462091067447E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,"mu6",6,{"$f":"Mu($G25,$C$3,$C$7,$C$2,$C$9,$C$10,$C$6,$C$4,$C$5,H28)","v":-154.98744977789815},{"$f":"Mu($G25,$C$3,$C$7,$C$2,$C$9,$C$10,$C$6,$C$4,$C$5,I28)","v":-79.01085067714105},-17.930448064702549,-3.1764019140971791,-0.48269344056959534,-1.7925960009324303E-2,6.2421916052610438E-2,7.6333899261824961E-2,7.864861493737299E-2,7.8964080530351963E-2,7.8886788561344179E-2,7.8886593434063734E-2,7.8886593207331171E-2,7.8886593207331115E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,"mu8",8,{"$f":"Mu($G26,$C$3,$C$7,$C$2,$C$9,$C$10,$C$6,$C$4,$C$5,H28)","v":-816432.54151681135},{"$f":"Mu($G26,$C$3,$C$7,$C$2,$C$9,$C$10,$C$6,$C$4,$C$5,I28)","v":-35719.00358029006},-1353.7619152643888,-46.858244212127964,-1.3981158051808982,8.4481532582743282E-2,0.12012494275141697,0.11795665154265386,0.11695241914032453,0.11658686176740712,0.11627669731919421,0.11627561029508683,0.11627329535917234,0.11627192633031014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,"n(a1 for pho)","k(a2 for pho)","Nk(a3 for pho)","K(a4 for pho)","Nk(a5 for pho)","Value(ET,pho,E2x)",10,20,30,40,50,60,70,80,90,100,200,300,500,1000,5000,8000,10000]
["E2",2,null,null,null,null,{"$f":"et($C$6,B29,$C$4,$C$5)","v":0.35396455993659204},{"$f":"et($C$6,$B$29,$C$4,$C$5,H28)","v":2.6206500155449113E-2},{"$f":"et($C$6,$B$29,$C$4,$C$5,I28)","v":0.12631878255757759},{"$f":"et($C$6,$B$29,$C$4,$C$5,J28)","v":0.22942990583473316},0.29429981685511997,0.32718713617716166,0.34229791211995486,{"$f":"et($C$6,$B$29,$C$4,$C$5,N28)","v":0.34894386595568028},0.35181392806492218,0.35304471993798137,0.35357128231693619,0.353964479523801,0.35396455992013903,{"$f":"et($C$6,$B$29,$C$4,$C$5,T28)","v":0.35396455993659204},0.35396455993659204,0.35396455993659204,0.35396455993659204,{"$error":"#VALUE!"}]
["E4",4,null,null,null,null,{"$f":"et($C$6,B30,$C$4,$C$5)","v":9.7056560386908561E-2},{"$f":"et($C$6,$B$30,$C$4,$C$5,H28)","v":-1062.6612702969494},{"$f":"et($C$6,$B$30,$C$4,$C$5,I28)","v":-194.31813070662628},-35.480593842664383,{"$f":"et($C$6,$B$30,$C$4,$C$5,K28)","v":-6.4166718394419293},-1.0961606340675973,-0.12165275352760127,5.6942960218148389E-2,8.9694237170115945E-2,9.5704286655661663E-2,9.6807976157957179E-2,9.7056560375205853E-2,9.7056560386908561E-2,{"$f":"et($C$6,$B$30,$C$4,$C$5,T28)","v":9.7056560386908561E-2},9.7056560386908561E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["E2E2",2,2,1,null,null,{"$f":"et($C$6,B31,$C$4,$C$5,C31,D31)","v":4.7763217083992601E-2},{"$f":"et($C$6,$B$31,$C$4,$C$5,H28,$C$31,$D$31)","v":-0.1217120435161},{"$f":"et($C$6,$B$31,$C$4,$C$5,I28,$C$31,$D$31)","v":-3.7498375856888058E-3},{"$f":"et($C$6,$B$31,$C$4,$C$5,J28,$C$31,$D$31)","v":2.4283985045976782E-2},3.8294228270428617E-2,4.4556638926199064E-2,4.6810416943221259E-2,4.7504795364591137E-2,4.7697475988257028E-2,4.7747243796118659E-2,4.7759464967440241E-2,4.7763217083151489E-2,4.7763217083992601E-2,4.7763217083992601E-2,4.7763217083992601E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["pho11",1,1,null,null,null,{"$f":"Pho($C$6,$C$4,$C$5,infinity,$B$32,$C$32)","v":0.440455886407637},{"$f":"Pho($C$6,$C$4,$C$5,H28,$B$32,$C$32)","v":0.94335081702275014},{"$f":"Pho($C$6,$C$4,$C$5,I28,$B$32,$C$32)","v":0.81093833930560333},{"$f":"Pho($C$6,$C$4,$C$5,J28,$B$32,$C$32)","v":0.67602824904464653},0.57834628954518752,0.51797551375894124,0.4831158213016965,0.4635893555960941,0.45284058604920269,0.44700520499055241,{"$f":"Pho($C$6,$C$4,$C$5,Q28,$B$32,$C$32)","v":0.44387864585737941},0.44045912637424378,0.44045589007354918,0.44045588640763772,0.440455886407637,0.440455886407637,0.440455886407637,{"$error":"#VALUE!"}]
["E22",2,null,null,null,null,{"$f":"e2x(C6,B33,C4,C5)","v":0.13120408895531319}]
[]
["E6",6,null,null,null,null,{"$f":"et($C$6,B35,$C$4,$C$5)","v":3.9828568330756431E-2},{"$f":"et($C$6,$B$35,$C$4,$C$5,H28)","v":-5.618571508169903E-3},{"$f":"et($C$6,$B$35,$C$4,$C$5,I28)","v":8.78931171457808E-3},{"$f":"et($C$6,$B$35,$C$4,$C$5,J28)","v":2.2055145184511026E-2},{"$f":"et($C$6,$B$35,$C$4,$C$5,K28)","v":3.2071125357649513E-2},3.7083606695087035E-2,3.8989851796710821E-2,3.9597028009306381E-2,3.9769026712552238E-2,3.9814011998878254E-2,3.9825138421170005E-2,3.9828568329995415E-2,3.9828568330756264E-2,3.9828568330756264E-2,3.9828568330756264E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["E4E2",4,2,1,null,null,{"$f":"et($C$6,B36,$C$4,$C$5,C36,D36)","v":1.468120391209689E-2},{"$f":"et($C$6,$B$36,$C$4,$C$5,H28,$C$36,$D$36)","v":2.8394425319632307E-4},{"$f":"et($C$6,$B$36,$C$4,$C$5,I28,$C$36,$D$36)","v":1.0794206533917764E-3},{"$f":"et($C$6,$B$36,$C$4,$C$5,J28,$C$36,$D$36)","v":4.2434405542286311E-3},9.1698559744858889E-3,1.2500252131851739E-2,1.3969468783332703E-2,1.4476811733874891E-2,1.4627369162235658E-2,1.4667848961698555E-2,1.4678029025492595E-2,1.4681203911385799E-2,1.468120391209689E-2,1.468120391209689E-2,1.468120391209689E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["E2E22",2,2,2,null,null,{"$f":"et($C$6,B37,$C$4,$C$5,C37,D37)","v":7.2861809736137744E-3},{"$f":"et($C$6,$B$37,$C$4,$C$5,H28,$C$37,$D$37)","v":5.2566963095036628E-5},{"$f":"et($C$6,$B$37,$C$4,$C$5,I28,$C$37,$D$37)","v":-2.0486263621064277E-3},{"$f":"et($C$6,$B$37,$C$4,$C$5,J28,$C$37,$D$37)","v":-1.6133120935381566E-3},2.1896783452020111E-3,5.2024175633512476E-3,6.5958111163585921E-3,7.0863778549520922E-3,7.2333289308391842E-3,7.2730374719887836E-3,7.2830518400063557E-3,7.2861809729117908E-3,7.2861809736137744E-3,7.2861809736137744E-3,7.2861809736137744E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["pho21",2,1,null,null,null,{"$f":"Pho($C$6,$C$4,$C$5,infinity,$B$38,$C$38)","v":0.32998041521176608},{"$f":"Pho($C$6,$C$4,$C$5,H28,$B$38,$C$38)","v":0.89264530907013162},{"$f":"Pho($C$6,$C$4,$C$5,I28,$B$38,$C$38)","v":0.68805373446995066},0.53135139779006435,0.43987008983953757,0.38969089070547475,0.36233408369649389,0.34740459479249697,0.33928042449051171,0.33489199090129229,0.3325457971936881,0.32998284252778171,0.32998041795819144,0.32998041521176663,0.32998041521176602,0.32998041521176602,0.32998041521176602,{"$error":"#VALUE!"}]
["pho111",1,1,1,null,null,{"$f":"Pho($C$6,$C$4,$C$5,infinity,$B$39,$C$39,$D$39)","v":0.14534181627925852},{"$f":"Pho($C$6,$C$4,$C$5,H28,$B$39,$C$39,$D$39)","v":0.84207768162283403},{"$f":"Pho($C$6,$C$4,$C$5,I28,$B$39,$C$39,$D$39)","v":0.55796915278408032},0.35920855507544269,0.25439723434060485,0.20185033932034771,0.17504932843062929,0.16105307223097587,0.15363994626130559,0.14969846304252638,0.14760997814389698,0.14534395453827639,0.14534181869861698,0.14534181627925902,0.14534181627925852,0.14534181627925852,0.14534181627925852,{"$error":"#VALUE!"}]
["E23",3,null,null,null,null,{"$f":"e2x(C6,B40,C4,C5)","v":6.0496070378005189E-2}]
[]
["E8",8,null,null,null,null,{"$f":"et($C$6,B42,$C$4,$C$5)","v":1.9955162148140689E-2},{"$f":"et($C$6,$B$42,$C$4,$C$5,H28)","v":4.4279024976322641E-4},{"$f":"et($C$6,$B$42,$C$4,$C$5,I28)","v":3.5531910718804706E-3},{"$f":"et($C$6,$B$42,$C$4,$C$5,J28)","v":8.9353936157304647E-3},1.4444399701832891E-2,1.7805150586806463E-2,1.925367566526456E-2,1.9752995007555472E-2,1.9901706169519442E-2,1.9941858295371623E-2,1.9951991718363673E-2,1.9955162147425962E-2,1.9955162148139801E-2,1.9955162148139801E-2,1.9955162148139801E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["E6E2",6,2,1,null,null,{"$f":"et($C$6,B43,$C$4,$C$5,C43,D43)","v":6.2557571639543152E-3},{"$f":"et($C$6,$B$43,$C$4,$C$5,H28,$C$43,$D$43)","v":2.3256577489881363E-4},{"$f":"et($C$6,$B$43,$C$4,$C$5,I28,$C$43,$D$43)","v":2.2459811971032171E-4},{"$f":"et($C$6,$B$43,$C$4,$C$5,J28,$C$43,$D$43)","v":5.174790150078378E-4},2.5548114522136005E-3,4.5779285338300385E-3,5.6580751565401188E-3,6.0742001008749118E-3,6.2061776070696552E-3,6.2431677117280315E-3,6.2527188112937431E-3,6.2557571632553266E-3,6.2557571639542866E-3,6.2557571639542866E-3,6.2557571639542866E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["E4E4",4,4,1,null,null,{"$f":"et($C$6,B44,$C$4,$C$5,C44,D44)","v":4.6872195376194978E-3},{"$f":"et($C$6,$B$44,$C$4,$C$5,H28,$C$44,$D$44)","v":1.6964584789624199E-4},{"$f":"et($C$6,$B$44,$C$4,$C$5,I28,$C$44,$D$44)","v":-2.1228441450286172E-4},{"$f":"et($C$6,$B$44,$C$4,$C$5,J28,$C$44,$D$44)","v":-4.9493364663976661E-4},1.1689975208288826E-3,3.0553949857762921E-3,4.0994052627624251E-3,4.5075947388122173E-3,4.6380016184157415E-3,4.6746968498110044E-3,4.6841936037635354E-3,4.6872195369219898E-3,4.6872195376194978E-3,4.6872195376194978E-3,4.6872195376194978E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["E4E22",4,2,2,null,null,{"$f":"et($C$6,B45,$C$4,$C$5,C45,D45)","v":2.3238431569856592E-3},{"$f":"et($C$6,$B$45,$C$4,$C$5,H28,$C$45,$D$45)","v":8.4584386468017814E-5},{"$f":"et($C$6,$B$45,$C$4,$C$5,I28,$C$45,$D$45)","v":-1.0054557708376027E-3},{"$f":"et($C$6,$B$45,$C$4,$C$5,J28,$C$45,$D$45)","v":-2.2448576785045206E-3},-1.0304010506702449E-3,7.2821531876378451E-4,1.7433182793417745E-3,2.1456299635890523E-3,2.2748963970857139E-3,2.311373095668865E-3,2.3208276334754285E-3,2.3238431562897467E-3,2.3238431569856592E-3,2.3238431569856592E-3,2.3238431569856592E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["E2E23",2,2,3,null,null,{"$f":"et($C$6,B46,$C$4,$C$5,C46,D46)","v":1.1529089791442284E-3},{"$f":"et($C$6,$B$46,$C$4,$C$5,H28,$C$46,$D$46)","v":2.5289758413136344E-5},{"$f":"et($C$6,$B$46,$C$4,$C$5,I28,$C$46,$D$46)","v":-1.4626488046814337E-3},{"$f":"et($C$6,$B$46,$C$4,$C$5,J28,$C$46,$D$46)","v":-3.1574556239643693E-3},-2.1347950276279629E-3,-4.2814709980341275E-4,5.7534208221455695E-4,9.7527852141503831E-4,1.1040766821889809E-3,1.1404616701392923E-3,1.1498980587173837E-3,1.1529089784490696E-3,1.1529089791442284E-3,1.1529089791442284E-3,1.1529089791442284E-3,{"$f":"et($C$6,$B$46,$C$4,$C$5,V28,$C$46,$D$46)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["pho22",2,2,null,null,null,{"$f":"Pho($C$6,$C$4,$C$5,infinity,$B$47,$C$47)","v":0},{"$f":"Pho($C$6,$C$4,$C$5,H28,$B$47,$C$47)","v":2.2846158076736028E-5},{"$f":"Pho($C$6,$C$4,$C$5,I28,$B$47,$C$47)","v":5.2000022211647008E-5},6.8342701466672255E-5,7.4343253950296396E-5,7.612619842866946E-5,7.6565720114873327E-5,7.6611988876819543E-5,7.6534073079850734E-5,7.6399584452987334E-5,7.6221611413843763E-5,7.1125274517908345E-5,5.8427662585207249E-5,2.236380223422238E-5,1.0331710575077019E-6,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["pho31",3,1,null,null,null,{"$f":"Pho($C$6,$C$4,$C$5,infinity,$B$48,$C$48)","v":0.28703696473157719},{"$f":"Pho($C$6,$C$4,$C$5,H28,$B$48,$C$48)","v":0.84974198047634508},{"$f":"Pho($C$6,$C$4,$C$5,I28,$B$48,$C$48)","v":0.6146389420767906},0.46441544371326005,0.38287944273955871,{"$f":"Pho($C$6,$C$4,$C$5,L28,$B$48,$C$48)","v":0.33900393737100798},0.31518296860637329,0.30219385932318221,0.29512670518302792,0.29130935377715234,0.28926848973753383,0.28703907615816332,0.28703696712058446,0.28703696473157769,0.28703696473157719,0.28703696473157719,0.28703696473157719,{"$error":"#VALUE!"}]
["pho211",2,1,1,null,null,{"$f":"Pho($C$6,$C$4,$C$5,infinity,$B$49,$C$49,$D$49)","v":0},{"$f":"Pho($C$6,$C$4,$C$5,H28,$B$49,$C$49,$D$49)","v":2.1551941887519833E-5},4.2168811656167509E-5,4.6201596807495439E-5,4.2996145074869523E-5,3.9431506741605169E-5,3.699011075685285E-5,3.5516502554339903E-5,3.4657734506212116E-5,3.4151011909600624E-5,3.3833145659444344E-5,3.1327776277286172E-5,2.5734808128884467E-5,9.8502683365195275E-6,4.5506627394527055E-7,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["pho1111",1,1,1,1,null,{"$f":"Pho($C$6,$C$4,$C$5,infinity,$B$50,$C$50,$D$50,$E$50)","v":4.1718473793372901E-2},{"$f":"Pho($C$6,$C$4,$C$5,H28,$B$50,$C$50,$D$50,$E$50)","v":0.71554875689711617},0.34294956977869029,0.16682200049096071,9.7403471318815715E-2,6.8428059789271856E-2,5.5172566987317755E-2,4.866924945333382E-2,4.5343251124596584E-2,4.360856253035128E-2,4.2698915447875456E-2,4.1719394435840947E-2,4.1718474835040875E-2,4.1718473793373116E-2,4.1718473793372894E-2,4.1718473793372894E-2,4.1718473793372894E-2,{"$error":"#VALUE!"}]
["E24",4,null,null,null,null,{"$f":"e2x(C6,B51,C4,C5)","v":2.8973744666511515E-2}]

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

{"sheet":"Sheet3","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}