{"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",0.04]
["vol target","sigmaT",0.65120924300000005]
["adj vol","sigma"]
["adj var","max(sigma^2,0)",0.03]
["time step","dt",{"$f":"1/12","v":8.3333333333333329E-2}]
[]
[]
["n",1,2,3,4,5,6,7,8,9,10,11,0]
["Ld",{"$f":"laplace($A$14,$C$6,B13,$C$4,$C$5)","v":0.51827844080759355},{"$f":"laplace($A$14,$C$6,C13,$C$4,$C$5)","v":0.30238495452704345},{"$f":"laplace($A$14,$C$6,D13,$C$4,$C$5)","v":0.19153795125209397},{"$f":"laplace($A$14,$C$6,E13,$C$4,$C$5)","v":0.12887940132891001},{"$f":"laplace($A$14,$C$6,F13,$C$4,$C$5)","v":9.0825784522716516E-2},{"$f":"laplace($A$14,$C$6,G13,$C$4,$C$5)","v":6.6393333622663059E-2},4.9994134379710536E-2,3.8580198114600346E-2,3.0392388370485222E-2,2.4366865410533279E-2,1.9834468908373596E-2,{"$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$5)","v":0.48172155919240645},{"$f":"LaplaceChain($A$14,$C$6,C13,$C$4,$C$5)","v":0.26582807291185634},{"$f":"LaplaceChain($A$14,$C$6,D13,$C$4,$C$5)","v":0.16078158990625571},{"$f":"LaplaceChain($A$14,$C$6,E13,$C$4,$C$5)","v":0.10392356025242061},{"$f":"LaplaceChain($A$14,$C$6,F13,$C$4,$C$5)","v":7.0649050833360469E-2},4.9974294438225098E-2,{"$f":"LaplaceChain($A$14,$C$6,H13,$C$4,$C$5)","v":3.6503438105203068E-2},2.7380554442263512E-2,2.100078940474551E-2,1.6416806792961047E-2,1.3045850059350102E-2,1]
["Ld-",{"$f":"laplace($A$16,$C$6,B13,$C$4,$C$5)","v":0.65558552830493344},{"$f":"laplace($A$16,$C$6,C13,$C$4,$C$5)","v":0.47469987528333535},{"$f":"laplace($A$16,$C$6,D13,$C$4,$C$5)","v":0.36675129662831424},{"$f":"laplace($A$16,$C$6,E13,$C$4,$C$5)","v":0.29638182420905174},{"$f":"laplace($A$16,$C$6,F13,$C$4,$C$5)","v":0.24746306118171091},{"$f":"laplace($A$16,$C$6,G13,$C$4,$C$5)","v":0.21176099482036023},0.18469771457353551,0.16355218505232921,0.1466178279844409,0.13277607193747457,0.12126626891424808,{"$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$5)","v":0.34441447169506656},{"$f":"LaplaceChain($A$16,$C$6,C13,$C$4,$C$5)","v":0.16352881867346847},{"$f":"LaplaceChain($A$16,$C$6,D13,$C$4,$C$5)","v":9.0591744306891486E-2},{"$f":"LaplaceChain($A$16,$C$6,E13,$C$4,$C$5)","v":5.5233776176073113E-2},{"$f":"LaplaceChain($A$16,$C$6,F13,$C$4,$C$5)","v":3.6004204889091784E-2},2.4669017720016367E-2,{"$f":"LaplaceChain($A$16,$C$6,H13,$C$4,$C$5)","v":1.7572112494377817E-2},1.2914262200266757E-2,9.7386578717219563E-3,7.5044583120337516E-3,5.8904232217120434E-3,{"$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$5,10000)","v":0.65558552830493344},0.4746998752833354,{"$f":"laplace($A$18,$C$6,D13,$C$4,$C$5,10000)","v":0.36675129662831424},{"$f":"laplace($A$18,$C$6,E13,$C$4,$C$5,10000)","v":0.29638182420905168},0.24746306118171091,0.2117609948203602,{"$f":"laplace($A$18,$C$6,H13,$C$4,$C$5,10000)","v":0.18469771457353548},0.16355218505232921,0.1466178279844409,0.13277607193747457,0.12126626891424809,{"$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$5,10000)","v":0.34441447169506656},{"$f":"LaplaceChain($A$18,$C$6,C13,$C$4,$C$5,10000)","v":0.16352881867346852},{"$f":"LaplaceChain($A$18,$C$6,D13,$C$4,$C$5,10000)","v":9.0591744306891653E-2},{"$f":"LaplaceChain($A$18,$C$6,E13,$C$4,$C$5,10000)","v":5.5233776176073501E-2},{"$f":"LaplaceChain($A$18,$C$6,F13,$C$4,$C$5,10000)","v":3.6004204889091951E-2},2.4669017720015451E-2,{"$f":"LaplaceChain($A$18,$C$6,H13,$C$4,$C$5,10000)","v":1.7572112494376763E-2},1.2914262200264537E-2,9.7386578717177374E-3,7.5044583120222053E-3,5.8904232216942659E-3,{"$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$5,H28)","v":0.21534747681131849},{"$f":"Mu($G23,$C$3,$C$7,$C$2,$C$9,$C$10,$C$6,$C$4,$C$5,I28)","v":0.34709008058543739},{"$f":"Mu($G23,$C$3,$C$7,$C$2,$C$9,$C$10,$C$6,$C$4,$C$5,J28)","v":0.42933792596227038},0.47352673280046936,0.49481587415317929,0.50452007958205469,0.50884144429523059,0.51075051217815737,0.51159241610033057,0.51196379499646705,0.51225735083257518,0.51225743427288362,0.51225743429663806,0.51225743429663806,0.51225743429663806,0.51225743429663806,{"$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$5,H28)","v":0.2772843620518598},{"$f":"Mu($G24,$C$3,$C$7,$C$2,$C$9,$C$10,$C$6,$C$4,$C$5,I28)","v":0.38651998019181222},{"$f":"Mu($G24,$C$3,$C$7,$C$2,$C$9,$C$10,$C$6,$C$4,$C$5,J28)","v":0.57109942133568314},0.68753692991117399,0.74524949785970185,0.77125484140876543,0.78256442346010469,0.78743273868728547,0.78952626762672895,0.79042779702898425,0.7911113057006951,0.79111145480526357,0.79111145480484601,0.79111145480484601,{"$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$5,H28)","v":0.58188628860309943},{"$f":"Mu($G25,$C$3,$C$7,$C$2,$C$9,$C$10,$C$6,$C$4,$C$5,I28)","v":0.75683043714595855},1.3064981164573,1.7017201234536423,1.9021458969907103,1.99123131348662,2.0289804056533574,2.0447625794040389,2.0513527767149955,2.0541087128866153,2.0560878088096155,2.0560880625034823,2.0560880622826652,2.0560880622826652,{"$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$5,H28)","v":2.0294901872942654},{"$f":"Mu($G26,$C$3,$C$7,$C$2,$C$9,$C$10,$C$6,$C$4,$C$5,I28)","v":2.1636687653994104},4.3126250943696762,6.0316943416171478,6.9173969295665616,7.3043270119770956,7.4635456936905662,7.5278772818951598,7.5537457566171682,7.5641028739763438,7.570544561068945,7.5704592283195371,7.5704207617472559,7.5704079047901294,{"$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$5)","v":0.34441447169506656},{"$f":"et($C$6,$B$29,$C$4,$C$5,H28)","v":2.4547738283718524E-2},{"$f":"et($C$6,$B$29,$C$4,$C$5,I28)","v":0.11971373625432109},{"$f":"et($C$6,$B$29,$C$4,$C$5,J28)","v":0.21936965380374046},0.28321198137047027,0.316251849642883,0.33179678499349596,{"$f":"et($C$6,$B$29,$C$4,$C$5,N28)","v":0.33881890166073625},0.34194114718455587,0.34332201736082613,0.34393191311735022,0.34441433449175979,0.34441447165601757,{"$f":"et($C$6,$B$29,$C$4,$C$5,T28)","v":0.34441447169506662},0.34441447169506662,0.34441447169506662,0.34441447169506662,{"$error":"#VALUE!"}]
["E4",4,null,null,null,null,{"$f":"et($C$6,B30,$C$4,$C$5)","v":9.0591744306891375E-2},{"$f":"et($C$6,$B$30,$C$4,$C$5,H28)","v":3.3826421458319818E-3},{"$f":"et($C$6,$B$30,$C$4,$C$5,I28)","v":2.7400475321164394E-2},5.8312855430787118E-2,{"$f":"et($C$6,$B$30,$C$4,$C$5,K28)","v":7.7809375330910979E-2},8.6322038809016996E-2,8.9319661808017994E-2,9.0241438932930587E-2,9.0500503750688605E-2,9.0568924371982801E-2,9.0586207747116398E-2,9.0591744305117697E-2,9.059174430689175E-2,{"$f":"et($C$6,$B$30,$C$4,$C$5,T28)","v":9.059174430689175E-2},9.059174430689175E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["E2E2",2,2,1,null,null,{"$f":"et($C$6,B31,$C$4,$C$5,C31,D31)","v":4.4267751403965765E-2},{"$f":"et($C$6,$B$31,$C$4,$C$5,H28,$C$31,$D$31)","v":-0.26648823494387963},{"$f":"et($C$6,$B$31,$C$4,$C$5,I28,$C$31,$D$31)","v":-2.3577692209667132E-2},{"$f":"et($C$6,$B$31,$C$4,$C$5,J28,$C$31,$D$31)","v":1.9514176558360245E-2},3.487748997087399E-2,4.1122870351773873E-2,4.3331381785319978E-2,4.4012473896258272E-2,4.4202458752935755E-2,4.4251810506342311E-2,4.4263991656447267E-2,4.4267751403108506E-2,4.4267751403965792E-2,4.4267751403965792E-2,4.4267751403965792E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["pho11",1,1,null,null,null,{"$f":"Pho($C$6,$C$4,$C$5,infinity,$B$32,$C$32)","v":0.47390903224669267},{"$f":"Pho($C$6,$C$4,$C$5,H28,$B$32,$C$32)","v":0.94752997576679576},{"$f":"Pho($C$6,$C$4,$C$5,I28,$B$32,$C$32)","v":0.82379119344785556},{"$f":"Pho($C$6,$C$4,$C$5,J28,$B$32,$C$32)","v":0.69617462884547754},0.60302160303284624,0.54545361132304171,0.51250002236663084,0.49433550256297004,0.48455155988070364,0.47937534889530109,{"$f":"Pho($C$6,$C$4,$C$5,Q28,$B$32,$C$32)","v":0.47668008745796564},0.47391093003786994,0.47390903385508776,0.47390903224669273,0.47390903224669251,0.47390903224669251,0.47390903224669251,{"$error":"#VALUE!"}]
["E22",2,null,null,null,null,{"$f":"e2x(C6,B33,C4,C5)","v":0.12582857598392794}]
[]
["E6",6,null,null,null,null,{"$f":"et($C$6,B35,$C$4,$C$5)","v":3.6004204889092298E-2},{"$f":"et($C$6,$B$35,$C$4,$C$5,H28)","v":-9.0287973871695341E-3},{"$f":"et($C$6,$B$35,$C$4,$C$5,I28)","v":7.4189878017713847E-3},{"$f":"et($C$6,$B$35,$C$4,$C$5,J28)","v":1.9627912081638429E-2},{"$f":"et($C$6,$B$35,$C$4,$C$5,K28)","v":2.8759973446430814E-2},3.3403950629445803E-2,3.5199723229478341E-2,3.5779845354540527E-2,3.5946047033993629E-2,3.5989899394144161E-2,3.6000818441940939E-2,3.6004204888329977E-2,3.6004204889091382E-2,3.6004204889091382E-2,3.6004204889091382E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["E4E2",4,2,1,null,null,{"$f":"et($C$6,B36,$C$4,$C$5,C36,D36)","v":1.3076667938970011E-2},{"$f":"et($C$6,$B$36,$C$4,$C$5,H28,$C$36,$D$36)","v":1.7352247502120169E-4},{"$f":"et($C$6,$B$36,$C$4,$C$5,I28,$C$36,$D$36)","v":1.0172357779952958E-3},{"$f":"et($C$6,$B$36,$C$4,$C$5,J28,$C$36,$D$36)","v":3.704188692017761E-3},8.0257178382458425E-3,1.1038921445843359E-2,1.2400845334174841E-2,1.2880077683067415E-2,1.3024369316783904E-2,1.3063595228178302E-2,1.3073542406058356E-2,1.3076667938259597E-2,1.3076667938970077E-2,1.3076667938970077E-2,1.3076667938970077E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["E2E22",2,2,2,null,null,{"$f":"et($C$6,B37,$C$4,$C$5,C37,D37)","v":6.4395412902554672E-3},{"$f":"et($C$6,$B$37,$C$4,$C$5,H28,$C$37,$D$37)","v":5.4260365747697583E-5},{"$f":"et($C$6,$B$37,$C$4,$C$5,I28,$C$37,$D$37)","v":-1.7156771693761438E-3},{"$f":"et($C$6,$B$37,$C$4,$C$5,J28,$C$37,$D$37)","v":-1.4928706664602636E-3},1.7854107433073331E-3,4.4963531993851428E-3,5.784749996103962E-3,6.2474980676549057E-3,6.3882187113687514E-3,6.4266785170461896E-3,6.4364611022273439E-3,6.4395412895539971E-3,6.4395412902554733E-3,6.4395412902554733E-3,6.4395412902554733E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["pho21",2,1,null,null,null,{"$f":"Pho($C$6,$C$4,$C$5,infinity,$B$38,$C$38)","v":0.36031442936693753},{"$f":"Pho($C$6,$C$4,$C$5,H28,$B$38,$C$38)","v":0.90021443008083279},{"$f":"Pho($C$6,$C$4,$C$5,I28,$B$38,$C$38)","v":0.70638858247000436},0.55475139149161812,0.46536219807548457,0.41644508257064461,0.39007768195171427,0.37594526599590783,0.36842946262587684,0.3644758839830578,0.36242249287876088,0.36031587226339529,0.36031443058980511,0.36031442936693769,0.36031442936693758,0.36031442936693758,0.36031442936693758,{"$error":"#VALUE!"}]
["pho111",1,1,1,null,null,{"$f":"Pho($C$6,$C$4,$C$5,infinity,$B$39,$C$39,$D$39)","v":0.17075626252580467},{"$f":"Pho($C$6,$C$4,$C$5,H28,$B$39,$C$39,$D$39)","v":0.85298015711941133},{"$f":"Pho($C$6,$C$4,$C$5,I28,$B$39,$C$39,$D$39)","v":0.58191669339090379},0.38620384407318947,0.28062345867436761,0.22715147420588039,0.19991482072497707,0.18584309200225654,0.17852307082137803,0.17472075404830162,0.17275958560218166,0.17075763013175199,0.17075626368486063,0.17075626252580475,0.17075626252580464,0.17075626252580464,0.17075626252580464,{"$error":"#VALUE!"}]
["E23",3,null,null,null,null,{"$f":"e2x(C6,B40,C4,C5)","v":5.6960828243268195E-2}]
[]
["E8",8,null,null,null,null,{"$f":"et($C$6,B42,$C$4,$C$5)","v":1.7572112494378182E-2},{"$f":"et($C$6,$B$42,$C$4,$C$5,H28)","v":3.1988384949519129E-4},{"$f":"et($C$6,$B$42,$C$4,$C$5,I28)","v":3.1060120754669244E-3},{"$f":"et($C$6,$B$42,$C$4,$C$5,J28)","v":7.7362956708742457E-3},1.2557666275632944E-2,1.5576997295008103E-2,1.6909944504288583E-2,1.7378602066031052E-2,1.7520383588450896E-2,1.7559130349952136E-2,1.7568999208271294E-2,1.7572112493661852E-2,1.7572112494375961E-2,1.7572112494375961E-2,1.7572112494375961E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["E6E2",6,2,1,null,null,{"$f":"et($C$6,B43,$C$4,$C$5,C43,D43)","v":5.396858404848548E-3},{"$f":"et($C$6,$B$43,$C$4,$C$5,H28,$C$43,$D$43)","v":2.0480957700858379E-4},{"$f":"et($C$6,$B$43,$C$4,$C$5,I28,$C$43,$D$43)","v":2.4381914483525503E-4},{"$f":"et($C$6,$B$43,$C$4,$C$5,J28,$C$43,$D$43)","v":4.3055102527424856E-4},2.1066232337560082E-3,3.8657293629451067E-3,4.8393735586088355E-3,5.224540609099099E-3,5.3491637193476028E-3,5.3846228560450104E-3,5.3938826952200777E-3,5.3968584041500312E-3,5.3968584048483996E-3,5.3968584048483996E-3,5.3968584048483996E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["E4E4",4,4,1,null,null,{"$f":"et($C$6,B44,$C$4,$C$5,C44,D44)","v":4.0154990330610639E-3},{"$f":"et($C$6,$B$44,$C$4,$C$5,H28,$C$44,$D$44)","v":1.511949101837363E-4},{"$f":"et($C$6,$B$44,$C$4,$C$5,I28,$C$44,$D$44)","v":-1.3313084962044482E-4},{"$f":"et($C$6,$B$44,$C$4,$C$5,J28,$C$44,$D$44)","v":-4.4529132513362646E-4},8.9638799920039778E-4,2.5286783079083129E-3,3.4677438959908099E-3,3.845120429622722E-3,3.9681713227454809E-3,4.0033315159900638E-3,4.0125359486399672E-3,4.0154990323642099E-3,4.0154990330611064E-3,4.0154990330611064E-3,4.0154990330611064E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["E4E22",4,2,2,null,null,{"$f":"et($C$6,B45,$C$4,$C$5,C45,D45)","v":1.9733545004158304E-3},{"$f":"et($C$6,$B$45,$C$4,$C$5,H28,$C$45,$D$45)","v":7.8515416591633263E-5},{"$f":"et($C$6,$B$45,$C$4,$C$5,I28,$C$45,$D$45)","v":-8.0065324652564063E-4},{"$f":"et($C$6,$B$45,$C$4,$C$5,J28,$C$45,$D$45)","v":-1.9359459623586083E-3},-9.9449647212721979E-4,5.206347295445042E-4,1.4325765369496753E-3,1.8043410241916794E-3,1.9262902382724423E-3,1.9612380901232059E-3,1.9704014832254168E-3,1.9733544997204604E-3,1.9733545004158421E-3,1.9733545004158421E-3,1.9733545004158421E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["E2E23",2,2,3,null,null,{"$f":"et($C$6,B46,$C$4,$C$5,C46,D46)","v":9.7081442973051611E-4},{"$f":"et($C$6,$B$46,$C$4,$C$5,H28,$C$46,$D$46)","v":2.7902864512946305E-5},{"$f":"et($C$6,$B$46,$C$4,$C$5,I28,$C$46,$D$46)","v":-1.1842542995059808E-3},{"$f":"et($C$6,$B$46,$C$4,$C$5,J28,$C$46,$D$46)","v":-2.7088097950074539E-3},-1.9364484408253661E-3,-4.6836964686089536E-4,4.3282646152145791E-4,8.0235618716999646E-4,9.2385976889840856E-4,9.5871981603715844E-4,9.6786581063496903E-4,9.7081442903584837E-4,9.7081442973051719E-4,9.7081442973051719E-4,9.7081442973051719E-4,{"$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$47)","v":8.2618444281226596E-5},{"$f":"Pho($C$6,$C$4,$C$5,H28,$B$47,$C$47)","v":0.80870074024579852},{"$f":"Pho($C$6,$C$4,$C$5,I28,$B$47,$C$47)","v":0.47591982753716866},0.25176363139399016,0.13757258411221274,8.1093382823557325E-2,5.1515636859640161E-2,3.4826328302908403E-2,2.4739954802387106E-2,1.8283135336287882E-2,1.3950397134374135E-2,2.4480454550328511E-3,9.9764470538343634E-4,3.4430051652080943E-4,1.2591812486663476E-4,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["pho31",3,1,null,null,null,{"$f":"Pho($C$6,$C$4,$C$5,infinity,$B$48,$C$48)","v":0.31486160276168684},{"$f":"Pho($C$6,$C$4,$C$5,H28,$B$48,$C$48)","v":0.85973463799874539},{"$f":"Pho($C$6,$C$4,$C$5,I28,$B$48,$C$48)","v":0.63437939051369618},0.48726668898802922,0.40695991900894385,{"$f":"Pho($C$6,$C$4,$C$5,L28,$B$48,$C$48)","v":0.36394544625478059},0.34087396904688894,0.328521035117952,0.32195298388576604,0.31849810368818071,0.31670373938237845,0.31486286364011479,0.31486160383029244,0.31486160276168684,0.31486160276168673,0.31486160276168673,0.31486160276168673,{"$error":"#VALUE!"}]
["pho211",2,1,1,null,null,{"$f":"Pho($C$6,$C$4,$C$5,infinity,$B$49,$C$49,$D$49)","v":3.9153626975043399E-5},{"$f":"Pho($C$6,$C$4,$C$5,H28,$B$49,$C$49,$D$49)","v":0.76626819280769132},0.39205856271234174,0.17527145264250071,8.2959240204717594E-2,4.4232678515511263E-2,2.6401765042796815E-2,1.7215890504041213E-2,1.1987783690874778E-2,8.7644843807330106E-3,6.6498765260868155E-3,1.160155498369599E-3,4.7279283845890797E-4,1.6316712458641324E-4,5.9673736697865061E-5,{"$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$50)","v":5.3764590500470222E-2},{"$f":"Pho($C$6,$C$4,$C$5,H28,$B$50,$C$50,$D$50,$E$50)","v":0.73333658660117007},0.36915595728306699,0.18818426837599211,0.11420250001413035,8.267074464729042E-2,6.814575841182019E-2,6.1053364954102109E-2,5.7476035343392594E-2,5.5648228839353088E-2,5.4713606774361045E-2,5.3765236411682987E-2,5.3764591047883531E-2,5.376459050047025E-2,5.3764590500470194E-2,5.3764590500470194E-2,5.3764590500470194E-2,{"$error":"#VALUE!"}]
["E24",4,null,null,null,null,{"$f":"e2x(C6,B51,C4,C5)","v":2.6413522282452955E-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":[]}