{"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$5,H28)","v":0.2370139791620931},{"$f":"Mu($G23,$C$3,$C$7,$C$2,$C$9,$C$10,$C$6,$C$4,$C$5,I28)","v":0.14227327823438496},{"$f":"Mu($G23,$C$3,$C$7,$C$2,$C$9,$C$10,$C$6,$C$4,$C$5,J28)","v":0.12759370941483159},0.13907151421478331,0.14896156972356828,0.15429422077903054,0.15679143348805266,0.15789898301116995,0.15837955281404453,0.15858624779732008,0.15874107145499425,0.15874110316424461,0.15874110317073387,0.15874110317073387,0.15874110317073387,0.15874110317073387,{"$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$5,H28)","v":-356.66432811591642},{"$f":"Mu($G24,$C$3,$C$7,$C$2,$C$9,$C$10,$C$6,$C$4,$C$5,I28)","v":-99.397823022711165},{"$f":"Mu($G24,$C$3,$C$7,$C$2,$C$9,$C$10,$C$6,$C$4,$C$5,J28)","v":-18.505705884676281},-3.3261798871790624,-0.54382964412021451,-3.4487783711912884E-2,5.8563010992790487E-2,7.540738647386476E-2,7.8356290779009699E-2,7.8812637514989792E-2,7.8786649910691536E-2,7.8786462242306607E-2,7.8786462091067475E-2,7.8786462091067447E-2,{"$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$5,H28)","v":1560.9326246773687},{"$f":"Mu($G25,$C$3,$C$7,$C$2,$C$9,$C$10,$C$6,$C$4,$C$5,I28)","v":-299.01869606048723},-26.417567213346178,-3.6923980447676965,-0.52055631103862721,-2.0086629692598987E-2,6.2781354303365636E-2,7.6651673894373648E-2,7.882645044585912E-2,7.9057957808003745E-2,7.8886881567111516E-2,7.8886593434063734E-2,7.8886593207331171E-2,7.8886593207331115E-2,{"$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$5,H28)","v":-1120980.9568136635},{"$f":"Mu($G26,$C$3,$C$7,$C$2,$C$9,$C$10,$C$6,$C$4,$C$5,I28)","v":-36534.401474629274},-1356.9675444249108,-46.848274188358545,-1.3867314721437147,8.7838340157921607E-2,0.12130446153515806,0.11846765588399198,0.11720266769753805,0.11671498535486712,0.11627682315030718,0.11627561029508683,0.11627329535917234,0.11627192633031014,{"$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$5,H28)","v":0.52946400890487155},{"$f":"et($C$6,$B$29,$C$4,$C$5,I28)","v":0.31073252392337719},{"$f":"et($C$6,$B$29,$C$4,$C$5,J28)","v":0.2783376745804223},0.30598857045732558,0.32985606807540441,0.34289507223384091,{"$f":"et($C$6,$B$29,$C$4,$C$5,N28)","v":0.34907638385660189},0.35184323223073821,0.35305118242102035,0.35357270246091815,0.35396447952407423,0.35396455992013903,{"$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$5,H28)","v":-691.9966589686079},{"$f":"et($C$6,$B$30,$C$4,$C$5,I28)","v":-190.02640548222593},-35.395406767087572,{"$f":"et($C$6,$B$30,$C$4,$C$5,K28)","v":-6.4071953533835782},-1.0944173616930144,-0.12134558656689803,5.6994064704236666E-2,8.9702380222444783E-2,9.5705542754660825E-2,9.6808165138624877E-2,9.7056560375206297E-2,9.7056560386908561E-2,{"$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$31)","v":0.23161168681580713},{"$f":"et($C$6,$B$31,$C$4,$C$5,I28,$C$31,$D$31)","v":4.6935369171250449E-2},{"$f":"et($C$6,$B$31,$C$4,$C$5,J28,$C$31,$D$31)","v":3.393326855772405E-2},4.0139844504072528E-2,4.4889280099782047E-2,4.6866982057614949E-2,4.7513984277871832E-2,4.7698917487755288E-2,4.774746389379101E-2,4.7759497860556409E-2,4.7763217083151566E-2,4.7763217083992601E-2,4.7763217083992601E-2,4.7763217083992601E-2,{"$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$32)","v":-5.340937856870644},{"$f":"Pho($C$6,$C$4,$C$5,I28,$B$32,$C$32)","v":1.8736988273694197},{"$f":"Pho($C$6,$C$4,$C$5,J28,$B$32,$C$32)","v":0.91870218472822762},0.66979064545526568,0.55935169086484782,0.50355031594116184,0.47411196201912215,0.45835037254105809,0.44989852696393495,{"$f":"Pho($C$6,$C$4,$C$5,Q28,$B$32,$C$32)","v":0.44539142303361789},0.44046062184666873,0.44045589007354918,0.44045588640763772,0.440455886407637,0.440455886407637,0.440455886407637,{"$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$5,H28)","v":0.48085181663857168},{"$f":"et($C$6,$B$35,$C$4,$C$5,I28)","v":0.18341073115936288},{"$f":"et($C$6,$B$35,$C$4,$C$5,J28)","v":7.1325251239067716E-2},{"$f":"et($C$6,$B$35,$C$4,$C$5,K28)","v":4.3558683969134648E-2},3.9412100944600757E-2,3.9416876779879761E-2,3.9669930999813453E-2,3.978084413805659E-2,3.9815855686645196E-2,3.9825417885737631E-2,3.9828568329996303E-2,3.9828568330756264E-2,3.9828568330756264E-2,3.9828568330756264E-2,{"$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$36)","v":0.24681359228414035},{"$f":"et($C$6,$B$36,$C$4,$C$5,I28,$C$36,$D$36)","v":4.8183504987542071E-2},{"$f":"et($C$6,$B$36,$C$4,$C$5,J28,$C$36,$D$36)","v":1.3736598361384812E-2},1.1078036588199624E-2,1.2858606687426645E-2,1.4032214597651176E-2,1.448720752374591E-2,1.462902140333386E-2,1.4668103411362146E-2,1.4678067267204969E-2,1.4681203911385889E-2,1.468120391209689E-2,1.468120391209689E-2,1.468120391209689E-2,{"$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$37)","v":0.12986524644809108},{"$f":"et($C$6,$B$37,$C$4,$C$5,I28,$C$37,$D$37)","v":1.3535534379320275E-2},{"$f":"et($C$6,$B$37,$C$4,$C$5,J28,$C$37,$D$37)","v":9.9861745652424249E-4},2.6723225375095655E-3,5.2886585653276899E-3,6.6104371527655548E-3,7.0887510497219669E-3,7.2337009783081602E-3,7.2730942555095856E-3,7.2830603239637274E-3,7.2861809729118108E-3,7.2861809736137744E-3,7.2861809736137744E-3,7.2861809736137744E-3,{"$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$38)","v":-1.3024143919226658},{"$f":"Pho($C$6,$C$4,$C$5,I28,$B$38,$C$38)","v":1.3915701912226581},0.70899928356608188,0.50825031921958563,0.42070784105419473,0.37764888909266725,0.35528894694940266,0.34340839975928639,0.33705962952497043,0.33367914130912663,0.329983962904707,0.32998041795819144,0.32998041521176663,0.32998041521176602,0.32998041521176602,0.32998041521176602,{"$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$39)","v":6.9561143311529259},{"$f":"Pho($C$6,$C$4,$C$5,I28,$B$39,$C$39,$D$39)","v":2.6073834354961338},0.6513591907829076,0.34042130936293108,0.23532364225376345,0.19016521741744138,0.16844673972188909,0.15740136796339751,0.15164263082229384,0.14861782758430758,0.14534494150043531,0.14534181869861698,0.14534181627925902,0.14534181627925852,0.14534181627925852,0.14534181627925852,{"$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$5,H28)","v":0.4864771969718944},{"$f":"et($C$6,$B$42,$C$4,$C$5,I28)","v":0.18247788420744196},{"$f":"et($C$6,$B$42,$C$4,$C$5,J28)","v":6.2056215512282131E-2},2.7549796196748605E-2,2.0590028864766782E-2,1.9782565232869836E-2,1.9845523680224048E-2,1.9916956271549179E-2,1.9944264147633478E-2,1.9952359096750052E-2,1.9955162147427739E-2,1.9955162148139801E-2,1.9955162148139801E-2,1.9955162148139801E-2,{"$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$43)","v":0.24680407122007281},{"$f":"et($C$6,$B$43,$C$4,$C$5,I28,$C$43,$D$43)","v":4.7856020500291988E-2},{"$f":"et($C$6,$B$43,$C$4,$C$5,J28,$C$43,$D$43)","v":1.0589224626952349E-2},4.7152621062237715E-3,5.0063614438452479E-3,5.7360790965941509E-3,6.087472513111653E-3,6.2083248954028078E-3,6.2435023172389258E-3,6.2527694914731678E-3,6.2557571632554862E-3,6.2557571639542866E-3,6.2557571639542866E-3,6.2557571639542866E-3,{"$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$44)","v":0.23786213116919389},{"$f":"et($C$6,$B$44,$C$4,$C$5,I28,$C$44,$D$44)","v":3.7308111478887539E-2},{"$f":"et($C$6,$B$44,$C$4,$C$5,J28,$C$44,$D$44)","v":5.6530808160646642E-3},2.3093700734935834E-3,3.2665541179461755E-3,4.136428736388185E-3,4.5137475263584172E-3,4.6389818157662674E-3,4.6748480443272837E-3,4.6842163509311641E-3,4.6872195369220436E-3,4.6872195376194978E-3,4.6872195376194978E-3,4.6872195376194978E-3,{"$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$45)","v":0.12552013049764138},{"$f":"et($C$6,$B$45,$C$4,$C$5,I28,$C$45,$D$45)","v":1.2156561012982665E-2},{"$f":"et($C$6,$B$45,$C$4,$C$5,J28,$C$45,$D$45)","v":-1.7361424068448766E-4},-6.4066503718385333E-4,8.0009371390823113E-4,1.7558205417657299E-3,2.1476944465151186E-3,2.2752238587464097E-3,2.3114234617564655E-3,2.3208351968787627E-3,2.3238431562897645E-3,2.3238431569856592E-3,2.3238431569856592E-3,2.3238431569856592E-3,{"$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$46)","v":6.6217038474840409E-2},{"$f":"et($C$6,$B$46,$C$4,$C$5,I28,$C$46,$D$46)","v":3.072694836708573E-3},{"$f":"et($C$6,$B$46,$C$4,$C$5,J28,$C$46,$D$46)","v":-2.5268589938415003E-3},-2.0227785199223979E-3,-4.0830119205257682E-4,5.7870036207937942E-4,9.7582297870208834E-4,1.1041620007305451E-3,1.1404746884777018E-3,1.1499000034530115E-3,1.1529089784490742E-3,1.1529089791442284E-3,1.1529089791442284E-3,1.1529089791442284E-3,{"$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$47)","v":3.5059284730163835E-5},{"$f":"Pho($C$6,$C$4,$C$5,I28,$B$47,$C$47)","v":5.3129163912662515E-5},6.8426187035653795E-5,7.4347989317118677E-5,7.6126434689407078E-5,7.6565731131851753E-5,7.6611989369179467E-5,7.6534073101191098E-5,7.6399584453890434E-5,7.6221611413881249E-5,7.1125274517908345E-5,5.8427662585207249E-5,2.236380223422238E-5,1.0331710575077019E-6,{"$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$48)","v":-1.5973747221604182},{"$f":"Pho($C$6,$C$4,$C$5,I28,$B$48,$C$48)","v":1.2935545426119857},0.62431890060707529,0.44286772573672717,{"$f":"Pho($C$6,$C$4,$C$5,L28,$B$48,$C$48)","v":0.36603345954056987},0.32850952491305957,0.30905261940154538,0.29871751454941858,0.29319490172638385,0.29025434157193225,0.28704005072991717,0.28703696712058446,0.28703696473157769,0.28703696473157719,0.28703696473157719,0.28703696473157719,{"$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$49)","v":-1.8724946105013894E-4},9.9548052122273446E-5,6.2863287522277469E-5,4.9797587753014116E-5,4.2581449963032252E-5,3.8554698101710002E-5,3.6322660594009807E-5,3.5079420918015511E-5,3.4372060506462053E-5,3.3948451973544021E-5,3.1327882643172933E-5,2.5734808128884467E-5,9.8502683365195275E-6,4.5506627394527055E-7,{"$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$50)","v":-11.111521197041508},3.3727926873172689,0.40665585388989905,0.15076161106988012,8.6136326885832476E-2,6.2471085228792349E-2,5.2058906140700162E-2,4.7018545424704586E-2,4.4460846241472743E-2,4.3136969691334147E-2,4.1719819381621795E-2,4.1718474835040875E-2,4.1718473793373116E-2,4.1718473793372894E-2,4.1718473793372894E-2,4.1718473793372894E-2,{"$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":[]}