{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Data","Graphs","Distribution r"],"not_rendered":{"charts":4,"images":0,"macros":1,"external_links":0,"defined_names":36,"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":"Data","index":0,"n_rows":20,"n_cols":13,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["Input cell"]
["output cell"]
["Name","ISIN","Coupon","Bid","Ask","Maturity","Settlement  date","Next coupon date","Yield","Clean Price","Price","Vasicek price","Squared error"]
["RGKB 1041","SE0000412389",6.7500000000000004E-2,0.79,0.77500000000000002,"2014-05-05",{"$f":"DATE(2011,12,19)","v":"2011-12-19"},{"$f":"DATE(2012,5,5)","v":"2012-05-05"},{"$f":"AVERAGE(D4,E4)/100","v":7.8250000000000004E-3},{"$f":"PRICE(G4,F4,C4,I4,100,1,$B$15)","v":113.99780154333423},{"$f":"((COUPDAYS(G4,F4,1,$B$15)-COUPDAYSNC(G4,F4,1,$B$15))/COUPDAYS(G4,F4,1,$B$15)*100*C4/1)+J4","v":118.19780154333424},{"$f":"vasicek($B$16,$B$17,$B$18,$B$19,F4,G4,$B$15,H4,C4,$B$20)","v":118.21963583032658},{"$f":"(K4-L4)^2","v":4.767360884640724E-4}]
["RGKB 1046","SE0000909640",5.5E-2,1.0429999999999999,1.0549999999999999,"2012-10-08",{"$f":"DATE(2011,12,19)","v":"2011-12-19"},{"$f":"DATE(2012,10,8)","v":"2012-10-08"},{"$f":"AVERAGE(D5,E5)/100","v":1.0489999999999999E-2},{"$f":"PRICE(G5,F5,C5,I5,100,1,$B$15)","v":103.53426674130081},{"$f":"((COUPDAYS(G5,F5,1,$B$15)-COUPDAYSNC(G5,F5,1,$B$15))/COUPDAYS(G5,F5,1,$B$15)*100*C5/1)+J5","v":104.61898896352304},{"$f":"vasicek($B$16,$B$17,$B$18,$B$19,F5,G5,$B$15,H5,C5,$B$20)","v":105.04449015046964},{"$f":"(K5-L5)^2","v":0.18105126009296932}]
["RGKB 1047","SE0001149311",0.05,1.4710000000000001,1.46,"2020-12-01","2011-12-19",{"$f":"DATE(2012,12,1)","v":"2012-12-01"},1.4655E-2,129.4438427035183,129.6938427035183,{"$f":"vasicek($B$16,$B$17,$B$18,$B$19,F6,G6,$B$15,H6,C6,$B$20)","v":129.86266389140488},2.8500593479435482E-2]
["RGKB 1049","SE0001250135",4.4999999999999998E-2,0.88,0.88100000000000001,"2015-08-12","2011-12-19",{"$f":"DATE(2012,8,12)","v":"2012-08-12"},8.8050000000000003E-3,112.9309441544697,114.51844415446971,114.27549294696011,5.9025289230368552E-2]
["RGKB 1050","SE0001517699",0.03,1,0.98699999999999999,"2016-07-12","2011-12-19",{"$f":"DATE(2012,7,12)","v":"2012-07-12"},9.9350000000000011E-3,108.90609813913049,110.21443147246383,109.91655260509512,8.8731819624865024E-2]
["RGKB 1051","SE0001811399",3.7499999999999999E-2,1.204,1.19,"2017-08-12","2011-12-19",{"$f":"DATE(2012,8,12)","v":"2012-08-12"},1.1970000000000001E-2,113.8557510086317,115.17866767529837,115.32963582528018,2.279138230892943E-2]
["RGKB 1052","SE0002241083",4.2500000000000003E-2,1.343,1.325,"2019-03-12","2011-12-19",{"$f":"DATE(2012,3,12)","v":"2012-03-12"},1.3340000000000001E-2,119.96775207431033,123.23789096319922,123.36104937858441,1.5167995280191309E-2]
["RGKB 1053","SE0002829192",3.5000000000000003E-2,2.0099999999999998,1.9750000000000001,"2039-03-30","2011-12-19",{"$f":"DATE(2012,3,30)","v":"2012-03-30"},1.9924999999999998E-2,131.48323420467597,134.00128976023151,{"$f":"vasicek($B$16,$B$17,$B$18,$B$19,F11,G11,$B$15,H11,C11,$B$20)","v":134.00096818131186},1.034130015652681E-7]
["RGKB 1054","SE0003784461",3.5000000000000003E-2,1.5549999999999999,1.5449999999999999,"2022-06-01","2011-12-19",{"$f":"DATE(2012,6,1)","v":"2012-06-01"},1.5499999999999998E-2,118.67310243539923,120.59810243539923,120.4447617139255,2.3513376862082581E-2]
["RGKB 1055","SE0004194025",1.4999999999999999E-2,0.69499999999999995,0.7,"2013-08-30","2011-12-19",{"$f":"DATE(2012,8,30)","v":"2012-08-30"},6.9750000000000003E-3,101.34821813892952,101.80238480559619,101.83099088606009,8.1830783950724237E-4]
["Parameters",null,null,null,null,null,null,null,null,null,null,"Sum",{"$f":"SUM(M4:M13)","v":0.42007686421981461}]
["Day count Basis",4]
["a",3.6656508620693584E-2]
["b",3.6215441937819453E-3]
["r(0)",4.0401361331168263E-3]
["volatility",1.7109484331399354E-2]
["Face value",100]

{"sheet":"Graphs","index":1,"n_rows":155,"n_cols":6,"rows_kept":155,"cut":false,"hidden":false,"merged":[]}
["Parameters","a","b/a","r(0)","sigma"]
[null,{"$f":"Data!B16","v":3.6656508620693584E-2},{"$f":"Data!B17/Data!B16","v":9.8796757521459264E-2},{"$f":"Data!B18","v":4.0401361331168263E-3},{"$f":"Data!$B$19","v":1.7109484331399354E-2}]
[]
["time","E[r]","Equilibrium","discount","Var r","Forward"]
[0,{"$f":"$C$2+($D$2-$C$2)*EXP(-$B$2*A5)","v":4.0401361331168228E-3},{"$f":"$C$2","v":9.8796757521459264E-2},{"$f":"EXP(-B5*A5)","v":1},{"$f":"$E$2^2/(2*$B$2)*(1-EXP(-2*$B$2*A5))","v":0},{"$f":"D2","v":4.0401361331168263E-3}]
[0.2,{"$f":"$C$2+($D$2-$C$2)*EXP(-$B$2*A6)","v":4.7322852377803537E-3},{"$f":"$C$2","v":9.8796757521459264E-2},{"$f":"EXP(-B6*A6)","v":0.9990539907016458},{"$f":"$E$2^2/(2*$B$2)*(1-EXP(-2*$B$2*A6))","v":5.8119756079797861E-5},{"$f":"1/(A6-A5)*((1+B6)^A6/((1+B5)^A5)-1)","v":4.723352778944756E-3}]
[0.4,5.4193785439564796E-3,9.8796757521459264E-2,{"$f":"EXP(-B7*A7)","v":0.99783459645867778},1.1539354243929145E-4,{"$f":"1/(A7-A6)*((1+B7)^A7/((1+B6)^A6)-1)","v":6.092078257917688E-3}]
[0.6,6.1014529816913049E-3,9.8796757521459264E-2,0.99634582103243496,1.7183367270152199E-4,7.4447873466132481E-3]
[0.8,6.7785452112756606E-3,9.8796757521459264E-2,0.99459184086466956,2.2745228125697998E-4,8.7816559509556989E-3]
[1,7.4506916252155275E-3,9.8796757521459264E-2,0.99257699597104398,2.8226132587244476E-4,1.0102857994582772E-2]
[1.2,8.1179283501880695E-3,9.8796757521459264E-2,0.99030578082841081,3.362725902618563E-4,1.1408565443316034E-2]
[1.4,8.7802912489833851E-3,9.8796757521459264E-2,0.98778283527402111,3.8949768661976255E-4,1.269894832929719E-2]
[1.6,9.4378159224320496E-3,9.8796757521459264E-2,0.98501293543408053,4.4194805811789375E-4,1.3974174774761249E-2]
[1.8,1.009053771131864E-2,9.8796757521459264E-2,0.98200098469833996,4.9363498136539537E-4,1.5234411015507824E-2]
[2,1.0738491698281144E-2,9.8796757521459264E-2,0.97875200475665314,5.4456956883325107E-4,1.6479821424004729E-2]
[2.2000000000000002,1.1381712709696762E-2,9.8796757521459264E-2,0.97527112671267513,5.9476277124341915E-4,1.7710568532214293E-2]
[2.4,1.2020235317553557E-2,9.8796757521459264E-2,0.97156358228910367,6.4422537992318981E-4,1.8926813054051E-2]
[2.6,1.2654093841308792E-2,9.8796757521459264E-2,0.96763469513809008,6.9296802912527649E-4,{"$f":"1/(A18-A17)*((1+B18)^A18/((1+B17)^A17)-1)","v":2.0128713907560086E-2}]
[2.8,1.3283322349733465E-2,9.8796757521459264E-2,0.96348987226967209,7.4100119831413305E-4,{"$f":"1/(A19-A18)*((1+B19)^A19/((1+B18)^A18)-1)","v":2.1316428236781735E-2}]
[3,1.3907954662743457E-2,9.8796757521459264E-2,0.95913459561029979,7.8833521441899778E-4,2.249011143330424E-2]
[3.2,1.4528024353217317E-2,9.8796757521459264E-2,0.95457441370275431,8.3498025405413746E-4,2.3649917157524382E-2]
[3.4,1.5143564748800742E-2,9.8796757521459264E-2,0.94981493355798696,8.8094634570677762E-4,2.4795997359599066E-2]
[3.6,1.5754608933697831E-2,9.8796757521459264E-2,0.944861812668643,9.2624337189318529E-4,2.5928502300140963E-2]
[3.8,1.636118975044934E-2,9.8796757521459264E-2,0.93972075119328191,9.7088107128336597E-4,2.7047580570608337E-2]
[4,1.6963339801697938E-2,9.8796757521459264E-2,0.93439748431955849,1.0148690407948411E-3,2.8153379113383645E-2]
[4.2,1.7561091451940472E-2,9.8796757521459264E-2,0.92889777481390179,1.0582167376559403E-3,2.9246043241665218E-2]
[4.4000000000000004,1.8154476829267574E-2,9.8796757521459264E-2,0.92322740576450768,1.1009334814390693E-3,3.0325716658984286E-2]
[4.5999999999999996,1.874352782709042E-2,9.8796757521459264E-2,0.91739217352376057,1.1430284560643763E-3,3.1392541478513336E-2]
[4.8,1.9328276105855011E-2,9.8796757521459264E-2,0.91139788085551388,1.184510711774258E-3,3.2446658242131193E-2]
[5,1.9908753094743811E-2,9.8796757521459264E-2,0.90525033029198998,1.2253891670791226E-3,3.3488205939149446E-2]
[5.2,2.0484989993365038E-2,9.8796757521459264E-2,0.89895531770441317,1.2656726106748313E-3,3.4517322024897296E-2]
[5.4,2.1057017773429568E-2,9.8796757521459264E-2,0.89251862609085875,1.3053697033322332E-3,3.5534142438919912E-2]
[5.6,2.1624867180415647E-2,9.8796757521459264E-2,0.88594601958419306,1.3444889797591918E-3,3.6538801623071791E-2]
[5.8,2.2188568735221362E-2,9.8796757521459264E-2,0.87924323768239177,1.3830388504355137E-3,3.7531432539268349E-2]
[6,2.2748152735805119E-2,9.8796757521459264E-2,0.87241598970296086,1.4210276034211653E-3,3.851216668700138E-2]
[6.2,2.3303649258814077E-2,9.8796757521459264E-2,0.86546994946263689,1.4584634061381703E-3,3.9481134120740134E-2]
[6.4,2.3855088161200744E-2,9.8796757521459264E-2,0.85841075018302881,1.495354307126572E-3,4.0438463466879702E-2]
[6.6,2.4402499081827705E-2,9.8796757521459264E-2,0.85124397962236154,1.5317082377748351E-3,4.1384281940707458E-2]
[6.8,2.4945911443060673E-2,9.8796757521459264E-2,0.84397517543301159,1.5675330140250605E-3,4.2318715362953362E-2]
[7,2.5485354452349909E-2,9.8796757521459264E-2,0.83660982074407131,1.6028363380533811E-3,4.3241888176235269E-2]
[7.2,2.6020857103800019E-2,9.8796757521459264E-2,0.82915333996775387,1.6376257999258961E-3,4.415392346120868E-2]
[7.4,2.6552448179728377E-2,9.8796757521459264E-2,0.82161109482804651,1.6719088792305041E-3,4.5054942952562585E-2]
[7.6,2.708015625221212E-2,9.8796757521459264E-2,0.81398838060963763,1.705692946684981E-3,4.5945067054801336E-2]
[7.8,2.7604009684623829E-2,9.8796757521459264E-2,0.80629042262478912,1.7389852657216573E-3,4.6824414857740096E-2]
[8,2.8124036633156047E-2,9.8796757521459264E-2,0.79852237289548789,1.7717929940490216E-3,4.769310415190571E-2]
[8.1999999999999993,2.8640265048334557E-2,9.8796757521459264E-2,0.79068930704790019,1.8041231851905998E-3,4.8551251443634987E-2]
[8.4,2.9152722676520748E-2,9.8796757521459264E-2,0.78279622141586092,1.835982790001432E-3,4.9398971970084651E-2]
[8.6,2.9661437061402882E-2,9.8796757521459264E-2,0.77484803034986471,1.8673786581624775E-3,5.023637971393731E-2]
[8.8000000000000007,3.0166435545476544E-2,9.8796757521459264E-2,0.76684956372777491,1.8983175396532692E-3,5.1063587417967411E-2]
[9,3.0667745271514224E-2,9.8796757521459264E-2,0.75880556466324489,1.9288060862031259E-3,5.1880706599416647E-2]
[9.1999999999999993,3.1165393184024226E-2,9.8796757521459264E-2,0.75072068740763653,1.9588508527212519E-3,5.2687847564173627E-2]
[9.4,3.1659406030698903E-2,9.8796757521459264E-2,0.74259949544103776,1.9884582987060116E-3,5.3485119420824949E-2]
[9.6,3.2149810363852199E-2,9.8796757521459264E-2,0.7344464597478142,2.0176347896336939E-3,5.4272630094342106E-2]
[9.8000000000000007,3.2636632541846927E-2,9.8796757521459264E-2,0.72626595727197685,2.0463865983270661E-3,5.5050486339887891E-2]
[10,3.3119898730511396E-2,9.8796757521459264E-2,0.71806226954752794,2.0747199063040002E-3,5.5818793756142938E-2]
[10.199999999999999,3.3599634904545775E-2,9.8796757521459264E-2,0.70983958149882309,2.1026408051064765E-3,5.6577656798685518E-2]
[10.4,3.4075866848918238E-2,9.8796757521459264E-2,0.70160198040589761,2.1301552976102384E-3,5.7327178793058181E-2]
[10.6,3.4548620160250801E-2,9.8796757521459264E-2,0.69335345502962609,2.1572692993153848E-3,5.806746194772526E-2]
[10.8,3.5017920248195167E-2,9.8796757521459264E-2,0.68509789489151496,2.1839886396181783E-3,5.8798607366918575E-2]
[11,3.5483792336798381E-2,9.8796757521459264E-2,0.67683908970288076,2.210319063064342E-3,5.9520715063124049E-2]
[11.2,3.5946261465858595E-2,9.8796757521459264E-2,0.66858072893813048,2.2362662305841097E-3,6.0233883969740491E-2]
[11.4,3.6405352492270976E-2,9.8796757521459264E-2,0.66032640154683542,2.2618357207093045E-3,6.0938211953180617E-2]
[11.6,3.6861090091363596E-2,9.8796757521459264E-2,0.65207959579928465,2.2870330307727007E-3,6.1633795825141391E-2]
[11.8,3.7313498758223818E-2,9.8796757521459264E-2,0.6438436992601978,2.3118635780899231E-3,6.232073135458116E-2]
[12,3.7762602809014778E-2,9.8796757521459264E-2,0.63562199888530035,2.3363327011241509E-3,6.2999113279510688E-2]
[12.2,3.8208426382282355E-2,9.8796757521459264E-2,0.62741768123547914,2.3604456606338637E-3,6.3669035318717704E-2]
[12.4,3.8650993440252593E-2,9.8796757521459264E-2,0.61923383280327504,2.3842076408038802E-3,6.433059018333652E-2]
[12.6,3.9090327770119615E-2,9.8796757521459264E-2,0.61107344044650991,2.4076237503599406E-3,6.498386958819459E-2]
[12.8,3.9526452985324159E-2,9.8796757521459264E-2,0.60293939192390023,2.4306990236670572E-3,6.5628964263099929E-2]
[13,{"$f":"$C$2+($D$2-$C$2)*EXP(-$B$2*A70)","v":3.9959392526822707E-2},{"$f":"$C$2","v":9.8796757521459264E-2},{"$f":"EXP(-B70*A70)","v":0.59483447652756527},{"$f":"$E$2^2/(2*$B$2)*(1-EXP(-2*$B$2*A70))","v":2.4534384218118837E-3},6.6265963963938704E-2]
[13.2,4.0389169664347462E-2,9.8796757521459264E-2,0.58676138580740778,2.4758468336693266E-3,6.6894957483654385E-2]
[13.4,4.0815807497657022E-2,9.8796757521459264E-2,0.57872271438242129,2.4979290769536343E-3,6.751603266310377E-2]
[13.6,4.1239328957777925E-2,9.8796757521459264E-2,0.57072096083405399,2.5196898992541844E-3,6.8129276401740727E-2]
[13.8,4.1659756808237233E-2,9.8796757521459264E-2,0.5627585286768495,2.5411339790561956E-3,6.8734774668179538E-2]
[14,4.2077113646285927E-2,9.8796757521459264E-2,0.5548377274016778,2.5622659267465816E-3,6.9332612510636632E-2]
[14.2,4.2491421904113549E-2,9.8796757521459264E-2,0.54696077358696138,2.5830902856051672E-3,6.9922874067291058E-2]
[14.4,4.290270385005384E-2,9.8796757521459264E-2,0.53912979207340705,2.6036115327814718E-3,7.0505642576362451E-2]
[14.6,4.331098158978168E-2,9.8796757521459264E-2,0.53134681719785737,2.6238340802572785E-3,7.1081000386254117E-2]
[14.8,4.3716277067501155E-2,9.8796757521459264E-2,0.52361379408198283,2.6437622757951923E-3,7.1649028965461048E-2]
[15,4.4118612067125092E-2,9.8796757521459264E-2,0.51593257997164754,2.6634004038733894E-3,7.2209808912323786E-2]
[15.2,4.4518008213445849E-2,9.8796757521459264E-2,0.50830494562289608,2.6827526866067646E-3,7.2763419964843298E-2]
[15.4,4.4914486973297654E-2,9.8796757521459264E-2,0.50073257673062099,2.7018232846546652E-3,7.33099410101275E-2]
[15.6,4.5308069656710394E-2,9.8796757521459264E-2,0.49321707539609377,2.7206162981154164E-3,{"$f":"1/(A83-A82)*((1+B83)^A83/((1+B82)^A82)-1)","v":7.3849450093870492E-2}]
[15.8,4.5698777418054948E-2,9.8796757521459264E-2,0.48575996162965324,2.7391357674078254E-3,7.4382024429757318E-2]
[16,4.6086631257180273E-2,9.8796757521459264E-2,0.47836267488497142,2.7573856741398557E-3,7.4907740408553233E-2]
[16.2,4.6471652020542036E-2,9.8796757521459264E-2,0.47102657562143491,2.7753699419646523E-3,7.5426673607401892E-2]
[16.399999999999999,4.6853860402323165E-2,9.8796757521459264E-2,0.46375294689129737,2.7930924374241161E-3,7.5938898798686691E-2]
[16.600000000000001,4.7233276945545993E-2,9.8796757521459264E-2,0.45654299594838738,2.8105569707801881E-3,7.6444489958863465E-2]
[16.8,4.7609922043176559E-2,9.8796757521459264E-2,0.44939785587526548,2.8277672968340445E-3,7.6943520277488464E-2]
[17,4.7983815939220541E-2,9.8796757521459264E-2,0.4423185872258556,2.84472711573336E-3,7.7436062165612551E-2]
[17.2,4.8354978729811482E-2,9.8796757521459264E-2,0.43530617968068602,2.8614400737678263E-3,7.7922187264539977E-2]
[17.399999999999999,4.8723430364290832E-2,9.8796757521459264E-2,0.42836155371200108,2.8779097641530881E-3,7.840196645422598E-2]
[17.600000000000001,4.908919064628018E-2,9.8796757521459264E-2,0.42148556225611616,2.8941397278032695E-3,7.8875469861673361E-2]
[17.8,4.9452279234745725E-2,9.8796757521459264E-2,0.41467899239050854,2.9101334540922535E-3,7.9342766869097414E-2]
[18,4.9812715645054878E-2,9.8796757521459264E-2,0.40794256701324855,2.9258943816038857E-3,7.9803926122284097E-2]
[18.2,5.0170519250025171E-2,9.8796757521459264E-2,0.40127694652249146,2.9414258988712558E-3,8.0259015538472214E-2]
[18.399999999999999,5.0525709280965517E-2,9.8796757521459264E-2,0.39468273049385882,2.9567313451052146E-3,8.0708102314415456E-2]
[18.600000000000001,5.0878304828709892E-2,9.8796757521459264E-2,0.38816045935364746,2.9718140109122925E-3,8.1151252934280563E-2]
[18.8,5.122832484464334E-2,9.8796757521459264E-2,0.38171061604591477,2.9866771390021649E-3,8.158853317732058E-2]
[19,5.1575788141720709E-2,9.8796757521459264E-2,0.37533362769158718,3.001323924884823E-3,8.2020008125705271E-2]
[19.2,5.1920713395477706E-2,9.8796757521459264E-2,0.36902986723785081,3.0157575175575949E-3,8.2445742171988481E-2]
[19.399999999999999,5.2263119145034724E-2,9.8796757521459264E-2,0.3627996550961744,3.0299810201821625E-3,8.286579902671927E-2]
[19.600000000000001,5.2603023794093283E-2,9.8796757521459264E-2,0.35664326076741854,3.0439974907517345E-3,8.328024172585817E-2]
[19.8,5.2940445611925166E-2,9.8796757521459264E-2,0.35056090445257915,3.0578099427484985E-3,8.368913263795881E-2]
[20,5.3275402734354396E-2,9.8796757521459264E-2,0.34455275864780432,3.0714213457915048E-3,8.4092533471662761E-2]
[20.2,5.3607913164731999E-2,9.8796757521459264E-2,0.33861894972241774,3.0848346262751284E-3,8.4490505282589806E-2]
[20.399999999999999,5.3937994774903637E-2,9.8796757521459264E-2,0.33275955947876612,3.0980526679982262E-3,8.4883108480662578E-2]
[20.6,5.4265665306170191E-2,9.8796757521459264E-2,0.32697462669279509,3.1110783127841425E-3,8.5270402836887707E-2]
[20.8,5.4590942370241348E-2,9.8796757521459264E-2,0.32126414863434061,3.1239143610916915E-3,8.565244749044329E-2]
[21,5.4913843450182138E-2,9.8796757521459264E-2,0.31562808256620123,3.1365635726172403E-3,8.6029300955348414E-2]
[21.2,5.5234385901352705E-2,9.8796757521459264E-2,0.31006634722113557,3.149028666888036E-3,8.6401021127342797E-2]
[21.4,5.5552586952341068E-2,9.8796757521459264E-2,0.30457882425600286,3.1613123238468897E-3,8.6767665290470614E-2]
[21.6,5.5868463705889125E-2,9.8796757521459264E-2,0.29916535968233676,3.1734171844283545E-3,8.7129290123728484E-2]
[21.8,5.6182033139811932E-2,9.8796757521459264E-2,0.2938257652727102,3.1853458511265148E-3,8.748595170755466E-2]
[22,5.6493312107910185E-2,9.8796757521459264E-2,0.28855981994231822,3.1971008885545108E-3,8.7837705530214055E-2]
[22.2,5.6802317340876124E-2,9.8796757521459264E-2,0.28336727110526699,3.2086848239959208E-3,8.8184606494353987E-2]
[22.4,5.7109065447192763E-2,9.8796757521459264E-2,0.27824783600512071,3.2201001479481169E-3,8.8526708923039363E-2]
[22.6,5.7413572914026552E-2,9.8796757521459264E-2,0.27320120301931539,3.2313493146577089E-3,8.8864066566093206E-2]
[22.8,5.7715856108113549E-2,9.8796757521459264E-2,0.26822703293710537,3.2424347426481992E-3,8.9196732606341742E-2]
[23,5.8015931276639086E-2,9.8796757521459264E-2,0.26332496021076141,3.2533588152399563E-3,8.9524759665551609E-2]
[23.2,5.8313814548111062E-2,9.8796757521459264E-2,0.25849459417979248,3.2641238810626146E-3,8.984819981041646E-2]
[23.4,5.8609521933226792E-2,9.8796757521459264E-2,0.25373552026800972,3.2747322545600239E-3,9.0167104558623076E-2]
[23.6,5.8903069325733547E-2,9.8796757521459264E-2,0.24904730115329968,3.2851862164878427E-3,9.0481524884614514E-2]
[23.8,5.919447250328283E-2,9.8796757521459264E-2,0.24442947791001682,3.2954880144038926E-3,9.0791511225460128E-2]
[24,5.9483747128278405E-2,9.8796757521459264E-2,0.23988157112394787,3.305639863151372E-3,9.1097113486473855E-2]
[24.2,5.9770908748718106E-2,9.8796757521459264E-2,0.23540308197984097,3.3156439453350395E-3,9.1398381047123375E-2]
[24.4,6.0055972799029536E-2,9.8796757521459264E-2,0.23099349332152924,3.3255024117904652E-3,9.169536276626121E-2]
[24.6,6.0338954600899601E-2,9.8796757521459264E-2,0.22665227068471441,3.3352173820464489E-3,9.1988106988078827E-2]
[24.8,6.061986936409805E-2,9.8796757521459264E-2,0.22237886330250986,3.3447909447807123E-3,9.2276661547226246E-2]
[25,6.0898732187294996E-2,9.8796757521459264E-2,0.21817270508387307,3.3542251582689554E-3,9.2561073774497848E-2]
[25.2,6.1175558058872398E-2,9.8796757521459264E-2,0.21403321556508978,3.3635220508273756E-3,9.2841390502034549E-2]
[25.4,6.1450361857729674E-2,9.8796757521459264E-2,0.20995980083449589,3.3726836212487495E-3,9.3117658068572529E-2]
[25.6,6.1723158354083443E-2,9.8796757521459264E-2,0.20595185443065236,3.3817118392321624E-3,9.3389922324832231E-2]
[25.8,{"$f":"$C$2+($D$2-$C$2)*EXP(-$B$2*A134)","v":6.1993962210261364E-2},{"$f":"$C$2","v":9.8796757521459264E-2},{"$f":"EXP(-B134*A134)","v":0.20200875821421183},{"$f":"$E$2^2/(2*$B$2)*(1-EXP(-2*$B$2*A134))","v":3.390608645806488E-3},9.3658228638691443E-2]
[26,6.2262787981490202E-2,9.8796757521459264E-2,0.19812988321373728,3.3993759537476985E-3,9.3922621899982572E-2]
[26.2,6.2529650116678201E-2,9.8796757521459264E-2,0.19431459044575475,3.4080156479901068E-3,9.4183146526060413E-2]
[26.4,6.2794562959191641E-2,9.8796757521459264E-2,0.19056223170934214,3.4165295860316153E-3,9.4439846466350175E-2]
[26.6,6.3057540747625762E-2,9.8796757521459264E-2,0.1868721503555722,3.424919598333076E-3,9.4692765207446725E-2]
[26.8,6.3318597616570105E-2,9.8796757521459264E-2,0.18324368203214603,3.4331874887118239E-3,9.4941945778235559E-2]
[27,6.3577747597368173E-2,9.8796757521459264E-2,0.17967615540356704,3.4413350347294973E-3,9.5187430754224756E-2]
[27.2,6.3835004618871621E-2,9.8796757521459264E-2,0.17616889284721995,3.4493639880742027E-3,9.5429262262859749E-2]
[27.4,6.4090382508188909E-2,9.8796757521459264E-2,0.17272121112573108,3.4572760749371216E-3,9.566748198786923E-2]
[27.6,6.4343894991428507E-2,9.8796757521459264E-2,0.16933242203599738,3.4650729963836332E-3,9.5902131174102373E-2]
[27.8,6.4595555694436535E-2,9.8796757521459264E-2,0.16600183303528332,3.4727564287190351E-3,9.6133250632049264E-2]
[28,6.4845378143529295E-2,9.8796757521459264E-2,0.16272874784478839,3.4803280238489471E-3,9.6360880742645608E-2]
[28.2,6.5093375766220152E-2,9.8796757521459264E-2,0.15951246703110397,3.4877894096344577E-3,9.6585061461446423E-2]
[28.4,6.5339561891941289E-2,9.8796757521459264E-2,0.1563522885659768,3.4951421902421117E-3,{"$f":"1/(A147-A146)*((1+B147)^A147/((1+B146)^A146)-1)","v":9.6805832323258248E-2}]
[28.6,6.558394975276019E-2,9.8796757521459264E-2,0.15324750836480655,3.5023879464887967E-3,9.702323244675988E-2]
[28.8,6.582655248409075E-2,9.8796757521459264E-2,0.15019742080431028,3.5095282361816125E-3,9.7237300538475582E-2]
[29,6.6067383125399309E-2,9.8796757521459264E-2,0.14720131921978644,3.5165645944527958E-3,9.7448074897305351E-2]
[29.2,6.6306454620905564E-2,9.8796757521459264E-2,0.14425849638241814,3.5234985340897641E-3,9.7655593418975242E-2]
[29.4,6.6543779820278176E-2,9.8796757521459264E-2,0.14136824495705677,3.5303315458603576E-3,9.7859893599813522E-2]
[29.6,6.6779371479325583E-2,9.8796757521459264E-2,0.13852985794092576,3.5370650988333537E-3,9.8061012541391379E-2]
[29.8,6.7013242260681394E-2,9.8796757521459264E-2,0.13574262908369025,3.5437006406943039E-3,9.825898695429082E-2]
[30,6.7245404734485204E-2,9.8796757521459264E-2,0.13300585328933198,3.5502395980567835E-3,9.8453853162474916E-2]

{"sheet":"Distribution r","index":2,"n_rows":466,"n_cols":5,"rows_kept":466,"cut":false,"hidden":false,"merged":[]}
[null,"Parameters","a","b/a","sigma"]
[null,null,{"$f":"Data!$B$16","v":3.6656508620693584E-2},{"$f":"Data!$B$17/Data!$B$16","v":9.8796757521459264E-2},{"$f":"SQRT(((Data!$B$19)^2)/(2*C2))","v":6.3189711657075723E-2}]
[null,null,"interest rate","probability"]
[null,null,-0.15,{"$f":"NORMDIST(C4,$D$2,(E2),FALSE)","v":2.7163002460793445E-3}]
[null,null,-0.14899999999999999,{"$f":"NORMDIST(C5,$D$2,($E$2),FALSE)","v":2.890572848891436E-3}]
[null,null,-0.14799999999999999,3.0752561770161606E-3]
[null,null,-0.14699999999999999,3.2709199402298889E-3]
[null,null,-0.14599999999999999,3.478161660821876E-3]
[null,null,-0.14499999999999999,3.697607825710499E-3]
[null,null,-0.14399999999999999,3.929915074301172E-3]
[null,null,-0.14299999999999999,4.1757714225096601E-3]
[null,null,-0.14199999999999999,4.4358975233361551E-3]
[null,null,-0.14099999999999999,4.7110479643335942E-3]
[null,null,-0.14000000000000001,5.002012602268565E-3]
[null,null,-0.13900000000000001,5.3096179352246009E-3]
[null,null,-0.13800000000000001,5.6347285123454476E-3]
[null,null,-0.13700000000000001,5.978248381360342E-3]
[null,null,-0.13600000000000001,6.3411225739736761E-3]
[null,null,-0.13500000000000001,6.7243386291380765E-3]
[null,null,-0.13400000000000001,7.1289281541629052E-3]
[null,null,-0.13300000000000001,7.5559684235387489E-3]
[null,null,-0.13200000000000001,8.0065840152831903E-3]
[null,null,-0.13100000000000001,8.481948484533838E-3]
[null,null,-0.13,8.9832860740307451E-3]
[null,null,-0.129,9.5118734610425189E-3]
[null,null,-0.128,1.0069041540198005E-2]
[null,null,-0.127,1.0656177241589099E-2]
[null,null,-0.126,1.1274725383408723E-2]
[null,null,-0.125,1.1926190558283102E-2]
[null,null,-0.124,1.2612139052346902E-2]
[null,null,-0.123,1.3334200795996332E-2]
[null,null,-0.122,1.4094071345135187E-2]
[null,null,-0.121,1.4893513891607313E-2]
[null,null,-0.12,1.5734361301379503E-2]
[null,null,-0.11899999999999999,1.6618518178908505E-2]
[null,null,-0.11799999999999999,1.7547962955988265E-2]
[null,null,-0.11700000000000001,1.8524750003234003E-2]
[null,null,-0.11600000000000001,1.9551011762214635E-2]
[null,null,-0.115,2.062896089609613E-2]
[null,null,-0.114,2.1760892456506781E-2]
[null,null,-0.113,2.2949186064177948E-2]
[null,null,-0.112,2.4196308100754675E-2]
[null,null,-0.111,2.5504813909006482E-2]
[null,null,-0.11,2.6877349998502793E-2]
[null,null,-0.109,2.8316656253646735E-2]
[null,null,-0.108,2.9825568140789242E-2]
[null,null,-0.107,3.1407018910969822E-2]
[null,null,-0.106,3.3064041794652992E-2]
[null,null,-0.105,3.4799772184649767E-2]
[null,null,-0.104,3.6617449803232359E-2]
[null,null,-0.10299999999999999,3.8520420849267406E-2]
[null,null,-0.10199999999999999,4.0512140121009975E-2]
[null,null,-0.10100000000000001,4.2596173110014908E-2]
[null,null,-0.1,4.4776198061438982E-2]
[null,null,-9.9000000000000005E-2,4.7056007995820937E-2]
[null,null,-9.8000000000000004E-2,4.9439512687244336E-2]
[null,null,-9.7000000000000003E-2,5.193074059260331E-2]
[null,null,-9.6000000000000002E-2,5.4533840726510872E-2]
[null,null,-9.5000000000000001E-2,5.725308447620954E-2]
[null,null,-9.4E-2,6.0092867350666955E-2]
[null,null,-9.2999999999999902E-2,6.3057710657864738E-2]
[null,null,-9.1999999999999901E-2,6.615226310411719E-2]
[null,null,-9.09999999999999E-2,6.938130230909588E-2]
[null,null,-8.99999999999999E-2,7.2749736230063755E-2]
[null,null,-8.8999999999999899E-2,7.6262604488676694E-2]
[null,null,-8.7999999999999898E-2,7.992507959355491E-2]
[null,null,-8.6999999999999897E-2,8.3742468051682145E-2]
[null,null,-8.5999999999999896E-2,8.7720211361557873E-2]
[null,null,-8.4999999999999895E-2,{"$f":"NORMDIST(C69,$D$2,($E$2),FALSE)","v":9.1863886880895002E-2}]
[null,null,-8.3999999999999894E-2,9.6179208561538318E-2]
[null,null,-8.2999999999999893E-2,0.10067202754416814]
[null,null,-8.1999999999999906E-2,0.10534833260525088]
[null,null,-8.0999999999999905E-2,0.11021425044861088]
[null,null,-7.9999999999999905E-2,0.11527604583391715]
[null,null,-7.8999999999999904E-2,0.12054012153431339]
[null,null,-7.7999999999999903E-2,0.12601301811536661]
[null,null,-7.6999999999999902E-2,0.13170141352746706]
[null,null,-7.5999999999999901E-2,0.13761212250378954]
[null,null,-7.49999999999999E-2,0.14375209575591283]
[null,null,-7.3999999999999899E-2,0.15012841895920054]
[null,null,-7.2999999999999898E-2,0.15674831152006705]
[null,null,-7.1999999999999897E-2,0.16361912511729093]
[null,null,-7.0999999999999897E-2,0.17074834200959413]
[null,null,-6.9999999999999896E-2,0.17814357310177986]
[null,null,-6.8999999999999895E-2,0.18581255576181543]
[null,null,-6.7999999999999894E-2,0.19376315138136041]
[null,null,-6.6999999999999907E-2,0.20200334267237327]
[null,null,-6.5999999999999906E-2,0.21054123069258329]
[null,null,-6.4999999999999905E-2,0.21938503159279257]
[null,null,-6.3999999999999904E-2,0.22854307307916893]
[null,null,-6.2999999999999903E-2,0.23802379058391049]
[null,null,-6.1999999999999902E-2,0.2478357231379065]
[null,null,-6.0999999999999902E-2,0.25798750893928596]
[null,null,-5.9999999999999901E-2,0.26848788061203221]
[null,null,-5.89999999999999E-2,0.2793456601491594]
[null,null,-5.7999999999999899E-2,0.29056975353528131]
[null,null,-5.6999999999999898E-2,0.30216914504376841]
[null,null,-5.5999999999999897E-2,0.31415289120406997]
[null,null,-5.4999999999999903E-2,0.32653011443520097]
[null,null,-5.3999999999999902E-2,0.33930999634181347]
[null,null,-5.2999999999999901E-2,0.35250177066975036]
[null,null,-5.19999999999999E-2,0.36611471591845085]
[null,null,-5.09999999999999E-2,0.38015814760809669]
[null,null,-0.05,0.39464141019991344]
[null,null,-4.9000000000000002E-2,0.40957386866861945]
[null,null,-4.8000000000000001E-2,0.42496489972655199]
[null,null,-4.7E-2,0.44082388269967332]
[null,null,-4.5999999999999999E-2,0.45716019005622266]
[null,null,-4.4999999999999998E-2,0.47398317758946751]
[null,null,-4.3999999999999997E-2,0.49130217425666484]
[null,null,-4.2999999999999997E-2,0.50912647167704628]
[null,null,-4.2000000000000003E-2,0.52746531329233459]
[null,null,-4.1000000000000002E-2,0.54632788319405379]
[null,null,-0.04,0.56572329462262239]
[null,null,-3.9E-2,0.58566057814400363]
[null,null,-3.7999999999999999E-2,0.60614866951045288]
[null,null,-3.6999999999999998E-2,0.62719639721271392]
[null,null,-3.5999999999999997E-2,0.6488124697318115]
[null,null,-3.5000000000000003E-2,0.67100546249942383]
[null,null,-3.4000000000000002E-2,0.69378380457663646]
[null,null,-3.3000000000000002E-2,0.71715576506173484]
[null,null,-3.2000000000000001E-2,0.74112943923852836]
[null,null,-3.1E-2,0.76571273447756183]
[null,null,-0.03,0.79091335590342582]
[null,null,-2.9000000000000001E-2,0.81673879184223219]
[null,null,-2.8000000000000001E-2,0.84319629906419757]
[null,null,-2.7E-2,0.87029288783710546]
[null,null,-2.5999999999999999E-2,0.89803530680730892]
[null,null,-2.5000000000000001E-2,0.92643002772575445]
[null,null,-2.4E-2,0.95548323003736857]
[null,null,-2.3E-2,0.9852007853529573]
[null,null,-2.1999999999999999E-2,1.0155882418236104]
[null,null,-2.1000000000000001E-2,{"$f":"NORMDIST(C133,$D$2,($E$2),FALSE)","v":1.0466508084383834}]
[null,null,-0.02,1.0783933392668341]
[null,null,-1.9E-2,1.1108203176687395]
[null,null,-1.7999999999999999E-2,1.1439358404940723]
[null,null,-1.7000000000000001E-2,1.1777436022970449]
[null,null,-1.6E-2,1.2122468795886965]
[null,null,-1.4999999999999999E-2,1.2474485151531964]
[null,null,-1.4E-2,1.2833509024536385]
[null,null,-1.2999999999999999E-2,1.3199559701537282]
[null,null,-1.2E-2,1.3572651667823084]
[null,null,-1.0999999999999999E-2,1.3952794455682027]
[null,null,-9.9999999999999794E-3,1.4339992494733427]
[null,null,-9.0000000000000097E-3,1.4734244964525729]
[null,null,-8.0000000000000106E-3,1.5135545649689552]
[null,null,-7.0000000000000097E-3,1.554388279793689]
[null,null,-6.0000000000000097E-3,1.5959238981201285]
[null,null,-5.0000000000000001E-3,1.6381590960215722]
[null,null,-4.0000000000000001E-3,1.6810909552827198]
[null,null,-3.0000000000000001E-3,1.724715950634838]
[null,null,-2E-3,1.7690299374247191]
[null,null,-1E-3,1.8140281397475955]
[null,null,0,1.8597051390740871]
[null,null,1E-3,1.9060548634011825]
[null,null,2E-3,1.9530705769570862]
[null,null,3.0000000000000001E-3,2.0007448704895374]
[null,null,4.0000000000000001E-3,2.0490696521669074]
[null,null,5.0000000000000001E-3,2.0980361391210312]
[null,null,6.0000000000000097E-3,2.147634849660284]
[null,null,7.0000000000000097E-3,2.1978555961809434]
[null,null,8.0000000000000106E-3,2.2486874788042868]
[null,null,9.0000000000000097E-3,2.3001188797662486]
[null,null,0.01,2.3521374585857697]
[null,null,1.0999999999999999E-2,2.4047301480371761]
[null,null,1.2E-2,2.4578831509511025]
[null,null,1.2999999999999999E-2,2.5115819378675521]
[null,null,1.4E-2,2.5658112455637077]
[null,null,1.4999999999999999E-2,2.6205550764780674]
[null,null,1.6E-2,2.6757966990513564]
[null,null,1.7000000000000001E-2,2.7315186490034851]
[null,null,1.7999999999999999E-2,2.7877027315645924]
[null,null,1.9E-2,2.8443300246768928]
[null,null,0.02,2.9013808831826782]
[null,null,2.1000000000000001E-2,2.9588349440124064]
[null,null,2.1999999999999999E-2,3.0166711323853108]
[null,null,2.3E-2,3.0748676690334329]
[null,null,2.4E-2,3.1334020784583778]
[null,null,2.5000000000000001E-2,3.1922511982284609]
[null,null,2.5999999999999999E-2,3.2513911893221996]
[null,null,2.7E-2,3.3107975475223981]
[null,null,2.8000000000000001E-2,3.3704451158632525]
[null,null,2.9000000000000001E-2,3.4303080981311447]
[null,null,0.03,3.4903600734178695]
[null,null,3.1E-2,3.5505740117232341]
[null,null,3.2000000000000001E-2,3.6109222906019793]
[null,null,3.3000000000000002E-2,3.6713767128481143]
[null,null,3.4000000000000002E-2,3.7319085252077335]
[null,null,3.5000000000000003E-2,3.7924884381094692]
[null,null,3.5999999999999997E-2,3.8530866463997095]
[null,null,3.6999999999999998E-2,3.9136728510677528]
[null,null,3.7999999999999999E-2,3.9742162819440536]
[null,null,3.9E-2,4.0346857213527505]
[null,null,0.04,4.0950495286976629]
[null,null,4.1000000000000002E-2,4.1552756659589623]
[null,null,4.2000000000000003E-2,4.2153317240758099]
[null,null,4.2999999999999997E-2,{"$f":"NORMDIST(C197,$D$2,($E$2),FALSE)","v":4.2751849501882555}]
[null,null,4.3999999999999997E-2,4.3348022757098255]
[null,null,4.4999999999999998E-2,4.394150345200325]
[null,null,4.5999999999999999E-2,4.4531955460065316]
[null,null,4.7E-2,4.5119040386366542]
[null,null,4.8000000000000001E-2,4.5702417878326544]
[null,null,4.9000000000000002E-2,4.628174594302819]
[null,null,0.05,4.6856681270753118]
[null,null,5.0999999999999997E-2,4.7426879564317908]
[null,null,5.1999999999999998E-2,4.7991995873786957]
[null,null,5.2999999999999999E-2,4.855168493612239]
[null,null,5.3999999999999999E-2,4.91056015193183]
[null,null,5.5E-2,4.9653400770552256]
[null,null,5.6000000000000001E-2,5.0194738567875072]
[null,null,5.7000000000000002E-2,5.072927187494785]
[null,null,5.8000000000000003E-2,5.1256659098324366]
[null,null,5.8999999999999997E-2,5.1776560446767022]
[null,null,0.06,5.2288638292075147]
[null,null,6.0999999999999999E-2,5.2792557530896742]
[null,null,6.2E-2,5.3287985946987222]
[null,null,6.3E-2,5.3774594573372694]
[null,null,6.4000000000000001E-2,5.4252058053870229]
[null,null,6.5000000000000002E-2,5.4720055003413455]
[null,null,6.6000000000000003E-2,5.5178268366628744]
[null,null,6.7000000000000004E-2,5.562638577410544]
[null,null,6.8000000000000005E-2,5.6064099895802704]
[null,null,6.9000000000000006E-2,5.6491108791036]
[null,null,7.0000000000000007E-2,5.6907116254487287]
[null,null,7.0999999999999994E-2,5.7311832157686142]
[null,null,7.1999999999999995E-2,5.7704972785412076]
[null,null,7.2999999999999995E-2,5.808626116647357]
[null,null,7.3999999999999996E-2,5.8455427398325259]
[null,null,7.4999999999999997E-2,5.8812208964991424]
[null,null,7.5999999999999998E-2,5.9156351047772668]
[null,null,7.6999999999999999E-2,5.94876068282215]
[null,null,7.8E-2,5.9805737782883153]
[null,null,7.9000000000000001E-2,6.0110513969309416]
[null,null,0.08,6.0401714302865788]
[null,null,8.1000000000000003E-2,6.0679126823865657]
[null,null,8.2000000000000003E-2,6.0942548954580005]
[null,null,8.3000000000000004E-2,6.1191787745686543]
[null,null,8.4000000000000005E-2,6.1426660111738727]
[null,null,8.5000000000000006E-2,6.1646993055252368]
[null,null,8.5999999999999993E-2,6.1852623879026218]
[null,null,8.6999999999999994E-2,6.2043400386331449]
[null,null,8.7999999999999995E-2,6.2219181068625735]
[null,null,8.8999999999999996E-2,6.2379835280467253]
[null,null,0.09,6.25252434013266]
[null,null,9.0999999999999998E-2,6.2655296984015525]
[null,null,9.1999999999999998E-2,6.2769898889475115]
[null,null,9.2999999999999999E-2,6.2868963407688545]
[null,null,9.4E-2,6.2952416364507968]
[null,null,9.5000000000000001E-2,6.3020195214209096]
[null,null,9.6000000000000002E-2,6.307224911761165]
[null,null,9.7000000000000003E-2,6.310853900562936]
[null,null,9.8000000000000004E-2,6.3129037628138018]
[null,null,9.9000000000000005E-2,6.3133729588076246]
[null,null,0.1,6.3122611360719123]
[null,null,0.10100000000000001,6.3095691298090939]
[null,null,0.10199999999999999,6.305298961850931]
[null,null,0.10299999999999999,6.2994538381278975]
[null,null,0.104,6.2920381446579734]
[null,null,0.105,6.2830574420618568]
[null,null,0.106,6.2725184586142131]
[null,null,0.107,{"$f":"NORMDIST(C261,$D$2,($E$2),FALSE)","v":6.2604290818431174}]
[null,null,0.108,6.2467983486923524]
[null,null,0.109,6.2316364342637689]
[null,null,0.11,6.2149546391593127]
[null,null,0.111,6.1967653754447793]
[null,null,0.112,6.177082151259695]
[null,null,0.113,6.1559195541000342]
[null,null,0.114,6.1332932328027399]
[null,null,0.115,6.1092198782631844]
[null,null,0.11600000000000001,6.0837172029188338]
[null,null,0.11700000000000001,6.0568039190344116]
[null,null,0.11799999999999999,6.02849971582582]
[null,null,0.11899999999999999,5.998825235461962]
[null,null,0.12,5.9678020479854093]
[null,null,0.121,5.9354526251945208]
[null,null,0.122,5.9018003135313144]
[null,null,0.123,5.8668693060208037]
[null,null,0.124,5.8306846133090211]
[null,null,0.125,5.7932720338481944]
[null,null,0.126,5.7546581232787988]
[null,null,0.127,5.7148701630592793]
[null,null,0.128,5.6739361283952467]
[null,null,0.129,5.6318846555208406]
[null,null,0.13,5.5887450083857084]
[null,null,0.13100000000000001,5.5445470448017291]
[null,null,0.13200000000000001,5.4993211821041532]
[null,null,0.13300000000000001,5.4530983623822653]
[null,null,0.13400000000000001,5.405910017334981]
[null,null,0.13500000000000001,5.3577880328070551]
[null,null,0.13600000000000001,5.3087647130615983]
[null,null,0.13700000000000001,5.258872744844644]
[null,null,0.13800000000000001,5.2081451612973497]
[null,null,0.13900000000000001,5.1566153057712025]
[null,null,0.14000000000000001,5.104316795601223]
[null,null,0.14099999999999999,5.0512834858917621]
[null,null,0.14199999999999999,4.9975494333688575]
[null,null,0.14299999999999999,4.9431488603525473]
[null,null,0.14399999999999999,4.8881161189017064]
[null,null,0.14499999999999999,4.8324856551831354]
[null,null,0.14599999999999999,4.7762919741157495]
[null,null,0.14699999999999999,4.7195696043395481]
[null,null,0.14799999999999999,4.6623530635580641]
[null,null,0.14899999999999999,4.604676824301662]
[null,null,0.15,4.5465752801578363]
[null,null,0.151,4.4880827125132683]
[null,null,0.152,4.429233257850961]
[null,null,0.153,4.3700608756442669]
[null,null,0.154,4.3105993168880508]
[null,null,0.155,4.2508820933055915]
[null,null,0.156,4.1909424472681689]
[null,null,0.157,4.1308133224624788]
[null,null,0.158,4.0705273353393201]
[null,null,0.159,4.0101167473750898]
[null,null,0.16,3.9496134381758288]
[null,null,0.161,3.8890488794516047]
[null,null,0.16200000000000001,3.8284541098871405]
[null,null,0.16300000000000001,3.7678597109326204]
[null,null,0.16400000000000001,3.707295783536674]
[null,null,0.16500000000000001,3.6467919258415091]
[null,null,0.16600000000000001,3.58637721185824]
[null,null,0.16700000000000001,3.5260801711384104]
[null,null,0.16800000000000001,3.4659287694557577]
[null,null,0.16900000000000001,3.4059503905102613]
[null,null,0.17,3.3461718186645348]
[null,null,0.17100000000000001,{"$f":"NORMDIST(C325,$D$2,($E$2),FALSE)","v":3.2866192227206796}]
[null,null,0.17199999999999999,3.2273181407437441]
[null,null,0.17299999999999999,3.1682934659360225]
[null,null,0.17399999999999999,3.1095694335645385]
[null,null,0.17499999999999999,3.0511696089421498]
[null,null,0.17599999999999999,2.9931168764609124]
[null,null,0.17699999999999999,2.9354334296745219]
[null,null,0.17799999999999999,2.8781407624248883]
[null,null,0.17899999999999999,2.8212596610061831]
[null,null,0.18,2.7648101973580266]
[null,null,0.18099999999999999,2.7088117232778575]
[null,null,0.182,2.6532828656409477]
[null,null,0.183,2.5982415226150217]
[null,null,0.184,2.5437048608549584]
[null,null,0.185,2.4896893136616591]
[null,null,0.186,2.4362105800878249]
[null,null,0.187,2.3832836249720946]
[null,null,0.188,2.3309226798817875]
[null,null,0.189,2.2791412449433199]
[null,null,0.19,2.2279520915383171]
[null,null,0.191,2.1773672658423782]
[null,null,0.192,2.1273980931825278]
[null,null,0.193,2.0780551831885004]
[null,null,0.19400000000000001,2.0293484357121705]
[null,null,0.19500000000000001,1.9812870474887405]
[null,null,0.19600000000000001,1.9338795195125604]
[null,null,0.19700000000000001,1.8871336650999071]
[null,null,0.19800000000000001,1.841056618610474]
[null,null,0.19900000000000001,1.7956548447988741]
[null,null,0.2,1.7509341487670462]
[null,null,0.20100000000000001,1.7068996864881341]
[null,null,0.20200000000000001,1.6635559758721212]
[null,null,0.20300000000000001,1.6209069083433312]
[null,null,0.20399999999999999,1.5789557608997367]
[null,null,0.20499999999999999,1.5377052086239607]
[null,null,0.20599999999999999,1.4971573376158491]
[null,null,0.20699999999999999,1.457313658316516]
[null,null,0.20799999999999999,1.4181751191938889]
[null,null,0.20899999999999999,1.3797421207599363]
[null,null,0.21,1.3420145298899739]
[null,null,0.21099999999999999,1.3049916944147186]
[null,null,0.21199999999999999,1.2686724579560746]
[null,null,0.21299999999999999,1.2330551749780096]
[null,null,0.214,1.1981377260242858]
[null,null,0.215,1.1639175331152871]
[null,null,0.216,1.1303915752766576]
[null,null,0.217,1.0975564041730344]
[null,null,0.218,1.0654081598207197]
[null,null,0.219,1.0339425863537595]
[null,null,0.22,1.003155047818534]
[null,null,0.221,0.97304054397265016]
[null,null,0.222,0.94359372606462832]
[null,null,0.223,0.91480891257160024]
[null,null,0.224,0.88668010487299898]
[null,null,0.22500000000000001,0.85920100283898648]
[null,null,0.22600000000000001,0.83236502031315862]
[null,null,0.22700000000000001,0.80616530046988566]
[null,null,0.22800000000000001,0.78059473102745636]
[null,null,0.22900000000000001,0.75564595929903244]
[null,null,0.23,0.73131140706427289]
[null,null,0.23100000000000001,0.70758328524531955]
[null,null,0.23200000000000001,0.68445360837171698]
[null,null,0.23300000000000001,0.661914208819672]
[null,null,0.23400000000000001,0.63995675081193903]
[null,null,0.23499999999999999,{"$f":"NORMDIST(C389,$D$2,($E$2),FALSE)","v":0.6185727441654697}]
[null,null,0.23599999999999999,0.59775355777481376]
[null,null,0.23699999999999999,0.57749043282013346]
[null,null,0.23799999999999999,0.55777449568950577]
[null,null,0.23899999999999999,0.53859677060605726]
[null,null,0.24,0.51994819195128317]
[null,null,0.24099999999999999,0.50181961627673266]
[null,null,0.24199999999999999,0.48420183399703332]
[null,null,0.24299999999999999,0.46708558075803591]
[null,null,0.24399999999999999,0.4504615484746215]
[null,null,0.245,0.43432039603347866]
[null,null,0.246,0.41865275965690157]
[null,null,0.247,0.40344926292438171]
[null,null,0.248,0.38870052644946868]
[null,null,0.249,0.37439717721006366]
[null,null,0.25,0.3605298575309665]
[null,null,0.251,0.34708923371814387]
[null,null,0.252,0.33406600434479977]
[null,null,0.253,0.32145090818993161]
[null,null,0.254,0.30923473183061845]
[null,null,0.255,0.29740831688984792]
[null,null,0.25600000000000001,0.28596256694220179]
[null,null,0.25700000000000001,0.274888454080228]
[null,null,0.25800000000000001,0.26417702514480013]
[null,null,0.25900000000000001,0.2538194076232132]
[null,null,0.26,0.24380681521919789]
[null,null,0.26100000000000001,0.23413055309942751]
[null,null,0.26200000000000001,0.22478202282147861]
[null,null,0.26300000000000001,0.21575272694854961]
[null,null,0.26400000000000001,0.20703427335657654]
[null,null,0.26500000000000001,0.19861837923968567]
[null,null,0.26600000000000001,0.19049687482020281]
[null,null,0.26700000000000002,0.18266170676969745]
[null,null,0.26800000000000002,0.17510494134777196]
[null,null,0.26900000000000002,0.16781876726551836]
[null,null,0.27,0.1607954982807526]
[null,null,0.27100000000000002,0.15402757553230365]
[null,null,0.27200000000000002,0.14750756962078246]
[null,null,0.27300000000000002,0.14122818244337734]
[null,null,0.27400000000000002,0.13518224879033097]
[null,null,0.27500000000000002,0.12936273771083887]
[null,null,0.27600000000000002,0.12376275365617442]
[null,null,0.27700000000000002,0.11837553740789798]
[null,null,0.27800000000000002,0.1131944667990351]
[null,null,0.27900000000000003,0.10821305723612584]
[null,null,0.28000000000000003,0.10342496203004463]
[null,null,0.28100000000000003,9.8823972543474248E-2]
[null,null,0.28199999999999997,9.4404018162883116E-2]
[null,null,0.28299999999999997,9.0159166102812729E-2]
[null,null,0.28399999999999997,8.6083621050222089E-2]
[null,null,0.28499999999999998,8.2171724656562389E-2]
[null,null,0.28599999999999998,7.8417954885174099E-2]
[null,null,0.28699999999999998,7.4816925221505057E-2]
[null,null,0.28799999999999998,7.136338375354033E-2]
[null,null,0.28899999999999998,6.8052212129722067E-2]
[null,null,0.28999999999999998,6.4878424401514645E-2]
[null,null,0.29099999999999998,6.1837165757635988E-2]
[null,null,0.29199999999999998,5.8923711156839191E-2]
[null,null,0.29299999999999998,5.6133463865980761E-2]
[null,null,0.29399999999999998,5.346195390995815E-2]
[null,null,0.29499999999999998,5.0904836439942792E-2]
[null,null,0.29599999999999999,4.8457890026169438E-2]
[null,null,0.29699999999999999,4.6117014881374478E-2]
[null,null,0.29799999999999999,4.3878231020805722E-2]
[null,null,0.29899999999999999,{"$f":"NORMDIST(C453,$D$2,($E$2),FALSE)","v":4.1737676364548094E-2}]
[null,null,0.3,3.9691604787733467E-2]
[null,null,0.30099999999999999,3.7736384124021687E-2]
[null,null,0.30199999999999999,3.5868494127557576E-2]
[null,null,0.30299999999999999,3.408452439842493E-2]
[null,null,0.30399999999999999,3.2381172276435062E-2]
[null,null,0.30499999999999999,3.0755240707901858E-2]
[null,null,0.30599999999999999,2.9203636089870904E-2]
[null,null,0.307,2.7723366096086329E-2]
[null,null,0.308,2.6311537488795646E-2]
[null,null,0.309,2.4965353920310126E-2]
[null,null,0.31,2.3682113728058431E-2]
[null,null,0.311,2.2459207726691979E-2]
[null,null,0.312,2.1294117000624262E-2]