{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Spreadsheet3.1"],"not_rendered":{"charts":1,"images":0,"macros":0,"external_links":0,"defined_names":11,"comments":1,"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":"Spreadsheet3.1","index":0,"n_rows":62,"n_cols":9,"rows_kept":62,"cut":false,"hidden":false,"merged":[[9,7,9,8],[9,1,9,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Parameters",null,null,null,null,null,"Calculation"]
[null,null,"Exposure","Default Prob","Default Prob",null,null,"Simple approximation",{"$f":"C62*D62*50%","v":0.49999767953918417}]
[null,0,0,0,null,null,null,"Actual result",{"$f":"SUMPRODUCT(C13:C62,E13:E62)","v":0.77469095875306693}]
[null,{"$f":"B12+0.1","v":0.1},1.4142135623730951,7.0215337486656537E-4,{"$f":"D13-D12","v":7.0215337486656537E-4}]
[null,{"$f":"B13+0.1","v":0.2},2,1.4038137303712395E-3,7.0166035550467409E-4]
[null,0.30000000000000004,2.4494897427831788,2.1049814126893329E-3,7.0116768231809345E-4]
[null,0.4,2.8284271247461903,2.8056567677529065E-3,7.0067535506357359E-4]
[null,0.5,3.16227766016838,3.5058401412513263E-3,7.0018337349841975E-4]
[null,0.6,3.4641016151377544,4.2055318786309304E-3,6.9969173737960411E-4]
[null,0.7,3.7416573867739418,4.9047323250958064E-3,6.99200446464876E-4]
[null,0.79999999999999993,4,5.6034418256074581E-3,6.987095005116517E-4]
[null,0.89999999999999991,4.2426406871192848,6.3016607248852496E-3,6.9821889927779157E-4]
[null,0.99999999999999989,4.4721359549995796,6.9993893674066276E-3,6.9772864252137801E-4]
[null,1.0999999999999999,4.6904157598234288,8.3933772588796751E-3,1.3939878914730475E-3]
[null,1.2,4.8989794855663558,9.7854082510107077E-3,1.3920309921310325E-3]
[null,1.3,5.0990195135927854,1.1175485090921922E-2,1.390076839911214E-3]
[null,1.4000000000000001,5.2915026221291805,1.2563610521878932E-2,1.3881254309570101E-3]
[null,1.5000000000000002,5.4772255750516621,1.3949787283296544E-2,1.3861767614176124E-3]
[null,1.6000000000000003,5.6568542494923806,1.5334018110743752E-2,1.3842308274472082E-3]
[null,1.7000000000000004,5.8309518948453016,1.6716305735949399E-2,1.3822876252056471E-3]
[null,1.8000000000000005,6,1.8096652886807396E-2,1.3803471508579968E-3]
[null,1.9000000000000006,6.1644140029689769,1.9475062287382383E-2,1.378409400574987E-3]
[null,2.0000000000000004,6.3245553203367599,2.0851536657914727E-2,1.3764743705323434E-3]
[null,2.1000000000000005,6.4807406984078604,2.2912625973513179E-2,2.0610893155984522E-3]
[null,2.2000000000000006,6.6332495807108014,2.4969376734412352E-2,2.0567507608991731E-3]
[null,2.3000000000000007,6.7823299831252699,2.7021798073189274E-2,2.0524213387769219E-3]
[null,2.4000000000000008,6.9282032302755105,2.9069899103197128E-2,2.0481010300078539E-3]
[null,2.5000000000000009,7.0710678118654764,3.1113688918605442E-2,2.0437898154083145E-3]
[null,2.600000000000001,7.2111025509279809,3.3153176594440947E-2,2.0394876758355052E-3]
[null,2.7000000000000011,7.3484692283495354,3.5188371186627321E-2,2.0351945921863734E-3]
[null,2.8000000000000012,7.4833147735478835,3.7219281732026044E-2,2.0309105453987231E-3]
[null,2.9000000000000012,7.6157731058639104,3.9245917248475815E-2,2.0266355164497707E-3]
[null,3.0000000000000013,7.7459666924148349,4.1268286734833182E-2,2.0223694863573671E-3]
[null,3.1000000000000014,7.8740078740118129,4.3958158854614959E-2,2.6898721197817776E-3]
[null,3.2000000000000015,8,4.6640484116479475E-2,2.6823252618645155E-3]
[null,3.3000000000000016,8.1240384046359626,4.93152836943197E-2,{"$f":"D45-D44","v":2.6747995778402256E-3}]
[null,3.4000000000000017,8.2462112512353229,5.1982578702622018E-2,2.6672950083023172E-3]
[null,3.5000000000000018,8.3666002653407574,5.464239019663264E-2,2.6598114940106221E-3]
[null,3.6000000000000019,8.4852813742385713,5.7294739172524145E-2,2.6523489758915053E-3]
[null,3.700000000000002,8.6023252670426285,5.9939646567561011E-2,2.6449073950368662E-3]
[null,3.800000000000002,8.7177978870813497,6.2577133260264928E-2,2.6374866927039164E-3]
[null,3.9000000000000021,8.8317608663278495,6.5207220070579552E-2,2.6300868103146247E-3]
[null,4.0000000000000018,8.944271909999161,6.7829927760035047E-2,2.6227076894554946E-3]
[null,4.1000000000000014,9.0553851381374173,7.109796701776705E-2,3.2680392577320028E-3]
[null,4.2000000000000011,9.1651513899116814,7.4354549052286112E-2,3.2565820345190621E-3]
[null,4.3000000000000007,9.2736184954957057,7.759971403078525E-2,3.2451649784991377E-3]
[null,4.4000000000000004,9.3808315196468595,8.083350197963779E-2,3.2337879488525401E-3]
[null,4.5,9.4868329805051381,8.4055952784890975E-2,3.2224508052531853E-3]
[null,4.5999999999999996,9.59166304662544,8.7267106192757904E-2,3.211153407866929E-3]
[null,4.6999999999999993,9.6953597148326569,9.0467001810107806E-2,3.1998956173499016E-3]
[null,4.7999999999999989,9.7979589711327115,9.3655679104954648E-2,3.1886772948468423E-3]
[null,4.8999999999999986,9.8994949366116636,9.6833177406943638E-2,3.1774983019889902E-3]
[null,4.9999999999999982,10,9.9999535907836834E-2,3.166358500893196E-3]