{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Spreadsheet6.1"],"not_rendered":{"charts":1,"images":0,"macros":1,"external_links":0,"defined_names":24,"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":"Spreadsheet6.1","index":0,"n_rows":24,"n_cols":8,"rows_kept":24,"cut":false,"hidden":false,"merged":[[9,1,9,2],[14,1,14,2]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Parameters",null,null,null,null,"CVA","Risky value"]
[null,"Digital payoff",5.0000000000000001E-4,null,null,0,{"$f":"BivN(NORMSINV(DigitalValue),NORMSINV(DefProb),F11)","v":4.9947012121248804E-7},{"$f":"DigitalValue-G11","v":4.9950052987878749E-4}]
[null,"Default probability",1E-3,null,null,{"$f":"F11+10%","v":0.1},1.4934007129604515E-6,4.985065992870396E-4]
[null,"Correlation",0.5,null,null,{"$f":"F12+10%","v":0.2},3.8122115027829821E-6,4.9618778849721699E-4]
[null,null,null,null,null,0.30000000000000004,8.5900045985549039E-6,4.9140999540144513E-4]
[null,"Results",null,null,null,0.4,1.757391610477523E-5,4.824260838952248E-4]
[null,"CVA",{"$f":"BivN(NORMSINV(DigitalValue),NORMSINV(DefProb),Correl)","v":3.3355577460157391E-5},null,null,0.5,3.3355577460157391E-5,4.6664442253984263E-4]
[null,"Risky digital value",{"$f":"DigitalValue-C16","v":4.6664442253984263E-4},null,null,0.6,5.9773746302476644E-5,4.4022625369752338E-4]
[null,null,null,null,null,0.7,1.0274285567613047E-4,3.9725714432386951E-4]
[null,null,null,null,null,0.79999999999999993,1.723288326523142E-4,3.2767116734768581E-4]
[null,null,null,null,null,0.89999999999999991,2.8974028682810264E-4,2.1025971317189737E-4]
[null,null,null,null,null,0.95,3.8353307169773361E-4,1.164669283022664E-4]
[null,null,null,null,null,0.99,4.8791363952554854E-4,1.2086360474451469E-5]
[null,null,null,null,null,0.995,4.979510763166346E-4,2.0489236833654088E-6]
[null,null,null,null,null,0.99990000000000001,4.9999999999999979E-4,0]