{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Simulation"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":0,"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":"Simulation","index":0,"n_rows":53,"n_cols":8,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"EXAMPLE DISTRIBUTION"]
["Asset_name","COA_Cmdty",null,"Date","Time","Bench","Sim","Results"]
["Asset_px",112.42,null,"2012-08-14",0,80,{"$f":"$B$13","v":112.42},0]
["Drift",0,null,"2012-09-14",{"$f":"E13+$B$16","v":0.05},80,{"$f":"G13*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":109.4984541297401},0]
["Volatility",0.13,null,"2012-10-14",{"$f":"E14+$B$16","v":0.1},80,{"$f":"G14*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":110.37706871785144},0]
["Timestep",0.05,null,"2012-11-14",{"$f":"E15+$B$16","v":0.15000000000000002},80,{"$f":"G15*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":114.64484292654404},0]
["Int. Rate",0.02,null,"2012-12-14",{"$f":"E16+$B$16","v":0.2},80,{"$f":"G16*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":116.07915584757026},0]
[null,null,null,"2013-01-14",{"$f":"E17+$B$16","v":0.25},80,{"$f":"G17*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":115.9603325211188},0]
["Simulations",41,null,"2013-02-14",{"$f":"E18+$B$16","v":0.3},80,{"$f":"G18*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":114.02622087461442},0]
[null,1,null,"2013-03-14",{"$f":"E19+$B$16","v":0.35},80,{"$f":"G19*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":115.50095453296835},0]
[null,null,null,"2013-04-14",{"$f":"E20+$B$16","v":0.39999999999999997},80,{"$f":"G20*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":115.00418490779319},0]
[null,null,null,"2013-05-14",{"$f":"E21+$B$16","v":0.44999999999999996},80,{"$f":"G21*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":114.56731306018139},0]
[null,null,null,"2013-06-14",{"$f":"E22+$B$16","v":0.49999999999999994},80,{"$f":"G22*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":111.97844496640579},0]
[null,null,null,"2013-07-14",{"$f":"E23+$B$16","v":0.54999999999999993},80,{"$f":"G23*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":107.83128833089246},0]
[null,null,null,"2013-08-14",{"$f":"E24+$B$16","v":0.6},80,{"$f":"G24*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":108.61462327792027},0]
[null,null,null,"2013-09-14",{"$f":"E25+$B$16","v":0.65},80,{"$f":"G25*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":108.07182365169209},0]
[null,null,null,"2013-10-14",{"$f":"E26+$B$16","v":0.70000000000000007},80,{"$f":"G26*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":109.14164021427818},0]
[null,null,null,"2013-11-14",{"$f":"E27+$B$16","v":0.75000000000000011},80,{"$f":"G27*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":114.57680132362329},0]
[null,null,null,"2013-12-14",{"$f":"E28+$B$16","v":0.80000000000000016},80,{"$f":"G28*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":120.49863675906094},9]
[null,null,null,"2014-01-14",{"$f":"E29+$B$16","v":0.8500000000000002},80,{"$f":"G29*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":125.29616607989222},0]
[null,null,null,"2014-02-14",{"$f":"E30+$B$16","v":0.90000000000000024},80,{"$f":"G30*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":128.5725845753031},0]
[null,null,null,"2014-03-14",{"$f":"E31+$B$16","v":0.95000000000000029},80,{"$f":"G31*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":128.71801857771544},10]
[null,null,null,"2014-04-14",{"$f":"E32+$B$16","v":1.0000000000000002},80,{"$f":"G32*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":125.94783577923535},0]
[null,null,null,"2014-05-14",{"$f":"E33+$B$16","v":1.0500000000000003},80,{"$f":"G33*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":128.45200334695295},0]
[null,null,null,"2014-06-14",{"$f":"E34+$B$16","v":1.1000000000000003},80,{"$f":"G34*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":130.75861312584755},0]
[null,null,null,"2014-07-14",{"$f":"E35+$B$16","v":1.1500000000000004},80,{"$f":"G35*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":129.6910425516192},0]
[null,null,null,"2014-08-14",{"$f":"E36+$B$16","v":1.2000000000000004},80,{"$f":"G36*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":124.29055647445118},0]
[null,null,null,"2014-09-14",{"$f":"E37+$B$16","v":1.2500000000000004},80,{"$f":"G37*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":128.7945268647141},0]
[null,null,null,"2014-10-14",{"$f":"E38+$B$16","v":1.3000000000000005},80,{"$f":"G38*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":135.9668978969103},0]
[null,null,null,"2014-11-14",{"$f":"E39+$B$16","v":1.3500000000000005},80,{"$f":"G39*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":137.57997775904423},0]
[null,null,null,"2014-12-14",{"$f":"E40+$B$16","v":1.4000000000000006},80,{"$f":"G40*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":134.55469127306952},0]
[null,null,null,"2015-01-14",{"$f":"E41+$B$16","v":1.4500000000000006},80,{"$f":"G41*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":136.07205478012347},0]
[null,null,null,"2015-02-14",{"$f":"E42+$B$16","v":1.5000000000000007},80,{"$f":"G42*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":138.51301778555279},0]
[null,null,null,"2015-03-14",{"$f":"E43+$B$16","v":1.5500000000000007},80,{"$f":"G43*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":132.03852380711791},0]
[null,null,null,"2015-04-14",{"$f":"E44+$B$16","v":1.6000000000000008},80,{"$f":"G44*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":127.21395235279525},0]
[null,null,null,"2015-05-14",{"$f":"E45+$B$16","v":1.6500000000000008},80,{"$f":"G45*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":125.13846689723883},0]
[null,null,null,"2015-06-14",{"$f":"E46+$B$16","v":1.7000000000000008},80,{"$f":"G46*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":128.80375270023859},0]
[null,null,null,"2015-07-14",{"$f":"E47+$B$16","v":1.7500000000000009},80,{"$f":"G47*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":122.95196858927481},0]
[null,null,null,"2015-08-14",{"$f":"E48+$B$16","v":1.8000000000000009},80,{"$f":"G48*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":123.52871090787524},0]
[null,null,null,"2015-09-14",{"$f":"E49+$B$16","v":1.850000000000001},80,{"$f":"G49*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":121.37103487653884},0]
[null,null,null,"2015-10-14",{"$f":"E50+$B$16","v":1.900000000000001},80,{"$f":"G50*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":123.69904478335263},4]
[null,null,null,"2015-11-14",{"$f":"E51+$B$16","v":1.9500000000000011},80,{"$f":"G51*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":126.76254572882929},0]
[null,null,null,"2015-12-14",{"$f":"E52+$B$16","v":2.0000000000000009},80,{"$f":"G52*EXP(($B$17-0.5*$B$15*$B$15)*$B$16+$B$15*SQRT($B$16)*NORMSINV(RAND()))","v":130.35425307746436},0]