{"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":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Asset_name","COA_Cmdty",null,null,null,null,"EXAMPLE DISTRIBUTION"]
["Asset_px",112.42,null,"Date","Time","Bench","Sim","Results"]
["Drift",0,null,"2012-08-14",0,80,{"$f":"$B$12","v":112.42},18]
["Volatility",0.13,null,"2012-09-14",{"$f":"E13+$B$15","v":0.05},80,{"$f":"G13*EXP(($B$16-0.5*$B$14*$B$14)*$B$15+$B$14*SQRT($B$15)*NORMSINV(RAND()))","v":112.08845143779078},0]
["Timestep",0.05,null,"2012-10-14",{"$f":"E14+$B$15","v":0.1},80,111.67439982223075,0]
["Int. Rate",0.02,null,"2012-11-14",0.15000000000000002,80,109.39207245980286,0]
[null,null,null,"2012-12-14",0.2,80,115.8674504638586,0]
["Simulations",41,null,"2013-01-14",0.25,80,115.09135447710611,0]
[null,1,null,"2013-02-14",0.3,80,113.1806004491519,0]
[null,null,null,"2013-03-14",0.35,80,108.11287470921836,0]
[null,null,null,"2013-04-14",0.39999999999999997,80,103.33516688648638,0]
[null,null,null,"2013-05-14",0.44999999999999996,80,100.80420410763863,0]
[null,null,null,"2013-06-14",0.49999999999999994,80,96.997995372763526,0]
[null,null,null,"2013-07-14",0.54999999999999993,80,91.133425080206564,0]
[null,null,null,"2013-08-14",0.6,80,87.12778125620693,0]
[null,null,null,"2013-09-14",0.65,80,89.114640965312631,0]
[null,null,null,"2013-10-14",0.70000000000000007,80,87.083518222906463,0]
[null,null,null,"2013-11-14",0.75000000000000011,80,89.391337460336175,0]
[null,null,null,"2013-12-14",0.80000000000000016,80,92.95865866609202,0]
[null,null,null,"2014-01-14",0.8500000000000002,80,96.2027462370432,0]
[null,null,null,"2014-02-14",0.90000000000000024,80,89.1565908139345,0]
[null,null,null,"2014-03-14",0.95000000000000029,80,88.353199925243359,0]
[null,null,null,"2014-04-14",1.0000000000000002,80,89.260962001987039,0]
[null,null,null,"2014-05-14",1.0500000000000003,80,93.351293047869973,0]
[null,null,null,"2014-06-14",1.1000000000000003,80,90.807368781170084,0]
[null,null,null,"2014-07-14",1.1500000000000004,80,90.524792427127295,9]
[null,null,null,"2014-08-14",1.2000000000000004,80,89.732139370786641,0]
[null,null,null,"2014-09-14",1.2500000000000004,80,87.977933737470096,0]
[null,null,null,"2014-10-14",1.3000000000000005,80,86.022285942785786,0]
[null,null,null,"2014-11-14",1.3500000000000005,80,88.04366473544529,0]
[null,null,null,"2014-12-14",1.4000000000000006,80,87.83305336788834,0]
[null,null,null,"2015-01-14",1.4500000000000006,80,90.145919621506707,0]
[null,null,null,"2015-02-14",1.5000000000000007,80,90.621631143659712,0]
[null,null,null,"2015-03-14",1.5500000000000007,80,91.310079056966998,0]
[null,null,null,"2015-04-14",1.6000000000000008,80,95.881649775068297,0]
[null,null,null,"2015-05-14",1.6500000000000008,80,95.599933560491593,1]
[null,null,null,"2015-06-14",1.7000000000000008,80,94.161993141087038,0]
[null,null,null,"2015-07-14",1.7500000000000009,80,96.745699284864784,0]
[null,null,null,"2015-08-14",1.8000000000000009,80,98.189598304769547,0]
[null,null,null,"2015-09-14",1.850000000000001,80,100.05551144054655,0]
[null,null,null,"2015-10-14",1.900000000000001,80,95.556876075313156,0]
[null,null,null,"2015-11-14",1.9500000000000011,80,95.704112006905746,0]
[null,null,null,"2015-12-14",2.0000000000000009,80,97.927429959765206,0]