C1 C2 C3 C4

i Yi Y30+1-i 2i-1 PEA(Yi)

1 5.63282 13.4663 1 0.0235394339
2 5.76414 13.4663 3 0.0274333710
3 5.76414 13.3229 5 0.0274333710
4 6.95686 12.6853 7 0.0928229470
5 7.11163 12.19 9 0.1063482423
6 7.11163 10.2697 11 0.1063482423
7 7.8266 10.0562 13 0.1870821655
8 8.30552 9.93504 15 0.2580916304
9 8.61959 9.83097 17 0.3112872151
10 8.86415 9.82943 19 0.3557191867
11 8.79359 9.62768 21 0.3426634150
12 9.1919 9.53164 23 0.4183759274
13 9.25952 9.39954 25 0.4316244262
14 9.26901 9.34602 27 0.4334902907
15 9.27425 9.34602 29 0.4345211851
16 9.34602 9.27425 31 0.4486827808
17 9.34602 9.26901 33 0.4486827808
18 9.39954 9.25952 35 0.4592870580
19 9.53164 9.1919 37 0.4855694166
20 9.62768 8.86415 39 0.5047233662
21 9.82943 8.79359 41 0.5448717456
22 9.83097 8.61959 43 0.5451769727
23 9.93504 8.30552 45 0.5657326454
24 10.0562 7.8266 47 0.5894381777
25 10.2697 7.11163 49 0.6303762432
26 12.19 7.11163 51 0.9019944705
27 12.6853 6.95686 53 0.9382990040
28 13.3229 5.76414 55 0.9685183099
29 13.4663 5.76414 57 0.9732677474
30 13.4663 5.63282 59 0.9732677474
 C5 C6 C7
PEA(Y30+1-i) 1-PEA(Y30+1-1) LN(C4) LN(C5)
0.9732677474 0.0267322526 -3.749078227 -3.6218844796
0.9732677474 0.0267322526 -3.595995088 -3.6218844796
0.9685183099 0.0314816901 -3.595995088 -3.4583491687
0.9382990040 0.0617009960 -2.377061396 -2.7854552063
0.9019944705 0.0980055295 -2.241036265 -2.3227313779
0.6303762432 0.3696237568 -2.241036265 -0.9952696643
0.5894381777 0.4105618223 -1.676207371 -0.890228759
0.5657326454 0.4342673546 -1.3544406 -0.8340949101
0.5451769727 0.4548230273 -1.167039272 -0.7878468868
0.5448717456 0.4551282544 -1.033613661 -0.787176022
0.5047233662 0.4952766338 -1.071006611 -0.7026388164
0.4855694166 0.5144305834 -0.871374903 -0.6646946534
0.4592870580 0.5407129420 -0.840199453 -0.6148667472
0.4486827808 0.5513172192 -0.83588588 -0.59544492
0.4486827808 0.5513172192 -0.833510578 -0.59544492
0.4345211851 0.5654788149 -0.801439143 -0.5700824467
0.4334902907 0.5665097093 -0.801439143 -0.5682610595
0.4316244262 0.5683755738 -0.778079866 -0.5649728572
0.4183759274 0.5816240726 -0.722433022 -0.5419309633
0.3557191867 0.6442808133 -0.683744789 -0.4396206024
0.3426634150 0.6573365850 -0.607204841 -0.4195590858
0.3112872151 0.6887127849 -0.606644816 -0.3729309528
0.2580916304 0.7419083696 -0.56963367 -0.2985295346
0.1870821655 0.8129178345 -0.528585437 -0.2071252392
0.1063482423 0.8936517577 -0.461438426 -0.1124391125
0.1063482423 0.8936517577 -0.103146889 -0.1124391125
0.0928229470 0.9071770530 -0.063686613 -0.0974176407
0.0274333710 0.9725666290 -0.031987891 -0.0278166927
0.0274333710 0.9725666290 -0.027096057 -0.0278166927
0.0235394339 0.9764605661 -0.027096057 -0.0238209123
C8
(C3)*((C6)+C(7))
-7.370962706953
-21.6536387041
-35.27172128557
-36.13761621453
-41.07390878417
-35.59936521995
-33.36366968586
-32.82803265855
-33.23306469616
-34.59500397257
-37.24655397554
-35.32959979002
-36.37665499896
-38.64593161435
-41.43970944459
-42.51716926652
-45.20010666827
 -47.0068453046
-46.78146745147
-43.81125028242
-42.09732100288
-42.12175807406
-39.06734422085
-34.57840177697
-28.11999940433
-10.99488608954
-8.53852545152
-3.289252096965
-3.130026759244
-3.004101219452
-940.423888821
1.34746296069853
1.34746296069853