{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Testo","dati"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":33,"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":"Testo","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"dati","index":1,"n_rows":101,"n_cols":19,"rows_kept":101,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,"Intercetta","Debito","Insolvenza",null,null,null,null,"eta_i=x_i^T*Beta","yi*x_i^T*beta-log(1+e^x_i^Tbeta)"]
[null,null,null,"beta0",-5.3094533739190668,null,1,20,0,null,null,null,null,{"$f":"MMULT(G2:H2,L$6:L$7)","v":-3.0908447835899695},{"$f":"I2*N2-LN(1+EXP(N2))","v":-4.446035772112588E-2}]
[null,null,null,"beta1",0.11092114220690034,null,1,23,0,null,null,null,null,{"$f":"MMULT(G3:H3,L$6:L$7)","v":-2.7580966789879908},{"$f":"I3*N3-LN(1+EXP(N3))","v":-6.1482933480507755E-2}]
[null,null,null,null,null,null,1,24,0,null,null,null,null,{"$f":"MMULT(G4:H4,L$6:L$7)","v":-2.6471806441206649},-6.8453365343312242E-2]
[null,null,null,null,null,null,1,25,0,null,"Vettore par iniziale",null,null,{"$f":"MMULT(G5:H5,L$6:L$7)","v":-2.5362646092533385},-7.6184394729485058E-2]
[null,null,null,null,6,null,1,25,1,null,"beta0",-5.3091654809364943,null,{"$f":"MMULT(G6:H6,L$6:L$7)","v":-2.5362646092533385},-2.6124490039828236]
[null,null,null,null,null,null,1,26,0,null,"beta1",0.11091603486732624,null,{"$f":"MMULT(G7:H7,L$6:L$7)","v":-2.4253485743860121},-8.4752169845036016E-2]
[null,null,null,1.2851728355727647,-2.6677019518273597E-2,null,1,26,0,null,null,null,null,{"$f":"MMULT(G8:H8,L$6:L$7)","v":-2.4253485743860121},-8.4752169845036016E-2,null,null,"Vincoli per aiutare la convergenza del risolutore ( il valore assoluto degli elementi di beta deve essere inferiore a 10)"]
[null,null,null,-2.6677019518273601E-2,5.7887570233185583E-4,null,1,28,0,null,"Funzione log verosimiglianza utilizzando il beta nella zona L6:L7",null,null,{"$f":"MMULT(G9:H9,L$6:L$7)","v":-2.2035165046513598},-0.1047331014156922,null,null,{"$f":"ABS(L6)","v":5.3091654809364943},10]
[null,null,null,null,null,null,1,28,0,null,{"$f":"SUM(O2:O101)","v":-53.676546394416718},null,null,{"$f":"MMULT(G10:H10,L$6:L$7)","v":-2.2035165046513598},-0.1047331014156922,null,null,{"$f":"ABS(L7)","v":0.11091603486732624},10]
[null,null,null,null,null,null,1,29,0,null,null,null,null,{"$f":"MMULT(G11:H11,L$6:L$7)","v":-2.0926004697840335},-0.11632945439386798]
[null,null,null,null,null,null,1,30,0,null,null,null,null,{"$f":"MMULT(G12:H12,L$6:L$7)","v":-1.9816844349167071},-0.12912897255474498]
[null,null,null,null,null,null,1,30,0,null,null,null,null,{"$f":"MMULT(G13:H13,L$6:L$7)","v":-1.9816844349167071},-0.12912897255474498]
[null,null,null,null,null,null,1,30,0,null,null,null,null,{"$f":"MMULT(G14:H14,L$6:L$7)","v":-1.9816844349167071},-0.12912897255474498]
[null,null,null,null,null,null,1,30,0,null,null,null,null,{"$f":"MMULT(G15:H15,L$6:L$7)","v":-1.9816844349167071},-0.12912897255474498]
[null,null,null,null,null,null,1,30,0,null,null,null,null,{"$f":"MMULT(G16:H16,L$6:L$7)","v":-1.9816844349167071},-0.12912897255474498]
[null,null,null,null,null,null,1,30,1,null,null,null,null,{"$f":"MMULT(G17:H17,L$6:L$7)","v":-1.9816844349167071},-2.110813407471452]
[null,null,null,null,null,null,1,32,0,null,"Funzione di log verosimiglianza scritta in maniera matriciale",null,null,{"$f":"MMULT(G18:H18,L$6:L$7)","v":-1.7598523651820548},-0.15877164286471188]
[null,null,null,null,null,null,1,32,0,null,null,null,null,{"$f":"MMULT(G19:H19,L$6:L$7)","v":-1.7598523651820548},-0.15877164286471188]
[null,null,null,null,null,null,1,33,0,null,null,null,null,{"$f":"MMULT(G20:H20,L$6:L$7)","v":-1.6489363303147284},-0.17584588059450845]
[null,null,null,null,null,null,1,33,0,null,null,null,null,{"$f":"MMULT(G21:H21,L$6:L$7)","v":-1.6489363303147284},-0.17584588059450845]
[null,null,null,null,null,null,1,34,0,null,null,null,null,{"$f":"MMULT(G22:H22,L$6:L$7)","v":-1.5380202954474025},-0.19458433815124021]
[null,null,null,null,null,null,1,34,0,null,null,null,null,{"$f":"MMULT(G23:H23,L$6:L$7)","v":-1.5380202954474025},-0.19458433815124021]
[null,null,null,null,null,null,1,34,1,null,null,null,null,{"$f":"MMULT(G24:H24,L$6:L$7)","v":-1.5380202954474025},-1.7326046335986427]
[null,null,null,null,null,null,1,34,0,null,null,null,null,{"$f":"MMULT(G25:H25,L$6:L$7)","v":-1.5380202954474025},-0.19458433815124021]
[null,null,null,null,null,null,1,34,0,null,null,null,null,{"$f":"MMULT(G26:H26,L$6:L$7)","v":-1.5380202954474025},-0.19458433815124021]
[null,null,null,null,null,null,1,35,0,null,null,null,null,{"$f":"MMULT(G27:H27,L$6:L$7)","v":-1.4271042605800761},-0.21511372060773093]
[null,null,null,null,null,null,1,35,0,null,null,null,null,{"$f":"MMULT(G28:H28,L$6:L$7)","v":-1.4271042605800761},-0.21511372060773093]
[null,null,null,null,null,null,1,36,0,null,null,null,null,{"$f":"MMULT(G29:H29,L$6:L$7)","v":-1.3161882257127497},-0.23756348619037554]
[null,null,null,null,null,null,1,36,1,null,null,null,null,{"$f":"MMULT(G30:H30,L$6:L$7)","v":-1.3161882257127497},-1.5537517119031252]
[null,null,null,null,null,null,1,36,0,null,null,null,null,{"$f":"MMULT(G31:H31,L$6:L$7)","v":-1.3161882257127497},-0.23756348619037554]
[null,null,null,null,null,null,1,37,0,null,null,null,null,{"$f":"MMULT(G32:H32,L$6:L$7)","v":-1.2052721908454238},-0.26206455586342597]
[null,null,null,null,null,null,1,37,1,null,null,null,null,{"$f":"MMULT(G33:H33,L$6:L$7)","v":-1.2052721908454238},-1.4673367467088498]
[null,null,null,null,null,null,1,37,0,null,null,null,null,{"$f":"MMULT(G34:H34,L$6:L$7)","v":-1.2052721908454238},-0.26206455586342597]
[null,null,null,null,null,null,1,38,0,null,null,null,null,{"$f":"MMULT(G35:H35,L$6:L$7)","v":-1.0943561559780974},-0.28874780507851316]
[null,null,null,null,null,null,1,38,0,null,null,null,null,{"$f":"MMULT(G36:H36,L$6:L$7)","v":-1.0943561559780974},-0.28874780507851316]
[null,null,null,null,null,null,1,39,0,null,null,null,null,{"$f":"MMULT(G37:H37,L$6:L$7)","v":-0.98344012111077106},-0.31774235194457334]
[null,null,null,null,null,null,1,39,1,null,null,null,null,{"$f":"MMULT(G38:H38,L$6:L$7)","v":-0.98344012111077106},-1.3011824730553445]
[null,null,null,null,null,null,1,40,0,null,null,null,null,{"$f":"MMULT(G39:H39,L$6:L$7)","v":-0.87252408624344469},-0.34917366858857263]
[null,null,null,null,null,null,1,40,1,null,null,null,null,{"$f":"MMULT(G40:H40,L$6:L$7)","v":-0.87252408624344469},-1.2216977548320174]
[null,null,null,null,null,null,1,41,0,null,null,null,null,{"$f":"MMULT(G41:H41,L$6:L$7)","v":-0.76160805137611831},-0.38316155589878231]
[null,null,null,null,null,null,1,41,0,null,null,null,null,{"$f":"MMULT(G42:H42,L$6:L$7)","v":-0.76160805137611831},-0.38316155589878231]
[null,null,null,null,null,null,1,42,0,null,null,null,null,{"$f":"MMULT(G43:H43,L$6:L$7)","v":-0.65069201650879283},-0.41981803523466116]
[null,null,null,null,null,null,1,42,0,null,null,null,null,{"$f":"MMULT(G44:H44,L$6:L$7)","v":-0.65069201650879283},-0.41981803523466116]
[null,null,null,null,null,null,1,42,0,null,null,null,null,{"$f":"MMULT(G45:H45,L$6:L$7)","v":-0.65069201650879283},-0.41981803523466116]
[null,null,null,null,null,null,1,42,1,null,null,null,null,{"$f":"MMULT(G46:H46,L$6:L$7)","v":-0.65069201650879283},-1.070510051743454]
[null,null,null,null,null,null,1,43,0,null,null,null,null,{"$f":"MMULT(G47:H47,L$6:L$7)","v":-0.53977598164146645},-0.45924522288588449]
[null,null,null,null,null,null,1,43,0,null,null,null,null,{"$f":"MMULT(G48:H48,L$6:L$7)","v":-0.53977598164146645},-0.45924522288588449]
[null,null,null,null,null,null,1,43,1,null,null,null,null,{"$f":"MMULT(G49:H49,L$6:L$7)","v":-0.53977598164146645},-0.99902120452735099]
[null,null,null,null,null,null,1,44,0,null,null,null,null,{"$f":"MMULT(G50:H50,L$6:L$7)","v":-0.42885994677414008},-0.50153326276858134]
[null,null,null,null,null,null,1,44,0,null,null,null,null,{"$f":"MMULT(G51:H51,L$6:L$7)","v":-0.42885994677414008},-0.50153326276858134]
[null,null,null,null,null,null,1,44,1,null,null,null,null,{"$f":"MMULT(G52:H52,L$6:L$7)","v":-0.42885994677414008},-0.93039320954272142]
[null,null,null,null,null,null,1,44,1,null,null,null,null,{"$f":"MMULT(G53:H53,L$6:L$7)","v":-0.42885994677414008},-0.93039320954272142]
[null,null,null,null,null,null,1,45,0,null,null,null,null,{"$f":"MMULT(G54:H54,L$6:L$7)","v":-0.3179439119068137},-0.54675839876911136]
[null,null,null,null,null,null,1,45,1,null,null,null,null,{"$f":"MMULT(G55:H55,L$6:L$7)","v":-0.3179439119068137},-0.86470231067592507]
[null,null,null,null,null,null,1,46,0,null,null,null,null,{"$f":"MMULT(G56:H56,L$6:L$7)","v":-0.20702787703948733},-0.59498126918037331]
[null,null,null,null,null,null,1,46,1,null,null,null,null,{"$f":"MMULT(G57:H57,L$6:L$7)","v":-0.20702787703948733},-0.80200914621986064]
[null,null,null,null,null,null,1,47,0,null,null,null,null,{"$f":"MMULT(G58:H58,L$6:L$7)","v":-9.6111842172160955E-2},-0.646245501090005]
[null,null,null,null,null,null,1,47,0,null,null,null,null,{"$f":"MMULT(G59:H59,L$6:L$7)","v":-9.6111842172160955E-2},-0.646245501090005]
[null,null,null,null,null,null,1,47,1,null,null,null,null,{"$f":"MMULT(G60:H60,L$6:L$7)","v":-9.6111842172160955E-2},-0.74235734326216596]
[null,null,null,null,null,null,1,48,0,null,null,null,null,{"$f":"MMULT(G61:H61,L$6:L$7)","v":1.4804192695164531E-2},-0.70057667217252928]
[null,null,null,null,null,null,1,48,1,null,null,null,null,{"$f":"MMULT(G62:H62,L$6:L$7)","v":1.4804192695164531E-2},-0.68577247947736475]
[null,null,null,null,null,null,1,48,1,null,null,null,null,{"$f":"MMULT(G63:H63,L$6:L$7)","v":1.4804192695164531E-2},-0.68577247947736475]
[null,null,null,null,null,null,1,49,0,null,null,null,null,{"$f":"MMULT(G64:H64,L$6:L$7)","v":0.1257202275624909},-0.75798169153669792]
[null,null,null,null,null,null,1,49,0,null,null,null,null,{"$f":"MMULT(G65:H65,L$6:L$7)","v":0.1257202275624909},-0.75798169153669792]
[null,null,null,null,null,null,1,49,1,null,null,null,null,{"$f":"MMULT(G66:H66,L$6:L$7)","v":0.1257202275624909},-0.63226146397420702]
[null,null,null,null,null,null,1,50,0,null,null,null,null,{"$f":"MMULT(G67:H67,L$6:L$7)","v":0.23663626242981728},{"$f":"I67*N67-LN(1+EXP(N67))","v":-0.81844863115062716}]
[null,null,null,null,null,null,1,50,1,null,null,null,null,{"$f":"MMULT(G68:H68,L$6:L$7)","v":0.23663626242981728},-0.58181236872080988]
[null,null,null,null,null,null,1,51,0,null,null,null,null,{"$f":"MMULT(G69:H69,L$6:L$7)","v":0.34755229729714365},-0.88194701651890839]
[null,null,null,null,null,null,1,52,0,null,null,null,null,{"$f":"MMULT(G70:H70,L$6:L$7)","v":0.45846833216447003},-0.94842856167900891]
[null,null,null,null,null,null,1,52,1,null,null,null,null,{"$f":"MMULT(G71:H71,L$6:L$7)","v":0.45846833216447003},-0.48996022951453888]
[null,null,null,null,null,null,1,53,1,null,null,null,null,{"$f":"MMULT(G72:H72,L$6:L$7)","v":0.5693843670317964},-0.44844394424862211]
[null,null,null,null,null,null,1,53,1,null,null,null,null,{"$f":"MMULT(G73:H73,L$6:L$7)","v":0.5693843670317964},-0.44844394424862211]
[null,null,null,null,null,null,1,54,1,null,null,null,null,{"$f":"MMULT(G74:H74,L$6:L$7)","v":0.68030040189912278},-0.40976573149989237]
[null,null,null,null,null,null,1,55,0,null,null,null,null,{"$f":"MMULT(G75:H75,L$6:L$7)","v":0.79121643676644826},-1.1650484922993014]
[null,null,null,null,null,null,1,55,1,null,null,null,null,{"$f":"MMULT(G76:H76,L$6:L$7)","v":0.79121643676644826},-0.37383205553285315]
[null,null,null,null,null,null,1,55,1,null,null,null,null,{"$f":"MMULT(G77:H77,L$6:L$7)","v":0.79121643676644826},-0.37383205553285315]
[null,null,null,null,null,null,1,56,1,null,null,null,null,{"$f":"MMULT(G78:H78,L$6:L$7)","v":0.90213247163377464},-0.34053794985521257]
[null,null,null,null,null,null,1,56,1,null,null,null,null,{"$f":"MMULT(G79:H79,L$6:L$7)","v":0.90213247163377464},-0.34053794985521257]
[null,null,null,null,null,null,1,56,1,null,null,null,null,{"$f":"MMULT(G80:H80,L$6:L$7)","v":0.90213247163377464},-0.34053794985521257]
[null,null,null,null,null,null,1,57,0,null,null,null,null,{"$f":"MMULT(G81:H81,L$6:L$7)","v":1.013048506501101},-1.3228176143691053]
[null,null,null,null,null,null,1,57,0,null,null,null,null,{"$f":"MMULT(G82:H82,L$6:L$7)","v":1.013048506501101},-1.3228176143691053]
[null,null,null,null,null,null,1,57,1,null,null,null,null,{"$f":"MMULT(G83:H83,L$6:L$7)","v":1.013048506501101},-0.30976910786800427]
[null,null,null,null,null,null,1,57,1,null,null,null,null,{"$f":"MMULT(G84:H84,L$6:L$7)","v":1.013048506501101},-0.30976910786800427]
[null,null,null,null,null,null,1,57,1,null,null,null,null,{"$f":"MMULT(G85:H85,L$6:L$7)","v":1.013048506501101},-0.30976910786800427]
[null,null,null,null,null,null,1,57,1,null,null,null,null,{"$f":"MMULT(G86:H86,L$6:L$7)","v":1.013048506501101},-0.30976910786800427]
[null,null,null,null,null,null,1,58,0,null,null,null,null,{"$f":"MMULT(G87:H87,L$6:L$7)","v":1.1239645413684274},-1.4053685522124972]
[null,null,null,null,null,null,1,58,1,null,null,null,null,{"$f":"MMULT(G88:H88,L$6:L$7)","v":1.1239645413684274},-0.28140401084406985]
[null,null,null,null,null,null,1,58,1,null,null,null,null,{"$f":"MMULT(G89:H89,L$6:L$7)","v":1.1239645413684274},-0.28140401084406985]
[null,null,null,null,null,null,1,59,1,null,null,null,null,{"$f":"MMULT(G90:H90,L$6:L$7)","v":1.2348805762357538},-0.25531602001901588]
[null,null,null,null,null,null,1,59,1,null,null,null,null,{"$f":"MMULT(G91:H91,L$6:L$7)","v":1.2348805762357538},-0.25531602001901588]
[null,null,null,null,null,null,1,60,0,null,null,null,null,{"$f":"MMULT(G92:H92,L$6:L$7)","v":1.3457966111030801},-1.5771719811824307]
[null,null,null,null,null,null,1,60,1,null,null,null,null,{"$f":"MMULT(G93:H93,L$6:L$7)","v":1.3457966111030801},-0.23137537007935061]
[null,null,null,null,null,null,1,61,1,null,null,null,null,{"$f":"MMULT(G94:H94,L$6:L$7)","v":1.4567126459704056},-0.20945101397342825]
[null,null,null,null,null,null,1,62,1,null,null,null,null,{"$f":"MMULT(G95:H95,L$6:L$7)","v":1.567628680837732},-0.18941228247665909]
[null,null,null,null,null,null,1,62,1,null,null,null,null,{"$f":"MMULT(G96:H96,L$6:L$7)","v":1.567628680837732},-0.18941228247665909]
[null,null,null,null,null,null,1,63,1,null,null,null,null,{"$f":"MMULT(G97:H97,L$6:L$7)","v":1.6785447157050584},-0.17113033520248089]
[null,null,null,null,null,null,1,64,0,null,null,null,null,{"$f":"MMULT(G98:H98,L$6:L$7)","v":1.7894607505723847},-1.9439401424729106]
[null,null,null,null,null,null,1,64,1,null,null,null,null,{"$f":"MMULT(G99:H99,L$6:L$7)","v":1.7894607505723847},-0.15447939190052584]
[null,null,null,null,null,null,1,65,1,null,null,null,null,{"$f":"MMULT(G100:H100,L$6:L$7)","v":1.9003767854397111},-0.1393377433374372]
[null,null,null,null,null,null,1,69,1,null,null,null,null,{"$f":"MMULT(G101:H101,L$6:L$7)","v":2.3440409249090157},-9.1611685972835755E-2]