{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["GREEKS"],"not_rendered":{"charts":6,"images":2,"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":"GREEKS","index":0,"n_rows":163,"n_cols":10,"rows_kept":163,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,{"$f":"IF(C53=1,\"Maximum Stock Price Used\",IF(C53=2,\"Maximum FX Level Used\",\"Maximum Futures Price Used\"))","v":"Maximum Stock Price Used"},{"$f":"D4","v":100},100]
[null,"Option Strike Price",{"$f":"D5/2","v":50},100]
[null,"Time to Maturity (Days)",{"$f":"D6","v":365},365]
[null,{"$f":"IF(OR(C53=1,C53=3),\"Interest Rate\",\"Domestic Interest Rate\")","v":"Interest Rate"},{"$f":"D7/1000","v":2.5000000000000001E-2},25]
[null,"Volatility (Standard Deviation)",{"$f":"D8/1000","v":0.4},400]
[null,{"$f":"IF(C53=1,\"Dividend Yield\",IF(C53=2,\"Foreign Interest Rate\",\"Not needed for Futures\"))","v":"Dividend Yield"},{"$f":"D9/1000","v":0.01},10]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Stock Option",1]
[null,"Currency Option"]
[null,"Futures Option"]
[null,"Call Option (European)",1]
[null,"Put Option (European)"]
[null,"Divisor",100]
[null,"Haug's General Formala \"b\"",{"$f":"IF(C53=1,C7-C9,IF(C53=2,C7-C9,0))","v":1.5000000000000001E-2},"<--------","See section 1.1.6 (pp.7-9) in Haug, Espen Gaarder, 2007, The Complete Guide to Option Pricing Formulas, Second Edition, McGraw-Hill: New York, N.Y."]
[null,"TAU (YEARS TO MATURITY)",{"$f":"IF(C6=0,0.0000000001,C6/365)","v":1}]
[]
[null,{"$f":"IF(C53=1,\"Stock Prices\",IF(C53=2,\"FX Levels\",\"Futures Prices\"))","v":"Stock Prices"},"d1","Option Value","Delta","Gamma","Theta","Vega","Rho","INTRINSIC"]
[]
[null,{"$f":"B63+$C$4/$C$58","v":1},{"$f":"(LN(B64/$C$5)+($C$59+0.5*$C$8^2)*$C$60)/($C$8*SQRT($C$60))","v":-9.5425575135703635},{"$f":"IF($C$56=1,B64*EXP(($C$59-$C$7)*$C$60)*NORMSDIST(C64)-$C$5*EXP(-$C$7*$C$60)*NORMSDIST(C64-$C$8*SQRT($C$60)),$C$5*EXP(-$C$7*$C$60)*NORMSDIST(-C64+$C$8*SQRT($C$60))-B64*EXP(($C$59-$C$7)*$C$60)*NORMSDIST(-C64))","v":2.7207217517905853E-23},{"$f":"IF($C$56=1,EXP(($C$59-$C$7)*$C$60)*NORMSDIST(C64),-EXP(($C$59-$C$7)*$C$60)*NORMSDIST(-C64))","v":6.8982974674430669E-22},{"$f":"(1/SQRT(2*3.14159265358979))*EXP(-0.5*C64^2)*EXP(($C$59-$C$7)*$C$60)/(B64*$C$8*SQRT($C$60))","v":1.6633807183097134E-20},{"$f":"IF($C$56=1,-(1/SQRT(2*3.14159265358979))*EXP(-0.5*C64^2)*EXP(($C$59-$C$7)*$C$60)*$C$8*B64/(2*SQRT($C$60))-($C$59-$C$7)*B64*EXP(($C$59-$C$7)*$C$60)*NORMSDIST(C64)-$C$7*$C$5*EXP(-$C$7*$C$60)*NORMSDIST(C64-$C$8*SQRT($C$60)),-(1/SQRT(2*3.14159265358979))*EXP(-0.5*C64^2)*EXP(($C$59-$C$7)*$C$60)*$C$8*B64/(2*SQRT($C$60))+($C$59-$C$7)*B64*EXP(($C$59-$C$7)*$C$60)*NORMSDIST(-C64)+$C$7*$C$5*EXP(-$C$7*$C$60)*NORMSDIST(-C64+$C$8*SQRT($C$60)))","v":-1.3403718404109879E-21},{"$f":"(1/SQRT(2*3.14159265358979))*EXP(-0.5*C64^2)*B64*EXP(($C$59-$C$7)*$C$60)*SQRT($C$6)","v":1.2711537600943524E-19},{"$f":"AND($C$56=1,OR($C$53=1,$C$53=2))*($C$60*$C$5*EXP(-$C$7*$C$60)*NORMSDIST(C64-$C$8*SQRT($C$60)))+AND($C$56=2,OR($C$53=1,$C$53=2))*(-$C$60*$C$5*EXP(-$C$7*$C$60)*NORMSDIST(-C64+$C$8*SQRT($C$60)))+($C$53=3)*(-$C$60*D64)","v":6.6262252922640084E-22},{"$f":"IF($C$56=1,MAX(B64-$C$5,0),MAX($C$5-B64,0))","v":0}]
[null,2,-7.8096895621705009,2.6871313463107402E-16,2.8379290478594257E-15,2.8144610626941951E-14,-9.0846954436914331E-15,8.6032324965708514E-13,5.4071449610877773E-15,{"$f":"IF($C$56=1,MAX(B65-$C$5,0),MAX($C$5-B65,0))","v":0}]
[null,3,-6.7960267919000898,8.555927854834322E-13,5.323685427268675E-12,3.0777101257860673E-11,-2.2377688930249696E-11,2.1167844981178167E-9,1.5115463496322591E-11,0]
[null,4,-6.0768216107706383,1.433149224442E-10,6.0684117031752029E-10,2.3642083494171672E-9,-3.0590142844119206E-9,2.8907607740572857E-7,2.2840497588258812E-9,0]
[null,5,-5.5189627324851127,5.4085299150250936E-9,1.6880671255209457E-8,4.802421207217018E-8,-9.7179261240605459E-8,9.1750128336736577E-6,7.8994826361022202E-8,0]
[null,6,-5.0631588405002264,8.4320442411026568E-8,2.0413144182416396E-7,4.46335023733419E-7,-1.3017086870561462E-6,1.227919486361169E-4,1.1404682085339571E-6,0]
[null,7,-4.6777821409320817,7.3786487771757129E-7,1.435544577631932E-6,2.4995975241326518E-6,-9.9307078533084098E-6,9.3599297545587511E-4,9.3109471657059528E-6,0]
[null,8,-4.3439536593707757,4.3164200172686974E-6,6.9274305332641054E-6,9.8596879256745058E-6,-5.1204983343013448E-5,4.8222482772319998E-3,5.1103024248844145E-5,0]
[null,9,-4.0494960702298162,1.8810728988807732E-5,2.5408658593379846E-5,3.0157358846244843E-5,-1.9837958600905266E-4,1.8667439229431225E-2,2.0986719835161088E-4,0]
[null,10,-3.7860947810852505,6.5583182616967797E-5,7.5755308449446088E-5,7.617404729189446E-5,-6.1911609503714836E-4,5.8212125204319926E-2,6.9196990187749311E-4,0]
[null,11,-3.5478193315744386,1.9215596664772677E-4,1.9228478941010207E-4,1.6591182608742707E-4,-1.6329495676127678E-3,0.1534154637582017,1.922976716863396E-3,0]
[null,12,-3.3302908891003646,4.9010848529456447E-4,4.2946034953362405E-4,3.2135209907020116E-4,-3.7670263320724066E-3,0.35363077818158672,4.6634157091089232E-3,0]
[null,13,-3.1301841199165228,1.1168655415879011E-3,8.6479253996945952E-4,5.6616586721210094E-4,-7.7952754314619521E-3,0.7312010584869969,1.0125437478015073E-2,0]
[null,14,-2.9449141895322182,2.3191332041390227E-3,1.5991494954535235E-3,9.2292284103587046E-4,-1.4749273211384216E-2,1.3823814238207899,2.0068959732210307E-2,0]
[null,15,-2.7724320108148404,4.4552415912337204E-3,2.7542761114486224E-3,1.4103919567267878E-3,-2.5895386306377277E-2,2.4250950448970592,3.6858900080495617E-2,0]
[null,16,-2.6110857079709118,8.0137340468909996E-3,4.4678607907305528E-3,2.0413971854004571E-3,-4.2679757595604433E-2,3.9936858588838819,6.3472038604797845E-2,0]
[null,17,-2.4595241534298244,1.3626080139539198E-2,6.886852778065413E-3,2.8214885574750922E-3,-6.6648310903742347E-2,6.2313559462484314,0.10345041708757283,0]
[null,18,-2.3166281188299536,2.2072188329258391E-2,1.0159890536701721E-2,3.7484889018987166E-3,-9.9352198073892728E-2,9.2812754770936916,0.1608058413313726,0]
[null,19,-2.1814600656542638,3.4278257270122264E-2,1.4429681829552853E-2,4.8128262497069956E-3,-0.14224992498120753,13.277423527349566,0.23988569749138197,0]
[null,20,-2.0532268296853875,5.1307283036639451E-2,1.9826036759776771E-2,5.998473361049546E-3,-0.19661627650560254,18.336107624169788,0.34521345215889598,0]
[null,21,-1.9312514192618075,7.434314401958203E-2,2.6460056005401755E-2,7.2842830316008581E-3,-0.26346584439609033,24.548888029719866,0.48131803209385488,0]
[null,22,-1.8149513801745756,0.10466958173954533,3.4419766373540009E-2,8.6455156806324856E-3,-0.34349615051386945,31.977366022699687,0.6525652784783349,0]
[null,23,-1.7038219737474907,0.14364559084915307,4.3767306998826069E-2,1.0055387923203644E-2,-0.43705259805334445,40.650035138261615,0.86300247012384668,0]
[null,24,-1.5974229377005011,0.19267875619272523,5.4537619231037879E-2,1.148651371038344E-2,-0.54411512579282451,50.561173164877914,1.1162241053521837,0]
[null,25,-1.4953679513998632,0.25319797103878083,6.6738486985214146E-2,1.2912153475770741E-2,-0.6643046571320228,61.671586445044895,1.4152642035915726,0]
[null,26,-1.3973161685166597,0.32662678186476413,8.035170980928813E-2,1.4307225683930416E-2,-0.79690626226596029,73.910909646434945,1.7625176731767271,0]
[null,27,-1.3029653485595423,0.41435837008172438,9.5335161640885124E-2,1.5649066425338778E-2,-0.94090533513827301,87.18110832701376,2.1596909942221738,0]
[null,28,-1.2120462381323549,0.5177329310349208,0.11162548598508891,1.691794555642739E-2,-1.0950329261369902,101.36081859310158,2.6077806765475686,0]
[null,29,-1.1243179386041802,0.63801796841125702,0.1291411948783093,1.8097362947181603E-2,-1.2578165496481617,116.31017675510647,3.1070766830597121,0]
[null,30,-1.0395640594149766,0.77639180299665922,0.14778596731545604,1.9174156930647609E-2,-1.4276331892236667,131.87583136961874,3.6571872164670221,0]
[null,31,-0.9575895023574994,0.93393040721213261,0.16745197700952069,2.0138460524279964E-2,-1.6027617542357677,147.89588116693301,4.2570808800830084,0]
[null,32,-0.87821775657104861,1.1115975246110201,0.18802311509316333,2.0983540839619213E-2,-1.781432822711049,164.2045377936787,4.9051421583702064,0]
[null,{"$f":"B95+$C$4/$C$58","v":33},{"$f":"(LN(B96/$C$5)+($C$59+0.5*$C$8^2)*$C$60)/($C$8*SQRT($C$60))","v":-0.8012886099041644},{"$f":"IF($C$56=1,B96*EXP(($C$59-$C$7)*$C$60)*NORMSDIST(C96)-$C$5*EXP(-$C$7*$C$60)*NORMSDIST(C96-$C$8*SQRT($C$60)),$C$5*EXP(-$C$7*$C$60)*NORMSDIST(-C96+$C$8*SQRT($C$60))-B96*EXP(($C$59-$C$7)*$C$60)*NORMSDIST(-C96))","v":1.3102379164922677},{"$f":"IF($C$56=1,EXP(($C$59-$C$7)*$C$60)*NORMSDIST(C96),-EXP(($C$59-$C$7)*$C$60)*NORMSDIST(-C96))","v":0.20937800767056905},{"$f":"(1/SQRT(2*3.14159265358979))*EXP(-0.5*C96^2)*EXP(($C$59-$C$7)*$C$60)/(B96*$C$8*SQRT($C$60))","v":2.1705554553609882E-2},{"$f":"IF($C$56=1,-(1/SQRT(2*3.14159265358979))*EXP(-0.5*C96^2)*EXP(($C$59-$C$7)*$C$60)*$C$8*B96/(2*SQRT($C$60))-($C$59-$C$7)*B96*EXP(($C$59-$C$7)*$C$60)*NORMSDIST(C96)-$C$7*$C$5*EXP(-$C$7*$C$60)*NORMSDIST(C96-$C$8*SQRT($C$60)),-(1/SQRT(2*3.14159265358979))*EXP(-0.5*C96^2)*EXP(($C$59-$C$7)*$C$60)*$C$8*B96/(2*SQRT($C$60))+($C$59-$C$7)*B96*EXP(($C$59-$C$7)*$C$60)*NORMSDIST(-C96)+$C$7*$C$5*EXP(-$C$7*$C$60)*NORMSDIST(-C96+$C$8*SQRT($C$60)))","v":-1.9618740785951181},{"$f":"(1/SQRT(2*3.14159265358979))*EXP(-0.5*C96^2)*B96*EXP(($C$59-$C$7)*$C$60)*SQRT($C$6)","v":180.63636672859326},{"$f":"AND($C$56=1,OR($C$53=1,$C$53=2))*($C$60*$C$5*EXP(-$C$7*$C$60)*NORMSDIST(C96-$C$8*SQRT($C$60)))+AND($C$56=2,OR($C$53=1,$C$53=2))*(-$C$60*$C$5*EXP(-$C$7*$C$60)*NORMSDIST(-C96+$C$8*SQRT($C$60)))+($C$53=3)*(-$C$60*D96)","v":5.599236336636511},0]
[null,34,-0.7266562020299614,1.5305734935150177,0.23139275911419954,2.2303248378638455E-2,-2.1423503798668508,197.03000961911408,6.3367803163677676,0]
[null,35,-0.65418735984683096,1.7732020348148119,0.25394337867747119,2.2777628890598652E-2,-2.3211978542139704,213.23133457794339,7.1148162188966797,0]
[null,36,-0.58376016743009018,2.0385981660877963,0.27690787000207401,2.3131621386862398E-2,-2.4968518010388188,229.09599675170952,7.9300851539868678,0]
[null,37,-0.51526273195980388,2.3271162567676598,0.30016798051638194,2.3369732998884698E-2,-2.6678684808052533,244.49141962906012,8.7790990223384728,0]
[null,38,-0.44859211425440065,2.6389949003410678,0.32361062090371878,2.3497731285322447E-2,-2.832941099487043,259.29822854176138,9.6582086940002476,0]
[null,39,-0.38365339824624894,2.9743626570404817,0.34712897427329614,2.3522346084088437E-2,-2.9909104550357482,273.41118240717901,10.563667339618069,0]
[null,40,-0.32035887828552417,3.3332447611733915,0.37062332096361444,2.3450999535276247E-2,-3.1407708140641937,286.73965890410778,11.491688077371187,0]
[null,41,-0.25862734680959576,3.7155705233260079,0.39400160862273625,2.3291566882615061E-2,-3.2816716405939066,299.20775295040329,12.438495430206181,0]
[null,42,-0.19838346786194444,4.1211811883091585,0.41717979888213358,2.3052168871118897E-2,-3.4129158146803147,310.75404950865737,13.400370364740454,0]
[null,43,-0.13955722433645909,4.5498380411990436,0.44008202205428731,2.2740995219763093E-2,-3.5339549661023959,321.33113024917071,14.373688907135312,0]
[null,44,-8.2083428774712169E-2,5.0012305848209717,0.46264057025591987,2.2366157691762804E-2,-3.6443825150486067,330.90487020137869,15.354954506439503,0]
[null,45,-2.5901289144565666E-2,5.4749846415689412,0.48479575753710102,2.1935570643671656E-2,-3.7439249645731287,339.4535758596648,16.340824447600607,0]
[null,46,2.9045977652372504E-2,5.9706702599001211,0.50649567326447964,2.145685654521488E-2,-3.8324319340289636,346.96701079304904,17.328130710265942,0]
[null,47,8.2811490704781207E-2,6.4878093307985658,0.52769585238800309,2.0937273768601432E-2,-3.9098653630508236,353.44534904683616,18.313895731437583,0]
[null,48,0.13544501369936213,7.0258828417679666,0.5483588834861155,2.0383663900900822E-2,-3.9762882552798438,358.89809082679915,19.295343565565577,0]
[null,49,0.18699323170620136,7.5843377154420288,0.56845397276179521,1.9802415895648757E-2,-4.0318532723300828,363.34296934820009,20.269906949885932,0]
[null,50,0.23750000000000002,8.1625931967515264,0.58795647954162988,1.919944451727857E-2,-4.0767914331931481,366.80487246872985,21.235230780329964,0]
[null,51,0.28700656824044934,8.7600467668957833,0.60684743637363248,1.8580180718041576E-2,-4.1114011234635264,369.31479790587389,22.189172488159475,1]
[null,52,0.33555178288320336,9.3760795743165275,0.62511306456466798,1.7949571801356961E-2,-4.1360375730720662,370.9088565206261,23.129799783046209,2]
[null,53,0.38317227030993956,10.010061382677545,0.64274429396526578,1.7312089452515611E-2,-4.1511029209047559,371.62733435237578,24.055386197481543,3]
[null,54,0.42990260284032106,10.661355043740084,0.65973629400492928,1.6671743945920373E-2,-4.1570369497547954,371.51382081070165,24.964404832526096,4]
[null,55,0.47577544951081241,11.329320509218658,0.67608802140176394,1.603210305944746E-2,-4.1543085453122739,370.6144076475216,25.855520667878356,5]
[null,56,0.52082171326750815,12.013318400426797,0.69180178860656272,1.5396314435557492E-2,-4.1434079080115076,368.97696101451385,26.727581761540712,6]
[null,57,0.56507065601600992,12.712713157984918,0.70688285587913979,1.4767130322011823E-2,-4.1248395261243553,366.65046701565075,27.57960962712605,7]
[null,58,0.60855001279568299,13.426875796256901,0.72133904891684608,1.4146933800564114E-2,-4.0991159020590491,363.68444964909185,28.410789040920172,8]
[null,59,0.65128609619393329,14.155186288682778,0.73518040314363431,1.353776576906276E-2,-4.0667520109336452,360.12845885151785,29.220457496791646,9]
[null,60,0.6933038919848864,14.89703561094025,0.74841883510436125,1.2941352081120275E-2,-4.0282604606830583,356.03162546704777,30.008094495321423,10]
[null,61,0.73462714686291297,15.651827469034998,0.76106784087511847,1.2359130368570059E-2,-3.9841473157907941,351.44227932014672,30.773310824347227,11]
[null,62,0.77527844904236376,16.41897973911156,0.77314222097918239,1.1792276176411405E-2,-3.9349085418028866,346.40762613835449,31.51583796159775,12]
[null,63,0.81527930240846658,17.197925645096475,0.78465783097369224,1.124172812914709E-2,-3.8810270247095113,340.97347881072199,32.235517706246135,13]
[null,64,0.85465019482881455,17.988114699322608,0.79563135662983087,1.0708211922769179E-2,-3.822970117734577,335.18403834974134,32.932292124986567,14]
[null,{"$f":"B127+$C$4/$C$58","v":65},{"$f":"(LN(B128/$C$5)+($C$59+0.5*$C$8^2)*$C$60)/($C$8*SQRT($C$60))","v":0.89341066116872769},{"$f":"IF($C$56=1,B128*EXP(($C$59-$C$7)*$C$60)*NORMSDIST(C128)-$C$5*EXP(-$C$7*$C$60)*NORMSDIST(C128-$C$8*SQRT($C$60)),$C$5*EXP(-$C$7*$C$60)*NORMSDIST(-C128+$C$8*SQRT($C$60))-B128*EXP(($C$59-$C$7)*$C$60)*NORMSDIST(-C128))","v":18.789013430115133},{"$f":"IF($C$56=1,EXP(($C$59-$C$7)*$C$60)*NORMSDIST(C128),-EXP(($C$59-$C$7)*$C$60)*NORMSDIST(-C128))","v":0.80608011245600009},{"$f":"(1/SQRT(2*3.14159265358979))*EXP(-0.5*C128^2)*EXP(($C$59-$C$7)*$C$60)/(B128*$C$8*SQRT($C$60))","v":1.0192262999608058E-2},{"$f":"IF($C$56=1,-(1/SQRT(2*3.14159265358979))*EXP(-0.5*C128^2)*EXP(($C$59-$C$7)*$C$60)*$C$8*B128/(2*SQRT($C$60))-($C$59-$C$7)*B128*EXP(($C$59-$C$7)*$C$60)*NORMSDIST(C128)-$C$7*$C$5*EXP(-$C$7*$C$60)*NORMSDIST(C128-$C$8*SQRT($C$60)),-(1/SQRT(2*3.14159265358979))*EXP(-0.5*C128^2)*EXP(($C$59-$C$7)*$C$60)*$C$8*B128/(2*SQRT($C$60))+($C$59-$C$7)*B128*EXP(($C$59-$C$7)*$C$60)*NORMSDIST(-C128)+$C$7*$C$5*EXP(-$C$7*$C$60)*NORMSDIST(-C128+$C$8*SQRT($C$60)))","v":-3.7611876677592457},{"$f":"(1/SQRT(2*3.14159265358979))*EXP(-0.5*C128^2)*B128*EXP(($C$59-$C$7)*$C$60)*SQRT($C$6)","v":329.08171992022108},{"$f":"AND($C$56=1,OR($C$53=1,$C$53=2))*($C$60*$C$5*EXP(-$C$7*$C$60)*NORMSDIST(C128-$C$8*SQRT($C$60)))+AND($C$56=2,OR($C$53=1,$C$53=2))*(-$C$60*$C$5*EXP(-$C$7*$C$60)*NORMSDIST(-C128+$C$8*SQRT($C$60)))+($C$53=3)*(-$C$60*D128)","v":33.606193879524874},15]
[null,66,0.93157934149569888,19.600105919006317,0.81602186219754724,9.6942478152637155E-3,-3.6961104742635147,322.70701938359031,34.257336986031802,{"$f":"IF($C$56=1,MAX(B129-$C$5,0),MAX($C$5-B129,0))","v":16}]
[null,67,0.96917403490705012,20.420894168842025,0.82547465987777413,9.2143836492586811E-3,-3.6281491350778907,316.09841595952753,34.885908042968843,17]
[null,68,1.0062117493699019,21.25089832258957,0.8344567099143011,8.7527569451706661E-3,-3.5576932352053809,309.29230681078445,35.492157951582904,18]
[null,69,1.042708747922783,22.08965675118796,0.84298624484465845,8.3093401929964783E-3,-3.4851108373430213,302.32296959669674,36.076394143093474,19]
[null,70,1.0786805915530322,22.936726027325939,0.85108141921866443,7.8840073874311984E-3,-3.4107482353694789,295.22254930374982,36.638973317980572,20]
[null,71,1.1141421790329233,23.791680800610038,0.85876021825712423,7.4765481115700748E-3,-3.3349299348625663,288.02106593764933,37.180294695645784,21]
[null,72,1.1491077839697732,24.654113588211523,0.86604037993200345,7.0866803070951641E-3,-3.2579588275797824,280.74643994246969,37.700793766892723,22]
[null,73,1.1835910893006125,25.523634493768327,0.87293932918856243,6.7140618000324729E-3,-3.1801165297071119,273.42453249225639,38.200936536996736,23]
[null,74,1.2176052194400593,26.399870866073663,0.87947412310180961,6.3583006562967746E-3,-3.1016638565016588,266.07919807394848,38.681214243460253,24]
[null,75,1.2511627702704109,27.282466907913495,0.88566140583541397,6.0189644440320792E-3,-3.0228414086814399,258.73234704395952,39.14213852974256,25]
[null,76,1.2842758371454626,28.171083244321565,0.89151737234883177,5.6955884806762936E-3,-2.9438702485205313,251.40401609149799,39.584237054189643,26]
[null,77,1.3169560410638443,29.06539645850571,0.89705773987615478,5.3876831421285579E-3,-2.8649526460687338,244.11244477787238,40.008049511958212,27]
[null,78,1.3492145531536142,29.965098602760627,0.90229772627681193,5.0947403097126431E-3,-2.7862728782181927,236.87415654143624,40.414124046830715,28]
[null,79,1.3810621175971887,30.869896690820369,0.90725203443273561,4.8162390280909895E-3,-2.7079980654775522,229.70404276189922,40.803014029365755,29]
[null,80,1.412509073114339,31.77951217731443,0.9119348419382276,4.5516504441232364E-3,-2.6302790332841095,222.61544866526782,41.175275177743785,30]
[null,81,1.4435653731107319,32.693680429271403,0.91635979539697987,4.30044209307201E-3,-2.5532511864871825,215.62026002189441,41.53146299788397,31]
[null,82,1.4742406045902674,33.612150193962052,0.92054000870519859,4.0620815946921449E-3,-2.4770353872751416,208.72898974541943,41.872130519864228,32]
[null,83,1.5045440059211295,34.534683066782549,0.92448806476031131,3.8360398177225887E-3,-2.4017388283002972,201.95086364044607,42.197826308323286,33]
[null,84,1.5344844835379186,35.461052962346983,0.92821602009122417,3.6217935672321496E-3,-2.3274558940874721,195.29390467234899,42.509092725315853,34]
[null,85,1.5640706276554257,36.39104559148052,0.93173541195852239,3.4188278452286576E-3,-2.2542690050022673,188.76501524455833,42.806464424993891,35]
[null,86,1.5933107270634042,37.324457946378018,0.93505726752143015,3.226637730985733E-3,-2.1822494391128329,182.37005706790109,43.090467060464974,36]
[null,87,1.622212783066094,38.261097795811693,0.93819211471287178,3.0447299237167458E-3,-2.1114581282139699,176.11392829405941,43.36161618420816,37]
[null,88,1.650784522625151,39.200783191933787,0.94114999450476722,2.8726239865642382E-3,-2.0419464251042254,170.00063766187043,43.620416324485738,38]
[null,89,1.6790334107599842,40.143341989921367,0.94394047428290084,2.7098533273973787E-3,-1.9737568399248095,164.03337547198271,43.867360221256817,39]
[null,90,1.7069666622552975,41.088611381446519,0.9465726620845476,2.5559659486339608E-3,-1.9069237439927833,158.21458126317719,44.10292820616278,40]
[null,91,1.73459125272176,42.03643744272437,0.94905522148270105,2.4105249952351784E-3,-1.8414740400991785,152.54600811335345,44.327587712201428,41]
[null,92,1.7619139290522357,42.986674697688933,0.9513963869284483,2.2731091271629665E-3,-1.7774277987036236,147.02878353055289,44.541792899728314,42]
[null,93,1.7889412193127747,43.939185696671387,0.95360397938799124,2.1433127399401088E-3,-1.7147988598488233,141.66346693523167,44.745984386411806,43]
[null,94,1.8156794421046443,44.893840610803053,0.95568542213320551,2.0207460545078318E-3,-1.6535954009482396,136.45010376501304,44.940589069718271,44]
[null,95,1.8421347154309866,45.850516842234335,0.95764775656468837,1.9050350953275306E-3,-1.5938204708753001,131.38827625799016,45.126020031411066,45]
[null,96,1.8683129650992252,46.80909865014948,0.95949765796414932,1.7958215736142333E-3,-1.5354724910089401,126.47715099094489,45.302676514408844,46]
[null,97,{"$f":"(LN(B160/$C$5)+($C$59+0.5*$C$8^2)*$C$60)/($C$8*SQRT($C$60))","v":1.8942199326880917},{"$f":"IF($C$56=1,B160*EXP(($C$59-$C$7)*$C$60)*NORMSDIST(C160)-$C$5*EXP(-$C$7*$C$60)*NORMSDIST(C160-$C$8*SQRT($C$60)),$C$5*EXP(-$C$7*$C$60)*NORMSDIST(-C160+$C$8*SQRT($C$60))-B160*EXP(($C$59-$C$7)*$C$60)*NORMSDIST(-C160))","v":47.769476792461347},0.96124145108892611,1.6927626907097327E-3,-1.478545724073884,121.71552326512378,45.470943963164473,47]
[null,98,{"$f":"(LN(B161/$C$5)+($C$59+0.5*$C$8^2)*$C$60)/($C$8*SQRT($C$60))","v":1.9198611831060644},{"$f":"IF($C$56=1,B161*EXP(($C$59-$C$7)*$C$60)*NORMSDIST(C161)-$C$5*EXP(-$C$7*$C$60)*NORMSDIST(C161-$C$8*SQRT($C$60)),$C$5*EXP(-$C$7*$C$60)*NORMSDIST(-C161+$C$8*SQRT($C$60))-B161*EXP(($C$59-$C$7)*$C$60)*NORMSDIST(-C161))","v":48.731548182990707},0.96288512553555128,1.595530874892907E-3,-1.4230307117602112,117.10185844500013,45.631194119493315,48]
[null,99,{"$f":"(LN(B162/$C$5)+($C$59+0.5*$C$8^2)*$C$60)/($C$8*SQRT($C$60))","v":1.9452421117661094},{"$f":"IF($C$56=1,B162*EXP(($C$59-$C$7)*$C$60)*NORMSDIST(C162)-$C$5*EXP(-$C$7*$C$60)*NORMSDIST(C162-$C$8*SQRT($C$60)),$C$5*EXP(-$C$7*$C$60)*NORMSDIST(-C162+$C$8*SQRT($C$60))-B162*EXP(($C$59-$C$7)*$C$60)*NORMSDIST(-C162))","v":49.695215563868018},0.96443435081180362,1.503813463372796E-3,-1.3689146822201699,112.63433036518489,45.783785166500536,49]
[null,100,{"$f":"(LN(B163/$C$5)+($C$59+0.5*$C$8^2)*$C$60)/($C$8*SQRT($C$60))","v":1.9703679513998631},{"$f":"IF($C$56=1,B163*EXP(($C$59-$C$7)*$C$60)*NORMSDIST(C163)-$C$5*EXP(-$C$7*$C$60)*NORMSDIST(C163-$C$8*SQRT($C$60)),$C$5*EXP(-$C$7*$C$60)*NORMSDIST(-C163+$C$8*SQRT($C$60))-B163*EXP(($C$59-$C$7)*$C$60)*NORMSDIST(-C163))","v":50.66038719284041},0.96589449106770564,1.417312339805874E-3,-1.3161819286252474,108.31085692775883,45.929061913930148,50]