{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Notes","Basic","OptionPage","OptionStrategies","StrategyGraphs","Tips","Gamma","Vega","Theta"],"not_rendered":{"charts":11,"images":0,"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":"Notes","index":0,"n_rows":82,"n_cols":3,"rows_kept":82,"cut":false,"hidden":false,"merged":[]}
["Version 2.1"]
["Introduction"]
[]
["This spreadsheet is provided free of charge for you to use to further your education in options trading."]
["The formulas used were taken from two great books on option trading"]
[null,"Option Volatility and Pricing by Sheldon Natenberg"]
[null,"Financial Models using Excel by Simon Benninga"]
[null,null,"You can read more about these books from the www.OptionTradingTips.com website"]
[null,null,"http://www.optiontradingtips.com"]
[]
["If you have any suggestions for this workbook or even have a bug to report, please feel free to email"]
["me at admin@optiontradingtips.com"]
[]
["To stay up to date with changes to this workbook and other modifications to the website, please feel free"]
["to subscribe:"]
["http://www.optiontradingtips.com/subscribe.html"]
[]
["I have written all the formulas in Visual Basic using modules and are freely disclosed, so you may examine"]
["the logic, edit and change the calculations as you like."]
[]
["Troubleshooting"]
["You will need to have Macros enabled for the calculations to work."]
["Follow the steps below to enable Macros:"]
[]
["Excel 97 - 2003"]
["Go to Tools/Options"]
["Click on the Security tab"]
["Go to Macro Security"]
["Change the setting to Medium"]
["Close and reopen the workbook. It will ask you if you want to enable Macros, click Yes"]
[]
["Excel 2007"]
["First, make sure that you can see the Developer tab"]
["If there is no Developer tab, click on the Office icon to the top left of the application"]
["and choose Excel Options, which is located at the bottom right of the popup."]
["Now click on Popular at the top left. Check the box titled \"Show developer tab in the ribbon\"."]
[]
["Now, click on the Developer tab."]
["Click on Macro Security."]
["Select \"Disable all macros with notification\" and press ok."]
["Close and reopen spreadsheet."]
["Now you should see a Security Warning appear in the toolbar"]
["that reads \"Macros have been disabled\". Click on the options button."]
["Select \"Enable this content\" and press ok."]
[]
["Release Updates"]
["11/06/07 - Fixed a bug on the OptionStrategies tab. The greeks for Stock positions were previously displaying as Put options."]
["27/04/06 - Fixed a bug that failed to calculate the theoretical change in P&L for stocks in the strategies tab."]
["28/08/06 - Fixed a small calculation bug for the Option Theta, which now has a near perfect accuracy."]
["1/10/06 - Added support for Dividend Yield, which can be used as a workaround to price options on futures"]
["by making the Dividend Yield the same as the Interest Rate."]
[]
["Basic"]
["The worksheet labelled Basic is a simple option pricer."]
["You simply enter the option details into the yellow shaded areas and"]
["the output values will be displayed underneath in the blue shaded cells."]
[]
["OptionPage"]
["OptionPage is a worksheet that allows you to price a string of calls and puts for the same expiration"]
["date. Again, you enter the option details into the yellow cells and the output values are in the blue"]
["shaded cells."]
[]
["You can calculate the market implied volatility for each option by simply typing in the market price of"]
["the option in the column labelled \"Market Price\" and the volatility implied by the option's market value"]
["will show in the column \"Implied Volatility\"."]
[]
["Column's A and L are where you can change the strike prices used for the calculations. Or you can just"]
["have the values derive straight from the Underlying Price by default."]
[]
["OptionStrategies"]
["This worksheet lets you enter combinations of options positions so you can view the payoff/risk graphs."]
["The underlying data for the options is taken from the information entered into the OptionPage worksheet."]
["Then just enter the number of contracts for each position and remember to put a negative number for sell"]
["positions."]
["For Type, just enter \"c\" for call options, \"p\" for put options and \"s\" for stock/futures position."]
["If you know what the option is trading at, you can enter the market price in the \"override premium\""]
["row to calculate the P&L of the position after taking into account the actual price of the option."]
[]
["StrategyGraphs"]
["This worksheet will show the current Greek position values of your option strategy while referencing the"]
["a range of underlying prices. You can change the range of values by changing the cell A17 in the OptionStrategies"]
["worksheet."]

{"sheet":"Basic","index":1,"n_rows":18,"n_cols":5,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
["http://www.OptionTradingTips.com"]
[]
[null,"Underlying Price",1000,"The current base price of the instrument, eg, the closing price of Microsft Stock"]
[null,"Exercise Price",1000,"The price at which the underlying instrument will be exchanged. Also called Strike Price"]
[null,"Today's Date",{"$f":"TODAY()","v":"2012-07-10"}]
[null,"Expiry Date",{"$f":"C5+23","v":"2012-08-02"},"The Date which the contract expires"]
[null,"Historical Volatility",0.2,"The Historical Volatility of the asset's returns"]
[null,"Risk Free Rate",0.05,"The current risk free interest rate i.e. your return on cash held in the bank"]
[null,"Dividened Yield",0,"The Annualized Dividend Growth Rate of the Stock"]
[null,"DTE (Years)",{"$f":"(C6-C5)/365","v":6.3013698630136991E-2}]
[]
[null,null,"Call Option","Put Option"]
[null,"Theoretical Price",{"$f":"CallOption(C3,C4,C10,C8,C7,C9)","v":21.607534449643367},{"$f":"PutOption(C3,C4,C10,C8,C7,C9)","v":18.461807717297347}]
[null,"Delta",{"$f":"CallDelta(C3,C4,C10,C8,C7,C9)","v":0.5350055697545486},{"$f":"Putdelta(C3,C4,C10,C8,C7,C9)","v":-0.4649944302454514},"The amount that the theoretical price will change if the market moves up/down 1 point"]
[null,"Gamma",{"$f":"Gamma(C3,C4,C10,C8,C7,C9)","v":7.9156464102676568E-3},{"$f":"Gamma(C3,C4,C10,C8,C7,C9)","v":7.9156464102676568E-3},"The amount that the Delta will change if the market moves up/down 1 point"]
[null,"Theta",{"$f":"CallTheta(C3,C4,C10,C8,C7,C9)","v":-0.50406254786465321},{"$f":"PutTheta(C3,C4,C10,C8,C7,C9)","v":-0.36750716796497451},"The amount that the theoretical price will change when 1 day passes."]
[null,"Vega",{"$f":"vega(C3,C4,C10,C8,C7,C9)","v":0.99758831471866383},{"$f":"vega(C3,C4,C10,C8,C7,C9)","v":0.99758831471866383},"The amount that the theoretical price will change if the volatility of the asset moves up/down by 1 percentage point"]
[null,"Rho",{"$f":"CallRho(C3,C4,C10,C8,C7,C9)","v":0.32351109074007728},{"$f":"PutRho(C3,C4,C10,C8,C7,C9)","v":-0.30464365679844446},"The amount that the theoretical price will change if interest rates move up/down by 1 percentage point"]

{"sheet":"OptionPage","index":2,"n_rows":24,"n_cols":21,"rows_kept":24,"cut":false,"hidden":false,"merged":[[11,16,11,20],[10,11,10,20],[11,0,11,1],[11,11,11,12],[11,5,11,9],[10,0,10,9]]}
[]
[25,"Underlying Price",null,null,null,null,"<-- Yellow cells are for user input"]
[{"$f":"TODAY()","v":"2012-07-10"},"Today's Date",null,null,null,null,"<-- Blue cells are the calculated outputs"]
[0.3,"Historical Volatility",null,null,null,null,"This worksheet allows you to price multiple strikes for calls and puts for the same Expiry"]
[{"$f":"A3+25","v":"2012-08-04"},"Expiry Date",null,null,null,null,"with the same Underlying Price. Remember, you can customise your own workbook any way"]
[3.5000000000000003E-2,"Risk Free Rate",null,null,null,null,"you like by using the formulas provided."]
[0.02,"Dividend Yield"]
[{"$f":"A5-A3","v":25},"DTE"]
[{"$f":"A8/365","v":6.8493150684931503E-2},"DTE in Years"]
[]
["Call Options",null,null,null,null,null,null,null,null,null,null,"Put Options"]
[null,null,"Theoretical","Market","Implied","Option Greeks",null,null,null,null,null,null,null,"Theoretical","Market","Implied","Option Greeks"]
["Strike Prices",null,"Price","Price","Volatility","Delta","Gamma","Vega","Theta","Rho",null,"Strike Prices",null,"Price","Price","Volatility","Delta","Gamma","Vega","Theta","Rho"]
[{"$f":"A15-0.5","v":22.5},{"$f":"IF(A14<$A$2,\"ITM\",IF(A14=$A$2,\"ATM\",\"OTM\"))","v":"ITM"},{"$f":"CallOption($A$2,A14,$A$9,$A$6,$A$4,$A$7)","v":2.5947996467692924},null,{"$f":"ImpliedCallVolatility($A$2,A14,$A$9,$A$6,D14,$A$7)","v":3.814697265625E-5},{"$f":"CallDelta($A$2,A14,$A$9,$A$6,$A$4,$A$7)","v":0.9183838094809581},{"$f":"Gamma($A$2,A14,$A$9,$A$6,$A$4,$A$7)","v":7.6892854844527875E-2},{"$f":"vega($A$2,A14,$A$9,$A$6,$A$4,$A$7)","v":9.8749385502390243E-3},{"$f":"CallTheta($A$2,A14,$A$9,$A$6,$A$4,$A$7)","v":-7.8747379158357698E-3},{"$f":"CallRho($A$2,A14,$A$9,$A$6,$A$4,$A$7)","v":1.3926962754945385E-2},null,{"$f":"A14","v":22.5},{"$f":"IF(L14<$A$2,\"OTM\",IF(L14=$A$2,\"ATM\",\"ITM\"))","v":"OTM"},{"$f":"PutOption($A$2,L14,$A$9,$A$6,$A$4,$A$7)","v":7.5149020603526573E-2},null,{"$f":"ImpliedPutVolatility($A$2,L14,$A$9,$A$6,O14,$A$7)","v":1.087188720703125E-2},{"$f":"Putdelta($A$2,L14,$A$9,$A$6,$A$4,$A$7)","v":-8.1616190519041898E-2},{"$f":"Gamma($A$2,L14,$A$9,$A$6,$A$4,$A$7)","v":7.6892854844527875E-2},{"$f":"vega($A$2,L14,$A$9,$A$6,$A$4,$A$7)","v":9.8749385502390243E-3},{"$f":"PutTheta($A$2,L14,$A$9,$A$6,$A$4,$A$7)","v":-5.722369645830264E-3},{"$f":"PutRho($A$2,L14,$A$9,$A$6,$A$4,$A$7)","v":-1.4470963165225136E-3}]
[{"$f":"A16-0.5","v":23},"ITM",{"$f":"CallOption($A$2,A15,$A$9,$A$6,$A$4,$A$7)","v":2.1562053514303727},null,{"$f":"ImpliedCallVolatility($A$2,A15,$A$9,$A$6,D15,$A$7)","v":3.814697265625E-5},{"$f":"CallDelta($A$2,A15,$A$9,$A$6,$A$4,$A$7)","v":0.86743432277718591},{"$f":"Gamma($A$2,A15,$A$9,$A$6,$A$4,$A$7)","v":0.10923947368732538},{"$f":"vega($A$2,A15,$A$9,$A$6,$A$4,$A$7)","v":1.40290419975161E-2},{"$f":"CallTheta($A$2,A15,$A$9,$A$6,$A$4,$A$7)","v":-1.0287284990371591E-2},{"$f":"CallRho($A$2,A15,$A$9,$A$6,$A$4,$A$7)","v":1.3356141370442359E-2},null,{"$f":"A15","v":23},"OTM",{"$f":"PutOption($A$2,L15,$A$9,$A$6,$A$4,$A$7)","v":0.13535753069445722},null,{"$f":"ImpliedPutVolatility($A$2,L15,$A$9,$A$6,O15,$A$7)","v":8.58306884765625E-3},{"$f":"Putdelta($A$2,L15,$A$9,$A$6,$A$4,$A$7)","v":-0.13256567722281409},{"$f":"Gamma($A$2,L15,$A$9,$A$6,$A$4,$A$7)","v":0.10923947368732538},{"$f":"vega($A$2,L15,$A$9,$A$6,$A$4,$A$7)","v":1.40290419975161E-2},{"$f":"PutTheta($A$2,L15,$A$9,$A$6,$A$4,$A$7)","v":-8.0870863143659624E-3},{"$f":"PutRho($A$2,L15,$A$9,$A$6,$A$4,$A$7)","v":-2.359563458169271E-3}]
[{"$f":"A17-0.5","v":23.5},"ITM",1.7497997502962086,null,3.814697265625E-5,0.79966568200512378,0.14277431243991751,1.8335742179783922E-2,-1.2748038823809114E-2,1.2475667970991122E-2,null,23.5,"OTM",0.22775473499013454,null,6.37054443359375E-3,-0.20033431799487622,0.14277431243991751,1.8335742179783922E-2,-1.0500009741803363E-2,-3.5816826147642413E-3]
[{"$f":"A18-0.5","v":24},"ITM",1.3835903765219726,null,3.814697265625E-5,0.71643310609598676,0.17254767065712764,2.2159375512473579E-2,-1.4878077784887063E-2,1.1303231981449356E-2,null,24,"OTM",0.36034816664574709,null,4.23431396484375E-3,-0.28356689390401324,0.17254767065712764,2.2159375512473579E-2,-1.2582218296881189E-2,-5.0957643614497339E-3]
[{"$f":"A19-0.5","v":24.5},"ITM",1.063889164322747,null,3.814697265625E-5,0.6215891656338306,0.19373295788908082,2.4880088770001814E-2,-1.6314107655838364E-2,9.9003885274090882E-3,null,24.5,"OTM",0.53944975987636568,null,2.17437744140625E-3,-0.3784108343661694,0.19373295788908082,2.4880088770001814E-2,-1.3970417761832369E-2,-6.8402535726337366E-3]
[{"$f":"A2","v":25},"ATM",0.79427076000188457,null,3.814697265625E-5,0.520872062272562,0.20296927777498336,2.6066259988225596E-2,-1.6810549615859156E-2,8.3628115923128181E-3,null,25,"ATM",0.76863416098535708,null,1.1444091796875E-4,-0.479127937727438,0.20296927777498336,2.6066259988225596E-2,-1.4419029315853038E-2,-8.7194762648737361E-3]
[{"$f":"A19+0.5","v":25.5},"OTM",0.57505806339748666,null,1.94549560546875E-3,0.42078850023046543,0.19922784881642208,2.5585768255533652E-2,-1.6303677065665767E-2,6.8015436596112304E-3,null,25.5,"ITM",1.0482242698108042,null,3.814697265625E-5,-0.57921149976953457,0.19922784881642208,2.5585768255533652E-2,-1.3864326359659526E-2,-1.0622389954719053E-2]
[{"$f":"A20+0.5","v":26},"OTM",0.4034437499150787,null,3.85284423828125E-3,0.32736603237477402,0.18390722874536744,2.3618222869696157E-2,-1.4915954612028123E-2,5.3215777872173435E-3,null,26,"ITM",1.3754127617582448,null,3.814697265625E-5,-0.67263396762522598,0.18390722874536744,2.3618222869696157E-2,-1.2428773500021762E-2,-1.2444001584256672E-2]
[{"$f":"A21+0.5","v":26.5},"OTM",0.27415477945111899,null,5.83648681640625E-3,0.24515739764171435,0.1602134190715605,2.0575353476655883E-2,-1.290582483609745E-2,4.0043767864565384E-3,null,26.5,"ITM",1.744926596724131,null,3.814697265625E-5,-0.75484260235828571,0.1602134190715605,2.0575353476655883E-2,-1.0370813318090965E-2,-1.4102848342161209E-2]
[{"$f":"A22+0.5","v":27},"OTM",0.1804267230009291,null,7.74383544921875E-3,0.17673403877528107,0.1321504076695679,1.6971370847975325E-2,-1.0588618823598982E-2,2.8985451058127446E-3,null,27,"ITM",2.1500013457037852,null,3.814697265625E-5,-0.82326596122471896,0.1321504076695679,1.6971370847975325E-2,-8.0057768995923755E-3,-1.5550325779948736E-2]
[{"$f":"A23+0.5","v":27.5},"OTM",{"$f":"CallOption($A$2,A24,$A$9,$A$6,$A$4,$A$7)","v":0.11501782715445286},null,9.57489013671875E-3,0.12270104466268696,0.10352146157466295,1.3294708250170753E-2,-8.2595395190025577E-3,2.0193897778579017E-3,null,27.5,"ITM",2.583395255287158,null,3.814697265625E-5,-0.87729895533731306,0.10352146157466295,1.3294708250170753E-2,-5.6288671889958295E-3,-1.6771126865047305E-2]

{"sheet":"OptionStrategies","index":3,"n_rows":130,"n_cols":13,"rows_kept":130,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Strat1","Strat2","Strat3","Strat4","Strat5","Strat6","Strat7","Strat8","Strat9","Strat10","Total"]
["Contracts",1,-1]
["Type","Stock","Call"]
["Strike",25,25]
["Calculated Premium",{"$f":"IF(ISBLANK(B4),0,IF(LEFT(B4,1)=\"c\",CallOption(OptionPage!$A$2,B5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7),PutOption(OptionPage!$A$2,B5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)))","v":0.76863416098535708},{"$f":"IF(ISBLANK(C4),0,IF(LEFT(C4,1)=\"c\",CallOption(OptionPage!$A$2,C5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7),PutOption(OptionPage!$A$2,C5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)))","v":0.79427076000188457},{"$f":"IF(ISBLANK(D4),0,IF(LEFT(D4,1)=\"c\",CallOption(OptionPage!$A$2,D5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7),PutOption(OptionPage!$A$2,D5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)))","v":0},{"$f":"IF(ISBLANK(E4),0,IF(LEFT(E4,1)=\"c\",CallOption(OptionPage!$A$2,E5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7),PutOption(OptionPage!$A$2,E5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)))","v":0},{"$f":"IF(ISBLANK(F4),0,IF(LEFT(F4,1)=\"c\",CallOption(OptionPage!$A$2,F5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7),PutOption(OptionPage!$A$2,F5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)))","v":0},{"$f":"IF(ISBLANK(G4),0,IF(LEFT(G4,1)=\"c\",CallOption(OptionPage!$A$2,G5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7),PutOption(OptionPage!$A$2,G5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)))","v":0},{"$f":"IF(ISBLANK(H4),0,IF(LEFT(H4,1)=\"c\",CallOption(OptionPage!$A$2,H5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7),PutOption(OptionPage!$A$2,H5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)))","v":0},{"$f":"IF(ISBLANK(I4),0,IF(LEFT(I4,1)=\"c\",CallOption(OptionPage!$A$2,I5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7),PutOption(OptionPage!$A$2,I5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)))","v":0},{"$f":"IF(ISBLANK(J4),0,IF(LEFT(J4,1)=\"c\",CallOption(OptionPage!$A$2,J5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7),PutOption(OptionPage!$A$2,J5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)))","v":0},{"$f":"IF(ISBLANK(K4),0,IF(LEFT(K4,1)=\"c\",CallOption(OptionPage!$A$2,K5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7),PutOption(OptionPage!$A$2,K5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)))","v":0}]
["Override Premium"]
["Premium Used",{"$f":"IF(ISBLANK(B7),B6,B7)","v":0.76863416098535708},{"$f":"IF(ISBLANK(C7),C6,C7)","v":0.79427076000188457},0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(B8:K8,B3:K3)","v":-2.5636599016527484E-2},"Total Cost"]
["Delta",{"$f":"IF(ISBLANK(B4),0,IF(LEFT(B4,1)=\"s\",1*B3,IF(LEFT(B4,1)=\"c\",CallDelta(OptionPage!$A$2,B5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B3,Putdelta(OptionPage!$A$2,B5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B3)))","v":1},{"$f":"IF(ISBLANK(C4),0,IF(LEFT(C4,1)=\"s\",1*C3,IF(LEFT(C4,1)=\"c\",CallDelta(OptionPage!$A$2,C5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C3,Putdelta(OptionPage!$A$2,C5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C3)))","v":-0.520872062272562},{"$f":"IF(ISBLANK(D4),0,IF(LEFT(D4,1)=\"s\",1*D3,IF(LEFT(D4,1)=\"c\",CallDelta(OptionPage!$A$2,D5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D3,Putdelta(OptionPage!$A$2,D5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D3)))","v":0},{"$f":"IF(ISBLANK(E4),0,IF(LEFT(E4,1)=\"s\",1*E3,IF(LEFT(E4,1)=\"c\",CallDelta(OptionPage!$A$2,E5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E3,Putdelta(OptionPage!$A$2,E5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E3)))","v":0},{"$f":"IF(ISBLANK(F4),0,IF(LEFT(F4,1)=\"s\",1*F3,IF(LEFT(F4,1)=\"c\",CallDelta(OptionPage!$A$2,F5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F3,Putdelta(OptionPage!$A$2,F5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F3)))","v":0},{"$f":"IF(ISBLANK(G4),0,IF(LEFT(G4,1)=\"s\",1*G3,IF(LEFT(G4,1)=\"c\",CallDelta(OptionPage!$A$2,G5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G3,Putdelta(OptionPage!$A$2,G5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G3)))","v":0},{"$f":"IF(ISBLANK(H4),0,IF(LEFT(H4,1)=\"s\",1*H3,IF(LEFT(H4,1)=\"c\",CallDelta(OptionPage!$A$2,H5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H3,Putdelta(OptionPage!$A$2,H5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H3)))","v":0},{"$f":"IF(ISBLANK(I4),0,IF(LEFT(I4,1)=\"s\",1*I3,IF(LEFT(I4,1)=\"c\",CallDelta(OptionPage!$A$2,I5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I3,Putdelta(OptionPage!$A$2,I5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I3)))","v":0},{"$f":"IF(ISBLANK(J4),0,IF(LEFT(J4,1)=\"s\",1*J3,IF(LEFT(J4,1)=\"c\",CallDelta(OptionPage!$A$2,J5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J3,Putdelta(OptionPage!$A$2,J5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J3)))","v":0},{"$f":"IF(ISBLANK(K4),0,IF(LEFT(K4,1)=\"s\",1*K3,IF(LEFT(K4,1)=\"c\",CallDelta(OptionPage!$A$2,K5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K3,Putdelta(OptionPage!$A$2,K5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K3)))","v":0},{"$f":"SUM(B9:K9)","v":0.479127937727438},"Position Delta"]
["Gamma",{"$f":"IF(ISBLANK(B4),0,IF(LEFT(B4,1)=\"s\",0,Gamma(OptionPage!$A$2,B5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B3))","v":0},{"$f":"IF(ISBLANK(C4),0,IF(LEFT(C4,1)=\"s\",0,Gamma(OptionPage!$A$2,C5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C3))","v":-0.20296927777498336},{"$f":"IF(ISBLANK(D4),0,IF(LEFT(D4,1)=\"s\",0,Gamma(OptionPage!$A$2,D5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D3))","v":0},{"$f":"IF(ISBLANK(E4),0,IF(LEFT(E4,1)=\"s\",0,Gamma(OptionPage!$A$2,E5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E3))","v":0},{"$f":"IF(ISBLANK(F4),0,IF(LEFT(F4,1)=\"s\",0,Gamma(OptionPage!$A$2,F5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F3))","v":0},{"$f":"IF(ISBLANK(G4),0,IF(LEFT(G4,1)=\"s\",0,Gamma(OptionPage!$A$2,G5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G3))","v":0},{"$f":"IF(ISBLANK(H4),0,IF(LEFT(H4,1)=\"s\",0,Gamma(OptionPage!$A$2,H5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H3))","v":0},{"$f":"IF(ISBLANK(I4),0,IF(LEFT(I4,1)=\"s\",0,Gamma(OptionPage!$A$2,I5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I3))","v":0},{"$f":"IF(ISBLANK(J4),0,IF(LEFT(J4,1)=\"s\",0,Gamma(OptionPage!$A$2,J5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J3))","v":0},{"$f":"IF(ISBLANK(K4),0,IF(LEFT(K4,1)=\"s\",0,Gamma(OptionPage!$A$2,K5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K3))","v":0},{"$f":"SUM(B10:K10)","v":-0.20296927777498336},"Position Gamma"]
["Theta",{"$f":"IF(ISBLANK(B4),0,IF(LEFT(B4,1)=\"s\",0,IF(LEFT(B4,1)=\"c\",CallTheta(OptionPage!$A$2,B5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B3,PutTheta(OptionPage!$A$2,B5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B3)))","v":0},{"$f":"IF(ISBLANK(C4),0,IF(LEFT(C4,1)=\"s\",0,IF(LEFT(C4,1)=\"c\",CallTheta(OptionPage!$A$2,C5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C3,PutTheta(OptionPage!$A$2,C5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C3)))","v":1.6810549615859156E-2},{"$f":"IF(ISBLANK(D4),0,IF(LEFT(D4,1)=\"s\",0,IF(LEFT(D4,1)=\"c\",CallTheta(OptionPage!$A$2,D5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D3,PutTheta(OptionPage!$A$2,D5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D3)))","v":0},{"$f":"IF(ISBLANK(E4),0,IF(LEFT(E4,1)=\"s\",0,IF(LEFT(E4,1)=\"c\",CallTheta(OptionPage!$A$2,E5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E3,PutTheta(OptionPage!$A$2,E5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E3)))","v":0},{"$f":"IF(ISBLANK(F4),0,IF(LEFT(F4,1)=\"s\",0,IF(LEFT(F4,1)=\"c\",CallTheta(OptionPage!$A$2,F5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F3,PutTheta(OptionPage!$A$2,F5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F3)))","v":0},{"$f":"IF(ISBLANK(G4),0,IF(LEFT(G4,1)=\"s\",0,IF(LEFT(G4,1)=\"c\",CallTheta(OptionPage!$A$2,G5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G3,PutTheta(OptionPage!$A$2,G5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G3)))","v":0},{"$f":"IF(ISBLANK(H4),0,IF(LEFT(H4,1)=\"s\",0,IF(LEFT(H4,1)=\"c\",CallTheta(OptionPage!$A$2,H5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H3,PutTheta(OptionPage!$A$2,H5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H3)))","v":0},{"$f":"IF(ISBLANK(I4),0,IF(LEFT(I4,1)=\"s\",0,IF(LEFT(I4,1)=\"c\",CallTheta(OptionPage!$A$2,I5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I3,PutTheta(OptionPage!$A$2,I5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I3)))","v":0},{"$f":"IF(ISBLANK(J4),0,IF(LEFT(J4,1)=\"s\",0,IF(LEFT(J4,1)=\"c\",CallTheta(OptionPage!$A$2,J5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J3,PutTheta(OptionPage!$A$2,J5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J3)))","v":0},{"$f":"IF(ISBLANK(K4),0,IF(LEFT(K4,1)=\"s\",0,IF(LEFT(K4,1)=\"c\",CallTheta(OptionPage!$A$2,K5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K3,PutTheta(OptionPage!$A$2,K5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K3)))","v":0},{"$f":"SUM(B11:K11)","v":1.6810549615859156E-2},"Position Theta"]
["Vega",{"$f":"IF(ISBLANK(B4),0,IF(LEFT(B4,1)=\"s\",0,vega(OptionPage!$A$2,B5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B3))","v":0},{"$f":"IF(ISBLANK(C4),0,IF(LEFT(C4,1)=\"s\",0,vega(OptionPage!$A$2,C5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C3))","v":-2.6066259988225596E-2},{"$f":"IF(ISBLANK(D4),0,IF(LEFT(D4,1)=\"s\",0,vega(OptionPage!$A$2,D5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D3))","v":0},{"$f":"IF(ISBLANK(E4),0,IF(LEFT(E4,1)=\"s\",0,vega(OptionPage!$A$2,E5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E3))","v":0},{"$f":"IF(ISBLANK(F4),0,IF(LEFT(F4,1)=\"s\",0,vega(OptionPage!$A$2,F5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F3))","v":0},{"$f":"IF(ISBLANK(G4),0,IF(LEFT(G4,1)=\"s\",0,vega(OptionPage!$A$2,G5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G3))","v":0},{"$f":"IF(ISBLANK(H4),0,IF(LEFT(H4,1)=\"s\",0,vega(OptionPage!$A$2,H5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H3))","v":0},{"$f":"IF(ISBLANK(I4),0,IF(LEFT(I4,1)=\"s\",0,vega(OptionPage!$A$2,I5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I3))","v":0},{"$f":"IF(ISBLANK(J4),0,IF(LEFT(J4,1)=\"s\",0,vega(OptionPage!$A$2,J5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J3))","v":0},{"$f":"IF(ISBLANK(K4),0,IF(LEFT(K4,1)=\"s\",0,vega(OptionPage!$A$2,K5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K3))","v":0},{"$f":"SUM(B12:K12)","v":-2.6066259988225596E-2},"Position Vega"]
["Rho",{"$f":"IF(ISBLANK(B4),0,IF(LEFT(B4,1)=\"s\",0,IF(LEFT(B4,1)=\"c\",CallRho(OptionPage!$A$2,B5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B3,PutRho(OptionPage!$A$2,B5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B3)))","v":0},{"$f":"IF(ISBLANK(C4),0,IF(LEFT(C4,1)=\"s\",0,IF(LEFT(C4,1)=\"c\",CallRho(OptionPage!$A$2,C5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C3,PutRho(OptionPage!$A$2,C5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C3)))","v":-8.3628115923128181E-3},{"$f":"IF(ISBLANK(D4),0,IF(LEFT(D4,1)=\"s\",0,IF(LEFT(D4,1)=\"c\",CallRho(OptionPage!$A$2,D5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D3,PutRho(OptionPage!$A$2,D5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D3)))","v":0},{"$f":"IF(ISBLANK(E4),0,IF(LEFT(E4,1)=\"s\",0,IF(LEFT(E4,1)=\"c\",CallRho(OptionPage!$A$2,E5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E3,PutRho(OptionPage!$A$2,E5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E3)))","v":0},{"$f":"IF(ISBLANK(F4),0,IF(LEFT(F4,1)=\"s\",0,IF(LEFT(F4,1)=\"c\",CallRho(OptionPage!$A$2,F5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F3,PutRho(OptionPage!$A$2,F5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F3)))","v":0},{"$f":"IF(ISBLANK(G4),0,IF(LEFT(G4,1)=\"s\",0,IF(LEFT(G4,1)=\"c\",CallRho(OptionPage!$A$2,G5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G3,PutRho(OptionPage!$A$2,G5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G3)))","v":0},{"$f":"IF(ISBLANK(H4),0,IF(LEFT(H4,1)=\"s\",0,IF(LEFT(H4,1)=\"c\",CallRho(OptionPage!$A$2,H5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H3,PutRho(OptionPage!$A$2,H5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H3)))","v":0},{"$f":"IF(ISBLANK(I4),0,IF(LEFT(I4,1)=\"s\",0,IF(LEFT(I4,1)=\"c\",CallRho(OptionPage!$A$2,I5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I3,PutRho(OptionPage!$A$2,I5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I3)))","v":0},{"$f":"IF(ISBLANK(J4),0,IF(LEFT(J4,1)=\"s\",0,IF(LEFT(J4,1)=\"c\",CallRho(OptionPage!$A$2,J5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J3,PutRho(OptionPage!$A$2,J5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J3)))","v":0},{"$f":"IF(ISBLANK(K4),0,IF(LEFT(K4,1)=\"s\",0,IF(LEFT(K4,1)=\"c\",CallRho(OptionPage!$A$2,K5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K3,PutRho(OptionPage!$A$2,K5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K3)))","v":0},{"$f":"SUM(B13:K13)","v":-8.3628115923128181E-3},"Position Rho"]
[]
[]
["Graph Increment"]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"P&L Payoff at Expiration Matrix"]
["Underlying Price","Strat1","Strat2","Strat3","Strat4","Strat5","Strat6","Strat7","Strat8","Strat9","Strat10","P&L","Intercept"]
[{"$f":"A37-$A$17","v":20},{"$f":"IF(ISBLANK(B$4),0,IF(LEFT(B$4)=\"c\",((MAX($A36-B$5,0)*B$3)-(B$8*B$3)),IF(LEFT(B$4)=\"p\",((MAX(B$5-$A36,0)*B$3)-(B$8*B$3)),($A36-B$5)*B$3)))","v":-5},0.79427076000188457,0,0,0,0,0,0,0,0,{"$f":"SUM(B36:K36)","v":-4.2057292399981154},{"$f":"IF(OR(AND(L36>0,L37>0),(AND(L36<0,L37<0))),0,INTERCEPT(A36:A37,L36:L37))","v":0}]
[{"$f":"A38-$A$17","v":21},-4,0.79427076000188457,0,0,0,0,0,0,0,0,{"$f":"SUM(B37:K37)","v":-3.2057292399981154},{"$f":"IF(OR(AND(L37>0,L38>0),(AND(L37<0,L38<0))),0,INTERCEPT(A37:A38,L37:L38))","v":0}]
[{"$f":"A39-$A$17","v":22},-3,0.79427076000188457,0,0,0,0,0,0,0,0,-2.2057292399981154,0]
[{"$f":"A40-$A$17","v":23},-2,0.79427076000188457,0,0,0,0,0,0,0,0,-1.2057292399981154,0]
[{"$f":"A41-$A$17","v":24},-1,0.79427076000188457,0,0,0,0,0,0,0,0,-0.20572923999811543,24.205729239998114]
[{"$f":"OptionPage!A2","v":25},0,0.79427076000188457,0,0,0,0,0,0,0,0,0.79427076000188457,0]
[{"$f":"A41+$A$17","v":26},1,-0.20572923999811543,0,0,0,0,0,0,0,0,0.79427076000188457,0]
[{"$f":"A42+$A$17","v":27},2,-1.2057292399981154,0,0,0,0,0,0,0,0,0.79427076000188457,0]
[{"$f":"A43+$A$17","v":28},3,-2.2057292399981154,0,0,0,0,0,0,0,0,0.79427076000188457,0]
[{"$f":"A44+$A$17","v":29},4,-3.2057292399981154,0,0,0,0,0,0,0,0,0.79427076000188457,0]
[{"$f":"A45+$A$17","v":30},{"$f":"IF(ISBLANK(B$4),0,IF(LEFT(B$4)=\"c\",((MAX($A46-B$5,0)*B$3)-(B$8*B$3)),IF(LEFT(B$4)=\"p\",((MAX(B$5-$A46,0)*B$3)-(B$8*B$3)),($A46-B$5)*B$3)))","v":5},-4.2057292399981154,0,0,0,0,0,0,0,0,0.79427076000188457,{"$error":"#DIV/0!"}]
[]
[null,"Current Theoretical P&L Relative to Underlying Price Changes"]
["Underlying Price","Strat1","Strat2","Strat3","Strat4","Strat5","Strat6","Strat7","Strat8","Strat9","Strat10","P&L"]
[{"$f":"A51-$A$17","v":20},{"$f":"IF(ISBLANK(B$4),0,IF(LEFT(B$4,1)=\"c\",(CallOption($A50,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)-(B$3*B$8),IF(LEFT(B$4)=\"p\",(PutOption($A50,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)-(B$3*B$8),($A50-B$5)*B$3)))","v":-5},{"$f":"IF(ISBLANK(C$4),0,IF(LEFT(C$4,1)=\"c\",(CallOption($A50,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)-(C$3*C$8),IF(LEFT(C$4)=\"p\",(PutOption($A50,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)-(C$3*C$8),($A50-C$5)*C$3)))","v":0.79306212444147717},{"$f":"IF(ISBLANK(D$4),0,IF(LEFT(D$4,1)=\"c\",(CallOption($A50,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)-(D$3*D$8),IF(LEFT(D$4)=\"p\",(PutOption($A50,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)-(D$3*D$8),($A50-D$5)*D$3)))","v":0},{"$f":"IF(ISBLANK(E$4),0,IF(LEFT(E$4,1)=\"c\",(CallOption($A50,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)-(E$3*E$8),IF(LEFT(E$4)=\"p\",(PutOption($A50,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)-(E$3*E$8),($A50-E$5)*E$3)))","v":0},{"$f":"IF(ISBLANK(F$4),0,IF(LEFT(F$4,1)=\"c\",(CallOption($A50,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)-(F$3*F$8),IF(LEFT(F$4)=\"p\",(PutOption($A50,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)-(F$3*F$8),($A50-F$5)*F$3)))","v":0},{"$f":"IF(ISBLANK(G$4),0,IF(LEFT(G$4,1)=\"c\",(CallOption($A50,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)-(G$3*G$8),IF(LEFT(G$4)=\"p\",(PutOption($A50,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)-(G$3*G$8),($A50-G$5)*G$3)))","v":0},{"$f":"IF(ISBLANK(H$4),0,IF(LEFT(H$4,1)=\"c\",(CallOption($A50,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)-(H$3*H$8),IF(LEFT(H$4)=\"p\",(PutOption($A50,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)-(H$3*H$8),($A50-H$5)*H$3)))","v":0},{"$f":"IF(ISBLANK(I$4),0,IF(LEFT(I$4,1)=\"c\",(CallOption($A50,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)-(I$3*I$8),IF(LEFT(I$4)=\"p\",(PutOption($A50,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)-(I$3*I$8),($A50-I$5)*I$3)))","v":0},{"$f":"IF(ISBLANK(J$4),0,IF(LEFT(J$4,1)=\"c\",(CallOption($A50,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)-(J$3*J$8),IF(LEFT(J$4)=\"p\",(PutOption($A50,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)-(J$3*J$8),($A50-J$5)*J$3)))","v":0},{"$f":"IF(ISBLANK(K$4),0,IF(LEFT(K$4,1)=\"c\",(CallOption($A50,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)-(K$3*K$8),IF(LEFT(K$4)=\"p\",(PutOption($A50,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)-(K$3*K$8),($A50-K$5)*K$3)))","v":0},{"$f":"SUM(B50:K50)","v":-4.2069378755585225}]
[{"$f":"A52-$A$17","v":21},{"$f":"IF(ISBLANK(B$4),0,IF(LEFT(B$4,1)=\"c\",(CallOption($A51,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)-(B$3*B$8),IF(LEFT(B$4)=\"p\",(PutOption($A51,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)-(B$3*B$8),($A51-B$5)*B$3)))","v":-4},{"$f":"IF(ISBLANK(C$4),0,IF(LEFT(C$4,1)=\"c\",(CallOption($A51,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)-(C$3*C$8),IF(LEFT(C$4)=\"p\",(PutOption($A51,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)-(C$3*C$8),($A51-C$5)*C$3)))","v":0.78568876358918061},{"$f":"IF(ISBLANK(D$4),0,IF(LEFT(D$4,1)=\"c\",(CallOption($A51,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)-(D$3*D$8),IF(LEFT(D$4)=\"p\",(PutOption($A51,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)-(D$3*D$8),($A51-D$5)*D$3)))","v":0},{"$f":"IF(ISBLANK(E$4),0,IF(LEFT(E$4,1)=\"c\",(CallOption($A51,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)-(E$3*E$8),IF(LEFT(E$4)=\"p\",(PutOption($A51,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)-(E$3*E$8),($A51-E$5)*E$3)))","v":0},{"$f":"IF(ISBLANK(F$4),0,IF(LEFT(F$4,1)=\"c\",(CallOption($A51,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)-(F$3*F$8),IF(LEFT(F$4)=\"p\",(PutOption($A51,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)-(F$3*F$8),($A51-F$5)*F$3)))","v":0},{"$f":"IF(ISBLANK(G$4),0,IF(LEFT(G$4,1)=\"c\",(CallOption($A51,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)-(G$3*G$8),IF(LEFT(G$4)=\"p\",(PutOption($A51,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)-(G$3*G$8),($A51-G$5)*G$3)))","v":0},{"$f":"IF(ISBLANK(H$4),0,IF(LEFT(H$4,1)=\"c\",(CallOption($A51,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)-(H$3*H$8),IF(LEFT(H$4)=\"p\",(PutOption($A51,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)-(H$3*H$8),($A51-H$5)*H$3)))","v":0},{"$f":"IF(ISBLANK(I$4),0,IF(LEFT(I$4,1)=\"c\",(CallOption($A51,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)-(I$3*I$8),IF(LEFT(I$4)=\"p\",(PutOption($A51,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)-(I$3*I$8),($A51-I$5)*I$3)))","v":0},{"$f":"IF(ISBLANK(J$4),0,IF(LEFT(J$4,1)=\"c\",(CallOption($A51,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)-(J$3*J$8),IF(LEFT(J$4)=\"p\",(PutOption($A51,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)-(J$3*J$8),($A51-J$5)*J$3)))","v":0},{"$f":"IF(ISBLANK(K$4),0,IF(LEFT(K$4,1)=\"c\",(CallOption($A51,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)-(K$3*K$8),IF(LEFT(K$4)=\"p\",(PutOption($A51,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)-(K$3*K$8),($A51-K$5)*K$3)))","v":0},-3.2143112364108193]
[{"$f":"A53-$A$17","v":22},{"$f":"IF(ISBLANK(B$4),0,IF(LEFT(B$4,1)=\"c\",(CallOption($A52,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)-(B$3*B$8),IF(LEFT(B$4)=\"p\",(PutOption($A52,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)-(B$3*B$8),($A52-B$5)*B$3)))","v":-3},{"$f":"IF(ISBLANK(C$4),0,IF(LEFT(C$4,1)=\"c\",(CallOption($A52,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)-(C$3*C$8),IF(LEFT(C$4)=\"p\",(PutOption($A52,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)-(C$3*C$8),($A52-C$5)*C$3)))","v":0.7530752382116308},{"$f":"IF(ISBLANK(D$4),0,IF(LEFT(D$4,1)=\"c\",(CallOption($A52,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)-(D$3*D$8),IF(LEFT(D$4)=\"p\",(PutOption($A52,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)-(D$3*D$8),($A52-D$5)*D$3)))","v":0},{"$f":"IF(ISBLANK(E$4),0,IF(LEFT(E$4,1)=\"c\",(CallOption($A52,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)-(E$3*E$8),IF(LEFT(E$4)=\"p\",(PutOption($A52,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)-(E$3*E$8),($A52-E$5)*E$3)))","v":0},{"$f":"IF(ISBLANK(F$4),0,IF(LEFT(F$4,1)=\"c\",(CallOption($A52,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)-(F$3*F$8),IF(LEFT(F$4)=\"p\",(PutOption($A52,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)-(F$3*F$8),($A52-F$5)*F$3)))","v":0},{"$f":"IF(ISBLANK(G$4),0,IF(LEFT(G$4,1)=\"c\",(CallOption($A52,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)-(G$3*G$8),IF(LEFT(G$4)=\"p\",(PutOption($A52,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)-(G$3*G$8),($A52-G$5)*G$3)))","v":0},{"$f":"IF(ISBLANK(H$4),0,IF(LEFT(H$4,1)=\"c\",(CallOption($A52,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)-(H$3*H$8),IF(LEFT(H$4)=\"p\",(PutOption($A52,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)-(H$3*H$8),($A52-H$5)*H$3)))","v":0},{"$f":"IF(ISBLANK(I$4),0,IF(LEFT(I$4,1)=\"c\",(CallOption($A52,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)-(I$3*I$8),IF(LEFT(I$4)=\"p\",(PutOption($A52,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)-(I$3*I$8),($A52-I$5)*I$3)))","v":0},{"$f":"IF(ISBLANK(J$4),0,IF(LEFT(J$4,1)=\"c\",(CallOption($A52,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)-(J$3*J$8),IF(LEFT(J$4)=\"p\",(PutOption($A52,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)-(J$3*J$8),($A52-J$5)*J$3)))","v":0},{"$f":"IF(ISBLANK(K$4),0,IF(LEFT(K$4,1)=\"c\",(CallOption($A52,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)-(K$3*K$8),IF(LEFT(K$4)=\"p\",(PutOption($A52,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)-(K$3*K$8),($A52-K$5)*K$3)))","v":0},-2.2469247617883692]
[{"$f":"A54-$A$17","v":23},{"$f":"IF(ISBLANK(B$4),0,IF(LEFT(B$4,1)=\"c\",(CallOption($A53,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)-(B$3*B$8),IF(LEFT(B$4)=\"p\",(PutOption($A53,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)-(B$3*B$8),($A53-B$5)*B$3)))","v":-2},{"$f":"IF(ISBLANK(C$4),0,IF(LEFT(C$4,1)=\"c\",(CallOption($A53,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)-(C$3*C$8),IF(LEFT(C$4)=\"p\",(PutOption($A53,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)-(C$3*C$8),($A53-C$5)*C$3)))","v":0.65182824438842601},{"$f":"IF(ISBLANK(D$4),0,IF(LEFT(D$4,1)=\"c\",(CallOption($A53,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)-(D$3*D$8),IF(LEFT(D$4)=\"p\",(PutOption($A53,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)-(D$3*D$8),($A53-D$5)*D$3)))","v":0},{"$f":"IF(ISBLANK(E$4),0,IF(LEFT(E$4,1)=\"c\",(CallOption($A53,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)-(E$3*E$8),IF(LEFT(E$4)=\"p\",(PutOption($A53,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)-(E$3*E$8),($A53-E$5)*E$3)))","v":0},{"$f":"IF(ISBLANK(F$4),0,IF(LEFT(F$4,1)=\"c\",(CallOption($A53,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)-(F$3*F$8),IF(LEFT(F$4)=\"p\",(PutOption($A53,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)-(F$3*F$8),($A53-F$5)*F$3)))","v":0},{"$f":"IF(ISBLANK(G$4),0,IF(LEFT(G$4,1)=\"c\",(CallOption($A53,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)-(G$3*G$8),IF(LEFT(G$4)=\"p\",(PutOption($A53,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)-(G$3*G$8),($A53-G$5)*G$3)))","v":0},{"$f":"IF(ISBLANK(H$4),0,IF(LEFT(H$4,1)=\"c\",(CallOption($A53,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)-(H$3*H$8),IF(LEFT(H$4)=\"p\",(PutOption($A53,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)-(H$3*H$8),($A53-H$5)*H$3)))","v":0},{"$f":"IF(ISBLANK(I$4),0,IF(LEFT(I$4,1)=\"c\",(CallOption($A53,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)-(I$3*I$8),IF(LEFT(I$4)=\"p\",(PutOption($A53,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)-(I$3*I$8),($A53-I$5)*I$3)))","v":0},{"$f":"IF(ISBLANK(J$4),0,IF(LEFT(J$4,1)=\"c\",(CallOption($A53,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)-(J$3*J$8),IF(LEFT(J$4)=\"p\",(PutOption($A53,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)-(J$3*J$8),($A53-J$5)*J$3)))","v":0},{"$f":"IF(ISBLANK(K$4),0,IF(LEFT(K$4,1)=\"c\",(CallOption($A53,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)-(K$3*K$8),IF(LEFT(K$4)=\"p\",(PutOption($A53,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)-(K$3*K$8),($A53-K$5)*K$3)))","v":0},-1.348171755611574]
[{"$f":"A55-$A$17","v":24},{"$f":"IF(ISBLANK(B$4),0,IF(LEFT(B$4,1)=\"c\",(CallOption($A54,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)-(B$3*B$8),IF(LEFT(B$4)=\"p\",(PutOption($A54,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)-(B$3*B$8),($A54-B$5)*B$3)))","v":-1},{"$f":"IF(ISBLANK(C$4),0,IF(LEFT(C$4,1)=\"c\",(CallOption($A54,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)-(C$3*C$8),IF(LEFT(C$4)=\"p\",(PutOption($A54,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)-(C$3*C$8),($A54-C$5)*C$3)))","v":0.41877692721492288},{"$f":"IF(ISBLANK(D$4),0,IF(LEFT(D$4,1)=\"c\",(CallOption($A54,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)-(D$3*D$8),IF(LEFT(D$4)=\"p\",(PutOption($A54,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)-(D$3*D$8),($A54-D$5)*D$3)))","v":0},{"$f":"IF(ISBLANK(E$4),0,IF(LEFT(E$4,1)=\"c\",(CallOption($A54,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)-(E$3*E$8),IF(LEFT(E$4)=\"p\",(PutOption($A54,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)-(E$3*E$8),($A54-E$5)*E$3)))","v":0},{"$f":"IF(ISBLANK(F$4),0,IF(LEFT(F$4,1)=\"c\",(CallOption($A54,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)-(F$3*F$8),IF(LEFT(F$4)=\"p\",(PutOption($A54,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)-(F$3*F$8),($A54-F$5)*F$3)))","v":0},{"$f":"IF(ISBLANK(G$4),0,IF(LEFT(G$4,1)=\"c\",(CallOption($A54,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)-(G$3*G$8),IF(LEFT(G$4)=\"p\",(PutOption($A54,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)-(G$3*G$8),($A54-G$5)*G$3)))","v":0},{"$f":"IF(ISBLANK(H$4),0,IF(LEFT(H$4,1)=\"c\",(CallOption($A54,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)-(H$3*H$8),IF(LEFT(H$4)=\"p\",(PutOption($A54,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)-(H$3*H$8),($A54-H$5)*H$3)))","v":0},{"$f":"IF(ISBLANK(I$4),0,IF(LEFT(I$4,1)=\"c\",(CallOption($A54,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)-(I$3*I$8),IF(LEFT(I$4)=\"p\",(PutOption($A54,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)-(I$3*I$8),($A54-I$5)*I$3)))","v":0},{"$f":"IF(ISBLANK(J$4),0,IF(LEFT(J$4,1)=\"c\",(CallOption($A54,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)-(J$3*J$8),IF(LEFT(J$4)=\"p\",(PutOption($A54,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)-(J$3*J$8),($A54-J$5)*J$3)))","v":0},{"$f":"IF(ISBLANK(K$4),0,IF(LEFT(K$4,1)=\"c\",(CallOption($A54,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)-(K$3*K$8),IF(LEFT(K$4)=\"p\",(PutOption($A54,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)-(K$3*K$8),($A54-K$5)*K$3)))","v":0},-0.58122307278507712]
[{"$f":"OptionPage!A2","v":25},{"$f":"IF(ISBLANK(B$4),0,IF(LEFT(B$4,1)=\"c\",(CallOption($A55,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)-(B$3*B$8),IF(LEFT(B$4)=\"p\",(PutOption($A55,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)-(B$3*B$8),($A55-B$5)*B$3)))","v":0},{"$f":"IF(ISBLANK(C$4),0,IF(LEFT(C$4,1)=\"c\",(CallOption($A55,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)-(C$3*C$8),IF(LEFT(C$4)=\"p\",(PutOption($A55,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)-(C$3*C$8),($A55-C$5)*C$3)))","v":0},{"$f":"IF(ISBLANK(D$4),0,IF(LEFT(D$4,1)=\"c\",(CallOption($A55,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)-(D$3*D$8),IF(LEFT(D$4)=\"p\",(PutOption($A55,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)-(D$3*D$8),($A55-D$5)*D$3)))","v":0},{"$f":"IF(ISBLANK(E$4),0,IF(LEFT(E$4,1)=\"c\",(CallOption($A55,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)-(E$3*E$8),IF(LEFT(E$4)=\"p\",(PutOption($A55,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)-(E$3*E$8),($A55-E$5)*E$3)))","v":0},{"$f":"IF(ISBLANK(F$4),0,IF(LEFT(F$4,1)=\"c\",(CallOption($A55,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)-(F$3*F$8),IF(LEFT(F$4)=\"p\",(PutOption($A55,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)-(F$3*F$8),($A55-F$5)*F$3)))","v":0},{"$f":"IF(ISBLANK(G$4),0,IF(LEFT(G$4,1)=\"c\",(CallOption($A55,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)-(G$3*G$8),IF(LEFT(G$4)=\"p\",(PutOption($A55,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)-(G$3*G$8),($A55-G$5)*G$3)))","v":0},{"$f":"IF(ISBLANK(H$4),0,IF(LEFT(H$4,1)=\"c\",(CallOption($A55,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)-(H$3*H$8),IF(LEFT(H$4)=\"p\",(PutOption($A55,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)-(H$3*H$8),($A55-H$5)*H$3)))","v":0},{"$f":"IF(ISBLANK(I$4),0,IF(LEFT(I$4,1)=\"c\",(CallOption($A55,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)-(I$3*I$8),IF(LEFT(I$4)=\"p\",(PutOption($A55,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)-(I$3*I$8),($A55-I$5)*I$3)))","v":0},{"$f":"IF(ISBLANK(J$4),0,IF(LEFT(J$4,1)=\"c\",(CallOption($A55,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)-(J$3*J$8),IF(LEFT(J$4)=\"p\",(PutOption($A55,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)-(J$3*J$8),($A55-J$5)*J$3)))","v":0},{"$f":"IF(ISBLANK(K$4),0,IF(LEFT(K$4,1)=\"c\",(CallOption($A55,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)-(K$3*K$8),IF(LEFT(K$4)=\"p\",(PutOption($A55,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)-(K$3*K$8),($A55-K$5)*K$3)))","v":0},0]
[{"$f":"A55+$A$17","v":26},{"$f":"IF(ISBLANK(B$4),0,IF(LEFT(B$4,1)=\"c\",(CallOption($A56,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)-(B$3*B$8),IF(LEFT(B$4)=\"p\",(PutOption($A56,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)-(B$3*B$8),($A56-B$5)*B$3)))","v":1},{"$f":"IF(ISBLANK(C$4),0,IF(LEFT(C$4,1)=\"c\",(CallOption($A56,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)-(C$3*C$8),IF(LEFT(C$4)=\"p\",(PutOption($A56,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)-(C$3*C$8),($A56-C$5)*C$3)))","v":-0.61730292545482079},{"$f":"IF(ISBLANK(D$4),0,IF(LEFT(D$4,1)=\"c\",(CallOption($A56,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)-(D$3*D$8),IF(LEFT(D$4)=\"p\",(PutOption($A56,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)-(D$3*D$8),($A56-D$5)*D$3)))","v":0},{"$f":"IF(ISBLANK(E$4),0,IF(LEFT(E$4,1)=\"c\",(CallOption($A56,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)-(E$3*E$8),IF(LEFT(E$4)=\"p\",(PutOption($A56,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)-(E$3*E$8),($A56-E$5)*E$3)))","v":0},{"$f":"IF(ISBLANK(F$4),0,IF(LEFT(F$4,1)=\"c\",(CallOption($A56,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)-(F$3*F$8),IF(LEFT(F$4)=\"p\",(PutOption($A56,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)-(F$3*F$8),($A56-F$5)*F$3)))","v":0},{"$f":"IF(ISBLANK(G$4),0,IF(LEFT(G$4,1)=\"c\",(CallOption($A56,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)-(G$3*G$8),IF(LEFT(G$4)=\"p\",(PutOption($A56,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)-(G$3*G$8),($A56-G$5)*G$3)))","v":0},{"$f":"IF(ISBLANK(H$4),0,IF(LEFT(H$4,1)=\"c\",(CallOption($A56,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)-(H$3*H$8),IF(LEFT(H$4)=\"p\",(PutOption($A56,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)-(H$3*H$8),($A56-H$5)*H$3)))","v":0},{"$f":"IF(ISBLANK(I$4),0,IF(LEFT(I$4,1)=\"c\",(CallOption($A56,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)-(I$3*I$8),IF(LEFT(I$4)=\"p\",(PutOption($A56,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)-(I$3*I$8),($A56-I$5)*I$3)))","v":0},{"$f":"IF(ISBLANK(J$4),0,IF(LEFT(J$4,1)=\"c\",(CallOption($A56,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)-(J$3*J$8),IF(LEFT(J$4)=\"p\",(PutOption($A56,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)-(J$3*J$8),($A56-J$5)*J$3)))","v":0},{"$f":"IF(ISBLANK(K$4),0,IF(LEFT(K$4,1)=\"c\",(CallOption($A56,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)-(K$3*K$8),IF(LEFT(K$4)=\"p\",(PutOption($A56,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)-(K$3*K$8),($A56-K$5)*K$3)))","v":0},0.38269707454517921]
[{"$f":"A56+$A$17","v":27},{"$f":"IF(ISBLANK(B$4),0,IF(LEFT(B$4,1)=\"c\",(CallOption($A57,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)-(B$3*B$8),IF(LEFT(B$4)=\"p\",(PutOption($A57,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)-(B$3*B$8),($A57-B$5)*B$3)))","v":2},{"$f":"IF(ISBLANK(C$4),0,IF(LEFT(C$4,1)=\"c\",(CallOption($A57,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)-(C$3*C$8),IF(LEFT(C$4)=\"p\",(PutOption($A57,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)-(C$3*C$8),($A57-C$5)*C$3)))","v":-1.4003464551621878},{"$f":"IF(ISBLANK(D$4),0,IF(LEFT(D$4,1)=\"c\",(CallOption($A57,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)-(D$3*D$8),IF(LEFT(D$4)=\"p\",(PutOption($A57,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)-(D$3*D$8),($A57-D$5)*D$3)))","v":0},{"$f":"IF(ISBLANK(E$4),0,IF(LEFT(E$4,1)=\"c\",(CallOption($A57,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)-(E$3*E$8),IF(LEFT(E$4)=\"p\",(PutOption($A57,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)-(E$3*E$8),($A57-E$5)*E$3)))","v":0},{"$f":"IF(ISBLANK(F$4),0,IF(LEFT(F$4,1)=\"c\",(CallOption($A57,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)-(F$3*F$8),IF(LEFT(F$4)=\"p\",(PutOption($A57,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)-(F$3*F$8),($A57-F$5)*F$3)))","v":0},{"$f":"IF(ISBLANK(G$4),0,IF(LEFT(G$4,1)=\"c\",(CallOption($A57,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)-(G$3*G$8),IF(LEFT(G$4)=\"p\",(PutOption($A57,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)-(G$3*G$8),($A57-G$5)*G$3)))","v":0},{"$f":"IF(ISBLANK(H$4),0,IF(LEFT(H$4,1)=\"c\",(CallOption($A57,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)-(H$3*H$8),IF(LEFT(H$4)=\"p\",(PutOption($A57,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)-(H$3*H$8),($A57-H$5)*H$3)))","v":0},{"$f":"IF(ISBLANK(I$4),0,IF(LEFT(I$4,1)=\"c\",(CallOption($A57,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)-(I$3*I$8),IF(LEFT(I$4)=\"p\",(PutOption($A57,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)-(I$3*I$8),($A57-I$5)*I$3)))","v":0},{"$f":"IF(ISBLANK(J$4),0,IF(LEFT(J$4,1)=\"c\",(CallOption($A57,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)-(J$3*J$8),IF(LEFT(J$4)=\"p\",(PutOption($A57,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)-(J$3*J$8),($A57-J$5)*J$3)))","v":0},{"$f":"IF(ISBLANK(K$4),0,IF(LEFT(K$4,1)=\"c\",(CallOption($A57,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)-(K$3*K$8),IF(LEFT(K$4)=\"p\",(PutOption($A57,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)-(K$3*K$8),($A57-K$5)*K$3)))","v":0},0.59965354483781219]
[{"$f":"A57+$A$17","v":28},{"$f":"IF(ISBLANK(B$4),0,IF(LEFT(B$4,1)=\"c\",(CallOption($A58,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)-(B$3*B$8),IF(LEFT(B$4)=\"p\",(PutOption($A58,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)-(B$3*B$8),($A58-B$5)*B$3)))","v":3},{"$f":"IF(ISBLANK(C$4),0,IF(LEFT(C$4,1)=\"c\",(CallOption($A58,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)-(C$3*C$8),IF(LEFT(C$4)=\"p\",(PutOption($A58,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)-(C$3*C$8),($A58-C$5)*C$3)))","v":-2.2942688267911659},{"$f":"IF(ISBLANK(D$4),0,IF(LEFT(D$4,1)=\"c\",(CallOption($A58,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)-(D$3*D$8),IF(LEFT(D$4)=\"p\",(PutOption($A58,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)-(D$3*D$8),($A58-D$5)*D$3)))","v":0},{"$f":"IF(ISBLANK(E$4),0,IF(LEFT(E$4,1)=\"c\",(CallOption($A58,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)-(E$3*E$8),IF(LEFT(E$4)=\"p\",(PutOption($A58,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)-(E$3*E$8),($A58-E$5)*E$3)))","v":0},{"$f":"IF(ISBLANK(F$4),0,IF(LEFT(F$4,1)=\"c\",(CallOption($A58,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)-(F$3*F$8),IF(LEFT(F$4)=\"p\",(PutOption($A58,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)-(F$3*F$8),($A58-F$5)*F$3)))","v":0},{"$f":"IF(ISBLANK(G$4),0,IF(LEFT(G$4,1)=\"c\",(CallOption($A58,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)-(G$3*G$8),IF(LEFT(G$4)=\"p\",(PutOption($A58,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)-(G$3*G$8),($A58-G$5)*G$3)))","v":0},{"$f":"IF(ISBLANK(H$4),0,IF(LEFT(H$4,1)=\"c\",(CallOption($A58,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)-(H$3*H$8),IF(LEFT(H$4)=\"p\",(PutOption($A58,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)-(H$3*H$8),($A58-H$5)*H$3)))","v":0},{"$f":"IF(ISBLANK(I$4),0,IF(LEFT(I$4,1)=\"c\",(CallOption($A58,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)-(I$3*I$8),IF(LEFT(I$4)=\"p\",(PutOption($A58,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)-(I$3*I$8),($A58-I$5)*I$3)))","v":0},{"$f":"IF(ISBLANK(J$4),0,IF(LEFT(J$4,1)=\"c\",(CallOption($A58,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)-(J$3*J$8),IF(LEFT(J$4)=\"p\",(PutOption($A58,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)-(J$3*J$8),($A58-J$5)*J$3)))","v":0},{"$f":"IF(ISBLANK(K$4),0,IF(LEFT(K$4,1)=\"c\",(CallOption($A58,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)-(K$3*K$8),IF(LEFT(K$4)=\"p\",(PutOption($A58,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)-(K$3*K$8),($A58-K$5)*K$3)))","v":0},0.70573117320883405]
[{"$f":"A58+$A$17","v":29},{"$f":"IF(ISBLANK(B$4),0,IF(LEFT(B$4,1)=\"c\",(CallOption($A59,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)-(B$3*B$8),IF(LEFT(B$4)=\"p\",(PutOption($A59,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)-(B$3*B$8),($A59-B$5)*B$3)))","v":4},{"$f":"IF(ISBLANK(C$4),0,IF(LEFT(C$4,1)=\"c\",(CallOption($A59,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)-(C$3*C$8),IF(LEFT(C$4)=\"p\",(PutOption($A59,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)-(C$3*C$8),($A59-C$5)*C$3)))","v":-3.2489929525607852},{"$f":"IF(ISBLANK(D$4),0,IF(LEFT(D$4,1)=\"c\",(CallOption($A59,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)-(D$3*D$8),IF(LEFT(D$4)=\"p\",(PutOption($A59,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)-(D$3*D$8),($A59-D$5)*D$3)))","v":0},{"$f":"IF(ISBLANK(E$4),0,IF(LEFT(E$4,1)=\"c\",(CallOption($A59,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)-(E$3*E$8),IF(LEFT(E$4)=\"p\",(PutOption($A59,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)-(E$3*E$8),($A59-E$5)*E$3)))","v":0},{"$f":"IF(ISBLANK(F$4),0,IF(LEFT(F$4,1)=\"c\",(CallOption($A59,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)-(F$3*F$8),IF(LEFT(F$4)=\"p\",(PutOption($A59,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)-(F$3*F$8),($A59-F$5)*F$3)))","v":0},{"$f":"IF(ISBLANK(G$4),0,IF(LEFT(G$4,1)=\"c\",(CallOption($A59,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)-(G$3*G$8),IF(LEFT(G$4)=\"p\",(PutOption($A59,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)-(G$3*G$8),($A59-G$5)*G$3)))","v":0},{"$f":"IF(ISBLANK(H$4),0,IF(LEFT(H$4,1)=\"c\",(CallOption($A59,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)-(H$3*H$8),IF(LEFT(H$4)=\"p\",(PutOption($A59,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)-(H$3*H$8),($A59-H$5)*H$3)))","v":0},{"$f":"IF(ISBLANK(I$4),0,IF(LEFT(I$4,1)=\"c\",(CallOption($A59,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)-(I$3*I$8),IF(LEFT(I$4)=\"p\",(PutOption($A59,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)-(I$3*I$8),($A59-I$5)*I$3)))","v":0},{"$f":"IF(ISBLANK(J$4),0,IF(LEFT(J$4,1)=\"c\",(CallOption($A59,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)-(J$3*J$8),IF(LEFT(J$4)=\"p\",(PutOption($A59,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)-(J$3*J$8),($A59-J$5)*J$3)))","v":0},{"$f":"IF(ISBLANK(K$4),0,IF(LEFT(K$4,1)=\"c\",(CallOption($A59,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)-(K$3*K$8),IF(LEFT(K$4)=\"p\",(PutOption($A59,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)-(K$3*K$8),($A59-K$5)*K$3)))","v":0},0.75100704743921476]
[{"$f":"A59+$A$17","v":30},{"$f":"IF(ISBLANK(B$4),0,IF(LEFT(B$4,1)=\"c\",(CallOption($A60,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)-(B$3*B$8),IF(LEFT(B$4)=\"p\",(PutOption($A60,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)-(B$3*B$8),($A60-B$5)*B$3)))","v":5},{"$f":"IF(ISBLANK(C$4),0,IF(LEFT(C$4,1)=\"c\",(CallOption($A60,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)-(C$3*C$8),IF(LEFT(C$4)=\"p\",(PutOption($A60,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)-(C$3*C$8),($A60-C$5)*C$3)))","v":-4.2316004561036973},{"$f":"IF(ISBLANK(D$4),0,IF(LEFT(D$4,1)=\"c\",(CallOption($A60,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)-(D$3*D$8),IF(LEFT(D$4)=\"p\",(PutOption($A60,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)-(D$3*D$8),($A60-D$5)*D$3)))","v":0},{"$f":"IF(ISBLANK(E$4),0,IF(LEFT(E$4,1)=\"c\",(CallOption($A60,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)-(E$3*E$8),IF(LEFT(E$4)=\"p\",(PutOption($A60,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)-(E$3*E$8),($A60-E$5)*E$3)))","v":0},{"$f":"IF(ISBLANK(F$4),0,IF(LEFT(F$4,1)=\"c\",(CallOption($A60,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)-(F$3*F$8),IF(LEFT(F$4)=\"p\",(PutOption($A60,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)-(F$3*F$8),($A60-F$5)*F$3)))","v":0},{"$f":"IF(ISBLANK(G$4),0,IF(LEFT(G$4,1)=\"c\",(CallOption($A60,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)-(G$3*G$8),IF(LEFT(G$4)=\"p\",(PutOption($A60,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)-(G$3*G$8),($A60-G$5)*G$3)))","v":0},{"$f":"IF(ISBLANK(H$4),0,IF(LEFT(H$4,1)=\"c\",(CallOption($A60,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)-(H$3*H$8),IF(LEFT(H$4)=\"p\",(PutOption($A60,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)-(H$3*H$8),($A60-H$5)*H$3)))","v":0},{"$f":"IF(ISBLANK(I$4),0,IF(LEFT(I$4,1)=\"c\",(CallOption($A60,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)-(I$3*I$8),IF(LEFT(I$4)=\"p\",(PutOption($A60,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)-(I$3*I$8),($A60-I$5)*I$3)))","v":0},{"$f":"IF(ISBLANK(J$4),0,IF(LEFT(J$4,1)=\"c\",(CallOption($A60,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)-(J$3*J$8),IF(LEFT(J$4)=\"p\",(PutOption($A60,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)-(J$3*J$8),($A60-J$5)*J$3)))","v":0},{"$f":"IF(ISBLANK(K$4),0,IF(LEFT(K$4,1)=\"c\",(CallOption($A60,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)-(K$3*K$8),IF(LEFT(K$4)=\"p\",(PutOption($A60,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)-(K$3*K$8),($A60-K$5)*K$3)))","v":0},0.76839954389630272]
[]
[null,"Current Position Delta Relative to Underlying Price Changes"]
["Underlying Price","Strat1","Strat2","Strat3","Strat4","Strat5","Strat6","Strat7","Strat8","Strat9","Strat10","Total"]
[{"$f":"A65-$A$17","v":20},{"$f":"IF(ISBLANK(B$4),0,IF(LEFT(B$4,1)=\"c\",CallDelta($A64,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3,IF(LEFT(B$4)=\"p\",(Putdelta($A64,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3),B$3)))","v":1},{"$f":"IF(ISBLANK(C$4),0,IF(LEFT(C$4,1)=\"c\",CallDelta($A64,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3,IF(LEFT(C$4)=\"p\",(Putdelta($A64,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3),C$3)))","v":-2.6373672903440325E-3},{"$f":"IF(ISBLANK(D$4),0,IF(LEFT(D$4,1)=\"c\",CallDelta($A64,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3,IF(LEFT(D$4)=\"p\",(Putdelta($A64,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3),D$3)))","v":0},{"$f":"IF(ISBLANK(E$4),0,IF(LEFT(E$4,1)=\"c\",CallDelta($A64,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3,IF(LEFT(E$4)=\"p\",(Putdelta($A64,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3),E$3)))","v":0},{"$f":"IF(ISBLANK(F$4),0,IF(LEFT(F$4,1)=\"c\",CallDelta($A64,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3,IF(LEFT(F$4)=\"p\",(Putdelta($A64,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3),F$3)))","v":0},{"$f":"IF(ISBLANK(G$4),0,IF(LEFT(G$4,1)=\"c\",CallDelta($A64,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3,IF(LEFT(G$4)=\"p\",(Putdelta($A64,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3),G$3)))","v":0},{"$f":"IF(ISBLANK(H$4),0,IF(LEFT(H$4,1)=\"c\",CallDelta($A64,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3,IF(LEFT(H$4)=\"p\",(Putdelta($A64,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3),H$3)))","v":0},{"$f":"IF(ISBLANK(I$4),0,IF(LEFT(I$4,1)=\"c\",CallDelta($A64,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3,IF(LEFT(I$4)=\"p\",(Putdelta($A64,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3),I$3)))","v":0},{"$f":"IF(ISBLANK(J$4),0,IF(LEFT(J$4,1)=\"c\",CallDelta($A64,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3,IF(LEFT(J$4)=\"p\",(Putdelta($A64,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3),J$3)))","v":0},{"$f":"IF(ISBLANK(K$4),0,IF(LEFT(K$4,1)=\"c\",CallDelta($A64,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3,IF(LEFT(K$4)=\"p\",(Putdelta($A64,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3),K$3)))","v":0},{"$f":"SUM(B64:K64)","v":0.99736263270965597}]
[{"$f":"A66-$A$17","v":21},{"$f":"IF(ISBLANK(B$4),0,IF(LEFT(B$4,1)=\"c\",CallDelta($A65,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3,IF(LEFT(B$4)=\"p\",(Putdelta($A65,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3),B$3)))","v":1},{"$f":"IF(ISBLANK(C$4),0,IF(LEFT(C$4,1)=\"c\",CallDelta($A65,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3,IF(LEFT(C$4)=\"p\",(Putdelta($A65,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3),C$3)))","v":-1.5066586012063872E-2},{"$f":"IF(ISBLANK(D$4),0,IF(LEFT(D$4,1)=\"c\",CallDelta($A65,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3,IF(LEFT(D$4)=\"p\",(Putdelta($A65,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3),D$3)))","v":0},{"$f":"IF(ISBLANK(E$4),0,IF(LEFT(E$4,1)=\"c\",CallDelta($A65,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3,IF(LEFT(E$4)=\"p\",(Putdelta($A65,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3),E$3)))","v":0},{"$f":"IF(ISBLANK(F$4),0,IF(LEFT(F$4,1)=\"c\",CallDelta($A65,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3,IF(LEFT(F$4)=\"p\",(Putdelta($A65,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3),F$3)))","v":0},{"$f":"IF(ISBLANK(G$4),0,IF(LEFT(G$4,1)=\"c\",CallDelta($A65,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3,IF(LEFT(G$4)=\"p\",(Putdelta($A65,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3),G$3)))","v":0},{"$f":"IF(ISBLANK(H$4),0,IF(LEFT(H$4,1)=\"c\",CallDelta($A65,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3,IF(LEFT(H$4)=\"p\",(Putdelta($A65,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3),H$3)))","v":0},{"$f":"IF(ISBLANK(I$4),0,IF(LEFT(I$4,1)=\"c\",CallDelta($A65,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3,IF(LEFT(I$4)=\"p\",(Putdelta($A65,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3),I$3)))","v":0},{"$f":"IF(ISBLANK(J$4),0,IF(LEFT(J$4,1)=\"c\",CallDelta($A65,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3,IF(LEFT(J$4)=\"p\",(Putdelta($A65,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3),J$3)))","v":0},{"$f":"IF(ISBLANK(K$4),0,IF(LEFT(K$4,1)=\"c\",CallDelta($A65,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3,IF(LEFT(K$4)=\"p\",(Putdelta($A65,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3),K$3)))","v":0},{"$f":"SUM(B65:K65)","v":0.9849334139879361}]
[{"$f":"A67-$A$17","v":22},{"$f":"IF(ISBLANK(B$4),0,IF(LEFT(B$4,1)=\"c\",CallDelta($A66,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3,IF(LEFT(B$4)=\"p\",(Putdelta($A66,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3),B$3)))","v":1},{"$f":"IF(ISBLANK(C$4),0,IF(LEFT(C$4,1)=\"c\",CallDelta($A66,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3,IF(LEFT(C$4)=\"p\",(Putdelta($A66,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3),C$3)))","v":-5.7532912460169471E-2},{"$f":"IF(ISBLANK(D$4),0,IF(LEFT(D$4,1)=\"c\",CallDelta($A66,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3,IF(LEFT(D$4)=\"p\",(Putdelta($A66,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3),D$3)))","v":0},{"$f":"IF(ISBLANK(E$4),0,IF(LEFT(E$4,1)=\"c\",CallDelta($A66,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3,IF(LEFT(E$4)=\"p\",(Putdelta($A66,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3),E$3)))","v":0},{"$f":"IF(ISBLANK(F$4),0,IF(LEFT(F$4,1)=\"c\",CallDelta($A66,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3,IF(LEFT(F$4)=\"p\",(Putdelta($A66,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3),F$3)))","v":0},{"$f":"IF(ISBLANK(G$4),0,IF(LEFT(G$4,1)=\"c\",CallDelta($A66,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3,IF(LEFT(G$4)=\"p\",(Putdelta($A66,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3),G$3)))","v":0},{"$f":"IF(ISBLANK(H$4),0,IF(LEFT(H$4,1)=\"c\",CallDelta($A66,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3,IF(LEFT(H$4)=\"p\",(Putdelta($A66,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3),H$3)))","v":0},{"$f":"IF(ISBLANK(I$4),0,IF(LEFT(I$4,1)=\"c\",CallDelta($A66,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3,IF(LEFT(I$4)=\"p\",(Putdelta($A66,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3),I$3)))","v":0},{"$f":"IF(ISBLANK(J$4),0,IF(LEFT(J$4,1)=\"c\",CallDelta($A66,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3,IF(LEFT(J$4)=\"p\",(Putdelta($A66,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3),J$3)))","v":0},{"$f":"IF(ISBLANK(K$4),0,IF(LEFT(K$4,1)=\"c\",CallDelta($A66,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3,IF(LEFT(K$4)=\"p\",(Putdelta($A66,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3),K$3)))","v":0},0.94246708753983055]
[{"$f":"A68-$A$17","v":23},{"$f":"IF(ISBLANK(B$4),0,IF(LEFT(B$4,1)=\"c\",CallDelta($A67,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3,IF(LEFT(B$4)=\"p\",(Putdelta($A67,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3),B$3)))","v":1},{"$f":"IF(ISBLANK(C$4),0,IF(LEFT(C$4,1)=\"c\",CallDelta($A67,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3,IF(LEFT(C$4)=\"p\",(Putdelta($A67,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3),C$3)))","v":-0.1563291361507175},{"$f":"IF(ISBLANK(D$4),0,IF(LEFT(D$4,1)=\"c\",CallDelta($A67,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3,IF(LEFT(D$4)=\"p\",(Putdelta($A67,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3),D$3)))","v":0},{"$f":"IF(ISBLANK(E$4),0,IF(LEFT(E$4,1)=\"c\",CallDelta($A67,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3,IF(LEFT(E$4)=\"p\",(Putdelta($A67,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3),E$3)))","v":0},{"$f":"IF(ISBLANK(F$4),0,IF(LEFT(F$4,1)=\"c\",CallDelta($A67,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3,IF(LEFT(F$4)=\"p\",(Putdelta($A67,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3),F$3)))","v":0},{"$f":"IF(ISBLANK(G$4),0,IF(LEFT(G$4,1)=\"c\",CallDelta($A67,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3,IF(LEFT(G$4)=\"p\",(Putdelta($A67,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3),G$3)))","v":0},{"$f":"IF(ISBLANK(H$4),0,IF(LEFT(H$4,1)=\"c\",CallDelta($A67,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3,IF(LEFT(H$4)=\"p\",(Putdelta($A67,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3),H$3)))","v":0},{"$f":"IF(ISBLANK(I$4),0,IF(LEFT(I$4,1)=\"c\",CallDelta($A67,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3,IF(LEFT(I$4)=\"p\",(Putdelta($A67,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3),I$3)))","v":0},{"$f":"IF(ISBLANK(J$4),0,IF(LEFT(J$4,1)=\"c\",CallDelta($A67,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3,IF(LEFT(J$4)=\"p\",(Putdelta($A67,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3),J$3)))","v":0},{"$f":"IF(ISBLANK(K$4),0,IF(LEFT(K$4,1)=\"c\",CallDelta($A67,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3,IF(LEFT(K$4)=\"p\",(Putdelta($A67,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3),K$3)))","v":0},0.84367086384928247]
[{"$f":"A69-$A$17","v":24},{"$f":"IF(ISBLANK(B$4),0,IF(LEFT(B$4,1)=\"c\",CallDelta($A68,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3,IF(LEFT(B$4)=\"p\",(Putdelta($A68,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3),B$3)))","v":1},{"$f":"IF(ISBLANK(C$4),0,IF(LEFT(C$4,1)=\"c\",CallDelta($A68,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3,IF(LEFT(C$4)=\"p\",(Putdelta($A68,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3),C$3)))","v":-0.32003783064782376},{"$f":"IF(ISBLANK(D$4),0,IF(LEFT(D$4,1)=\"c\",CallDelta($A68,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3,IF(LEFT(D$4)=\"p\",(Putdelta($A68,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3),D$3)))","v":0},{"$f":"IF(ISBLANK(E$4),0,IF(LEFT(E$4,1)=\"c\",CallDelta($A68,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3,IF(LEFT(E$4)=\"p\",(Putdelta($A68,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3),E$3)))","v":0},{"$f":"IF(ISBLANK(F$4),0,IF(LEFT(F$4,1)=\"c\",CallDelta($A68,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3,IF(LEFT(F$4)=\"p\",(Putdelta($A68,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3),F$3)))","v":0},{"$f":"IF(ISBLANK(G$4),0,IF(LEFT(G$4,1)=\"c\",CallDelta($A68,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3,IF(LEFT(G$4)=\"p\",(Putdelta($A68,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3),G$3)))","v":0},{"$f":"IF(ISBLANK(H$4),0,IF(LEFT(H$4,1)=\"c\",CallDelta($A68,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3,IF(LEFT(H$4)=\"p\",(Putdelta($A68,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3),H$3)))","v":0},{"$f":"IF(ISBLANK(I$4),0,IF(LEFT(I$4,1)=\"c\",CallDelta($A68,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3,IF(LEFT(I$4)=\"p\",(Putdelta($A68,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3),I$3)))","v":0},{"$f":"IF(ISBLANK(J$4),0,IF(LEFT(J$4,1)=\"c\",CallDelta($A68,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3,IF(LEFT(J$4)=\"p\",(Putdelta($A68,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3),J$3)))","v":0},{"$f":"IF(ISBLANK(K$4),0,IF(LEFT(K$4,1)=\"c\",CallDelta($A68,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3,IF(LEFT(K$4)=\"p\",(Putdelta($A68,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3),K$3)))","v":0},0.67996216935217624]
[{"$f":"OptionPage!$A$2","v":25},{"$f":"IF(ISBLANK(B$4),0,IF(LEFT(B$4,1)=\"c\",CallDelta($A69,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3,IF(LEFT(B$4)=\"p\",(Putdelta($A69,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3),B$3)))","v":1},{"$f":"IF(ISBLANK(C$4),0,IF(LEFT(C$4,1)=\"c\",CallDelta($A69,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3,IF(LEFT(C$4)=\"p\",(Putdelta($A69,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3),C$3)))","v":-0.520872062272562},{"$f":"IF(ISBLANK(D$4),0,IF(LEFT(D$4,1)=\"c\",CallDelta($A69,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3,IF(LEFT(D$4)=\"p\",(Putdelta($A69,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3),D$3)))","v":0},{"$f":"IF(ISBLANK(E$4),0,IF(LEFT(E$4,1)=\"c\",CallDelta($A69,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3,IF(LEFT(E$4)=\"p\",(Putdelta($A69,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3),E$3)))","v":0},{"$f":"IF(ISBLANK(F$4),0,IF(LEFT(F$4,1)=\"c\",CallDelta($A69,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3,IF(LEFT(F$4)=\"p\",(Putdelta($A69,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3),F$3)))","v":0},{"$f":"IF(ISBLANK(G$4),0,IF(LEFT(G$4,1)=\"c\",CallDelta($A69,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3,IF(LEFT(G$4)=\"p\",(Putdelta($A69,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3),G$3)))","v":0},{"$f":"IF(ISBLANK(H$4),0,IF(LEFT(H$4,1)=\"c\",CallDelta($A69,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3,IF(LEFT(H$4)=\"p\",(Putdelta($A69,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3),H$3)))","v":0},{"$f":"IF(ISBLANK(I$4),0,IF(LEFT(I$4,1)=\"c\",CallDelta($A69,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3,IF(LEFT(I$4)=\"p\",(Putdelta($A69,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3),I$3)))","v":0},{"$f":"IF(ISBLANK(J$4),0,IF(LEFT(J$4,1)=\"c\",CallDelta($A69,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3,IF(LEFT(J$4)=\"p\",(Putdelta($A69,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3),J$3)))","v":0},{"$f":"IF(ISBLANK(K$4),0,IF(LEFT(K$4,1)=\"c\",CallDelta($A69,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3,IF(LEFT(K$4)=\"p\",(Putdelta($A69,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3),K$3)))","v":0},0.479127937727438]
[{"$f":"A69+$A$17","v":26},{"$f":"IF(ISBLANK(B$4),0,IF(LEFT(B$4,1)=\"c\",CallDelta($A70,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3,IF(LEFT(B$4)=\"p\",(Putdelta($A70,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3),B$3)))","v":1},{"$f":"IF(ISBLANK(C$4),0,IF(LEFT(C$4,1)=\"c\",CallDelta($A70,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3,IF(LEFT(C$4)=\"p\",(Putdelta($A70,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3),C$3)))","v":-0.70948568726226924},{"$f":"IF(ISBLANK(D$4),0,IF(LEFT(D$4,1)=\"c\",CallDelta($A70,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3,IF(LEFT(D$4)=\"p\",(Putdelta($A70,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3),D$3)))","v":0},{"$f":"IF(ISBLANK(E$4),0,IF(LEFT(E$4,1)=\"c\",CallDelta($A70,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3,IF(LEFT(E$4)=\"p\",(Putdelta($A70,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3),E$3)))","v":0},{"$f":"IF(ISBLANK(F$4),0,IF(LEFT(F$4,1)=\"c\",CallDelta($A70,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3,IF(LEFT(F$4)=\"p\",(Putdelta($A70,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3),F$3)))","v":0},{"$f":"IF(ISBLANK(G$4),0,IF(LEFT(G$4,1)=\"c\",CallDelta($A70,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3,IF(LEFT(G$4)=\"p\",(Putdelta($A70,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3),G$3)))","v":0},{"$f":"IF(ISBLANK(H$4),0,IF(LEFT(H$4,1)=\"c\",CallDelta($A70,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3,IF(LEFT(H$4)=\"p\",(Putdelta($A70,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3),H$3)))","v":0},{"$f":"IF(ISBLANK(I$4),0,IF(LEFT(I$4,1)=\"c\",CallDelta($A70,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3,IF(LEFT(I$4)=\"p\",(Putdelta($A70,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3),I$3)))","v":0},{"$f":"IF(ISBLANK(J$4),0,IF(LEFT(J$4,1)=\"c\",CallDelta($A70,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3,IF(LEFT(J$4)=\"p\",(Putdelta($A70,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3),J$3)))","v":0},{"$f":"IF(ISBLANK(K$4),0,IF(LEFT(K$4,1)=\"c\",CallDelta($A70,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3,IF(LEFT(K$4)=\"p\",(Putdelta($A70,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3),K$3)))","v":0},0.29051431273773076]
[{"$f":"A70+$A$17","v":27},{"$f":"IF(ISBLANK(B$4),0,IF(LEFT(B$4,1)=\"c\",CallDelta($A71,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3,IF(LEFT(B$4)=\"p\",(Putdelta($A71,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3),B$3)))","v":1},{"$f":"IF(ISBLANK(C$4),0,IF(LEFT(C$4,1)=\"c\",CallDelta($A71,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3,IF(LEFT(C$4)=\"p\",(Putdelta($A71,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3),C$3)))","v":-0.84909697857515132},{"$f":"IF(ISBLANK(D$4),0,IF(LEFT(D$4,1)=\"c\",CallDelta($A71,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3,IF(LEFT(D$4)=\"p\",(Putdelta($A71,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3),D$3)))","v":0},{"$f":"IF(ISBLANK(E$4),0,IF(LEFT(E$4,1)=\"c\",CallDelta($A71,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3,IF(LEFT(E$4)=\"p\",(Putdelta($A71,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3),E$3)))","v":0},{"$f":"IF(ISBLANK(F$4),0,IF(LEFT(F$4,1)=\"c\",CallDelta($A71,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3,IF(LEFT(F$4)=\"p\",(Putdelta($A71,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3),F$3)))","v":0},{"$f":"IF(ISBLANK(G$4),0,IF(LEFT(G$4,1)=\"c\",CallDelta($A71,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3,IF(LEFT(G$4)=\"p\",(Putdelta($A71,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3),G$3)))","v":0},{"$f":"IF(ISBLANK(H$4),0,IF(LEFT(H$4,1)=\"c\",CallDelta($A71,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3,IF(LEFT(H$4)=\"p\",(Putdelta($A71,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3),H$3)))","v":0},{"$f":"IF(ISBLANK(I$4),0,IF(LEFT(I$4,1)=\"c\",CallDelta($A71,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3,IF(LEFT(I$4)=\"p\",(Putdelta($A71,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3),I$3)))","v":0},{"$f":"IF(ISBLANK(J$4),0,IF(LEFT(J$4,1)=\"c\",CallDelta($A71,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3,IF(LEFT(J$4)=\"p\",(Putdelta($A71,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3),J$3)))","v":0},{"$f":"IF(ISBLANK(K$4),0,IF(LEFT(K$4,1)=\"c\",CallDelta($A71,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3,IF(LEFT(K$4)=\"p\",(Putdelta($A71,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3),K$3)))","v":0},0.15090302142484868]
[{"$f":"A71+$A$17","v":28},{"$f":"IF(ISBLANK(B$4),0,IF(LEFT(B$4,1)=\"c\",CallDelta($A72,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3,IF(LEFT(B$4)=\"p\",(Putdelta($A72,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3),B$3)))","v":1},{"$f":"IF(ISBLANK(C$4),0,IF(LEFT(C$4,1)=\"c\",CallDelta($A72,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3,IF(LEFT(C$4)=\"p\",(Putdelta($A72,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3),C$3)))","v":-0.93264320622293095},{"$f":"IF(ISBLANK(D$4),0,IF(LEFT(D$4,1)=\"c\",CallDelta($A72,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3,IF(LEFT(D$4)=\"p\",(Putdelta($A72,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3),D$3)))","v":0},{"$f":"IF(ISBLANK(E$4),0,IF(LEFT(E$4,1)=\"c\",CallDelta($A72,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3,IF(LEFT(E$4)=\"p\",(Putdelta($A72,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3),E$3)))","v":0},{"$f":"IF(ISBLANK(F$4),0,IF(LEFT(F$4,1)=\"c\",CallDelta($A72,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3,IF(LEFT(F$4)=\"p\",(Putdelta($A72,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3),F$3)))","v":0},{"$f":"IF(ISBLANK(G$4),0,IF(LEFT(G$4,1)=\"c\",CallDelta($A72,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3,IF(LEFT(G$4)=\"p\",(Putdelta($A72,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3),G$3)))","v":0},{"$f":"IF(ISBLANK(H$4),0,IF(LEFT(H$4,1)=\"c\",CallDelta($A72,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3,IF(LEFT(H$4)=\"p\",(Putdelta($A72,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3),H$3)))","v":0},{"$f":"IF(ISBLANK(I$4),0,IF(LEFT(I$4,1)=\"c\",CallDelta($A72,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3,IF(LEFT(I$4)=\"p\",(Putdelta($A72,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3),I$3)))","v":0},{"$f":"IF(ISBLANK(J$4),0,IF(LEFT(J$4,1)=\"c\",CallDelta($A72,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3,IF(LEFT(J$4)=\"p\",(Putdelta($A72,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3),J$3)))","v":0},{"$f":"IF(ISBLANK(K$4),0,IF(LEFT(K$4,1)=\"c\",CallDelta($A72,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3,IF(LEFT(K$4)=\"p\",(Putdelta($A72,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3),K$3)))","v":0},6.7356793777069046E-2]
[{"$f":"A72+$A$17","v":29},{"$f":"IF(ISBLANK(B$4),0,IF(LEFT(B$4,1)=\"c\",CallDelta($A73,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3,IF(LEFT(B$4)=\"p\",(Putdelta($A73,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3),B$3)))","v":1},{"$f":"IF(ISBLANK(C$4),0,IF(LEFT(C$4,1)=\"c\",CallDelta($A73,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3,IF(LEFT(C$4)=\"p\",(Putdelta($A73,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3),C$3)))","v":-0.97397475115407339},{"$f":"IF(ISBLANK(D$4),0,IF(LEFT(D$4,1)=\"c\",CallDelta($A73,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3,IF(LEFT(D$4)=\"p\",(Putdelta($A73,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3),D$3)))","v":0},{"$f":"IF(ISBLANK(E$4),0,IF(LEFT(E$4,1)=\"c\",CallDelta($A73,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3,IF(LEFT(E$4)=\"p\",(Putdelta($A73,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3),E$3)))","v":0},{"$f":"IF(ISBLANK(F$4),0,IF(LEFT(F$4,1)=\"c\",CallDelta($A73,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3,IF(LEFT(F$4)=\"p\",(Putdelta($A73,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3),F$3)))","v":0},{"$f":"IF(ISBLANK(G$4),0,IF(LEFT(G$4,1)=\"c\",CallDelta($A73,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3,IF(LEFT(G$4)=\"p\",(Putdelta($A73,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3),G$3)))","v":0},{"$f":"IF(ISBLANK(H$4),0,IF(LEFT(H$4,1)=\"c\",CallDelta($A73,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3,IF(LEFT(H$4)=\"p\",(Putdelta($A73,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3),H$3)))","v":0},{"$f":"IF(ISBLANK(I$4),0,IF(LEFT(I$4,1)=\"c\",CallDelta($A73,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3,IF(LEFT(I$4)=\"p\",(Putdelta($A73,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3),I$3)))","v":0},{"$f":"IF(ISBLANK(J$4),0,IF(LEFT(J$4,1)=\"c\",CallDelta($A73,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3,IF(LEFT(J$4)=\"p\",(Putdelta($A73,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3),J$3)))","v":0},{"$f":"IF(ISBLANK(K$4),0,IF(LEFT(K$4,1)=\"c\",CallDelta($A73,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3,IF(LEFT(K$4)=\"p\",(Putdelta($A73,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3),K$3)))","v":0},2.6025248845926607E-2]
[{"$f":"A73+$A$17","v":30},{"$f":"IF(ISBLANK(B$4),0,IF(LEFT(B$4,1)=\"c\",CallDelta($A74,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3,IF(LEFT(B$4)=\"p\",(Putdelta($A74,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3),B$3)))","v":1},{"$f":"IF(ISBLANK(C$4),0,IF(LEFT(C$4,1)=\"c\",CallDelta($A74,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3,IF(LEFT(C$4)=\"p\",(Putdelta($A74,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3),C$3)))","v":-0.99121382292950133},{"$f":"IF(ISBLANK(D$4),0,IF(LEFT(D$4,1)=\"c\",CallDelta($A74,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3,IF(LEFT(D$4)=\"p\",(Putdelta($A74,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3),D$3)))","v":0},{"$f":"IF(ISBLANK(E$4),0,IF(LEFT(E$4,1)=\"c\",CallDelta($A74,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3,IF(LEFT(E$4)=\"p\",(Putdelta($A74,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3),E$3)))","v":0},{"$f":"IF(ISBLANK(F$4),0,IF(LEFT(F$4,1)=\"c\",CallDelta($A74,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3,IF(LEFT(F$4)=\"p\",(Putdelta($A74,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3),F$3)))","v":0},{"$f":"IF(ISBLANK(G$4),0,IF(LEFT(G$4,1)=\"c\",CallDelta($A74,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3,IF(LEFT(G$4)=\"p\",(Putdelta($A74,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3),G$3)))","v":0},{"$f":"IF(ISBLANK(H$4),0,IF(LEFT(H$4,1)=\"c\",CallDelta($A74,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3,IF(LEFT(H$4)=\"p\",(Putdelta($A74,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3),H$3)))","v":0},{"$f":"IF(ISBLANK(I$4),0,IF(LEFT(I$4,1)=\"c\",CallDelta($A74,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3,IF(LEFT(I$4)=\"p\",(Putdelta($A74,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3),I$3)))","v":0},{"$f":"IF(ISBLANK(J$4),0,IF(LEFT(J$4,1)=\"c\",CallDelta($A74,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3,IF(LEFT(J$4)=\"p\",(Putdelta($A74,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3),J$3)))","v":0},{"$f":"IF(ISBLANK(K$4),0,IF(LEFT(K$4,1)=\"c\",CallDelta($A74,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3,IF(LEFT(K$4)=\"p\",(Putdelta($A74,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3),K$3)))","v":0},8.7861770704986686E-3]
[]
[null,"Current Position Gamma Relative to Underlying Price Changes"]
["Underlying Price","Strat1","Strat2","Strat3","Strat4","Strat5","Strat6","Strat7","Strat8","Strat9","Strat10","Total"]
[{"$f":"A79-$A$17","v":20},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,Gamma($A78,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,Gamma($A78,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)","v":-5.1871861420750018E-3},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,Gamma($A78,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,Gamma($A78,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,Gamma($A78,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,Gamma($A78,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,Gamma($A78,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,Gamma($A78,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,Gamma($A78,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,Gamma($A78,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)","v":0},{"$f":"SUM(B78:K78)","v":-5.1871861420750018E-3}]
[{"$f":"A80-$A$17","v":21},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,Gamma($A79,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,Gamma($A79,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)","v":-2.305628809574117E-2},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,Gamma($A79,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,Gamma($A79,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,Gamma($A79,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,Gamma($A79,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,Gamma($A79,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,Gamma($A79,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,Gamma($A79,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,Gamma($A79,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)","v":0},{"$f":"SUM(B79:K79)","v":-2.305628809574117E-2}]
[{"$f":"A81-$A$17","v":22},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,Gamma($A80,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,Gamma($A80,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)","v":-6.6729257324145058E-2},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,Gamma($A80,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,Gamma($A80,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,Gamma($A80,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,Gamma($A80,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,Gamma($A80,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,Gamma($A80,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,Gamma($A80,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,Gamma($A80,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)","v":0},-6.6729257324145058E-2]
[{"$f":"A82-$A$17","v":23},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,Gamma($A81,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,Gamma($A81,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)","v":-0.13270114452012438},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,Gamma($A81,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,Gamma($A81,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,Gamma($A81,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,Gamma($A81,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,Gamma($A81,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,Gamma($A81,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,Gamma($A81,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,Gamma($A81,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)","v":0},-0.13270114452012438]
[{"$f":"A83-$A$17","v":24},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,Gamma($A82,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,Gamma($A82,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)","v":-0.18979126642113786},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,Gamma($A82,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,Gamma($A82,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,Gamma($A82,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,Gamma($A82,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,Gamma($A82,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,Gamma($A82,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,Gamma($A82,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,Gamma($A82,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)","v":0},-0.18979126642113786]
[{"$f":"OptionPage!$A$2","v":25},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,Gamma($A83,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,Gamma($A83,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)","v":-0.20296927777498336},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,Gamma($A83,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,Gamma($A83,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,Gamma($A83,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,Gamma($A83,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,Gamma($A83,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,Gamma($A83,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,Gamma($A83,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,Gamma($A83,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)","v":0},-0.20296927777498336]
[{"$f":"A83+$A$17","v":26},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,Gamma($A84,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,Gamma($A84,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)","v":-0.16782410577673004},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,Gamma($A84,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,Gamma($A84,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,Gamma($A84,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,Gamma($A84,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,Gamma($A84,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,Gamma($A84,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,Gamma($A84,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,Gamma($A84,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)","v":0},-0.16782410577673004]
[{"$f":"A84+$A$17","v":27},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,Gamma($A85,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,Gamma($A85,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)","v":-0.11042813675636656},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,Gamma($A85,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,Gamma($A85,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,Gamma($A85,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,Gamma($A85,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,Gamma($A85,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,Gamma($A85,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,Gamma($A85,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,Gamma($A85,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)","v":0},-0.11042813675636656]
[{"$f":"A85+$A$17","v":28},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,Gamma($A86,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,Gamma($A86,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)","v":-5.9289473463245139E-2},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,Gamma($A86,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,Gamma($A86,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,Gamma($A86,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,Gamma($A86,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,Gamma($A86,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,Gamma($A86,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,Gamma($A86,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,Gamma($A86,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)","v":0},-5.9289473463245139E-2]
[{"$f":"A86+$A$17","v":29},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,Gamma($A87,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,Gamma($A87,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)","v":-2.6547405165644012E-2},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,Gamma($A87,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,Gamma($A87,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,Gamma($A87,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,Gamma($A87,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,Gamma($A87,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,Gamma($A87,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,Gamma($A87,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,Gamma($A87,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)","v":0},-2.6547405165644012E-2]
[{"$f":"A87+$A$17","v":30},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,Gamma($A88,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,Gamma($A88,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)","v":-1.0104276482309726E-2},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,Gamma($A88,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,Gamma($A88,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,Gamma($A88,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,Gamma($A88,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,Gamma($A88,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,Gamma($A88,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,Gamma($A88,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,Gamma($A88,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)","v":0},-1.0104276482309726E-2]
[]
[null,"Current Position Theta Relative to Underlying Price Changes"]
["Underlying Price","Strat1","Strat2","Strat3","Strat4","Strat5","Strat6","Strat7","Strat8","Strat9","Strat10","Total"]
[{"$f":"A93-$A$17","v":20},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,IF(LEFT(B$4,1)=\"c\",CallTheta($A92,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3,PutTheta($A92,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3))","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,IF(LEFT(C$4,1)=\"c\",CallTheta($A92,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3,PutTheta($A92,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3))","v":2.6074158401378741E-4},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,IF(LEFT(D$4,1)=\"c\",CallTheta($A92,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3,PutTheta($A92,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3))","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,IF(LEFT(E$4,1)=\"c\",CallTheta($A92,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3,PutTheta($A92,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3))","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,IF(LEFT(F$4,1)=\"c\",CallTheta($A92,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3,PutTheta($A92,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3))","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,IF(LEFT(G$4,1)=\"c\",CallTheta($A92,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3,PutTheta($A92,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3))","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,IF(LEFT(H$4,1)=\"c\",CallTheta($A92,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3,PutTheta($A92,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3))","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,IF(LEFT(I$4,1)=\"c\",CallTheta($A92,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3,PutTheta($A92,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3))","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,IF(LEFT(J$4,1)=\"c\",CallTheta($A92,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3,PutTheta($A92,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3))","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,IF(LEFT(K$4,1)=\"c\",CallTheta($A92,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3,PutTheta($A92,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3))","v":0},{"$f":"SUM(B92:K92)","v":2.6074158401378741E-4}]
[{"$f":"A94-$A$17","v":21},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,IF(LEFT(B$4,1)=\"c\",CallTheta($A93,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3,PutTheta($A93,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3))","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,IF(LEFT(C$4,1)=\"c\",CallTheta($A93,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3,PutTheta($A93,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3))","v":1.2830423252277203E-3},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,IF(LEFT(D$4,1)=\"c\",CallTheta($A93,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3,PutTheta($A93,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3))","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,IF(LEFT(E$4,1)=\"c\",CallTheta($A93,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3,PutTheta($A93,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3))","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,IF(LEFT(F$4,1)=\"c\",CallTheta($A93,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3,PutTheta($A93,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3))","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,IF(LEFT(G$4,1)=\"c\",CallTheta($A93,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3,PutTheta($A93,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3))","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,IF(LEFT(H$4,1)=\"c\",CallTheta($A93,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3,PutTheta($A93,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3))","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,IF(LEFT(I$4,1)=\"c\",CallTheta($A93,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3,PutTheta($A93,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3))","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,IF(LEFT(J$4,1)=\"c\",CallTheta($A93,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3,PutTheta($A93,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3))","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,IF(LEFT(K$4,1)=\"c\",CallTheta($A93,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3,PutTheta($A93,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3))","v":0},{"$f":"SUM(B93:K93)","v":1.2830423252277203E-3}]
[{"$f":"A95-$A$17","v":22},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,IF(LEFT(B$4,1)=\"c\",CallTheta($A94,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3,PutTheta($A94,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3))","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,IF(LEFT(C$4,1)=\"c\",CallTheta($A94,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3,PutTheta($A94,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3))","v":4.0990714520468688E-3},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,IF(LEFT(D$4,1)=\"c\",CallTheta($A94,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3,PutTheta($A94,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3))","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,IF(LEFT(E$4,1)=\"c\",CallTheta($A94,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3,PutTheta($A94,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3))","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,IF(LEFT(F$4,1)=\"c\",CallTheta($A94,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3,PutTheta($A94,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3))","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,IF(LEFT(G$4,1)=\"c\",CallTheta($A94,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3,PutTheta($A94,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3))","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,IF(LEFT(H$4,1)=\"c\",CallTheta($A94,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3,PutTheta($A94,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3))","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,IF(LEFT(I$4,1)=\"c\",CallTheta($A94,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3,PutTheta($A94,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3))","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,IF(LEFT(J$4,1)=\"c\",CallTheta($A94,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3,PutTheta($A94,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3))","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,IF(LEFT(K$4,1)=\"c\",CallTheta($A94,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3,PutTheta($A94,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3))","v":0},4.0990714520468688E-3]
[{"$f":"A96-$A$17","v":23},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,IF(LEFT(B$4,1)=\"c\",CallTheta($A95,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3,PutTheta($A95,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3))","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,IF(LEFT(C$4,1)=\"c\",CallTheta($A95,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3,PutTheta($A95,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3))","v":8.9853094233680337E-3},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,IF(LEFT(D$4,1)=\"c\",CallTheta($A95,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3,PutTheta($A95,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3))","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,IF(LEFT(E$4,1)=\"c\",CallTheta($A95,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3,PutTheta($A95,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3))","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,IF(LEFT(F$4,1)=\"c\",CallTheta($A95,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3,PutTheta($A95,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3))","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,IF(LEFT(G$4,1)=\"c\",CallTheta($A95,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3,PutTheta($A95,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3))","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,IF(LEFT(H$4,1)=\"c\",CallTheta($A95,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3,PutTheta($A95,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3))","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,IF(LEFT(I$4,1)=\"c\",CallTheta($A95,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3,PutTheta($A95,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3))","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,IF(LEFT(J$4,1)=\"c\",CallTheta($A95,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3,PutTheta($A95,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3))","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,IF(LEFT(K$4,1)=\"c\",CallTheta($A95,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3,PutTheta($A95,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3))","v":0},8.9853094233680337E-3]
[{"$f":"A97-$A$17","v":24},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,IF(LEFT(B$4,1)=\"c\",CallTheta($A96,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3,PutTheta($A96,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3))","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,IF(LEFT(C$4,1)=\"c\",CallTheta($A96,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3,PutTheta($A96,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3))","v":1.4177290708610625E-2},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,IF(LEFT(D$4,1)=\"c\",CallTheta($A96,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3,PutTheta($A96,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3))","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,IF(LEFT(E$4,1)=\"c\",CallTheta($A96,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3,PutTheta($A96,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3))","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,IF(LEFT(F$4,1)=\"c\",CallTheta($A96,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3,PutTheta($A96,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3))","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,IF(LEFT(G$4,1)=\"c\",CallTheta($A96,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3,PutTheta($A96,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3))","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,IF(LEFT(H$4,1)=\"c\",CallTheta($A96,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3,PutTheta($A96,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3))","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,IF(LEFT(I$4,1)=\"c\",CallTheta($A96,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3,PutTheta($A96,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3))","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,IF(LEFT(J$4,1)=\"c\",CallTheta($A96,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3,PutTheta($A96,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3))","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,IF(LEFT(K$4,1)=\"c\",CallTheta($A96,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3,PutTheta($A96,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3))","v":0},1.4177290708610625E-2]
[{"$f":"OptionPage!$A$2","v":25},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,IF(LEFT(B$4,1)=\"c\",CallTheta($A97,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3,PutTheta($A97,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3))","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,IF(LEFT(C$4,1)=\"c\",CallTheta($A97,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3,PutTheta($A97,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3))","v":1.6810549615859156E-2},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,IF(LEFT(D$4,1)=\"c\",CallTheta($A97,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3,PutTheta($A97,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3))","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,IF(LEFT(E$4,1)=\"c\",CallTheta($A97,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3,PutTheta($A97,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3))","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,IF(LEFT(F$4,1)=\"c\",CallTheta($A97,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3,PutTheta($A97,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3))","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,IF(LEFT(G$4,1)=\"c\",CallTheta($A97,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3,PutTheta($A97,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3))","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,IF(LEFT(H$4,1)=\"c\",CallTheta($A97,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3,PutTheta($A97,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3))","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,IF(LEFT(I$4,1)=\"c\",CallTheta($A97,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3,PutTheta($A97,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3))","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,IF(LEFT(J$4,1)=\"c\",CallTheta($A97,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3,PutTheta($A97,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3))","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,IF(LEFT(K$4,1)=\"c\",CallTheta($A97,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3,PutTheta($A97,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3))","v":0},1.6810549615859156E-2]
[{"$f":"A97+$A$17","v":26},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,IF(LEFT(B$4,1)=\"c\",CallTheta($A98,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3,PutTheta($A98,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3))","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,IF(LEFT(C$4,1)=\"c\",CallTheta($A98,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3,PutTheta($A98,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3))","v":1.5617951704870927E-2},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,IF(LEFT(D$4,1)=\"c\",CallTheta($A98,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3,PutTheta($A98,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3))","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,IF(LEFT(E$4,1)=\"c\",CallTheta($A98,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3,PutTheta($A98,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3))","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,IF(LEFT(F$4,1)=\"c\",CallTheta($A98,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3,PutTheta($A98,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3))","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,IF(LEFT(G$4,1)=\"c\",CallTheta($A98,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3,PutTheta($A98,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3))","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,IF(LEFT(H$4,1)=\"c\",CallTheta($A98,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3,PutTheta($A98,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3))","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,IF(LEFT(I$4,1)=\"c\",CallTheta($A98,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3,PutTheta($A98,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3))","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,IF(LEFT(J$4,1)=\"c\",CallTheta($A98,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3,PutTheta($A98,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3))","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,IF(LEFT(K$4,1)=\"c\",CallTheta($A98,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3,PutTheta($A98,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3))","v":0},1.5617951704870927E-2]
[{"$f":"A98+$A$17","v":27},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,IF(LEFT(B$4,1)=\"c\",CallTheta($A99,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3,PutTheta($A99,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3))","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,IF(LEFT(C$4,1)=\"c\",CallTheta($A99,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3,PutTheta($A99,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3))","v":1.1909812732998125E-2},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,IF(LEFT(D$4,1)=\"c\",CallTheta($A99,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3,PutTheta($A99,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3))","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,IF(LEFT(E$4,1)=\"c\",CallTheta($A99,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3,PutTheta($A99,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3))","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,IF(LEFT(F$4,1)=\"c\",CallTheta($A99,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3,PutTheta($A99,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3))","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,IF(LEFT(G$4,1)=\"c\",CallTheta($A99,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3,PutTheta($A99,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3))","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,IF(LEFT(H$4,1)=\"c\",CallTheta($A99,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3,PutTheta($A99,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3))","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,IF(LEFT(I$4,1)=\"c\",CallTheta($A99,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3,PutTheta($A99,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3))","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,IF(LEFT(J$4,1)=\"c\",CallTheta($A99,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3,PutTheta($A99,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3))","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,IF(LEFT(K$4,1)=\"c\",CallTheta($A99,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3,PutTheta($A99,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3))","v":0},1.1909812732998125E-2]
[{"$f":"A99+$A$17","v":28},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,IF(LEFT(B$4,1)=\"c\",CallTheta($A100,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3,PutTheta($A100,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3))","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,IF(LEFT(C$4,1)=\"c\",CallTheta($A100,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3,PutTheta($A100,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3))","v":7.935268208084257E-3},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,IF(LEFT(D$4,1)=\"c\",CallTheta($A100,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3,PutTheta($A100,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3))","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,IF(LEFT(E$4,1)=\"c\",CallTheta($A100,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3,PutTheta($A100,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3))","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,IF(LEFT(F$4,1)=\"c\",CallTheta($A100,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3,PutTheta($A100,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3))","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,IF(LEFT(G$4,1)=\"c\",CallTheta($A100,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3,PutTheta($A100,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3))","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,IF(LEFT(H$4,1)=\"c\",CallTheta($A100,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3,PutTheta($A100,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3))","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,IF(LEFT(I$4,1)=\"c\",CallTheta($A100,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3,PutTheta($A100,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3))","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,IF(LEFT(J$4,1)=\"c\",CallTheta($A100,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3,PutTheta($A100,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3))","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,IF(LEFT(K$4,1)=\"c\",CallTheta($A100,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3,PutTheta($A100,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3))","v":0},7.935268208084257E-3]
[{"$f":"A100+$A$17","v":29},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,IF(LEFT(B$4,1)=\"c\",CallTheta($A101,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3,PutTheta($A101,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3))","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,IF(LEFT(C$4,1)=\"c\",CallTheta($A101,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3,PutTheta($A101,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3))","v":5.0695983368106261E-3},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,IF(LEFT(D$4,1)=\"c\",CallTheta($A101,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3,PutTheta($A101,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3))","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,IF(LEFT(E$4,1)=\"c\",CallTheta($A101,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3,PutTheta($A101,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3))","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,IF(LEFT(F$4,1)=\"c\",CallTheta($A101,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3,PutTheta($A101,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3))","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,IF(LEFT(G$4,1)=\"c\",CallTheta($A101,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3,PutTheta($A101,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3))","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,IF(LEFT(H$4,1)=\"c\",CallTheta($A101,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3,PutTheta($A101,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3))","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,IF(LEFT(I$4,1)=\"c\",CallTheta($A101,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3,PutTheta($A101,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3))","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,IF(LEFT(J$4,1)=\"c\",CallTheta($A101,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3,PutTheta($A101,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3))","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,IF(LEFT(K$4,1)=\"c\",CallTheta($A101,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3,PutTheta($A101,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3))","v":0},5.0695983368106261E-3]
[{"$f":"A101+$A$17","v":30},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,IF(LEFT(B$4,1)=\"c\",CallTheta($A102,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3,PutTheta($A102,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3))","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,IF(LEFT(C$4,1)=\"c\",CallTheta($A102,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3,PutTheta($A102,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3))","v":3.48676020988267E-3},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,IF(LEFT(D$4,1)=\"c\",CallTheta($A102,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3,PutTheta($A102,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3))","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,IF(LEFT(E$4,1)=\"c\",CallTheta($A102,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3,PutTheta($A102,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3))","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,IF(LEFT(F$4,1)=\"c\",CallTheta($A102,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3,PutTheta($A102,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3))","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,IF(LEFT(G$4,1)=\"c\",CallTheta($A102,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3,PutTheta($A102,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3))","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,IF(LEFT(H$4,1)=\"c\",CallTheta($A102,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3,PutTheta($A102,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3))","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,IF(LEFT(I$4,1)=\"c\",CallTheta($A102,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3,PutTheta($A102,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3))","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,IF(LEFT(J$4,1)=\"c\",CallTheta($A102,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3,PutTheta($A102,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3))","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,IF(LEFT(K$4,1)=\"c\",CallTheta($A102,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3,PutTheta($A102,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3))","v":0},3.48676020988267E-3]
[]
[null,"Current Position Vega Relative to Underlying Price Changes"]
["Underlying Price","Strat1","Strat2","Strat3","Strat4","Strat5","Strat6","Strat7","Strat8","Strat9","Strat10","Total"]
[{"$f":"A107-$A$17","v":20},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,vega($A106,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,vega($A106,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)","v":-4.2634406647191797E-4},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,vega($A106,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,vega($A106,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,vega($A106,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,vega($A106,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,vega($A106,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,vega($A106,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,vega($A106,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,vega($A106,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)","v":0},{"$f":"SUM(B106:K106)","v":-4.2634406647191797E-4}]
[{"$f":"A108-$A$17","v":21},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,vega($A107,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,vega($A107,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)","v":-2.0892787089496958E-3},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,vega($A107,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,vega($A107,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,vega($A107,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,vega($A107,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,vega($A107,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,vega($A107,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,vega($A107,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,vega($A107,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)","v":0},{"$f":"SUM(B107:K107)","v":-2.0892787089496958E-3}]
[{"$f":"A109-$A$17","v":22},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,vega($A108,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,vega($A108,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)","v":-6.6363617557985352E-3},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,vega($A108,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,vega($A108,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,vega($A108,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,vega($A108,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,vega($A108,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,vega($A108,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,vega($A108,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,vega($A108,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)","v":0},-6.6363617557985352E-3]
[{"$f":"A110-$A$17","v":23},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,vega($A109,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,vega($A109,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)","v":-1.4424432626947765E-2},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,vega($A109,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,vega($A109,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,vega($A109,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,vega($A109,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,vega($A109,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,vega($A109,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,vega($A109,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,vega($A109,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)","v":0},-1.4424432626947765E-2]
[{"$f":"A111-$A$17","v":24},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,vega($A110,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,vega($A110,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)","v":-2.2462966327104532E-2},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,vega($A110,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,vega($A110,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,vega($A110,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,vega($A110,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,vega($A110,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,vega($A110,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,vega($A110,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,vega($A110,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)","v":0},-2.2462966327104532E-2]
[{"$f":"OptionPage!$A$2","v":25},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,vega($A111,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,vega($A111,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)","v":-2.6066259988225596E-2},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,vega($A111,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,vega($A111,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,vega($A111,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,vega($A111,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,vega($A111,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,vega($A111,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,vega($A111,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,vega($A111,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)","v":0},-2.6066259988225596E-2]
[{"$f":"A111+$A$17","v":26},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,vega($A112,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,vega($A112,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)","v":-2.3311457980493732E-2},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,vega($A112,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,vega($A112,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,vega($A112,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,vega($A112,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,vega($A112,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,vega($A112,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,vega($A112,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,vega($A112,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)","v":0},-2.3311457980493732E-2]
[{"$f":"A112+$A$17","v":27},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,vega($A113,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,vega($A113,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)","v":-1.6541529800422852E-2},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,vega($A113,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,vega($A113,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,vega($A113,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,vega($A113,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,vega($A113,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,vega($A113,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,vega($A113,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,vega($A113,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)","v":0},-1.6541529800422852E-2]
[{"$f":"A113+$A$17","v":28},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,vega($A114,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,vega($A114,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)","v":-9.5512905195583933E-3},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,vega($A114,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,vega($A114,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,vega($A114,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,vega($A114,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,vega($A114,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,vega($A114,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,vega($A114,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,vega($A114,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)","v":0},-9.5512905195583933E-3]
[{"$f":"A114+$A$17","v":29},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,vega($A115,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,vega($A115,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)","v":-4.58760981047396E-3},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,vega($A115,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,vega($A115,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,vega($A115,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,vega($A115,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,vega($A115,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,vega($A115,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,vega($A115,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,vega($A115,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)","v":0},-4.58760981047396E-3]
[{"$f":"A115+$A$17","v":30},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,vega($A116,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3)","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,vega($A116,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3)","v":-1.8685990754956341E-3},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,vega($A116,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3)","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,vega($A116,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3)","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,vega($A116,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3)","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,vega($A116,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3)","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,vega($A116,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3)","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,vega($A116,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3)","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,vega($A116,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3)","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,vega($A116,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3)","v":0},-1.8685990754956341E-3]
[]
[null,"Current Position Rho Relative to Underlying Price Changes"]
["Underlying Price","Strat1","Strat2","Strat3","Strat4","Strat5","Strat6","Strat7","Strat8","Strat9","Strat10","Total"]
[{"$f":"A121-$A$17","v":20},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,IF(LEFT(B$4,1)=\"c\",CallRho($A120,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3,PutRho($A120,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3))","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,IF(LEFT(C$4,1)=\"c\",CallRho($A120,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3,PutRho($A120,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3))","v":-3.5251029504547092E-5},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,IF(LEFT(D$4,1)=\"c\",CallRho($A120,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3,PutRho($A120,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3))","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,IF(LEFT(E$4,1)=\"c\",CallRho($A120,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3,PutRho($A120,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3))","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,IF(LEFT(F$4,1)=\"c\",CallRho($A120,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3,PutRho($A120,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3))","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,IF(LEFT(G$4,1)=\"c\",CallRho($A120,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3,PutRho($A120,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3))","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,IF(LEFT(H$4,1)=\"c\",CallRho($A120,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3,PutRho($A120,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3))","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,IF(LEFT(I$4,1)=\"c\",CallRho($A120,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3,PutRho($A120,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3))","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,IF(LEFT(J$4,1)=\"c\",CallRho($A120,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3,PutRho($A120,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3))","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,IF(LEFT(K$4,1)=\"c\",CallRho($A120,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3,PutRho($A120,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3))","v":0},{"$f":"SUM(B120:K120)","v":-3.5251029504547092E-5}]
[{"$f":"A122-$A$17","v":21},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,IF(LEFT(B$4,1)=\"c\",CallRho($A121,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3,PutRho($A121,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3))","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,IF(LEFT(C$4,1)=\"c\",CallRho($A121,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3,PutRho($A121,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3))","v":-2.1053642755644545E-4},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,IF(LEFT(D$4,1)=\"c\",CallRho($A121,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3,PutRho($A121,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3))","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,IF(LEFT(E$4,1)=\"c\",CallRho($A121,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3,PutRho($A121,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3))","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,IF(LEFT(F$4,1)=\"c\",CallRho($A121,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3,PutRho($A121,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3))","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,IF(LEFT(G$4,1)=\"c\",CallRho($A121,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3,PutRho($A121,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3))","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,IF(LEFT(H$4,1)=\"c\",CallRho($A121,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3,PutRho($A121,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3))","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,IF(LEFT(I$4,1)=\"c\",CallRho($A121,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3,PutRho($A121,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3))","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,IF(LEFT(J$4,1)=\"c\",CallRho($A121,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3,PutRho($A121,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3))","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,IF(LEFT(K$4,1)=\"c\",CallRho($A121,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3,PutRho($A121,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3))","v":0},{"$f":"SUM(B121:K121)","v":-2.1053642755644545E-4}]
[{"$f":"A123-$A$17","v":22},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,IF(LEFT(B$4,1)=\"c\",CallRho($A122,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3,PutRho($A122,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3))","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,IF(LEFT(C$4,1)=\"c\",CallRho($A122,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3,PutRho($A122,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3))","v":-8.375314183410444E-4},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,IF(LEFT(D$4,1)=\"c\",CallRho($A122,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3,PutRho($A122,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3))","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,IF(LEFT(E$4,1)=\"c\",CallRho($A122,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3,PutRho($A122,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3))","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,IF(LEFT(F$4,1)=\"c\",CallRho($A122,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3,PutRho($A122,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3))","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,IF(LEFT(G$4,1)=\"c\",CallRho($A122,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3,PutRho($A122,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3))","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,IF(LEFT(H$4,1)=\"c\",CallRho($A122,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3,PutRho($A122,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3))","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,IF(LEFT(I$4,1)=\"c\",CallRho($A122,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3,PutRho($A122,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3))","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,IF(LEFT(J$4,1)=\"c\",CallRho($A122,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3,PutRho($A122,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3))","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,IF(LEFT(K$4,1)=\"c\",CallRho($A122,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3,PutRho($A122,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3))","v":0},-8.375314183410444E-4]
[{"$f":"A124-$A$17","v":23},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,IF(LEFT(B$4,1)=\"c\",CallRho($A123,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3,PutRho($A123,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3))","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,IF(LEFT(C$4,1)=\"c\",CallRho($A123,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3,PutRho($A123,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3))","v":-2.3617846228526727E-3},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,IF(LEFT(D$4,1)=\"c\",CallRho($A123,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3,PutRho($A123,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3))","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,IF(LEFT(E$4,1)=\"c\",CallRho($A123,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3,PutRho($A123,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3))","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,IF(LEFT(F$4,1)=\"c\",CallRho($A123,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3,PutRho($A123,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3))","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,IF(LEFT(G$4,1)=\"c\",CallRho($A123,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3,PutRho($A123,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3))","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,IF(LEFT(H$4,1)=\"c\",CallRho($A123,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3,PutRho($A123,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3))","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,IF(LEFT(I$4,1)=\"c\",CallRho($A123,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3,PutRho($A123,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3))","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,IF(LEFT(J$4,1)=\"c\",CallRho($A123,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3,PutRho($A123,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3))","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,IF(LEFT(K$4,1)=\"c\",CallRho($A123,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3,PutRho($A123,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3))","v":0},-2.3617846228526727E-3]
[{"$f":"A125-$A$17","v":24},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,IF(LEFT(B$4,1)=\"c\",CallRho($A124,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3,PutRho($A124,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3))","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,IF(LEFT(C$4,1)=\"c\",CallRho($A124,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3,PutRho($A124,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3))","v":-4.9965065167707594E-3},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,IF(LEFT(D$4,1)=\"c\",CallRho($A124,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3,PutRho($A124,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3))","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,IF(LEFT(E$4,1)=\"c\",CallRho($A124,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3,PutRho($A124,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3))","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,IF(LEFT(F$4,1)=\"c\",CallRho($A124,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3,PutRho($A124,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3))","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,IF(LEFT(G$4,1)=\"c\",CallRho($A124,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3,PutRho($A124,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3))","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,IF(LEFT(H$4,1)=\"c\",CallRho($A124,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3,PutRho($A124,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3))","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,IF(LEFT(I$4,1)=\"c\",CallRho($A124,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3,PutRho($A124,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3))","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,IF(LEFT(J$4,1)=\"c\",CallRho($A124,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3,PutRho($A124,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3))","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,IF(LEFT(K$4,1)=\"c\",CallRho($A124,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3,PutRho($A124,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3))","v":0},-4.9965065167707594E-3]
[{"$f":"OptionPage!$A$2","v":25},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,IF(LEFT(B$4,1)=\"c\",CallRho($A125,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3,PutRho($A125,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3))","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,IF(LEFT(C$4,1)=\"c\",CallRho($A125,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3,PutRho($A125,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3))","v":-8.3628115923128181E-3},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,IF(LEFT(D$4,1)=\"c\",CallRho($A125,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3,PutRho($A125,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3))","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,IF(LEFT(E$4,1)=\"c\",CallRho($A125,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3,PutRho($A125,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3))","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,IF(LEFT(F$4,1)=\"c\",CallRho($A125,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3,PutRho($A125,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3))","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,IF(LEFT(G$4,1)=\"c\",CallRho($A125,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3,PutRho($A125,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3))","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,IF(LEFT(H$4,1)=\"c\",CallRho($A125,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3,PutRho($A125,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3))","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,IF(LEFT(I$4,1)=\"c\",CallRho($A125,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3,PutRho($A125,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3))","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,IF(LEFT(J$4,1)=\"c\",CallRho($A125,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3,PutRho($A125,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3))","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,IF(LEFT(K$4,1)=\"c\",CallRho($A125,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3,PutRho($A125,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3))","v":0},-8.3628115923128181E-3]
[{"$f":"A125+$A$17","v":26},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,IF(LEFT(B$4,1)=\"c\",CallRho($A126,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3,PutRho($A126,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3))","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,IF(LEFT(C$4,1)=\"c\",CallRho($A126,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3,PutRho($A126,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3))","v":-1.1650549404104893E-2},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,IF(LEFT(D$4,1)=\"c\",CallRho($A126,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3,PutRho($A126,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3))","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,IF(LEFT(E$4,1)=\"c\",CallRho($A126,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3,PutRho($A126,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3))","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,IF(LEFT(F$4,1)=\"c\",CallRho($A126,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3,PutRho($A126,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3))","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,IF(LEFT(G$4,1)=\"c\",CallRho($A126,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3,PutRho($A126,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3))","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,IF(LEFT(H$4,1)=\"c\",CallRho($A126,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3,PutRho($A126,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3))","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,IF(LEFT(I$4,1)=\"c\",CallRho($A126,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3,PutRho($A126,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3))","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,IF(LEFT(J$4,1)=\"c\",CallRho($A126,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3,PutRho($A126,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3))","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,IF(LEFT(K$4,1)=\"c\",CallRho($A126,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3,PutRho($A126,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3))","v":0},-1.1650549404104893E-2]
[{"$f":"A126+$A$17","v":27},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,IF(LEFT(B$4,1)=\"c\",CallRho($A127,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3,PutRho($A127,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3))","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,IF(LEFT(C$4,1)=\"c\",CallRho($A127,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3,PutRho($A127,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3))","v":-1.41778203767458E-2},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,IF(LEFT(D$4,1)=\"c\",CallRho($A127,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3,PutRho($A127,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3))","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,IF(LEFT(E$4,1)=\"c\",CallRho($A127,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3,PutRho($A127,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3))","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,IF(LEFT(F$4,1)=\"c\",CallRho($A127,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3,PutRho($A127,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3))","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,IF(LEFT(G$4,1)=\"c\",CallRho($A127,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3,PutRho($A127,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3))","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,IF(LEFT(H$4,1)=\"c\",CallRho($A127,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3,PutRho($A127,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3))","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,IF(LEFT(I$4,1)=\"c\",CallRho($A127,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3,PutRho($A127,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3))","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,IF(LEFT(J$4,1)=\"c\",CallRho($A127,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3,PutRho($A127,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3))","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,IF(LEFT(K$4,1)=\"c\",CallRho($A127,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3,PutRho($A127,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3))","v":0},-1.41778203767458E-2]
[{"$f":"A127+$A$17","v":28},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,IF(LEFT(B$4,1)=\"c\",CallRho($A128,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3,PutRho($A128,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3))","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,IF(LEFT(C$4,1)=\"c\",CallRho($A128,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3,PutRho($A128,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3))","v":-1.5746384973923E-2},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,IF(LEFT(D$4,1)=\"c\",CallRho($A128,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3,PutRho($A128,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3))","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,IF(LEFT(E$4,1)=\"c\",CallRho($A128,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3,PutRho($A128,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3))","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,IF(LEFT(F$4,1)=\"c\",CallRho($A128,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3,PutRho($A128,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3))","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,IF(LEFT(G$4,1)=\"c\",CallRho($A128,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3,PutRho($A128,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3))","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,IF(LEFT(H$4,1)=\"c\",CallRho($A128,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3,PutRho($A128,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3))","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,IF(LEFT(I$4,1)=\"c\",CallRho($A128,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3,PutRho($A128,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3))","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,IF(LEFT(J$4,1)=\"c\",CallRho($A128,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3,PutRho($A128,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3))","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,IF(LEFT(K$4,1)=\"c\",CallRho($A128,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3,PutRho($A128,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3))","v":0},-1.5746384973923E-2]
[{"$f":"A128+$A$17","v":29},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,IF(LEFT(B$4,1)=\"c\",CallRho($A129,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3,PutRho($A129,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3))","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,IF(LEFT(C$4,1)=\"c\",CallRho($A129,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3,PutRho($A129,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3))","v":-1.6550231789473204E-2},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,IF(LEFT(D$4,1)=\"c\",CallRho($A129,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3,PutRho($A129,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3))","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,IF(LEFT(E$4,1)=\"c\",CallRho($A129,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3,PutRho($A129,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3))","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,IF(LEFT(F$4,1)=\"c\",CallRho($A129,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3,PutRho($A129,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3))","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,IF(LEFT(G$4,1)=\"c\",CallRho($A129,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3,PutRho($A129,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3))","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,IF(LEFT(H$4,1)=\"c\",CallRho($A129,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3,PutRho($A129,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3))","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,IF(LEFT(I$4,1)=\"c\",CallRho($A129,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3,PutRho($A129,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3))","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,IF(LEFT(J$4,1)=\"c\",CallRho($A129,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3,PutRho($A129,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3))","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,IF(LEFT(K$4,1)=\"c\",CallRho($A129,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3,PutRho($A129,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3))","v":0},-1.6550231789473204E-2]
[{"$f":"A129+$A$17","v":30},{"$f":"IF(OR(ISBLANK(B$4),LEFT(B$4,1)=\"s\"),0,IF(LEFT(B$4,1)=\"c\",CallRho($A130,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3,PutRho($A130,B$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*B$3))","v":0},{"$f":"IF(OR(ISBLANK(C$4),LEFT(C$4,1)=\"s\"),0,IF(LEFT(C$4,1)=\"c\",CallRho($A130,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3,PutRho($A130,C$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*C$3))","v":-1.6897148318466351E-2},{"$f":"IF(OR(ISBLANK(D$4),LEFT(D$4,1)=\"s\"),0,IF(LEFT(D$4,1)=\"c\",CallRho($A130,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3,PutRho($A130,D$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*D$3))","v":0},{"$f":"IF(OR(ISBLANK(E$4),LEFT(E$4,1)=\"s\"),0,IF(LEFT(E$4,1)=\"c\",CallRho($A130,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3,PutRho($A130,E$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*E$3))","v":0},{"$f":"IF(OR(ISBLANK(F$4),LEFT(F$4,1)=\"s\"),0,IF(LEFT(F$4,1)=\"c\",CallRho($A130,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3,PutRho($A130,F$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*F$3))","v":0},{"$f":"IF(OR(ISBLANK(G$4),LEFT(G$4,1)=\"s\"),0,IF(LEFT(G$4,1)=\"c\",CallRho($A130,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3,PutRho($A130,G$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*G$3))","v":0},{"$f":"IF(OR(ISBLANK(H$4),LEFT(H$4,1)=\"s\"),0,IF(LEFT(H$4,1)=\"c\",CallRho($A130,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3,PutRho($A130,H$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*H$3))","v":0},{"$f":"IF(OR(ISBLANK(I$4),LEFT(I$4,1)=\"s\"),0,IF(LEFT(I$4,1)=\"c\",CallRho($A130,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3,PutRho($A130,I$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*I$3))","v":0},{"$f":"IF(OR(ISBLANK(J$4),LEFT(J$4,1)=\"s\"),0,IF(LEFT(J$4,1)=\"c\",CallRho($A130,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3,PutRho($A130,J$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*J$3))","v":0},{"$f":"IF(OR(ISBLANK(K$4),LEFT(K$4,1)=\"s\"),0,IF(LEFT(K$4,1)=\"c\",CallRho($A130,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3,PutRho($A130,K$5,OptionPage!$A$9,OptionPage!$A$6,OptionPage!$A$4,OptionPage!$A$7)*K$3))","v":0},-1.6897148318466351E-2]

{"sheet":"StrategyGraphs","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Tips","index":5,"n_rows":21,"n_cols":8,"rows_kept":21,"cut":false,"hidden":false,"merged":[[1,3,1,7],[3,1,20,1],[3,2,8,2],[10,2,13,2],[15,2,20,2]]}
[]
[null,null,null,"IMPLIED VOLATILITY"]
[null,null,null,"Low",null,"Neutral",null,"High"]
[null,"MARKET DIRECTION","Bearish","Buy Naked Puts",null,"Sell the",null,"Sell Naked Calls"]
[null,null,null,"Bear Vertical Spreads:",null,"Underlying",null,"Bear Vertical Spreads:"]
[null,null,null,"Buy ATM Call/Sell ITM Call",null,null,null,"Buy OTM Call/Sell ATM Call"]
[null,null,null,"Buy ATM Put/Sell OTM Put",null,null,null,"Buy OTM (ITM) Call (Put) Time Spreads"]
[null,null,null,"Sell OTM (ITM) Call (Put) Butterflies",null,null,null,"Buy ITM (OTM) Call (Put) Butterflies"]
[null,null,null,"Buy ITM (OTM) Call (Put) Time Spreads",null,null,null,"Sell OTM (ITM) Call (Put) Time Spreads"]
[null,null,null,"",null,null,null,""]
[null,null,"Neutral","Backspreads",null,"Do Nothing",null,"Ratio Vertical Spreads"]
[null,null,null,"Buy Straddles/Strangles",null,null,null,"Sell Straddles/Strangles"]
[null,null,null,"Sell ATM Call Or Put Butterflies",null,null,null,"Buy ATM Call Or Put Butterflies"]
[null,null,null,"Buy ATM Call Or Put Time Spreads",null,null,null,"Sell ATM Call Or Put Time Spreads"]
[null,null,null,"",null,null,null,""]
[null,null,"Bullish","Buy Naked Calls",null,"Buy the",null,"Sell Naked Puts"]
[null,null,null,"Bull Vertical Spreads",null,"Underlying",null,"Bull Vertical Spreads"]
[null,null,null,"Buy ATM Call/Sell OTM Call",null,null,null,"Buy ITM Call/Sell ATM Call"]
[null,null,null,"Buy ATM Put/Sell ITM Put",null,null,null,"Buy OTM Put/Sell ATM Put"]
[null,null,null,"Sell ITM (OTM) Call (Put) Butterflies",null,null,null,"Buy OTM (ITM) Call (Put) Butterflies"]
[null,null,null,"Buy OTM (ITM) Call (Put) Time Spreads",null,null,null,"Sell ITM (OTM) Call (Put) Time Spreads"]

{"sheet":"Gamma","index":6,"n_rows":14,"n_cols":12,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
[100,"Underlying Price"]
[100,"Exercise Price"]
[{"$f":"TODAY()","v":"2012-07-10"},"Today's Date"]
[0.25,"Historical Volatility"]
[{"$f":"A3+60","v":"2012-09-08"},"Expiry Date"]
[0,"Risk Free Rate"]
[0,"Dividend Yield"]
[{"$f":"A5-A3","v":60},"DTE"]
[{"$f":"A8/365","v":0.16438356164383561},"DTE in Years"]
[]
[null,{"$f":"C11-5","v":75},{"$f":"D11-5","v":80},{"$f":"E11-5","v":85},{"$f":"F11-5","v":90},{"$f":"G11-5","v":95},100,{"$f":"G11+5","v":105},{"$f":"H11+5","v":110},{"$f":"I11+5","v":115},{"$f":"J11+5","v":120},{"$f":"K11+5","v":125}]
[90,{"$f":"Gamma(B$11,$A12,$A$9,$A$6,$A$4,$A$7)","v":1.1387769751630311E-2},{"$f":"Gamma(C$11,$A12,$A$9,$A$6,$A$4,$A$7)","v":2.6531244849608226E-2},4.0590461685857074E-2,4.367577434940783E-2,3.4932835035283098E-2,2.1726050336355694E-2,1.0903994654476726E-2,4.554167641883944E-3,1.6241299975019057E-3,5.0538725747418546E-4,1.3976091685675307E-4]
[100,{"$f":"Gamma(B$11,$A13,$A$9,$A$6,$A$4,$A$7)","v":1.0781594826115961E-3},4.8689918255392832E-3,1.3871104710049133E-2,2.6822284365871248E-2,3.7349925310995465E-2,3.930819691446704E-2,3.2537647100684103E-2,2.1897628035823131E-2,1.2319269514289136E-2,5.931130078974123E-3,2.492923814676111E-3]
[110,{"$f":"Gamma(B$11,$A14,$A$9,$A$6,$A$4,$A$7)","v":5.0389897247720534E-5},4.1411216255932376E-4,2.0703310874704882E-3,6.8031393168883781E-3,1.5643506969506317E-2,2.6496129923345997E-2,3.4487012483251603E-2,3.5734724467697307E-2,3.0364734898983795E-2,2.1696511300902669E-2,1.3317684103087424E-2]

{"sheet":"Vega","index":7,"n_rows":14,"n_cols":12,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
[100,"Underlying Price"]
[100,"Exercise Price"]
[{"$f":"TODAY()","v":"2012-07-10"},"Today's Date"]
[0.25,"Historical Volatility"]
[{"$f":"A3+60","v":"2012-09-08"},"Expiry Date"]
[0,"Risk Free Rate"]
[0,"Dividend Yield"]
[{"$f":"A5-A3","v":60},"DTE"]
[{"$f":"A8/365","v":0.16438356164383561},"DTE in Years"]
[]
[null,{"$f":"C11-5","v":75},{"$f":"D11-5","v":80},{"$f":"E11-5","v":85},{"$f":"F11-5","v":90},{"$f":"G11-5","v":95},100,{"$f":"G11+5","v":105},{"$f":"H11+5","v":110},{"$f":"I11+5","v":115},{"$f":"J11+5","v":120},{"$f":"K11+5","v":125}]
[90,{"$f":"vega(B$11,$A12,$A$9,$A$6,$A$4,$A$7)","v":2.6324467747775551E-2},{"$f":"vega(C$11,$A12,$A$9,$A$6,$A$4,$A$7)","v":6.9780808371572328E-2},0.12052030918369207,0.14538648173843974,0.12956253542195753,8.9285138368585051E-2,4.9404057972166814E-2,2.2646066493203724E-2,8.8270352946422069E-3,2.990784866148604E-3,8.9743739420004094E-4]
[100,{"$f":"vega(B$11,$A13,$A$9,$A$6,$A$4,$A$7)","v":2.4923207217905051E-3},1.2806115486349898E-2,4.1185780080865063E-2,8.9285138368585107E-2,0.13852729147879486,0.16154053526493306,0.14742228463768858,0.10888820516443558,6.6954386024578288E-2,3.5099290330367412E-2,1.6007644357937355E-2]
[110,{"$f":"vega(B$11,$A14,$A$9,$A$6,$A$4,$A$7)","v":1.1648349535003892E-4},1.0891717152245229E-3,6.1471816877976477E-3,2.2646066493203779E-2,5.8020267287586795E-2,0.10888820516443562,0.15625451203884205,0.17769458879142638,0.16503025439961402,0.12839579290397196,8.5515951004414101E-2]

{"sheet":"Theta","index":8,"n_rows":102,"n_cols":19,"rows_kept":102,"cut":false,"hidden":false,"merged":[]}
[100,"Underlying Price"]
[100,"Exercise Price",null,null,null,null,null,null,null,null,null,null,null,null,"DTE","Theta","Theo","% Diff"]
[{"$f":"TODAY()","v":"2012-07-10"},"Today's Date",null,null,null,null,null,null,null,null,null,null,null,null,100,{"$f":"CallTheta(100,100,O3/365,0,0.25,0)","v":-2.6046182421509786E-2},{"$f":"CallOption(100,100,O3/365,0,0.25,0)","v":5.2166761235368568},{"$f":"P3/Q3","v":-4.9928693682924526E-3}]
[0.25,"Historical Volatility",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O3-1","v":99},{"$f":"CallTheta(100,100,O4/365,0,0.25,0)","v":-2.6177958586655004E-2},{"$f":"CallOption(100,100,O4/365,0,0.25,0)","v":5.1905642183487046},{"$f":"P4/Q4","v":-5.0433743780908475E-3},{"$f":"(R4-R3)/R3","v":1.0115427837774069E-2}]
[{"$f":"A3+60","v":"2012-09-08"},"Expiry Date",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O4-1","v":98},-2.631174378374565E-2,5.1643195367061594,-5.0949101032054791E-3,{"$f":"(R5-R4)/R4","v":1.0218500799486619E-2}]
[0,"Risk Free Rate",null,null,null,null,null,null,null,null,null,null,null,null,97,-2.6447589644848512E-2,5.1379400439140781,-5.1475084214296831E-3,1.0323698977752637E-2]
[0,"Dividend Yield",null,null,null,null,null,null,null,null,null,null,null,null,96,-2.6585549679367933E-2,5.1114236527138246,-5.2012025387981253E-3,1.0431088785577749E-2]
[{"$f":"A5-A3","v":60},"DTE",null,null,null,null,null,null,null,null,null,null,null,null,95,-2.6725679362735066E-2,5.0847682213619265,-5.2560270594943156E-3,1.0540739432319627E-2]
[{"$f":"A8/365","v":0.16438356164383561},"DTE in Years",null,null,null,null,null,null,null,null,null,null,null,null,94,-2.6868036230272653E-2,5.0579715516176051,-5.3120180602201899E-3,1.065272307240769E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,-2.7012679976595878E-2,5.0310313866336145,-5.3692131693638115E-3,1.0767114963696254E-2]
[null,100,{"$f":"B11-10","v":90},{"$f":"C11-10","v":80},70,60,50,40,30,20,10,1,null,null,92,-2.7159672560939579E-2,5.0039454087447979,-5.4276516513301412E-3,1.0883993636120436E-2]
[100,{"$f":"CallTheta($A$1,$A12,B$11/365,$A$6,$A$4,$A$7)","v":-2.6046182421509786E-2},{"$f":"CallTheta($A$1,$A12,C$11/365,$A$6,$A$4,$A$7)","v":-2.7460964080585116E-2},-2.9132985867878901E-2,-3.1151138845040463E-2,-3.365427818019439E-2,-3.687430640403374E-2,-4.123555302974078E-2,-4.7624907880426073E-2,-5.8340847679714737E-2,-8.2524079683220897E-2,-0.26101432977939426,null,null,91,-2.7309078318833811E-2,4.9767112371482511,-5.4873744964319899E-3,1.1003441071464583E-2]
[100,{"$f":"CallTheta($A$1,$A13,B$11/365,$A$6,$A$4,$A$7)","v":-2.6046182421509786E-2},-2.7460964080585116E-2,-2.9132985867878901E-2,-3.1151138845040463E-2,-3.365427818019439E-2,-3.687430640403374E-2,-4.123555302974078E-2,-4.7624907880426073E-2,-5.8340847679714737E-2,-8.2524079683220897E-2,-0.26101432977939426,null,null,90,-2.7460964080585116E-2,4.9493264254682927,-5.5484245167738821E-3,1.1125542895165671E-2]
[null,{"$f":"B12/B13","v":1},{"$f":"C12/C13","v":1},1,1,1,1,1,1,1,1,1,null,null,89,-2.7615399297059081E-2,4.9217884591994334,-5.6108464485998934E-3,1.125038858099243E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,-2.7772456173301999E-2,4.8940947530197505,-5.6746870616196914E-3,1.1378071669690504E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,-2.793220981058557E-2,4.866242647966331,-5.7399952758744616E-3,1.1508690002745223E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,-2.8094738357509554E-2,4.8382294084643362,-5.8068222867561133E-3,1.164234597239645E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,-2.826012317085292E-2,4.8100522192000454,-5.8752216988515E-3,1.1779146789352997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,-2.8428448986925633E-2,4.7817081818279519,-5.9452496693468242E-3,1.1919204769585691E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,-2.8599804104240973E-2,4.7531943115008417,-6.0169650617987172E-3,1.2062637641889315E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,-2.8774280578403089E-2,4.7245075332112307,-6.0904296111568088E-3,1.2209568877923663E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,-2.8951974430186867E-2,4.6956446779313268,-6.1657081010102538E-3,1.2360128046721918E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,-2.9132985867878901E-2,4.6666024785380245,-6.2428685541275888E-3,1.2514451195750294E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,-2.9317419525048998E-2,4.6373775655077125,-6.3219824374682434E-3,1.2672681260980086E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,78,-2.9505384715034326E-2,4.6079664623653258,-6.403124882963851E-3,1.2834968508407091E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,-2.969699570354218E-2,4.578365580869729,-6.48637492550361E-3,1.3001471010077287E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,-2.9892372000916177E-2,4.5485712159170077,-6.5718157597076934E-3,1.3172355157599788E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,-3.009163867576431E-2,4.5185795401408697,-6.6595350172426494E-3,1.3347796216803508E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,-3.0294926691818966E-2,4.4883865981879083,-6.7496250666219141E-3,1.3527978927358518E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,-3.0502373270090657E-2,4.4579883006436418,-6.8421833376473293E-3,1.371309815164877E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,-3.0714122278590914E-2,4.427380417582782,-6.9373126728874837E-3,1.3903359577743274E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,-3.0930324652139612E-2,4.396558571714948,-7.0351217088584685E-3,1.4098980481771222E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,-3.1151138845040463E-2,4.3655182310943275,-7.1357252898773581E-3,1.4300190555653328E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,-3.137673131970984E-2,4.3342547013590575,-7.2392449179027917E-3,1.45072328067737E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,-3.1607277074683256E-2,4.3027631174625824,-7.3458092420673722E-3,1.4720364537058959E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,-3.1842960215805606E-2,4.2710384348556474,-7.4555545920489555E-3,1.4939858409758682E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,-3.2083974574842369E-2,4.2390754200737959,-7.5686255599301975E-3,1.5166003613175548E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,-3.2330524380235814E-2,4.2068686406806961,-7.6851756357680196E-3,1.5399107131796994E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,-3.2582824985281998E-2,4.1744124545124066,-7.8053679027478475E-3,1.5639495136641264E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,-3.2841103659629611E-2,4.1417009981622499,-7.929375798543116E-3,1.5887514508010826E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,-3.3105600450713174E-2,4.1087281746398716,-8.0573839503546296E-3,1.6143534505582761E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,-3.3376569122542478E-2,4.0754876401308948,-8.1895890920848195E-3,1.6407948602768417E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,-3.365427818019439E-2,4.0419727897755919,-8.3262010732296048E-3,1.6681176504547677E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,-3.3939011989409393E-2,4.0081767423763495,-8.4674439703693767E-3,1.6963666370476686E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,-3.4231072001906428E-2,3.9740923239336112,-8.6135573136418842E-3,1.7255897267677286E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,-3.45307780984195E-2,3.939712049898823,-8.7647974423172102E-3,1.7558381881989292E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,-3.483847006306072E-2,3.905028106019671,-8.9214390056134539E-3,1.7871669519704422E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,-3.515450920446106E-2,3.870032327639187,-9.083776627237158E-3,1.8196349436627856E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,-3.5479280141276534E-2,3.8347161772928899,-9.2521267548731755E-3,1.8533054537165715E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,-3.5813192772124941E-2,3.7990707204300733,-9.4268297190505355E-3,1.8882465492092663E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,-3.6156684452898789E-2,3.7630865990635272,-9.6082520295697298E-3,1.9245315331469354E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,-3.6510222407758142E-2,3.7267540031274322,-9.7967889420979629E-3,1.9622394577911175E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,-3.687430640403374E-2,3.69006263929505,-9.9928673327556884E-3,2.0014556995828849E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,-3.7249471725874915E-2,3.6530016969751102,-1.0196948924693782E-2,2.0422726044719279E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,-3.7636292486891876E-2,3.6155598111688576,-1.040953391799225E-2,2.0847902139006919E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,-3.8035385328432071E-2,3.5777250218256711,-1.0631165082950691E-2,2.1291170834782991E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,-3.844741355769439E-2,3.5394847292854053,-1.0862432387286109E-2,2.1753712084323102E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,-3.8873091788870252E-2,3.5008256453368176,-1.1103978240290295E-2,2.2236810724539195E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,-3.9313191161212548E-2,3.4617337393530079,-1.1356503452099731E-2,2.2741868395703416E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,-3.9768545220750413E-2,3.4221941788847801,-1.1620774024491541E-2,2.3270417123234188E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,-4.0240056567764484E-2,3.3821912639986422,-1.1897628911793155E-2,2.3824134839738245E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,-4.0728704390706714E-2,3.3417083545351502,-1.2187988917534457E-2,2.4404863178535609E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,-4.123555302974078E-2,3.3007277893312832,-1.2492866925598542E-2,2.5014627936317507E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,-4.1761761740443361E-2,3.2592307962949718,-1.2813379705394689E-2,2.5655662683751055E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,-4.2308595861652566E-2,3.2171973920321264,-1.3150761581007175E-2,2.6330436104257643E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,-4.2877439632530205E-2,3.1746062695038901,-1.3506380316961591E-2,2.704168376590552E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,-4.3469810954619784E-2,3.1314346719211628,-1.3881755651619795E-2,2.779244518879722E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,{"$f":"CallTheta(100,100,O68/365,0,0.25,0)","v":-4.4087378457630493E-2},{"$f":"CallOption(100,100,O68/365,0,0.25,0)","v":3.0876582507581887},{"$f":"P68/Q68","v":-1.4278581007727987E-2},2.8586107266762605E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O68-1","v":34},-4.4731981306251695E-2,3.0432509053701722,-1.4698749034237329E-2,{"$f":"(R69-R68)/R68","v":2.9426455351686181E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,-4.5405652283970699E-2,2.998184601214632,-1.5144381792093738E-2,3.0317733626066476E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,-4.6110644814547977E-2,2.9524291630816677,-1.561786659986074E-2,3.12647167951213E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,-4.6849464740412017E-2,2.9059520389997999,-1.6121898817207301E-2,3.2272795655141205E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,-4.7624907880426073E-2,2.8587180295691468,-1.6659533185091321E-2,3.3348079775205514E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,-4.844010465174254E-2,2.8106889763244993,-1.7234245788051234E-2,3.4497521423602982E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,-4.9298573381665704E-2,2.7618234012839196,-1.7850009294130727E-2,3.5729066049783903E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,-5.0204284383130938E-2,2.7120760879984331,-1.8511384914787814E-2,3.7051836206861491E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,-5.1161737460130939E-2,2.6613975920631603,-1.9223635586319704E-2,3.8476357917602858E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,-5.2176056301778961E-2,2.6097336660062922,-1.9992866314831517E-2,4.0014841368467655E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,-5.3253104293950575E-2,2.5570245795066526,-2.0826199607445747E-2,4.1681531776963356E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,-5.4399627739215237E-2,2.5032043106686999,-2.1731996668175702E-2,4.3493151789734917E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,-5.5623434496341252E-2,2.4481995771385172,-2.2720138919946443E-2,4.5469464534649701E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,-5.6933618880053306E-2,2.3919286664992683,-2.3802389961477859E-2,4.763399754485162E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,-5.8340847679714737E-2,2.3343000126540332,-2.4992866111234281E-2,5.0014983860154634E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,-5.9857727949342097E-2,2.2752104473290586,-2.6308655544198548E-2,5.2646600318193182E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,-6.1499285716169021E-2,2.2145430312062331,-2.7770643807571962E-2,5.5570618609425845E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,-6.3283597440146E-2,2.1521643341366996,-2.9404630694956215E-2,5.8838639057360614E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,-6.5232635385231302E-2,2.0879209830834711,-3.1242865948353481E-2,6.2515162066380872E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,-6.7373418179585504E-2,2.0216352213596096,-3.3326199240966373E-2,6.6681888148698631E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,-6.9739605949546465E-2,1.9530991093187282,-3.5707151581197916E-2,7.1443860820010557E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,-7.2373758435320637E-2,1.8820668211056955,-3.8454404287729685E-2,7.6938444677798729E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,-7.5330608461534318E-2,1.8082442127280984,-4.165953245213655E-2,8.334879251866556E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,-7.8681938555014222E-2,1.7312743779834108,-4.5447411199294116E-2,9.0924658156198324E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,-8.2524079683220897E-2,1.6507171277555557,-4.9992865704027133E-2,0.10001569692936912]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,-8.6989879790395283E-2,1.5660189413422714,-5.5548421218861013E-2,0.11112696655007631]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,-9.2268675749298368E-2,1.4764673507939392,-6.249286562258409E-2,0.12501605358614851]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,-9.8641474791830164E-2,1.3811185957714613,-7.1421437010433769E-2,0.14287345121557382]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,-0.10654725056368552,1.2786764787410192,-8.3326198874473401E-2,0.1666833147350493]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,-0.11671916339079912,1.1672749131318056,-9.9992865500416597E-2,0.20001712367860036]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,-0.13049878498976811,1.0440498704451926,-0.12499286545969515,0.2500178371143329]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,-0.15069024264147285,0.90418016152859337,-0.166659532085639,0.33335235953430925]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,-0.18456105216660776,0.73826527764046546,-0.249992865378248,0.5000214044150062]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,-0.26101432977939426,0.52203610866166628,-0.49999286533751769,1.0000285391385506]