{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Calculations","Option Charts 1-2","Option Charts 3-4","Strategy Sum Chart"],"not_rendered":{"charts":5,"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":"Calculations","index":0,"n_rows":103,"n_cols":27,"rows_kept":103,"cut":false,"hidden":false,"merged":[]}
["Underlying",null,null,null,"Option 1","Option 2","Option 3","Option 4",null,null,null,null,null,"Call","Long"]
["Ulg Price",80,null,"OptionType",null,null,null,null,null,null,null,null,null,"Put","Short"]
["Position",null,null,"Position",null,null,null,null,null,null,null,null,"#1",2,1]
["r",0.3,null,"Vol",0.2,0.3,0.4,0.5,null,null,null,null,"#2",2,1]
["ulgs/contract",100,null,"r",0.03,0.04,0.05,0.06,null,null,null,null,"#3",2,2]
[null,null,null,"Strike",95,100,105,110,null,null,null,null,"#4",2,2]
[null,null,null,"# of Options",1,1,1,1,null,null,null,null,"UL",null,2]
[" ","OPTION 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STRATEGY SUM"]
[null,null,null,null,null,null,"Maturity (T)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maturity (T)"]
["ulg Price (S)",0,0.1,0.2,0.3,0.4,0.5,0.6,0.7,0.8,0.9,1,null,null,null,"ulg Price (S)",0,0.1,0.2,0.3,0.4,0.5,0.6,0.7,0.8,0.9,1]
[{"$f":"$B$2*0.5","v":40},{"$f":"$B$5*GBlackScholes($N$3,$A11,$E$6,B$10,$E$5,$E$5,$E$4,$O$3)*$E$7","v":5499.9999997149998},5471.542707282043,5443.1706585123848,5414.8835983423951,5386.681272189192,5358.5634263554921,5330.5298111185821,5302.5802063662604,5274.7145187714932,5246.9329903019616,5219.2364904463084,null,null,null,{"$f":"$B$2*0.5","v":40},{"$f":"(B11+B35+B59+B83) + Q35","v":-2039.9999995119999},{"$f":"(C11+C35+C59+C83) + R35","v":-1991.4242167684404},{"$f":"(D11+D35+D59+D83) + S35","v":-1943.2969363429506},{"$f":"(E11+E35+E59+E83) + T35","v":-1895.6773556765968},{"$f":"(F11+F35+F59+F83) + U35","v":-1848.9138881971351},{"$f":"(G11+G35+G59+G83) + V35","v":-1803.661197734669},{"$f":"(H11+H35+H59+H83) + W35","v":-1760.5976732738682},{"$f":"(I11+I35+I59+I83) + X35","v":-1720.2244124292647},{"$f":"(J11+J35+J59+J83) + Y35","v":-1682.8196805382647},{"$f":"(K11+K35+K59+K83) + Z35","v":-1648.4723889845893},{"$f":"(L11+L35+L59+L83) + AA35","v":-1617.1359905508621}]
[{"$f":"$B$2*0.55","v":44},5099.9999997149998,5071.542707282043,5043.1706585123848,5014.8835983425806,4986.6812723234216,4958.5634337845931,4930.529923149822,4902.5810033885382,4874.7180473643912,4846.9443438797371,4819.2656537241883,null,null,null,{"$f":"$B$2*0.55","v":44},-2043.9999995131998,-1995.5460356582428,-1947.5523028444122,-1900.2627660311687,-1854.5746514464513,-1811.6463878225495,-1772.3280297059855,-1737.0212511910697,-1705.7723388034835,-1678.404392837776,-1654.6219500961124]
[{"$f":"$B$2*0.6","v":48},4699.9999997149998,4671.542707282043,4643.1706585123866,4614.8835983866011,4586.6812807761262,4558.5636435959104,4530.5317685344362,4502.589907767162,4474.7474466252306,4447.0195286892149,4419.4261939306916,null,null,null,{"$f":"$B$2*0.6","v":48},-2047.9999995143999,-1999.6678728148897,-1951.8426730492561,-1905.3066401511242,-1861.9053006493577,-1823.2203679945183,-1789.9404060520928,-1762.0508143807117,-1739.151879900365,-1720.6834187785867,-1706.0511294957576]
[{"$f":"$B$2*0.65","v":52},4299.9999997149998,4271.542707282043,4243.1706585135335,4214.8836023239301,4186.6815359475067,4158.5669224060057,4130.550280902532,4102.6548126215966,4074.9157952934952,4047.3759575121308,4020.0799892957862,null,null,null,{"$f":"$B$2*0.65","v":52},-2051.9999995155999,-2003.7899772941939,-1956.2692025041842,-1911.4808574041786,-1872.4576658306282,-1840.6929391546553,-1816.1647617707504,-1798.1088987506373,-1785.5329974143694,-1777.4593726112291,-1773.0182762183517]
[{"$f":"$B$2*0.7","v":56},3899.9999997149998,3871.5427072820439,3843.1706587844515,3814.8837619951983,3786.6857754483121,3758.5986045991276,3730.6744410717406,3702.9894195687548,3675.627247949923,3648.665267326121,3622.1668790759891,null,null,null,{"$f":"$B$2*0.7","v":56},-2055.9999995168,-2007.9146403091881,-1961.1252048963638,-1920.053314156308,-1888.4932217953317,-1866.8409226909898,-1853.7738668187058,-1847.576148166668,-1846.661787943144,-1849.7166372894105,-1855.7001758090646]
[{"$f":"$B$2*0.75","v":60},3499.9999997149998,3471.5427072820589,3443.1706830758521,3414.8871412650019,3386.7288721923765,3358.804798925672,3331.2727611978175,3304.2879516886524,3277.9716510939261,3252.4034577085063,3227.6257650131711,null,null,null,{"$f":"$B$2*0.75","v":60},-2059.9999995179996,-2012.0566667721209,-1967.1156861253294,-1933.0655242538953,-1912.8220255990439,-1904.4371276534096,-1904.9375324820712,-1911.7185863371237,-1922.7887878898325,-1936.69580697634,-1952.3990494013622]
[{"$f":"$B$2*0.8","v":64},3099.9999997149998,3071.5427073037008,3043.1716573090762,3014.9287941241632,2987.0201531007219,2959.7715921807053,2933.4653257566288,2908.2721754247864,2884.2617145583631,2861.4332978266666,2839.7439479685404,null,null,null,{"$f":"$B$2*0.8","v":64},-2063.9999995191997,-2016.2877004184829,-1975.6575455722955,-1953.2820127006451,-1948.2706419360281,-1955.4453272233641,-1970.3519417490784,-1989.8936003085123,-2012.0340145500493,-2035.454463355697,-2059.3042014684229]
[{"$f":"$B$2*0.85","v":68},2699.9999997149998,2671.5427145956482,2643.1915676047411,2615.2551106322817,2588.4190774251151,2563.2183134316733,2539.8592689010798,2518.3243211228614,2498.485798212897,2480.1752381923684,2463.218604044208,null,null,null,{"$f":"$B$2*0.85","v":68},-2067.9999995203998,-2020.8782389486505,-1989.100628351531,-1983.6592907549434,-1996.6502138101378,-2019.8892690480186,-2048.2710486487731,-2078.8650520862629,-2110.0120763640434,-2140.7759968621831,-2170.6353369526737]
[{"$f":"$B$2*0.9","v":72},2299.9999997149998,2271.5435072690866,2243.4218427509863,2216.9993734281588,2193.4587412694682,2172.9807534743259,2155.2557911735576,2139.854015502965,2126.3665560636441,2114.4448716384927,2103.8037140008178,null,null,null,{"$f":"$B$2*0.9","v":72},-2071.9999995215999,-2026.6321963669063,-2010.4698635982411,-2026.0215796129173,-2057.2093127053658,-2094.6311754025896,-2133.7901177256367,-2172.5687133963133,-2209.9798498987143,-2245.5880469628878,-2279.2344865390146]
[{"$f":"$B$2*0.95","v":76},1899.9999997149998,1871.5765611203069,1845.0645245594515,1823.7451763064455,1807.7011486107224,1795.7598525646929,1786.8156682085171,1780.0391818296262,1774.8377229074322,1770.7896254120826,1767.5921161519987,null,null,null,{"$f":"$B$2*0.95","v":76},-2075.9999995228,-2035.3609480234034,-2041.9797646873951,-2078.7969366722941,-2124.9979212734884,-2172.6540232889074,-2218.8722900726843,-2262.6268377702231,-2303.6255496233457,-2341.8760686100336,-2377.5074379889552]
[{"$f":"$B$2*1","v":80},{"$f":"$B$5*GBlackScholes($N$3,$A21,$E$6,B$10,$E$5,$E$5,$E$4,$O$3)*$E$7","v":1499.9999997149998},1472.1864821271865,1452.8329519735862,1443.5758755640734,1440.4862170263955,1440.8963470343933,1443.3025221099058,1446.8466091248545,1451.0211447568147,1455.5158807415985,1460.1361075342916,null,null,null,{"$f":"$B$2*1","v":80},-2079.999999524,-2049.597909263065,-2081.5039990200203,-2134.5544455812101,-2190.1870337996515,-2243.553058884961,-2293.4192753111388,-2339.6259935995199,-2382.3520381422295,-2421.87368636873,-2458.4800590615382]
[{"$f":"$B$2*1.05","v":84},1099.9999997149998,1077.8037042072924,1078.7426873699985,1089.8016803000089,1103.9618910738184,1118.829803288115,1133.4995189797874,1147.6102754955384,1161.0251312441533,1173.7059870587386,1185.6599640311381,null,null,null,{"$f":"$B$2*1.05","v":84},-2083.9999995251997,-2068.2756374708674,-2117.9674067624342,-2179.3688159693716,-2239.4112120288205,-2295.4702334020444,-2347.1931106712213,-2394.809433961294,-2438.6876826670159,-2479.2039764264791,-2516.7033690243843]
[{"$f":"$B$2*1.1","v":88},699.99999971499983,706.47742966132091,743.09690605885089,778.45279347868791,810.23538501176802,838.70873634365353,864.37204108033893,887.66725852965112,908.95059547989808,928.50530265933173,946.55804619085302,null,null,null,{"$f":"$B$2*1.1","v":88},-2087.9999995263997,-2074.9720379307028,-2130.3741826493797,-2195.8823087303144,-2259.1358894916584,-2317.8779383446395,-2371.93597703265,-2421.6391584960452,-2467.4166296904555,-2509.6843577348791,-2548.8151210978208]
[{"$f":"$B$2*1.15","v":92},299.99999971499989,395.75519168349018,468.12600769959971,522.97896651270003,567.88430926829176,606.18077290840301,639.68110057640502,669.4983822802385,696.37392442354337,720.83078471574993,743.25433916507245,null,null,null,{"$f":"$B$2*1.15","v":92},-2091.9999995275998,-2031.0155037877889,-2095.1170183572549,-2169.3596995093199,-2239.6259903981177,-2304.0847560435782,-2362.9378755050711,-2416.7641431146612,-2466.1584467219641,-2511.6501170051101,-2553.6920986856312]
[{"$f":"$B$2*1.2","v":96},0,181.76593718408682,266.96481136058526,329.26408728608436,379.60484873107845,422.27647944993191,459.49161232523466,492.56942125207172,522.37163550981552,549.49799783460594,574.38587516967982,null,null,null,{"$f":"$B$2*1.2","v":96},-1995.9999992437997,-1898.5454727630397,-1998.3470242730455,-2093.3060927725392,-2177.6051292296493,-2252.5028651819102,-2319.598826102846,-2380.2053646055833,-2435.3444734861646,-2485.8136898561133,-2532.2443354588154]
[{"$f":"$B$2*1.25","v":100},0,66.647136171658161,137.09789377706159,194.03059334729312,242.011526932734,283.67245773129673,320.5914309926527,353.79067843845428,383.97442426005102,411.65135188935551,437.20277288713874,null,null,null,{"$f":"$B$2*1.25","v":100},-1599.9621520571702,-1677.2535777742917,-1843.4983000814791,-1971.3574773660689,-2076.5432931786872,-2166.3944842092669,-2244.9870596592582,-2314.8597262384314,-2377.7218742799714,-2434.7910662587187,-2486.972185233516]
[{"$f":"$B$2*1.3","v":104},0,19.305963244831581,63.342622114505254,107.09231831683574,147.31196032442071,183.97593238632624,217.50740126502066,248.34135929271568,276.849973961145,303.33925734394643,328.05948588353749,null,null,null,{"$f":"$B$2*1.3","v":104},-803.99999884619945,-1405.8796730319618,-1648.4201867501847,-1814.9465155825842,-1944.8791946651049,-2052.4910658567269,-2144.7377800710769,-2225.6009794709853,-2297.6051311753176,-2362.4684816250087,-2421.4232171538006]
[{"$f":"$B$2*1.35","v":108},0,4.4266158637902286,26.391908684361898,55.478041753672969,85.768950284460743,115.37712042692033,143.69870579608596,170.57565054331292,196.01627947689693,220.09125385150909,242.89179238618175,null,null,null,{"$f":"$B$2*1.35","v":108},-307.9999993723996,-1131.1924569097284,-1436.1485170104443,-1638.8270711057994,-1793.3383823916067,-1919.1875553797702,-2025.7450074168589,-2118.283464945519,-2200.0893707486243,-2273.3640354504778,-2339.6630130825524]
[{"$f":"$B$2*1.4","v":112},0,0.81113049079788446,9.9611940487243977,27.056931484132285,47.876007231882944,70.098201717392072,92.591466439176173,114.79873788184882,136.44532078976931,157.40092366818547,177.6117071828173,null,null,null,{"$f":"$B$2*1.4","v":112},-112.0000000336,-884.98222621175751,-1226.6994167194005,-1456.9932671788024,-1632.5023591209367,-1774.9280772621964,-1895.0098628332998,-1998.8779362054706,-2090.377362363974,-2172.0884420220091,-2245.8333014515292]
[{"$f":"$B$2*1.45","v":116},0,0.12041537765296734,3.4254554126919912,12.467797242827716,25.687932834385929,41.343066729154017,58.283764861454834,75.80805237700315,93.490176299293466,111.07059417953789,128.39085670091865,null,null,null,{"$f":"$B$2*1.45","v":116},-116.0000000348,-681.42309195013365,-1033.4808225810798,-1280.3408547954498,-1471.2514063855983,-1627.1116852688203,-1758.8346944686473,-1872.8554086342683,-1973.2941998110728,-2062.9535260331909,-2143.8299328826361]
[{"$f":"$B$2*1.5","v":120},0,1.4707122818778326E-2,1.0800778199479055,5.4491493553261661,13.284514385237145,23.719862230804267,35.90138487370416,49.18786842636127,63.129307417135827,77.415321282427925,91.832272159312467,null,null,null,{"$f":"$B$2*1.5","v":120},-120.000000036,-522.78898541573767,-863.48413527451328,-1116.0636168089006,-1316.1400715162235,-1481.5641813463646,-1622.3924249049298,-1744.836422117434,-1852.9991658673919,-1949.7328730642846,-2037.1018314342514]
[null,"OPTION 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FORWARD"]
[null,null,null,null,null,null,"Maturity (T)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maturity (T)"]
["ulg Price (S)",0,0.1,0.2,0.3,0.4,0.5,0.6,0.7,0.8,0.9,1,null,null,null,"ulg Price (S)",0,0.1,0.2,0.3,0.4,0.5,0.6,0.7,0.8,0.9,1]
[{"$f":"$B$2*0.5","v":40},{"$f":"$B$5*GBlackScholes($N$4,$A35,$F$6,B$10,$F$5,$F$5,$F$4,$O$4)*$F$7","v":5999.9999995999997},5960.0798934399154,5920.3191483713772,5880.7171319063982,5841.2734418704431,5801.9901334630695,5762.8778300637086,5723.9614444910831,5685.280283475432,5646.8832189034583,5608.8223845758057,null,null,null,{"$f":"$B$2*0.5","v":40},{"$f":"UnderlyingForward($P35,Q$34,$B$4,$O$7)","v":-40.000000012000001},-41.218181358140676,-42.473461861814386,-43.766971348208415,-45.099874063175029,-46.473369709131319,-47.888694524872406,-49.347122398269725,-50.849966012856186,-52.39857802932989,-53.994352303040131]
[{"$f":"$B$2*0.55","v":44},5599.9999995999997,5560.0798934399154,5520.3191484653944,5480.7172154916152,5441.276150632656,5402.012872576297,5362.9739604466567,5324.2346669040089,5285.8845316974894,5248.0118991699601,5210.6936478278012,null,null,null,{"$f":"$B$2*0.55","v":44},-44.000000013200001,-45.339999493954743,-46.720808047995824,-48.143668483029259,-49.609861469492529,-51.120706680044457,-52.677563977359647,-54.281834638096697,-55.93496261414181,-57.638435832262878,-59.393787533344138]
[{"$f":"$B$2*0.6","v":48},5199.9999995999997,5160.0798934399163,5120.3191534041907,5080.7184389206914,5041.2968613405401,5002.1300360660334,4963.3536915649975,4925.126039671969,4887.5908522391082,4850.8589386020922,4815.0044800324113,null,null,null,{"$f":"$B$2*0.6","v":48},-48.000000014400001,-49.461817629768817,-50.968154234177263,-52.520365617850103,-54.119848875810035,-55.768043650957587,-57.466433429846887,-59.216546877923676,-61.019959215427427,-62.878293635195874,-64.793222763648146]
[{"$f":"$B$2*0.65","v":52},4799.9999995999997,4760.0798934402665,4720.3192851695121,4680.72976873266,4641.408834601285,4602.5868342541598,4564.5418289379868,4527.5067448473228,4491.63510342056,4457.0053470189014,4423.6383038077765,null,null,null,{"$f":"$B$2*0.65","v":52},-52.000000015600001,-53.583635765582883,-55.215500420358701,-56.897062752670941,-58.629836282127542,-60.415380621870717,-62.255302882334128,-64.151259117750641,-66.104955816713044,-68.118151438128862,-70.192657993952167]
[{"$f":"$B$2*0.7","v":56},4399.9999995999997,4360.0798935110533,4320.3213105374689,4280.8020746155034,4241.8657963319629,4204.0077785888288,4167.6207885596241,4132.9165502996248,4099.9577025078243,4068.7105129952442,4039.0872703964283,null,null,null,{"$f":"$B$2*0.7","v":56},-56.000000016800001,-57.70545390139695,-59.46284660654014,-61.273759887491785,-63.139823688445041,-65.062717592783855,-67.044172334821369,-69.08597135757762,-71.189952417998668,-73.358009241061851,-75.592093224256175]
[{"$f":"$B$2*0.75","v":60},3999.9999996000001,3960.0798993498911,3920.3410710001699,3881.1417693355479,3843.3461889007581,3807.6812668229322,3774.4596723300574,3743.6892959472416,3715.2191861098649,3688.8340461867288,3664.3045407858267,null,null,null,{"$f":"$B$2*0.75","v":60},-60.000000018000001,-61.827272037211017,-63.710192792721578,-65.650457022312622,-67.649811094762541,-69.710054563696985,-71.833041787308616,-74.020683597404584,-76.274949019284279,-78.597867043994839,-80.991528454560196]
[{"$f":"$B$2*0.8","v":64},3599.9999996000001,3560.0801281229451,3520.4731085524932,3482.3791873333093,3447.3071378164932,3415.8306886976902,3387.8337850763187,3362.9276048478346,3340.6665520011884,3320.6337140876003,3302.4671735560437,null,null,null,{"$f":"$B$2*0.8","v":64},-64.000000019200002,-65.949090173025084,-67.957538978903017,-70.027154157133467,-72.159798501080047,-74.357391534610116,-76.62191123979585,-78.955395837231563,-81.359945620569903,-83.837724846927827,-86.390963684864204]
[{"$f":"$B$2*0.85","v":68},3199.9999996000001,3160.0849232671449,3121.1152023461323,3086.0224089679009,3056.3407901210198,3031.7448195011834,3011.3572331914784,2994.3077293953138,2979.8731455284915,2967.4847107706228,2956.7024882482692,null,null,null,{"$f":"$B$2*0.85","v":68},-68.000000020399995,-70.070908308839151,-72.204885165084448,-74.403851291954311,-76.669785907397554,-79.004728505523246,-81.410780692283083,-83.890108077058542,-86.444942221855527,-89.077582649860815,-91.790398915168211]
[{"$f":"$B$2*0.9","v":72},2799.9999996000001,2760.1440855526021,2723.5026804359863,2694.9888101520701,2674.3569800840119,2659.6684306782477,2649.2143535643281,2641.7517791042073,2636.4103498962691,2632.5805485958667,2629.8306755807007,null,null,null,{"$f":"$B$2*0.9","v":72},-72.000000021600002,-74.192726444653218,-76.452231351265894,-78.780548426775155,-81.17977331371506,-83.652065476436377,-86.199650144770331,-88.824820316885507,-91.529938823141137,-94.317440452793804,-97.189834145472233]
[{"$f":"$B$2*0.95","v":76},2399.9999996000001,2360.6087452231777,2330.5721578450589,2313.9526803997951,2306.440576570486,2304.4379474440534,2305.744582537895,2309.0415970677254,2313.5201539477621,2318.6702784686117,2324.1625190264854,null,null,null,{"$f":"$B$2*0.95","v":76},-76.000000022800009,-78.314544580467285,-80.69957753744734,-83.157245561595985,-85.689760720032552,-88.299402447349507,-90.988519597257579,-93.759532556712486,-96.614935424426761,-99.557298255726792,-102.58926937577624]
[{"$f":"$B$2*1","v":80},{"$f":"$B$5*GBlackScholes($N$4,$A45,$F$6,B$10,$F$5,$F$5,$F$4,$O$4)*$F$7","v":1999.9999995999999},1963.088467773136,1947.818496429845,1949.2222824181213,1958.3504018812405,1970.9402184741919,1984.9778672613227,1999.4556357782528,2013.8464398699455,2027.8684774843712,2041.3719633293574,null,null,null,{"$f":"$B$2*1","v":80},{"$f":"UnderlyingForward($P45,Q$34,$B$4,$O$7)","v":-80.000000024000002},-82.436362716281351,-84.946923723628771,-87.53394269641683,-90.199748126350059,-92.946739418262638,-95.777389049744812,-98.694244796539451,-101.69993202571237,-104.79715605865978,-107.98870460608026]
[{"$f":"$B$2*1.05","v":84},1599.9999995999999,1572.5919785428175,1583.492349071463,1608.0305645293877,1635.7721412918452,1663.5288419219194,1690.2214258831862,1715.4921915487357,1739.2594548595198,1761.5527484063919,1782.4456857056903,null,null,null,{"$f":"$B$2*1.05","v":84},-84.000000025199995,-86.558180852095418,-89.194269909810203,-91.910639831237674,-94.709735532667565,-97.594076389175783,-100.56625850223205,-103.62895703636643,-106.784928626998,-110.03701386159277,-113.38813983638427]
[{"$f":"$B$2*1.1","v":88},1199.9999995999999,1200.0300482055891,1247.619075122087,1297.3979642852598,1343.5298753636971,1385.5333234027185,1423.771126775287,1458.71197606347,1490.7828133659691,1520.3450644055238,1547.699357774185,null,null,null,{"$f":"$B$2*1.1","v":88},-88.000000026400002,-90.679998987909485,-93.441616095991648,-96.287336966058518,-99.219722938985058,-102.24141336008891,-105.35512795471929,-108.56366927619339,-111.86992522828362,-115.27687166452576,-118.78757506668828]
[{"$f":"$B$2*1.15","v":92},799.99999959999991,862.27895600536044,949.956710323675,1022.9280507249584,1084.9613005344027,1138.9529265733643,1186.7793691101647,1229.7027469289737,1268.6125453727782,1304.1612889594844,1336.8437009128711,null,null,null,{"$f":"$B$2*1.15","v":92},-92.000000027600009,-94.801817123723552,-97.688962282173094,-100.66403410087936,-103.72971034530256,-106.88875033100204,-110.14399740720654,-113.49838151602037,-116.95492182956923,-120.51672946745875,-124.1870102969923]
[{"$f":"$B$2*1.2","v":96},399.99999959999997,577.54794274666642,697.68649901577214,787.91329563440297,861.58689798876503,924.36591119963009,979.27262994939281,1028.1464977635778,1072.2059826171687,1112.3078294234815,1149.0818010631549,null,null,null,{"$f":"$B$2*1.2","v":96},-96.000000028800002,-98.923635259537633,-101.93630846835453,-105.04073123570021,-108.23969775162007,-111.53608730191517,-114.93286685969377,-118.43309375584735,-122.03991843085485,-125.75658727039175,-129.58644552729629]
[{"$f":"$B$2*1.25","v":100},3.7846787829209916E-2,357.94812044398441,493.81016772465216,592.97662484757154,673.10049521963856,741.03078105846407,800.2856076111492,852.95813970274139,900.41427923127912,943.60422577994359,983.22085624758847,null,null,null,{"$f":"$B$2*1.25","v":100},-100.00000003,-103.0454533953517,-106.18365465453596,-109.41742837052104,-112.74968515793758,-116.1834242728283,-119.72173631218101,-123.36780599567432,-127.12491503214048,-130.99644507332474,-134.98588075760031]
[{"$f":"$B$2*1.3","v":104},0,204.43458548461777,336.81836302221984,436.26137668639376,517.62281628053586,587.12303394398054,648.0675809751425,702.46248355020452,751.63404439297994,796.51358287542917,837.78499528949192,null,null,null,{"$f":"$B$2*1.3","v":104},-104.0000000312,-107.16727153116577,-110.4310008407174,-113.79412550534188,-117.25967256425508,-120.83076124374143,-124.51060576466826,-128.30251823550128,-132.20991163342609,-136.23630287625772,-140.38531598790433]
[{"$f":"$B$2*1.35","v":108},0,107.47118444418327,221.55019201786956,314.01605399884539,392.11415426664121,460.04079397592716,520.31760663568036,574.58063478851363,623.95847353449381,669.26734317596231,711.11979814686458,null,null,null,{"$f":"$B$2*1.35","v":108},-108.00000003240001,-111.28908966697983,-114.67834702689885,-118.17082264016273,-121.76965997057258,-125.47809821465457,-129.2994752171555,-133.23723047532826,-137.2949082347117,-141.47616067919071,-145.78475121820836]
[{"$f":"$B$2*1.4","v":112},0,52.065946803678997,140.71055254277525,221.35260227349107,292.83771269483373,356.72005345667975,414.41376820856351,467.00440395975954,515.31441667200295,559.97566515437893,601.48287398555101,null,null,null,{"$f":"$B$2*1.4","v":112},-112.0000000336,-115.4109078027939,-118.92569321308028,-122.54751977498357,-126.27964737689008,-130.12543518556771,-134.08834466964274,-138.17194271515524,-142.37990483599734,-146.7160184821237,-151.18418644851235]
[{"$f":"$B$2*1.45","v":116},0,23.311970614686128,86.428564814011466,152.97919165651024,215.78815080151907,273.91688422881231,327.61326853909731,377.34544600512334,423.57759278866354,466.71884091158802,507.11790403140105,null,null,null,{"$f":"$B$2*1.45","v":116},-116.0000000348,-119.53272593860797,-123.17303939926171,-126.92421690980441,-130.78963478320759,-134.77277215648084,-138.87721412212997,-143.10665495498222,-147.46490143728295,-151.95587628505669,-156.58362167881637]
[{"$f":"$B$2*1.5","v":120},0,9.684199834654228,51.435377833674067,103.77988470284585,157.03392970680881,208.43267766320039,257.21135926252998,303.25296310837615,346.66287750200661,387.61840767463303,426.31180233443683,null,null,null,{"$f":"$B$2*1.5","v":120},-120.000000036,-123.65454407442203,-127.42038558544316,-131.30091404462524,-135.29962218952508,-139.42010912739397,-143.66608357461723,-148.04136719480917,-152.54989803856856,-157.19573408798968,-161.98305690912039]
[null,"OPTION 3"]
[null,null,null,null,null,null,"Maturity (T)"]
["ulg Price (S)",0,0.1,0.2,0.3,0.4,0.5,0.6,0.7,0.8,0.9,1]
[{"$f":"$B$2*0.5","v":40},{"$f":"$B$5*GBlackScholes($N$5,$A59,$G$6,B$10,$G$5,$G$5,$G$4,$O$5)*$G$7","v":-6499.9999994749996},-6447.6310315231658,-6395.5232638148855,-6343.6775048236159,-6292.1220496071746,-6240.9627393640039,-6190.3801287596652,-6140.5756013559521,-6091.7245962794232,-6043.9560114472361,-5997.3504263309896]
[{"$f":"$B$2*0.55","v":44},-6099.9999994749996,-6047.6310315236515,-5995.5234332744749,-5943.6915491247282,-5892.2577385298409,-5841.5078930555719,-5791.7826432406164,-5743.3628854162107,-5696.4294265553435,-5651.0700126733318,-5607.3018672717917]
[{"$f":"$B$2*0.6","v":48},-5699.9999994749996,-5647.6310315772807,-5595.5253334796171,-5543.7636319799185,-5492.7258444317176,-5442.9857751798363,-5395.0160858820364,-5349.0822650125237,-5305.2716033816932,-5263.5528027161854,-5223.8262862524152]
[{"$f":"$B$2*0.65","v":52},-5299.9999994749996,-5247.6310342829584,-5195.5396161451363,-5144.0460563062861,-5094.0432627090595,-5046.3890206580891,-5001.5228906940283,-4959.52832987073,-4920.2825328682666,-4883.5668108817981,-4849.1305523391857]
[{"$f":"$B$2*0.7","v":56},-4899.9999994749996,-4847.6311064710881,-4795.6171308093544,-4744.9348756143881,-4697.1875651621503,-4653.2577384012338,-4613.2557527855251,-4576.8975732911049,-4543.76066365928,-4513.407113988771,-4485.4336485709882]
[{"$f":"$B$2*0.75","v":60},-4499.9999994749996,-4447.6322446117229,-4395.9388394734724,-4347.2715370885835,-4303.7442046923661,-4265.7029824469373,-4232.5968713493421,-4203.6464662854723,-4178.1057251472466,-4155.337054700276,-4134.8183309580309]
[{"$f":"$B$2*0.8","v":64},-4099.9999994749996,-4047.6438115499286,-3997.0070441405423,-3952.5632497828256,-3915.9707180412161,-3886.3281569428141,-3862.202739723451,-3842.3129800365573,-3825.6485645344328,-3811.441818596436,-3799.114090567713]
[{"$f":"$B$2*0.85","v":68},-3699.9999994749996,-3647.725026338358,-3599.9488662933359,-3563.1420030200702,-3536.7393476543893,-3518.0594686972631,-3504.806675389289,-3495.3346529039814,-3488.5019444763152,-3483.5156867623177,-3479.818529064009]
[{"$f":"$B$2*0.9","v":72},-3299.9999994749996,-3248.1417448187531,-3206.8675361226879,-3182.1823228240901,-3169.3565130748666,-3163.9195639621526,-3163.0156976748553,-3164.8900500843474,-3168.4477272738882,-3172.9890012267247,-3178.0565414109433]
[{"$f":"$B$2*0.95","v":76},-2899.9999994749996,-2849.7781937346631,-2821.0993206742996,-2813.5372342900937,-2817.2931217813839,-2826.7876776951844,-2839.1327066916988,-2852.7802487490562,-2866.8661978179862,-2880.8935634274262,-2894.5719897419849]
[{"$f":"$B$2*1","v":80},{"$f":"$B$5*GBlackScholes($N$5,$A69,$G$6,B$10,$G$5,$G$5,$G$4,$O$5)*$G$7","v":-2499.9999994749996},-2454.8894687526085,-2447.2170377575339,-2461.4109512829787,-2483.8803255602315,-2509.1857009834989,-2535.0239577858674,-2560.3566787092996,-2584.7058548891773,-2607.8607049728917,-2629.7444173907516]
[{"$f":"$B$2*1.05","v":84},-2099.9999994749996,-2068.0061726253953,-2090.694150899998,-2129.9372709670452,-2172.0270029242192,-2213.1174173475001,-2252.0400157557633,-2288.4935136280205,-2322.4873884248291,-2354.1442532278552,-2383.6230390437022]
[{"$f":"$B$2*1.1","v":88},-1699.9999994749999,-1696.4396976222106,-1757.2727822889078,-1822.7549992686945,-1884.0020901454095,-1939.9734218602362,-1990.9886163414435,-2037.597618685136,-2080.3334608255736,-2119.6603704561135,-2155.9710186644525]
[{"$f":"$B$2*1.15","v":92},-1299.9999994749999,-1349.7676259935106,-1452.1940509763822,-1542.6628368069366,-1621.3046537052321,-1690.5011944721396,-1752.1513917132247,-1807.6466255400951,-1858.0156632336766,-1904.0370782636317,-1946.3143384125353]
[{"$f":"$B$2*1.2","v":96},-899.99999947499987,-1038.1364731360393,-1179.4935596290302,-1291.4059386307399,-1384.6246005278247,-1464.8306683901935,-1535.3332328962097,-1598.2453692283691,-1655.0109211548488,-1706.6676300729719,-1753.9909827358301]
[{"$f":"$B$2*1.25","v":100},-499.99999947499987,-769.93644636799343,-941.52803526368132,-1069.6095040741029,-1173.8818215422875,-1262.5408567322766,-1339.9324957855506,-1408.6919266703226,-1470.5610939141366,-1526.7633769978274,-1578.1974851726027]
[{"$f":"$B$2*1.3","v":104},-99.999999474999868,-549.82090715976358,-738.81146373000342,-876.84346742456546,-988.32305235327021,-1082.7520022592025,-1165.0214226322603,-1238.0461823781977,-1303.7311337969136,-1363.4031545519406,-1418.0310009346081]
[{"$f":"$B$2*1.35","v":108},0,-377.85436573295146,-570.14523917569807,-711.78303703799418,-826.65329483900007,-924.22915372592342,-1009.4282258615771,-1085.1957277650492,-1153.4626870485945,-1215.5773834195088,-1272.5259418830233]
[{"$f":"$B$2*1.4","v":112},0,-249.96873875032969,-432.96079526276617,-572.42322511266434,-687.18061026012549,-785.48589284806451,-871.81463664082628,-948.91566791622063,-1018.621298890077,-1082.2259893920709,-1140.6848519519826]
[{"$f":"$B$2*1.45","v":116},0,-159.33140319929782,-323.76742315409109,-456.30877492322418,-567.95754381477434,-664.88021010385194,-750.74494577219116,-827.92040138819584,-898.03638333605636,-962.26991437376626,-1021.5036420623178]
[{"$f":"$B$2*1.5","v":120},0,-97.986941121247099,-238.60677552502841,-360.74986248816822,-466.90773273287078,-560.69763135746837,-644.74443732680595,-720.9065961731792,-790.53384365313445,-854.63644456510576,-913.99158332438299]
[null,"OPTION 4"]
[null,null,null,null,null,null,"Maturity (T)"]
["ulg Price (S)",0,0.1,0.2,0.3,0.4,0.5,0.6,0.7,0.8,0.9,1]
[{"$f":"$B$2*0.5","v":40},{"$f":"$B$5*GBlackScholes($N$6,$A83,$H$6,B$10,$H$5,$H$5,$H$4,$O$6)*$H$7","v":-6999.9999993399997},-6934.1976046090931,-6868.7900175500117,-6803.8336097535648,-6739.6466785864204,-6676.7786484800954,-6615.7364911716204,-6556.8433395323864,-6500.2399204929106,-6445.9340087134424,-6393.8500869389463]
[{"$f":"$B$2*0.55","v":44},-6599.9999993399997,-6534.1976053625958,-6468.7978684997206,-6404.028362257608,-6340.6644744031964,-6279.5940944478234,-6221.3717060844883,-6166.1922014293104,-6114.0105286958787,-6064.6521873818783,-6017.8855968429662]
[{"$f":"$B$2*0.6","v":48},-6199.9999993399997,-6134.1976243297995,-6068.838997252039,-6004.6246798606489,-5943.0377494584964,-5885.160228825669,-5831.3433468396443,-5781.4679499293943,-5735.1986161675832,-5692.1307897185116,-5651.8622944427971]
[{"$f":"$B$2*0.65","v":52},-5799.9999993399997,-5734.1979079679613,-5669.0040296217348,-5606.1511094018115,-5547.874937388232,-5495.042294534861,-5447.4786780349077,-5404.590867231077,-5365.6964074434445,-5330.1557148223346,-5297.4133589887761]
[{"$f":"$B$2*0.7","v":56},-5399.9999993399997,-5334.2006807297994,-5269.5371968023892,-5209.5305152651299,-5156.7174047250119,-5111.1268498849286,-5071.7691713297245,-5037.498573386365,-5007.2961223236125,-4980.3272943809425,-4955.9285834862376]
[{"$f":"$B$2*0.75","v":60},-4999.9999993399997,-4934.2197567551375,-4870.9784079351575,-4816.1724407435486,-4771.5030709050498,-4735.5101563913795,-4706.240052873296,-4682.0286840901408,-4661.5989509270921,-4643.9983891273041,-4628.5194957877693]
[{"$f":"$B$2*0.8","v":64},-4599.9999993399997,-4534.3176341221751,-4474.3377283144191,-4427.9995902181581,-4394.4674163109476,-4370.3620596243354,-4352.8264016187795,-4339.8250047073443,-4329.9537709545975,-4322.2419318266002,-4316.0102687404296]
[{"$f":"$B$2*0.85","v":68},-4199.9999993399997,-4134.709942164247,-4081.2536468439844,-4047.3909560431011,-4028.0009477944859,-4017.788204778089,-4013.2700946597597,-4012.2723416233989,-4013.4241334072613,-4015.8426764129963,-4018.9475012659741]
[{"$f":"$B$2*0.9","v":72},-3799.9999993399997,-3735.9853179251886,-3694.07461931126,-3677.046891942281,-3674.4887476702638,-3679.7087301165739,-3689.0449146438968,-3700.4596376022528,-3712.7790897615982,-3725.3070255177286,-3737.6225005641181]
[{"$f":"$B$2*0.95","v":76},-3399.9999993399997,-3339.4535160517576,-3315.8175488801589,-3319.800313526845,-3336.15676395328,-3357.76474315512,-3381.31131453014,-3405.1678353618058,-3428.5022932361271,-3450.8851108075751,-3472.1008140496779]
[{"$f":"$B$2*1","v":80},{"$f":"$B$5*GBlackScholes($N$6,$A93,$H$6,B$10,$H$5,$H$5,$H$4,$O$6)*$H$7","v":-2999.9999993399997},-2947.5470276944975,-2949.9914859422888,-2978.4077095840089,-3014.9435790207058,-3053.257183991785,-3090.8983178467552,-3126.8773149967883,-3160.8138358541,-3192.6001835631482,-3222.2550079283551]
[{"$f":"$B$2*1.05","v":84},-2599.9999993399997,-2564.1069667434863,-2600.3140223940873,-2655.3531500004851,-2712.4085059375971,-2767.1173848754029,-2818.3077812761999,-2865.7894303411808,-2909.6999517188619,-2950.2814448021618,-2987.797839881126]
[{"$f":"$B$2*1.1","v":88},-2199.9999993399997,-2194.3598191874926,-2270.375765445418,-2352.6907302595091,-2429.679336782729,-2499.9051628706866,-2563.7354005921134,-2621.8571051278368,-2674.9466524824657,-2723.5974826790953,-2768.3139313317183]
[{"$f":"$B$2*1.15","v":92},-1799.9999993399997,-1844.4802083594054,-1963.3167231219745,-2071.9398458391624,-2167.4372361502774,-2251.8285107222041,-2327.10295607121,-2394.8202652677578,-2456.1743314550399,-2512.0883829492541,-2563.2887900540468]
[{"$f":"$B$2*1.2","v":96},-1399.9999993399997,-1520.7992442982161,-1681.568466552018,-1814.0368058265863,-1925.932577670048,-2022.7785001393634,-2108.0969686215703,-2184.2428206370164,-2252.8712520274453,-2315.1952997708372,-2372.1345834285239]
[{"$f":"$B$2*1.25","v":100},-999.99999933999959,-1228.8669346265892,-1426.6946716649754,-1579.3377631163096,-1705.0238086308348,-1812.3734419939226,-1906.2098661653288,-1989.5488117136304,-2064.4245688250244,-2132.2868218568656,-2194.2124484380402]
[{"$f":"$B$2*1.3","v":104},-599.99999933999959,-972.6320430704817,-1199.3387073161891,-1367.6626176559062,-1504.2312463525363,-1620.0072686840897,-1720.7807339143117,-1810.0561217002066,-1890.148104099103,-1962.6818644161858,-2028.8513814043172]
[{"$f":"$B$2*1.35","v":108},-199.99999933999959,-753.94680181777073,-999.26703151007882,-1178.3673071801609,-1322.798532133136,-1444.8982178420395,-1551.0336187698927,-1645.0067920369684,-1729.3065284767088,-1805.6690883792498,-1875.363910514367]
[{"$f":"$B$2*1.4","v":112},0,-572.47965695311086,-825.48467483505374,-1010.4320560487779,-1159.7558214106377,-1286.135004402636,-1396.1121161705705,-1493.5934674157031,-1581.135896099672,-1660.5230229703786,-1733.0588442194028]
[{"$f":"$B$2*1.45","v":116},0,-425.99134880456688,-676.39438025443042,-862.55485186175918,-1013.9803114235214,-1142.718653966454,-1255.1095679748782,-1354.9818506732165,-1444.8606841256903,-1526.517170465494,-1601.2514298738217]
[{"$f":"$B$2*1.5","v":120},0,-310.84640717754155,-549.97242981766374,-733.24187433427926,-884.25116068587363,-1013.598980755507,-1127.0946481397409,-1228.3292902841829,-1319.7076090948315,-1402.93442336825,-1479.2712656944971]

{"sheet":"Option Charts 1-2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Option Charts 3-4","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Strategy Sum Chart","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}