financial model project

profileldxbi19
models.zip
Home>Business & Finance homework help>financial model project

Black-Scholes.xlsx

Black-Scholes

Black-Scholes Call Prices
Call
Stock 210 d1 0.0975342893 N(d1) 0.5388489475
Strike 210 N(-d1) 0.4611510525
Volatility 15.00% d2 0.027309601 N(d2) 0.5108936004
Time (Days) 80 N(-d2) 0.4891063996
Rate 2%
Exponential 0.99563
Time (Annualized) 0.2191780822
Greeks:
Delta 0.538849
Gamma 0.026924
Theta -0.042449
Vega 0.390357
Rho 0.234122
Call Price $ 6.34
Black-Scholes Put Prices
Put
Stock 32.45 d1 -0.8438726133 N(d1) 0.1993702967
Strike 35 N(-d1) 0.8006297033
Volatility 15.00% d2 -0.9231674506 N(d2) 0.1779599742
Time (Days) 102 N(-d2) 0.8220400258
Rate 2.00%
Exponential 0.99443
Time (Annualized) 0.2794520548
Greeks:
Delta -0.8006
Gamma 0.1086
Theta -0.0020
Vega 0.0479
Rho -0.0800 Put Price $ 2.63
7/15/16 4/4/16 102

Delta

Black-Scholes Call Prices
Call
Stock 210 d1 0.0975342893 N(d1) 0.5388489475
Strike 210 N(-d1) 0.4611510525
Volatility 15.00% d2 0.027309601 N(d2) 0.5108936004
Time (Days) 80 N(-d2) 0.4891063996
Rate 2%
Exponential 0.99563
Time (Annualized) 0.2191780822
Greeks:
Delta 0.538849
Gamma 0.026924
Theta -0.042449
Vega 0.390357
Rho 0.234122
Call Price $ 6.34
Black-Scholes Put Prices
Put
Stock 210 d1 0.0975342893 N(d1) 0.5388489475
Strike 210 N(-d1) 0.4611510525
Volatility 15.00% d2 0.027309601 N(d2) 0.5108936004
Time (Days) 80 N(-d2) 0.4891063996
Rate 2.00%
Exponential 0.99563
Time (Annualized) 0.2191780822
Greeks:
Delta -0.4612
Gamma 0.0269
Theta -0.0310
Vega 0.3904
Rho -0.2241 Put Price $ 5.42
Delta vs underlying price
Days to Exp 80
d1 d2 Call Delta N(-d1) N(d2) N(-d2) e-rt Time Call Price Put Price X-axis (price) Put Delta
80 -3.7748035166 -3.8450282049 0.0000800669 0.9999199331 0.0000602693 0.9999397307 0.9956260321 0.2191780822 0.0002095155 49.0816762647 160 -0.999920
80 -3.6860804493 -3.7563051376 0.0001138672 0.9998861328 0.0000862202 0.9999137798 0.9956260321 0.2191780822 0.0003055698 48.081772319 161 -0.999886
80 -3.5979067543 -3.6681314426 0.0001603943 0.9998396057 0.0001221648 0.9998778352 0.9956260321 0.2191780822 0.0004414819 47.0819082311 162 -0.999840
80 -3.5102756701 -3.5805003584 0.0002238212 0.9997761788 0.0001714684 0.9998285316 0.9956260321 0.2191780822 0.000631979 46.0820987282 163 -0.999776
80 -3.4231805592 -3.4934052475 0.0003094648 0.9996905352 0.0002384511 0.9997615489 0.9956260321 0.2191780822 0.0008965144 45.0823632636 164 -0.999691
80 -3.3366149051 -3.4068395934 0.0004240268 0.9995759732 0.0003285987 0.9996714013 0.9956260321 0.2191780822 0.0012605296 44.0827272788 165 -0.999576
80 -3.2505723096 -3.3207969979 0.0005758649 0.9994241351 0.000448804 0.999551196 0.9956260321 0.2191780822 0.0017569717 43.0832237209 166 -0.999424
80 -3.1650464894 -3.2352711778 0.0007752909 0.9992247091 0.0006076363 0.9993923637 0.9956260321 0.2191780822 0.0024280967 42.0838948459 167 -0.999225
80 -3.0800312743 -3.1502559626 0.0010348943 0.9989651057 0.0008156374 0.9991843626 0.9956260321 0.2191780822 0.0033275835 41.0847943327 168 -0.998965
80 -2.9955206034 -3.0657452918 0.001369884 0.998630116 0.001085641 0.998914359 0.9956260321 0.2191780822 0.0045229811 40.0859897303 169 -0.998630
80 -2.9115085235 -2.9817332118 0.0017984405 0.9982015595 0.0014331083 0.9985668917 0.9956260321 0.2191780822 0.0060985034 39.0875652526 170 -0.998202
80 -2.8279891859 -2.8982138742 0.0023420694 0.9976579306 0.0018764728 0.9981235272 0.9956260321 0.2191780822 0.0081581787 38.0896249279 171 -0.997658
80 -2.7449568443 -2.8151815326 0.0030259428 0.9969740572 0.0024374844 0.9975625156 0.9956260321 0.2191780822 0.0108293461 37.0922960953 172 -0.996974
80 -2.6624058523 -2.7326305406 0.0038792135 0.9961207865 0.0031415384 0.9968584616 0.9956260321 0.2191780822 0.0142664827 36.0957332319 173 -0.996121
80 -2.5803306611 -2.6505553494 0.0049352876 0.9950647124 0.004017978 0.995982022 0.9956260321 0.2191780822 0.0186553246 35.1001220738 174 -0.995065
80 -2.4987258175 -2.5689505058 0.0062320352 0.9937679648 0.0051003513 0.9948996487 0.9956260321 0.2191780822 0.0242172313 34.1056839805 175 -0.993768
80 -2.4175859613 -2.4878106496 0.0078119216 0.9921880784 0.0064266073 0.9935733927 0.9956260321 0.2191780822 0.031213723 33.1126804722 176 -0.992188
80 -2.3369058234 -2.4071305117 0.0097220407 0.9902779593 0.0080392114 0.9919607886 0.9956260321 0.2191780822 0.0399511013 32.1214178506 177 -0.990278
80 -2.2566802239 -2.3269049122 0.0120140317 0.9879859683 0.0099851634 0.9900148366 0.9956260321 0.2191780822 0.0507850468 31.132251796 178 -0.987986
80 -2.1769040699 -2.2471287582 0.0147438629 0.9852561371 0.0123158997 0.9876841003 0.9956260321 0.2191780822 0.0641250672 30.1455918164 179 -0.985256
80 -2.0975723536 -2.167797042 0.0179714697 0.9820285303 0.015087066 0.984912934 0.9956260321 0.2191780822 0.0804386592 29.1619054084 180 -0.982029
80 -2.0186801505 -2.0889048388 0.0217602372 0.9782397628 0.0183581451 0.9816418549 0.9956260321 0.2191780822 0.1002550292 28.1817217784 181 -0.978240
80 -1.9402226174 -2.0104473057 0.0261763205 0.9738236795 0.022191934 0.977808066 0.9956260321 0.2191780822 0.1241682172 27.2056349664 182 -0.973824
80 -1.8621949907 -1.932419679 0.0312878051 0.9687121949 0.0266538635 0.9733461365 0.9956260321 0.2191780822 0.15283946 26.2343062092 183 -0.968712
80 -1.7845925848 -1.8548172731 0.0371637125 0.9628362875 0.0318111623 0.9681888377 0.9956260321 0.2191780822 0.1869986371 25.2684653863 184 -0.962836
80 -1.7074107902 -1.7776354785 0.0438728631 0.9561271369 0.0377318714 0.9622681286 0.9956260321 0.2191780822 0.2274446489 24.3089113981 185 -0.956127
80 -1.630645072 -1.7008697603 0.0514826164 0.9485173836 0.0444837231 0.9555162769 0.9956260321 0.2191780822 0.2750445955 23.3565113447 186 -0.948517
80 -1.5542909682 -1.6245156565 0.0600575135 0.9399424865 0.0521329008 0.9478670992 0.9956260321 0.2191780822 0.3307316435 22.4121983927 187 -0.939942
80 -1.4783440882 -1.5485687765 0.0696578513 0.9303421487 0.0607427083 0.9392572917 0.9956260321 0.2191780822 0.3955014994 21.4769682486 188 -0.930342
80 -1.4028001113 -1.4730247996 0.0803382269 0.9196617731 0.0703721744 0.9296278256 0.9956260321 0.2191780822 0.4704074382 20.5518741874 189 -0.919662
80 -1.3276547853 -1.3978794736 0.0921460885 0.9078539115 0.0810746318 0.9189253682 0.9956260321 0.2191780822 0.5565538769 19.6380206261 190 -0.907854
80 -1.2529039247 -1.323128613 0.1051203367 0.8948796633 0.0928963054 0.9071036946 0.9956260321 0.2191780822 0.6550885203 18.7365552695 191 -0.894880
80 -1.1785434098 -1.2487680981 0.1192900185 0.8807099815 0.1058749527 0.8941250473 0.9956260321 0.2191780822 0.7671931509 17.8486599001 192 -0.880710
80 -1.104569185 -1.1747938733 0.1346731548 0.8653268452 0.1200385959 0.8799614041 0.9956260321 0.2191780822 0.8940731761 16.9755399253 193 -0.865327
80 -1.0309772577 -1.101201946 0.1512757424 0.8487242576 0.1354043875 0.8645956125 0.9956260321 0.2191780822 1.036946087 16.1184128362 194 -0.848724
80 -0.9577636967 -1.0279883851 0.1690909646 0.8309090354 0.1519776457 0.8480223543 0.9956260321 0.2191780822 1.1970290212 15.2784957704 195 -0.830909
80 -0.8849246313 -0.9551493196 0.1880986411 0.8119013589 0.1697510954 0.8302489046 0.9956260321 0.2191780822 1.375525653 14.4569924022 196 -0.811901
80 -0.8124562498 -0.8826809381 0.2082649405 0.7917350595 0.188704342 0.811295658 0.9956260321 0.2191780822 1.5736126633 13.6550794125 197 -0.791735
80 -0.7403547983 -0.8105794866 0.2295423693 0.7704576307 0.2088036005 0.7911963995 0.9956260321 0.2191780822 1.7924260596 12.8738928088 198 -0.770458
80 -0.6686165799 -0.7388412682 0.2518700468 0.7481299532 0.2300016947 0.7699983053 0.9956260321 0.2191780822 2.0330476277 12.1145143769 199 -0.748130
80 -0.597237953 -0.6674626413 0.2751742617 0.7248257383 0.2522383325 0.7477616675 0.9956260321 0.2191780822 2.2964917992 11.3779585485 200 -0.724826
80 -0.5262153307 -0.5964400191 0.2993693017 0.7006306983 0.2754406563 0.7245593437 0.9956260321 0.2191780822 2.5836932143 10.6651599635 201 -0.700631
80 -0.4555451795 -0.5257698679 0.324358536 0.675641464 0.2995240564 0.7004759436 0.9956260321 0.2191780822 2.8954952411 9.9769619903 202 -0.675641
80 -0.3852240182 -0.4554487065 0.350035725 0.649964275 0.3243932307 0.6756067693 0.9956260321 0.2191780822 3.2326396948 9.314106444 203 -0.649964
80 -0.3152484167 -0.385473105 0.3762865235 0.6237134765 0.3499434645 0.6500565355 0.9956260321 0.2191780822 3.595757966 8.6772247152 204 -0.623713
80 -0.2456149956 -0.3158396839 0.40299014 0.59700986 0.3760620976 0.6239379024 0.9956260321 0.2191780822 3.9853637332 8.0668304824 205 -0.597010
80 -0.1763204246 -0.2465451129 0.4300211085 0.5699788915 0.4026301434 0.5973698566 0.9956260321 0.2191780822 4.4018473949 7.4833141441 206 -0.569979
80 -0.1073614218 -0.1775861101 0.4572511293 0.5427488707 0.4295240168 0.5704759832 0.9956260321 0.2191780822 4.8454723116 6.9269390609 207 -0.542749
80 -0.0387347529 -0.1089594412 0.4845509327 0.5154490673 0.45661733 0.54338267 0.9956260321 0.2191780822 5.3163729045 6.3978396537 208 -0.515449
80 0.0295627701 -0.0406619182 0.5117921213 0.4882078787 0.4837827107 0.5162172893 0.9956260321 0.2191780822 5.8145546092 5.8960213584 209 -0.488208
80 0.0975342893 0.027309601 0.5388489475 0.4611510525 0.5108936004 0.4891063996 0.9956260321 0.2191780822 6.3398956446 5.4213623938 210 -0.461151
80 0.1651829023 0.0949582139 0.5655999888 0.4344000112 0.5378259913 0.4621740087 0.9956260321 0.2191780822 6.8921505104 4.9736172596 211 -0.434400
80 0.2325116624 0.1622869741 0.5919296849 0.4080703151 0.5644600641 0.4355399359 0.9956260321 0.2191780822 7.4709550932 4.5524218424 212 -0.408070
80 0.2995235802 0.2292988918 0.6177297085 0.3822702915 0.5906816926 0.4093183074 0.9956260321 0.2191780822 8.075833229 4.1572999782 213 -0.382270
80 0.3662216236 0.2959969353 0.642900146 0.357099854 0.6163837891 0.3836162109 0.9956260321 0.2191780822 8.7062045436 3.7876712928 214 -0.357100
80 0.4326087193 0.362384031 0.6673504731 0.3326495269 0.6414674644 0.3585325356 0.9956260321 0.2191780822 9.3613933712 3.4428601204 215 -0.332650
80 0.4986877532 0.4284630649 0.6910003132 0.3089996868 0.6658429907 0.3341570093 0.9956260321 0.2191780822 10.0406385417 3.1221052909 216 -0.309000
80 0.564461571 0.4942368827 0.7137799769 0.2862200231 0.6894305526 0.3105694474 0.9956260321 0.2191780822 10.7431038161 2.8245705653 217 -0.286220
80 0.6299329794 0.5597082911 0.7356307828 0.2643692172 0.7121607869 0.2878392131 0.9956260321 0.2191780822 11.4678887523 2.5493555015 218 -0.264369
80 0.6951047464 0.6248800581 0.7565051698 0.2434948302 0.7339751092 0.2660248908 0.9956260321 0.2191780822 12.2140397859 2.2955065351 219 -0.243495
80 0.7599796024 0.689754914 0.7763666112 0.2236333888 0.754825837 0.245174163 0.9956260321 0.2191780822 12.9805613235 2.0620280727 220 -0.223633
80 0.8245602402 0.7543355519 0.7951893489 0.2048106511 0.7746761201 0.2253238799 0.9956260321 0.2191780822 13.7664266586 1.8478934079 221 -0.204811
80 0.8888493167 0.8186246283 0.8129579663 0.1870420337 0.7934996945 0.2065003055 0.9956260321 0.2191780822 14.5705885391 1.6520552883 222 -0.187042
80 0.9528494524 0.8826247641 0.829666823 0.170333177 0.811280478 0.188719522 0.9956260321 0.2191780822 15.3919892365 1.4734559857 223 -0.170333
80 1.0165632332 0.9463385449 0.8453193739 0.1546806261 0.8280120302 0.1719879698 0.9956260321 0.2191780822 16.2295699906 1.3110367398 224 -0.154681
80 1.07999321 1.0097685217 0.8599273981 0.1400726019 0.8436968976 0.1563031024 0.9956260321 0.2191780822 17.0822797255 1.1637464747 225 -0.140073
80 1.1431418999 1.0729172116 0.8735101599 0.1264898401 0.8583458686 0.1416541314 0.9956260321 0.2191780822 17.9490829592 1.0305497084 226 -0.126490
80 1.2060117868 1.1357870984 0.8860935271 0.1139064729 0.8719771611 0.1280228389 0.9956260321 0.2191780822 18.8289668504 0.9104335996 227 -0.113906
80 1.2686053216 1.1983806333 0.8977090673 0.1022909327 0.8846155657 0.1153844343 0.9956260321 0.2191780822 19.7209473512 0.8024141004 228 -0.102291
80 1.3309249232 1.2607002349 0.9083931422 0.0916068578 0.8962915653 0.1037084347 0.9956260321 0.2191780822 20.6240744533 0.7055412025 229 -0.091607
80 1.3929729788 1.3227482905 0.918186019 0.081813981 0.9070404507 0.0929595493 0.9956260321 0.2191780822 21.5374365358 0.618903285 230 -0.081814
80 1.4547518447 1.3845271564 0.927131013 0.072868987 0.9169014506 0.0830985494 0.9956260321 0.2191780822 22.4601638389 0.5416305882 231 -0.072869
80 1.5162638464 1.446039158 0.9352736752 0.0647263248 0.9259168905 0.0740831095 0.9956260321 0.2191780822 23.3914311015 0.4728978507 232 -0.064726
80 1.5775112794 1.5072865911 0.9426610356 0.0573389644 0.9341313935 0.0658686065 0.9956260321 0.2191780822 24.3304594135 0.4119261627 233 -0.057339
80 1.6384964101 1.5682717218 0.9493409088 0.0506590912 0.9415911338 0.0584088662 0.9956260321 0.2191780822 25.276517342 0.3579840912 234 -0.050659
80 1.6992214754 1.6289967871 0.9553612693 0.0446387307 0.9483431504 0.0516568496 0.9956260321 0.2191780822 26.228921398 0.3103881472 235 -0.044639
80 1.7596886841 1.6894639958 0.9607696973 0.0392303027 0.954434727 0.045565273 0.9956260321 0.2191780822 27.1870359129 0.2685026621 236 -0.039230
80 1.8199002167 1.7496755284 0.965612899 0.034387101 0.9599128406 0.0400871594 0.9956260321 0.2191780822 28.1502723981 0.2317391473 237 -0.034387
80 1.8798582263 1.809633538 0.9699362988 0.0300637012 0.9648236823 0.0351763177 0.9956260321 0.2191780822 29.1180884617 0.1995552109 238 -0.030064
80 1.9395648389 1.8693401506 0.9737837013 0.0262162987 0.9692122473 0.0307877527 0.9956260321 0.2191780822 30.089986351 0.1714531002 239 -0.026216
80 1.9990221538 1.9287974655 0.9771970215 0.0228029785 0.9731219947 0.0268780053 0.9956260321 0.2191780822 31.0655111935 0.1469779427 240 -0.022803
80 2.0582322443 1.988007556 0.9802160776 0.0197839224 0.9765945728 0.0234054272 0.9956260321 0.2191780822 32.0442489977 0.1257157469 241 -0.019784
80 2.1171971577 2.0469724694 0.9828784407 0.0171215593 0.9796696061 0.0203303939 0.9956260321 0.2191780822 33.0258244772 0.1072912264 242 -0.017122
80 2.1759189162 2.1056942278 0.985219338 0.014780662 0.9823845392 0.0176154608 0.9956260321 0.2191780822 34.0098987506 0.0913654998 243 -0.014781
80 2.2343995168 2.1641748285 0.9872716013 0.0127283987 0.9847745328 0.0152254672 0.9956260321 0.2191780822 34.9961669686 0.0776337178 244 -0.012728
80 2.2926409323 2.222416244 0.9890656571 0.0109343429 0.9868724057 0.0131275943 0.9956260321 0.2191780822 35.9843559104 0.0658226596 245 -0.010934
80 2.3506451113 2.2804204229 0.9906295507 0.0093704493 0.9887086173 0.0112913827 0.9956260321 0.2191780822 36.9742215879 0.0556883371 246 -0.009370
80 2.4084139785 2.3381892902 0.9919889992 0.0080110008 0.9903112846 0.0096887154 0.9956260321 0.2191780822 37.9655468885 0.0470136377 247 -0.008011
80 2.4659494355 2.3957247472 0.9931674688 0.0068325312 0.9917062292 0.0082937708 0.9956260321 0.2191780822 38.958139284 0.0396060333 248 -0.006833
80 2.5232533609 2.4530286726 0.9941862703 0.0058137297 0.9929170477 0.0070829523 0.9956260321 0.2191780822 39.9518286262 0.0332953754 249 -0.005814
80 2.5803276106 2.5101029223 0.9950646688 0.0049353312 0.9939652011 0.0060347989 0.9956260321 0.2191780822 40.9464650451 0.0279317943 250 -0.004935
80 2.6371740184 2.5669493301 0.9958200034 0.0041799966 0.9948701198 0.0051298802 0.9956260321 0.2191780822 41.9419169625 0.0233837117 251 -0.004180
80 2.6937943962 2.6235697078 0.9964678136 0.0035321864 0.9956493181 0.0043506819 0.9956260321 0.2191780822 42.9380692289 0.0195359781 252 -0.003532
80 2.7501905342 2.6799658459 0.9970219689 0.0029780311 0.9963185164 0.0036814836 0.9956260321 0.2191780822 43.9348213885 0.0162881377 253 -0.002978
80 2.8063642017 2.7361395134 0.9974947987 0.0025052013 0.9968917668 0.0031082332 0.9956260321 0.2191780822 44.932086074 0.0135528232 254 -0.002505
80 2.8623171469 2.7920924586 0.9978972208 0.0021027792 0.9973815805 0.0026184195 0.9956260321 0.2191780822 45.929787531 0.0112542802 255 -0.002103
80 2.9180510977 2.8478264094 0.9982388669 0.0017611331 0.9977990536 0.0022009464 0.9956260321 0.2191780822 46.9278602698 0.009327019 256 -0.001761
80 2.9735677615 2.9033430732 0.998528203 0.001471797 0.9981539903 0.0018460097 0.9956260321 0.2191780822 47.9262478397 0.0077145889 257 -0.001472
80 3.0288688262 2.9586441378 0.9987726438 0.0012273562 0.9984550215 0.0015449785 0.9956260321 0.2191780822 48.9249017211 0.0063684703 258 -0.001227
80 3.0839559596 3.0137312713 0.9989786608 0.0010213392 0.9987097186 0.0012902814 0.9956260321 0.2191780822 49.9237803287 0.0052470779 259 -0.001021
80 3.1388308107 3.0686061224 0.9991518832 0.0008481168 0.9989247004 0.0010752996 0.9956260321 0.2191780822 50.9228481195 0.0043148687 260 -0.000848
80 3.1934950093 3.123270321 0.9992971912 0.0007028088 0.999105733 0.000894267 0.9956260321 0.2191780822 51.9220747977 0.0035415469 261 -0.000703
80 3.2479501665 3.1777254782 0.9994188019 0.0005811981 0.9992578239 0.0007421761 0.9956260321 0.2191780822 52.9214346093 0.0029013585 262 -0.000581
80 3.3021978749 3.2319731866 0.9995203481 0.0004796519 0.999385307 0.000614693 0.9956260321 0.2191780822 53.920905719 0.0023724682 263 -0.000480
80 3.3562397092 3.2860150209 0.9996049497 0.0003950503 0.999491922 0.000508078 0.9956260321 0.2191780822 54.9204696623 0.0019364115 264 -0.000395
80 3.410077226 3.3398525377 0.9996752776 0.0003247224 0.9995808856 0.0004191144 0.9956260321 0.2191780822 55.9201108649 0.0015776141 265 -0.000325
80 3.4637119645 3.3934872762 0.9997336117 0.0002663883 0.9996549562 0.0003450438 0.9956260321 0.2191780822 56.9198162233 0.0012829725 266 -0.000266
80 3.5171454465 3.4469207582 0.9997818927 0.0002181073 0.9997164926 0.0002835074 0.9956260321 0.2191780822 57.9195747404 0.0010414896 267 -0.000218
80 3.5703791767 3.5001544884 0.9998217676 0.0001782324 0.9997675057 0.0002324943 0.9956260321 0.2191780822 58.9193772094 0.0008439586 268 -0.000178
80 3.623414643 3.5531899547 0.9998546304 0.0001453696 0.9998097052 0.0001902948 0.9956260321 0.2191780822 59.9192159406 0.0006826898 269 -0.000145
80 3.6762533168 3.6060286285 0.9998816577 0.0001183423 0.9998445406 0.0001554594 0.9956260321 0.2191780822 60.9190845271 0.0005512763 270 -0.000118
80 3.7288966531 3.6586719648 0.99990384 0.00009616 0.9998732372 0.0001267628 0.9956260321 0.2191780822 61.9189776429 0.0004443921 271 -0.000096
80 3.7813460908 3.7111214025 0.9999220087 0.0000779913 0.9998968284 0.0001031716 0.9956260321 0.2191780822 62.9188908708 0.00035762 272 -0.000078
80 3.8336030531 3.7633783648 0.9999368601 0.0000631399 0.9999161834 0.0000838166 0.9956260321 0.2191780822 63.9188205557 0.0002873049 273 -0.000063
80 3.8856689474 3.8154442591 0.9999489758 0.0000510242 0.9999320309 0.0000679691 0.9956260321 0.2191780822 64.9187636801 0.0002304293 274 -0.000051
80 3.937545166 3.8673204777 0.9999588403 0.0000411597 0.9999449811 0.0000550189 0.9956260321 0.2191780822 65.9187177578 0.000184507 275 -0.000041
80 3.9892330857 3.9190083974 0.9999668564 0.0000331436 0.999955543 0.000044457 0.9956260321 0.2191780822 66.9186807452 0.0001474944 276 -0.000033
80 4.0407340685 3.9705093802 0.9999733579 0.0000266421 0.9999641404 0.0000358596 0.9956260321 0.2191780822 67.9186509663 0.0001177155 277 -0.000027
80 4.0920494619 4.0218247736 0.9999786211 0.0000213789 0.9999711255 0.0000288745 0.9956260321 0.2191780822 68.9186270488 0.000093798 278 -0.000021
80 4.1431805985 4.0729559102 0.9999828739 0.0000171261 0.9999767899 0.0000232101 0.9956260321 0.2191780822 69.9186078722 0.0000746214 279 -0.000017
80 4.1941287968 4.1239041085 0.9999863039 0.0000136961 0.9999813748 0.0000186252 0.9956260321 0.2191780822 70.9185925227 0.000059272 280 -0.000014

Underlying Price Vs Delta

Call Delta 160.0 161.0 162.0 163.0 164.0 165.0 166.0 167.0 168.0 169.0 170.0 171.0 172.0 173.0 174.0 175.0 176.0 177.0 178.0 179.0 180.0 181.0 182.0 183.0 184.0 185.0 186.0 187.0 188.0 189.0 190.0 191.0 192.0 193.0 194.0 195.0 196.0 197.0 198.0 199.0 200.0 201.0 202.0 203.0 204.0 205.0 206.0 207.0 208.0 209.0 210.0 211.0 212.0 213.0 214.0 215.0 216.0 217.0 218.0 219.0 220.0 221.0 222.0 223.0 224.0 225.0 226.0 227.0 228.0 229.0 230.0 231.0 232.0 233.0 234.0 235.0 236.0 237.0 238.0 239.0 240.0 241.0 242.0 243.0 244.0 245.0 246.0 247.0 248.0 249.0 250.0 251.0 252.0 253.0 254.0 255.0 256.0 257.0 258.0 259.0 260.0 8.00669148552209E-5 0.000113867193700285 0.000160394288530602 0.00022382117281521 0.000309464751769867 0.000424026822907418 0.0005758648781582 45 0.000775290870318544 0.00103489429945934 0.00136988395811377 0.0017984404688166 0.0023420694408282 0.00302594277608415 0.00387921350023469 0.00493528763142578 0.00623203518361045 0.00781192158761857 0.00972204074473122 0.0120140317233604 0.0147438628542629 0.0179714697135993 0.0217602371936985 0.0261763204787315 0.0312878051377514 0.0371637125352334 0.0438728631037395 0.0514826164492007 0.0600575134650073 0.0696578513051736 0.0803382269057399 0.0921460884697315 0.105120336710066 0.119290018500787 0.134673154814139 0.151275742391571 0.169090964564588 0.188098641139677 0.208264940497295 0.229542369297355 0.251870046750621 0.27517426165597 0.29936930167972 0.32435853602129 0.350035725001715 0.376286523520441 0.40299013999045 0.430021108458336 0.457251129251204 0.484550932702169 0.511792121257052 0.538848947459117 0.565599988793266 0.591929684947606 0.617729708487871 0.642900145987617 0.667350473056397 0.691000313206052 0.713779976854683 0.735630782776435 0.756505169782677 0.776366611222821 0.795189348916788 0.812957966311477 0.829666822964433 0.845319373908533 0.859927398082044 0.873510159884976 0.886093527131256 0.897709067307316 0.908393142229746 0.918186019029627 0.927131012988841 0.935273675218331 0.942661035594934 0.949340908845777 0.955361269257785 0.960769697251518 0.965612899036103 0.969936298784913 0.973783701256882 0.977197021541636 0.980216077624164 0.982878440734773 0.985219337954488 0.987271601262301 0.989065657113057 0.990629550696113 0.991988999217498 0.993167468845206 0.994186270332856 0.995064668767726 0.995820003354114 0.99646781362371 0.997021968945763 0.997494798678557 0.997897220750138 0.998238866872855 0.998528202977953 0.998772643799887 0.998978660843818 0.99915188323373 Put Delta 160.0 161.0 162.0 163.0 164.0 165.0 166.0 167.0 168.0 169.0 170.0 171.0 172.0 173.0 174.0 175.0 176.0 177.0 178.0 179.0 180.0 181.0 182.0 183.0 184.0 185.0 186.0 187.0 188.0 189.0 190.0 191.0 192.0 193.0 194.0 195.0 196.0 197.0 198.0 199.0 200.0 201.0 202.0 203.0 204.0 205.0 206.0 207.0 208.0 209.0 210.0 211.0 212.0 213.0 214.0 215.0 216.0 217.0 218.0 219.0 220.0 221.0 222.0 223.0 224.0 225.0 226.0 227.0 228.0 229.0 230.0 231.0 232.0 233.0 234.0 235.0 236.0 237.0 238.0 239.0 240.0 241.0 242.0 243.0 244.0 245.0 246.0 247.0 248.0 249.0 250.0 251.0 252.0 253.0 254.0 255.0 256.0 257.0 258.0 259.0 260.0 -0.999919933085145 -0.9998861328063 -0.999839605711469 -0.999776178827185 -0.99969053524823 -0.999575973177093 -0.999424135121842 -0.999224709129681 -0.998965105700541 -0.998630116041886 -0.998201559531183 -0.997657930559172 -0.996974057223916 -0.996120786499765 -0.995064712368574 -0.993767964816389 -0.992188078412381 -0.990277959255269 -0.987985968276639 -0.985256137145737 -0.982028530286401 -0.978239762806301 -0.973823679521268 -0.968712194862249 -0.962836287464767 -0.95612713689626 -0.948517383550799 -0.939942486534993 -0.930342148694826 -0.91966177309426 -0.907853911530268 -0.894879663289934 -0.880709981499213 -0.865326845185861 -0.848724257608429 -0.830909035435412 -0.811901358860323 -0.791735059502705 -0.770457630702645 -0.748129953249379 -0.72482573834403 -0.700630698320279 -0.67564146397871 -0.649964274998284 -0.623713476479559 -0.59700986000955 -0.569978891541664 -0.542748870748796 -0.51544906729783 -0.488207878742948 -0.461151052540883 -0.434400011206734 -0.408070315052394 -0.382270291512129 -0.357099854012383 -0.332649526943603 -0.3089 99686793948 -0.286220023145317 -0.264369217223565 -0.243494830217323 -0.223633388777179 -0.204810651083212 -0.187042033688523 -0.170333177035567 -0.154680626091467 -0.140072601917955 -0.126489840115024 -0.113906472868744 -0.102290932692684 -0.0916068577702544 -0.0818139809703733 -0.0728689870111589 -0.064726324781669 -0.0573389644050655 -0.0506590911542226 -0.0446387307422154 -0.0392303027484819 -0.0343871009638965 -0.030063701215087 -0.0262162987431182 -0.0228029784583642 -0.0197839223758358 -0.0171215592652268 -0.0147806620455117 -0.0127283987376993 -0.0109343428869433 -0.00937044930388678 -0.00801100078250174 -0.00683253115479372 -0.00581372966714404 -0.00493533123227372 -0.00417999664588552 -0.00353218637628972 -0.00297803105423726 -0.00250520132144313 -0.00210277924986238 -0.0017611331271451 -0.0014717970220471 -0.00122735620011324 -0.00102133915618235 -0.000848116766270388

Underlying Price

Delta

Theta

Black-Scholes Option Prices
Call
Stock 210 d1 0.0975342893 N(d1) 0.5388489475
Strike 210 N(-d1) 0.4611510525
Volatility 15.00% d2 0.027309601 N(d2) 0.5108936004
Time (Days) 80 N(-d2) 0.4891063996
Rate 2.00%
Exponential 0.99563
Call Price $ 6.34 Time (Annualized) 0.2191780822
Greeks:
Delta 0.538849
Gamma 0.026924
Theta -0.042449
Vega 0.390357
Rho 0.234122
Black-Scholes Option Prices
Put
Stock 210 d1 0.0975342893 N(d1) 0.5388489475
Strike 210 N(-d1) 0.4611510525
Volatility 15.00% d2 0.027309601 N(d2) 0.5108936004
Time (Days) 80 N(-d2) 0.4891063996
Rate 2.00%
Exponential 0.99563
Put Price $ 5.42 Time (Annualized) 0.2191780822
Greeks:
Delta -0.4612
Gamma 0.0269
Theta -0.0310
Vega 0.3904
Rho -0.2241
Theta Time Decay Theta Vs Underlying Price (Fixed Time)
X-axis Put Theta Call Theta X-axis d1 d2 N(d1) N(-d1) N(d2) N(-d2) e-rt Time Call Price Put Price Days to Exp 80 Days to Exp 30
0.2191780822 80 -0.0310 -0.042449 80 0.0975342893 0.027309601 0.5388489475 0.4611510525 0.5108936004 0.4891063996 0.9956260321 0.2191780822 6.3398956446 5.4213623938 d1 d2 N(d1) N(-d1) N(d2) N(-d2) e-rt Time Call Price Put Price 80 P 80 C X-axis d1 d2 N(d1) N(-d1) N(d2) N(-d2) e-rt Time Call Price Put Price 30 P 30C Underlying Price
0.2164383562 79 -0.0312 -0.042680 79 0.0969227831 0.0271383793 0.5386061421 0.4613938579 0.5108253181 0.4891746819 0.9956805885 0.2164383562 6.2973306484 5.3902542302 80 -4.6938324605 -4.7640571488 0.0000013407 0.9999986593 0.0000009487 0.9999990513 0.9956260321 0.2191780822 0.000002746 59.0814694952 0.0115 -0.000000 150 30 -7.7645418281 -7.8075454915 0 1 0 1 0.9983575147 0.0821917808 0 59.6550780957 0.0115 -0.000000 150
0.2136986301 78 -0.0315 -0.042916 78 0.0963073941 0.0269660703 0.5383617806 0.4616382194 0.5107566019 0.4892433981 0.9957351478 0.2136986301 6.2545308194 5.3589118617 80 -4.5992141307 -4.669438819 0.0000021204 0.9999978796 0.0000015101 0.9999984899 0.9956260321 0.2191780822 0.0000044485 58.0814711977 0.0115 -0.000001 151 30 -7.6100307425 -7.653034406 0 1 0 1 0.9983575147 0.0821917808 0 58.6550780957 0.0115 -0.000000 151
0.2109589041 77 -0.0317 -0.043156 77 0.0956880475 0.0267926533 0.538115833 0.461884167 0.5106874435 0.4893125565 0.9957897101 0.2109589041 6.2114916371 5.3273307676 80 -4.5052203489 -4.5754450372 0.0000033152 0.9999966848 0.000002376 0.999997624 0.9956260321 0.2191780822 0.0000071245 57.0814738737 0.0115 -0.000001 152 30 -7.4565395396 -7.499543203 0 1 0 1 0.9983575147 0.0821917808 0 57.6550780957 0.0115 -0.000000 152
0.2082191781 76 -0.0319 -0.043401 76 0.095064666 0.0266181065 0.5378682683 0.4621317317 0.5106178342 0.4893821658 0.9958442755 0.2082191781 6.1682084336 5.2955062801 80 -4.4118429242 -4.4820676125 0.0000051247 0.9999948753 0.0000036962 0.9999963038 0.9956260321 0.2191780822 0.0000112829 56.0814780321 0.0115 -0.000002 153 30 -7.3040548436 -7.347058507 0 1 0 1 0.9983575147 0.0821917808 0 56.6550780957 0.0115 -0.000000 153
0.2054794521 75 -0.0322 -0.043651 75 0.0944371696 0.0264424075 0.5376190547 0.4623809453 0.5105477652 0.4894522348 0.9958988438 0.2054794521 6.1246763869 5.2634335774 80 -4.3190738258 -4.3892985141 0.0000078343 0.9999921657 0.0000056858 0.9999943142 0.9956260321 0.2191780822 0.0000176727 55.0814844219 0.0115 -0.000002 154 30 -7.1525635402 -7.1955672037 0 1 0 1 0.9983575147 0.0821917808 0 55.6550780957 0.0115 -0.000000 154
0.202739726 74 -0.0324 -0.043906 74 0.0938054757 0.0262655332 0.5373681591 0.4626318409 0.510477227 0.489522773 0.9959534151 0.202739726 6.0808905139 5.2311076763 80 -4.2269051788 -4.2971298671 0.0000118464 0.9999881536 0.0000086512 0.9999913488 0.9956260321 0.2191780822 0.0000273839 54.0814941331 0.0115 -0.000004 155 30 -7.00205277 -7.0450564334 0 1 0 1 0.9983575147 0.0821917808 0 54.6550780957 0.0115 -0.000000 155
0.2 73 -0.0327 -0.044166 73 0.0931694991 0.0260874597 0.5371155474 0.4628844526 0.5104062103 0.4895937897 0.9960079893 0.2 6.0368456625 5.1985234248 80 -4.1353292604 -4.2055539487 0.0000177223 0.9999822777 0.0000130222 0.9999869778 0.9956260321 0.2191780822 0.0000419844 53.0815087336 0.0115 -0.000005 156 30 -6.8525099214 -6.8955135848 0 1 0 1 0.9983575147 0.0821917808 0 53.6550780957 0.0115 -0.000000 156
0.197260274 72 -0.0330 -0.044431 72 0.0925291513 0.0259081624 0.5368611844 0.4631388156 0.5103347052 0.4896652948 0.9960625666 0.197260274 5.9925365037 5.1656754938 80 -4.0443384955 -4.1145631839 0.0000262355 0.9999737645 0.0000193957 0.9999806043 0.9956260321 0.2191780822 0.0000637045 52.0815304537 0.0114 -0.000008 157 30 -6.7039226247 -6.7469262881 0 1 0 1 0.9983575147 0.0821917808 0 52.6550780957 0.0115 -0.000000 157
0.1945205479 71 -0.0332 -0.044702 71 0.091884341 0.0257276155 0.5366050335 0.4633949665 0.5102627014 0.4897372986 0.9961171469 0.1945205479 5.9479575226 5.1325583685 80 -3.9539254538 -4.0241501421 0.0000384397 0.9999615603 0.0000285907 0.9999714093 0.9956260321 0.2191780822 0.0000956817 51.0815624309 0.0114 -0.000011 158 30 -6.5562787457 -6.5992824091 0 1 0 1 0.9983575147 0.0821917808 0 51.6550780957 0.0115 -0.000000 158
0.1917808219 70 -0.0335 -0.044979 70 0.0912349735 0.0255457926 0.536347057 0.463652943 0.5101901884 0.4898098116 0.9961717301 0.1917808219 5.9031030096 5.0991663395 80 -3.8640828451 -3.9343075334 0.0000557537 0.9999442463 0.0000417184 0.9999582816 0.9956260321 0.2191780822 0.0001422819 50.0816090311 0.0114 -0.000016 159 30 -6.40956638 -6.4525700435 0.0000000001 0.9999999999 0.0000000001 0.9999999999 0.9983575147 0.0821917808 0.0000000001 50.6550780957 0.0115 -0.000000 159
0.1890410959 69 -0.0338 -0.045262 69 0.090580951 0.0253626663 0.5360872157 0.4639127843 0.5101171552 0.4898828448 0.9962263164 0.1890410959 5.8579670505 5.0654934924 80 -3.7748035166 -3.8450282049 0.0000800669 0.9999199331 0.0000602693 0.9999397307 0.9956260321 0.2191780822 0.0002095155 49.0816762647 0.0114 -0.000023 160 30 -6.2637738472 -6.3067775106 0.0000000002 0.9999999998 0.0000000001 0.9999999999 0.9983575147 0.0821917808 0.0000000002 49.6550780959 0.0115 -0.000000 160
0.1863013699 68 -0.0341 -0.045551 68 0.0899221717 0.0251782081 0.535825469 0.464174531 0.5100435906 0.4899564094 0.9962809056 0.1863013699 5.8125435159 5.0315336981 80 -3.6860804493 -3.7563051376 0.0001138672 0.9998861328 0.0000862202 0.9999137798 0.9956260321 0.2191780822 0.0003055698 48.081772319 0.0114 -0.000033 161 30 -6.1188896849 -6.1618933484 0.0000000005 0.9999999995 0.0000000004 0.9999999996 0.9983575147 0.0821917808 0.0000000005 48.6550780962 0.0115 -0.000000 161
0.1835616438 67 -0.0344 -0.045846 67 0.0892585303 0.0249923885 0.5355617748 0.4644382252 0.5099694826 0.4900305174 0.9963354979 0.1835616438 5.7668260505 4.9972806009 80 -3.5979067543 -3.6681314426 0.0001603943 0.9998396057 0.0001221648 0.9998778352 0.9956260321 0.2191780822 0.0004414819 47.0819082311 0.0114 -0.000045 162 30 -5.974902644 -6.0179063074 0.0000000012 0.9999999988 0.0000000009 0.9999999991 0.9983575147 0.0821917808 0.0000000013 47.6550780969 0.0115 -0.000000 162
0.1808219178 66 -0.0347 -0.046148 66 0.0885899177 0.024805177 0.5352960895 0.4647039105 0.5098948191 0.4901051809 0.9963900931 0.1808219178 5.7208080606 4.9627276077 80 -3.5102756701 -3.5805003584 0.0002238212 0.9997761788 0.0001714684 0.9998285316 0.9956260321 0.2191780822 0.000631979 46.0820987282 0.0114 -0.000062 163 30 -5.8318016827 -5.8748053461 0.0000000027 0.9999999973 0.0000000021 0.9999999979 0.9983575147 0.0821917808 0.0000000031 46.6550780988 0.0115 -0.000000 163
0.1780821918 65 -0.0350 -0.046457 65 0.0879162203 0.0246165417 0.5350283677 0.4649716323 0.5098195875 0.4901804125 0.9964446913 0.1780821918 5.6744827023 4.9278678741 80 -3.4231805592 -3.4934052475 0.0003094648 0.9996905352 0.0002384511 0.9997615489 0.9956260321 0.2191780822 0.0008965144 45.0823632636 0.0114 -0.000085 164 30 -5.6895759622 -5.7325796256 0.0000000064 0.9999999936 0.0000000049 0.9999999951 0.9983575147 0.0821917808 0.0000000074 45.6550781031 0.0115 -0.000000 164
0.1753424658 64 -0.0353 -0.046774 64 0.0872373204 0.0244264497 0.5347585625 0.4652414375 0.5097437746 0.4902562254 0.9964992925 0.1753424658 5.6278428669 4.8926942918 80 -3.3366149051 -3.4068395934 0.0004240268 0.9995759732 0.0003285987 0.9996714013 0.9956260321 0.2191780822 0.0012605296 44.0827272788 0.0113 -0.000114 165 30 -5.548214841 -5.5912185044 0.0000000144 0.9999999856 0.0000000113 0.9999999887 0.9983575147 0.0821917808 0.0000000173 44.655078113 0.0115 -0.000000 165
0.1726027397 63 -0.0356 -0.047098 63 0.0865530956 0.0242348668 0.5344866249 0.4655133751 0.5096673667 0.4903326333 0.9965538967 0.1726027397 5.5808811675 4.8571994737 80 -3.2505723096 -3.3207969979 0.0005758649 0.9994241351 0.000448804 0.999551196 0.9956260321 0.2191780822 0.0017569717 43.0832237209 0.0113 -0.000153 166 30 -5.4077078708 -5.4507115342 0.0000000319 0.9999999681 0.0000000251 0.9999999749 0.9983575147 0.0821917808 0.0000000394 43.655078135 0.0115 -0.000000 166
0.1698630137 62 -0.0360 -0.047429 62 0.0858634185 0.0240417572 0.5342125041 0.4657874959 0.5095903495 0.4904096505 0.9966085039 0.1698630137 5.5335899225 4.8213757384 80 -3.1650464894 -3.2352711778 0.0007752909 0.9992247091 0.0006076363 0.9993923637 0.9956260321 0.2191780822 0.0024280967 42.0838948459 0.0113 -0.000202 167 30 -5.2680447914 -5.3110484549 0.0000000689 0.9999999311 0.0000000545 0.9999999455 0.9983575147 0.0821917808 0.0000000875 42.6550781832 0.0115 -0.000000 167
0.1671232877 61 -0.0363 -0.047769 61 0.0851681567 0.0238470839 0.5339361471 0.4660638529 0.5095127084 0.4904872916 0.9966631141 0.1671232877 5.4859611395 4.7852150935 80 -3.0800312743 -3.1502559626 0.0010348943 0.9989651057 0.0008156374 0.9991843626 0.9956260321 0.2191780822 0.0033275835 41.0847943327 0.0112 -0.000266 168 30 -5.1292155264 -5.1722191898 0.0000001455 0.9999998545 0.0000001157 0.9999998843 0.9983575147 0.0821917808 0.0000001902 41.6550782859 0.0115 -0.000000 168
0.1643835616 60 -0.0366 -0.048117 60 0.0844671723 0.0236508082 0.5336574989 0.4663425011 0.5094344278 0.4905655722 0.9967177272 0.1643835616 5.4379864972 4.7487092176 80 -2.9955206034 -3.0657452918 0.001369884 0.998630116 0.001085641 0.998914359 0.9956260321 0.2191780822 0.0045229811 40.0859897303 0.0111 -0.000346 169 30 -4.9912101788 -5.0342138423 0.0000003 0.9999997 0.0000002399 0.9999997601 0.9983575147 0.0821917808 0.0000004041 40.6550784998 0.0115 -0.000000 169
0.1616438356 59 -0.0370 -0.048474 59 0.0837603216 0.0234528901 0.5333765021 0.4666234979 0.5093554918 0.4906445082 0.9967723434 0.1616438356 5.389657326 4.7118494414 80 -2.9115085235 -2.9817332118 0.0017984405 0.9982015595 0.0014331083 0.9985668917 0.9956260321 0.2191780822 0.0060985034 39.0875652526 0.0110 -0.000446 170 30 -4.8540190268 -4.8970226902 0.0000006049 0.9999993951 0.0000004865 0.9999995135 0.9983575147 0.0821917808 0.0000008397 39.6550789354 0.0115 -0.000000 170
0.1589041096 58 -0.0374 -0.048840 58 0.0830474548 0.0232532874 0.5330930968 0.4669069032 0.5092758835 0.4907241165 0.9968269626 0.1589041096 5.3409645875 4.6746267263 80 -2.8279891859 -2.8982138742 0.0023420694 0.9976579306 0.0018764728 0.9981235272 0.9956260321 0.2191780822 0.0081581787 38.0896249279 0.0109 -0.000571 171 30 -4.7176325196 -4.760636183 0.000001193 0.999998807 0.0000009649 0.9999990351 0.9983575147 0.0821917808 0.0000017072 38.6550798029 0.0115 -0.000001 171
0.1561643836 57 -0.0377 -0.049216 57 0.0823284157 0.0230519564 0.5328072207 0.4671927793 0.5091955856 0.4908044144 0.9968815847 0.1561643836 5.2918988521 4.6370316429 80 -2.7449568443 -2.8151815326 0.0030259428 0.9969740572 0.0024374844 0.9975625156 0.9956260321 0.2191780822 0.0108293461 37.0922960953 0.0107 -0.000724 172 30 -4.5820412735 -4.6250449369 0.0000023023 0.9999976977 0.0000018726 0.9999981274 0.9983575147 0.0821917808 0.0000033976 37.6550814932 0.0115 -0.000001 172
0.1534246575 56 -0.0381 -0.049601 56 0.0816030411 0.0228488515 0.5325188085 0.4674811915 0.5091145798 0.4908854202 0.9969362099 0.1534246575 5.2424502747 4.5990543459 80 -2.6624058523 -2.7326305406 0.0038792135 0.9961207865 0.0031415384 0.9968584616 0.9956260321 0.2191780822 0.0142664827 36.0957332319 0.0105 -0.000911 173 30 -4.4472360681 -4.4902397315 0.0000043491 0.9999956509 0.0000035572 0.9999964428 0.9983575147 0.0821917808 0.0000066211 36.6550847168 0.0115 -0.000003 173
0.1506849315 55 -0.0385 -0.049998 55 0.0808711605 0.0226439249 0.5322277923 0.4677722077 0.5090328471 0.4909671529 0.996990838 0.1506849315 5.1926085688 4.560684549 80 -2.5803306611 -2.6505553494 0.0049352876 0.9950647124 0.004017978 0.995982022 0.9956260321 0.2191780822 0.0186553246 35.1001220738 0.0103 -0.001138 174 30 -4.3132078422 -4.3562115056 0.0000080451 0.9999919549 0.0000066166 0.9999933834 0.9983575147 0.0821917808 0.0000126403 35.655090736 0.0115 -0.000005 174
0.1479452055 54 -0.0389 -0.050405 54 0.0801325956 0.0224371268 0.5319341007 0.4680658993 0.5089503675 0.4910496325 0.9970454691 0.1479452055 5.1423629779 4.5219114958 80 -2.4987258175 -2.5689505058 0.0062320352 0.9937679648 0.0051003513 0.9948996487 0.9956260321 0.2191780822 0.0242172313 34.1056839805 0.0100 -0.001409 175 30 -4.1799476905 -4.222951354 0.0000145788 0.9999854212 0.0000120562 0.9999879438 0.9983575147 0.0821917808 0.0000236491 34.6551017448 0.0115 -0.000008 175
0.1452054795 53 -0.0393 -0.050823 53 0.0793871599 0.0222284048 0.5316376593 0.4683623407 0.5088671203 0.4911328797 0.9971001033 0.1452054795 5.0917022455 4.4827239297 80 -2.4175859613 -2.4878106496 0.0078119216 0.9921880784 0.0064266073 0.9935733927 0.9956260321 0.2191780822 0.031213723 33.1126804722 0.0097 -0.001732 176 30 -4.0474468601 -4.0904505236 0.0000258897 0.9999741103 0.0000215268 0.9999784732 0.9983575147 0.0821917808 0.0000433778 33.6551214734 0.0115 -0.000014 176
0.1424657534 52 -0.0398 -0.051254 52 0.078634658 0.0220177042 0.5313383901 0.4686616099 0.5087830835 0.4912169165 0.9971547404 0.1424657534 5.0406145816 4.4431100608 80 -2.3369058234 -2.4071305117 0.0097220407 0.9902779593 0.0080392114 0.9919607886 0.9956260321 0.2191780822 0.0399511013 32.1214178506 0.0093 -0.002112 177 30 -3.9156967467 -3.9587004101 0.0000450717 0.9999549283 0.0000376793 0.9999623207 0.9983575147 0.0821917808 0.0000780333 32.6551561289 0.0115 -0.000024 177
0.1397260274 51 -0.0402 -0.051697 51 0.077874885 0.0218049678 0.5310362112 0.4689637888 0.5086982343 0.4913017657 0.9972093805 0.1397260274 4.9890876265 4.4030575294 80 -2.2566802239 -2.3269049122 0.0120140317 0.9879859683 0.0099851634 0.9900148366 0.9956260321 0.2191780822 0.0507850468 31.132251796 0.0089 -0.002557 178 30 -3.7846888913 -3.8276925548 0.0000769505 0.9999230495 0.0000646751 0.9999353249 0.9983575147 0.0821917808 0.0001377257 31.6552158214 0.0114 -0.000040 178
0.1369863014 50 -0.0407 -0.052153 50 0.0771076261 0.0215901353 0.5307310368 0.4692689632 0.5086125487 0.4913874513 0.9972640236 0.1369863014 4.9371084115 4.3625533669 80 -2.1769040699 -2.2471287582 0.0147438629 0.9852561371 0.0123158997 0.9876841003 0.9956260321 0.2191780822 0.0641250672 30.1455918164 0.0084 -0.003073 179 30 -3.6544149774 -3.6974186408 0.0001288845 0.9998711155 0.0001089015 0.9998910985 0.9983575147 0.0821917808 0.0002385796 30.6553166753 0.0114 -0.000066 179
0.1342465753 49 -0.0411 -0.052624 49 0.0763326554 0.0213731435 0.5304227768 0.4695772232 0.5085260015 0.4914739985 0.9973186697 0.1342465753 4.8846633165 4.3215839531 80 -2.0975723536 -2.167797042 0.0179714697 0.9820285303 0.015087066 0.984912934 0.9956260321 0.2191780822 0.0804386592 29.1619054084 0.0078 -0.003665 180 30 -3.5248668272 -3.5678704906 0.0002118479 0.9997881521 0.0001799472 0.9998200528 0.9983575147 0.0821917808 0.0004057825 29.6554838781 0.0114 -0.000105 180
0.1315068493 48 -0.0416 -0.053109 48 0.0755497357 0.021153926 0.5301113364 0.4698886636 0.5084385661 0.4915614339 0.9973733188 0.1315068493 4.8317380225 4.2801349692 80 -2.0186801505 -2.0889048388 0.0217602372 0.9782397628 0.0183581451 0.9816418549 0.9956260321 0.2191780822 0.1002550292 28.1817217784 0.0071 -0.004341 181 30 -3.396036399 -3.4390400624 0.0003418463 0.9996581537 0.0002918904 0.9997081096 0.9983575147 0.0821917808 0.0006778784 28.6557559741 0.0113 -0.000165 181
0.1287671233 47 -0.0421 -0.053609 47 0.0747586171 0.0209324128 0.5297966158 0.4702033842 0.5083502147 0.4916497853 0.9974279709 0.1287671233 4.7783174611 4.2381913467 80 -1.9402226174 -2.0104473057 0.0261763205 0.9738236795 0.022191934 0.977808066 0.9956260321 0.2191780822 0.1241682172 27.2056349664 0.0064 -0.005106 182 30 -3.2679157839 -3.3109194473 0.000541713 0.999458287 0.0004649499 0.9995350501 0.9983575147 0.0821917808 0.0011126648 27.6561907604 0.0112 -0.000255 182
0.1260273973 46 -0.0426 -0.054125 46 0.0739590368 0.0207085303 0.5294785101 0.4705214899 0.5082609179 0.4917390821 0.997482626 0.1260273973 4.7243857579 4.1957372113 80 -1.8621949907 -1.932419679 0.0312878051 0.9687121949 0.0266538635 0.9733461365 0.9956260321 0.2191780822 0.15283946 26.2343062092 0.0055 -0.005964 183 30 -3.140497203 -3.1835008665 0.0008433066 0.9991566934 0.0007275284 0.9992724716 0.9983575147 0.0821917808 0.0017950847 26.6568731804 0.0111 -0.000386 183
0.1232876712 45 -0.0432 -0.054659 45 0.073150717 0.0204822008 0.5291569083 0.4708430917 0.5081706446 0.4918293554 0.997537284 0.1232876712 4.6699261708 4.152755821 80 -1.7845925848 -1.8548172731 0.0371637125 0.9628362875 0.0318111623 0.9681888377 0.9956260321 0.2191780822 0.1869986371 25.2684653863 0.0045 -0.006919 184 30 -3.0137730048 -3.0567766683 0.0012901039 0.9987098961 0.0011186545 0.9988813455 0.9983575147 0.0821917808 0.0028475179 25.6579256135 0.0109 -0.000574 184
0.1205479452 44 -0.0437 -0.055211 44 0.0723333649 0.0202533422 0.5288316936 0.4711683064 0.5080793622 0.4919206378 0.9975919451 0.1205479452 4.6149210226 4.1092294985 80 -1.7074107902 -1.7776354785 0.0438728631 0.9561271369 0.0377318714 0.9622681286 0.9956260321 0.2191780822 0.2274446489 24.3089113981 0.0035 -0.007973 185 30 -2.887735662 -2.9307393255 0.0019401291 0.9980598709 0.001690782 0.998309218 0.9983575147 0.0821917808 0.0044428386 24.6595209343 0.0107 -0.000837 185
0.1178082192 43 -0.0443 -0.055781 43 0.0715066707 0.0200218678 0.5285027422 0.4714972578 0.507987036 0.492012964 0.9976466092 0.1178082192 4.5593516257 4.0651395562 80 -1.630645072 -1.7008697603 0.0514826164 0.9485173836 0.0444837231 0.9555162769 0.9956260321 0.2191780822 0.2750445955 23.3565113447 0.0023 -0.009127 186 30 -2.7623777691 -2.8053814326 0.0028691021 0.9971308979 0.0025128534 0.9974871466 0.9983575147 0.0821917808 0.0068205264 23.6618986221 0.0103 -0.001200 186
0.1150684932 42 -0.0449 -0.056373 42 0.0706703066 0.0197876859 0.5281699232 0.4718300768 0.5078936294 0.4921063706 0.9977012763 0.1150684932 4.5031981993 4.0204662136 80 -1.5542909682 -1.6245156565 0.0600575135 0.9399424865 0.0521329008 0.9478670992 0.9956260321 0.2191780822 0.3307316435 22.4121983927 0.0011 -0.010382 187 30 -2.6376920397 -2.6806957032 0.0041736174 0.9958263826 0.0036734645 0.9963265355 0.9983575147 0.0821917808 0.0103059582 22.6653840539 0.0098 -0.001692 187
0.1123287671 41 -0.0455 -0.056985 41 0.0698239251 0.019550699 0.5278330979 0.4721669021 0.5077991036 0.4922008964 0.9977559463 0.1123287671 4.4464397784 3.9751885055 80 -1.4783440882 -1.5485687765 0.0696578513 0.9303421487 0.0607427083 0.9392572917 0.9956260321 0.2191780822 0.3955014994 21.4769682486 -0.0003 -0.011733 188 30 -2.5136713041 -2.5566749675 0.0059740868 0.9940259132 0.0052838955 0.9947161045 0.9983575147 0.0821917808 0.0153327869 21.6704108826 0.0091 -0.002343 188
0.1095890411 40 -0.0461 -0.057620 40 0.0689671574 0.0193108041 0.5274921191 0.4725078809 0.5077034174 0.4922965826 0.9978106194 0.1095890411 4.3890541113 3.9292841802 80 -1.4028001113 -1.4730247996 0.0803382269 0.9196617731 0.0703721744 0.9296278256 0.9956260321 0.2191780822 0.4704074382 20.5518741874 -0.0017 -0.013178 189 30 -2.3903085064 -2.4333121699 0.0084171127 0.9915828873 0.0074806978 0.9925193022 0.9983575147 0.0821917808 0.0224680087 20.6775461044 0.0083 -0.003191 189
0.1068493151 39 -0.0468 -0.058280 39 0.0680996114 0.0190678912 0.5271468302 0.4728531698 0.5076065271 0.4923934729 0.9978652954 0.1068493151 4.3310175466 3.8827295865 80 -1.3276547853 -1.3978794736 0.0921460885 0.9078539115 0.0810746318 0.9189253682 0.9956260321 0.2191780822 0.5565538769 19.6380206261 -0.0033 -0.014710 190 30 -2.2675967028 -2.3106003663 0.0116768994 0.9883231006 0.0104274695 0.9895725305 0.9983575147 0.0821917808 0.0324389565 19.6875170522 0.0072 -0.004274 190
0.104109589 38 -0.0475 -0.058966 38 0.06722087 0.0188218436 0.5267970646 0.4732029354 0.5075083859 0.4924916141 0.9979199745 0.104109589 4.2723049067 3.8354995468 80 -1.2529039247 -1.323128613 0.1051203367 0.8948796633 0.0928963054 0.9071036946 0.9956260321 0.2191780822 0.6550885203 18.7365552695 -0.0049 -0.016320 191 30 -2.1455290587 -2.1885327221 0.0159552853 0.9840447147 0.0143154102 0.9856845898 0.9983575147 0.0821917808 0.0461610502 18.7012391459 0.0059 -0.005631 191
0.101369863 37 -0.0482 -0.059679 37 0.066330488 0.0185725366 0.5264426446 0.4735573554 0.5074089442 0.4925910558 0.9979746565 0.101369863 4.2128893464 3.7875672159 80 -1.1785434098 -1.2487680981 0.1192900185 0.8807099815 0.1058749527 0.8941250473 0.9956260321 0.2191780822 0.7671931509 17.8486599001 -0.0065 -0.018000 192 30 -2.0240988463 -2.0671025098 0.0214799912 0.9785200088 0.0193622478 0.9806377522 0.9983575147 0.0821917808 0.0647647195 17.7198428152 0.0042 -0.007301 192
0.098630137 36 -0.0489 -0.060421 36 0.0654279903 0.0183198373 0.5260833806 0.4739166194 0.5073081489 0.4926918511 0.9980293416 0.098630137 4.1527421938 3.738903922 80 -1.104569185 -1.1747938733 0.1346731548 0.8653268452 0.1200385959 0.8799614041 0.9956260321 0.2191780822 0.8940731761 16.9755399253 -0.0083 -0.019736 193 30 -1.9032994432 -1.9463031066 0.0285007417 0.9714992583 0.0258091703 0.9741908297 0.9983575147 0.0821917808 0.0896195356 16.7446976313 0.0022 -0.009316 193
0.095890411 35 -0.0497 -0.061195 35 0.0645128685 0.0180636032 0.5257190695 0.4742809305 0.5072059432 0.4927940568 0.9980840296 0.095890411 4.0918327715 3.6894789875 80 -1.0309772577 -1.101201946 0.1512757424 0.8487242576 0.1354043875 0.8645956125 0.9956260321 0.2191780822 1.036946087 16.1184128362 -0.0101 -0.021516 194 30 -1.7831243291 -1.8261279925 0.0372830334 0.9627169666 0.0339154923 0.9660845077 0.9983575147 0.0821917808 0.1223533011 15.7774313968 -0.0002 -0.011704 194
0.0931506849 34 -0.0505 -0.062004 34 0.0635845774 0.0178036817 0.5253494938 0.4746505062 0.5071022662 0.4928977338 0.9981387206 0.0931506849 4.0301281944 3.6392595276 80 -0.9577636967 -1.0279883851 0.1690909646 0.8309090354 0.1519776457 0.8480223543 0.9956260321 0.2191780822 1.1970290212 15.2784957704 -0.0119 -0.023325 195 30 -1.6635670846 -1.7065707481 0.0480994871 0.9519005129 0.043950933 0.956049067 0.9983575147 0.0821917808 0.1648636961 14.8199417917 -0.0030 -0.014480 195
0.0904109589 33 -0.0514 -0.062848 33 0.0626425315 0.0175399088 0.5249744197 0.4750255803 0.5069970525 0.4930029475 0.9981934147 0.0904109589 3.9675931409 3.5882102206 80 -0.8849246313 -0.9551493196 0.1880986411 0.8119013589 0.1697510954 0.8302489046 0.9956260321 0.2191780822 1.375525653 14.4569924022 -0.0137 -0.025145 196 30 -1.5446213889 -1.5876250523 0.0612189347 0.9387810653 0.0561855749 0.9438144251 0.9983575147 0.0821917808 0.2193201226 13.8743982183 -0.0062 -0.017645 196
0.0876712329 32 -0.0522 -0.063732 32 0.0616861008 0.0172721082 0.5245935956 0.4754064044 0.5068902317 0.4931097683 0.9982481117 0.0876712329 3.9041895922 3.5362930478 80 -0.8124562498 -0.8826809381 0.2082649405 0.7917350595 0.188704342 0.811295658 0.9956260321 0.2191780822 1.5736126633 13.6550794125 -0.0155 -0.026960 197 30 -1.4262810174 -1.4692846808 0.0768936209 0.9231063791 0.0708777951 0.9291222049 0.9983575147 0.0821917808 0.2881536517 12.9432317474 -0.0097 -0.021184 197
0.0849315068 31 -0.0532 -0.064658 31 0.0607146055 0.0170000895 0.5242067502 0.4757932498 0.5067817278 0.4932182722 0.9983028117 0.0849315068 3.8398765348 3.4834669957 80 -0.7403547983 -0.8105794866 0.2295423693 0.7704576307 0.2088036005 0.7911963995 0.9956260321 0.2191780822 1.7924260596 12.8738928088 -0.0173 -0.028751 198 30 -1.3085398402 -1.3515435036 0.0953451354 0.9046548646 0.088260697 0.911739303 0.9983575147 0.0821917808 0.3740334764 12.029111572 -0.0136 -0.025064 198
0.0821917808 30 -0.0541 -0.065630 30 0.0597273103 0.0167236469 0.52381359 0.47618641 0.5066714588 0.4933285412 0.9983575147 0.0821917808 3.7746096196 3.4296877153 80 -0.6686165799 -0.7388412682 0.2518700468 0.7481299532 0.2300016947 0.7699983053 0.9956260321 0.2191780822 2.0330476277 12.1145143769 -0.0190 -0.030500 199 30 -1.19139182 -1.2343954834 0.1167499013 0.8832500987 0.1085277856 0.8914722144 0.9983575147 0.0821917808 0.4798289989 11.1349070946 -0.0177 -0.029230 199
0.0794520548 29 -0.0552 -0.066652 29 0.0587234185 0.0164425572 0.5234137969 0.4765862031 0.5065593357 0.4934406643 0.9984122208 0.0794520548 3.7083407693 3.3749071292 80 -0.597237953 -0.6674626413 0.2751742617 0.7248257383 0.2522383325 0.7477616675 0.9956260321 0.2191780822 2.2964917992 11.3779585485 -0.0207 -0.032189 200 30 -1.0748310105 -1.1178346739 0.141225197 0.858774803 0.1318188048 0.8681811952 0.9983575147 0.0821917808 0.6085575872 10.2636356829 -0.0221 -0.033609 200
0.0767123288 28 -0.0562 -0.067728 28 0.0577020637 0.0161565778 0.5230070251 0.4769929749 0.5064452616 0.4935547384 0.9984669298 0.0767123288 3.6410177239 3.3190729776 80 -0.5262153307 -0.5964400191 0.2993693017 0.7006306983 0.2754406563 0.7245593437 0.9956260321 0.2191780822 2.5836932143 10.6651599635 -0.0223 -0.033800 201 30 -0.958851554 -1.0018552174 0.1688167667 0.8311832333 0.158206762 0.841793238 0.9983575147 0.0821917808 0.7633190589 9.4183971546 -0.0266 -0.038110 201
0.0739726027 27 -0.0574 -0.068864 27 0.0566623017 0.0158654445 0.5225928977 0.4774071023 0.5063291311 0.4936708689 0.9985216418 0.0739726027 3.5725835133 3.2621282902 80 -0.4555451795 -0.5257698679 0.324358536 0.675641464 0.2995240564 0.7004759436 0.9956260321 0.2191780822 2.8954952411 9.9769619903 -0.0239 -0.035315 202 30 -0.8434476803 -0.8864513437 0.1994890576 0.8005109424 0.1876871811 0.8123128189 0.9983575147 0.0821917808 0.9472190058 8.6022971015 -0.0311 -0.042626 202
0.0712328767 26 -0.0586 -0.070064 26 0.0556030999 0.015568868 0.5221710025 0.4778289975 0.5062108288 0.4937891712 0.9985763568 0.0712328767 3.50297584 3.2040107698 80 -0.3852240182 -0.4554487065 0.350035725 0.649964275 0.3243932307 0.6756067693 0.9956260321 0.2191780822 3.2326396948 9.314106444 -0.0253 -0.036719 203 30 -0.7286137046 -0.7716173681 0.2331189965 0.7668810035 0.2201705422 0.7798294578 0.9983575147 0.0821917808 1.1632840574 7.8183621531 -0.0356 -0.047042 203
0.0684931507 25 -0.0598 -0.071336 25 0.0545233253 0.0152665311 0.5217408873 0.4782591127 0.5060902281 0.4939097719 0.9986310748 0.0684931507 3.432126355 3.1446520673 80 -0.3152484167 -0.385473105 0.3762865235 0.6237134765 0.3499434645 0.6500565355 0.9956260321 0.2191780822 3.595757966 8.6772247152 -0.0265 -0.037997 204 30 -0.6143440259 -0.6573476894 0.2694940078 0.7305059922 0.2554786895 0.7445213105 0.9983575147 0.0821917808 1.4143729941 7.0694510898 -0.0397 -0.051234 204
0.0657534247 24 -0.0612 -0.072686 24 0.0534217304 0.0149580845 0.5213020542 0.4786979458 0.5059671898 0.4940328102 0.9986857958 0.0657534247 3.3599598012 3.0839769256 80 -0.2456149956 -0.3158396839 0.40299014 0.59700986 0.3760620976 0.6239379024 0.9956260321 0.2191780822 3.9853637332 8.0668304824 -0.0277 -0.039137 205 30 -0.5006331254 -0.5436367889 0.3083146725 0.6916853275 0.2933457193 0.7066542807 0.9983575147 0.0821917808 1.7030881798 6.3581662755 -0.0436 -0.055082 205
0.0630136986 23 -0.0626 -0.074123 23 0.0522969364 0.0146431422 0.5208539528 0.4791460472 0.5058415598 0.4941584402 0.9987405198 0.0630136986 3.2863929939 3.0219021601 80 -0.1763204246 -0.2465451129 0.4300211085 0.5699788915 0.4026301434 0.5973698566 0.9956260321 0.2191780822 4.4018473949 7.4833141441 -0.0287 -0.040126 206 30 -0.3874755648 -0.4304792282 0.3492020857 0.6507979143 0.3334235367 0.6665764633 0.9983575147 0.0821917808 2.031692013 5.6867701086 -0.0470 -0.058473 206
0.0602739726 22 -0.0642 -0.075658 22 0.0511474128 0.0143212756 0.5203959723 0.4796040277 0.505713167 0.494286833 0.9987952468 0.0602739726 3.2113336009 2.9583354386 80 -0.1073614218 -0.1775861101 0.4572511293 0.5427488707 0.4295240168 0.5704759832 0.9956260321 0.2191780822 4.8454723116 6.9269390609 -0.0295 -0.040958 207 30 -0.2748659849 -0.3178696483 0.3917096005 0.6082903995 0.3752919083 0.6247080917 0.9983575147 0.0821917808 2.4020329695 5.0571110651 -0.0498 -0.061305 207
0.0575342466 21 -0.0658 -0.077300 21 0.049971453 0.0139920069 0.5199274315 0.4800725685 0.505581821 0.494418179 0.9988499769 0.0575342466 3.1346786679 2.8931738069 80 -0.0387347529 -0.1089594412 0.4845509327 0.5154490673 0.45661733 0.54338267 0.9956260321 0.2191780822 5.3163729045 6.3978396537 -0.0302 -0.041624 208 30 -0.1627991038 -0.2058027672 0.435338307 0.564661693 0.4184724898 0.5815275102 0.9983575147 0.0821917808 2.8154853245 4.4705634201 -0.0520 -0.063499 208
0.0547945205 20 -0.0676 -0.079064 20 0.0487671447 0.0136548005 0.5194475671 0.4805524329 0.505447308 0.494552692 0.9989047099 0.0547945205 3.0563128255 2.8263018956 80 0.0295627701 -0.0406619182 0.5117921213 0.4882078787 0.4837827107 0.5162172893 0.9956260321 0.2191780822 5.8145546092 5.8960213584 -0.0307 -0.042122 209 30 -0.0512697158 -0.0942733792 0.4795552998 0.5204447002 0.462445998 0.537554002 0.9983575147 0.0821917808 3.2729058359 3.9279839316 -0.0535 -0.064994 209
0.0520547945 19 -0.0695 -0.080966 19 0.047532333 0.0133090532 0.5189555193 0.4810444807 0.5053093873 0.4946906127 0.9989594459 0.0520547945 2.9761060857 2.7575897167 80 0.0975342893 0.027309601 0.5388489475 0.4611510525 0.5108936004 0.4891063996 0.9956260321 0.2191780822 6.3398956446 5.4213623938 -0.0310 -0.042449 210 30 0.0597273103 0.0167236469 0.52381359 0.47618641 0.5066714588 0.4933285412 0.9983575147 0.0821917808 3.7746096196 3.4296877153 -0.0543 -0.065760 210
0.0493150685 18 -0.0715 -0.083024 18 0.0462645756 0.0129540812 0.5184503132 0.4815496868 0.5051677862 0.4948322138 0.9990141849 0.0493150685 2.8939111095 2.6868899313 80 0.1651829023 0.0949582139 0.5655999888 0.4344000112 0.5378259913 0.4621740087 0.9956260321 0.2191780822 6.8921505104 4.9736172596 -0.0312 -0.042607 211 30 0.1701970327 0.1271933692 0.5675724074 0.4324275926 0.5506063233 0.4493936767 0.9983575147 0.0821917808 4.320366237 2.9754443327 -0.0543 -0.065790 211
0.0465753425 17 -0.0738 -0.085261 17 0.0449610858 0.012589104 0.5179308367 0.4820691633 0.5050221932 0.4949778068 0.9990689269 0.0465753425 2.8095597796 2.614034422 80 0.2325116624 0.1622869741 0.5919296849 0.4080703151 0.5644600641 0.4355399359 0.9956260321 0.2191780822 7.4709550932 4.5524218424 -0.0311 -0.042597 212 30 0.2801444376 0.2371407741 0.6103166536 0.3896833464 0.5937262094 0.4062737906 0.9983575147 0.0821917808 4.9094157607 2.5644938564 -0.0536 -0.065106 212
0.0438356164 16 -0.0762 -0.087705 16 0.0436186602 0.0122132249 0.5173958114 0.4826041886 0.5048722507 0.4951277493 0.9991236719 0.0438356164 2.722858851 2.538829944 80 0.2995235802 0.2292988918 0.6177297085 0.3822702915 0.5906816926 0.4093183074 0.9956260321 0.2191780822 8.075833229 4.1572999782 -0.0310 -0.042427 213 30 0.389574441 0.3465707776 0.6515743725 0.3484256275 0.6355430986 0.3644569014 0.9983575147 0.0821917808 5.5405033892 2.1955814849 -0.0523 -0.063754 213
0.0410958904 15 -0.0789 -0.090389 15 0.0422335861 0.0118254041 0.5168437557 0.4831562443 0.5047175437 0.4952824563 0.9991784199 0.0410958904 2.6335843561 2.4610525296 80 0.3662216236 0.2959969353 0.642900146 0.357099854 0.6163837891 0.3836162109 0.9956260321 0.2191780822 8.7062045436 3.7876712928 -0.0306 -0.042102 214 30 0.4984918899 0.4554882264 0.690931308 0.309068692 0.6756209821 0.3243790179 0.9983575147 0.0821917808 6.2119301429 1.8670082386 -0.0503 -0.061802 214
0.0383561644 14 -0.0819 -0.093355 14 0.0408015205 0.0114244258 0.5162729364 0.4837270636 0.5045575873 0.4954424127 0.9992331709 0.0383561644 2.5414742971 2.3804401811 80 0.4326087193 0.362384031 0.6673504731 0.3326495269 0.6414674644 0.3585325356 0.9956260321 0.2191780822 9.3613933712 3.4428601204 -0.0302 -0.041632 215 30 0.6069015632 0.5638978998 0.7280418797 0.2719581203 0.7135881903 0.2864118097 0.9983575147 0.0821917808 6.9216163707 1.5766944664 -0.0478 -0.059333 215
0.0356164384 13 -0.0852 -0.096658 13 0.039317329 0.0110088521 0.5156813046 0.4843186954 0.5043918079 0.4956081921 0.9992879249 0.0356164384 2.4462189403 2.2966831648 80 0.4986877532 0.4284630649 0.6910003132 0.3089996868 0.6658429907 0.3341570093 0.9956260321 0.2191780822 10.0406385417 3.1221052909 -0.0296 -0.041027 216 30 0.7148081736 0.6718045102 0.7626362081 0.2373637919 0.7491459215 0.2508540785 0.9983575147 0.0821917808 7.6671742749 1.3222523706 -0.0450 -0.056443 216
0.0328767123 12 -0.0889 -0.100365 12 0.0377748678 0.010576963 0.5150664087 0.4849335913 0.5042195191 0.4957804809 0.9993426819 0.0328767123 2.3474476718 2.209410867 80 0.564461571 0.4942368827 0.7137799769 0.2862200231 0.6894305526 0.3105694474 0.9956260321 0.2191780822 10.7431038161 2.8245705653 -0.0288 -0.040299 217 30 0.8222163684 0.779212705 0.7945231177 0.2054768823 0.7820727864 0.2179272136 0.9983575147 0.0821917808 8.4459854439 1.1010635396 -0.0417 -0.053235 217
0.0301369863 11 -0.0931 -0.104567 11 0.0361666824 0.0101266711 0.5144252739 0.4855747261 0.5040398882 0.4959601118 0.9993974419 0.0301369863 2.2447107984 2.1181735943 80 0.6299329794 0.5597082911 0.7356307828 0.2643692172 0.7121607869 0.2878392131 0.9956260321 0.2191780822 11.4678887523 2.5493555015 -0.0280 -0.039461 218 30 0.9291307306 0.8861270672 0.8235893299 0.1764106701 0.8122254705 0.1877745295 0.9983575147 0.0821917808 9.2552794551 0.9103575508 -0.0383 -0.049813 218
0.0273972603 10 -0.0979 -0.109385 10 0.0344835787 0.009655402 0.5137542316 0.4862457684 0.5038518883 0.4961481117 0.9994522049 0.0273972603 2.1374536916 2.0224167183 80 0.6951047464 0.6248800581 0.7565051698 0.2434948302 0.7339751092 0.2660248908 0.9956260321 0.2191780822 12.2140397859 2.2955065351 -0.0271 -0.038525 219 30 1.0355557805 0.9925521171 0.8497952847 0.1502047153 0.8395358653 0.1604641347 0.9983575147 0.0821917808 10.0922099398 0.7472880355 -0.0348 -0.046275 219
0.0246575342 9 -0.1035 -0.114984 9 0.0327139952 0.0091599186 0.5130486683 0.4869513317 0.5036542277 0.4963457723 0.9995069709 0.0246575342 2.0249789263 1.921442814 80 0.7599796024 0.689754914 0.7763666112 0.2236333888 0.754825837 0.245174163 0.9956260321 0.2191780822 12.9805613235 2.0620280727 -0.0261 -0.037507 220 30 1.1414959766 1.0984923132 0.8731682073 0.1268317927 0.8640052138 0.1359947862 0.9983575147 0.0821917808 10.9539250364 0.6090031321 -0.0312 -0.042716 220
0.0219178082 8 -0.1101 -0.121603 8 0.0308430504 0.0086360541 0.5123026463 0.4876973537 0.5034452443 0.4965547557 0.9995617399 0.0219178082 1.9063888059 1.8143541849 80 0.8245602402 0.7543355519 0.7951893489 0.2048106511 0.7746761201 0.2253238799 0.9956260321 0.2191780822 13.7664266586 1.8478934079 -0.0250 -0.036420 221 30 1.2469557166 1.2039520532 0.8937931323 0.1062068677 0.8856959445 0.1143040555 0.9983575147 0.0821917808 11.8376298263 0.4927079219 -0.0277 -0.039216 221
0.0191780822 7 -0.1181 -0.129594 7 0.0288510319 0.0080782889 0.5115082999 0.4884917001 0.503222736 0.496777264 0.9996165119 0.0191780822 1.7804942077 1.6999617081 80 0.8888493167 0.8186246283 0.8129579663 0.1870420337 0.7934996945 0.2065003055 0.9956260321 0.2191780822 14.5705885391 1.6520552883 -0.0238 -0.035277 222 30 1.3519393388 1.3089356754 0.9118026392 0.0881973608 0.9047219296 0.0952780704 0.9983575147 0.0821917808 12.7406390872 0.3957171829 -0.0244 -0.035846 222
0.0164383562 6 -0.1280 -0.139507 6 0.0267108652 0.0074790423 0.5106548265 0.4893451735 0.5029836784 0.4970163216 0.9996712869 0.0164383562 1.6456619413 1.5766321934 80 0.9528494524 0.8826247641 0.829666823 0.170333177 0.811280478 0.188719522 0.9956260321 0.2191780822 15.3919892365 1.4734559857 -0.0226 -0.034093 223 30 1.4564511229 1.4134474595 0.9273660241 0.0726339759 0.9212379003 0.0787620997 0.9983575147 0.0821917808 13.6604194428 0.3154975385 -0.0212 -0.032660 223
0.0136986301 5 -0.1408 -0.152261 5 0.0243835723 0.0068274003 0.5097266741 0.4902733259 0.5027237175 0.4972762825 0.9997260649 0.0136986301 1.4995407606 1.4420143947 80 1.0165632332 0.9463385449 0.8453193739 0.1546806261 0.8280120302 0.1719879698 0.9956260321 0.2191780822 16.2295699906 1.3110367398 -0.0214 -0.032881 224 30 1.5604952912 1.5174916278 0.9406785591 0.0593214409 0.9354286972 0.0645713028 0.9983575147 0.0821917808 14.5946206772 0.2496987728 -0.0182 -0.029701 224
0.0109589041 4 -0.1580 -0.169540 4 0.0218093301 0.0061066124 0.5086999742 0.4913000258 0.5024361707 0.4975638293 0.9997808459 0.0109589041 1.3385220193 1.2924996657 80 1.07999321 1.0097685217 0.8599273981 0.1400726019 0.8436968976 0.1563031024 0.9956260321 0.2191780822 17.0822797255 1.1637464747 -0.0202 -0.031654 225 30 1.6640760095 1.6210723461 0.9519513797 0.0480486203 0.947498938 0.052501062 0.9983575147 0.0821917808 15.5410965825 0.1961746782 -0.0155 -0.026996 225
0.0082191781 3 -0.1834 -0.194859 3 0.0188874339 0.0052884815 0.507534548 0.492465452 0.502109789 0.497890211 0.9998356299 0.0082191781 1.1565310594 1.1220133486 80 1.1431418999 1.0729172116 0.8735101599 0.1264898401 0.8583458686 0.1416541314 0.9956260321 0.2191780822 17.9490829592 1.0305497084 -0.0190 -0.030422 226 30 1.7671973884 1.7241937249 0.9614024115 0.0385975885 0.9576635617 0.0423364383 0.9983575147 0.0821917808 16.4979161863 0.152994282 -0.0131 -0.024561 226
0.0054794521 2 -0.2258 -0.237331 2 0.0154215252 0.0043180271 0.5061520546 0.4938479454 0.5017226382 0.4982773618 0.999890417 0.0054794521 0.9417232998 0.9187108621 80 1.2060117868 1.1357870984 0.8860935271 0.1139064729 0.8719771611 0.1280228389 0.9956260321 0.2191780822 18.8289668504 0.9104335996 -0.0177 -0.029197 227 30 1.8698634837 1.8268598203 0.9692486111 0.0307513889 0.9661395756 0.0338604244 0.9983575147 0.0821917808 17.4633665442 0.1184446399 -0.0109 -0.022398 227
0.002739726 1 -0.3217 -0.333203 1 0.0109046651 0.0030533062 0.5043502457 0.4956497543 0.5012180911 0.4987819089 0.999945207 0.002739726 0.663519765 0.6520132309 80 1.2686053216 1.1983806333 0.8977090673 0.1022909327 0.8846155657 0.1153844343 0.9956260321 0.2191780822 19.7209473512 0.8024141004 -0.0165 -0.027989 228 30 1.972078298 1.9290746346 0.9756996655 0.0243003345 0.9731392013 0.0268607987 0.9983575147 0.0821917808 18.4359484962 0.0910265919 -0.0090 -0.020505 228
80 1.3309249232 1.2607002349 0.9083931422 0.0916068578 0.8962915653 0.1037084347 0.9956260321 0.2191780822 20.6240744533 0.7055412025 -0.0153 -0.026806 229 30 2.0738457813 2.0308421179 0.9809531821 0.0190468179 0.9788644935 0.0211355065 0.9983575147 0.0821917808 19.4143668695 0.0694449652 -0.0074 -0.018869 229
80 1.3929729788 1.3227482905 0.918186019 0.081813981 0.9070404507 0.0929595493 0.9956260321 0.2191780822 21.5374365358 0.618903285 -0.0142 -0.025655 230 30 2.1751698319 2.1321661685 0.985191304 0.014808696 0.9835034057 0.0164965943 0.9983575147 0.0821917808 20.3975165921 0.0525946878 -0.0060 -0.017473 230
80 1.4547518447 1.3845271564 0.927131013 0.072868987 0.9169014506 0.0830985494 0.9956260321 0.2191780822 22.4601638389 0.5416305882 -0.0131 -0.024544 231 30 2.2760542974 2.2330506339 0.98857862 0.01142138 0.9872271972 0.0127728028 0.9983575147 0.0821917808 21.3844660826 0.0395441783 -0.0048 -0.016295 231
80 1.5162638464 1.446039158 0.9352736752 0.0647263248 0.9259168905 0.0740831095 0.9956260321 0.2191780822 23.3914311015 0.4728978507 -0.0120 -0.023476 232 30 2.3765029755 2.333499312 0.9912611898 0.0087388102 0.9901890228 0.0098109772 0.9983575147 0.0821917808 22.3744391242 0.0295172198 -0.0038 -0.015314 232
80 1.5775112794 1.5072865911 0.9426610356 0.0573389644 0.9341313935 0.0658686065 0.9956260321 0.2191780822 24.3304594135 0.4119261627 -0.0110 -0.022458 233 30 2.4765196149 2.4335159515 0.9933664833 0.0066335167 0.9925235117 0.0074764883 0.9983575147 0.0821917808 23.3667962368 0.0218743325 -0.0030 -0.014505 233
80 1.6384964101 1.5682717218 0.9493409088 0.0506590912 0.9415911338 0.0584088662 0.9956260321 0.2191780822 25.276517342 0.3579840912 -0.0100 -0.021491 234 30 2.5761079162 2.5331042528 0.9950040272 0.0049959728 0.9943471339 0.0056528661 0.9983575147 0.0821917808 24.3610163611 0.0160944568 -0.0024 -0.013846 234
80 1.6992214754 1.6289967871 0.9553612693 0.0446387307 0.9483431504 0.0516568496 0.9956260321 0.2191780822 26.228921398 0.3103881472 -0.0091 -0.020578 235 30 2.6752715327 2.6322678692 0.9962665627 0.0037334373 0.995759152 0.004240848 0.9983575147 0.0821917808 25.3566794586 0.0117575543 -0.0018 -0.013315 235
80 1.7596886841 1.6894639958 0.9607696973 0.0392303027 0.954434727 0.045565273 0.9956260321 0.2191780822 27.1870359129 0.2685026621 -0.0083 -0.019721 236 30 2.7740140709 2.7310104075 0.9972315358 0.0027684642 0.9968429761 0.0031570239 0.9983575147 0.0821917808 26.3534504504 0.0085285461 -0.0014 -0.012891 236
80 1.8199002167 1.7496755284 0.965612899 0.034387101 0.9599128406 0.0400871594 0.9956260321 0.2191780822 28.1502723981 0.2317391473 -0.0075 -0.018919 237 30 2.8723390919 2.8293354285 0.9979627724 0.0020372276 0.9976677609 0.0023322391 0.9983575147 0.0821917808 27.3510647501 0.0061428458 -0.0011 -0.012556 237
80 1.8798582263 1.809633538 0.9699362988 0.0300637012 0.9648236823 0.0351763177 0.9956260321 0.2191780822 29.1180884617 0.1995552109 -0.0067 -0.018174 238 30 2.9702501116 2.9272464482 0.9985122131 0.0014877869 0.9982901111 0.0017098889 0.9983575147 0.0821917808 28.3493155097 0.0043936053 -0.0008 -0.012295 238
80 1.9395648389 1.8693401506 0.9737837013 0.0262162987 0.9692122473 0.0307877527 0.9956260321 0.2191780822 30.089986351 0.1714531002 -0.0060 -0.017483 239 30 3.0677506017 3.0247469382 0.9989216173 0.0010783827 0.9987557938 0.0012442062 0.9983575147 0.0821917808 29.3480425926 0.0031206882 -0.0006 -0.012092 239
80 1.9990221538 1.9287974655 0.9771970215 0.0228029785 0.9731219947 0.0268780053 0.9956260321 0.2191780822 31.0655111935 0.1469779427 -0.0054 -0.016847 240 30 3.1648439904 3.121840327 0.9992241694 0.0007758306 0.9991013781 0.0008986219 0.9983575147 0.0821917808 30.3471232057 0.0022013014 -0.0004 -0.011936 240
80 2.0582322443 1.988007556 0.9802160776 0.0197839224 0.9765945728 0.0234054272 0.9956260321 0.2191780822 32.0442489977 0.1257157469 -0.0048 -0.016263 241 30 3.2615336633 3.2185299998 0.9994459436 0.0005540564 0.9993557525 0.0006442475 0.9983575147 0.0821917808 31.3464640697 0.0015421654 -0.0003 -0.011818 241
80 2.1171971577 2.0469724694 0.9828784407 0.0171215593 0.9796696061 0.0203303939 0.9956260321 0.2191780822 33.0258244772 0.1072912264 -0.0043 -0.015729 242 30 3.3578229636 3.3148193002 0.9996072054 0.0003927946 0.9995414881 0.0004585119 0.9983575147 0.0821917808 32.3459949739 0.0010730696 -0.0002 -0.011729 242
80 2.1759189162 2.1056942278 0.985219338 0.014780662 0.9823845392 0.0176154608 0.9956260321 0.2191780822 34.0098987506 0.0913654998 -0.0038 -0.015243 243 30 3.4537151936 3.4107115302 0.9997235395 0.0002764605 0.999676032 0.000323968 0.9983575147 0.0821917808 33.3456635458 0.0007416415 -0.0002 -0.011663 243
80 2.2343995168 2.1641748285 0.9872716013 0.0127283987 0.9847745328 0.0152254672 0.9956260321 0.2191780822 34.9961669686 0.0776337178 -0.0033 -0.014802 244 30 3.5492136146 3.5062099511 0.9998068083 0.0001931917 0.9997727317 0.0002272683 0.9983575147 0.0821917808 34.3454310635 0.0005091591 -0.0001 -0.011614 244
80 2.2926409323 2.222416244 0.9890656571 0.0109343429 0.9868724057 0.0131275943 0.9956260321 0.2191780822 35.9843559104 0.0658226596 -0.0029 -0.014404 245 30 3.6443214478 3.6013177844 0.9998659509 0.0001340491 0.9998416959 0.0001583041 0.9983575147 0.0821917808 35.3452691453 0.000347241 -0.0001 -0.011578 245
80 2.3506451113 2.2804204229 0.9906295507 0.0093704493 0.9887086173 0.0112913827 0.9956260321 0.2191780822 36.9742215879 0.0556883371 -0.0026 -0.014046 246 30 3.7390418754 3.696038212 0.9999076385 0.0000923615 0.999890505 0.000109495 0.9983575147 0.0821917808 36.3451571661 0.0002352618 -0.0001 -0.011551 246
80 2.4084139785 2.3381892902 0.9919889992 0.0080110008 0.9903112846 0.0096887154 0.9956260321 0.2191780822 37.9655468885 0.0470136377 -0.0023 -0.013725 247 30 3.8333780406 3.7903743771 0.9999368023 0.0000631977 0.9999247898 0.0000752102 0.9983575147 0.0821917808 37.3450802623 0.000158358 -0.0000 -0.011533 247
80 2.4659494355 2.3957247472 0.9931674688 0.0068325312 0.9917062292 0.0082937708 0.9956260321 0.2191780822 38.958139284 0.0396060333 -0.0020 -0.013438 248 30 3.9273330485 3.884329385 0.9999570535 0.0000429465 0.9999486936 0.0000513064 0.9983575147 0.0821917808 38.3450278107 0.0001059064 -0.0000 -0.011519 248
80 2.5232533609 2.4530286726 0.9941862703 0.0058137297 0.9929170477 0.0070829523 0.9956260321 0.2191780822 39.9518286262 0.0332953754 -0.0017 -0.013182 249 30 4.0209099668 3.9779063033 0.9999710131 0.0000289869 0.9999652376 0.0000347624 0.9983575147 0.0821917808 39.3449922802 0.0000703759 -0.0000 -0.011510 249
80 2.5803276106 2.5101029223 0.9950646688 0.0049353312 0.9939652011 0.0060347989 0.9956260321 0.2191780822 40.9464650451 0.0279317943 -0.0015 -0.012956 250 30 4.1141118263 4.0711081629 0.9999805664 0.0000194336 0.999976605 0.000023395 0.9983575147 0.0821917808 40.3449683741 0.0000464698 -0.0000 -0.011503 250
80 2.6371740184 2.5669493301 0.9958200034 0.0041799966 0.9948701198 0.0051298802 0.9956260321 0.2191780822 41.9419169625 0.0233837117 -0.0013 -0.012755 251 30 4.2069416215 4.1639379581 0.9999870575 0.0000129425 0.9999843597 0.0000156403 0.9983575147 0.0821917808 41.3449523965 0.0000304922 -0.0000 -0.011498 251
80 2.6937943962 2.6235697078 0.9964678136 0.0035321864 0.9956493181 0.0043506819 0.9956260321 0.2191780822 42.9380692289 0.0195359781 -0.0011 -0.012579 252 30 4.2994023112 4.2563986477 0.999991437 0.000008563 0.9999896127 0.0000103873 0.9983575147 0.0821917808 42.3449417883 0.000019884 -0.0000 -0.011495 252
80 2.7501905342 2.6799658459 0.9970219689 0.0029780311 0.9963185164 0.0036814836 0.9956260321 0.2191780822 43.9348213885 0.0162881377 -0.0010 -0.012424 253 30 4.3914968189 4.3484931555 0.9999943714 0.0000056286 0.9999931462 0.0000068538 0.9983575147 0.0821917808 43.3449347911 0.0000128867 -0.0000 -0.011493 253
80 2.8063642017 2.7361395134 0.9974947987 0.0025052013 0.9968917668 0.0031082332 0.9956260321 0.2191780822 44.932086074 0.0135528232 -0.0008 -0.012288 254 30 4.4832280338 4.4402243704 0.9999963239 0.0000036761 0.9999955067 0.0000044933 0.9983575147 0.0821917808 44.3449302054 0.000008301 -0.0000 -0.011491 254
80 2.8623171469 2.7920924586 0.9978972208 0.0021027792 0.9973815805 0.0026184195 0.9956260321 0.2191780822 45.929787531 0.0112542802 -0.0007 -0.012169 255 30 4.5745988108 4.5315951474 0.9999976143 0.0000023857 0.999997073 0.000002927 0.9983575147 0.0821917808 45.3449272192 0.0000053149 -0.0000 -0.011490 255
80 2.9180510977 2.8478264094 0.9982388669 0.0017611331 0.9977990536 0.0022009464 0.9956260321 0.2191780822 46.9278602698 0.009327019 -0.0006 -0.012066 256 30 4.6656119713 4.6226083078 0.9999984615 0.0000015385 0.9999981053 0.0000018947 0.9983575147 0.0821917808 46.344925287 0.0000033827 -0.0000 -0.011489 256
80 2.9735677615 2.9033430732 0.998528203 0.001471797 0.9981539903 0.0018460097 0.9956260321 0.2191780822 47.9262478397 0.0077145889 -0.0005 -0.011976 257 30 4.7562703037 4.7132666403 0.999999014 0.000000986 0.9999987811 0.0000012189 0.9983575147 0.0821917808 47.3449240446 0.0000021402 -0.0000 -0.011489 257
80 3.0288688262 2.9586441378 0.9987726438 0.0012273562 0.9984550215 0.0015449785 0.9956260321 0.2191780822 48.9249017211 0.0063684703 -0.0004 -0.011899 258 30 4.8465765641 4.8035729007 0.9999993719 0.0000006281 0.9999992207 0.0000007793 0.9983575147 0.0821917808 48.3449232505 0.0000013462 -0.0000 -0.011489 258
80 3.0839559596 3.0137312713 0.9989786608 0.0010213392 0.9987097186 0.0012902814 0.9956260321 0.2191780822 49.9237803287 0.0052470779 -0.0004 -0.011832 259 30 4.9365334763 4.8935298129 0.9999996024 0.0000003976 0.9999995048 0.0000004952 0.9983575147 0.0821917808 49.3449227462 0.0000008419 -0.0000 -0.011488 259
80 3.1388308107 3.0686061224 0.9991518832 0.0008481168 0.9989247004 0.0010752996 0.9956260321 0.2191780822 50.9228481195 0.0043148687 -0.0003 -0.011774 260 30 5.026143733 4.9831400695 0.9999997498 0.0000002502 0.9999996872 0.0000003128 0.9983575147 0.0821917808 50.3449224278 0.0000005235 -0.0000 -0.011488 260
80 3.1934950093 3.123270321 0.9992971912 0.0007028088 0.999105733 0.000894267 0.9956260321 0.2191780822 51.9220747977 0.0035415469 -0.0003 -0.011725 261 30 5.1154099954 5.072406332 0.9999998435 0.0000001565 0.9999998036 0.0000001964 0.9983575147 0.0821917808 51.344922228 0.0000003236 -0.0000 -0.011488 261
80 3.2479501665 3.1777254782 0.9994188019 0.0005811981 0.9992578239 0.0007421761 0.9956260321 0.2191780822 52.9214346093 0.0029013585 -0.0002 -0.011683 262 30 5.2043348947 5.1613312313 0.9999999027 0.0000000973 0.9999998774 0.0000001226 0.9983575147 0.0821917808 52.3449221033 0.000000199 -0.0000 -0.011488 262
80 3.3021978749 3.2319731866 0.9995203481 0.0004796519 0.999385307 0.000614693 0.9956260321 0.2191780822 53.920905719 0.0023724682 -0.0002 -0.011647 263 30 5.2929210316 5.2499173682 0.9999999398 0.0000000602 0.9999999239 0.0000000761 0.9983575147 0.0821917808 53.344922026 0.0000001216 -0.0000 -0.011488 263
80 3.3562397092 3.2860150209 0.9996049497 0.0003950503 0.999491922 0.000508078 0.9956260321 0.2191780822 54.9204696623 0.0019364115 -0.0002 -0.011616 264 30 5.3811709775 5.338167314 0.999999963 0.000000037 0.9999999531 0.0000000469 0.9983575147 0.0821917808 54.3449219783 0.000000074 -0.0000 -0.011488 264
80 3.410077226 3.3398525377 0.9996752776 0.0003247224 0.9995808856 0.0004191144 0.9956260321 0.2191780822 55.9201108649 0.0015776141 -0.0001 -0.011590 265 30 5.4690872743 5.4260836109 0.9999999774 0.0000000226 0.9999999712 0.0000000288 0.9983575147 0.0821917808 55.3449219491 0.0000000447 -0.0000 -0.011488 265
80 3.4637119645 3.3934872762 0.9997336117 0.0002663883 0.9996549562 0.0003450438 0.9956260321 0.2191780822 56.9198162233 0.0012829725 -0.0001 -0.011568 266 30 5.5566724355 5.5136687721 0.9999999863 0.0000000137 0.9999999824 0.0000000176 0.9983575147 0.0821917808 56.3449219312 0.0000000269 -0.0000 -0.011488 266
80 3.5171454465 3.4469207582 0.9997818927 0.0002181073 0.9997164926 0.0002835074 0.9956260321 0.2191780822 57.9195747404 0.0010414896 -0.0001 -0.011550 267 30 5.6439289463 5.6009252828 0.9999999917 0.0000000083 0.9999999893 0.0000000107 0.9983575147 0.0821917808 57.3449219204 0.0000000161 -0.0000 -0.011488 267
80 3.5703791767 3.5001544884 0.9998217676 0.0001782324 0.9997675057 0.0002324943 0.9956260321 0.2191780822 58.9193772094 0.0008439586 -0.0001 -0.011534 268 30 5.7308592636 5.6878556002 0.999999995 0.000000005 0.9999999936 0.0000000064 0.9983575147 0.0821917808 58.3449219139 0.0000000096 -0.0000 -0.011488 268
80 3.623414643 3.5531899547 0.9998546304 0.0001453696 0.9998097052 0.0001902948 0.9956260321 0.2191780822 59.9192159406 0.0006826898 -0.0001 -0.011521 269 30 5.8174658174 5.774462154 0.999999997 0.000000003 0.9999999961 0.0000000039 0.9983575147 0.0821917808 59.34492191 0.0000000057 -0.0000 -0.011488 269
80 3.6762533168 3.6060286285 0.9998816577 0.0001183423 0.9998445406 0.0001554594 0.9956260321 0.2191780822 60.9190845271 0.0005512763 -0.0001 -0.011510 270 30 5.9037510104 5.860747347 0.9999999982 0.0000000018 0.9999999977 0.0000000023 0.9983575147 0.0821917808 60.3449219077 0.0000000033 -0.0000 -0.011488 270

Theta

Put Theta 80.0 79.0 78.0 77.0 76.0 75.0 74.0 73.0 72.0 71.0 70.0 69.0 68.0 67.0 66.0 65.0 64.0 63.0 62.0 61.0 60.0 59.0 58.0 57.0 56.0 55.0 54.0 53.0 52.0 51.0 50.0 49.0 48.0 47.0 46.0 45.0 44.0 43.0 42.0 41.0 40.0 39.0 38.0 37.0 36.0 35.0 34.0 33.0 32.0 31.0 30.0 29.0 28.0 27.0 26.0 25.0 24.0 23.0 22.0 21.0 20.0 19.0 18.0 17.0 16.0 15.0 14.0 13.0 12.0 11.0 10.0 9.0 8.0 7.0 6.0 5.0 4.0 3.0 2.0 1.0 -0.0309925325160303 -0.0312231172807804 -0.0314581281444148 -0.0316977083503682 -0.0319420077173915 -0.0321911830327749 -0.0324453984747011 -0.0327048260663119 -0.0329696461643425 -0.0332400479854766 -0.0335162301739135 -0.0337984014140142 -0.0340867810923223 -0.0343816000137298 -0.0346831011771023 -0.034991540616287 -0.0353071883131165 -0.0356303291898118 -0.0359612641890712 -0.0363003114511544 -0.0366478075984262 -0.037004109139149 -0.0373695940038321 -0.03 77446632291898 -0.0381297428067669 -0.0385252857156053 -0.0389317741610058 -0.0393497220445445 -0.039779677694115 -0.0402222268869806 -0.0406779962037402 -0.0411476567568887 -0.0416319283444428 -0.042131584087111 -0.0426474556169784 -0.0431804388969389 -0.0437315007635399 -0.04430168630198 -0.0448921271813018 -0.0455040511011093 -0.0461387925293443 -0.0467978049449669 -0.0474826748413253 -0.0481951377975143 -0.0489370969886152 -0.0497106445846423 -0.0505180865865537 -0.0513619717714055 -0.0522451255750766 -0.0531706899398762 -0.0541421704091432 -0.0551634920798092 -0.0562390664517607 -0.0573738717742176 -0.0585735502326022 -0.0598445263129658 -0.0611941520231049 -0.0626308864825208 -0.0641645199271208 -0.0658064557225579 -0.0675700690185809 -0.0694711679419988 -0.0715285938782032 -0.0737650132981894 -0.0762079778256455 -0.0788913670040908 -0.0818573885506737 -0.0851594099774642 -0.0888660634525239 -0.0930673609875495 -0.0978840977385343 -0.103482860399114 -0.110101071836854 -0.118091108377936 -0.128003434831351 -0.140757424656162 -0.158035398627399 -0.18335372676163 -0.225825900934248 -0.321696712442898 Call Theta 80.0 79.0 78.0 77.0 76.0 75.0 74.0 73.0 72.0 71.0 70.0 69.0 68.0 67.0 66.0 65.0 64.0 63.0 62.0 61.0 60.0 59.0 58.0 57.0 56.0 55.0 54.0 53.0 52.0 51.0 50.0 49.0 48.0 47.0 46.0 45.0 44.0 43.0 42.0 41.0 40.0 39.0 38.0 37.0 36.0 35.0 34.0 33.0 32.0 31.0 30.0 29.0 28.0 27.0 26.0 25.0 24.0 23.0 22.0 21.0 20.0 19.0 18.0 17.0 16.0 15.0 14.0 13.0 12.0 11.0 10.0 9.0 8.0 7.0 6.0 5.0 4.0 3.0 2.0 1.0 -0.0424490512420142 -0.0426802637784141 -0.0429159024480976 -0.0431561104945016 -0.0434010377363785 -0.0436508409610205 -0.0439056843466123 -0.0441657399162976 -0.0444311880268132 -0.0447022178948451 -0.0449790281645941 -0.0452618275204234 -0.0455508353488783 -0.0458462824548526 -0.0461484118372141 -0.0464574795298115 -0.0467737555144797 -0.0470975247134413 -0.0474290880693965 -0.047768763722607 -0.0481168882954394 -0.0484738182961581 -0.0488399316552741 -0.0492156294095038 -0.0496013375503937 -0.0499975090569877 -0.0504 046261345885 -0.0508232026847739 -0.0512537870354397 -0.0516969649638509 -0.0521533630506081 -0.0526236524082086 -0.0531085528346705 -0.0536088374507043 -0.0541253378883973 -0.0546589501106448 -0.0552106409539964 -0.0557814555036527 -0.0563725254286578 -0.0569850784286178 -0.0576204489714765 -0.0582800905361958 -0.0589655896161257 -0.059678681790363 -0.0604212702339908 -0.0611954471170253 -0.0620035184404266 -0.0628480329812526 -0.0637318161753841 -0.0646580099651322 -0.0656301198938377 -0.066652071058434 -0.0677282749588096 -0.0688637098441863 -0.0700640178999882 -0.0713356236122685 -0.0726858789888257 -0.0741232431491628 -0.0756575063291893 -0.0773000718945598 -0.079064314995025 -0.0809660437573959 -0.083024099567066 -0.0852611488950325 -0.0877047433649853 -0.0903887625204457 -0.0933554140785639 -0.0966580655514118 -0.100365349107053 -0.104567276757186 -0.109384643657806 -0.11498403650255 -0.121602878158987 -0.129593544953298 -0.13950650169448 -0.152261121841593 -0.169539726169672 -0.194858684695285 -0.237331489293828 -0.333202931262949

Days to expiration

Time Decay

Call Price 80.0 79.0 78.0 77.0 76.0 75.0 74. 0 73.0 72.0 71.0 70.0 69.0 68.0 67.0 66.0 65.0 64.0 63.0 62.0 61.0 60.0 59.0 58.0 57.0 56.0 55.0 54.0 53.0 52.0 51.0 50.0 49.0 48.0 47.0 46.0 45.0 44.0 43.0 42.0 41.0 40.0 39.0 38.0 37.0 36.0 35.0 34.0 33.0 32.0 31.0 30.0 29.0 28.0 27.0 26.0 25.0 24.0 23.0 22.0 21.0 20.0 19.0 18.0 17.0 16.0 15.0 14.0 13.0 12.0 11.0 10.0 9.0 8.0 7.0 6.0 5.0 4.0 3.0 2.0 1.0 6.339895644630445 6.297330648395501 6.254530819441911 6.21149163713217 6.168208433592198 6.124676386908405 6.080890513914837 6.036845662540173 5.99253650368172 5.947957522569268 5.903103009579737 5.857967050459266 5.812543515905261 5.76682605045599 5.720808060631782 5.674482702263844 5.627842866942515 5.580881167509261 5.533589922507502 5.48596113950039 5.437986497152707 5.389657325963355 5.340964587520986 5.291898852143973 5.242450274746091 5.192608568754537 5.142362977883252 5.09170224554289 5.040614581640767 4.989087626492989 4.937108411535917 4.884663316483354 4.83173802252793 4.778317461130598 4.724385757880057 4.669926170828077 4.614921022622454 4.559351625656504 4.503198199337845 4.446439778436002 4.389054111305924 4.331017546584547 4.272304906724543 4.212889346445777 4.152742193846805 4.091832771506063 4.030128194404923 3.967593140892176 3.904189592159668 3.839876534770482 3.774609619625806 3.708340769310638 3.641017723933828 3.572583513261165 3.502975839970574 3.43212635502546 3.35995980116364 3.286392993920515 3.211333600855156 3.134678667870688 3.056312825483417 2.976106085747375 2.89391110951793 2.809559779564296 2.722858851029684 2.633584356134847 2.541474297126385 2.446218940280232 2.347447671795081 2.244710798419447 2.137453691573896 2.024978926303788 1.906388805933531 1.780494207741057 1.645661941327674 1.499540760592367 1.338522019271735 1.156531059397835 0.941723299753434 0.663519765004779 Put Price 80.0 79.0 78.0 77.0 76.0 75.0 74.0 73.0 72.0 71.0 70.0 69.0 68.0 67.0 66.0 65.0 64.0 63.0 62.0 61.0 60.0 59.0 58.0 57.0 56.0 55.0 54.0 53.0 52.0 51.0 50.0 49.0 48.0 47.0 46.0 45.0 44.0 43.0 42.0 41.0 40.0 39.0 38.0 37.0 36.0 35.0 34.0 33.0 32.0 31.0 30.0 29.0 28.0 27.0 26.0 25.0 24.0 23.0 22.0 21.0 20.0 19.0 18.0 17.0 16.0 15.0 14.0 13.0 12.0 11.0 10.0 9.0 8.0 7.0 6.0 5.0 4.0 3.0 2.0 1.0 5.421362393836133 5.390254230210175 5.358911861654363 5.327330767565627 5.295506280104362 5.263433577391339 5.231107676294954 5.198523424778386 5.165675493773293 5.132558368543869 5.099166339501508 5.065493492426711 5.03153369805132 4.997280600948059 4.96272760767161 4.927867874087582 4.892694291820845 4.857199473747229 4.821375738444573 4.785215093510416 4.748709217644147 4.711849441378902 4.674626726337934 4.637031642873893 4.599054345935158 4.560684548983232 4.521911495766517 4.482723929730227 4.443110060816025 4.40305752937445 4.362553366876355 4.321583953070032 4.280134969182498 4.238191346709215 4.195737211273311 4.152755820961048 4.10922949845458 4.065139556181833 4.020466213584811 3.975188505467543 3.929284180219412 3.882729586511843 3.835499546831969 3.787567215934174 3.738903921951447 3.689478987496699 3.639259527585835 3.588210220602022 3.536293047771736 3.483466995692453 3.42968771529992 3.374907129213525 3.319072977576653 3.262128290189622 3.204010769764835 3.144652067300214 3.083976925567995 3.021902160138197 2.958335438604308 2.893173806904031 2.826301895588074 2.757589716745087 2.686889931264886 2.614034421951246 2.538829943981867 2.461052529611976 2.380440181122765 2.296683164824657 2.209410866950847 2.118173594284443 2.022416718280453 1.921442814018818 1.814354184858502 1.699961708111857 1.576632193414838 1.442014394700948 1.292499665741332 1.122013348602465 0.918710862101804 0.652013230940099

Theta Time Decay

Call Price 80.0 79.0 78.0 77.0 76.0 75.0 74.0 73.0 72.0 71.0 70.0 69.0 68.0 67.0 66.0 65.0 64.0 63.0 62.0 61.0 60.0 59.0 58.0 57.0 56.0 55.0 54.0 53.0 52.0 51.0 50.0 49.0 48.0 47.0 46.0 45.0 44.0 43.0 42.0 41.0 40.0 39.0 38.0 37.0 36.0 35.0 34.0 33.0 32.0 31.0 30.0 29.0 28.0 27.0 26.0 25.0 24.0 23.0 22.0 21.0 20.0 19.0 18.0 17.0 16.0 15.0 14.0 13.0 12.0 11.0 10.0 9.0 8.0 7.0 6.0 5.0 4.0 3.0 2.0 1.0 6.339895644630445 6.297330648395501 6.254530819441911 6.21149163713217 6.168208433592198 6.124676386908405 6.080890513914837 6.036845662540173 5.99253650368172 5.947957522569268 5.903103009579737 5.857967050459266 5.812543515905261 5.76682605045599 5.720808060631782 5.674482702263844 5.627842866942515 5.580881167509261 5.533589922507502 5.48596113950039 5.437986497152707 5.389657325963355 5.340964587520986 5.291898852143973 5.242450274746091 5.192608568754537 5.142362977883252 5.09170224554289 5.040614581640767 4.989087626492989 4.937108411535917 4.884663316483354 4.83173802252793 4.778317461130598 4.724385757880057 4.669926170828077 4.614921022622454 4.559351625656504 4.503198199337845 4.446439778436002 4.389054111305924 4.331017546584547 4.272304906724543 4.212889346445777 4.152742193846805 4.091832771506063 4.030128194404923 3.967593140892176 3.904189592159668 3.839876534770482 3.774609619625806 3.708340769310638 3.641017723933828 3.572583513261165 3.502975839970574 3.43212635502546 3.35995980116364 3.286392993920515 3.211333600855156 3.134678667870688 3.056312825483417 2.976106085747375 2.89391110951793 2.809559779564296 2.722858851029684 2.633584356134847 2.541474297126385 2.446218940280232 2.347447671795081 2.244710798419447 2.137453691573896 2.024978926303788 1.906388805933531 1.780494207741057 1.645661941327674 1.499540760592367 1.338522019271735 1.156531059397835 0.941723299753434 0.663519765004779 Put Price 80.0 79.0 78.0 77.0 76.0 75.0 74.0 73.0 72.0 71.0 70.0 69.0 68.0 67.0 66.0 65.0 64.0 63.0 62.0 61.0 60.0 59.0 58.0 57.0 56.0 55.0 54.0 53.0 52.0 51.0 50.0 49.0 48.0 47.0 46.0 45.0 44.0 43.0 42.0 41.0 40.0 39.0 38.0 37.0 36.0 35.0 34.0 33.0 32.0 31.0 30.0 29.0 28.0 27.0 26.0 25.0 24.0 23.0 22.0 21.0 20.0 19.0 18.0 17.0 16.0 15.0 14.0 13.0 12.0 11.0 10.0 9.0 8.0 7.0 6.0 5.0 4.0 3.0 2.0 1.0 5.421362393836133 5.390254230210175 5.358911861654363 5.327330767565627 5.295506280104362 5.263433577391339 5.231107676294954 5.198523424778386 5.165675493773293 5.132558368543869 5.099166339501508 5.065493492426711 5.03153369805132 4.997280600948059 4.96272760767161 4.927867874087582 4.892694291820845 4.857199473747229 4.821375738444573 4.785215093510416 4.748709217644147 4.711849441378902 4.674626726337934 4.637031642873893 4.599054345935158 4.560684548983232 4.521911495766517 4.482723929730227 4.443110060816025 4.40305752937445 4.362553366876355 4.321583953070032 4.280134969182498 4.238191346709215 4.195737211273311 4.152755820961048 4.10922949845458 4.065139556181833 4.020466213584811 3.975188505467543 3.929284180219412 3.882729586511843 3.835499546831969 3.787567215934174 3.738903921951447 3.689478987496699 3.639259527585835 3.588210220602022 3.536293047771736 3.483466995692453 3.42968771529992 3.374907129213525 3.319072977576653 3.262128290189622 3.204010769764835 3.144652067300214 3.083976925567995 3.021902160138197 2.958335438604308 2.893173806904031 2.826301895588074 2.757589716745087 2.686889931264886 2.614034421951246 2.538829943981867 2.461052529611976 2.380440181122765 2.296683164824657 2.209410866950847 2.118173594284443 2.022416718280453 1.921442814018818 1.814354184858502 1.699961708111857 1.576632193414838 1.442014394700948 1.292499665741332 1.122013348602465 0.918710862101804 0.652013230940099 Put Theta 80.0 79.0 78.0 77.0 76.0 75.0 74.0 73.0 72.0 71.0 70.0 69.0 68.0 67.0 66.0 65.0 64.0 63.0 62.0 61.0 60.0 59.0 58.0 57.0 56.0 55.0 54.0 53.0 52.0 51.0 50.0 49.0 48.0 47.0 46.0 45.0 44.0 43.0 42.0 41.0 40.0 39.0 38.0 37.0 36.0 35.0 34.0 33.0 32.0 31.0 30.0 29.0 28.0 27.0 26.0 25.0 24.0 23.0 22.0 21.0 20.0 19.0 18.0 17.0 16.0 15.0 14.0 13.0 12.0 11.0 10.0 9.0 8.0 7.0 6.0 5.0 4.0 3.0 2.0 1.0 -0.0309925325160303 -0.0312231172807804 -0.0314581281444148 -0.0316977083503682 -0.0319420077173915 -0.0321911830327749 -0.0324453984747011 -0.0327048260663119 -0.0329696461643425 -0.0332400479854766 -0.0335162301739135 -0.0337984014140142 -0.0340867810923223 -0.0343816000137298 -0.0346831011771023 -0.034991540616287 -0.0353071883131165 -0.0356303291898118 -0.0359612641890712 -0.0363003114511544 -0.0366478075984262 -0.037004109139149 -0.0373695940038321 -0.0377446632291898 -0.0381297428067669 -0.0385252857156053 -0.0389317741610058 -0.0393497220445445 -0.039779677694115 -0.04 02222268869806 -0.0406779962037402 -0.0411476567568887 -0.0416319283444428 -0.042131584087111 -0.0426474556169784 -0.0431804388969389 -0.0437315007635399 -0.04430168630198 -0.0448921271813018 -0.0455040511011093 -0.0461387925293443 -0.0467978049449669 -0.0474826748413253 -0.0481951377975143 -0.0489370969886152 -0.0497106445846423 -0.0505180865865537 -0.0513619717714055 -0.0522451255750766 -0.0531706899398762 -0.0541421704091432 -0.0551634920798092 -0.0562390664517607 -0.0573738717742176 -0.0585735502326022 -0.0598445263129658 -0.0611941520231049 -0.0626308864825208 -0.0641645199271208 -0.0658064557225579 -0.0675700690185809 -0.0694711679419988 -0.0715285938782032 -0.0737650132981894 -0.0762079778256455 -0.0788913670040908 -0.0818573885506737 -0.0851594099774642 -0.0888660634525239 -0.0930673609875495 -0.0978840977385343 -0.103482860399114 -0.110101071836854 -0.118091108377936 -0.128003434831351 -0.140757424656162 -0.158035398627399 -0.18335372676163 -0.225825900934248 -0.321696712442898 Call Theta 80.0 79.0 78.0 77.0 76.0 75.0 74.0 73.0 72.0 71.0 70.0 69.0 68.0 67.0 66.0 65.0 64.0 63.0 62.0 61.0 60.0 59.0 58.0 57.0 56.0 55.0 54.0 53.0 52.0 51.0 50.0 49.0 48.0 47.0 46.0 45.0 44.0 43.0 42.0 41.0 40.0 39.0 38.0 37.0 36.0 35.0 34.0 33.0 32.0 31.0 30.0 29.0 28.0 27.0 26.0 25.0 24.0 23.0 22.0 21.0 20.0 19.0 18.0 17.0 16.0 15.0 14.0 13.0 12.0 11.0 10.0 9.0 8.0 7.0 6.0 5.0 4.0 3.0 2.0 1.0 -0.0424490512420142 -0.0426802637784141 -0.0429159024480976 -0.0431561104945016 -0.0434010377363785 -0.0436508409610205 -0.0439056843466123 -0.0441657399162976 -0.0444311880268132 -0.0447022178948451 -0.0449790281645941 -0.0452618275204234 -0.0455508353488783 -0.0458462824548526 -0.0461484118372141 -0.0464574795298115 -0.0467737555144797 -0.0470975247134413 -0.0474290880693965 -0.047768763722607 -0.0481168882954394 -0.0484738182961581 -0.0488399316552741 -0.0492156294095038 -0.0496013375503937 -0.0499975090569877 -0.0504046261345885 -0.0508232026847739 -0.0512537870354397 -0.0516969649638509 -0.0521533630506081 -0.0526236524082086 -0.053 1085528346705 -0.0536088374507043 -0.0541253378883973 -0.0546589501106448 -0.0552106409539964 -0.0557814555036527 -0.0563725254286578 -0.0569850784286178 -0.0576204489714765 -0.0582800905361958 -0.0589655896161257 -0.059678681790363 -0.0604212702339908 -0.0611954471170253 -0.0620035184404266 -0.0628480329812526 -0.0637318161753841 -0.0646580099651322 -0.0656301198938377 -0.066652071058434 -0.0677282749588096 -0.0688637098441863 -0.0700640178999882 -0.0713356236122685 -0.0726858789888257 -0.0741232431491628 -0.0756575063291893 -0.0773000718945598 -0.079064314995025 -0.0809660437573959 -0.083024099567066 -0.0852611488950325 -0.0877047433649853 -0.0903887625204457 -0.0933554140785639 -0.0966580655514118 -0.100365349107053 -0.104567276757186 -0.109384643657806 -0.11498403650255 -0.121602878158987 -0.129593544953298 -0.13950650169448 -0.152261121841593 -0.169539726169672 -0.194858684695285 -0.237331489293828 -0.333202931262949

Days to Expiration

Option Value

Theta

Theta Vs Underlying Price

80 P 150.0 151.0 152.0 153.0 154.0 155.0 156.0 157.0 158.0 159.0 160.0 161.0 162.0 163.0 164.0 165.0 166.0 167.0 168.0 169.0 170.0 171.0 172.0 173.0 174.0 175.0 176.0 177.0 178.0 179.0 180.0 181.0 182.0 183.0 184.0 185.0 186.0 187.0 188.0 189.0 190.0 191.0 192.0 193.0 194.0 195.0 196.0 197.0 198.0 199.0 200.0 201.0 202.0 203.0 204.0 205.0 206.0 207.0 208.0 209.0 210.0 211.0 212.0 213.0 214.0 215.0 216.0 217.0 218.0 219.0 220.0 221.0 222.0 223.0 224.0 225.0 226.0 227.0 228.0 229.0 230.0 231.0 232.0 233.0 234.0 235.0 236.0 237.0 238.0 239.0 240.0 241.0 242.0 243.0 244.0 245.0 246.0 247.0 248.0 249.0 250.0 251.0 252.0 253.0 254.0 255.0 256.0 257.0 258.0 259.0 260.0 261.0 262.0 263.0 264.0 265.0 266.0 267.0 268.0 269.0 270.0 0.0114560761697971 0.0114558269111257 0.0114554499462534 0.011454886591014 0.0114540544801396 0.011452839464919 0.0114510853182467 0.0114485808614437 0.0114450441285721 0.0114401032120139 0.0114332734952831 0.0114239310824888 0.0114112823845965 0.0113943300247079 0.0113718354791723 0.0113422791758274 0.0113038191178097 0.0112542494787663 0.0111909610051097 0.0111109054401533 0.0110105665259892 0.01088594041101 0.0107325284617353 0.0105453455155444 0.0103189464878219 0.01004747394076 0.00972472871819949 0.00934426504910659 0.00889951063212611 0.00838391115956509 0.00779109755954836 0.00711507298125972 0.00635041528225617 0.00549248956856583 0.00453766426102607 0.00348352328744073 0.00232906639606258 0.00107488930729965 -0.000276664492081762 -0.00172138803280798 -0.00325313808188245 -0.00486381092251889 -0.00654337076708673 -0.00827993306009507 -0.0100599029327679 -0.0118681669867023 -0.0136883345104258 -0.0155030222694859 -0.0172941752534152 -0.0190434142966472 -0.0207324003852562 -0.0223432047683489 -0.0238586737416239 -0.0252627771678384 -0.0265409304289458 -0.0276802805306938 -0.0286699484474155 -0.02950122143284 -0.0301676908519357 -0.0306653330234143 -0.0309925325160303 -0.0311500492313606 -0.0311409323561135 -0.0309703858139796 -0.0306455911397654 -0.0301754947011969 -0.0295705668860555 -0.0288425412492071 -0.0280041416848386 -0.0270688054755715 -0.0260504096041701 -0.0249630070351934 -0.0238205788282717 -0.0226368069793673 -0.0214248718491754 -0.0201972769744281 -0.018965703010074 -0.0177408915545791 -0.0165325586971292 -0.0153493373176131 -0.014198746484261 -0.0130871857392095 -0.0120199516422314 -0.0110012736550084 -0.0100343662854423 -0.0091214943626984 -0.0082640483652117 -0.00746262686026293 -0.00671712331850221 -0.0060268148234403 -0.00539045048847782 -0.0048063377076713 -0.00427242468784043 -0.00378637802731347 -0.00334565441105805 -0.00294756577563131 -0.0025893375547412 -0.00226815984351219 -0.00198123151472787 -0.00172579748276073 -0.00149917944119424 -0.00129880049986586 -0.00112220421852576 -0.000967068580350226 -0.0008312154723249 -0.000712616244327829 -0.000609393907898849 -0.000519822512372066 -0.000442324203255334 -0.000375464428179742 -0.000317945711816016 -0.000268600374935259 -0.000226382526013109 -0.000190359607846931 -0.0001597037376744 -0.000133683038066771 -0.000111653117988597 -9.30488292184337E-5 -7.73763929800526E-5 -6.42059651596904E-5 -5.31646857824793E-5 80 C 150.0 151.0 152.0 153.0 154.0 155.0 156.0 157.0 158.0 159.0 160.0 161.0 162.0 163.0 164.0 165.0 166.0 167.0 168.0 169.0 170.0 171.0 172.0 173.0 174.0 175.0 176.0 177.0 178.0 179.0 180.0 181.0 182.0 183.0 184.0 185.0 186.0 187.0 188.0 189.0 190.0 191.0 192.0 193.0 194.0 195.0 196.0 197.0 198.0 199.0 200.0 201.0 202.0 203.0 204.0 205.0 206.0 207.0 208.0 209.0 210.0 211.0 212.0 213.0 214.0 215.0 216.0 217.0 218.0 219.0 220.0 221.0 222.0 223.0 224.0 225.0 226.0 227.0 228.0 229.0 230.0 231.0 232.0 233.0 234.0 235.0 236.0 237.0 238.0 239.0 240.0 241.0 242.0 243.0 244.0 245.0 246.0 247.0 248.0 249.0 250.0 251.0 252.0 253.0 254.0 255.0 256.0 257.0 258.0 259.0 260.0 261.0 262.0 263.0 264.0 265.0 266.0 267.0 268.0 269.0 270.0 -4.42556186726814E-7 -6.91814858180708E-7 -1.06877973045092E-6 -1.63213496986759E-6 -2.46424584423298E-6 -3.67926106486043E-6 -5.4334077372224E-6 -7.9378645402001E-6 -1.14745974118073E-5 -1.64155139699817E-5 -2.32452307007337E-5 -3.25876434950479E-5 -4.52363413873974E-5 -6.21887012759935E-5 -8.46832468115346E-5 -0.000114239550156472 -0.000152699608174183 -0.000202269247217576 -0.000265557720874198 -0.000345613285830609 -0.000445952199994671 -0.000570578314973906 -0.000723990264248556 -0.000911173210439468 -0.00113757223816201 -0.00140904478522387 -0.00173179000778438 -0.00211225367687728 -0.00255700809385776 -0.00307260756641878 -0.00366542116643551 -0.00434144574472415 -0.0051061034437277 -0.00596402915741804 -0.0069188544649578 -0.0079729954385 4314 -0.00912745232992129 -0.0103816294186842 -0.0117331832180656 -0.0131779067587919 -0.0147096568078663 -0.0163203296485028 -0.0179998894930706 -0.0197364517860789 -0.0215164216587518 -0.0233246857126862 -0.0251448532364097 -0.0269595409954698 -0.028750693979399 -0.0304999330226311 -0.0321889191112401 -0.0337997234943328 -0.0353151924676077 -0.0367192958938222 -0.0379974491549297 -0.0391367992566776 -0.0401264671733994 -0.0409577401588238 -0.0416242095779196 -0.0421218517493981 -0.0424490512420142 -0.0426065679573445 -0.0425974510820974 -0.0424269045399635 -0.0421021098657493 -0.0416320134271807 -0.0410270856120393 -0.040299059975191 -0.0394606604108225 -0.0385253242015553 -0.037506928330154 -0.0364195257611772 -0.0352770975542555 -0.0340933257053512 -0.0328813905751592 -0.031653795700412 -0.0304222217360579 -0.0291974102805629 -0.0279890774231131 -0.026805856043597 -0.0256552652102449 -0.0245437044651933 -0.0234764703682153 -0.0224577923809922 -0.0214908850114262 -0.0205780130886823 -0.0197205670911956 -0.0189191455862468 -0.0181736420444861 -0.0174833335494242 -0.0168469692144617 -0.0162628564336552 -0.0157289434138243 -0.0152428967532973 -0.0148021731370419 -0.0144040845016152 -0.0140458562807251 -0.0137246785694961 -0.0134377502407117 -0.0131823162087446 -0.0129556981671781 -0.0127553192258497 -0.0125787229445096 -0.0124235873063341 -0.0122877341983088 -0.0121691349703117 -0.0120659126338827 -0.0119763412383559 -0.0118988429292392 -0.0118319831541636 -0.0117744644377999 -0.0117251191009191 -0.011682901251997 -0.0116468783338308 -0.0116162224636583 -0.0115902017640506 -0.0115681718439725 -0.0115495675552023 -0.0115338951189639 -0.0115207246911436 -0.0115096834117663 30 P 150.0 151.0 152.0 153.0 154.0 155.0 156.0 157.0 158.0 159.0 160.0 161.0 162.0 163.0 164.0 165.0 166.0 167.0 168.0 169.0 170.0 171.0 172.0 173.0 174.0 175.0 176.0 177.0 178.0 179.0 180.0 181.0 182.0 183.0 184.0 185.0 186.0 187.0 188.0 189.0 190.0 191.0 192.0 193.0 194.0 195.0 196.0 197.0 198.0 199.0 200.0 201.0 202.0 203.0 204.0 205.0 206.0 207.0 208.0 209.0 210.0 211.0 212.0 213.0 214.0 215.0 216.0 217.0 218.0 219.0 220.0 221.0 222.0 223.0 224.0 225.0 226.0 227.0 228.0 229.0 230.0 231.0 232.0 233.0 234.0 235.0 236.0 237.0 238.0 239.0 240.0 241.0 242.0 243.0 244.0 245.0 246.0 247.0 248.0 249.0 250.0 251.0 252.0 253.0 254.0 255.0 256.0 257.0 258.0 259.0 260.0 261.0 262.0 263.0 264.0 265.0 266.0 267.0 268.0 269.0 270.0 0.011487949484691 0.0114879494846829 0.0114879494846574 0.0114879494845795 0.0114879494843484 0.0114879494836835 0.0114879494818268 0.0114879494767913 0.0114879494635212 0.0114879494295246 0.0114879493448153 0.0114879491394346 0.0114879486546856 0.0114879475404118 0.0114879450448411 0.0114879395969167 0.0114879279997665 0.0114879039172581 0.0114878551139606 0.0114877585631435 0.0114875720196861 0.0114872199124598 0.0114865703963911 0.0114853990921112 0.0114833334510579 0.0114797699140786 0.0114737542930626 0.0114638144535871 0.0114477339289422 0.0114222562178282 0.0113827129671512 0.0113225757556853 0.0112329413230291 0.0111019739771091 0.0109143460754206 0.0106507365940131 0.0102874666265064 0.00979636607018123 0.00914497402060508 0.00829717264430426 0.0072143372117403 0.00585705156060247 0.00418738861348753 0.00217169242150421 -0. 000216272898310845 -0.00299201292849802 -0.0061570980425455 -0.00969637132225664 -0.0135758885091132 -0.0177418855525849 -0.0221210083600707 -0.0266219441809274 -0.0311384729024011 -0.0355538219873267 -0.0397460762389089 -0.043594279139935 -0.0469847806769141 -0.0498173480689612 -0.0520105660696476 -0.0535061117434329 -0.0542715880735762 -0.0543017296939244 -0.0536179374627769 -0.0522662404021824 -0.0503139086499856 -0.047845037384163 -0.0449554813046208 -0.0417475392001441 -0.0383247701666717 -0.0347872729986362 -0.0312276868275059 -0.0277280843627177 -0.024357839282983 -0.0211724654635094 -0.0182133548219054 -0.015508287146875 -0.0130725512909683 -0.0109105021877825 -0.00901738007705923 -0.00738123363207323 -0.00598481331626927 -0.00480733113850923 -0.00382601431643225 -0.003017410180585 61 -0.00235842578943397 -0.00182710687234637 -0.00140317635113617 -0.00106836292254684 -0.000806555583903659 -0.000603821400895047 -0.000448322219182382 -0.000330162372562521 -0.000241194605482512 -0.000174806122563635 -0.000125701445934265 -8.96939758323007E-5 -6.3514032465757E-5 -4.46378046037218E-5 -3.11390466013369E-5 -2.15634909720057E-5 -1.48246814079781E-5 -1.01191681913272E-5 -6.85863010551238E-6 -4.61638925291216E-6 -3.08587746560349E-6 -2.04882232072895E-6 -1.35119132066819E-6 -8.85224292710231E-7 -5.76169367914277E-7 -3.72600354903162E-7 -2.39424162607066E-7 -1.52882978803261E-7 -9.70177187482078E-8 -6.11895920750469E-8 -3.83594130267981E-8 -2.39038071926556E-8 -1.48079618814531E-8 -9.1198663781232E-9 -5.58441996623912E-9 -3.4001263619275E-9 -2.05859054514521E-9 30C 150.0 151.0 152.0 153.0 154.0 155.0 156.0 157.0 158.0 159.0 160.0 161.0 162.0 163.0 164.0 165.0 166.0 167.0 168.0 169.0 170.0 171.0 172.0 173.0 174.0 175.0 176.0 177.0 178.0 179.0 180.0 181.0 182.0 183.0 184.0 185.0 186.0 187.0 188.0 189.0 190.0 191.0 192.0 193.0 194.0 195.0 196.0 197.0 198.0 199.0 200.0 201.0 202.0 203.0 204.0 205.0 206.0 207.0 208.0 209.0 210.0 211.0 212.0 213.0 214.0 215.0 216.0 217.0 218.0 219.0 220.0 221.0 222.0 223.0 224.0 225.0 226.0 227.0 228.0 229.0 230.0 231.0 232.0 233.0 234.0 235.0 236.0 237.0 238.0 239.0 240.0 241.0 242.0 243.0 244.0 245.0 246.0 247.0 248.0 249.0 250.0 251.0 252.0 253.0 254.0 255.0 256.0 257.0 258.0 259.0 260.0 261.0 262.0 263.0 264.0 265.0 266.0 267.0 268.0 269.0 270.0 -3.50852663612343E-15 -1.15860104563601E-14 -3.70728444064746E-14 -1.15010506894653E-13 -3.46114522682475E-13 -1.01097026688652E-12 -2.86763188236135E-12 -7.90314352692084E-12 -2.11732598573675E-11 -5.51698750370521E-11 -1.39879134734604E-10 -3.45259906336549E-10 -8.30008870428062E-10 -1.94428268727972E-9 -4.4398533717798E-9 -9.88777780360438E-9 -2.14849279221667E-8 -4.55674363767013E-8 -9.43707338892919E-8 -1.90921550972992E-7 -3.7746500842171E-7 -7.29572234626255E-7 -1.37908830334094E-6 -2.55039258322189E-6 -4.61603363653231E-6 -8.17957061590543E-6 -1.41951916318292E-5 -2.41350311073635E-5 -4.0215555752263E-5 -6.56932668663199E-5 -0.000105236517543258 -0.00016537372900919 -0.000255008161665367 -0.000385975507585394 -0.000573603409273882 -0.000837212890681398 -0.00120048285818804 -0.00169158341451324 -0.00234297546408939 -0.00319077684039021 -0.00427361227295417 -0.005630897924092 -0.00730056087120694 -0.00931625706319026 -0.0117042223830053 -0.0144799624131925 -0.01764504752724 -0.0211843208069511 -0.0250638379938077 -0.0292298350372794 -0.0336089578447652 -0.0381098936656219 -0.0426264223870956 -0.0470417714720212 -0.0512340257236034 -0.0550822286246295 -0.0584727301616086 -0.0613052975536556 -0.0634985155543421 -0.0649940612281273 -0.0657595375582706 -0.0657896791786188 -0.0651058869474713 -0.0637541898868768 -0.0618018581346801 -0.0593329868688575 -0.0564434307893153 -0.0532354886848386 -0.0498127196513662 -0.0462752224833306 -0.0427156363122003 -0.0392160338474121 -0.0358457887676774 -0.0326604149482039 -0.0297013043065998 -0.0269962366315695 -0.0245605007756627 -0.0223984516724769 -0.0205053295617537 -0.0188691831167677 -0.0174727628009637 -0.0162952806232037 -0.0153139638011267 -0.0145053596652801 -0.0138463752741284 -0.0133150563570408 -0.0128911258358306 -0.0125563124072413 -0.0122945050685981 -0.0120917708855895 -0.0119362717038769 -0.011818111857257 -0.011729144090177 -0.0116627556072581 -0.0116136509306287 -0.0115776434605268 -0.0115514635171602 -0.0115325872892982 -0.0115190885312958 -0.0115095129756665 -0.0115027741661024 -0.0114980686528858 -0.0114948081148 -0.0114925658739474 -0.0114910353621601 -0.0114899983070152 -0.0114893006760151 -0.0114888347089872 -0.0114885256540624 -0.0114883220850494 -0.0114881889088571 -0.0114881023676733 -0.0114880465024132 -0.0114880106742865 -0.0114879878441075 -0.0114879733885017 -0.0114879642926563 -0.0114879586045608 -0.0114879550691144 -0.0114879528848208 -0.011487951543285

Underlying Price

Theta

Gamma

Black-Scholes Call Prices
Call
Stock 210 d1 0.0975342893 N(d1) 0.5388489475
Strike 210 N(-d1) 0.4611510525
Volatility 15.00% d2 0.027309601 N(d2) 0.5108936004
Time (Days) 80 N(-d2) 0.4891063996
Rate 2%
Exponential 0.99563
Time (Annualized) 0.2191780822
Greeks:
Delta 0.538849
Gamma 0.026924
Theta -0.042449
Vega 0.390357
Rho 0.234122
Call Price $ 6.34
Black-Scholes Put Prices
Put
Stock 210 d1 0.0975342893 N(d1) 0.5388489475
Strike 210 N(-d1) 0.4611510525
Volatility 15.00% d2 0.027309601 N(d2) 0.5108936004
Time (Days) 80 N(-d2) 0.4891063996
Rate 2.00%
Exponential 0.99563
Time (Annualized) 0.2191780822
Greeks:
Delta -0.4612
Gamma 0.0269
Theta -0.0310
Vega 0.3904
Rho -0.2241 Put Price $ 5.42
Gamma Vs underlying Price Strike 190 Strike 230
Days to Exp 80
d1 d2 N(d1) N(-d1) N(d2) N(-d2) e-rt Time Call Price Put Price X-axis (price) PUT 210 CALL 210 Days to Exp d1 d2 N(d1) N(-d1) N(d2) N(-d2) e-rt Time Call Price Put Price Underlying Price PUT 190 CALL 190 Days to Exp d1 d2 N(d1) N(-d1) N(d2) N(-d2) e-rt Time Call Price Put Price Underlying Price PUT 230 CALL 230
80 -3.7748035166 -3.8450282049 0.0000800669 0.9999199331 0.0000602693 0.9999397307 0.9956260321 0.2191780822 0.0002095155 49.0816762647 160 0.0000 0.000029 80 -2.349614442 -2.4198391303 0.009396433 0.990603567 0.0077636873 0.9922363127 0.9956260321 0.2191780822 0.0347807413 29.2037268477 160 0.0022 0.002246 80 -5.0702422061 -5.1404668945 0.0000001987 0.9999998013 0.000000137 0.999999863 0.9956260321 0.2191780822 0.0000004061 68.9939877981 160 0.0000 0.000000
80 -3.6860804493 -3.7563051376 0.0001138672 0.9998861328 0.0000862202 0.9999137798 0.9956260321 0.2191780822 0.0003055698 48.081772319 161 0.0000 0.000040 80 -2.2608913747 -2.331116063 0.0118829922 0.9881170078 0.0098736203 0.9901263797 0.9956260321 0.2191780822 0.0453794037 28.2143255101 161 0.0027 0.002739 80 -4.9815191388 -5.0517438271 0.0000003154 0.9999996846 0.0000002189 0.9999997811 0.9956260321 0.2191780822 0.0000006589 67.9939880509 161 0.0000 0.000000
80 -3.5979067543 -3.6681314426 0.0001603943 0.9998396057 0.0001221648 0.9998778352 0.9956260321 0.2191780822 0.0004414819 47.0819082311 162 0.0001 0.000054 80 -2.1727176797 -2.242942368 0.0149007862 0.9850992138 0.0124502656 0.9875497344 0.9956260321 0.2191780822 0.0587237375 27.2276698439 162 0.0033 0.003310 80 -4.8933454438 -4.9635701321 0.0000004957 0.9999995043 0.000000346 0.999999654 0.9956260321 0.2191780822 0.000001058 66.99398845 162 0.0000 0.000000
80 -3.5102756701 -3.5805003584 0.0002238212 0.9997761788 0.0001714684 0.9998285316 0.9956260321 0.2191780822 0.000631979 46.0820987282 163 0.0001 0.000074 80 -2.0850865955 -2.1553112838 0.0185307204 0.9814692796 0.0155687417 0.9844312583 0.9956260321 0.2191780822 0.0753849658 26.2443310722 163 0.0040 0.003964 80 -4.8057143596 -4.8759390479 0.000000771 0.999999229 0.0000005415 0.9999994585 0.9956260321 0.2191780822 0.0000016818 65.9939890738 163 0.0000 0.000000
80 -3.4231805592 -3.4934052475 0.0003094648 0.9996905352 0.0002384511 0.9997615489 0.9956260321 0.2191780822 0.0008965144 45.0823632636 164 0.0001 0.000099 80 -1.9979914846 -2.0682161729 0.0228587917 0.9771412083 0.0193098501 0.9806901499 0.9956260321 0.2191780822 0.0960178464 25.2649639528 164 0.0047 0.004707 80 -4.7186192487 -4.788843937 0.0000011873 0.9999988127 0.0000008387 0.9999991613 0.9956260321 0.2191780822 0.0000026468 64.9939900388 164 0.0000 0.000001
80 -3.3366149051 -3.4068395934 0.0004240268 0.9995759732 0.0003285987 0.9996714013 0.9956260321 0.2191780822 0.0012605296 44.0827272788 165 0.0001 0.000132 80 -1.9114258305 -1.9816505188 0.0279749399 0.9720250601 0.0237591844 0.9762408156 0.9956260321 0.2191780822 0.1213652133 24.2903113197 165 0.0055 0.005541 80 -4.6320535946 -4.702278283 0.0000018103 0.9999981897 0.0000012864 0.9999987136 0.9956260321 0.2191780822 0.0000041249 63.9939915169 165 0.0000 0.000001
80 -3.2505723096 -3.3207969979 0.0005758649 0.9994241351 0.000448804 0.999551196 0.9956260321 0.2191780822 0.0017569717 43.0832237209 166 0.0002 0.000174 80 -1.825383235 -1.8956079233 0.0339716087 0.9660283913 0.0290059544 0.9709940456 0.9956260321 0.2191780822 0.152261224 23.3212073304 166 0.0065 0.006468 80 -4.5460109991 -4.6162356874 0.0000027336 0.9999972664 0.0000019538 0.9999980462 0.9956260321 0.2191780822 0.000006367 62.993993759 166 0.0000 0.000001
80 -3.1650464894 -3.2352711778 0.0007752909 0.9992247091 0.0006076363 0.9993923637 0.9956260321 0.2191780822 0.0024280967 42.0838948459 167 0.0002 0.000227 80 -1.7398574149 -1.8100821032 0.0409420289 0.9590579711 0.035141528 0.964858472 0.9956260321 0.2191780822 0.1896330273 22.3585791337 167 0.0075 0.007488 80 -4.460485179 -4.5307098673 0.0000040887 0.9999959113 0.0000029393 0.9999970607 0.9956260321 0.2191780822 0.0000097355 61.9939971275 167 0.0000 0.000002
80 -3.0800312743 -3.1502559626 0.0010348943 0.9989651057 0.0008156374 0.9991843626 0.9956260321 0.2191780822 0.0033275835 41.0847943327 168 0.0003 0.000295 80 -1.6548421997 -1.725066888 0.0489782557 0.9510217443 0.0422577095 0.9577422905 0.9956260321 0.2191780822 0.2345005877 21.4034466941 168 0.0086 0.008599 80 -4.3754699638 -4.4456946521 0.0000060586 0.9999939414 0.0000043804 0.9999956196 0.9956260321 0.2191780822 0.0000147486 60.9940021406 168 0.0000 0.000002
80 -2.9955206034 -3.0657452918 0.001369884 0.998630116 0.001085641 0.998914359 0.9956260321 0.2191780822 0.0045229811 40.0859897303 169 0.0004 0.000378 80 -1.5703315289 -1.6405562172 0.0581690014 0.9418309986 0.0504447849 0.9495552151 0.9956260321 0.2191780822 0.2879744411 20.4569205475 169 0.0098 0.009796 80 -4.290959293 -4.3611839813 0.0000088951 0.9999911049 0.000006468 0.999993532 0.9956260321 0.2191780822 0.0000221405 59.9940095325 169 0.0000 0.000003
80 -2.9115085235 -2.9817332118 0.0017984405 0.9982015595 0.0014331083 0.9985668917 0.9956260321 0.2191780822 0.0060985034 39.0875652526 170 0.0005 0.000482 80 -1.4863194489 -1.5565441372 0.0685973224 0.9314026776 0.0597893779 0.9402106221 0.9956260321 0.2191780822 0.351251205 19.5201973114 170 0.0111 0.011073 80 -4.206947213 -4.2771719014 0.0000129422 0.9999870578 0.0000094641 0.9999905359 0.9956260321 0.2191780822 0.0000329411 58.9940203331 170 0.0000 0.000005
80 -2.8279891859 -2.8982138742 0.0023420694 0.9976579306 0.0018764728 0.9981235272 0.9956260321 0.2191780822 0.0081581787 38.0896249279 171 0.0006 0.000609 80 -1.4028001113 -1.4730247996 0.0803382269 0.9196617731 0.0703721744 0.9296278256 0.9956260321 0.2191780822 0.4256067298 18.5945528362 171 0.0124 0.012420 80 -4.1234278754 -4.1936525637 0.0000186638 0.9999813362 0.0000137249 0.9999862751 0.9956260321 0.2191780822 0.0000485813 57.9940359733 171 0.0000 0.000007
80 -2.7449568443 -2.8151815326 0.0030259428 0.9969740572 0.0024374844 0.9975625156 0.9956260321 0.2191780822 0.0108293461 37.0922960953 172 0.0008 0.000763 80 -1.3197677697 -1.389992458 0.0934562828 0.9065437172 0.0822655838 0.9177344162 0.9956260321 0.2191780822 0.5123868511 17.6813329576 172 0.0138 0.013825 80 -4.0403955338 -4.1106202221 0.0000266806 0.9999733194 0.0000197299 0.9999802701 0.9956260321 0.2191780822 0.0000710315 56.9940584234 172 0.0000 0.000009
80 -2.6624058523 -2.7326305406 0.0038792135 0.9961207865 0.0031415384 0.9968584616 0.9956260321 0.2191780822 0.0142664827 36.0957332319 173 0.0009 0.000949 80 -1.2372167777 -1.307441466 0.1080033072 0.8919966928 0.0955314111 0.9044685889 0.9956260321 0.2191780822 0.612995784 16.7819418904 173 0.0153 0.015275 80 -3.9578445418 -4.0280692301 0.0000378146 0.9999621854 0.0000281184 0.9999718816 0.9956260321 0.2191780822 0.0001029787 55.9940903707 173 0.0000 0.000013
80 -2.5803306611 -2.6505553494 0.0049352876 0.9950647124 0.004017978 0.995982022 0.9956260321 0.2191780822 0.0186553246 35.1001220738 174 0.0012 0.001170 80 -1.1551415865 -1.2253662749 0.1240162253 0.8759837747 0.1102186239 0.8897813761 0.9956260321 0.2191780822 0.7288822837 15.8978283901 174 0.0168 0.016754 80 -3.8757693506 -3.945994039 0.0000531442 0.9999468558 0.0000397348 0.9999602652 0.9956260321 0.2191780822 0.0001480556 54.9941354475 174 0.0000 0.000018
80 -2.4987258175 -2.5689505058 0.0062320352 0.9937679648 0.0051003513 0.9948996487 0.9956260321 0.2191780822 0.0242172313 34.1056839805 175 0.0014 0.001431 80 -1.0735367429 -1.1437614312 0.1415151811 0.8584848189 0.1263612945 0.8736387055 0.9956260321 0.2191780822 0.8615237848 15.0304698913 175 0.0182 0.018244 80 -3.794164507 -3.8643891953 0.0000740707 0.9999259293 0.0000556838 0.9999443162 0.9956260321 0.2191780822 0.0002111282 53.9941985202 175 0.0000 0.000024
80 -2.4175859613 -2.4878106496 0.0078119216 0.9921880784 0.0064266073 0.9935733927 0.9956260321 0.2191780822 0.031213723 33.1126804722 176 0.0017 0.001737 80 -0.9923968867 -1.062621575 0.1605019785 0.8394980215 0.1439767994 0.8560232006 0.9956260321 0.2191780822 1.0124088104 14.1813549168 176 0.0197 0.019726 80 -3.7130246508 -3.7832493391 0.0001023985 0.9998976015 0.0000773971 0.9999226029 0.9956260321 0.2191780822 0.0002986586 52.9942860505 176 0.0000 0.000033
80 -2.3369058234 -2.4071305117 0.0097220407 0.9902779593 0.0080392114 0.9919607886 0.9956260321 0.2191780822 0.0399511013 32.1214178506 177 0.0021 0.002092 80 -0.9117167488 -0.9819414371 0.1809589224 0.8190410776 0.1630643501 0.8369356499 0.9956260321 0.2191780822 1.1830180159 13.3519641223 177 0.0212 0.021181 80 -3.6323445129 -3.7025692012 0.0001404289 0.9998595711 0.0001067136 0.9998932864 0.9956260321 0.2191780822 0.0004191527 51.9944065447 177 0.0000 0.000044
80 -2.2566802239 -2.3269049122 0.0120140317 0.9879859683 0.0099851634 0.9900148366 0.9956260321 0.2191780822 0.0507850468 31.132251796 178 0.0025 0.002501 80 -0.8314911493 -0.9017158376 0.2028481131 0.7971518869 0.1836039188 0.8163960812 0.9956260321 0.2191780822 1.3748042983 12.5437504047 178 0.0226 0.022588 80 -3.5521189134 -3.6223436017 0.0001910711 0.9998089289 0.000145973 0.999854027 0.9956260321 0.2191780822 0.0005837121 50.9945711041 178 0.0001 0.000058
80 -2.1769040699 -2.2471287582 0.0147438629 0.9852561371 0.0123158997 0.9876841003 0.9956260321 0.2191780822 0.0641250672 30.1455918164 179 0.0030 0.002968 80 -0.7517149953 -0.8219396837 0.2261112353 0.7738887647 0.205555613 0.794444387 0.9956260321 0.2191780822 1.5891724434 11.7581185498 179 0.0239 0.023926 80 -3.4723427594 -3.5425674478 0.0002579686 0.9997420314 0.000198126 0.999801874 0.9956260321 0.2191780822 0.0008067035 49.9947940955 179 0.0001 0.000076
80 -2.0975723536 -2.167797042 0.0179714697 0.9820285303 0.015087066 0.984912934 0.9956260321 0.2191780822 0.0804386592 29.1619054084 180 0.0035 0.003497 80 -0.6723832791 -0.7426079674 0.2506698624 0.7493301376 0.2288595317 0.7711404683 0.9956260321 0.2191780822 1.8274588189 10.9964049253 180 0.0252 0.025175 80 -3.3930110432 -3.4632357315 0.0003456443 0.9996543557 0.0002668603 0.9997331397 0.9956260321 0.2191780822 0.0011065638 48.9950939558 180 0.0001 0.000100
80 -2.0186801505 -2.0889048388 0.0217602372 0.9782397628 0.0183581451 0.9816418549 0.9956260321 0.2191780822 0.1002550292 28.1817217784 181 0.0041 0.004091 80 -0.5934910759 -0.6637157642 0.2764262768 0.7235737232 0.2534361239 0.7465638761 0.9956260321 0.2191780822 2.0909116309 10.2598577374 181 0.0263 0.026318 80 -3.31411884 -3.3843435283 0.0004596621 0.9995403379 0.0003567434 0.9996432566 0.9956260321 0.2191780822 0.0015067592 47.9954941512 181 0.0001 0.000129
80 -1.9402226174 -2.0104473057 0.0261763205 0.9738236795 0.022191934 0.977808066 0.9956260321 0.2191780822 0.1241682172 27.2056349664 182 0.0048 0.004752 80 -0.5150335428 -0.5852582311 0.3032647904 0.6967352096 0.2791870478 0.7208129522 0.9956260321 0.2191780822 2.3806722526 9.549618359 182 0.0273 0.027337 80 -3.2356613069 -3.3058859952 0.0006068065 0.9993931935 0.000473383 0.999526617 0.9956260321 0.2191780822 0.0020369145 46.9960243065 182 0.0002 0.000166
80 -1.8621949907 -1.932419679 0.0312878051 0.9687121949 0.0266538635 0.9733461365 0.9956260321 0.2191780822 0.15283946 26.2343062092 183 0.0055 0.005482 80 -0.4370059161 -0.5072306044 0.3310535288 0.6689464712 0.3059965118 0.6940034882 0.9956260321 0.2191780822 2.6977581093 8.8667042157 183 0.0282 0.028216 80 -3.1576336802 -3.2278583685 0.0007952765 0.9992047235 0.0006236035 0.9993763965 0.9956260321 0.2191780822 0.0027341293 45.9967215213 183 0.0002 0.000212
80 -1.7845925848 -1.8548172731 0.0371637125 0.9628362875 0.0318111623 0.9681888377 0.9956260321 0.2191780822 0.1869986371 25.2684653863 184 0.0063 0.006281 80 -0.3594035102 -0.4296281985 0.3596466246 0.6403533754 0.3337330607 0.6662669393 0.9956260321 0.2191780822 3.043047557 8.2119936634 184 0.0289 0.028944 80 -3.0800312743 -3.1502559626 0.0010348943 0.9989651057 0.0008156374 0.9991843626 0.9956260321 0.2191780822 0.0036444962 44.9976318882 184 0.0003 0.000269
80 -1.7074107902 -1.7776354785 0.0438728631 0.9561271369 0.0377318714 0.9622681286 0.9956260321 0.2191780822 0.2274446489 24.3089113981 185 0.0071 0.007148 80 -0.2822217156 -0.3524464039 0.3888867541 0.6111132459 0.3622517532 0.6377482468 0.9956260321 0.2191780822 3.4172671328 7.5862132392 185 0.0295 0.029509 80 -3.0028494797 -3.073074168 0.0013373234 0.9986626766 0.0010593291 0.9989406709 0.9956260321 0.2191780822 0.0048248321 43.9988122241 185 0.0003 0.000338
80 -1.630645072 -1.7008697603 0.0514826164 0.9485173836 0.0444837231 0.9555162769 0.9956260321 0.2191780822 0.2750445955 23.3565113447 186 0.0081 0.008082 80 -0.2054559974 -0.2756806857 0.4186079369 0.5813920631 0.3913966658 0.6086033342 0.9956260321 0.2191780822 3.8209814795 6.9899275859 186 0.0299 0.029905 80 -2.9260837615 -2.9963084498 0.0017162925 0.9982837075 0.0013663493 0.9986336507 0.9956260321 0.2191780822 0.0063446309 43.0003320229 186 0.0004 0.000422
80 -1.5542909682 -1.6245156565 0.0600575135 0.9399424865 0.0521329008 0.9478670992 0.9956260321 0.2191780822 0.3307316435 22.4121983927 187 0.0091 0.009078 80 -0.1291018936 -0.1993265819 0.4486385118 0.5513614882 0.4210036435 0.5789963565 0.9956260321 0.2191780822 4.2545861663 6.4235322727 187 0.0301 0.030127 80 -2.8497296577 -2.919954346 0.0021878202 0.9978121798 0.0017504133 0.9982495867 0.9956260321 0.2191780822 0.0082882421 42.002275634 187 0.0005 0.000524
80 -1.4783440882 -1.5485687765 0.0696578513 0.9303421487 0.0607427083 0.9392572917 0.9956260321 0.2191780822 0.3955014994 21.4769682486 188 0.0101 0.010132 80 -0.0531550136 -0.1233797019 0.4788041994 0.5211958006 0.4509032149 0.5490967851 0.9956260321 0.2191780822 4.7183035357 5.8872496421 188 0.0302 0.030175 80 -2.7737827777 -2.844007466 0.0027704331 0.9972295669 0.0022275002 0.9977724998 0.9956260321 0.2191780822 0.0107572695 41.0047446615 188 0.0006 0.000645
80 -1.4028001113 -1.4730247996 0.0803382269 0.9196617731 0.0703721744 0.9296278256 0.9956260321 0.2191780822 0.4704074382 20.5518741874 189 0.0112 0.011237 80 0.0223889633 -0.047835725 0.5089311579 0.4910688421 0.4809235823 0.5190764177 0.9956260321 0.2191780822 5.2121816174 5.3811277239 189 0.0301 0.030050 80 -2.6982388008 -2.7684634891 0.0034853708 0.9965146292 0.0028160648 0.9971839352 0.9956260321 0.2191780822 0.0138731843 40.0078605763 189 0.0008 0.000789
80 -1.3276547853 -1.3978794736 0.0921460885 0.9078539115 0.0810746318 0.9189253682 0.9956260321 0.2191780822 0.5565538769 19.6380206261 190 0.0124 0.012385 80 0.0975342893 0.027309601 0.5388489475 0.4611510525 0.5108936004 0.4891063996 0.9956260321 0.2191780822 5.7360960594 4.9050421659 190 0.0298 0.029758 80 -2.6230934748 -2.6933181631 0.0043567681 0.9956432319 0.0035372362 0.9964627638 0.9956260321 0.2191780822 0.0177801305 39.0117675225 190 0.0010 0.000958
80 -1.2529039247 -1.323128613 0.1051203367 0.8948796633 0.0928963054 0.9071036946 0.9956260321 0.2191780822 0.6550885203 18.7365552695 191 0.0136 0.013568 80 0.1722851499 0.1020604616 0.5683933208 0.4316066792 0.5406456579 0.4593543421 0.9956260321 0.2191780822 6.2897549428 4.4587010492 191 0.0293 0.029305 80 -2.5483426142 -2.6185673025 0.0054118057 0.9945881943 0.0044149936 0.9955850064 0.9956260321 0.2191780822 0.0226478989 38.0166352908 191 0.0012 0.001157
80 -1.1785434098 -1.2487680981 0.1192900185 0.8807099815 0.1058749527 0.8941250473 0.9956260321 0.2191780822 0.7671931509 17.8486599001 192 0.0148 0.014774 80 0.2466456648 0.1764209765 0.5974087697 0.4025912303 0.5700183869 0.4299816131 0.9956260321 0.2191780822 6.8727062703 4.0416523768 192 0.0287 0.028702 80 -2.4739820993 -2.5442067876 0.0066808196 0.9933191804 0.0054763112 0.9945236888 0.9956260321 0.2191780822 0.0286750315 37.0226624235 192 0.0014 0.001387
80 -1.104569185 -1.1747938733 0.1346731548 0.8653268452 0.1200385959 0.8799614041 0.9956260321 0.2191780822 0.8940731761 16.9755399253 193 0.0160 0.015993 80 0.3206198896 0.2503952012 0.6257507685 0.3742492315 0.5988591299 0.4011408701 0.9956260321 0.2191780822 7.4843478551 3.6532939616 193 0.0280 0.027960 80 -2.4000078745 -2.4702325629 0.0081973596 0.9918026404 0.0067512619 0.9932487381 0.9956260321 0.2191780822 0.0360920109 36.0300794029 193 0.0017 0.001652
80 -1.0309772577 -1.101201946 0.1512757424 0.8487242576 0.1354043875 0.8645956125 0.9956260321 0.2191780822 1.036946087 16.1184128362 194 0.0172 0.017211 80 0.3942118169 0.3239871286 0.653287669 0.346712331 0.6270261105 0.3729738895 0.9956260321 0.2191780822 8.1239392808 3.2928853872 194 0.0271 0.027094 80 -2.3264159472 -2.3966406355 0.0099981858 0.9900018142 0.0082730713 0.9917269287 0.9956260321 0.2191780822 0.0451644778 35.0391518698 194 0.0020 0.001956
80 -0.9577636967 -1.0279883851 0.1690909646 0.8309090354 0.1519776457 0.8480223543 0.9956260321 0.2191780822 1.1970290212 15.2784957704 195 0.0184 0.018416 80 0.4674253779 0.3972006895 0.6799022153 0.3200977847 0.6543902631 0.3456097369 0.9956260321 0.2191780822 8.7906155688 2.9595616753 195 0.0261 0.026118 80 -2.2532023862 -2.3234270746 0.0121231955 0.9878768045 0.0100781105 0.9899218895 0.9956260321 0.2191780822 0.0561964105 34.0501838025 195 0.0023 0.002301
80 -0.8849246313 -0.9551493196 0.1880986411 0.8119013589 0.1697510954 0.8302489046 0.9956260321 0.2191780822 1.375525653 14.4569924022 196 0.0196 0.019594 80 0.5402644433 0.470039755 0.7054926621 0.2945073379 0.6808366926 0.3191633074 0.9956260321 0.2191780822 9.483402164 2.6523482704 196 0.0250 0.025049 80 -2.1803633208 -2.2505880091 0.0146152704 0.9853847296 0.0122058218 0.9877941782 0.9956260321 0.2191780822 0.0695331932 33.0635205852 196 0.0027 0.002691
80 -0.8124562498 -0.8826809381 0.2082649405 0.7917350595 0.188704342 0.811295658 0.9956260321 0.2191780822 1.5736126633 13.6550794125 197 0.0207 0.020731 80 0.6127328248 0.5425081365 0.7299734928 0.2700265072 0.7062657481 0.2937342519 0.9956260321 0.2191780822 10.2012308365 2.3701769429 197 0.0239 0.023902 80 -2.1078949393 -2.1781196276 0.017520039 0.982479961 0.0146985658 0.9853014342 0.9956260321 0.2191780822 0.0855644889 32.0795518808 197 0.0031 0.003127
80 -0.7403547983 -0.8105794866 0.2295423693 0.7704576307 0.2088036005 0.7911963995 0.9956260321 0.2191780822 1.7924260596 12.8738928088 198 0.0218 0.021814 80 0.6848342763 0.614609588 0.7532757483 0.2467242517 0.7305937095 0.2694062905 0.9956260321 0.2191780822 10.9429561072 2.1119022136 198 0.0227 0.022694 80 -2.0357934878 -2.1060181761 0.0208855483 0.9791144517 0.0176013868 0.9823986132 0.9956260321 0.2191780822 0.1047268292 31.0987142212 198 0.0036 0.003612
80 -0.6686165799 -0.7388412682 0.2518700468 0.7481299532 0.2300016947 0.7699983053 0.9956260321 0.2191780822 2.0330476277 12.1145143769 199 0.0228 0.022829 80 0.7565724947 0.6863478064 0.7753469875 0.2246530125 0.7537530954 0.2462469046 0.9956260321 0.2191780822 11.7073718146 1.8763179211 199 0.0214 0.021442 80 -1.9640552694 -2.0342799577 0.0247618414 0.9752381586 0.0209616884 0.9790383116 0.9956260321 0.2191780822 0.1275058302 30.1214932222 199 0.0041 0.004149
80 -0.597237953 -0.6674626413 0.2751742617 0.7248257383 0.2522383325 0.7477616675 0.9956260321 0.2191780822 2.2964917992 11.3779585485 200 0.0238 0.023765 80 0.8279511216 0.7577264333 0.7961509092 0.2038490908 0.7756926144 0.2243073856 0.9956260321 0.2191780822 12.4932274708 1.6621735772 200 0.0202 0.020162 80 -1.8926766425 -1.9629013308 0.0292004422 0.9707995578 0.0248288201 0.9751711799 0.9956260321 0.2191780822 0.1544379381 29.1484253301 200 0.0047 0.004737
80 -0.5262153307 -0.5964400191 0.2993693017 0.7006306983 0.2754406563 0.7245593437 0.9956260321 0.2191780822 2.5836932143 10.6651599635 201 0.0246 0.024609 80 0.8989737438 0.8287490555 0.8156666769 0.1843333231 0.7963767895 0.2036232105 0.9956260321 0.2191780822 13.2992440866 1.468190193 201 0.0189 0.018868 80 -1.8216540203 -1.8918787086 0.0342537494 0.9657462506 0.0292535716 0.9707464284 0.9956260321 0.2191780822 0.1861116146 28.1800990066 201 0.0054 0.005378
80 -0.4555451795 -0.5257698679 0.324358536 0.675641464 0.2995240564 0.7004759436 0.9956260321 0.2191780822 2.8954952411 9.9769619903 202 0.0254 0.025352 80 0.9696438951 0.8994192067 0.8338879874 0.1661120126 0.8157852937 0.1842147063 0.9956260321 0.2191780822 14.1241291899 1.2930752963 202 0.0176 0.017575 80 -1.7509838691 -1.8212085574 0.0399743443 0.9600256557 0.0342875801 0.9657124199 0.9956260321 0.2191780822 0.2231678725 27.2171552645 202 0.0061 0.006072
80 -0.3852240182 -0.4554487065 0.350035725 0.649964275 0.3243932307 0.6756067693 0.9956260321 0.2191780822 3.2326396948 9.314106444 203 0.0260 0.025984 80 1.0399650564 0.9697403681 0.8508219322 0.1491780678 0.8339120383 0.1660879617 0.9956260321 0.2191780822 14.966590805 1.1355369114 203 0.0163 0.016296 80 -1.6806627077 -1.750887396 0.046414224 0.953585776 0.0399826541 0.9600173459 0.9956260321 0.2191780822 0.2663000805 26.2602874725 203 0.0068 0.006817
80 -0.3152484167 -0.385473105 0.3762865235 0.6237134765 0.3499434645 0.6500565355 0.9956260321 0.2191780822 3.595757966 8.6772247152 204 0.0265 0.026498 80 1.1099406579 1.0397159696 0.8664877006 0.1335122994 0.8507640605 0.1492359395 0.9956260321 0.2191780822 15.82535021 0.9942963164 204 0.0150 0.015041 80 -1.6106871062 -1.6809117945 0.0536239687 0.9463760313 0.0463900243 0.9536099757 0.9956260321 0.2191780822 0.3162529677 25.3102403597 204 0.0076 0.007611
80 -0.2456149956 -0.3158396839 0.40299014 0.59700986 0.3760620976 0.6239379024 0.9956260321 0.2191780822 3.9853637332 8.0668304824 205 0.0269 0.026889 80 1.179574079 1.1093493907 0.8809151713 0.1190848287 0.8663602571 0.1336397429 0.9956260321 0.2191780822 16.6991533378 0.8680994442 205 0.0138 0.013821 80 -1.5410536851 -1.6112783734 0.0616518603 0.9383481397 0.0535595311 0.9464404689 0.9956260321 0.2191780822 0.3738207692 24.3678081612 205 0.0085 0.008452
80 -0.1763204246 -0.2465451129 0.4300211085 0.5699788915 0.4026301434 0.5973698566 0.9956260321 0.2191780822 4.4018473949 7.4833141441 206 0.0272 0.027152 80 1.24886865 1.1786439617 0.8941434402 0.1058565598 0.8807300108 0.1192699892 0.9956260321 0.2191780822 17.5867807328 0.7557268393 206 0.0126 0.012644 80 -1.4717591141 -1.5419838024 0.070542969 0.929457031 0.0615387649 0.9384612351 0.9956260321 0.2191780822 0.4398444734 23.4338318654 206 0.0093 0.009337
80 -0.1073614218 -0.1775861101 0.4572511293 0.5427488707 0.4295240168 0.5704759832 0.9956260321 0.2191780822 4.8454723116 6.9269390609 207 0.0273 0.027286 80 1.3178276528 1.2476029645 0.9062193256 0.0937806744 0.8939117538 0.1060882462 0.9956260321 0.2191780822 18.487056021 0.6560021274 207 0.0115 0.011517 80 -1.4028001113 -1.4730247996 0.0803382269 0.9196617731 0.0703721744 0.9296278256 0.9956260321 0.2191780822 0.5152081466 22.5091955386 207 0.0103 0.010260
80 -0.0387347529 -0.1089594412 0.4845509327 0.5154490673 0.45661733 0.54338267 0.9956260321 0.2191780822 5.3163729045 6.3978396537 208 0.0273 0.027292 80 1.3864543217 1.3162296334 0.9171958905 0.0828041095 0.9059515098 0.0940484902 0.9956260321 0.2191780822 19.3988528905 0.5677989969 208 0.0104 0.010446 80 -1.3341734424 -1.4043981307 0.0910735105 0.9089264895 0.0801001636 0.9198998364 0.9956260321 0.2191780822 0.6008343352 21.5948217272 208 0.0112 0.011216
80 0.0295627701 -0.0406619182 0.5117921213 0.4882078787 0.4837827107 0.5162172893 0.9956260321 0.2191780822 5.8145546092 5.8960213584 209 0.0272 0.027170 80 1.4547518447 1.3845271564 0.927131013 0.072868987 0.9169014506 0.0830985494 0.9956260321 0.2191780822 20.3211006162 0.4900467226 209 0.0094 0.009435 80 -1.2658759194 -1.3361006077 0.1027787545 0.8972212455 0.0907581957 0.9092418043 0.9956260321 0.2191780822 0.6976785631 20.6916659551 209 0.0122 0.012199
80 0.0975342893 0.027309601 0.5388489475 0.4611510525 0.5108936004 0.4891063996 0.9956260321 0.2191780822 6.3398956446 5.4213623938 210 0.0269 0.026924 80 1.5227233639 1.4524986756 0.9360860349 0.0639139651 0.9268185014 0.0731814986 0.9956260321 0.2191780822 21.2527881919 0.4217342983 210 0.0085 0.008486 80 -1.1979044002 -1.2681290885 0.1154771183 0.8845228817 0.1023759276 0.8976240724 0.9956260321 0.2191780822 0.8067229679 19.8007103599 210 0.0132 0.013201
80 0.1651829023 0.0949582139 0.5655999888 0.4344000112 0.5378259913 0.4621740087 0.9956260321 0.2191780822 6.8921505104 4.9736172596 211 0.0266 0.026559 80 1.5903719769 1.5201472885 0.9441245084 0.0558754916 0.9357630191 0.0642369809 0.9956260321 0.2191780822 22.1929671582 0.3619132646 211 0.0076 0.007602 80 -1.1302557872 -1.2004804756 0.1291842294 0.8708157706 0.1149763955 0.8850236045 0.9956260321 0.2191780822 0.92896914 18.9229565319 211 0.0142 0.014215
80 0.2325116624 0.1622869741 0.5919296849 0.4080703151 0.5644600641 0.4355399359 0.9956260321 0.2191780822 7.4709550932 4.5524218424 212 0.0261 0.026082 80 1.657700737 1.5874760487 0.9513110575 0.0486889425 0.9437975663 0.0562024337 0.9956260321 0.2191780822 23.1407532335 0.3096993399 212 0.0068 0.006782 80 -1.0629270271 -1.1331517154 0.1439075227 0.8560924773 0.1285752735 0.8714247265 0.9956260321 0.2191780822 1.0654302513 18.0594176433 212 0.0152 0.015232
80 0.2995235802 0.2292988918 0.6177297085 0.3822702915 0.5906816926 0.4093183074 0.9956260321 0.2191780822 8.075833229 4.1572999782 213 0.0255 0.025501 80 1.7247126548 1.6544879664 0.9577103653 0.0422896347 0.9509857968 0.0490142032 0.9956260321 0.2191780822 24.0953268687 0.2642729752 213 0.0060 0.006027 80 -0.9959151094 -1.0661397977 0.1596456967 0.8403543033 0.1431802258 0.8568197742 0.9956260321 0.2191780822 1.2171225807 17.2111099727 213 0.0162 0.016243
80 0.3662216236 0.2959969353 0.642900146 0.357099854 0.6163837891 0.3836162109 0.9956260321 0.2191780822 8.7062045436 3.7876712928 214 0.0248 0.024825 80 1.7914106982 1.7211860099 0.9633862933 0.0366137067 0.9573914622 0.0426085378 0.9956260321 0.2191780822 25.0559328551 0.2248789616 214 0.0053 0.005335 80 -0.9292170659 -0.9994417542 0.1763883024 0.8236116976 0.1587903708 0.8412096292 0.9956260321 0.2191780822 1.38505656 16.379043952 214 0.0172 0.017239
80 0.4326087193 0.362384031 0.6673504731 0.3326495269 0.6414674644 0.3585325356 0.9956260321 0.2191780822 9.3613933712 3.4428601204 215 0.0241 0.024063 80 1.8577977939 1.7875731056 0.9684011327 0.0315988673 0.9630775461 0.0369224539 0.9956260321 0.2191780822 26.021879117 0.1908252234 215 0.0047 0.004705 80 -0.8628299702 -0.9330546585 0.1941154793 0.8058845207 0.175395874 0.824604126 0.9956260321 0.2191780822 1.5702274819 15.5642148739 215 0.0182 0.018210
80 0.4986877532 0.4284630649 0.6910003132 0.3089996868 0.6658429907 0.3341570093 0.9956260321 0.2191780822 10.0406385417 3.1221052909 216 0.0232 0.023225 80 1.9238768278 1.8536521395 0.9728149878 0.0271850122 0.9681055285 0.0318944715 0.9956260321 0.2191780822 26.9925348224 0.1614809288 216 0.0041 0.004133 80 -0.7967509363 -0.8669756246 0.2127978475 0.7872021525 0.1929776827 0.8070223173 0.9956260321 0.2191780822 1.773606021 14.767593413 216 0.0191 0.019148
80 0.564461571 0.4942368827 0.7137799769 0.2862200231 0.6894305526 0.3105694474 0.9956260321 0.2191780822 10.7431038161 2.8245705653 217 0.0223 0.022324 80 1.9896506456 1.9194259573 0.9766852835 0.0233147165 0.9725347757 0.0274652243 0.9956260321 0.2191780822 27.9673279402 0.1362740466 217 0.0036 0.003617 80 -0.7309771185 -0.8012018068 0.2323965646 0.7676034354 0.2115074127 0.7884925873 0.9956260321 0.2191780822 1.9961287295 13.9901161214 217 0.0200 0.020042
80 0.6299329794 0.5597082911 0.7356307828 0.2643692172 0.7121607869 0.2878392131 0.9956260321 0.2191780822 11.4678887523 2.5493555015 218 0.0214 0.021370 80 2.055122054 1.9848973657 0.9800663914 0.0199336086 0.9764220542 0.0235779458 0.9956260321 0.2191780822 28.9457423638 0.1146884702 218 0.0032 0.003154 80 -0.6655057101 -0.7357303984 0.2528635463 0.7471364537 0.2309473931 0.7690526069 0.9956260321 0.2191780822 2.2386886704 13.2326760624 218 0.0209 0.020883
80 0.6951047464 0.6248800581 0.7565051698 0.2434948302 0.7339751092 0.2660248908 0.9956260321 0.2191780822 12.2140397859 2.2955065351 219 0.0204 0.020373 80 2.120293821 2.0500691327 0.9830093628 0.0169906372 0.9798211575 0.0201788425 0.9956260321 0.2191780822 29.9273147163 0.0962608227 219 0.0027 0.002740 80 -0.6003339431 -0.6705586314 0.2741418509 0.7258581491 0.2512508719 0.7487491281 0.9956260321 0.2191780822 2.5021263556 12.4961137476 219 0.0217 0.021663
80 0.7599796024 0.689754914 0.7763666112 0.2236333888 0.754825837 0.245174163 0.9956260321 0.2191780822 12.9805613235 2.0620280727 220 0.0193 0.019346 80 2.185168677 2.1149439886 0.9855617594 0.0144382406 0.9827826393 0.0172173607 0.9956260321 0.2191780822 30.9116309376 0.080577044 220 0.0024 0.002372 80 -0.5354590872 -0.6056837755 0.2961662206 0.7038337794 0.2723623799 0.7276376201 0.9956260321 0.2191780822 2.7872211455 11.7812085375 220 0.0224 0.022374
80 0.8245602402 0.7543355519 0.7951893489 0.2048106511 0.7746761201 0.2253238799 0.9956260321 0.2191780822 13.7664266586 1.8478934079 221 0.0183 0.018297 80 2.2497493148 2.1795246265 0.9877675684 0.0122324316 0.9853536414 0.0146463586 0.9956260321 0.2191780822 31.8983227458 0.0672688522 221 0.0020 0.002046 80 -0.4708784493 -0.5411031376 0.3188637693 0.6811362307 0.2942182479 0.7057817521 0.9956260321 0.2191780822 3.0946832656 11.0886706576 221 0.0230 0.023008
80 0.8888493167 0.8186246283 0.8129579663 0.1870420337 0.7934996945 0.2065003055 0.9956260321 0.2191780822 14.5705885391 1.6520552883 222 0.0172 0.017239 80 2.3140383912 2.2438137029 0.9896671918 0.0103328082 0.9875778048 0.0124221952 0.9956260321 0.2191780822 32.8870640519 0.0560101583 222 0.0018 0.001759 80 -0.4065893729 -0.4768140612 0.3421548019 0.6578451981 0.316747266 0.683252734 0.9956260321 0.2191780822 3.4251465774 10.4191339694 222 0.0236 0.023560
80 0.9528494524 0.8826247641 0.829666823 0.170333177 0.811280478 0.188719522 0.9956260321 0.2191780822 15.3919892365 1.4734559857 223 0.0162 0.016179 80 2.378038527 2.3078138387 0.9912974964 0.0087025036 0.9894952536 0.0105047464 0.9956260321 0.2191780822 33.8775673947 0.0465135011 223 0.0015 0.001507 80 -0.3425892371 -0.4128139254 0.3659537501 0.6340462499 0.339871474 0.660128526 0.9956260321 0.2191780822 3.7791622285 9.7731496204 223 0.0240 0.024023
80 1.0165632332 0.9463385449 0.8453193739 0.1546806261 0.8280120302 0.1719879698 0.9956260321 0.2191780822 16.2295699906 1.3110367398 224 0.0151 0.015128 80 2.4417523078 2.3715276195 0.9926919145 0.0073080855 0.9911426387 0.0088573613 0.9956260321 0.2191780822 34.8695804525 0.0385265589 224 0.0013 0.001287 80 -0.2788754563 -0.3491001446 0.3901702023 0.6098297977 0.363507064 0.636492936 0.9956260321 0.2191780822 4.1571932872 9.1511806792 224 0.0244 0.024394
80 1.07999321 1.0097685217 0.8599273981 0.1400726019 0.8436968976 0.1563031024 0.9956260321 0.2191780822 17.0822797255 1.1637464747 225 0.0141 0.014092 80 2.5051822846 2.4349575962 0.993880585 0.006119415 0.9925532325 0.0074467675 0.9956260321 0.2191780822 35.8628826759 0.0318287824 225 0.0011 0.001095 80 -0.2154454795 -0.2856701679 0.4147100074 0.5852899926 0.3875653778 0.6124346222 0.9956260321 0.2191780822 4.5596104461 8.5535978381 225 0.0247 0.024669
80 1.1431418999 1.0729172116 0.8735101599 0.1264898401 0.8583458686 0.1416541314 0.9956260321 0.2191780822 17.9490829592 1.0305497084 226 0.0131 0.013078 80 2.5683309745 2.4981062862 0.9948905233 0.0051094767 0.9937570624 0.0062429376 0.9956260321 0.2191780822 36.8572820777 0.0262281841 226 0.0009 0.000929 80 -0.1522967896 -0.2225214779 0.4394764285 0.5605235715 0.4119539777 0.5880460223 0.9956260321 0.2191780822 4.9866888563 7.9806762483 226 0.0248 0.024847
80 1.2060117868 1.1357870984 0.8860935271 0.1139064729 0.8719771611 0.1280228389 0.9956260321 0.2191780822 18.8289668504 0.9104335996 227 0.0121 0.012094 80 2.6312008613 2.560976173 0.9957458133 0.0042541867 0.9947810743 0.0052189257 0.9956260321 0.2191780822 37.8526122034 0.0215583098 227 0.0008 0.000785 80 -0.0894269028 -0.1596515911 0.4643713219 0.5356286781 0.4365777682 0.5634222318 0.9956260321 0.2191780822 5.4386061297 7.4325935216 227 0.0249 0.024926
80 1.2686053216 1.1983806333 0.8977090673 0.1022909327 0.8846155657 0.1153844343 0.9956260321 0.2191780822 19.7209473512 0.8024141004 228 0.0111 0.011143 80 2.6937943962 2.6235697078 0.9964678136 0.0035321864 0.9956493181 0.0043506819 0.9956260321 0.2191780822 38.8487293024 0.0176754088 228 0.0007 0.000662 80 -0.0268333679 -0.0970580563 0.4892963195 0.5107036805 0.4613401449 0.5386598551 0.9956260321 0.2191780822 5.9154415244 6.9094289164 228 0.0249 0.024907
80 1.3309249232 1.2607002349 0.9083931422 0.0916068578 0.8962915653 0.1037084347 0.9956260321 0.2191780822 20.6240744533 0.7055412025 229 0.0102 0.010231 80 2.7561139978 2.6858893095 0.9970753697 0.0029246303 0.9963831476 0.0036168524 0.9956260321 0.2191780822 39.8455097081 0.0144558145 229 0.0006 0.000556 80 0.0354862337 -0.0347384546 0.5141539883 0.4858460117 0.4861441485 0.5138558515 0.9956260321 0.2191780822 6.4171763029 6.4111636948 229 0.0248 0.024792
80 1.3929729788 1.3227482905 0.918186019 0.081813981 0.9070404507 0.0929595493 0.9956260321 0.2191780822 21.5374365358 0.618903285 230 0.0094 0.009362 80 2.8181620534 2.7479373651 0.9975850287 0.0024149713 0.9970014268 0.0029985732 0.9956260321 0.2191780822 40.8428474325 0.0117935389 230 0.0005 0.000466 80 0.0975342893 0.027309601 0.5388489475 0.4611510525 0.5108936004 0.4891063996 0.9956260321 0.2191780822 6.9436952298 5.9376826218 230 0.0246 0.024583
80 1.4547518447 1.3845271564 0.927131013 0.072868987 0.9169014506 0.0830985494 0.9956260321 0.2191780822 22.4601638389 0.5416305882 231 0.0085 0.008536 80 2.8799409193 2.809716231 0.9980112515 0.0019887485 0.9975207401 0.0024792599 0.9956260321 0.2191780822 41.8406519743 0.0095980807 231 0.0004 0.000389 80 0.1593131552 0.0890884669 0.5632889216 0.4367110784 0.5354941985 0.4645058015 0.9956260321 0.2191780822 7.4947891573 5.4887765493 231 0.0243 0.024283
80 1.5162638464 1.446039158 0.9352736752 0.0647263248 0.9259168905 0.0740831095 0.9956260321 0.2191780822 23.3914311015 0.4728978507 232 0.0078 0.007757 80 2.9414529209 2.8712282326 0.9983666175 0.0016333825 0.997955599 0.002044401 0.9956260321 0.2191780822 42.8388463353 0.0077924417 232 0.0003 0.000324 80 0.2208251568 0.1506004685 0.5873857126 0.4126142874 0.5598545541 0.4401454459 0.9956260321 0.2191780822 8.0701586235 5.0641460155 232 0.0239 0.023897
80 1.5775112794 1.5072865911 0.9426610356 0.0573389644 0.9341313935 0.0658686065 0.9956260321 0.2191780822 24.3304594135 0.4119261627 233 0.0070 0.007026 80 3.002700354 2.9324756657 0.9986620212 0.0013379788 0.9983186436 0.0016813564 0.9956260321 0.2191780822 43.8373652385 0.006311345 233 0.0003 0.000269 80 0.2820725899 0.2118479016 0.6110560749 0.3889439251 0.5838871518 0.4161128482 0.9956260321 0.2191780822 8.669418376 4.663405768 233 0.0234 0.023431
80 1.6384964101 1.5682717218 0.9493409088 0.0506590912 0.9415911338 0.0584088662 0.9956260321 0.2191780822 25.276517342 0.3579840912 234 0.0063 0.006342 80 3.0636854847 2.9934607964 0.9989068569 0.0010931431 0.9986208353 0.0013791647 0.9956260321 0.2191780822 44.8361535364 0.0050996428 234 0.0002 0.000222 80 0.3430577206 0.2728330323 0.6342224814 0.3657775186 0.6075092168 0.3924907832 0.9956260321 0.2191780822 9.2921027171 4.2860901091 234 0.0229 0.022890
80 1.6992214754 1.6289967871 0.9553612693 0.0446387307 0.9483431504 0.0516568496 0.9956260321 0.2191780822 26.228921398 0.3103881472 235 0.0057 0.005707 80 3.12441055 3.0541858617 0.9991091916 0.0008908084 0.9988716389 0.0011283611 0.9956260321 0.2191780822 45.8351647982 0.0041109047 235 0.0002 0.000183 80 0.4037827859 0.3335580976 0.656813772 0.343186228 0.6306434789 0.3693565211 0.9956260321 0.2191780822 9.9376715567 3.9316589487 235 0.0223 0.022282
80 1.7596886841 1.6894639958 0.9607696973 0.0392303027 0.954434727 0.045565273 0.9956260321 0.2191780822 27.1870359129 0.2685026621 236 0.0051 0.005118 80 3.1848777587 3.1146530704 0.9992759242 0.0007240758 0.9990791931 0.0009208069 0.9956260321 0.2191780822 46.8343600635 0.00330617 236 0.0002 0.000151 80 0.4642499946 0.3940253063 0.678765677 0.321234323 0.6532188221 0.3467811779 0.9956260321 0.2191780822 10.6055170514 3.5995044434 236 0.0216 0.021613
80 1.8199002167 1.7496755284 0.965612899 0.034387101 0.9599128406 0.0400871594 0.9956260321 0.2191780822 28.1502723981 0.2317391473 237 0.0046 0.004576 80 3.2450892913 3.174864603 0.999412931 0.000587069 0.9992504678 0.0007495322 0.9956260321 0.2191780822 47.8337067479 0.0026528543 237 0.0001 0.000124 80 0.5244615272 0.4542368389 0.7000212139 0.2999787861 0.6751708146 0.3248291854 0.9956260321 0.2191780822 11.2949707038 3.2889580958 237 0.0209 0.020890
80 1.8798582263 1.809633538 0.9699362988 0.0300637012 0.9648236823 0.0351763177 0.9956260321 0.2191780822 29.1180884617 0.1995552109 238 0.0041 0.004078 80 3.3050473009 3.2348226126 0.9995251981 0.0004748019 0.9993914084 0.0006085916 0.9956260321 0.2191780822 48.8331776875 0.002123794 238 0.0001 0.000101 80 0.5844195368 0.5141948485 0.7205309571 0.2794690429 0.6964421154 0.3035578846 0.9956260321 0.2191780822 12.0053107956 2.9992981876 238 0.0201 0.020122
80 1.9395648389 1.8693401506 0.9737837013 0.0262162987 0.9692122473 0.0307877527 0.9956260321 0.2191780822 30.089986351 0.1714531002 239 0.0036 0.003624 80 3.3647539135 3.2945292252 0.9996169402 0.0003830598 0.9995070665 0.0004929335 0.9956260321 0.2191780822 49.8327503098 0.0016964163 239 0.0001 0.000083 80 0.6441261494 0.5739014611 0.7402531826 0.2597468174 0.7169827578 0.2830172422 0.9956260321 0.2191780822 12.7357700262 2.7297574182 239 0.0193 0.019316
80 1.9990221538 1.9287974655 0.9771970215 0.0228029785 0.9731219947 0.0268780053 0.9956260321 0.2191780822 31.0655111935 0.1469779427 240 0.0032 0.003210 80 3.4242112284 3.3539865401 0.9996917066 0.0003082934 0.9996017188 0.0003982812 0.9956260321 0.2191780822 50.8324059157 0.0013520222 240 0.0001 0.000067 80 0.7035834643 0.633358776 0.759153894 0.240846106 0.7367503105 0.2632496895 0.9956260321 0.2191780822 13.4855432377 2.4795306297 240 0.0185 0.018481
80 2.0582322443 1.988007556 0.9802160776 0.0197839224 0.9765945728 0.0234054272 0.9956260321 0.2191780822 32.0442489977 0.1257157469 241 0.0028 0.002835 80 3.4834213189 3.4131966306 0.9997524757 0.0002475243 0.999678972 0.000321028 0.9956260321 0.2191780822 51.8321290627 0.0010751691 241 0.0001 0.000055 80 0.7627935548 0.6925688665 0.7772067372 0.2227932628 0.7557099229 0.2442900771 0.9956260321 0.2191780822 14.2537951085 2.2477825005 241 0.0176 0.017622
80 2.1171971577 2.0469724694 0.9828784407 0.0171215593 0.9796696061 0.0203303939 0.9956260321 0.2191780822 33.0258244772 0.1072912264 242 0.0025 0.002496 80 3.5423862323 3.472161544 0.9998017378 0.0001982622 0.9997418572 0.0002581428 0.9956260321 0.2191780822 52.8319070361 0.0008531425 242 0.0000 0.000044 80 0.8217584682 0.7515337799 0.7943928123 0.2056071877 0.7738342604 0.2261657396 0.9956260321 0.2191780822 15.0396677096 2.0336551016 242 0.0167 0.016748
80 2.1759189162 2.1056942278 0.985219338 0.014780662 0.9823845392 0.0176154608 0.9956260321 0.2191780822 34.0098987506 0.0913654998 243 0.0022 0.002191 80 3.6011079907 3.5308833024 0.999841568 0.000158432 0.9997929128 0.0002070872 0.9956260321 0.2191780822 53.8317293982 0.0006755047 243 0.0000 0.000036 80 0.8804802266 0.8102555383 0.8107003938 0.1892996062 0.7911033383 0.2088966617 0.9956260321 0.2191780822 15.8422878262 1.8362752181 243 0.0159 0.015866
80 2.2343995168 2.1641748285 0.9872716013 0.0127283987 0.9847745328 0.0152254672 0.9956260321 0.2191780822 34.9961669686 0.0776337178 244 0.0019 0.001918 80 3.6595885914 3.5893639031 0.9998736898 0.0001263102 0.9998342571 0.0001657429 0.9956260321 0.2191780822 54.8315876059 0.0005337124 244 0.0000 0.000029 80 0.9389608273 0.868736139 0.8261245715 0.1738754285 0.8075042651 0.1924957349 0.9956260321 0.2191780822 16.6607739583 1.6547613503 244 0.0150 0.014982
80 2.2926409323 2.222416244 0.9890656571 0.0109343429 0.9868724057 0.0131275943 0.9956260321 0.2191780822 35.9843559104 0.0658226596 245 0.0017 0.001674 80 3.7178300069 3.6476053186 0.9998995293 0.0001004707 0.9998676521 0.0001323479 0.9956260321 0.2191780822 55.8314746865 0.0004207929 245 0.0000 0.000023 80 0.9972022428 0.9269775545 0.8406668237 0.1593331763 0.8230309059 0.1769690941 0.9956260321 0.2191780822 17.4942429283 1.4882303203 245 0.0141 0.014103
80 2.3506451113 2.2804204229 0.9906295507 0.0093704493 0.9887086173 0.0112913827 0.9956260321 0.2191780822 36.9742215879 0.0556883371 246 0.0015 0.001458 80 3.7758341858 3.7056094975 0.9999202635 0.0000797365 0.9998945585 0.0001054415 0.9956260321 0.2191780822 56.831384965 0.0003310715 246 0.0000 0.000019 80 1.0552064217 0.9849817334 0.8543345361 0.1456654639 0.8376834782 0.1623165218 0.9956260321 0.2191780822 18.3418160326 1.3358034246 246 0.0132 0.013234
80 2.4084139785 2.3381892902 0.9919889992 0.0080110008 0.9903112846 0.0096887154 0.9956260321 0.2191780822 37.9655468885 0.0470136377 247 0.0013 0.001265 80 3.8336030531 3.7633783648 0.9999368601 0.0000631399 0.9999161834 0.0000838166 0.9956260321 0.2191780822 57.8313138361 0.0002599426 247 0.0000 0.000015 80 1.112975289 1.0427506007 0.8671404787 0.1328595213 0.8514680921 0.1485319079 0.9956260321 0.2191780822 19.2026246902 1.1966120822 247 0.0124 0.012381
80 2.4659494355 2.3957247472 0.9931674688 0.0068325312 0.9917062292 0.0082937708 0.9956260321 0.2191780822 38.958139284 0.0396060333 248 0.0011 0.001095 80 3.8911385101 3.8209138218 0.9999501125 0.0000498875 0.9999335209 0.0000664791 0.9956260321 0.2191780822 58.8312575721 0.0002036785 248 0.0000 0.000012 80 1.170510746 1.1002860577 0.8791022539 0.1208977461 0.8643962475 0.1356037525 0.9956260321 0.2191780822 20.0758155535 1.0698029455 248 0.0115 0.011547
80 2.5232533609 2.4530286726 0.9941862703 0.0058137297 0.9929170477 0.0070829523 0.9956260321 0.2191780822 39.9518286262 0.0332953754 249 0.0009 0.000946 80 3.9484424355 3.8782177472 0.9999606693 0.0000393307 0.9999473877 0.0000526123 0.9956260321 0.2191780822 59.831213164 0.0001592704 249 0.0000 0.000009 80 1.2278146714 1.1575899831 0.8902417266 0.1097582734 0.8764843005 0.1235156995 0.9956260321 0.2191780822 20.9605550562 0.9545424482 249 0.0107 0.010737
80 2.5803276106 2.5101029223 0.9950646688 0.0049353312 0.9939652011 0.0060347989 0.9956260321 0.2191780822 40.9464650451 0.0279317943 250 0.0008 0.000814 80 4.0055166852 3.9352919969 0.999969059 0.000030941 0.9999584522 0.0000415478 0.9956260321 0.2191780822 60.8311781895 0.0001242959 250 0.0000 0.000007 80 1.2848889211 1.2146642328 0.9005844485 0.0994155515 0.8877529103 0.1122470897 0.9956260321 0.2191780822 21.8560333885 0.8500207805 250 0.0100 0.009954
80 2.6371740184 2.5669493301 0.9958200034 0.0041799966 0.9948701198 0.0051298802 0.9956260321 0.2191780822 41.9419169625 0.0233837117 251 0.0007 0.000699 80 4.062363093 3.9921384047 0.9999757108 0.0000242892 0.9999672599 0.0000327401 0.9956260321 0.2191780822 61.8311507035 0.00009681 251 0.0000 0.000006 80 1.3417353289 1.2715106406 0.9101590862 0.0898409138 0.8982264778 0.1017735222 0.9956260321 0.2191780822 22.7614678968 0.7554552888 251 0.0092 0.009201
80 2.6937943962 2.6235697078 0.9964678136 0.0035321864 0.9956493181 0.0043506819 0.9956260321 0.2191780822 42.9380692289 0.0195359781 252 0.0006 0.000599 80 4.1189834708 4.0487587824 0.9999809726 0.0000190274 0.999974255 0.000025745 0.9956260321 0.2191780822 62.8311291484 0.0000752549 252 0.0000 0.000005 80 1.3983557066 1.3281310183 0.9189968614 0.0810031386 0.907932586 0.092067414 0.9956260321 0.2191780822 23.6761059176 0.6700933096 252 0.0085 0.008480
80 2.7501905342 2.6799658459 0.9970219689 0.0029780311 0.9963185164 0.0036814836 0.9956260321 0.2191780822 43.9348213885 0.0162881377 253 0.0005 0.000512 80 4.1753796088 4.1051549205 0.9999851255 0.0000148745 0.9999797978 0.0000202022 0.9956260321 0.2191780822 63.8311122797 0.0000583862 253 0.0000 0.000004 80 1.4547518447 1.3845271564 0.927131013 0.072868987 0.9169014506 0.0830985494 0.9956260321 0.2191780822 24.5992270617 0.5932144537 253 0.0078 0.007794
80 2.8063642017 2.7361395134 0.9974947987 0.0025052013 0.9968917668 0.0031082332 0.9956260321 0.2191780822 44.932086074 0.0135528232 254 0.0004 0.000436 80 4.2315532763 4.161328588 0.9999883958 0.0000116042 0.9999841799 0.0000158201 0.9956260321 0.2191780822 64.8310991058 0.0000452122 254 0.0000 0.000003 80 1.5109255122 1.4407008239 0.934596285 0.065403715 0.925165389 0.074834611 0.9956260321 0.2191780822 25.5301449724 0.5241323644 254 0.0071 0.007143
80 2.8623171469 2.7920924586 0.9978972208 0.0021027792 0.9973815805 0.0026184195 0.9956260321 0.2191780822 45.929787531 0.0112542802 255 0.0004 0.000371 80 4.2875062215 4.2172815332 0.9999909655 0.0000090345 0.9999876367 0.0000123633 0.9956260321 0.2191780822 65.8310888383 0.0000349447 255 0.0000 0.000002 80 1.5668784574 1.4966537691 0.941428448 0.058571552 0.9327583143 0.0672416857 0.9956260321 0.2191780822 26.4682085889 0.4621959809 255 0.0065 0.006528
80 2.9180510977 2.8478264094 0.9982388669 0.0017611331 0.9977990536 0.0022009464 0.9956260321 0.2191780822 46.9278602698 0.009327019 256 0.0003 0.000314 80 4.3432401723 4.273015484 0.9999929802 0.0000070198 0.9999903576 0.0000096424 0.9956260321 0.2191780822 66.8310808521 0.0000269585 256 0.0000 0.000002 80 1.6226124082 1.5523877199 0.9476638568 0.0523361432 0.93971526 0.06028474 0.9956260321 0.2191780822 27.4128029484 0.4067903404 256 0.0059 0.005949
80 2.9735677615 2.9033430732 0.998528203 0.001471797 0.9981539903 0.0018460097 0.9956260321 0.2191780822 47.9262478397 0.0077145889 257 0.0003 0.000266 80 4.3987568361 4.3285321478 0.9999945564 0.0000054436 0.9999924947 0.0000075053 0.9956260321 0.2191780822 67.8310746527 0.0000207591 257 0.0000 0.000001 80 1.678129072 1.6079043837 0.9533390478 0.0466609522 0.9460719392 0.0539280608 0.9956260321 0.2191780822 28.3633495654 0.3573369574 257 0.0054 0.005407
80 3.0288688262 2.9586441378 0.9987726438 0.0012273562 0.9984550215 0.0015449785 0.9956260321 0.2191780822 48.9249017211 0.0063684703 258 0.0002 0.000224 80 4.4540579008 4.3838332124 0.9999957869 0.0000042131 0.9999941695 0.0000058305 0.9956260321 0.2191780822 68.8310698498 0.0000159562 258 0.0000 0.000001 80 1.7334301367 1.6632054483 0.9584903775 0.0415096225 0.9518643413 0.0481356587 0.9956260321 0.2191780822 29.3193064292 0.3132938212 258 0.0049 0.004901
80 3.0839559596 3.0137312713 0.9989786608 0.0010213392 0.9987097186 0.0012902814 0.9956260321 0.2191780822 49.9237803287 0.0052470779 259 0.0002 0.000189 80 4.5091450342 4.4389203459 0.9999967455 0.0000032545 0.9999954794 0.0000045206 0.9956260321 0.2191780822 69.831066136 0.0000122425 259 0.0000 0.000001 80 1.7885172701 1.7182925818 0.9631537041 0.0368462959 0.9571283691 0.0428716309 0.9956260321 0.2191780822 30.2801676613 0.2741550533 259 0.0044 0.004431
80 3.1388308107 3.0686061224 0.9991518832 0.0008481168 0.9989247004 0.0010752996 0.9956260321 0.2191780822 50.9228481195 0.0043148687 260 0.0002 0.000159 80 4.5640198853 4.493795197 0.9999974908 0.0000025092 0.9999965018 0.0000034982 0.9956260321 0.2191780822 70.8310632699 0.0000093763 260 0.0000 0.000001 80 1.8433921212 1.7731674329 0.9673641102 0.0326358898 0.9618995166 0.0381004834 0.9956260321 0.2191780822 31.2454628751 0.2394502671 260 0.0040 0.003995
80 3.1934950093 3.123270321 0.9992971912 0.0007028088 0.999105733 0.000894267 0.9956260321 0.2191780822 51.9220747977 0.0035415469 261 0.0001 0.000133 80 4.6186840839 4.5484593956 0.9999980691 0.0000019309 0.999997298 0.000002702 0.9956260321 0.2191780822 71.8310610621 0.0000071685 261 0.0000 0.000001 80 1.8980563198 1.8278316315 0.9711556683 0.0288443317 0.9662125878 0.0337874122 0.9956260321 0.2191780822 32.2147562792 0.2087436712 261 0.0036 0.003593
80 3.2479501665 3.1777254782 0.9994188019 0.0005811981 0.9992578239 0.0007421761 0.9956260321 0.2191780822 52.9214346093 0.0029013585 262 0.0001 0.000111 80 4.6731392411 4.6029145528 0.9999985168 0.0000014832 0.9999979169 0.0000020831 0.9956260321 0.2191780822 72.8310593647 0.0000054711 262 0.0000 0.000000 80 1.952511477 1.8822867886 0.9745612452 0.0254387548 0.9701014563 0.0298985437 0.9956260321 0.2191780822 33.1876455665 0.1816329585 262 0.0032 0.003223
80 3.3021978749 3.2319731866 0.9995203481 0.0004796519 0.999385307 0.000614693 0.9956260321 0.2191780822 53.920905719 0.0023724682 263 0.0001 0.000093 80 4.7273869495 4.6571622612 0.9999988629 0.0000011371 0.999998397 0.000001603 0.9956260321 0.2191780822 73.831058062 0.0000041684 263 0.0000 0.000000 80 2.0067591854 1.9365344971 0.9776123447 0.0223876553 0.9735988641 0.0264011359 0.9956260321 0.2191780822 34.1637606269 0.1577480189 263 0.0029 0.002884
80 3.3562397092 3.2860150209 0.9996049497 0.0003950503 0.999491922 0.000508078 0.9956260321 0.2191780822 54.9204696623 0.0019364115 264 0.0001 0.000077 80 4.7814287838 4.7112040955 0.9999991297 0.0000008703 0.9999987687 0.0000012313 0.9956260321 0.2191780822 74.8310570641 0.0000031705 264 0.0000 0.000000 80 2.0608010197 1.9905763314 0.9803389864 0.0196610136 0.9767362578 0.0232637422 0.9956260321 0.2191780822 35.1427621208 0.1367495127 264 0.0026 0.002574
80 3.410077226 3.3398525377 0.9996752776 0.0003247224 0.9995808856 0.0004191144 0.9956260321 0.2191780822 55.9201108649 0.0015776141 265 0.0001 0.000064 80 4.8352663006 4.7650416123 0.9999993352 0.0000006648 0.9999990559 0.0000009441 0.9956260321 0.2191780822 75.831056301 0.0000024074 265 0.0000 0.000000 80 2.1146385365 2.0444138482 0.9827696167 0.0172303833 0.9795436598 0.0204563402 0.9956260321 0.2191780822 36.1243399474 0.1183273394 265 0.0023 0.002292
80 3.4637119645 3.3934872762 0.9997336117 0.0002663883 0.9996549562 0.0003450438 0.9956260321 0.2191780822 56.9198162233 0.0012829725 266 0.0001 0.000053 80 4.8889010391 4.8186763508 0.999999493 0.000000507 0.9999992774 0.0000007226 0.9956260321 0.2191780822 76.8310557186 0.000001825 266 0.0000 0.000000 80 2.168273275 2.0980485867 0.9849310497 0.0150689503 0.9820495732 0.0179504268 0.9956260321 0.2191780822 37.1082116403 0.1021990323 266 0.0020 0.002035
80 3.5171454465 3.4469207582 0.9997818927 0.0002181073 0.9997164926 0.0002835074 0.9956260321 0.2191780822 57.9195747404 0.0010414896 267 0.0000 0.000044 80 4.9423345211 4.8721098328 0.999999614 0.000000386 0.9999994479 0.0000005521 0.9956260321 0.2191780822 77.8310552748 0.0000013812 267 0.0000 0.000000 80 2.221706757 2.1514820687 0.9868484352 0.0131515648 0.9842809152 0.0157190848 0.9956260321 0.2191780822 38.0941207163 0.0881081083 267 0.0018 0.001803
80 3.5703791767 3.5001544884 0.9998217676 0.0001782324 0.9997675057 0.0002324943 0.9956260321 0.2191780822 58.9193772094 0.0008439586 268 0.0000 0.000036 80 4.9955682513 4.925343563 0.9999997067 0.0000002933 0.9999995789 0.0000004211 0.9956260321 0.2191780822 78.8310549372 0.0000010436 268 0.0000 0.000000 80 2.2749404872 2.2047157989 0.9885452499 0.0114547501 0.9862629781 0.0137370219 0.9956260321 0.2191780822 39.0818350056 0.0758223976 268 0.0016 0.001594
80 3.623414643 3.5531899547 0.9998546304 0.0001453696 0.9998097052 0.0001902948 0.9956260321 0.2191780822 59.9192159406 0.0006826898 269 0.0000 0.000030 80 5.0486037176 4.9783790293 0.9999997775 0.0000002225 0.9999996794 0.0000003206 0.9956260321 0.2191780822 79.8310546809 0.0000007873 269 0.0000 0.000000 80 2.3279759535 2.2577512652 0.9900433097 0.0099566903 0.9880194144 0.0119805856 0.9956260321 0.2191780822 40.0711449827 0.0651323747 269 0.0014 0.001406
80 3.6762533168 3.6060286285 0.9998816577 0.0001183423 0.9998445406 0.0001554594 0.9956260321 0.2191780822 60.9190845271 0.0005512763 270 0.0000 0.000024 80 5.1014423914 5.0312177031 0.9999998315 0.0000001685 0.9999997563 0.0000002437 0.9956260321 0.2191780822 80.8310544865 0.000000593 270 0.0000 0.000000 80 2.3808146273 2.310589939 0.9913627988 0.0086372012 0.9895722423 0.0104277577 0.9956260321 0.2191780822 41.0618621191 0.0558495111 270 0.0012 0.001237
80 3.7288966531 3.6586719648 0.99990384 0.00009616 0.9998732372 0.0001267628 0.9956260321 0.2191780822 61.9189776429 0.0004443921 271 0.0000 0.000020 80 5.1540857277 5.0838610393 0.9999998726 0.0000001274 0.9999998151 0.0000001849 0.9956260321 0.2191780822 81.8310543395 0.0000004459 271 0.0000 0.000000 80 2.4334579636 2.3632332752 0.9925223141 0.0074776859 0.9909418689 0.0090581311 0.9956260321 0.2191780822 42.0538172727 0.0478046647 271 0.0011 0.001085
80 3.7813460908 3.7111214025 0.9999220087 0.0000779913 0.9998968284 0.0001031716 0.9956260321 0.2191780822 62.9188908708 0.00035762 272 0.0000 0.000016 80 5.2065351654 5.1363104771 0.9999999038 0.0000000962 0.9999998599 0.0000001401 0.9956260321 0.2191780822 82.8310542284 0.0000003348 272 0.0000 0.000000 80 2.4859074013 2.415682713 0.9935389208 0.0064610792 0.9921471298 0.0078528702 0.9956260321 0.2191780822 43.0468591274 0.0408465194 272 0.0010 0.000950
80 3.8336030531 3.7633783648 0.9999368601 0.0000631399 0.9999161834 0.0000838166 0.9956260321 0.2191780822 63.9188205557 0.0002873049 273 0.0000 0.000013 80 5.2587921277 5.1885674394 0.9999999275 0.0000000725 0.999999894 0.000000106 0.9956260321 0.2191780822 83.8310541446 0.000000251 273 0.0000 0.000000 80 2.5381643636 2.4679396752 0.9944282183 0.0055717817 0.9932053391 0.0067946609 0.9956260321 0.2191780822 44.0408526934 0.0348400854 273 0.0008 0.000830
80 3.8856689474 3.8154442591 0.9999489758 0.0000510242 0.9999320309 0.0000679691 0.9956260321 0.2191780822 64.9187636801 0.0002304293 274 0.0000 0.000011 80 5.310858022 5.2406333337 0.9999999454 0.0000000546 0.99999992 0.00000008 0.9956260321 0.2191780822 84.8310540815 0.0000001879 274 0.0000 0.000000 80 2.5902302579 2.5200055696 0.9952044123 0.0047955877 0.9941323511 0.0058676489 0.9956260321 0.2191780822 45.0356778773 0.0296652693 274 0.0007 0.000724
80 3.937545166 3.8673204777 0.9999588403 0.0000411597 0.9999449811 0.0000550189 0.9956260321 0.2191780822 65.9187177578 0.000184507 275 0.0000 0.000009 80 5.3627342406 5.2925095523 0.999999959 0.000000041 0.9999999397 0.0000000603 0.9956260321 0.2191780822 85.831054034 0.0000001404 275 0.0000 0.000000 80 2.6421064765 2.5718817881 0.9958803925 0.0041196075 0.9949426289 0.0050573711 0.9956260321 0.2191780822 46.031228127 0.025215519 275 0.0006 0.000630
80 3.9892330857 3.9190083974 0.9999668564 0.0000331436 0.999955543 0.000044457 0.9956260321 0.2191780822 66.9186807452 0.0001474944 276 0.0000 0.000007 80 5.4144221603 5.344197472 0.9999999693 0.0000000307 0.9999999546 0.0000000454 0.9956260321 0.2191780822 86.8310539984 0.0000001048 276 0.0000 0.000000 80 2.6937943962 2.6235697078 0.9964678136 0.0035321864 0.9956493181 0.0043506819 0.9956260321 0.2191780822 47.0274091555 0.0213965475 276 0.0005 0.000547
80 4.0407340685 3.9705093802 0.9999733579 0.0000266421 0.9999641404 0.0000358596 0.9956260321 0.2191780822 67.9186509663 0.0001177155 277 0.0000 0.000006 80 5.4659231431 5.3956984548 0.999999977 0.000000023 0.9999999659 0.0000000341 0.9956260321 0.2191780822 87.8310539717 0.0000000781 277 0.0000 0.000000 80 2.745295379 2.6750706907 0.9969771772 0.0030228228 0.9962643253 0.0037356747 0.9956260321 0.2191780822 48.024137747 0.018125139 277 0.0005 0.000474
80 4.0920494619 4.0218247736 0.9999786211 0.0000213789 0.9999711255 0.0000288745 0.9956260321 0.2191780822 68.9186270488 0.000093798 278 0.0000 0.000005 80 5.5172385365 5.4470138482 0.9999999828 0.0000000172 0.9999999744 0.0000000256 0.9956260321 0.2191780822 88.8310539517 0.0000000581 278 0.0000 0.000000 80 2.7966107724 2.7263860841 0.9974179148 0.0025820852 0.9967983974 0.0032016026 0.9956260321 0.2191780822 49.0213406456 0.0153280375 278 0.0004 0.000409
80 4.1431805985 4.0729559102 0.9999828739 0.0000171261 0.9999767899 0.0000232101 0.9956260321 0.2191780822 69.9186078722 0.0000746214 279 0.0000 0.000004 80 5.5683696731 5.4981449848 0.9999999871 0.0000000129 0.9999999808 0.0000000192 0.9956260321 0.2191780822 89.8310539368 0.0000000432 279 0.0000 0.000000 80 2.847741909 2.7775172207 0.9977984692 0.0022015308 0.9972612031 0.0027387969 0.9956260321 0.2191780822 50.0189535256 0.0129409176 279 0.0004 0.000353
80 4.1941287968 4.1239041085 0.9999863039 0.0000136961 0.9999813748 0.0000186252 0.9956260321 0.2191780822 70.9185925227 0.000059272 280 0.0000 0.000003 80 5.6193178714 5.5490931831 0.9999999904 0.0000000096 0.9999999856 0.0000000144 0.9956260321 0.2191780822 90.8310539256 0.0000000321 280 0.0000 0.000000 80 2.8986901073 2.828465419 0.9981263747 0.0018736253 0.9976614123 0.0023385877 0.9956260321 0.2191780822 51.0169200435 0.0109074355 280 0.0003 0.000304

Call Gamma Vs Underlying Price

CALL 210 160.0 161.0 162.0 163.0 164.0 165.0 166.0 167.0 168.0 169.0 170.0 171.0 172.0 173.0 174.0 175.0 176.0 177.0 178.0 179.0 180.0 181.0 182.0 183.0 184.0 185.0 186.0 187.0 188.0 189.0 190.0 191.0 192.0 193.0 194.0 195.0 196.0 197.0 198.0 199.0 200.0 201.0 202.0 203.0 204.0 205.0 206.0 207.0 208.0 209.0 210.0 211.0 212.0 213.0 214.0 215.0 216.0 217.0 218.0 219.0 220.0 221.0 222.0 223.0 224.0 225.0 226.0 227.0 228.0 229.0 230.0 231.0 232.0 233.0 234.0 235.0 236.0 237.0 238.0 239.0 240.0 241.0 242.0 243.0 244.0 245.0 246.0 247.0 248.0 249.0 250.0 251.0 252.0 253.0 254.0 255.0 256.0 257.0 258.0 259.0 260.0 261.0 262.0 263.0 264.0 265.0 266.0 267.0 268.0 269.0 270. 0 271.0 272.0 273.0 274.0 275.0 276.0 277.0 278.0 279.0 280.0 2.85850187118868E-5 3.95524826560521E-5 5.41936925229695E-5 7.35422100834943E-5 9.8857396354816E-5 0.000131654673225052 0.000173734697900132 0.000227209821991671 0.00029452593519556 0.000378477570177893 0.000482213996071115 0.000609233978324156 0.000763366955783204 0.000948738600625899 0.00116971909532497 0.00143085298674472 0.00173677015413318 0.00209207823734719 0.00250123778495521 0.00296842235904435 0.00349736682568909 0.00409120801160474 0.00475232275962838 0.00548216910986736 0.00628113681559047 0.00714841362762842 0.00808187371472528 0.00907799421158504 0.0101318052001247 0.0112368774496643 0.0123853510033229 0.0135680062519677 0.014774377548578 0.015992907759749 0.0172111405078 0.018415945307918 0.0195937694272793 0.0207309091557854 0.0218137923369604 0.022829263502877 0.0237648628110304 0.0246090901973602 0.0253516467230276 0.0259836459708306 0.0264977894931576 0.0268885016683521 0.027152020819513 0.0272864450182499 0.0272917325649019 0.0271696586389897 0.0269237309889635 0.02655906872798 0.0260822492833587 0.0255011292850655 0.0248246456595776 0.0240626034189321 0.0232254566113731 0.0223240886505094 0.0213695977930987 0.0203730929262193 0.0193455040910849 0.0182974113530125 0.017238894764427 0.0161794072973507 0.0151276717769173 0.0140916020565883 0.0130782479619308 0.0120937629101853 0.011143392598644 0.0102314827517334 0.00936150362515331 0.00853608878155474 0.00775708556846379 0.00702561473506474 0.00634213670767672 0.0057065221907436 0.00511812495693503 0.00457585492276132 0.0040782498619127 0.00362354437547166 0.00320973500578483 0.00283464064031705 0.00249595759614696 0.00219130899950314 0.00191828827410751 0.00167449672480084 0.00145757534800506 0.00126523111818032 0.00109525809062965 0.000945553727569114 0.00081413089860749 0.00069912603129375 0.000598803894993247 0.000511559494886311 0.000435917535116165 0.000370529883661314 0.000314171438766073 0.000265734759866392 0.000224223786747347 0.000188746930723092 0.000158509782212286 0.000132807641193401 0.0001110180414159 9.25934064427507E-5 7.70539459403872E-5 6.39808742827077E-5 5.3010010529676E-5 4.38257991049142E-5 3.61557738751066E-5 2.97654746130009E-5 2.44538137522674E-5 2.00488826411567E-5 1.64041798889949E-5 1.33952395936887E-5 1.09166339688956E-5 8.87932290246328E-6 7.20832204009222E-6 5.84066089011422E-6 4.72360300133916E-6 3.81310131495199E-6 3.07246319582296E-6 CALL 190 160.0 161.0 162.0 163.0 164.0 165.0 166.0 167.0 168.0 169.0 170.0 171.0 172.0 173.0 174.0 175.0 176.0 177.0 178.0 179.0 180.0 181.0 182.0 183.0 184.0 185.0 186.0 187.0 188.0 189.0 190.0 191.0 192.0 193.0 194.0 195.0 196.0 197.0 198.0 199.0 200.0 201.0 202.0 203.0 204.0 205.0 206.0 207.0 208.0 209.0 210.0 211.0 212.0 213.0 214.0 215.0 216.0 217.0 218.0 219.0 220.0 221.0 222.0 223.0 224.0 225.0 226.0 227.0 228.0 229.0 230.0 231.0 232.0 233.0 234.0 235.0 236.0 237.0 238.0 239.0 240.0 241.0 242.0 243.0 244.0 245.0 246.0 247.0 248.0 249.0 250.0 251.0 252.0 253.0 254.0 255.0 256.0 257.0 258.0 259.0 260.0 261.0 262.0 263.0 264.0 265.0 266.0 267.0 268.0 269.0 270.0 271.0 272.0 273.0 274.0 275.0 276.0 277.0 278.0 279.0 280.0 0.00224645689515862 0.0027391641553389 0.00330992224121653 0.00396429817318677 0.00470685838542889 0.00554087407401041 0.00646803481609555 0.00748818440562624 0.00859909321654552 0.00979628096167835 0.0110729024275359 0.0124197066548921 0.0138250771842657 0.0152751575329819 0.0167540622026244 0.0182441694538874 0.0197264880709011 0.0211810866117205 0.0225875704326429 0.0239255892759617 0.0251753565722937 0.0263181609224946 0.0273368505217867 0.0282162725394511 0.0289436515825941 0.0295088942134309 0.0299048098789346 0.0301272423471531 0.0301751096129718 0.0300503540283041 0.0297578079351701 0.0293049831701957 0.0287017953370359 0.0279602356214785 0.0270940041078038 0.0261181190415051 0.0250485163078781 0.023901652625 6826 0.0226941246824393 0.0214423147722487 0.0201620715563847 0.0188684324704197 0.0175753921626137 0.0162957192686669 0.0150408218940968 0.0138206604555889 0.0126437050754321 0.0115169335579348 0.010445865114779 0.00943462444277103 0.00848603047415426 0.00760170408791867 0.00678218925443257 0.00602708244497273 0.00533516563049626 0.00470453877920549 0.00413274840168328 0.00361690935128528 0.00315381773675605 0.00274005341991342 0.00237207113561049 0.0020462797713994 0.00175910977278801 0.00150706899353607 0.00128678758964283 0.00109505276406507 0.000928834312528735 0.000785302006331643 0.000661835883939904 0.000556030517959152 0.000465694286118157 0.000388844612195482 0.000323700062616686 0.000268670093162519 0.000222343143329145 0.000183473677876958 0.000150968679563088 0.000123874006665975 0.000101360945580535 8.27132137048554E-5 6.73146016911015E-5 5.4637387061586E-5 4.42316029967298E-5 3.57152063132567E-5 2.87651566080129E-5 2.31093934666447E-5 1.85196796890426E-5 1.4805264814077E-5 1.18073140066354E-5 9.39404182061793E-6 7.45648775839125E-6 5.90487027210734E-6 4.66545733755892E-6 3.67789449964639E-6 2.89293494029012E-6 2.27052032695564E-6 1.77816570034293E-6 1.38960624836881E-6 1.08366833537596E-6 8.43331497818803E-7 6.5495220282533E-7 5.076239447763E-7 3.92651700686938E-7 3.03121868448769E-7 2.33551576653293E-7 1.79603693917346E-7 1.37855998889641E-7 1.05614822952626E-7 8.07650716701657E-8 6.16498945816643E-8 4.69744319543723E-8 3.57290464189961E-8 2.71282702716777E-8 2.05623869756165E-8 1.55591373447641E-8 1.17535142728515E-8 8.86399988972101E-9 6.67391896620035E-9 5.01684374633813E-9 3.76519803288506E-9 2.8213806997662E-9 CALL 230 160.0 161.0 162.0 163.0 164.0 165.0 166.0 167.0 168.0 169.0 170.0 171.0 172.0 173.0 174.0 175.0 176.0 177.0 178.0 179.0 180.0 181.0 182.0 183.0 184.0 185.0 186.0 187.0 188.0 189.0 190.0 191.0 192.0 193.0 194.0 195.0 196.0 197.0 198.0 199.0 200.0 201.0 202.0 203.0 204.0 205.0 206.0 207.0 208.0 209.0 210.0 211.0 212.0 213.0 214.0 215.0 216.0 217.0 218.0 219.0 220.0 221.0 222.0 223.0 224.0 225.0 226.0 227.0 228.0 229.0 230.0 231.0 232.0 233.0 234.0 235.0 236.0 237.0 238.0 239.0 240.0 241.0 242.0 243.0 244.0 245.0 246.0 247.0 248.0 249.0 250.0 251.0 252.0 253.0 254.0 255.0 256.0 257.0 258.0 259.0 260.0 261.0 262.0 263.0 264.0 265.0 266.0 267.0 268.0 269.0 270.0 271.0 272.0 273.0 274.0 275.0 276.0 277.0 278.0 279.0 280.0 9.29006663368042E-8 1.44201527543144E-7 2.21488683219343E-7 3.36698272056851E-7 5.06656071330743E-7 7.54818197613325E -7 1.11352602414943E-6 1.62688890018429E-6 2.35442064744254E-6 3.37556536981444E-6 4.79525316865656E-6 6.75062498310127E-6 9.41905587056445E-6 1.30275854387703E-5 1.78638307510556E-5 2.42884090331227E-5 3.27488335754171E-5 4.37947657285319E-5 5.80944091545608E-5 7.64517210128451E-5 9.98239913484059E-5 0.00012933921088529 0.000166312514441452 0.000212260859392707 0.00026891498430899 0.00033822760119171 0.000422376715161702 0.000523762947303338 0.000644999768153733 0.000788895638012559 0.000958427200615922 0.00115670289071983 0.00138691659238709 0.00165229131818046 0.00195601326110479 0.00230115698832474 0.00269060298231604 0.00312694917228492 0.00361241851553673 0.00414876506318796 0.00473718125562919 0.00537820942039331 0.00607166057121985 0.00681654361867775 0.00761100799111366 0.00845230242692829 0.00933675233827981 0.0102597576714326 0.0112158126151588 0.012198547856186 0.0132007953743706 0.014214675037962 0.0152317015307335 0.0162429094479769 0.0172389937663046 0.0182104623492124 0.0191477967188739 0.0200416170221519 0.0208828469570754 0.0216628744105628 0.0223737036881348 0.0230080954847341 0.0235596911398569 0.0240231182223904 0.0243940750792897 0.0246693926331732 0.0248470724011136 0.0249263004040732 0.0249074373180829 0.0247919858608208 0.0245825369899232 0.0242826969949006 0.0238969979797232 0.0234307945490575 0.022890149723276 0.0222817132154079 0.0216125952108059 0.0208902387045219 0.0201222932821844 0.0193164929896954 0.0184805406390221 0.0176220005562717 0.0167482014088441 0.015866150365065 0.0149824594557273 0.0141032846344744 0.0132342776833649 0.0123805507898238 0.0115466533380898 0.0107365602168131 0.00995367074731114 0.00920081718504433 0.00848028163940561 0.00779382019185433 0.00714269296655202 0.00652769891691488 0.00594921413121947 0.0054072325255592 0.00490140787789998 0.00443109625763134 0.00399539801599816 0.00359319861963107 0.00322320772803752 0.0028839960328642 0.00257402948905901 0.00229170067338151 0.00203535710224215 0.00180332642732997 0.00159393850314697 0.0014055443850737 0.00123653236998908 0.00108534123411666 0.00095047085527782 0.000830490429896874 0.000724044509852341 0.000629857091612993 0.00054673399108079 0.000473563733228306 0.000409317176973536 0.000353046083730496 0.00030388082358324

Underlying Price

Gamma

PUT Gamma Vs Underlying Price

PUT 210 160.0 161.0 162.0 163.0 164.0 165.0 166.0 167.0 168.0 169.0 170.0 171.0 172.0 173.0 174.0 175.0 176.0 177.0 178.0 179.0 180.0 181.0 182.0 183.0 184.0 185.0 186.0 187.0 188.0 189.0 190.0 191.0 192.0 193.0 194.0 195.0 196.0 197.0 198.0 199.0 200.0 201.0 202.0 203.0 204.0 205.0 206.0 207.0 208.0 209.0 210.0 211.0 212.0 213.0 214.0 215.0 216.0 217.0 218.0 219.0 220.0 221.0 222.0 223.0 224.0 225.0 226.0 227.0 228.0 229.0 230.0 231.0 232.0 233.0 234.0 235.0 236.0 237.0 238.0 239.0 240.0 241.0 242.0 243.0 244.0 245.0 246.0 247.0 248.0 249.0 250.0 251.0 252.0 253.0 254.0 255.0 256.0 257.0 258.0 259.0 260.0 261.0 262.0 263.0 264.0 265.0 266.0 267.0 268.0 269.0 270.0 271.0 272.0 273.0 274.0 275.0 276.0 277.0 278.0 279.0 280.0 2.85850187118868E-5 3.95524826560521E-5 5.41936925229695E-5 7.35422100834943E-5 9.8857396354816E-5 0.000131654673225052 0.000173734697900132 0.000227209821991671 0.00029452593519556 0.000378477570177893 0.000482213996071115 0.000609233978324156 0.000763366955783204 0.000948738600625899 0.00116971909532497 0.00143085298674472 0.00173677015413318 0.00209207823734719 0.00250123778495521 0.00296842235904435 0.00349736682568909 0.00409120801160474 0.00475232275962838 0.00548216910986736 0.00628113681559047 0.00714841362762842 0.00808187371472528 0.00907799421158504 0.0101318052001247 0.0112368774496643 0.012385 3510033229 0.0135680062519677 0.014774377548578 0.015992907759749 0.0172111405078 0.018415945307918 0.0195937694272793 0.0207309091557854 0.0218137923369604 0.022829263502877 0.0237648628110304 0.0246090901973602 0.0253516467230276 0.0259836459708306 0.0264977894931576 0.0268885016683521 0.027152020819513 0.0272864450182499 0.0272917325649019 0.0271696586389897 0.0269237309889635 0.02655906872798 0.0260822492833587 0.0255011292850655 0.0248246456595776 0.0240626034189321 0.0232254566113731 0.0223240886505094 0.0213695977930987 0.0203730929262193 0.0193455040910849 0.0182974113530125 0.017238894764427 0.0161794072973507 0.0151276717769173 0.0140916020565883 0.0130782479619308 0.0120937629101853 0.011143392598644 0.0102314827517334 0.00936150362515331 0.00853608878155474 0.00775708556846379 0.00702561473506474 0.00634213670767672 0.0057065221907436 0.00511812495693503 0.00457585492276132 0.0040782498619127 0.00362354437547166 0.00320973500578483 0.00283464064031705 0.00249595759614696 0.00219130899950314 0.00191828827410751 0.00167449672480084 0.00145757534800506 0.00126523111818032 0.00109525809062965 0.000945553727569114 0.00081413089860749 0.00069912603129375 0.000598803894993247 0.000511559494886311 0.000435917535116165 0.000370529883661314 0.000314171438766073 0.000265734759866392 0.000224223786747347 0.000188746930723092 0.000158509782212286 0.000132807641193401 0.0001110180414159 9.25934064427507E-5 7.70539459403872E-5 6.39808742827077E-5 5.3010010529676E-5 4.38257991049142E-5 3.61557738751066E-5 2.97654746130009E-5 2.44538137522674E-5 2.00488826411567E-5 1.64041798889949E-5 1.33952395936887E-5 1.09166339688956E-5 8.87932290246328E-6 7.20832204009222E-6 5.84066089011422E-6 4.72360300133916E-6 3.81310131495199E-6 3.07246319582296E-6 PUT 190 160.0 161.0 162.0 163.0 164.0 165.0 166.0 167.0 168.0 169.0 170.0 171.0 172.0 173.0 174.0 175.0 176.0 177.0 178.0 179.0 180.0 181.0 182.0 183.0 184.0 185.0 186.0 187.0 188.0 189.0 190.0 191.0 192.0 193.0 194.0 195.0 196.0 197.0 198.0 199.0 200.0 201.0 202.0 203.0 204.0 205.0 206.0 207.0 208.0 209.0 210.0 211.0 212.0 213.0 214.0 215.0 216.0 217.0 218.0 219.0 220.0 221.0 222.0 223.0 224.0 225.0 226.0 227.0 228.0 229.0 230 .0 231.0 232.0 233.0 234.0 235.0 236.0 237.0 238.0 239.0 240.0 241.0 242.0 243.0 244.0 245.0 246.0 247.0 248.0 249.0 250.0 251.0 252.0 253.0 254.0 255.0 256.0 257.0 258.0 259.0 260.0 261.0 262.0 263.0 264.0 265.0 266.0 267.0 268.0 269.0 270.0 271.0 272.0 273.0 274.0 275.0 276.0 277.0 278.0 279.0 280.0 0.00224645689515862 0.0027391641553389 0.00330992224121653 0.00396429817318677 0.00470685838542889 0.00554087407401041 0.00646803481609555 0.00748818440562624 0.00859909321654552 0.00979628096167835 0.0110729024275359 0.0124197066548921 0.0138250771842657 0.0152751575329819 0.0167540622026244 0.0182441694538874 0.0197264880709011 0.0211810866117205 0.0225875704326429 0.0239255892759617 0.0251753565722937 0.0263181609224946 0.0273368505217867 0.0282162725394511 0.0289436515825941 0.0295088942134309 0.0299048098789346 0.0301272423471531 0.0301751096129718 0.0300503540283041 0.0297578079351701 0.0293049831701957 0.0287017953370359 0.0279602356214785 0.0270940041078038 0.0261181190415051 0.0250485163078781 0.0239016526256826 0.0226941246824393 0.0 214423147722487 0.0201620715563847 0.0188684324704197 0.0175753921626137 0.0162957192686669 0.0150408218940968 0.0138206604555889 0.0126437050754321 0.0115169335579348 0.010445865114779 0.00943462444277103 0.00848603047415426 0.00760170408791867 0.00678218925443257 0.00602708244497273 0.00533516563049626 0.00470453877920549 0.00413274840168328 0.00361690935128528 0.00315381773675605 0.00274005341991342 0.00237207113561049 0.0020462797713994 0.00175910977278801 0.00150706899353607 0.00128678758964283 0.00109505276406507 0.000928834312528735 0.000785302006331643 0.000661835883939904 0.000556030517959152 0.000465694286118157 0.000388844612195482 0.000323700062616686 0.000268670093162519 0.000222343143329145 0.000183473677876958 0.000150968679563088 0.000123874006665975 0.000101360945580535 8.27132137048554E-5 6.73146016911015E-5 5.4637387061586E-5 4.42316029967298E-5 3.57152063132567E-5 2.87651566080129E-5 2.31093934666447E-5 1.85196796890426E-5 1.4805264814077E-5 1.18073140066354E-5 9.39404182061793E-6 7.45648775839125E-6 5.90487027210734E-6 4.66545733755892E-6 3.67789449964639E-6 2.89293494029012E-6 2.27052032695564E-6 1.77816570034293E-6 1.38960624836881E-6 1.08366833537596E-6 8.43331497818803E-7 6.5495220282533E-7 5.076239447763E-7 3.92651700686938E-7 3.03121868448769E-7 2.33551576653293E-7 1.79603693917346E-7 1.37855998889641E-7 1.05614822952626E-7 8.07650716701657E-8 6.16498945816643E-8 4.69744319543723E-8 3.57290464189961E-8 2.71282702716777E-8 2.05623869756165E-8 1.55591373447641E-8 1.17535142728515E-8 8.86399988972101E-9 6.67391896620035E-9 5.01684374633813E-9 3.76519803288506E-9 2.8213806997662E-9 PUT 230 160.0 161.0 162.0 163.0 164.0 165.0 166.0 167.0 168.0 169.0 170.0 171.0 172.0 173.0 174.0 175.0 176.0 177.0 178.0 179.0 180.0 181.0 182.0 183.0 184.0 185.0 186.0 187.0 188.0 189.0 190.0 191.0 192.0 193.0 194.0 195.0 196.0 197.0 198.0 199.0 200.0 201.0 202.0 203.0 204.0 205.0 206.0 207.0 208.0 209.0 210.0 211.0 212.0 213.0 214.0 215.0 216.0 217.0 218.0 219.0 220.0 221.0 222.0 223.0 224.0 225.0 226.0 227.0 228.0 229.0 230.0 231.0 232.0 233.0 234.0 235.0 236.0 237.0 238.0 239.0 240.0 241.0 242.0 243.0 244.0 245.0 246.0 247.0 248.0 249.0 250.0 251.0 252.0 253.0 254.0 255.0 256.0 257.0 258.0 259.0 260.0 261.0 262.0 263.0 264.0 265.0 266.0 267.0 268.0 269.0 270.0 271.0 272.0 273.0 274.0 275.0 276.0 277.0 278.0 279.0 280.0 9.29006663368042E-8 1.44201527543144E-7 2.21488683219343E-7 3.36698272056851E-7 5.06656071330743E-7 7.54818197613325E-7 1.11352602414943E-6 1.6268889001842 9E-6 2.35442064744254E-6 3.37556536981444E-6 4.79525316865656E-6 6.75062498310127E-6 9.41905587056445E-6 1.30275854387703E-5 1.78638307510556E-5 2.42884090331227E-5 3.27488335754171E-5 4.37947657285319E-5 5.80944091545608E-5 7.64517210128451E-5 9.98239913484059E-5 0.00012933921088529 0.000166312514441452 0.000212260859392707 0.00026891498430899 0.00033822760119171 0.000422376715161702 0.000523762947303338 0.000644999768153733 0.000788895638012559 0.000958427200615922 0.00115670289071983 0.00138691659238709 0.00165229131818046 0.00195601326110479 0.00230115698832474 0.00269060298231604 0.00312694917228492 0.00361241851553673 0.00414876506318796 0.00473718125562919 0.00537820942039331 0.00607166057121985 0.00681654361867775 0.00761100799111366 0.00845230242692829 0.00933675233827981 0.0102597576714326 0.0112158126151588 0.012198547856186 0.0132007953743706 0.014214675037962 0.0152317015307335 0.0162429094479769 0.0172389937663046 0.0182104623492124 0.0191477967188739 0.0200416170221519 0.0208828469570754 0.0216628744105628 0.0223737036881348 0.0230080954847341 0.0235596911398569 0.0240231182223904 0.0243940750792897 0.0246693926331732 0.0248470724011136 0.0249263004040732 0.0249074373180829 0.0247919858608208 0.0245825369899232 0.0242826969949006 0.0238969979797232 0.0234307945490575 0.022890149723276 0.0222817132154079 0.0216125952108059 0.0208902387045219 0.0201222932821844 0.0193164929896954 0.0184805406390221 0.0176220005562717 0.0167482014088441 0.015866150365065 0.0149824594557273 0.0141032846344744 0.0132342776833649 0.0123805507898238 0.0115466533380898 0.0107365602168131 0.00995367074731114 0.00920081718504433 0.00848028163940561 0.00779382019185433 0.00714269296655202 0.00652769891691488 0.00594921413121947 0.0054072325255592 0.00490140787789998 0.00443109625763134 0.00399539801599816 0.00359319861963107 0.00322320772803752 0.0028839960328642 0.00257402948905901 0.00229170067338151 0.00203535710224215 0.00180332642732997 0.00159393850314697 0.0014055443850737 0.00123653236998908 0.00108534123411666 0.00095047085527782 0.000830490429896874 0.000724044509852341 0.000629857091612993 0.00054673399108079 0.000473563733228306 0.000409317176973536 0.000353046083730496 0.00030388082358324

Underlying Price

Gamma

Vega

Black-Scholes Call Prices
Call
Stock 210 d1 0.0975342893 N(d1) 0.5388489475
Strike 210 N(-d1) 0.4611510525
Volatility 15.00% d2 0.027309601 N(d2) 0.5108936004
Time (Days) 80 N(-d2) 0.4891063996
Rate 2%
Exponential 0.99563
Time (Annualized) 0.2191780822
Greeks:
Delta 0.538849
Gamma 0.026924
Theta -0.042449
Vega 0.390357
Rho 0.234122
Call Price $ 6.34
Black-Scholes Put Prices
Put
Stock 210 d1 0.0975342893 N(d1) 0.5388489475
Strike 210 N(-d1) 0.4611510525
Volatility 15.00% d2 0.027309601 N(d2) 0.5108936004
Time (Days) 80 N(-d2) 0.4891063996
Rate 2.00%
Exponential 0.99563
Time (Annualized) 0.2191780822
Greeks:
Delta -0.4612
Gamma 0.0269
Theta -0.0310
Vega 0.3904
Rho -0.2241 Put Price $ 5.42
Vega vs Time
Vega vs Underlying Price volatility 10%
Days to Exp 80 Strike 200 Strike 220 Strike 210
d1 d2 N(d1) N(-d1) N(d2) N(-d2) e-rt Time Call Price Put Price X-axis (price) PUT 210 CALL 210 d1 d2 N(d1) N(-d1) N(d2) N(-d2) e-rt Time Call Price Put Price X-axis (price) PUT 200 CALL 200 d1 d2 N(d1) N(-d1) N(d2) N(-d2) e-rt Time Call Price Put Price X-axis (price) PUT 220 CALL 220 Underlying Price 210
80 -4.6938324605 -4.7640571488 0.0000013407 0.9999986593 0.0000009487 0.9999990513 0.9956260321 0.2191780822 0.000002746 59.0814694952 150 0.0000 0.000005 80 -3.9990602182 -4.0692849065 0.0000317972 0.9999682028 0.0000235788 0.9999764212 0.9956260321 0.2191780822 0.0000744488 49.1252808766 150 0.0001 0.000094 80 -5.3562777735 -5.4265024618 0.0000000425 0.9999999575 0.0000000287 0.9999999713 0.9956260321 0.2191780822 0.0000006498 49.1252070776 150 0.0000 0.000000 Days d1 d2 N(d1) N(-d1) N(d2) N(-d2) e-rt Call Price Put Price 15% IV
80 -4.5992141307 -4.669438819 0.0000021204 0.9999978796 0.0000015101 0.9999984899 0.9956260321 0.2191780822 0.0000044485 58.0814711977 151 0.0000 0.000007 80 -3.9044418884 -3.9746665767 0.0000472215 0.9999527785 0.000035239 0.999964761 0.9956260321 0.2191780822 0.0001134874 48.1253199152 151 0.0001 0.000138 80 -5.2616594437 -5.331884132 0.0000000714 0.9999999286 0.0000000486 0.9999999514 0.9956260321 0.2191780822 0.0000011011 48.1252075289 151 0.0000 0.000000 80 0.2191780822 0.1170411472 0.0702246883 0.5465862766 0.4534137234 0.5279925878 0.4720074122 0.9956260321 4.3896533965 3.4711201457 38.95%
80 -4.5052203489 -4.5754450372 0.0000033152 0.9999966848 0.000002376 0.999997624 0.9956260321 0.2191780822 0.0000071245 57.0814738737 152 0.0000 0.000011 80 -3.8104481066 -3.8806727949 0.0000693576 0.9999306424 0.000052084 0.999947916 0.9956260321 0.2191780822 0.0001711219 47.1253775497 152 0.0002 0.000200 80 -5.1676656619 -5.2378903502 0.0000001185 0.9999998815 0.0000000812 0.9999999188 0.9956260321 0.2191780822 0.0000018435 47.1252082713 152 0.0000 0.000000 79 0.2164383562 0.1163073397 0.0697844038 0.5462955156 0.4537044844 0.5278173696 0.4721826304 0.9956805885 4.3591813487 3.4521049305 38.71%
80 -4.4118429242 -4.4820676125 0.0000051247 0.9999948753 0.0000036962 0.9999963038 0.9956260321 0.2191780822 0.0000112829 56.0814780321 153 0.0000 0.000017 80 -3.7170706818 -3.7872953702 0.000100773 0.999899227 0.000076148 0.999923852 0.9956260321 0.2191780822 0.0002552864 46.1254617142 153 0.0003 0.000286 80 -5.0742882372 -5.1445129255 0.0000001945 0.9999998055 0.0000001341 0.9999998659 0.9956260321 0.2191780822 0.0000030503 46.1252094782 153 0.0000 0.000001 78 0.2136986301 0.1155688729 0.0693413237 0.5460028833 0.4539971167 0.5276410334 0.4723589666 0.9957351478 4.3285538017 3.4329348439 38.47%
80 -4.3190738258 -4.3892985141 0.0000078343 0.9999921657 0.0000056858 0.9999943142 0.9956260321 0.2191780822 0.0000176727 55.0814844219 154 0.0000 0.000026 80 -3.6243015834 -3.6945262718 0.0001448717 0.9998551283 0.0001101486 0.9998898514 0.9956260321 0.2191780822 0.000376884 45.1255833118 154 0.0004 0.000404 80 -4.9815191388 -5.0517438271 0.0000003154 0.9999996846 0.0000002189 0.9999997811 0.9956260321 0.2191780822 0.0000049891 45.1252114169 154 0.0000 0.000001 77 0.2109589041 0.114825657 0.0688953942 0.5457083439 0.4542916561 0.5274635576 0.4725364424 0.9957897101 4.2977677494 3.4136068799 38.23%
80 -4.2269051788 -4.2971298671 0.0000118464 0.9999881536 0.0000086512 0.9999913488 0.9956260321 0.2191780822 0.0000273839 54.0814941331 155 0.0000 0.000038 80 -3.5321329365 -3.6023576248 0.000206111 0.999793889 0.0001576721 0.9998423279 0.9956260321 0.2191780822 0.0005507288 44.1257571566 155 0.0006 0.000566 80 -4.8893504918 -4.9595751801 0.0000005058 0.9999994942 0.0000003532 0.9999996468 0.9956260321 0.2191780822 0.0000080677 44.1252144955 155 0.0000 0.000002 76 0.2082191781 0.1140775992 0.0684465595 0.5454118602 0.4545881398 0.5272849202 0.4727150798 0.9958442755 4.2668200878 3.3941179343 37.98%
80 -4.1353292604 -4.2055539487 0.0000177223 0.9999822777 0.0000130222 0.9999869778 0.9956260321 0.2191780822 0.0000419844 53.0815087336 156 0.0001 0.000056 80 -3.440557018 -3.5107817063 0.0002902591 0.9997097409 0.0002233956 0.9997766044 0.9956260321 0.2191780822 0.0007967245 43.1260031523 156 0.0008 0.000783 80 -4.7977745734 -4.8679992617 0.0000008022 0.9999991978 0.0000005637 0.9999994363 0.9956260321 0.2191780822 0.0000129011 43.1252193289 156 0.0000 0.000003 75 0.2054794521 0.1133246035 0.0679947621 0.5451133939 0.4548866061 0.5271050981 0.4728949019 0.9958988438 4.23570761 3.3744648005 37.73%
80 -4.0443384955 -4.1145631839 0.0000262355 0.9999737645 0.0000193957 0.9999806043 0.9956260321 0.2191780822 0.0000637045 52.0815304537 157 0.0001 0.000082 80 -3.3495662532 -3.4197909415 0.000404691 0.999595309 0.0003133464 0.9996866536 0.9956260321 0.2191780822 0.00114132 42.1263477478 157 0.0011 0.001074 80 -4.7067838086 -4.7770084969 0.0000012583 0.9999987417 0.0000008896 0.9999991104 0.9956260321 0.2191780822 0.0000204056 42.1252268334 157 0.0000 0.000005 74 0.202739726 0.1125665709 0.0675399425 0.5448129054 0.4551870946 0.5269240675 0.4730759325 0.9959534151 4.2044270022 3.3546441646 37.48%
80 -3.9539254538 -4.0241501421 0.0000384397 0.9999615603 0.0000285907 0.9999714093 0.9956260321 0.2191780822 0.0000956817 51.0815624309 158 0.0001 0.000119 80 -3.2591532114 -3.3293778998 0.0005587265 0.9994412735 0.0004352011 0.9995647989 0.9956260321 0.2191780822 0.001619282 41.1268257098 158 0.0015 0.001457 80 -4.6163707668 -4.6865954551 0.0000019525 0.9999980475 0.0000013889 0.9999986111 0.9956260321 0.2191780822 0.0000319299 41.1252383577 158 0.0000 0.000007 73 0.2 0.1118033989 0.0670820393 0.5445103537 0.4554896463 0.5267418039 0.4732581961 0.9960079893 4.1729748379 3.3346526001 37.23%
80 -3.8640828451 -3.9343075334 0.0000557537 0.9999442463 0.0000417184 0.9999582816 0.9956260321 0.2191780822 0.0001422819 50.0816090311 159 0.0002 0.000170 80 -3.1693106027 -3.2395352911 0.000764005 0.999235995 0.0005986232 0.9994013768 0.9956260321 0.2191780822 0.0022758238 40.1274822516 159 0.0020 0.001957 80 -4.5265281581 -4.5967528464 0.000002998 0.999997002 0.0000021456 0.9999978544 0.9956260321 0.2191780822 0.0000494377 40.1252558655 159 0.0000 0.000011 72 0.197260274 0.1110349815 0.0666209889 0.5442056965 0.4557943035 0.5265582819 0.4734417181 0.9960625666 4.1413475727 3.3144865628 36.98%
80 -3.7748035166 -3.8450282049 0.0000800669 0.9999199331 0.0000602693 0.9999397307 0.9956260321 0.2191780822 0.0002095155 49.0816762647 160 0.0002 0.000241 80 -3.0800312743 -3.1502559626 0.0010348943 0.9989651057 0.0008156374 0.9991843626 0.9956260321 0.2191780822 0.0031691272 39.128375555 160 0.0026 0.002603 80 -4.4372488296 -4.507473518 0.0000045558 0.9999954442 0.0000032802 0.9999967198 0.9956260321 0.2191780822 0.0000757559 39.1252821837 160 0.0000 0.000016 71 0.1945205479 0.1102612092 0.0661567255 0.5438988899 0.4561011101 0.5263734753 0.4736265247 0.9961171469 4.1095415388 3.2941423848 36.73%
80 -3.6860804493 -3.7563051376 0.0001138672 0.9998861328 0.0000862202 0.9999137798 0.9956260321 0.2191780822 0.0003055698 48.081772319 161 0.0003 0.000337 80 -2.9913082069 -3.0615328953 0.0013889249 0.9986110751 0.001101034 0.998898966 0.9956260321 0.2191780822 0.004373286 38.1295797138 161 0.0034 0.003429 80 -4.3485257623 -4.4187504506 0.0000068528 0.9999931472 0.0000049637 0.9999950363 0.9956260321 0.2191780822 0.0001149088 38.1253213366 161 0.0000 0.000024 70 0.1917808219 0.1094819682 0.0656891809 0.5435898885 0.4564101115 0.5261873569 0.4738126431 0.9961717301 4.0775529385 3.2736162684 36.47%
80 -3.5979067543 -3.6681314426 0.0001603943 0.9998396057 0.0001221648 0.9998778352 0.9956260321 0.2191780822 0.0004414819 47.0819082311 162 0.0005 0.000468 80 -2.903134512 -2.9733592003 0.0018472396 0.9981527604 0.0014727976 0.9985272024 0.9956260321 0.2191780822 0.0059816931 37.1311881209 162 0.0045 0.004474 80 -4.2603520673 -4.3305767556 0.0000102053 0.9999897947 0.000007436 0.999992564 0.9956260321 0.2191780822 0.0001725636 37.1253789914 162 0.0000 0.000035 69 0.1890410959 0.1086971411 0.0652182847 0.5432786453 0.4567213547 0.5259998985 0.4740001015 0.9962263164 4.045377838 3.25290428 36.21%
80 -3.5102756701 -3.5805003584 0.0002238212 0.9997761788 0.0001714684 0.9998285316 0.9956260321 0.2191780822 0.000631979 46.0820987282 163 0.0006 0.000642 80 -2.8155034278 -2.8857281161 0.0024350439 0.9975649561 0.0019525467 0.9980474533 0.9956260321 0.2191780822 0.0081108784 36.1333173062 163 0.0058 0.005783 80 -4.1727209831 -4.2429456715 0.0000150492 0.9999849508 0.0000110302 0.9999889698 0.9956260321 0.2191780822 0.0002566157 36.1254630435 163 0.0001 0.000050 68 0.1863013699 0.107906606 0.0647439636 0.5429651115 0.4570348885 0.5258110708 0.4741889292 0.9962809056 4.0130121602 3.2320023424 35.95%
80 -3.4231805592 -3.4934052475 0.0003094648 0.9996905352 0.0002384511 0.9997615489 0.9956260321 0.2191780822 0.0008965144 45.0823632636 164 0.0009 0.000874 80 -2.7284083169 -2.7986330052 0.0031820389 0.9968179611 0.0025659714 0.9974340286 0.9956260321 0.2191780822 0.01090479 35.1361112178 164 0.0074 0.007407 80 -4.0856258722 -4.1558505605 0.0000219791 0.9999780209 0.000016204 0.999983796 0.9956260321 0.2191780822 0.0003779483 35.1255843761 164 0.0001 0.000073 67 0.1835616438 0.1071102364 0.0642661418 0.5426492368 0.4573507632 0.5256208437 0.4743791563 0.9963354979 3.9804516776 3.210906228 35.69%
80 -3.3366149051 -3.4068395934 0.0004240268 0.9995759732 0.0003285987 0.9996714013 0.9956260321 0.2191780822 0.0012605296 44.0827272788 165 0.0012 0.001178 80 -2.6418426628 -2.7120673511 0.0041228175 0.9958771825 0.0033432503 0.9966567497 0.9956260321 0.2191780822 0.0145394925 34.1397459204 165 0.0094 0.009403 80 -3.9990602182 -4.0692849065 0.0000317972 0.9999682028 0.0000235788 0.9999764212 0.9956260321 0.2191780822 0.0005514075 34.1257578354 165 0.0001 0.000104 66 0.1808219178 0.1063079012 0.0637847407 0.5423309686 0.4576690314 0.5254291857 0.4745708143 0.9963900931 3.9476920039 3.189611551 35.42%
80 -3.2505723096 -3.3207969979 0.0005758649 0.9994241351 0.000448804 0.999551196 0.9956260321 0.2191780822 0.0017569717 43.0832237209 166 0.0016 0.001574 80 -2.5558000672 -2.6260247555 0.0052971986 0.9947028014 0.0043194267 0.9956805733 0.9956260321 0.2191780822 0.0192282316 33.1444346594 166 0.0118 0.011830 80 -3.9130176226 -3.9832423109 0.0000455749 0.9999544251 0.0000339907 0.9999660093 0.9956260321 0.2191780822 0.000797037 33.1260034648 166 0.0001 0.000147 65 0.1780821918 0.1054994644 0.0632996786 0.5420102525 0.4579897475 0.5252360642 0.4747639358 0.9964446913 3.9147285863 3.1681137582 35.16%
80 -3.1650464894 -3.2352711778 0.0007752909 0.9992247091 0.0006076363 0.9993923637 0.9956260321 0.2191780822 0.0024280967 42.0838948459 167 0.0021 0.002083 80 -2.4702742471 -2.5404989354 0.0067504752 0.9932495248 0.0055347215 0.9944652785 0.9956260321 0.2191780822 0.0252267924 32.1504332202 167 0.0148 0.014755 80 -3.8274918025 -3.8977164908 0.0000647278 0.9999352722 0.000048552 0.999951448 0.9956260321 0.2191780822 0.0011416232 32.126348051 167 0.0002 0.000206 64 0.1753424658 0.1046847845 0.0628108707 0.5416870321 0.4583129679 0.5250414453 0.4749585547 0.9964992925 3.8815566959 3.1464081208 34.89%
80 -3.0800312743 -3.1502559626 0.0010348943 0.9989651057 0.0008156374 0.9991843626 0.9956260321 0.2191780822 0.0033275835 41.0847943327 168 0.0027 0.002733 80 -2.385259032 -2.4554837203 0.0085335497 0.9914664503 0.0070347563 0.9929652437 0.9956260321 0.2191780822 0.0328390521 31.1580454799 168 0.0182 0.018246 80 -3.7424765873 -3.8127012756 0.0000911078 0.9999088922 0.0000687281 0.9999312719 0.9956260321 0.2191780822 0.0016206052 31.126827033 168 0.0003 0.000285 63 0.1726027397 0.1038637147 0.0623182288 0.5413612486 0.4586387514 0.5248452939 0.4751547061 0.9965538967 3.848171418 3.1244897242 34.62%
80 -2.9955206034 -3.0657452918 0.001369884 0.998630116 0.001085641 0.998914359 0.9956260321 0.2191780822 0.0045229811 40.0859897303 169 0.0036 0.003554 80 -2.3007483611 -2.3709730494 0.0107029294 0.9892970706 0.0088706623 0.9911293377 0.9956260321 0.2191780822 0.0424225995 30.1676290273 169 0.0224 0.022374 80 -3.6579659165 -3.7281906048 0.0001271124 0.9998728876 0.0000964297 0.9999035703 0.9956260321 0.2191780822 0.0022804061 30.1274868339 169 0.0004 0.000392 62 0.1698630137 0.1030361022 0.0618216613 0.541032841 0.458967159 0.5246475734 0.4753524266 0.9966085039 3.8145676422 3.1023534582 34.35%
80 -2.9115085235 -2.9817332118 0.0017984405 0.9982015595 0.0014331083 0.9985668917 0.9956260321 0.2191780822 0.0060985034 39.0875652526 170 0.0046 0.004582 80 -2.2167362812 -2.2869609695 0.013320559 0.986679441 0.0110990507 0.9889009493 0.9956260321 0.2191780822 0.0543942708 29.1796006986 170 0.0272 0.027209 80 -3.5739538366 -3.6441785249 0.0001758155 0.9998241845 0.0001341236 0.9998658764 0.9956260321 0.2191780822 0.0031812427 29.1283876705 170 0.0005 0.000535 61 0.1671232877 0.102201788 0.0613210728 0.5407017457 0.4592982543 0.5244482457 0.4755517543 0.9966631141 3.780740051 3.079994005 34.07%
80 -2.8279891859 -2.8982138742 0.0023420694 0.9976579306 0.0018764728 0.9981235272 0.9956260321 0.2191780822 0.0081581787 38.0896249279 171 0.0059 0.005857 80 -2.1332169436 -2.2034416319 0.0164534669 0.9835465331 0.0137818183 0.9862181817 0.9956260321 0.2191780822 0.0692354263 28.1944418542 171 0.0328 0.032821 80 -3.4904344989 -3.5606591873 0.0002411179 0.9997588821 0.0001849625 0.9998150375 0.9956260321 0.2191780822 0.004400469 28.1296068968 171 0.0007 0.000722 60 0.1643835616 0.1013606068 0.0608163641 0.5403678967 0.4596321033 0.5242472711 0.4757527289 0.9967177272 3.7466831077 3.0574058282 33.79%
80 -2.7449568443 -2.8151815326 0.0030259428 0.9969740572 0.0024374844 0.9975625156 0.9956260321 0.2191780822 0.0108293461 37.0922960953 172 0.0074 0.007425 80 -2.050184602 -2.1204092903 0.02017321 0.97982679 0.016985772 0.983014228 0.9956260321 0.2191780822 0.0874967743 27.2127032021 172 0.0393 0.039275 80 -3.4074021573 -3.4776268456 0.0003279221 0.9996720779 0.0002529368 0.9997470632 0.9956260321 0.2191780822 0.0060365032 27.131242931 172 0.0010 0.000968 59 0.1616438356 0.1005123859 0.0603074316 0.540031225 0.459968775 0.5240446084 0.4759553916 0.9967723434 3.712391044 3.0345831594 33.51%
80 -2.6624058523 -2.7326305406 0.0038792135 0.9961207865 0.0031415384 0.9968584616 0.9956260321 0.2191780822 0.0142664827 36.0957332319 173 0.0093 0.009335 80 -1.9676336099 -2.0378582983 0.0245551048 0.9754448952 0.0207820531 0.9792179469 0.9956260321 0.2191780822 0.1098025325 26.2350089603 173 0.0466 0.046628 80 -3.3248511653 -3.3950758536 0.0004423287 0.9995576713 0.0003430479 0.9996569521 0.9956260321 0.2191780822 0.0082133783 26.1334198061 173 0.0013 0.001285 58 0.1589041096 0.0996569458 0.0597941675 0.5396916587 0.4603083413 0.5238402145 0.4761597855 0.9968269626 3.6778578459 3.0115199847 33.23%
80 -2.5803306611 -2.6505553494 0.0049352876 0.9950647124 0.004017978 0.995982022 0.9956260321 0.2191780822 0.0186553246 35.1001220738 174 0.0116 0.011643 80 -1.8855584188 -1.9557831071 0.0296772426 0.9703227574 0.0252453549 0.9747546451 0.9956260321 0.2191780822 0.1368537138 25.2620601416 174 0.0549 0.054932 80 -3.2427759742 -3.3130006625 0.0005918562 0.9994081438 0.0004615038 0.9995384962 0.9956260321 0.2191780822 0.0110859437 25.1362923716 174 0.0017 0.001692 57 0.1561643836 0.0987940989 0.0592764593 0.539349123 0.460650877 0.5236340446 0.4763659554 0.9968815847 3.6430772386 2.9882100293 32.95%
80 -2.4987258175 -2.5689505058 0.0062320352 0.9937679648 0.0051003513 0.9948996487 0.9956260321 0.2191780822 0.0242172313 34.1056839805 175 0.0144 0.014407 80 -1.8039535752 -1.8741782635 0.0356192926 0.9643807074 0.0304529295 0.9695470705 0.9956260321 0.2191780822 0.1694303195 24.2946367473 175 0.0642 0.064224 80 -3.1611711305 -3.2313958188 0.0007856807 0.9992143193 0.0006159361 0.9993840639 0.9956260321 0.2191780822 0.0148457263 24.1400521541 175 0.0022 0.002210 56 0.1534246575 0.0979236493 0.0587541896 0.5390035396 0.4609964604 0.5234260516 0.4765739484 0.9969362099 3.608042671 2.9646467422 32.66%
80 -2.4175859613 -2.4878106496 0.0078119216 0.9921880784 0.0064266073 0.9935733927 0.9956260321 0.2191780822 0.031213723 33.1126804722 176 0.0177 0.017687 80 -1.7228137189 -1.7930384072 0.0424611085 0.9575388915 0.0364833915 0.9635166085 0.9956260321 0.2191780822 0.2083922361 23.3335986639 176 0.0745 0.074526 80 -3.0800312743 -3.1502559626 0.0010348943 0.9989651057 0.0008156374 0.9991843626 0.9956260321 0.2191780822 0.019727436 23.1449338638 176 0.0029 0.002863 55 0.1506849315 0.0970453926 0.0582272355 0.5386548268 0.4613451732 0.5232161867 0.4767838133 0.996990838 3.5727472978 2.940823278 32.37%
80 -2.3369058234 -2.4071305117 0.0097220407 0.9902779593 0.0080392114 0.9919607886 0.9956260321 0.2191780822 0.0399511013 32.1214178506 177 0.0215 0.021548 80 -1.6421335811 -1.7123582694 0.0502811618 0.9497188382 0.0434153322 0.9565846678 0.9956260321 0.2191780822 0.2546786498 22.3798850776 177 0.0858 0.085846 80 -2.9993511364 -3.0695758247 0.0013527765 0.9986472235 0.0010718149 0.9989281851 0.9956260321 0.2191780822 0.0260160733 22.1512225011 177 0.0037 0.003680 54 0.1479452055 0.0961591147 0.0576954688 0.538302899 0.461697101 0.5230043985 0.4769956015 0.9970454691 3.537183961 2.9167324789 32.08%
80 -2.2566802239 -2.3269049122 0.0120140317 0.9879859683 0.0099851634 0.9900148366 0.9956260321 0.2191780822 0.0507850468 31.132251796 178 0.0261 0.026055 80 -1.5619079816 -1.6321326699 0.059154834 0.940845166 0.0513257704 0.9486742296 0.9956260321 0.2191780822 0.3093058203 21.4345122482 178 0.0982 0.098172 80 -2.9191255369 -2.9893502253 0.0017550742 0.9982449258 0.0013978574 0.9986021426 0.9956260321 0.2191780822 0.0340545647 21.1592609925 178 0.0047 0.004692 53 0.1452054795 0.0952645919 0.0571587551 0.5379476669 0.4620523331 0.5227906335 0.4772093665 0.9971001033 3.5013451694 2.8923668536 31.78%
80 -2.1769040699 -2.2471287582 0.0147438629 0.9852561371 0.0123158997 0.9876841003 0.9956260321 0.2191780822 0.0641250672 30.1455918164 179 0.0313 0.031269 80 -1.4821318276 -1.5523565159 0.0691526108 0.9308473892 0.060288471 0.939711529 0.9956260321 0.2191780822 0.3733630943 20.4985695221 179 0.1115 0.111468 80 -2.839349383 -2.9095740713 0.0022602815 0.9977397185 0.0018096081 0.9981903919 0.9956260321 0.2191780822 0.0442518127 20.1694582405 179 0.0059 0.005937 52 0.1424657534 0.0943615896 0.0566169538 0.5375890367 0.4624109633 0.5225748355 0.4774251645 0.9971547404 3.4652230763 2.8677185555 31.48%
80 -2.0975723536 -2.167797042 0.0179714697 0.9820285303 0.015087066 0.984912934 0.9956260321 0.2191780822 0.0804386592 29.1619054084 180 0.0373 0.037254 80 -1.4028001113 -1.4730247996 0.0803382269 0.9196617731 0.0703721744 0.9296278256 0.9956260321 0.2191780822 0.448007084 19.5732135118 180 0.1257 0.125681 80 -2.7600176667 -2.830242355 0.0028899118 0.9971100882 0.0023256378 0.9976743622 0.9956260321 0.2191780822 0.0570910128 19.1822974406 180 0.0075 0.007455 51 0.1397260274 0.093449862 0.0560699172 0.5372269102 0.4627730898 0.5223569456 0.4776430544 0.9972093805 3.4288094561 2.8427793589 31.18%
80 -2.0186801505 -2.0889048388 0.0217602372 0.9782397628 0.0183581451 0.9816418549 0.9956260321 0.2191780822 0.1002550292 28.1817217784 181 0.0441 0.044065 80 -1.3239079082 -1.3941325965 0.0927668157 0.9072331843 0.0816387837 0.9183612163 0.9956260321 0.2191780822 0.534453988 18.6596604158 181 0.1407 0.140730 80 -2.6811254635 -2.7513501519 0.00366875 0.99633125 0.0029675083 0.9970324917 0.9956260321 0.2191780822 0.0731380459 18.1983444737 181 0.0093 0.009290 50 0.1369863014 0.0925291513 0.0555174908 0.5368611844 0.4631388156 0.5221369021 0.4778630979 0.9972640236 3.3920956771 2.8175406325 30.88%
80 -1.9402226174 -2.0104473057 0.0261763205 0.9738236795 0.022191934 0.977808066 0.9956260321 0.2191780822 0.1241682172 27.2056349664 182 0.0518 0.051753 80 -1.245450375 -1.3156750634 0.106483123 0.893516877 0.0941415637 0.9058584363 0.9956260321 0.2191780822 0.6339700891 17.7591765169 182 0.1565 0.156514 80 -2.6026679304 -2.6728926187 0.004625075 0.995374925 0.0037600159 0.9962399841 0.9956260321 0.2191780822 0.0930497173 17.2182561451 182 0.0115 0.011493 49 0.1342465753 0.0915991865 0.0549595119 0.5364917511 0.4635082489 0.5219146401 0.4780853599 0.9973186697 3.3550726741 2.7919933107 30.57%
80 -1.8621949907 -1.932419679 0.0312878051 0.9687121949 0.0266538635 0.9733461365 0.9956260321 0.2191780822 0.15283946 26.2343062092 183 0.0604 0.060359 80 -1.1674227484 -1.2376474367 0.1215198444 0.8784801556 0.1079234086 0.8920765914 0.9956260321 0.2191780822 0.7478605227 16.8730669505 183 0.1729 0.172908 80 -2.5246403037 -2.594864992 0.0057908382 0.9942091618 0.0047314041 0.9952685959 0.9956260321 0.2191780822 0.1175815768 16.2427880046 183 0.0141 0.014116 48 0.1315068493 0.0906596828 0.0543958097 0.5361184964 0.4638815036 0.5216900913 0.4783099087 0.9973733188 3.3177309164 2.766127863 30.26%
80 -1.7845925848 -1.8548172731 0.0371637125 0.9628362875 0.0318111623 0.9681888377 0.9956260321 0.2191780822 0.1869986371 25.2684653863 184 0.0699 0.069914 80 -1.0898203424 -1.1600450308 0.1378961456 0.8621038544 0.1230152363 0.8769847637 0.9956260321 0.2191780822 0.877456469 16.0026628969 184 0.1898 0.189766 80 -2.4470378978 -2.5172625861 0.0072017847 0.9927982153 0.0059135324 0.9940864676 0.9956260321 0.2191780822 0.1475950201 15.2728014479 184 0.0172 0.017213 47 0.1287671233 0.0897103406 0.0538262043 0.5357413008 0.4642586992 0.5214631841 0.4785368159 0.9974279709 3.2800603738 2.7399342594 29.94%
80 -1.7074107902 -1.7776354785 0.0438728631 0.9561271369 0.0377318714 0.9622681286 0.9956260321 0.2191780822 0.2274446489 24.3089113981 185 0.0804 0.080434 80 -1.0126385478 -1.0828632362 0.1556164202 0.8443835798 0.1394345661 0.8605654339 0.9956260321 0.2191780822 1.0241009802 15.1493074081 185 0.2069 0.206923 80 -2.3698561032 -2.4400807915 0.0088975047 0.9911024953 0.0073419888 0.9926580112 0.9956260321 0.2191780822 0.1840633499 14.3092697777 185 0.0208 0.020842 46 0.1260273973 0.0887508441 0.0532505065 0.5353600379 0.4646399621 0.5212338428 0.4787661572 0.997482626 3.2420504797 2.713401933 29.62%
80 -1.630645072 -1.7008697603 0.0514826164 0.9485173836 0.0444837231 0.9555162769 0.9956260321 0.2191780822 0.2750445955 23.3565113447 186 0.0919 0.091923 80 -0.9358728296 -1.006097518 0.174669334 0.825330666 0.1571843313 0.8428156687 0.9956260321 0.2191780822 1.1891337047 14.3143401325 186 0.2242 0.224198 80 -2.293090385 -2.3633150733 0.0109214009 0.9890785991 0.0090561318 0.9909438682 0.9956260321 0.2191780822 0.2280764563 13.3532828842 186 0.0251 0.025061 45 0.1232876712 0.0877808604 0.0526685162 0.5349745749 0.4650254251 0.5210019877 0.4789980123 0.997537284 3.2036900893 2.6865197394 29.30%
80 -1.5542909682 -1.6245156565 0.0600575135 0.9399424865 0.0521329008 0.9478670992 0.9956260321 0.2191780822 0.3307316435 22.4121983927 187 0.1044 0.104367 80 -0.8595187258 -0.9297434142 0.1950271966 0.8049728034 0.1762519753 0.8237480247 0.9956260321 0.2191780822 1.3738748164 13.4990812442 187 0.2414 0.241395 80 -2.2167362812 -2.2869609695 0.013320559 0.986679441 0.0110990507 0.9889009493 0.9956260321 0.2191780822 0.2808437736 12.4060502014 187 0.0299 0.029930 44 0.1205479452 0.0868000379 0.0520800227 0.5345847712 0.4654152288 0.5207675345 0.4792324655 0.9975919451 3.1649674351 2.6592759109 28.98%
80 -1.4783440882 -1.5485687765 0.0696578513 0.9303421487 0.0607427083 0.9392572917 0.9956260321 0.2191780822 0.3955014994 21.4769682486 188 0.1177 0.117731 80 -0.7835718459 -0.8537965342 0.2166456906 0.7833543094 0.1966088676 0.8033911324 0.9956260321 0.2191780822 1.5796084925 12.7048149203 188 0.2583 0.258310 80 -2.1407894012 -2.2110140895 0.0161455125 0.9838544875 0.0135174307 0.9864825693 0.9956260321 0.2191780822 0.343695178 11.4689016058 188 0.0355 0.035505 43 0.1178082192 0.0858080049 0.0514848029 0.5341904785 0.4658095215 0.5205303943 0.4794696057 0.9976466092 3.1258700764 2.6316580069 28.65%
80 -1.4028001113 -1.4730247996 0.0803382269 0.9196617731 0.0703721744 0.9296278256 0.9956260321 0.2191780822 0.4704074382 20.5518741874 189 0.1320 0.131965 80 -0.708027869 -0.7782525573 0.2394639755 0.7605360245 0.2182100691 0.7817899309 0.9956260321 0.2191780822 1.8075663066 11.9327727344 189 0.2747 0.274735 80 -2.0652454243 -2.1354701127 0.0194498923 0.9805501077 0.0163613145 0.9836386855 0.9956260321 0.2191780822 0.4180795147 10.5432859425 189 0.0418 0.041839 42 0.1150684932 0.0848043679 0.0508826208 0.5337915395 0.4662084605 0.5202904729 0.4797095271 0.9977012763 3.0863848446 2.6036528589 28.32%
80 -1.3276547853 -1.3978794736 0.0921460885 0.9078539115 0.0810746318 0.9189253682 0.9956260321 0.2191780822 0.5565538769 19.6380206261 190 0.1470 0.146995 80 -0.6328825429 -0.7031072312 0.2634051743 0.7365948257 0.240994463 0.759005537 0.9956260321 0.2191780822 2.0589109172 11.184117345 190 0.2905 0.290460 80 -1.9901000983 -2.0603247866 0.023289955 0.976710045 0.0196837509 0.9803162491 0.9956260321 0.2191780822 0.5055604799 9.6307669077 190 0.0490 0.048984 41 0.1123287671 0.0837887101 0.0502732261 0.5333877878 0.4666122122 0.5200476704 0.4799523296 0.9977559463 3.046497782 2.575246509 27.98%
80 -1.2529039247 -1.323128613 0.1051203367 0.8948796633 0.0928963054 0.9071036946 0.9956260321 0.2191780822 0.6550885203 18.7365552695 191 0.1627 0.162731 80 -0.5581316823 -0.6283563707 0.2883772338 0.7116227662 0.2648852557 0.7351147443 0.9956260321 0.2191780822 2.3347204309 10.4599268588 191 0.3053 0.305280 80 -1.9153492377 -1.985573926 0.0277239901 0.9722760099 0.023540327 0.976459673 0.9956260321 0.2191780822 0.6078096359 8.7330160637 191 0.0570 0.056980 40 0.1095890411 0.0827605889 0.0496563533 0.5329790464 0.4670209536 0.5198018807 0.4801981193 0.9978106194 3.0061940738 2.5464241427 27.64%
80 -1.1785434098 -1.2487680981 0.1192900185 0.8807099815 0.1058749527 0.8941250473 0.9956260321 0.2191780822 0.7671931509 17.8486599001 192 0.1791 0.179061 80 -0.4837711675 -0.5539958558 0.3142741398 0.6857258602 0.289790841 0.710209159 0.9956260321 0.2191780822 2.6359738054 9.7611802332 192 0.3190 0.318999 80 -1.8409887228 -1.9112134111 0.0328116057 0.9671883943 0.0279885806 0.9720114194 0.9956260321 0.2191780822 0.7265964058 7.8518028336 192 0.0659 0.065864 39 0.1068493151 0.0817195337 0.0490317202 0.5325651277 0.4674348723 0.5195529914 0.4804470086 0.9978652954 2.965457973 2.517170013 27.29%
80 -1.104569185 -1.1747938733 0.1346731548 0.8653268452 0.1200385959 0.8799614041 0.9956260321 0.2191780822 0.8940731761 16.9755399253 193 0.1959 0.195853 80 -0.4097969427 -0.480021631 0.3409774546 0.6590225454 0.315606006 0.684393994 0.9956260321 0.2191780822 2.9635376315 9.0887440594 193 0.3314 0.331436 80 -1.7670144981 -1.8372391864 0.0386129002 0.9613870998 0.0330872966 0.9669127034 0.9956260321 0.2191780822 0.863774973 6.9889814009 193 0.0757 0.075659 38 0.104109589 0.0806650439 0.0483990264 0.5321458315 0.4678541685 0.5193008824 0.4806991176 0.9979199745 2.9242727159 2.487467356 26.94%
80 -1.0309772577 -1.101201946 0.1512757424 0.8487242576 0.1354043875 0.8645956125 0.9956260321 0.2191780822 1.036946087 16.1184128362 194 0.2130 0.212962 80 -0.3362050154 -0.4064297037 0.3683581355 0.6316418645 0.3422134491 0.6577865509 0.9956260321 0.2191780822 3.3181545985 8.4433610263 194 0.3424 0.342425 80 -1.6934225707 -1.7636472591 0.0451875308 0.9548124692 0.0388956929 0.9611043071 0.9956260321 0.2191780822 1.0212681008 6.1464745287 194 0.0864 0.086378 37 0.101369863 0.0795965856 0.0477579514 0.5317209445 0.4682790555 0.5190454259 0.4809545741 0.9979746565 2.8826204277 2.4572982972 26.59%
80 -0.9577636967 -1.0279883851 0.1690909646 0.8309090354 0.1519776457 0.8480223543 0.9956260321 0.2191780822 1.1970290212 15.2784957704 195 0.2302 0.230225 80 -0.2629914544 -0.3332161427 0.3962785829 0.6037214171 0.3694855668 0.6305144332 0.9956260321 0.2191780822 3.7004338953 7.8256403231 195 0.3518 0.351823 80 -1.6202090098 -1.6904336981 0.0525936933 0.9474063067 0.0454725064 0.9545274936 0.9956260321 0.2191780822 1.2010479861 5.3262544139 195 0.0980 0.098020 36 0.098630137 0.0785135884 0.047108153 0.5312902392 0.4687097608 0.5187864853 0.4812135147 0.9980293416 2.8404820168 2.4266437449 26.23%
80 -0.8849246313 -0.9551493196 0.1880986411 0.8119013589 0.1697510954 0.8302489046 0.9956260321 0.2191780822 1.375525653 14.4569924022 196 0.2475 0.247468 80 -0.190152389 -0.2603770773 0.4245948592 0.5754051408 0.3972864615 0.6027135385 0.9956260321 0.2191780822 4.1108437519 7.2360501797 196 0.3595 0.359512 80 -1.5473699443 -1.6175946327 0.0608870322 0.9391129678 0.0528749933 0.9471250067 0.9956260321 0.2191780822 1.4051143612 4.530320789 196 0.1106 0.110570 35 0.095890411 0.0774154422 0.0464492653 0.5308534717 0.4691465283 0.5185239146 0.4814760854 0.9980840296 2.7978370554 2.3954832714 25.87%
80 -0.8124562498 -0.8826809381 0.2082649405 0.7917350595 0.188704342 0.811295658 0.9956260321 0.2191780822 1.5736126633 13.6550794125 197 0.2645 0.264508 80 -0.1176840074 -0.1879086957 0.4531590195 0.5468409805 0.425474113 0.574525887 0.9956260321 0.2191780822 4.5497062598 6.6749126876 197 0.3654 0.365399 80 -1.4749015628 -1.5451262511 0.0701195051 0.9298804949 0.0611578642 0.9388421358 0.9956260321 0.2191780822 1.6354701612 3.760676589 197 0.1240 0.123996 34 0.0931506849 0.0763014928 0.0457808957 0.5304103809 0.4695896191 0.5182575571 0.4817424429 0.9981387206 2.7546636454 2.3637949785 25.50%
80 -0.7403547983 -0.8105794866 0.2295423693 0.7704576307 0.2088036005 0.7911963995 0.9956260321 0.2191780822 1.7924260596 12.8738928088 198 0.2812 0.281158 80 -0.045582556 -0.1158072443 0.4818214865 0.5181785135 0.4539026545 0.5460973455 0.9956260321 0.2191780822 5.0171945516 6.1424009794 198 0.3694 0.369422 80 -1.4028001113 -1.4730247996 0.0803382269 0.9196617731 0.0703721744 0.9296278256 0.9956260321 0.2191780822 1.8940951683 3.0193015961 198 0.1382 0.138249 33 0.0904109589 0.0751710379 0.0451026227 0.5299606862 0.4700393138 0.5179872445 0.4820127555 0.9981934147 2.7109382648 2.3315553445 25.12%
80 -0.6686165799 -0.7388412682 0.2518700468 0.7481299532 0.2300016947 0.7699983053 0.9956260321 0.2191780822 2.0330476277 12.1145143769 199 0.2972 0.297226 80 0.0261556625 -0.0440690258 0.51043341 0.48956659 0.4824246913 0.5175753087 0.9956260321 0.2191780822 5.5133323514 5.6385387792 199 0.3715 0.371546 80 -1.3310618929 -1.4012865812 0.0915843232 0.9084156768 0.0805641961 0.9194358039 0.9956260321 0.2191780822 2.1829181369 2.3081245648 199 0.1533 0.153263 32 0.0876712329 0.074023321 0.0444139926 0.5295040857 0.4704959143 0.5177127959 0.4822872041 0.9982481117 2.666635595 2.2987390506 24.74%
80 -0.597237953 -0.6674626413 0.2751742617 0.7248257383 0.2522383325 0.7477616675 0.9956260321 0.2191780822 2.2964917992 11.3779585485 200 0.3125 0.312524 80 0.0975342893 0.027309601 0.5388489475 0.4611510525 0.5108936004 0.4891063996 0.9956260321 0.2191780822 6.037995852 5.1632022798 200 0.3718 0.371769 80 -1.259683266 -1.3299079543 0.1038918222 0.8961081778 0.0917743002 0.9082256998 0.9956260321 0.2191780822 2.5037879765 1.6289944043 200 0.1690 0.168954 31 0.0849315068 0.0728575266 0.0437145159 0.5290402535 0.4709597465 0.5174340159 0.4825659841 0.9983028117 2.6217283223 2.2653187832 24.35%
80 -0.5262153307 -0.5964400191 0.2993693017 0.7006306983 0.2754406563 0.7245593437 0.9956260321 0.2191780822 2.5836932143 10.6651599635 201 0.3269 0.326871 80 0.1685569116 0.0983322233 0.5669274125 0.4330725875 0.5391657542 0.4608342458 0.9956260321 0.2191780822 6.5909178094 4.7161242372 201 0.3701 0.370114 80 -1.1886606438 -1.2588853321 0.1172866168 0.8827133832 0.1040358763 0.8959641237 0.9956260321 0.2191780822 2.8584446297 0.9836510575 201 0.1852 0.185223 30 0.0821917808 0.0716727724 0.0430036634 0.5285688375 0.4714311625 0.5171506932 0.4828493068 0.9983575147 2.5761869104 2.2312650061 23.96%
80 -0.4555451795 -0.5257698679 0.324358536 0.675641464 0.2995240564 0.7004759436 0.9956260321 0.2191780822 2.8954952411 9.9769619903 202 0.3401 0.340093 80 0.2392270628 0.1690023745 0.5945352406 0.4054647594 0.5671026131 0.4328973869 0.9956260321 0.2191780822 7.1716936992 4.296900127 202 0.3666 0.366634 80 -1.1179904926 -1.1882151809 0.131785527 0.868214473 0.1173743221 0.8826256779 0.9956260321 0.2191780822 3.2484903247 0.3736967525 202 0.2020 0.201951 29 0.0794520548 0.0704681022 0.0422808613 0.5280894559 0.4719105441 0.5168625989 0.4831374011 0.9984122208 2.529979339 2.1965456989 23.56%
80 -0.3852240182 -0.4554487065 0.350035725 0.649964275 0.3243932307 0.6756067693 0.9956260321 0.2191780822 3.2326396948 9.314106444 203 0.3520 0.352031 80 0.3095482242 0.2393235359 0.6215477327 0.3784522673 0.5945726417 0.4054273583 0.9956260321 0.2191780822 7.7797897299 3.9049961577 203 0.3614 0.361408 80 -1.0476693312 -1.1178940195 0.1473954911 0.8526045089 0.1318061298 0.8681938702 0.9956260321 0.2191780822 3.6753618986 -0.1994316736 203 0.2190 0.219009 28 0.0767123288 0.0692424765 0.0415454859 0.5276016936 0.4723983064 0.5165694842 0.4834305158 0.9984669298 2.4830708011 2.1611260547 23.15%
80 -0.3152484167 -0.385473105 0.3762865235 0.6237134765 0.3499434645 0.6500565355 0.9956260321 0.2191780822 3.595757966 8.6772247152 204 0.3625 0.362542 80 0.3795238256 0.3092991373 0.6478505425 0.3521494575 0.6214530064 0.3785469936 0.9956260321 0.2191780822 8.414552475 3.5397589028 204 0.3545 0.354537 80 -0.9776937297 -1.047918418 0.1641129119 0.8358870881 0.1473380979 0.8526619021 0.9956260321 0.2191780822 4.1403048847 -0.7344886875 204 0.2362 0.236250 27 0.0739726027 0.0679947621 0.0407968573 0.5271050981 0.4728949019 0.5162710776 0.4837289224 0.9985216418 2.4354233511 2.1249681281 22.73%
80 -0.2456149956 -0.3158396839 0.40299014 0.59700986 0.3760620976 0.6239379024 0.9956260321 0.2191780822 3.9853637332 8.0668304824 205 0.3715 0.371503 80 0.4491572468 0.3789325584 0.6733408869 0.3266591131 0.6476310271 0.3523689729 0.9956260321 0.2191780822 9.075219854 3.2004262818 205 0.3461 0.346142 80 -0.9080603086 -0.9782849969 0.1819231797 0.8180768203 0.1639666941 0.8360333059 0.9956260321 0.2191780822 4.6443500304 -1.2304435418 205 0.2535 0.253518 26 0.0712328767 0.0667237199 0.0400342319 0.5265991747 0.4734008253 0.5159670825 0.4840329175 0.9985763568 2.3869954942 2.088030424 22.31%
80 -0.1763204246 -0.2465451129 0.4300211085 0.5699788915 0.4026301434 0.5973698566 0.9956260321 0.2191780822 4.4018473949 7.4833141441 206 0.3788 0.378813 80 0.5184518178 0.4482271294 0.6979284655 0.3020715345 0.6730053574 0.3269946426 0.9956260321 0.2191780822 9.7609331807 2.8861396086 206 0.3364 0.336363 80 -0.8387657376 -0.9089904259 0.2008003904 0.7991996096 0.1816775898 0.8183224102 0.9956260321 0.2191780822 5.18829286 -1.6865007122 206 0.2706 0.270649 25 0.0684931507 0.0654279903 0.0392567942 0.5260833806 0.4739166194 0.5156571734 0.4843428266 0.9986310748 2.3377417028 2.0502674151 21.88%
80 -0.1073614218 -0.1775861101 0.4572511293 0.5427488707 0.4295240168 0.5704759832 0.9956260321 0.2191780822 4.8454723116 6.9269390609 207 0.3844 0.384393 80 0.5874108205 0.5171861322 0.7215360858 0.2784639142 0.6974868841 0.3025131159 0.9956260321 0.2191780822 10.4707499825 2.5959564103 207 0.3254 0.325351 80 -0.7698067348 -0.8400314232 0.220707272 0.779292728 0.2004453841 0.7995546159 0.9956260321 0.2191780822 5.7726768282 -2.102116744 207 0.2875 0.287473 24 0.0657534247 0.0641060765 0.0384636459 0.5255571183 0.4744428817 0.5153409918 0.4846590082 0.9986857958 2.2876118465 2.0116289709 21.44%
80 -0.0387347529 -0.1089594412 0.4845509327 0.5154490673 0.45661733 0.54338267 0.9956260321 0.2191780822 5.3163729045 6.3978396537 208 0.3882 0.388192 80 0.6560374895 0.5858128011 0.7440999985 0.2559000015 0.7209993398 0.2790006602 0.9956260321 0.2191780822 11.2036572995 2.3288637273 208 0.3133 0.313267 80 -0.7011800659 -0.7714047542 0.2415953242 0.7584046758 0.220233529 0.779766471 0.9956260321 0.2191780822 6.3977805175 -2.4770130547 208 0.3038 0.303816 23 0.0630136986 0.0627563237 0.0376537942 0.525019727 0.474980273 0.5150181416 0.4849818584 0.9987405198 2.2365505123 1.9720596785 20.99%
80 0.0295627701 -0.0406619182 0.5117921213 0.4882078787 0.4837827107 0.5162172893 0.9956260321 0.2191780822 5.8145546092 5.8960213584 209 0.3902 0.390180 80 0.7243350124 0.6541103241 0.7655699566 0.2344300434 0.7434796347 0.2565203653 0.9956260321 0.2191780822 11.9585851798 2.0837916076 209 0.3003 0.300280 80 -0.6328825429 -0.7031072312 0.2634051743 0.7365948257 0.240994463 0.759005537 0.9956260321 0.2191780822 7.0636092284 -2.8111843438 209 0.3195 0.319506 22 0.0602739726 0.0613768954 0.0368261372 0.5244704738 0.4755295262 0.5146881832 0.4853118168 0.9987952468 2.1844961916 1.9314980294 20.53%
80 0.0975342893 0.027309601 0.5388489475 0.4611510525 0.5108936004 0.4891063996 0.9956260321 0.2191780822 6.3398956446 5.4213623938 210 0.3904 0.390357 80 0.7923065317 0.7220818433 0.7859090179 0.2140909821 0.7648779198 0.2351220802 0.9956260321 0.2191780822 12.7344201037 1.8596265315 210 0.2866 0.286559 80 -0.5649110237 -0.635135712 0.2860671426 0.7139328574 0.2626699537 0.7373300463 0.9956260321 0.2191780822 7.7698911948 -3.1049023774 210 0.3344 0.334373 21 0.0575342466 0.0599657436 0.0359794462 0.5239085409 0.4760914591 0.514350626 0.485649374 0.9988499769 2.1313802977 1.8898754367 20.06%
80 0.1651829023 0.0949582139 0.5655999888 0.4344000112 0.5378259913 0.4621740087 0.9956260321 0.2191780822 6.8921505104 4.9736172596 211 0.3887 0.388746 80 0.8599551446 0.7897304563 0.8050931155 0.1949068845 0.7851573997 0.2148426003 0.9956260321 0.2191780822 13.5300180915 1.6552245193 211 0.2723 0.272274 80 -0.4972624108 -0.5674870991 0.3095020077 0.6904979923 0.2851916446 0.7148083554 0.9956260321 0.2191780822 8.5160785315 -3.3587150407 211 0.3483 0.348255 20 0.0547945205 0.0585205736 0.0351123442 0.5233330124 0.4766669876 0.5140049209 0.4859950791 0.9989047099 2.0771259703 1.8471150404 19.58%
80 0.2325116624 0.1622869741 0.5919296849 0.4080703151 0.5644600641 0.4355399359 0.9956260321 0.2191780822 7.4709550932 4.5524218424 212 0.3854 0.385394 80 0.9272839047 0.8570592164 0.8231104256 0.1768895744 0.8042939205 0.1957060795 0.9956260321 0.2191780822 14.3442172783 1.4694237061 212 0.2576 0.257590 80 -0.4299336506 -0.5001583389 0.3336219531 0.6663780469 0.3084817953 0.6915182047 0.9956260321 0.2191780822 9.3013528947 -3.5734406775 212 0.3610 0.360999 19 0.0520547945 0.0570387996 0.0342232797 0.5227428561 0.4772571439 0.5136504486 0.4863495514 0.9989594459 2.0216466077 1.8031302387 19.08%
80 0.2995235802 0.2292988918 0.6177297085 0.3822702915 0.5906816926 0.4093183074 0.9956260321 0.2191780822 8.075833229 4.1572999782 213 0.3804 0.380371 80 0.9942958225 0.9240711342 0.8399605655 0.1600394345 0.8222753595 0.1777246405 0.9956260321 0.2191780822 15.1758497691 1.3010561969 213 0.2427 0.242667 80 -0.3629217329 -0.4331464212 0.3583316758 0.6416683242 0.3324542001 0.6675457999 0.9956260321 0.2191780822 10.1246357129 -3.7501578593 213 0.3725 0.372467 18 0.0493150685 0.0555174908 0.0333104945 0.5221369021 0.4778630979 0.5132865075 0.4867134925 0.9990141849 1.9648440449 1.7578228667 18.58%
80 0.3662216236 0.2959969353 0.642900146 0.357099854 0.6163837891 0.3836162109 0.9956260321 0.2191780822 8.7062045436 3.7876712928 214 0.3738 0.373765 80 1.0609938659 0.9907691776 0.8556536556 0.1443463444 0.8391008485 0.1608991515 0.9956260321 0.2191780822 16.0237526208 1.1489590487 214 0.2277 0.227655 80 -0.2962236894 -0.3664483777 0.3835296294 0.6164703706 0.3570152631 0.6429847369 0.9956260321 0.2191780822 10.9846027237 -3.8901908485 214 0.3825 0.382532 17 0.0465753425 0.053953303 0.0323719818 0.5215138156 0.4784861844 0.512912297 0.487087703 0.9990689269 1.9066062699 1.7110809123 18.05%
80 0.4326087193 0.362384031 0.6673504731 0.3326495269 0.6414674644 0.3585325356 0.9956260321 0.2191780822 9.3613933712 3.4428601204 215 0.3657 0.365686 80 1.1273809617 1.0571562733 0.8702092775 0.1297907225 0.8547798638 0.1452201362 0.9956260321 0.2191780822 16.8867778314 1.0119842592 215 0.2127 0.212694 80 -0.2298365937 -0.300061282 0.4091093741 0.5908906259 0.3820652058 0.6179347942 0.9956260321 0.2191780822 11.8797024489 -3.9950911232 215 0.3911 0.391090 16 0.0438356164 0.0523423923 0.0314054354 0.5208720623 0.4791279377 0.5125268967 0.4874731033 0.9991236719 1.8468045248 1.6627756178 17.52%
80 0.4986877532 0.4284630649 0.6910003132 0.3089996868 0.6658429907 0.3341570093 0.9956260321 0.2191780822 10.0406385417 3.1221052909 216 0.3563 0.356254 80 1.1934599955 1.1232353072 0.8836553648 0.1163446352 0.8693312145 0.1306687855 0.9956260321 0.2191780822 17.7638012509 0.8890076788 216 0.1979 0.197911 80 -0.1637575598 -0.2339822482 0.4349610015 0.5650389985 0.40749938 0.59250062 0.9956260321 0.2191780822 12.8081781429 -4.0666154293 216 0.3981 0.398051 15 0.0410958904 0.0506803034 0.030408182 0.5202098639 0.4797901361 0.5121292402 0.4878707598 0.9991784199 1.7852895763 1.6127577498 16.96%
80 0.564461571 0.4942368827 0.7137799769 0.2862200231 0.6894305526 0.3105694474 0.9956260321 0.2191780822 10.7431038161 2.8245705653 217 0.3456 0.345606 80 1.2592338133 1.189009125 0.8960270542 0.1039729458 0.8827819619 0.1172180381 0.9956260321 0.2191780822 18.6537303612 0.778936789 217 0.1834 0.183419 80 -0.097983742 -0.1682084303 0.4609726016 0.5390273984 0.4332096545 0.5667903455 0.9956260321 0.2191780822 13.7680926721 -4.1067009001 217 0.4034 0.403351 14 0.0383561644 0.0489618247 0.0293770948 0.5195251405 0.4804748595 0.5117180797 0.4882819203 0.9992331709 1.7218868455 1.5608527295 16.39%
80 0.6299329794 0.5597082911 0.7356307828 0.2643692172 0.7121607869 0.2878392131 0.9956260321 0.2191780822 11.4678887523 2.5493555015 218 0.3339 0.333886 80 1.3247052217 1.2544805334 0.9073655297 0.0926344703 0.8951663015 0.1048336985 0.9956260321 0.2191780822 19.5555109002 0.680717328 218 0.1693 0.169319 80 -0.0325123336 -0.1027370219 0.4870317402 0.5129682598 0.4590858449 0.5409141551 0.9956260321 0.2191780822 14.7573557286 -4.1174378436 218 0.4069 0.406945 13 0.0356164384 0.0471807948 0.0283084769 0.518815433 0.481184567 0.5112919401 0.4887080599 0.9992879249 1.6563899386 1.5068541632 15.79%
80 0.6951047464 0.6248800581 0.7565051698 0.2434948302 0.7339751092 0.2660248908 0.9956260321 0.2191780822 12.2140397859 2.2955065351 219 0.3212 0.321243 80 1.3898769888 1.3196523005 0.9177168828 0.0822831172 0.9065244338 0.0934755662 0.9956260321 0.2191780822 20.4681323375 0.5933387654 219 0.1557 0.155696 80 0.0326594334 -0.0375652549 0.513026913 0.486973087 0.4850171555 0.5149828445 0.9956260321 0.2191780822 15.7737527371 -4.1010408351 219 0.4088 0.408810 12 0.0328767123 0.0453298414 0.0271979048 0.5180777991 0.4819222009 0.5108490566 0.4891509434 0.9993426819 1.5885518861 1.4505150813 15.17%
80 0.7599796024 0.689754914 0.7763666112 0.2236333888 0.754825837 0.245174163 0.9956260321 0.2191780822 12.9805613235 2.0620280727 220 0.3078 0.307832 80 1.4547518447 1.3845271564 0.927131013 0.072868987 0.9169014506 0.0830985494 0.9956260321 0.2191780822 21.3906322276 0.5158386554 220 0.1426 0.142621 80 0.0975342893 0.027309601 0.5388489475 0.4611510525 0.5108936004 0.4891063996 0.9956260321 0.2191780822 16.8149748012 -4.059818771 220 0.4089 0.408946 11 0.0301369863 0.0434000189 0.0260400114 0.5173086687 0.4826913313 0.5103872876 0.4896127124 0.9993974419 1.5180730116 1.3915358075 14.53%
80 0.8245602402 0.7543355519 0.7951893489 0.2048106511 0.7746761201 0.2253238799 0.9956260321 0.2191780822 13.7664266586 1.8478934079 221 0.2938 0.293807 80 1.5193324826 1.4491077942 0.9356605863 0.0643394137 0.9263462591 0.0736537409 0.9956260321 0.2191780822 22.3220994914 0.4473059192 221 0.1302 0.130150 80 0.1621149272 0.0918902389 0.5643923243 0.4356076757 0.5366073766 0.4633926234 0.9956260321 0.2191780822 17.8786490341 -3.9961445381 221 0.4074 0.407375 10 0.0273972603 0.0413802944 0.0248281767 0.5165036389 0.4834963611 0.5099039919 0.4900960081 0.9994522049 1.4445836979 1.3295467246 13.86%
80 0.8888493167 0.8186246283 0.8129579663 0.1870420337 0.7934996945 0.2065003055 0.9956260321 0.2191780822 14.5705885391 1.6520552883 222 0.2793 0.279321 80 1.583621559 1.5133968707 0.9433600676 0.0566399324 0.9349105603 0.0650894397 0.9956260321 0.2191780822 23.2616766928 0.3868831206 222 0.1183 0.118328 80 0.2264040036 0.1561793153 0.5895563928 0.4104436072 0.5620541597 0.4379458403 0.9956260321 0.2191780822 18.9623686402 -3.912424932 222 0.4041 0.404139 9 0.0246575342 0.0392567942 0.0235540765 0.5156571734 0.4843428266 0.5093958482 0.4906041518 0.9995069709 1.3676191501 1.2640830378 13.15%
80 0.9528494524 0.8826247641 0.829666823 0.170333177 0.811280478 0.188719522 0.9956260321 0.2191780822 15.3919892365 1.4734559857 223 0.2645 0.264521 80 1.6476216948 1.5773970065 0.9502848371 0.0497151629 0.9426478981 0.0573521019 0.9956260321 0.2191780822 24.208561388 0.3337678158 223 0.1072 0.107185 80 0.2904041394 0.2201794511 0.6142464613 0.3857535387 0.5871343002 0.4128656998 0.9956260321 0.2191780822 20.063722153 -3.8110714192 223 0.3993 0.399301 8 0.0219178082 0.0370116605 0.0222069963 0.5147621458 0.4852378542 0.5088585816 0.4911414184 0.9995617399 1.2865810839 1.1945464628 12.39%
80 1.0165632332 0.9463385449 0.8453193739 0.1546806261 0.8280120302 0.1719879698 0.9956260321 0.2191780822 16.2295699906 1.3110367398 224 0.2495 0.249549 80 1.7113354755 1.6411107872 0.9564903995 0.0435096005 0.94961279 0.05038721 0.9956260321 0.2191780822 25.1620066378 0.2872130656 224 0.0967 0.096740 80 0.3541179202 0.2838932318 0.6383747436 0.3616252564 0.6117538983 0.3882461017 0.9956260321 0.2191780822 21.1803212863 -3.6944722859 224 0.3929 0.392940 7 0.0191780822 0.0346212382 0.0207727429 0.513809117 0.486190883 0.5082865295 0.4917134705 0.9996165119 1.200676964 1.1201444644 11.60%
80 1.07999321 1.0097685217 0.8599273981 0.1400726019 0.8436968976 0.1563031024 0.9956260321 0.2191780822 17.0822797255 1.1637464747 225 0.2345 0.234538 80 1.7747654523 1.704540764 0.9620316885 0.0379683115 0.9558599464 0.0441400536 0.9956260321 0.2191780822 26.1213207756 0.2465272034 225 0.0870 0.087001 80 0.4175478969 0.3473232086 0.661861151 0.338138849 0.6358257416 0.3641742584 0.9956260321 0.2191780822 22.3098269209 -3.5649666513 225 0.3852 0.385152 6 0.0164383562 0.0320530382 0.0192318229 0.5127851229 0.4872148771 0.5076719144 0.4923280856 0.9996712869 1.1088182547 1.0397885067 10.74%
80 1.1431418999 1.0729172116 0.8735101599 0.1264898401 0.8583458686 0.1416541314 0.9956260321 0.2191780822 17.9490829592 1.0305497084 226 0.2196 0.219611 80 1.8379141422 1.7676894539 0.9669624711 0.0330375289 0.961443583 0.038556417 0.9956260321 0.2191780822 27.0858665313 0.2110729591 226 0.0780 0.077967 80 0.4806965869 0.4104718986 0.6846339214 0.3153660786 0.6592700932 0.3407299068 0.9956260321 0.2191780822 23.4499728235 -3.4248207487 226 0.3760 0.376046 5 0.0136986301 0.0292602868 0.0175561721 0.5116715001 0.4883284999 0.5070035396 0.4929964604 0.9997260649 1.0094377785 0.9519114126 9.80%
80 1.2060117868 1.1357870984 0.8860935271 0.1139064729 0.8719771611 0.1280228389 0.9956260321 0.2191780822 18.8289668504 0.9104335996 227 0.2049 0.204881 80 1.9007840291 1.8305593408 0.9713348466 0.0286651534 0.966416829 0.033583171 0.9956260321 0.2191780822 28.0550596053 0.1802660331 227 0.0696 0.069628 80 0.5435664737 0.4733417854 0.7066300821 0.2933699179 0.6820153224 0.3179846776 0.9956260321 0.2191780822 24.5985867735 -3.2762067986 227 0.3657 0.365742 4 0.0109589041 0.0261711961 0.0157027177 0.5104396049 0.4895603951 0.5062642206 0.4937357794 0.9997808459 0.9001301847 0.8541078312 8.77%
80 1.2686053216 1.1983806333 0.8977090673 0.1022909327 0.8846155657 0.1153844343 0.9956260321 0.2191780822 19.7209473512 0.8024141004 228 0.1904 0.190448 80 1.9633775639 1.8931528756 0.9751988406 0.0248011594 0.9708312289 0.0291687711 0.9956260321 0.2191780822 29.0283667907 0.1535732185 228 0.0620 0.061969 80 0.6061600085 0.5359353202 0.727795747 0.272204253 0.7039983736 0.2960016264 0.9956260321 0.2191780822 25.7536088593 -3.1211847128 228 0.3544 0.354370 3 0.0082191781 0.0226649207 0.0135989524 0.5090412211 0.4909587789 0.5054250299 0.4945749701 0.9998356299 0.776846264 0.7423285532 7.59%
80 1.3309249232 1.2607002349 0.9083931422 0.0916068578 0.8962915653 0.1037084347 0.9956260321 0.2191780822 20.6240744533 0.7055412025 229 0.1764 0.176400 80 2.0256971655 1.9554724772 0.9786020863 0.0213979137 0.9747363356 0.0252636644 0.9956260321 0.2191780822 30.005303733 0.1305101608 229 0.0550 0.054966 80 0.6684796102 0.5982549218 0.7480862535 0.2519137465 0.725165075 0.274834925 0.9956260321 0.2191780822 26.9131067861 -2.9616867861 229 0.3421 0.342065 2 0.0054794521 0.0185058303 0.0111034982 0.5073823368 0.4926176632 0.5044295639 0.4955704361 0.999890417 0.6316904627 0.608678025 6.20%
80 1.3929729788 1.3227482905 0.918186019 0.081813981 0.9070404507 0.0929595493 0.9956260321 0.2191780822 21.5374365358 0.618903285 230 0.1628 0.162813 80 2.0877452212 2.0175205329 0.9815895884 0.0184104116 0.9781793898 0.0218206102 0.9956260321 0.2191780822 30.9854324132 0.110638841 230 0.0486 0.048592 80 0.7305276658 0.6603029775 0.7674661458 0.2325338542 0.7454702901 0.2545297099 0.9956260321 0.2191780822 28.0752881215 -2.7995054507 230 0.3290 0.328966 1 0.002739726 0.0130855981 0.0078513588 0.5052202494 0.4947797506 0.5031322068 0.4968677932 0.999945207 0.4442782398 0.4327717058 4.38%
80 1.4547518447 1.3845271564 0.927131013 0.072868987 0.9169014506 0.0830985494 0.9956260321 0.2191780822 22.4601638389 0.5416305882 231 0.1498 0.149752 80 2.149524087 2.0792993987 0.9842035606 0.0157964394 0.9812050798 0.0187949202 0.9956260321 0.2191780822 31.9683584319 0.0935648597 231 0.0428 0.042816 80 0.7923065317 0.7220818433 0.7859090179 0.2140909821 0.7648779198 0.2351220802 0.9956260321 0.2191780822 29.2385094806 -2.6362840916 231 0.3152 0.315215
80 1.5162638464 1.446039158 0.9352736752 0.0647263248 0.9259168905 0.0740831095 0.9956260321 0.2191780822 23.3914311015 0.4728978507 232 0.1373 0.137266 80 2.2110360887 2.1408114004 0.986483331 0.013516669 0.9838553749 0.0161446251 0.9956260321 0.2191780822 32.9537281663 0.0789345941 232 0.0376 0.037604 80 0.8538185333 0.783593845 0.803397228 0.196602772 0.7833607657 0.2166392343 0.9956260321 0.2191780822 30.4012827215 -2.4735108507 232 0.3010 0.300950
80 1.5775112794 1.5072865911 0.9426610356 0.0573389644 0.9341313935 0.0658686065 0.9956260321 0.2191780822 24.3304594135 0.4119261627 233 0.1254 0.125396 80 2.2722835218 2.2020588335 0.9884653043 0.0115346957 0.9861694236 0.0138305764 0.9956260321 0.2191780822 33.9412258606 0.0664322884 233 0.0329 0.032921 80 0.9150659664 0.8448412781 0.8199214998 0.1800785002 0.8009002679 0.1990997321 0.9956260321 0.2191780822 31.5622782862 -2.312515286 233 0.2863 0.286310
80 1.6384964101 1.5682717218 0.9493409088 0.0506590912 0.9415911338 0.0584088662 0.9956260321 0.2191780822 25.276517342 0.3579840912 234 0.1142 0.114171 80 2.3332686524 2.2630439641 0.9901829752 0.0098170248 0.9881835104 0.0118164896 0.9956260321 0.2191780822 34.9305707058 0.0557771336 234 0.0287 0.028731 80 0.9760510971 0.9058264088 0.8354804282 0.1645195718 0.8174861297 0.1825138703 0.9956260321 0.2191780822 32.7203258727 -2.1544676995 234 0.2714 0.271427
80 1.6992214754 1.6289967871 0.9553612693 0.0446387307 0.9483431504 0.0516568496 0.9956260321 0.2191780822 26.228921398 0.3103881472 235 0.1036 0.103609 80 2.3939937178 2.3237690294 0.9916669829 0.0083330171 0.9899310618 0.0100689382 0.9956260321 0.2191780822 35.921513954 0.0467203818 235 0.0250 0.024995 80 1.0367761624 0.9665514741 0.8500799063 0.1499200937 0.8331158485 0.1668841515 0.9956260321 0.2191780822 33.8744126671 -2.0003809051 235 0.2564 0.256427
80 1.7596886841 1.6894639958 0.9607696973 0.0392303027 0.954434727 0.045565273 0.9956260321 0.2191780822 27.1870359129 0.2685026621 236 0.0937 0.093718 80 2.4544609264 2.3842362381 0.9929452001 0.0070547999 0.9914426941 0.0085573059 0.9956260321 0.2191780822 36.9138361042 0.0390425321 236 0.0217 0.021679 80 1.0972433711 1.0270186827 0.8637324908 0.1362675092 0.8477941666 0.1522058334 0.9956260321 0.2191780822 35.0236793978 -1.8511141744 236 0.2414 0.241428
80 1.8199002167 1.7496755284 0.965612899 0.034387101 0.9599128406 0.0400871594 0.9956260321 0.2191780822 28.1502723981 0.2317391473 237 0.0845 0.084500 80 2.514672459 2.4444477707 0.9940428492 0.0059571508 0.9927462958 0.0072537042 0.9956260321 0.2191780822 37.9073441928 0.0325506206 237 0.0187 0.018746 80 1.1574549037 1.0872302153 0.8764567232 0.1235432768 0.8615324597 0.1384675403 0.9956260321 0.2191780822 36.1674144965 -1.7073790756 237 0.2265 0.226540
80 1.8798582263 1.809633538 0.9699362988 0.0300637012 0.9648236823 0.0351763177 0.9956260321 0.2191780822 29.1180884617 0.1995552109 238 0.0759 0.075948 80 2.5746304686 2.5044057803 0.9949826384 0.0050173616 0.9938671365 0.0061328635 0.9956260321 0.2191780822 38.901869209 0.0270756368 238 0.0162 0.016161 80 1.2174129133 1.1471882249 0.8882764238 0.1117235762 0.8743480815 0.1256519185 0.9956260321 0.2191780822 37.3050466615 -1.5697469107 238 0.2119 0.211862
80 1.9395648389 1.8693401506 0.9737837013 0.0262162987 0.9692122473 0.0307877527 0.9956260321 0.2191780822 30.089986351 0.1714531002 239 0.0680 0.068048 80 2.6343370812 2.5641123929 0.9957849125 0.0042150875 0.9948279979 0.0051720021 0.9956260321 0.2191780822 39.8972636557 0.0224700835 239 0.0139 0.013892 80 1.2771195259 1.2068948375 0.8992199738 0.1007800262 0.886263677 0.113736323 0.9956260321 0.2191780822 38.4361361247 -1.4386574475 239 0.1975 0.197484
80 1.9990221538 1.9287974655 0.9771970215 0.0228029785 0.9731219947 0.0268780053 0.9956260321 0.2191780822 31.0655111935 0.1469779427 240 0.0608 0.060783 80 2.6937943962 2.6235697078 0.9964678136 0.0035321864 0.9956493181 0.0043506819 0.9956260321 0.2191780822 40.8933992656 0.0186056935 240 0.0119 0.011907 80 1.3365768408 1.2663521525 0.9093195986 0.0906804014 0.8973064835 0.1026935165 0.9956260321 0.2191780822 39.5603649193 -1.3144286528 240 0.1835 0.183485
80 2.0582322443 1.988007556 0.9802160776 0.0197839224 0.9765945728 0.0234054272 0.9956260321 0.2191780822 32.0442489977 0.1257157469 241 0.0541 0.054128 80 2.7530044866 2.6827797983 0.9970474457 0.0029525543 0.9963493476 0.0036506524 0.9956260321 0.2191780822 41.8901648807 0.0153713085 241 0.0102 0.010176 80 1.3957869313 1.325562243 0.9186106665 0.0813893335 0.9075076302 0.0924923698 0.9956260321 0.2191780822 40.6775264329 -1.1972671393 241 0.1699 0.169932
80 2.1171971577 2.0469724694 0.9828784407 0.0171215593 0.9796696061 0.0203303939 0.9956260321 0.2191780822 33.0258244772 0.1072912264 242 0.0481 0.048057 80 2.8119694 2.7417447117 0.9975380406 0.0024619594 0.996944309 0.003055691 0.9956260321 0.2191780822 42.8874644969 0.0126709247 242 0.0087 0.008672 80 1.4547518447 1.3845271564 0.927131013 0.072868987 0.9169014506 0.0830985494 0.9956260321 0.2191780822 41.7875145133 -1.0872790589 242 0.1569 0.156883
80 2.1759189162 2.1056942278 0.985219338 0.014780662 0.9823845392 0.0176154608 0.9956260321 0.2191780822 34.0098987506 0.0913654998 243 0.0425 0.042541 80 2.8706911585 2.8004664702 0.9979521226 0.0020478774 0.9974485596 0.0025514404 0.9956260321 0.2191780822 43.8852154748 0.0104219027 243 0.0074 0.007369 80 1.5134736031 1.4432489148 0.9349202993 0.0650797007 0.9255248176 0.0744751824 0.9956260321 0.2191780822 42.8903123753 -0.9844811969 243 0.1444 0.144383
80 2.2343995168 2.1641748285 0.9872716013 0.0127283987 0.9847745328 0.0152254672 0.9956260321 0.2191780822 34.9961669686 0.0776337178 244 0.0375 0.037548 80 2.9291717591 2.8589470708 0.9983006672 0.0016993328 0.9978747515 0.0021252485 0.9956260321 0.2191780822 44.8833469119 0.0085533397 244 0.0062 0.006245 80 1.5719542038 1.5017295155 0.9420194138 0.0579805862 0.933416511 0.066583489 0.9956260321 0.2191780822 43.9859815277 -0.8888120445 244 0.1325 0.132470
80 2.2926409323 2.222416244 0.9890656571 0.0109343429 0.9868724057 0.0131275943 0.9956260321 0.2191780822 35.9843559104 0.0658226596 245 0.0330 0.033045 80 2.9874131746 2.9171884863 0.998593254 0.001406746 0.9982339887 0.0017660113 0.9956260321 0.2191780822 45.8817981705 0.0070045983 245 0.0053 0.005279 80 1.6301956193 1.559970931 0.9484699202 0.0515300798 0.9406166246 0.0593833754 0.9956260321 0.2191780822 45.0746509163 -0.8001426558 245 0.1212 0.121171
80 2.3506451113 2.2804204229 0.9906295507 0.0093704493 0.9887086173 0.0112913827 0.9956260321 0.2191780822 36.9742215879 0.0556883371 246 0.0290 0.028999 80 3.0454173536 2.9751926653 0.9988382119 0.0011617881 0.9985359771 0.0014640229 0.9956260321 0.2191780822 46.8805175559 0.0057239838 246 0.0044 0.004449 80 1.6881997982 1.6179751099 0.954313559 0.045686441 0.9471660191 0.0528339809 0.9956260321 0.2191780822 46.156506446 -0.7182871262 246 0.1105 0.110502
80 2.4084139785 2.3381892902 0.9919889992 0.0080110008 0.9903112846 0.0096887154 0.9956260321 0.2191780822 37.9655468885 0.0470136377 247 0.0254 0.025378 80 3.1031862208 3.0329615325 0.9990427543 0.0009572457 0.9987891677 0.0012108323 0.9956260321 0.2191780822 47.8794611334 0.0046675612 247 0.0037 0.003740 80 1.7459686655 1.6757439771 0.9595918016 0.0404081984 0.9531058241 0.0468941759 0.9956260321 0.2191780822 47.231781019 -0.6430125532 247 0.1005 0.100474
80 2.4659494355 2.3957247472 0.9931674688 0.0068325312 0.9917062292 0.0082937708 0.9956260321 0.2191780822 38.958139284 0.0396060333 248 0.0221 0.022147 80 3.1607216778 3.0904969895 0.999213106 0.000786894 0.9990008908 0.0009991092 0.9956260321 0.2191780822 48.8785916774 0.0037981052 248 0.0031 0.003136 80 1.8035041225 1.7332794342 0.9643454607 0.0356545393 0.9584769928 0.0415230072 0.9956260321 0.2191780822 48.3007451974 -0.5740483748 248 0.0911 0.091088
80 2.5232533609 2.4530286726 0.9941862703 0.0058137297 0.9929170477 0.0070829523 0.9956260321 0.2191780822 39.9518286262 0.0332953754 249 0.0193 0.019274 80 3.2180256032 3.1478009149 0.9993546185 0.0006453815 0.9991774815 0.0008225185 0.9956260321 0.2191780822 49.8778777409 0.0030841687 249 0.0026 0.002623 80 1.8608080479 1.7905833596 0.9686143557 0.0313856443 0.9633199103 0.0366800897 0.9956260321 0.2191780822 49.3636985696 -0.5110950026 249 0.0823 0.082340
80 2.5803276106 2.5101029223 0.9950646688 0.0049353312 0.9939652011 0.0060347989 0.9956260321 0.2191780822 40.9464650451 0.0279317943 250 0.0167 0.016729 80 3.275099853 3.2048751646 0.9994718768 0.0005281232 0.9993243946 0.0006756054 0.9956260321 0.2191780822 50.8772928371 0.0024992649 250 0.0022 0.002188 80 1.9178822976 1.8476576093 0.9724370313 0.0275629687 0.967674055 0.032325945 0.9956260321 0.2191780822 50.4209618755 -0.4538316967 250 0.0742 0.074220
80 2.6371740184 2.5669493301 0.9958200034 0.0041799966 0.9948701198 0.0051298802 0.9956260321 0.2191780822 41.9419169625 0.0233837117 251 0.0145 0.014481 80 3.3319462607 3.2617215724 0.9995687955 0.0004312045 0.9994463107 0.0005536893 0.9956260321 0.2191780822 51.8768147212 0.002021149 251 0.0018 0.001821 80 1.9747287054 1.9045040171 0.9758505282 0.0241494718 0.971577713 0.028422287 0.9956260321 0.2191780822 51.4728699242 -0.4019236479 251 0.0667 0.066712
80 2.6937943962 2.6235697078 0.9964678136 0.0035321864 0.9956493181 0.0043506819 0.9956260321 0.2191780822 42.9380692289 0.0195359781 252 0.0125 0.012502 80 3.3885666385 3.3183419502 0.9996487052 0.0003512948 0.9995472322 0.0004527678 0.9956260321 0.2191780822 52.876424764 0.0016311918 252 0.0015 0.001511 80 2.0313490831 1.9611243948 0.9788902022 0.0211097978 0.9750677432 0.0249322568 0.9956260321 0.2191780822 52.5197653134 -0.3550282588 252 0.0598 0.059797
80 2.7501905342 2.6799658459 0.9970219689 0.0029780311 0.9963185164 0.0036814836 0.9956260321 0.2191780822 43.9348213885 0.0162881377 253 0.0108 0.010765 80 3.4449627765 3.3747380882 0.999714431 0.000285569 0.9996305701 0.0003694299 0.9956260321 0.2191780822 53.8761074084 0.0013138363 253 0.0013 0.001251 80 2.0877452212 2.0175205329 0.9815895884 0.0184104116 0.9781793898 0.0218206102 0.9956260321 0.2191780822 53.5619929454 -0.3128006268 253 0.0535 0.053451
80 2.8063642017 2.7361395134 0.9974947987 0.0025052013 0.9968917668 0.0031082332 0.9956260321 0.2191780822 44.932086074 0.0135528232 254 0.0092 0.009246 80 3.501136444 3.4309117557 0.9997683607 0.0002316393 0.9996992219 0.0003007781 0.9956260321 0.2191780822 54.8758496981 0.001056126 254 0.0010 0.001034 80 2.1439188887 2.0736942003 0.9839803068 0.0160196932 0.9809461399 0.0190538601 0.9956260321 0.2191780822 54.5998953189 -0.2748982533 254 0.0476 0.047649
80 2.8623171469 2.7920924586 0.9978972208 0.0021027792 0.9973815805 0.0026184195 0.9956260321 0.2191780822 45.929787531 0.0112542802 255 0.0079 0.007921 80 3.5570893893 3.4868647009 0.9998125067 0.0001874933 0.9997556407 0.0002443593 0.9956260321 0.2191780822 55.8756408722 0.0008473 255 0.0009 0.000852 80 2.1998718339 2.1296471456 0.9860920052 0.0139079948 0.9833996222 0.0166003778 0.9956260321 0.2191780822 55.6338085603 -0.2409850119 255 0.0424 0.042362
80 2.9180510977 2.8478264094 0.9982388669 0.0017611331 0.9977990536 0.0022009464 0.9956260321 0.2191780822 46.9278602698 0.009327019 256 0.0068 0.006769 80 3.61282334 3.5425986517 0.9998485595 0.0001514405 0.9998018974 0.0001981026 0.9956260321 0.2191780822 56.8754720169 0.0006784447 256 0.0007 0.000700 80 2.2556057847 2.1853810963 0.9879523347 0.0120476653 0.9855695421 0.0144304579 0.9956260321 0.2191780822 56.6640591542 -0.210734418 256 0.0376 0.037563
80 2.9735677615 2.9033430732 0.998528203 0.001471797 0.9981539903 0.0018460097 0.9956260321 0.2191780822 47.9262478397 0.0077145889 257 0.0058 0.005770 80 3.6683400039 3.5981153156 0.9998779348 0.0001220652 0.9998397342 0.0001602658 0.9956260321 0.2191780822 57.8753357679 0.0005421957 257 0.0006 0.000574 80 2.3111224485 2.2408977602 0.9895869538 0.0104130462 0.9874836508 0.0125163492 0.9956260321 0.2191780822 57.6909613193 -0.1838322529 257 0.0332 0.033220
80 3.0288688262 2.9586441378 0.9987726438 0.0012273562 0.9984550215 0.0015449785 0.9956260321 0.2191780822 48.9249017211 0.0063684703 258 0.0049 0.004907 80 3.7236410685 3.6534163802 0.999901815 0.000098185 0.999870613 0.000129387 0.9956260321 0.2191780822 58.8752260569 0.0004324847 258 0.0005 0.000470 80 2.3664235131 2.2961988248 0.9910195575 0.0089804425 0.9891677421 0.0108322579 0.9956260321 0.2191780822 58.7148149766 -0.1599785956 258 0.0293 0.029303
80 3.0839559596 3.0137312713 0.9989786608 0.0010213392 0.9987097186 0.0012902814 0.9956260321 0.2191780822 49.9237803287 0.0052470779 259 0.0042 0.004163 80 3.778728202 3.7085035136 0.9999211843 0.0000788157 0.9998957561 0.0001042439 0.9956260321 0.2191780822 59.8751378961 0.0003443239 259 0.0004 0.000384 80 2.4215106466 2.3512859583 0.9922719259 0.0077280741 0.9906456751 0.0093543249 0.9956260321 0.2191780822 59.7359042499 -0.1388893223 259 0.0258 0.025782
80 3.1388308107 3.0686061224 0.9991518832 0.0008481168 0.9989247004 0.0010752996 0.9956260321 0.2191780822 50.9228481195 0.0043148687 260 0.0035 0.003523 80 3.8336030531 3.7633783648 0.9999368601 0.0000631399 0.9999161834 0.0000838166 0.9956260321 0.2191780822 60.8750671959 0.0002736237 260 0.0003 0.000313 80 2.4763854977 2.4061608094 0.9933639906 0.0066360094 0.9919394167 0.0080605833 0.9956260321 0.2191780822 60.7544964394 -0.1202971328 260 0.0226 0.022627
80 3.1934950093 3.123270321 0.9992971912 0.0007028088 0.999105733 0.000894267 0.9956260321 0.2191780822 51.9220747977 0.0035415469 261 0.0030 0.002974 80 3.8882672517 3.8180425633 0.9999495188 0.0000504812 0.9999327426 0.0000672574 0.9956260321 0.2191780822 61.8750106119 0.0002170397 261 0.0003 0.000254 80 2.5310496963 2.460825008 0.9943139133 0.0056860867 0.9930691021 0.0069308979 0.9956260321 0.2191780822 61.7708414095 -0.1039521627 261 0.0198 0.019809
80 3.2479501665 3.1777254782 0.9994188019 0.0005811981 0.9992578239 0.0007421761 0.9956260321 0.2191780822 52.9214346093 0.0029013585 262 0.0025 0.002505 80 3.9427224088 3.8724977205 0.9999597191 0.0000402809 0.9999461372 0.0000538628 0.9956260321 0.2191780822 62.8749654151 0.0001718429 262 0.0002 0.000206 80 2.5855048534 2.5152801651 0.9951381748 0.0048618252 0.9940531087 0.0059468913 0.9956260321 0.2191780822 62.7851713326 -0.0896222396 262 0.0173 0.017299
80 3.3021978749 3.2319731866 0.9995203481 0.0004796519 0.999385307 0.000614693 0.9956260321 0.2191780822 53.920905719 0.0023724682 263 0.0021 0.002106 80 3.9969701172 3.9267454289 0.9999679208 0.0000320792 0.9999569485 0.0000430515 0.9956260321 0.2191780822 63.8749293847 0.0001358125 263 0.0002 0.000167 80 2.6397525619 2.5695278736 0.9958516711 0.0041483289 0.9949081401 0.0050918599 0.9956260321 0.2191780822 63.7977007351 -0.0770928371 263 0.0151 0.015070
80 3.3562397092 3.2860150209 0.9996049497 0.0003950503 0.999491922 0.000508078 0.9956260321 0.2191780822 54.9204696623 0.0019364115 264 0.0018 0.001766 80 4.0510119515 3.9807872632 0.9999745017 0.0000254983 0.9999656563 0.0000343437 0.9956260321 0.2191780822 64.8749007172 0.000107145 264 0.0001 0.000135 80 2.6937943962 2.6235697078 0.9964678136 0.0035321864 0.9956493181 0.0043506819 0.9956260321 0.2191780822 64.8086267926 -0.0661667796 264 0.0131 0.013097
80 3.410077226 3.3398525377 0.9996752776 0.0003247224 0.9995808856 0.0004191144 0.9956260321 0.2191780822 55.9201108649 0.0015776141 265 0.0015 0.001477 80 4.1048494684 4.03462478 0.9999797711 0.0000202289 0.9999726552 0.0000273448 0.9956260321 0.2191780822 65.8748779516 0.0000843794 265 0.0001 0.000109 80 2.747631913 2.6774072247 0.9969986322 0.0030013678 0.9962902801 0.0037097199 0.9956260321 0.2191780822 65.8181298283 -0.0566637439 265 0.0114 0.011355
80 3.4637119645 3.3934872762 0.9997336117 0.0002663883 0.9996549562 0.0003450438 0.9956260321 0.2191780822 56.9198162233 0.0012829725 266 0.0012 0.001233 80 4.1584842069 4.0882595186 0.9999839817 0.0000160183 0.9999782689 0.0000217311 0.9956260321 0.2191780822 66.874859907 0.0000663348 266 0.0001 0.000087 80 2.8012666515 2.7310419632 0.997454878 0.002545122 0.9968432784 0.0031567216 0.9956260321 0.2191780822 66.8263739705 -0.0484196017 266 0.0098 0.009822
80 3.5171454465 3.4469207582 0.9997818927 0.0002181073 0.9997164926 0.0002835074 0.9956260321 0.2191780822 57.9195747404 0.0010414896 267 0.0010 0.001027 80 4.2119176889 4.1416930006 0.9999873394 0.0000126606 0.9999827624 0.0000172376 0.9956260321 0.2191780822 67.8748456311 0.0000520589 267 0.0001 0.000070 80 2.8547001335 2.7844754452 0.997846126 0.002153874 0.997319281 0.002680719 0.9956260321 0.2191780822 67.8335079307 -0.0412856415 267 0.0085 0.008477
80 3.5703791767 3.5001544884 0.9998217676 0.0001782324 0.9997675057 0.0002324943 0.9956260321 0.2191780822 58.9193772094 0.0008439586 268 0.0009 0.000854 80 4.2651514191 4.1949267307 0.9999900117 0.0000099883 0.999986352 0.000013648 0.9956260321 0.2191780822 68.8748343576 0.0000407854 268 0.0001 0.000056 80 2.9079338637 2.8377091754 0.9981808736 0.0018191264 0.9977280719 0.0022719281 0.9956260321 0.2191780822 68.8396658681 -0.0351277041 268 0.0073 0.007298
80 3.623414643 3.5531899547 0.9998546304 0.0001453696 0.9998097052 0.0001902948 0.9956260321 0.2191780822 59.9192159406 0.0006826898 269 0.0007 0.000708 80 4.3181868854 4.247962197 0.9999921342 0.0000078658 0.9999892138 0.0000107862 0.9956260321 0.2191780822 69.8748254714 0.0000318993 269 0.0000 0.000045 80 2.96096933 2.8907446417 0.9984666376 0.0015333624 0.9980783487 0.0019216513 0.9956260321 0.2191780822 69.8449683108 -0.0298252613 269 0.0063 0.006270
80 3.6762533168 3.6060286285 0.9998816577 0.0001183423 0.9998445406 0.0001554594 0.9956260321 0.2191780822 60.9190845271 0.0005512763 270 0.0006 0.000586 80 4.3710255591 4.3008008708 0.9999938168 0.0000061832 0.9999914909 0.0000085091 0.9956260321 0.2191780822 70.8748184796 0.0000249074 270 0.0000 0.000036 80 3.0138080038 2.9435833155 0.9987100449 0.0012899551 0.9983778176 0.0016221824 0.9956260321 0.2191780822 70.8495231085 -0.0252704637 270 0.0054 0.005374

Call Vega Vs Underlying Price

CALL 210 150.0 151.0 152.0 153.0 154.0 155.0 156.0 157.0 158.0 159.0 160.0 161.0 162.0 163.0 164.0 165.0 166.0 167.0 168.0 169.0 170.0 171.0 172.0 173.0 174.0 175.0 176.0 177.0 178.0 179.0 180.0 181.0 182.0 183.0 184.0 185.0 186.0 187.0 188.0 189.0 190.0 191.0 192.0 193.0 194.0 195.0 196.0 197.0 198.0 199.0 200.0 201.0 202.0 203.0 204.0 205.0 206.0 207.0 208.0 209.0 210.0 211.0 212.0 213.0 214.0 215.0 216.0 217.0 218.0 219.0 220.0 221.0 222.0 223.0 224.0 225.0 226.0 227.0 228.0 229.0 230.0 231.0 232.0 233.0 234.0 235.0 236.0 237.0 238.0 239.0 240.0 241.0 242.0 243.0 244.0 245.0 246.0 247.0 248.0 249.0 250.0 251.0 252.0 253.0 254.0 255.0 256.0 257.0 258.0 259.0 260.0 261.0 262.0 263.0 264.0 265.0 266.0 267.0 268.0 269.0 270.0 4.60466624248265E-6 7.19481772286948E-6 1.11099577878774E-5 1.69577576387443E-5 2.55904625525824E-5 3.81882509269322E-5 5.63650023839111E-5 8.23003492587804E-5 0.00011890183840803 0.00017000070171116 0.000240584047898401 0.000337065173565214 0.000467592087640376 0.000642392212506858 0.000874148558583823 0.00117839949979793 0.00157395068558993 0.00208328374537831 0.00273294246409627 0.00355387327622492 0.0045816935297935 0.00585685833211287 0.00742469523941599 0.00933527591609836 0.0116430954509782 0.0144065334966763 0.0176870769187165 0.0215482912102521 0.0260545374175959 0.0312694424568132 0.0372541430637786 0.0440653366580328 0.0517531854542237 0.0603591324888815 0.0699136990779061 0.0804343418319724 0.0919234530524829 0.104366590548466 0.117731021258041 0.131964657330233 0.146995453551767 0.162731321450313 0.17906059855916 0.195853091882594 0.212961693419691 0.230224543671315 0.247467697419736 0.264508225784178 0.28115767061201 0.297225752540525 0.312524223268345 0.326870746212674 0.340092688072246 0.352030706897082 0.362542029878547 0.37150332579041 0.378813092218144 0.384393495645038 0.388191622253562 0.390180118030589 0.390357217516698 0.388746180440021 0.385394173739596 0.380370652449579 0.373765306068827 0.365685647026894 0.356254324491033 0.345606250015508 0.333885621540566 0.321242929260626 0.307832021263071 0.293807299033145 0.279321103420281 0.264521340982998 0.249549389286117 0.23453830820212 0.219611373009396 0.204880934465405 0.190447601374655 0.176399732706955 0.162813219212255 0.149751528812891 0.137265985853259 0.125396251512963 0.114170971254426 0.103608554953583 0.0937180561977382 0.0845001189555881 0.0759479622503615 0.0680483764179672 0.0607827078355746 0.0541278125030974 0.0480569624090139 0.0425406920915049 0.037547576116361 0.0330449312568231 0.0289994399210545 0.0253776937936646 0.0221466587198091 0.0192740635604425 0.0167287170946744 0.0144807580594644 0.0125018441252552 0.0107652860410448 0.00924613337936038 0.00792121830742255 0.00676916364196385 0.0057703611466571 0.00490692563541382 0.00416262998131585 0.00352282562549606 0.0029743526550364 0.00250544299231333 0.00210561972500996 0.00176559511767492 0.00147716939063117 0.00123313193590282 0.00102716626599131 0.00085375966119638 0.000708118194565927 0.000586087569054343 CALL 200 150.0 151.0 152.0 153.0 154.0 155.0 156.0 157.0 158.0 159.0 160.0 161.0 162.0 163.0 164.0 165.0 166.0 167.0 168.0 169.0 170.0 171.0 172.0 173.0 174.0 175.0 176.0 177.0 178.0 179.0 180.0 181.0 182.0 183.0 184.0 185.0 186.0 187.0 188.0 189.0 190.0 191.0 192.0 193.0 194.0 195.0 196.0 197.0 198.0 199.0 200.0 201.0 202.0 203.0 204.0 205.0 206.0 207.0 208.0 209.0 210.0 211.0 212.0 213.0 214.0 215.0 216.0 217.0 218.0 219.0 220.0 221.0 222.0 223 .0 224.0 225.0 226.0 227.0 228.0 229.0 230.0 231.0 232.0 233.0 234.0 235.0 236.0 237.0 238.0 239.0 240.0 241.0 242.0 243.0 244.0 245.0 246.0 247.0 248.0 249.0 250.0 251.0 252.0 253.0 254.0 255.0 256.0 257.0 258.0 259.0 260.0 261.0 262.0 263.0 264.0 265.0 266.0 267.0 268.0 269.0 270.0 9.43357719040617E-5 0.0001 38021999116412 0.000199654747792003 0.000285601411821661 0.00040409019091711 0.000565612975692526 0.000783370833146518 0.00107375297325896 0.00145683519107164 0.00195687840719137 0.00260280234675835 0.00342860396431825 0.00447368537796747 0.00578305231361485 0.00740734189540896 0.00940263855059554 0.0118300392625822 0.0147549347296148 0.0182459813351325 0.0223737501790069 0.0272090535005869 0.0328209651515292 0.0392745696252312 0.0466284925939888 0.0549322838633547 0.0642237399547482 0.0745262669908903 0.0858463940793785 0.0981715520268238 0.111468231273241 0.125680626028793 0.140729858694883 0.156513860109795 0.17290795769816 0.189766196283168 0.20692338647679 0.224197844726994 0.241394758899803 0.258310085328164 0.274734859076381 0.290459780046993 0.30527992450519 0.318999425273067 0.331435964526335 0.342424930690678 0.351823104889603 0.359511761913269 0.365399094659437 0.369421898149304 0.371546478137478 0.371768778587331 0.370113750499775 0.366634010526064 0.361407860417164 0.354536756852948 0.346142335006426 0.336363098054627 0.325350888735181 0.313267258192939 0.300279842197277 0.286558845934686 0.272273726706158 0.257590149765415 0.242667277024107 0.227655432203459 0.212694169950702 0.197910761097942 0.183419092149318 0.169318964648247 0.155695769586046 0.142620503631324 0.130150087739599 0.118327944598894 0.107184789251547 0.0967395869119641 0.0870006332355382 0.0779667148174246 0.0696283112315752 0.0619688041826342 0.0549656640724076 0.0485915892383933 0.0428155780938016 0.03760 39192101506 0.03292108889386 0.0287305499118347 0.0249954486458186 0.0216792110600208 0.0187460404365552 0.0161613218765208 0.0138919401069212 0.0119065182145287 0.0101755855960462 0.00867168372400372 0.00736941833663272 0.00624546642409526 0.00527854595707715 0.00444935573705251 0.00374049208550421 0.00313634837130642 0.00262300263452108 0.00218809782819277 0.00182071848872842 0.00151126697618498 0.00125134180954392 0.00103362006597153 0.000851745320790177 0.000700222177201216 0.000574318070238983 0.000469972724829224 0.00038371539880882 0.000312589843186858 0.000254086758222411 0.000206083409356032 0.000166789986048509 0.000134702233797521 0.000108559860047002 8.73102038551029E-5 7.00766630223217E-5 5.61313873886329E-5 4.48717701770032E-5 3.58002980579017E-5 CALL 220 150.0 151.0 152.0 153.0 154.0 155.0 156.0 157.0 158.0 159.0 160.0 161.0 162.0 163.0 164.0 165.0 166.0 167.0 168.0 169.0 170.0 171.0 172.0 173.0 174.0 175.0 176.0 177.0 178.0 179.0 180.0 181.0 182.0 183.0 184.0 185.0 186.0 187.0 188.0 189.0 190.0 191.0 192.0 193.0 194.0 195.0 196.0 197.0 198.0 199.0 200.0 201.0 202.0 203.0 204.0 205.0 206.0 207.0 208.0 209.0 210.0 211.0 212.0 213.0 214.0 215.0 216.0 217.0 218.0 219.0 220.0 221.0 222.0 223.0 224.0 225.0 226.0 227.0 228.0 229.0 230.0 231.0 232.0 233.0 234.0 235.0 236.0 237.0 238.0 239.0 240.0 241.0 242.0 243.0 244.0 245.0 246.0 247.0 248.0 249.0 250.0 251.0 252.0 253.0 254.0 255.0 256.0 257.0 258.0 259.0 260.0 261.0 262.0 263.0 264.0 265.0 266.0 267.0 268.0 269.0 270.0 1.65009204781589E-7 2.74505567829283E-7 4.51113099272542E-7 7.32496910107117E-7 1.17545183799607E-6 1.86454579197844E-6 2.92414478888645E-6 4.53491061960243E-6 6.95612094919869E-6 1.05554477231414E-5 1.58481330769558E-5 2.35478069168865E-5 3.46314748314896E-5 5.04214398558097E-5 7.26870706335762E-5 0.000103769349094468 0.000146730975338108 0.000205534425941615 0.000285249705241881 0.000392292553430799 0.000534692547142322 0.000722388830357794 0.000967549150625757 0.00128490547987428 0.0016920968343668 0.0022100070730696 0.00286308258143419 0.00367961200482547 0.00469194777658734 0.0059366473030405 0.00745451054182724 0.0092904905541246 0.0114934546151488 0.014115775780401 0.0172127385194481 0.0208417471648677 0.0250613324179299 0.0299299588506456 0.0355046450000479 0.0418394169321365 0.0489836256516619 0.0569801679844695 0.0658636590624464 0.0756586117924978 0.086377684210464 0.0980200589843698 0.110570020199969 0.12399579070721 0.138248688631672 0.153262654206059 0.168954188046504 0.185222729721868 0.201951491404532 0.219008746117721 0.236249554253298 0.253517896314639 0.270649164937361 0.287472955821 0.303816085865842 0.319505758051693 0.334372786797459 0.348254794938628 0.360999294140205 0.372466564459296 0.382532255673513 0.391089642557894 0.398051478074496 0.40335140190289 0.406944876300801 0.408809636333429 0.408945656446064 0.407374649610981 0.404139128349111 0.399301068381566 0.392940225171072 0.385152160936197 0.37604604473443 0.365742290888819 0.354370101447661 0.342064976672747 0.328966253974153 0.315214730528155 0.300950418346361 0.286310473145266 0.271427330337368 0.256427073157623 0.241428049659703 0.226539747338905 0.211861926695801 0.197484008334675 0.183484702333516 0.169931863720632 0.156882553994457 0.144383285733813 0.132470425435875 0.121170728727629 0.110501981939356 0.100473724603561 0.0910880286364542 0.082340311652994 0.0742201639415349 0.0667121709656296 0.0597967157613622 0.0534507481622326 0.0476485103257387 0.0423622104856754 0.0375626391546989 0.0332197241096145 0.0293030223766619 0.0257821490772837 0.0226271443884976 0.0198087810171004 0.0172988154920956 0.015070187259407 0.0130971700359816 0.0113554801686705 0.00982234687040259 0.00847654919639286 0.00729842450048173 0.00626985289918652 0.0053742219901627

Underlying Price

Vega

Vega Vs Time

15% IV 80.0 79.0 78.0 77.0 76.0 75.0 74.0 73.0 72.0 71.0 70.0 69.0 68.0 67.0 66.0 65.0 64.0 63.0 62.0 61.0 60.0 59.0 58.0 57.0 56.0 55.0 54.0 53.0 52.0 51.0 50.0 49.0 48.0 47.0 46.0 45.0 44.0 43.0 42.0 41.0 40.0 39.0 38.0 37.0 36.0 35.0 34.0 33.0 32.0 31.0 30.0 29.0 28.0 27.0 26.0 25.0 24.0 23.0 22.0 21.0 20.0 19.0 18.0 17.0 16.0 15.0 14.0 13.0 12.0 11.0 10.0 9.0 8.0 7.0 6.0 5.0 4.0 3.0 2.0 1.0 0.389541114157002 0.387131969484022 0.384706899698829 0.382265601500398 0.379807761734969 0.377333056941304 0.374841152868561 0.372331703964791 0.36980435283379 0.367258729657912 0.364694451584193 0.362111122070878 0.359508330191202 0.356885649890946 0.354242639195966 0.351578839365499 0.348893773986657 0.346186948005026 0.343457846685772 0.340705934499067 0.337930653922982 0.335131424156251 0.332307639732475 0.329458669026372 0.32658385264161 0.32368250166856 0.320753895798873 0.317797281282258 0.31481186870899 0.311796830599639 0.308751298781118 0.305674361525435 0.302565060424366 0.299422386969644 0.296245278803997 0.29303261560348 0.28978321454577 0.286495825312359 0.283169124564693 0.279801709824906 0.276392092680813 0.272938691221601 0.269439821595022 0.265893688558051 0.262298374870302 0.258651829352128 0.254951853395948 0.251196085678624 0.247381984772632 0.243506809291825 0.239567595130572 0.235561129258534 0.231483919411705 0.227332158865711 0.223101685279356 0.218787932340682 0.214385872614423 0.209889949550941 0.205293996033048 0.200591136051747 0.195773665032146 0.190832902853849 0.185759011540918 0.180540766650591 0.175165267120876 0.16961756202818 0.163880163176638 0.157932397690262 0.151749531307148 0.145301554531842 0.138551458179929 0.13145270832677 0.123945413261505 0.115950244593678 0.107358258256604 0.0980126241019207 0.0876726619577508 0.0759332533292265 0.0620045501035285 0.0438475917565621

Time to Expiration

Vega

Rho

Black-Scholes Call Prices
Call
Stock 210 d1 0.0975342893 N(d1) 0.5388489475
Strike 210 N(-d1) 0.4611510525
Volatility 15.00% d2 0.027309601 N(d2) 0.5108936004
Time (Days) 80 N(-d2) 0.4891063996
Rate 2%
Exponential 0.99563
Time (Annualized) 0.2191780822
Greeks:
Delta 0.538849
Gamma 0.026924
Theta -0.042449
Vega 0.390357
Rho 0.234122
Call Price $ 6.34
Black-Scholes Put Prices
Put
Stock 210 d1 0.0975342893 N(d1) 0.5388489475
Strike 210 N(-d1) 0.4611510525
Volatility 15.00% d2 0.027309601 N(d2) 0.5108936004
Time (Days) 80 N(-d2) 0.4891063996
Rate 2.00%
Exponential 0.99563
Time (Annualized) 0.2191780822
Greeks:
Delta -0.4612
Gamma 0.0269
Theta -0.0310
Vega 0.3904
Rho -0.2241 Put Price $ 5.42
Rho vs Price
Min Price 180.00
Price Increments 1
d1 d2 N(d1) N(-d1) N(d2) N(-d2) Call Price Put Price X-axis (Price) Call Rho Put Rho
-2.0975723536 -2.167797042 0.0179714697 0.9820285303 0.015087066 0.984912934 0.08 -0.2989505002 180 0.006914 -0.4513
-2.0186801505 -2.0889048388 0.0217602372 0.9782397628 0.0183581451 0.9816418549 0.10 -0.187231343 181 0.008413 -0.4498
-1.9402226174 -2.0104473057 0.0261763205 0.9738236795 0.022191934 0.977808066 0.12 -0.0614280602 182 0.010170 -0.4481
-1.8621949907 -1.932419679 0.0312878051 0.9687121949 0.0266538635 0.9733461365 0.15 0.0790769479 183 0.012214 -0.4460
-1.7845925848 -1.8548172731 0.0371637125 0.9628362875 0.0318111623 0.9681888377 0.19 0.2347219122 184 0.014578 -0.4437
-1.7074107902 -1.7776354785 0.0438728631 0.9561271369 0.0377318714 0.9622681286 0.23 0.4057329757 185 0.017291 -0.4410
-1.630645072 -1.7008697603 0.0514826164 0.9485173836 0.0444837231 0.9555162769 0.28 0.5920941395 186 0.020385 -0.4379
-1.5542909682 -1.6245156565 0.0600575135 0.9399424865 0.0521329008 0.9478670992 0.33 0.7935212024 187 0.023890 -0.4344
-1.4783440882 -1.5485687765 0.0696578513 0.9303421487 0.0607427083 0.9392572917 0.40 1.0094409773 188 0.027836 -0.4304
-1.4028001113 -1.4730247996 0.0803382269 0.9196617731 0.0703721744 0.9296278256 0.47 1.2389769524 189 0.032249 -0.4260
-1.3276547853 -1.3978794736 0.0921460885 0.9078539115 0.0810746318 0.9189253682 0.56 1.4809423955 190 0.037153 -0.4211
-1.2529039247 -1.323128613 0.1051203367 0.8948796633 0.0928963054 0.9071036946 0.66 1.733841667 191 0.042571 -0.4157
-1.1785434098 -1.2487680981 0.1192900185 0.8807099815 0.1058749527 0.8941250473 0.77 1.9958802331 192 0.048518 -0.4097
-1.104569185 -1.1747938733 0.1346731548 0.8653268452 0.1200385959 0.8799614041 0.89 2.2649835571 193 0.055009 -0.4033
-1.0309772577 -1.101201946 0.1512757424 0.8487242576 0.1354043875 0.8645956125 1.04 2.5388247145 194 0.062051 -0.3962
-0.9577636967 -1.0279883851 0.1690909646 0.8309090354 0.1519776457 0.8480223543 1.20 2.8148602389 195 0.069645 -0.3886
-0.8849246313 -0.9551493196 0.1880986411 0.8119013589 0.1697510954 0.8302489046 1.38 3.0903733781 196 0.077790 -0.3805
-0.8124562498 -0.8826809381 0.2082649405 0.7917350595 0.188704342 0.811295658 1.57 3.3625236389 197 0.086476 -0.3718
-0.7403547983 -0.8105794866 0.2295423693 0.7704576307 0.2088036005 0.7911963995 1.79 3.6284012404 198 0.095686 -0.3626
-0.6686165799 -0.7388412682 0.2518700468 0.7481299532 0.2300016947 0.7699983053 2.03 3.8850848911 199 0.105401 -0.3529
-0.597237953 -0.6674626413 0.2751742617 0.7248257383 0.2522383325 0.7477616675 2.30 4.129701165 200 0.115591 -0.3427
-0.5262153307 -0.5964400191 0.2993693017 0.7006306983 0.2754406563 0.7245593437 2.58 4.3594836786 201 0.126224 -0.3320
-0.4555451795 -0.5257698679 0.324358536 0.675641464 0.2995240564 0.7004759436 2.90 4.5718302784 202 0.137260 -0.3210
-0.3852240182 -0.4554487065 0.350035725 0.649964275 0.3243932307 0.6756067693 3.23 4.764356519 203 0.148657 -0.3096
-0.3152484167 -0.385473105 0.3762865235 0.6237134765 0.3499434645 0.6500565355 3.60 4.9349438564 204 0.160365 -0.2979
-0.2456149956 -0.3158396839 0.40299014 0.59700986 0.3760620976 0.6239379024 3.99 5.0817811824 205 0.172334 -0.2859
-0.1763204246 -0.2465451129 0.4300211085 0.5699788915 0.4026301434 0.5973698566 4.40 5.2033985779 206 0.184510 -0.2738
-0.1073614218 -0.1775861101 0.4572511293 0.5427488707 0.4295240168 0.5704759832 4.85 5.2986924486 207 0.196834 -0.2614
-0.0387347529 -0.1089594412 0.4845509327 0.5154490673 0.45661733 0.54338267 5.32 5.3669415191 208 0.209250 -0.2490
0.0295627701 -0.0406619182 0.5117921213 0.4882078787 0.4837827107 0.5162172893 5.81 5.4078134796 209 0.221699 -0.2366
0.0975342893 0.027309601 0.5388489475 0.4611510525 0.5108936004 0.4891063996 6.34 5.4213623938 210 0.234122 -0.2241
0.1651829023 0.0949582139 0.5655999888 0.4344000112 0.5378259913 0.4621740087 6.89 5.4080172709 211 0.246465 -0.2118
0.2325116624 0.1622869741 0.5919296849 0.4080703151 0.5644600641 0.4355399359 7.47 5.3685624725 212 0.258670 -0.1996
0.2995235802 0.2292988918 0.6177297085 0.3822702915 0.5906816926 0.4093183074 8.08 5.3041108528 213 0.270686 -0.1876
0.3662216236 0.2959969353 0.642900146 0.357099854 0.6163837891 0.3836162109 8.71 5.2160707088 214 0.282464 -0.1758
0.4326087193 0.362384031 0.6673504731 0.3326495269 0.6414674644 0.3585325356 9.36 5.1061077551 215 0.293959 -0.1643
0.4986877532 0.4284630649 0.6910003132 0.3089996868 0.6658429907 0.3341570093 10.04 4.9761034116 216 0.305130 -0.1531
0.564461571 0.4942368827 0.7137799769 0.2862200231 0.6894305526 0.3105694474 10.74 4.8281107274 217 0.315939 -0.1423
0.6299329794 0.5597082911 0.7356307828 0.2643692172 0.7121607869 0.2878392131 11.47 4.6643092393 218 0.326355 -0.1319
0.6951047464 0.6248800581 0.7565051698 0.2434948302 0.7339751092 0.2660248908 12.21 4.486960007 219 0.336352 -0.1219
0.7599796024 0.689754914 0.7763666112 0.2236333888 0.754825837 0.245174163 12.98 4.2983619605 220 0.345907 -0.1124
0.8245602402 0.7543355519 0.7951893489 0.2048106511 0.7746761201 0.2253238799 13.77 4.1008105698 221 0.355004 -0.1033
0.8888493167 0.8186246283 0.8129579663 0.1870420337 0.7934996945 0.2065003055 14.57 3.8965596926 222 0.363630 -0.0946
0.9528494524 0.8826247641 0.829666823 0.170333177 0.811280478 0.188719522 15.39 3.6877872872 223 0.371778 -0.0865
1.0165632332 0.9463385449 0.8453193739 0.1546806261 0.8280120302 0.1719879698 16.23 3.4765655051 224 0.379445 -0.0788
1.07999321 1.0097685217 0.8599273981 0.1400726019 0.8436968976 0.1563031024 17.08 3.2648355035 225 0.386633 -0.0716
1.1431418999 1.0729172116 0.8735101599 0.1264898401 0.8583458686 0.1416541314 17.95 3.0543871503 226 0.393346 -0.0649
1.2060117868 1.1357870984 0.8860935271 0.1139064729 0.8719771611 0.1280228389 18.83 2.8468436384 227 0.399593 -0.0587
1.2686053216 1.1983806333 0.8977090673 0.1022909327 0.8846155657 0.1153844343 19.72 2.6436508889 228 0.405385 -0.0529
1.3309249232 1.2607002349 0.9083931422 0.0916068578 0.8962915653 0.1037084347 20.62 2.4460715001 229 0.410735 -0.0475
1.3929729788 1.3227482905 0.918186019 0.081813981 0.9070404507 0.0929595493 21.54 2.2551829044 230 0.415661 -0.0426
1.4547518447 1.3845271564 0.927131013 0.072868987 0.9169014506 0.0830985494 22.46 2.0718793154 231 0.420180 -0.0381
1.5162638464 1.446039158 0.9352736752 0.0647263248 0.9259168905 0.0740831095 23.39 1.8968769959 232 0.424311 -0.0339
1.5775112794 1.5072865911 0.9426610356 0.0573389644 0.9341313935 0.0658686065 24.33 1.730722344 233 0.428076 -0.0302
1.6384964101 1.5682717218 0.9493409088 0.0506590912 0.9415911338 0.0584088662 25.28 1.5738022789 234 0.431494 -0.0268
1.6992214754 1.6289967871 0.9553612693 0.0446387307 0.9483431504 0.0516568496 26.23 1.4263564158 235 0.434588 -0.0237
1.7596886841 1.6894639958 0.9607696973 0.0392303027 0.954434727 0.045565273 27.19 1.2884905335 236 0.437380 -0.0209
1.8199002167 1.7496755284 0.965612899 0.034387101 0.9599128406 0.0400871594 28.15 1.1601908734 237 0.439890 -0.0184
1.8798582263 1.809633538 0.9699362988 0.0300637012 0.9648236823 0.0351763177 29.12 1.0413388449 238 0.442141 -0.0161
1.9395648389 1.8693401506 0.9737837013 0.0262162987 0.9692122473 0.0307877527 30.09 0.9317257638 239 0.444152 -0.0141
1.9990221538 1.9287974655 0.9771970215 0.0228029785 0.9731219947 0.0268780053 31.07 0.8310672965 240 0.445944 -0.0123

Call Rho 180.0 181.0 182.0 183.0 184.0 185.0 186.0 187.0 188.0 189.0 190.0 191.0 192.0 193.0 194.0 195.0 196.0 197.0 198.0 199.0 200.0 201.0 202.0 203.0 204.0 205.0 206.0 207.0 208.0 209.0 210.0 211.0 212.0 213.0 214.0 215.0 216.0 217.0 218.0 219.0 220.0 221.0 222.0 223.0 224.0 225.0 226.0 227.0 228.0 229.0 230.0 231.0 232.0 233.0 234.0 235.0 236.0 237.0 238.0 239.0 240.0 0.00691381016825075 0.00841281732134326 0.0101696922957689 0.012214419463416 0.0145778070561644 0.0172910356718292 0.0203851442500407 0.0238904621906217 0.0278359990049719 0.0322488053633019 0.0371533214955272 0.0425707305014372 0.0485183351259739 0.0550089768834282 0.0620505160262298 0.0696453897400174 0.0777902641323793 0.0864757931281246 0.0956864943809249 0.105400748878273 0.115590927193308 0.126223641475784 0.137260118433385 0.14865668488883 0.160365354152636 0.172334498553066 0.184509591117935 0.196833997684062 0.209249799665927 0.221698627361217 0.234122483992951 0.246464541643701 0.258669891760408 0.270686234912618 0.282464496871871 0.293959360736377 0.305129707640199 0.315938961449486 0.326355335655774 0.336351983334866 0.345907053469643 0.355003659072797 0.363629764344169 0.371777999527804 0.379445413183432 0.38663317225853 0.39334622065708 0.399592906977249 0.405384591769568 0.410735244092799 0.415661036363839 0.420179945559394 0.424311367778891 0.428075752066077 0.431494258252948 0.434588442471354 0.437379972906305 0.439890377366417 0.442140823340588 0.44415193040959 0.445943614195063

Underlying Price

Rho

Put Rho 180.0 181.0 182.0 183.0 184.0 185.0 186.0 187.0 188.0 189.0 190.0 191.0 192.0 193.0 194.0 195.0 196.0 197.0 198.0 199.0 200.0 201.0 202.0 203.0 204.0 205.0 206.0 207.0 208.0 209.0 210.0 211.0 212.0 213.0 214.0 215.0 216.0 217.0 218.0 219.0 220.0 221.0 222.0 223.0 224.0 225.0 226.0 227.0 228.0 229.0 230.0 231.0 232.0 233.0 234.0 235.0 236.0 237.0 238.0 239.0 240.0 -0.451346938871104 -0.449847931718012 -0.448091056743586 -0.446046329575939 -0.44368294198319 -0.440969713367526 -0.437875604789314 -0.434370286848733 -0.430424750034383 -0.426011943676053 -0.421107427543828 -0.415690018537918 -0.409742413913381 -0.403251772155927 -0.396210233013125 -0.388615359299337 -0.380470484906976 -0.37178495591123 -0.36257425465843 -0.352860000161081 -0.342669821846047 -0.332037107563571 -0.32100063060597 -0.309604064150525 -0.297895394886718 -0.285926250486288 -0.27375115792142 -0.261426751355293 -0.249010949373428 -0.236562121678138 -0.224138265046403 -0.211796207395654 -0.199590857278947 -0.187574514126737 -0.175796252167484 -0.164301388302978 -0.153131041399155 -0.142321787589869 -0.13190541338358 -0.121908765704489 -0.112353695569712 -0.103257089966558 -0.094630984695186 -0.0864827495115505 -0.0788153358559232 -0.0716275767808244 -0.0649145283822743 -0.0586678420621056 -0.0528761572697866 -0.0475255049465559 -0.0425997126755159 -0.0380808034799613 -0.0339493812604636 -0.0301849969732776 -0.0267664907864064 -0.0236723065680005 -0.0208807761330501 -0.0183703716729381 -0.0161199256987671 -0.0141088186297649 -0.0123171348442921

Underlying Price

Rho

Rho

Put Rho 180.0 181.0 182.0 183.0 184.0 185.0 186.0 187.0 188.0 189.0 190.0 191.0 192.0 193.0 194.0 195.0 196.0 197.0 198.0 199.0 200.0 201.0 202.0 203.0 204.0 205.0 206.0 207.0 208.0 209.0 210.0 211.0 212.0 213.0 214.0 215.0 216.0 217.0 218.0 219.0 220.0 221.0 222.0 223.0 224.0 225.0 226.0 227.0 228.0 229.0 230.0 231.0 232.0 233.0 234.0 235.0 236.0 237.0 238.0 239.0 240.0 -0.451346938871104 -0.449847931718012 -0.448091056743586 -0.446046329575939 -0.44368294198319 -0.440969713367526 -0.437875604789314 -0.434370286848733 -0.430424750034383 -0.426011943676053 -0.421107427543828 -0.415690018537918 -0.409742413913381 -0.403251772155927 -0.396210233013125 -0.388615359299337 -0.380470484906976 -0.37178495591123 -0.36257425465843 -0.352860000161081 -0.342669821846047 -0.332037107563571 -0.32100063060597 -0.309604064150525 -0.297895394886718 -0.285926250486288 -0.27375115792142 -0.261426751355293 -0.249010949373428 -0.236562121678138 -0.224138265046403 -0.211796207395654 -0.199590857278947 -0.187574514126737 -0.175796252167484 -0.164301388302978 -0.153131041399155 -0.142321787589869 -0.13190541338358 -0.121908765704489 -0.112353695569712 -0.103257089966558 -0.094630984695186 -0.0864827495115505 -0.0788153358559232 -0.0716275767808244 -0.0649145283822743 -0.0586678420621056 -0.0528761572697866 -0.0475255049465559 -0.0425997126755159 -0.0380808034799613 -0.0339493812604636 -0.0301849969732776 -0.0267664907864064 -0.0236723065680005 -0.0208807761330501 -0.0183703716729381 -0.0161199256987671 -0.0141088186297649 -0.0123171348442921 Call Rho 180.0 181.0 182.0 183.0 184.0 185.0 186.0 187.0 188.0 189.0 190.0 191.0 192.0 193.0 194.0 195.0 196.0 197.0 198.0 199.0 200.0 201.0 202.0 203.0 204.0 205.0 206.0 207.0 208.0 209.0 210.0 211.0 212.0 213.0 214.0 215.0 216.0 217.0 218.0 219.0 220.0 221.0 222.0 223.0 224.0 225.0 226.0 227.0 228.0 229.0 230.0 231.0 232.0 233.0 234.0 235.0 236.0 237.0 238.0 239.0 240.0 0.00691381016825075 0.00841281732134326 0.0101696922957689 0.012214419463416 0.0145778070561644 0.0172910356718292 0.0203851442500407 0.0238904621906217 0.0278359990049719 0.0322488053633019 0.0371533214955272 0.0425707305014372 0.0485183351259739 0.0550089768834282 0.0620505160262298 0.0696453897400174 0.0777902641323793 0.0864757931281246 0.0956864943809249 0.105400748878273 0.115590927193308 0.126223641475784 0.137260118433385 0.14865668488883 0.160365354152636 0.172334498553066 0.184509591117935 0.196833997684062 0.209249799665927 0.221698627361217 0.234122483992951 0.246464541643701 0.258669891760408 0.270686234912618 0.282464496871871 0.293959360736377 0.305129707640199 0.315938961449486 0.326355335655774 0.336351983334866 0.345907053469643 0.355003659072797 0.363629764344169 0.371777999527804 0.379445413183432 0.38663317225853 0.39334622065708 0.399592906977249 0.405384591769568 0.410735244092799 0.415661036363839 0.420179945559394 0.424311367778891 0.428075752066077 0.431494258252948 0.434588442471354 0.437379972906305 0.439890377366417 0.442140823340588 0.44415193040959 0.445943614195063

Underlying Price

Rho

BSIF Portfolio Report.xlsx

Allocation

August 29, 2016 Beta wtd beta Shares Price Market Value Weight target Sector Sector Total Grade (1-5) Price Target
Passive Core (ETFs) = 35-40% 28.7% range 30-40%
Small cap domestic portfolios subtotal:small and micro cap indexes 15.58% range 15-20 %
IJR ISHARES CORE S&P SMALL-CAP ETF 1.14 0.05 70 124.29 $8,700.30 4.36%
VBK VANGUARD CRSP US SM CAP GROWTH IND ETF 1.22 0.07 85 132.12 $11,230.20 5.63%
VBR VANGUARD CRSP US SMALL CAP VALUE IND ET 1.29 0.07 100 111.44 $11,144.00 5.59%
Diversified International portfolios subtotal:international portfolios 6.26% range 8-10%
DXJ WISDOMTREE JAPAN HEDGED EQUITY FUND 0.56 0.01 100 42.29 $4,229.00 2.12%
EZU ISHARES MSCI EUROZONE ETF 1.26 0.02 100 34.2 $3,420.00 1.71%
HEDJ WISDOMTREE TRUST EUROPE HEDGED EQUITY FUND 1.30 0.03 90 53.69 $4,832.10 2.42%
Sector portfolios subtotal: sector portfolios 6.85% range 5-15%
IHE ISHARES US PHARMA ETF 0.58 0.01 30 149.77 $4,493.10 2.25%
ITA ISHARES US AEROPSACE & DEFENSE ETF 0.93 0.02 40 131.91 $5,276.40 2.65%
XLF SELECT SECTOR SPDR TRUST FINANCIAL SELECT SECTOR FUND 1.38 0.03 160 24.34 $3,894.40 1.95%
TLT ISHARES 20+ YR TREASURY BND ETF -0.20 0.01 -40 140.194 -$5,607.76 -2.81%
ADD BACK SHORT POSITION $5,607.76 2.81%
Active Component = 65-75% includes cash 71.3% range 60-70%
US listed direct equity investments
AAPL APPLE INC COM 0.90 0.03 70 106.84 $7,478.80 3.75%
AET AETNA US HEALTHCARE COM 0.70 0.01 25 117.07 $2,926.75 1.47%
AMGN AMGEN INC COM 0.62 0.02 45 171.87 $7,734.15 3.88%
ANTM ANTHEM INC COM 0.60 0.01 25 124.27 $3,106.75 1.56%
ATVI ACTIVISION BLIZZARD INC COM 0.60 0.03 250 41.42 $10,355.00 5.19%
AVGO BROADCOM LIMITED COM 1.10 0.03 35 177.72 $6,220.20 3.12%
CI CIGNA CORP COM 0.70 0.02 45 128.23 $5,770.35 2.89%
DHR DANAHER CORP DEL COM 1.20 0.02 50 81.98 $4,099.00 2.06%
DOW DOW CHEMICAL COM 1.50 0.02 50 54.27 $2,713.50 1.36%
FCAU FIAT CHRYSLER AUTOMOBILES NV ORD NL0010877643 1.27 0.02 450 6.83 $3,073.50 1.54%
GOOG ALPHABET INC CLASS C 0.93 0.03 8 772.81 $6,182.48 3.10%
INTC INTEL CORP COM 0.90 0.02 125 35.64 $4,455.00 2.23%
JPM JP MORGAN CHASE & CO COM 1.70 0.03 60 66.9 $4,014.00 2.01%
MCK MCKESSON CORP COM 0.80 0.01 18 183.65 $3,305.70 1.66%
NEE NEXTERA ENERGY INC COM 0.40 0.01 30 122.18 $3,665.40 1.84%
NKE NIKE INC CL B 0.70 0.02 80 58.71 $4,696.80 2.36%
PEP PEPSICO INC COM 0.39 0.01 60 107.97 $6,478.20 3.25%
PYPL PAYPAL HLDGS INC COM 1.50 0.03 100 37.43 $3,743.00 1.88%
SCHW SCHWAB CHARLES CORP COM 1.60 0.04 150 31.08 $4,662.00 2.34%
SHPG SHIRE PLC ADR 0.70 0.02 30 190.7 $5,721.00 2.87%
SLB SCHLUMBERGER LTD COM 1.50 0.03 45 81.24 $3,655.80 1.83%
SPLP STEEL PARTNERS HOLDINGS LP COM 0.50 0.01 250 14.72 $3,680.00 1.85%
UNH UNITEDHEALTH GROUP INC COM 0.53 0.01 30 137.23 $4,116.90 2.06%
USB US BANCORP COM (NEW) 0.70 0.02 100 43.85 $4,385.00 2.20%
V VISA INC CLASS A 0.81 0.01 45 80.89 $3,640.05 1.83%
VZ VERIZON COMMUNICATIONS COM 0.42 0.01 60 52.43 $3,145.80 1.58%
WFC WELLS FARGO & CO COM 1.10 0.03 110 49.6 $5,456.00 2.74%
XL XL GROUP LTD COM SEDOL A138286 1.06 0.02 110 33.81 $3,719.10 1.86%
Cash and MM funds = less than 10% 0.95 avg equity beta
Cash CASH 0.00 0.00 10008.26 1 $10,008.26 5.02% 10% Max
Portfolio Beta 0.91 Total Porfolio Value $199,427.99 100.0%

BSIF Asset Allocation

StockData

Symbol Last Description Qty Mkt Val

DataTables.xlsx

Sheet1

CF1 234
Growth Rate 10%
Discount Rate 15%
Initial Outlay -1150
Year 0 1 2 3 4 5 6 7
Cash Flow -1150.00 234.00 257.40 283.14 311.45 342.60 376.86 414.55
NPV $101.46
IRR 17.60%
DATA TABLE FOR NPV
Discount Rate NPV
$101.46
0%
2.00%
4.00%
6.00%
8.00%
10.00%
12.00%
14.00%
16.00%
18.00%
20.00%
22.00%
24.00%
26.00%
28.00%
30.00%

Sheet2

CF1 234
Growth Rate 10%
Discount Rate 15%
Initial Outlay -1150
Year 0 1 2 3 4 5 6 7
Cash Flow -1150.00 234.00 257.40 283.14 311.45 342.60 376.86 414.55
NPV $101.46
IRR 17.60%
DATA TABLE FOR NPV
$101.46 7% 10% 12%
Growth Rate 0.00%
5.00%
10.00%
15.00%
20.00%

DCFValuationMCD.xlsx

Sheet1

Earnings Annual Estimated G Stock: MCD
2015 (TTM) 4.75
2016 (12-month forward) 5.2 9.47%
2017 (2-year forward) 5.73 10.19%
2-year Annualized G 9.83%
Discount/Premium Factor 0
Discounted G 1.00%
Annualized S&P for 20 years Market Rate 11.00%
Using 2% (not 3 month rate) Risk Free Rate 2.00%
Beta 0.5
Discount Rate CAPM 6.50%
2016 5.2 4.88
2017 5.73 5.05
2018 5.79 92.77
Current Price Valuation 102.71
122.06
Estimated Forward PE 19.75
Current PE 25.6968421053
Earnings Annual Estimated G
2015 (TTM) 4.75
2016 (12-month forward) 5.2 9.47%
2017 (2-year forward) 5.73 10.19%
Constant Annualized G 9.83%
Using Goal Seek G Need For Current Price
Annualized S&P for 20 years Market Rate 11.00%
Using 2% (not 3 month rate) Risk Free Rate 2.00%
Beta 0.5
Discount Rate CAPM 6.50%
2016 5.2 4.88
2017 5.73 5.05
2018 5.73 77.72
Current Price Valuation 87.66
122.06

Option Models_Post 1.xlsx

Call

Market Call Price @ expiration Long Per Share Short Per Share
Price at expiration 80 -350.00 -3.50 350.00 3.50
Premium 3.5 82 -350.00 -3.50 350.00 3.50
strike 100 84 -350.00 -3.50 350.00 3.50
Call Break-even 103.5 86 -350.00 -3.50 350.00 3.50
88 -350.00 -3.50 350.00 3.50
Max-Loss -350 90 -350.00 -3.50 350.00 3.50
Max-Profit 9650 92 -350.00 -3.50 350.00 3.50
94 -350.00 -3.50 350.00 3.50
Graph & Chart 96 -350.00 -3.50 350.00 3.50
Min price 80 98 -350.00 -3.50 350.00 3.50
Increments 2 100 -350.00 -3.50 350.00 3.50
102 -150.00 -1.50 150.00 1.50
104 50.00 0.50 -50.00 -0.50
106 250.00 2.50 -250.00 -2.50
108 450.00 4.50 -450.00 -4.50
110 650.00 6.50 -650.00 -6.50
112 850.00 8.50 -850.00 -8.50
114 1,050.00 10.50 -1,050.00 -10.50
116 1,250.00 12.50 -1,250.00 -12.50
118 1,450.00 14.50 -1,450.00 -14.50
120 1,650.00 16.50 -1,650.00 -16.50
122 1,850.00 18.50 -1,850.00 -18.50
124 2,050.00 20.50 -2,050.00 -20.50
126 2,250.00 22.50 -2,250.00 -22.50
128 2,450.00 24.50 -2,450.00 -24.50
130 2,650.00 26.50 -2,650.00 -26.50
132 2,850.00 28.50 -2,850.00 -28.50
134 3,050.00 30.50 -3,050.00 -30.50
136 3,250.00 32.50 -3,250.00 -32.50
138 3,450.00 34.50 -3,450.00 -34.50
140 3,650.00 36.50 -3,650.00 -36.50
142 3,850.00 38.50 -3,850.00 -38.50
144 4,050.00 40.50 -4,050.00 -40.50
146 4,250.00 42.50 -4,250.00 -42.50
148 4,450.00 44.50 -4,450.00 -44.50
150 4,650.00 46.50 -4,650.00 -46.50
152 4,850.00 48.50 -4,850.00 -48.50
154 5,050.00 50.50 -5,050.00 -50.50
156 5,250.00 52.50 -5,250.00 -52.50
158 5,450.00 54.50 -5,450.00 -54.50
160 5,650.00 56.50 -5,650.00 -56.50

Call Value

Long 80.0 82.0 84.0 86.0 88.0 90.0 92.0 94.0 96.0 98.0 100.0 102.0 104.0 106.0 108.0 110.0 112.0 114.0 116.0 118.0 120.0 122.0 124.0 126.0 128.0 130.0 132.0 134.0 136.0 138.0 140.0 142.0 144.0 146.0 148.0 150.0 152.0 154.0 156.0 158.0 160.0 -350.0 -350.0 -350.0 -350.0 -350.0 -350.0 -350.0 -350.0 -350.0 -350.0 -350.0 -150.0 50.0 250.0 450.0 650.0 850.0 1050.0 1250.0 1450.0 1650.0 1850.0 2050.0 2250.0 2450.0 2650.0 2850.0 3050.0 3250.0 3450.0 3650.0 3850.0 4050.0 4250.0 4450.0 4650.0 4850.0 5050.0 5250.0 5450.0 5650.0 Short 80.0 82.0 84.0 86.0 88.0 90.0 92.0 94.0 96.0 98.0 100.0 102.0 104.0 106.0 108.0 110.0 112.0 114.0 116.0 118.0 120.0 122.0 124.0 126.0 128.0 130.0 132.0 134.0 136.0 138.0 140.0 142.0 144.0 146.0 148.0 150.0 152.0 154.0 156.0 158.0 160.0 350.0 350.0 350.0 350.0 350.0 350.0 350.0 350.0 350.0 350.0 350.0 150.0 -50.0 -250.0 -450.0 -650.0 -850.0 -1050.0 -1250.0 -1450.0 -1650.0 -1850.0 -2050.0 -2250.0 -2450.0 -2650.0 -2850.0 -3050.0 -3250.0 -3450.0 -3650.0 -3850.0 -4050.0 -4250.0 -4450.0 -4650.0 -4850.0 -5050.0 -5250.0 -5450.0 -5650.0

Price at Expiration

Profit/Loss

Option Models_Post.xlsx

Call

Market Call Price @ expiration Long Per Share Short Per Share
Price at expiration 80 -350.00 -3.50 350.00 3.50
Premium 3.5 82 -350.00 -3.50 350.00 3.50
strike 100 84 -350.00 -3.50 350.00 3.50
Call Break-even 103.5 86 -350.00 -3.50 350.00 3.50
88 -350.00 -3.50 350.00 3.50
Max-Loss -350 90 -350.00 -3.50 350.00 3.50
Max-Profit 9650 92 -350.00 -3.50 350.00 3.50
94 -350.00 -3.50 350.00 3.50
Graph & Chart 96 -350.00 -3.50 350.00 3.50
Min price 80 98 -350.00 -3.50 350.00 3.50
Increments 2 100 -350.00 -3.50 350.00 3.50
102 -150.00 -1.50 150.00 1.50
104 50.00 0.50 -50.00 -0.50
106 250.00 2.50 -250.00 -2.50
108 450.00 4.50 -450.00 -4.50
110 650.00 6.50 -650.00 -6.50
112 850.00 8.50 -850.00 -8.50 28 21000
114 1,050.00 10.50 -1,050.00 -10.50
116 1,250.00 12.50 -1,250.00 -12.50
118 1,450.00 14.50 -1,450.00 -14.50
120 1,650.00 16.50 -1,650.00 -16.50
122 1,850.00 18.50 -1,850.00 -18.50
124 2,050.00 20.50 -2,050.00 -20.50
126 2,250.00 22.50 -2,250.00 -22.50
128 2,450.00 24.50 -2,450.00 -24.50
130 2,650.00 26.50 -2,650.00 -26.50
132 2,850.00 28.50 -2,850.00 -28.50
134 3,050.00 30.50 -3,050.00 -30.50
136 3,250.00 32.50 -3,250.00 -32.50
138 3,450.00 34.50 -3,450.00 -34.50
140 3,650.00 36.50 -3,650.00 -36.50
142 3,850.00 38.50 -3,850.00 -38.50
144 4,050.00 40.50 -4,050.00 -40.50
146 4,250.00 42.50 -4,250.00 -42.50
148 4,450.00 44.50 -4,450.00 -44.50
150 4,650.00 46.50 -4,650.00 -46.50
152 4,850.00 48.50 -4,850.00 -48.50
154 5,050.00 50.50 -5,050.00 -50.50
156 5,250.00 52.50 -5,250.00 -52.50
158 5,450.00 54.50 -5,450.00 -54.50
160 5,650.00 56.50 -5,650.00 -56.50

Call Value

Long 80.0 82.0 84.0 86.0 88.0 90.0 92.0 94.0 96.0 98.0 100.0 102.0 104.0 106.0 108.0 110.0 112.0 114.0 116.0 118.0 120.0 122.0 124.0 126.0 128.0 130.0 132.0 134.0 136.0 138.0 140.0 142.0 144.0 146.0 148.0 150.0 152.0 154.0 156.0 158.0 160.0 -350.0 -350.0 -350.0 -350.0 -350.0 -350.0 -350.0 -350.0 -350.0 -350.0 -350.0 -150.0 50.0 250.0 450.0 650.0 850.0 1050.0 1250.0 1450.0 1650.0 1850.0 2050.0 2250.0 2450.0 2650.0 2850.0 3050.0 3250.0 3450.0 3650.0 3850.0 4050.0 4250.0 4450.0 4650.0 4850.0 5050.0 5250.0 5450.0 5650.0 Short 80.0 82.0 84.0 86.0 88.0 90.0 92.0 94.0 96.0 98.0 100.0 102.0 104.0 106.0 108.0 110.0 112.0 114.0 116.0 118.0 120.0 122.0 124.0 126.0 128.0 130.0 132.0 134.0 136.0 138.0 140.0 142.0 144.0 146.0 148.0 150.0 152.0 154.0 156.0 158.0 160.0 350.0 350.0 350.0 350.0 350.0 350.0 350.0 350.0 350.0 350.0 350.0 150.0 -50.0 -250.0 -450.0 -650.0 -850.0 -1050.0 -1250.0 -1450.0 -1650.0 -1850.0 -2050.0 -2250.0 -2450.0 -2650.0 -2850.0 -3050.0 -3250.0 -3450.0 -3650.0 -3850.0 -4050.0 -4250.0 -4450.0 -4650.0 -4850.0 -5050.0 -5250.0 -5450.0 -5650.0

Price at Expiration

Profit/Loss

Put

Price @ expiration Long Per Share Short Per Share
Market Put 80 2,310.00 23.10 -2,310.00 -23.10
Premium 1.9 82 2,110.00 21.10 -2,110.00 -21.10
strike 105 84 1,910.00 19.10 -1,910.00 -19.10
Put Break-even 103.1 86 1,710.00 17.10 -1,710.00 -17.10
88 1,510.00 15.10 -1,510.00 -15.10
Max-Loss -190 90 1,310.00 13.10 -1,310.00 -13.10
Max-Profit 10310 92 1,110.00 11.10 -1,110.00 -11.10
94 910.00 9.10 -910.00 -9.10
Graph 96 710.00 7.10 -710.00 -7.10
Min Price 80 98 510.00 5.10 -510.00 -5.10
Increments 2 100 310.00 3.10 -310.00 -3.10
102 110.00 1.10 -110.00 -1.10
104 -90.00 -0.90 90.00 0.90
106 -190.00 -1.90 190.00 1.90
108 -190.00 -1.90 190.00 1.90
110 -190.00 -1.90 190.00 1.90
112 -190.00 -1.90 190.00 1.90
114 -190.00 -1.90 190.00 1.90
116 -190.00 -1.90 190.00 1.90
118 -190.00 -1.90 190.00 1.90
120 -190.00 -1.90 190.00 1.90
122 -190.00 -1.90 190.00 1.90
124 -190.00 -1.90 190.00 1.90
126 -190.00 -1.90 190.00 1.90
128 -190.00 -1.90 190.00 1.90
130 -190.00 -1.90 190.00 1.90
132 -190.00 -1.90 190.00 1.90
134 -190.00 -1.90 190.00 1.90
136 -190.00 -1.90 190.00 1.90
138 -190.00 -1.90 190.00 1.90
140 -190.00 -1.90 190.00 1.90
142 -190.00 -1.90 190.00 1.90
144 -190.00 -1.90 190.00 1.90
146 -190.00 -1.90 190.00 1.90
148 -190.00 -1.90 190.00 1.90
150 -190.00 -1.90 190.00 1.90
152 -190.00 -1.90 190.00 1.90
154 -190.00 -1.90 190.00 1.90
156 -190.00 -1.90 190.00 1.90
158 -190.00 -1.90 190.00 1.90
160 -190.00 -1.90 190.00 1.90

Put Value

Long 80.0 82.0 84.0 86.0 88.0 90.0 92. 0 94.0 96.0 98.0 100.0 102.0 104.0 106.0 108.0 110.0 112.0 114.0 116.0 118.0 120.0 122.0 124.0 126.0 128.0 130.0 132.0 134.0 136.0 138.0 140.0 142.0 144.0 146.0 148.0 150.0 152.0 154.0 156.0 158.0 160.0 2310.0 2110.0 1910.0 1710.0 1510.0 1310.0 1110.0 910.0 710.0 509.9999999999999 310.0 110.0 -89.99999999999998 -190.0 -190.0 -190.0 -190.0 -190.0 -190.0 -190.0 -190.0 -190.0 -190.0 -190.0 -190.0 -190.0 -190.0 -190.0 -190.0 -190.0 -190.0 -190.0 -190.0 -190.0 -190.0 -190.0 -190.0 -190.0 -190.0 -190.0 -190.0 Short 80.0 82.0 84.0 86.0 88.0 90.0 92.0 94.0 96.0 98.0 100.0 102.0 104.0 106.0 108.0 110.0 112.0 114.0 116.0 118.0 120.0 122.0 124.0 126.0 128.0 130.0 132.0 134.0 136.0 138.0 140.0 142.0 144.0 146.0 148.0 150.0 152.0 154.0 156.0 158.0 160.0 -2310.0 -2110.0 -1910.0 -1710.0 -1510.0 -1310.0 -1110.0 -910.0 -710.0 -509.9999999999999 -310.0 -110.0 89.99999999999998 190.0 190.0 190.0 190.0 190.0 190.0 190.0 190.0 190.0 190 .0 190.0 190.0 190.0 190.0 190.0 190.0 190.0 190.0 190.0 190.0 190.0 190.0 190.0 190.0 190.0 190.0 190.0 190.0

Price at Expiration

Profit/Loss

Covered Call

Covered Call
Price of Stock at start 100 Price @ expiration Stock P/L Short call Covered Call Per Share
80 -2,000.00 1,000.00 -1,000.00 -10
Premium 10 82 -1,800.00 1,000.00 -800.00 -8
strike 110 84 -1,600.00 1,000.00 -600.00 -6
Short Call Break-even 120 86 -1,400.00 1,000.00 -400.00 -4
88 -1,200.00 1,000.00 -200.00 -2
90 -1,000.00 1,000.00 0.00 0
Net effect : "Short Put" 92 -800.00 1,000.00 200.00 2
94 -600.00 1,000.00 400.00 4
Graph 96 -400.00 1,000.00 600.00 6
Min Price 80 98 -200.00 1,000.00 800.00 8
Increments 2 100 0.00 1,000.00 1,000.00 10
102 200.00 1,000.00 1,200.00 12
104 400.00 1,000.00 1,400.00 14
106 600.00 1,000.00 1,600.00 16
108 800.00 1,000.00 1,800.00 18
110 1,000.00 1,000.00 2,000.00 20
112 1,200.00 800.00 2,000.00 20
114 1,400.00 600.00 2,000.00 20
116 1,600.00 400.00 2,000.00 20
118 1,800.00 200.00 2,000.00 20
120 2,000.00 0.00 2,000.00 20
122 2,200.00 -200.00 2,000.00 20
124 2,400.00 -400.00 2,000.00 20
126 2,600.00 -600.00 2,000.00 20
128 2,800.00 -800.00 2,000.00 20
130 3,000.00 -1,000.00 2,000.00 20
132 3,200.00 -1,200.00 2,000.00 20
134 3,400.00 -1,400.00 2,000.00 20
136 3,600.00 -1,600.00 2,000.00 20
138 3,800.00 -1,800.00 2,000.00 20
140 4,000.00 -2,000.00 2,000.00 20
142 4,200.00 -2,200.00 2,000.00 20
144 4,400.00 -2,400.00 2,000.00 20
146 4,600.00 -2,600.00 2,000.00 20
148 4,800.00 -2,800.00 2,000.00 20
150 5,000.00 -3,000.00 2,000.00 20
152 5,200.00 -3,200.00 2,000.00 20

Covered Call

Stock P/L 80.0 82.0 84.0 86.0 88.0 90.0 92.0 94.0 96.0 98.0 100.0 102.0 104.0 106.0 108.0 110.0 112.0 114.0 116.0 118.0 120.0 122.0 124.0 126.0 128.0 130.0 132.0 134.0 136.0 138.0 140.0 142.0 144.0 146.0 148.0 150.0 152.0 80.0 82.0 84.0 86.0 88.0 90.0 92.0 94.0 96.0 98.0 100.0 102.0 104.0 106.0 108.0 110.0 112.0 114.0 116.0 118.0 120.0 122.0 124.0 126.0 128.0 130.0 132.0 134.0 136.0 138.0 140.0 142.0 144.0 146.0 148.0 150.0 152.0 Short call 80.0 82.0 84.0 86.0 88.0 90.0 92.0 94.0 96.0 98.0 100.0 102.0 104.0 106.0 108.0 110.0 112.0 114.0 116.0 118.0 120.0 122.0 124.0 126.0 128.0 130.0 132.0 134.0 136.0 138.0 140.0 142.0 144.0 146.0 148.0 150.0 152.0 1000.0 1000.0 1000.0 1000.0 1000.0 1000.0 1000.0 1000.0 1000.0 1000.0 1000.0 1000.0 1000.0 1000.0 1000.0 1000.0 800.0 600.0 400.0 200.0 0.0 -200.0 -400.0 -600.0 -800.0 -1000.0 -1200.0 -1400.0 -1600.0 -1800.0 -2000.0 -2200.0 -2400.0 -2600.0 -2800.0 -3000.0 -3200.0 Covered Call 80.0 82.0 84.0 86.0 88.0 90.0 92.0 94.0 96.0 98.0 100.0 102.0 104.0 106.0 108.0 110.0 112.0 114.0 116.0 118.0 120.0 122.0 124.0 126.0 128.0 130.0 132.0 134.0 136.0 138.0 140.0 142.0 144.0 146.0 148.0 150.0 152.0 -1000.0 -800.0 -600.0 -400.0 -200.0 0.0 200.0 400.0 600.0 800.0 1000.0 1200.0 1400.0 1600.0 1800.0 2000.0 2000.0 2000.0 2000.0 2000.0 2000.0 2000.0 2000.0 2000.0 2000.0 2000.0 2000.0 2000.0 2000.0 2000.0 2000.0 2000.0 2000.0 2000.0 2000.0 2000.0 2000.0

Price at Expiration

Profit/Loss

Protective Put

Protective Put
Price of Stock at start 100 Price @ expiration Stock P/L Long Put Protective Put Per Share
80 -2,000.00 1,500.00 -500.00 -5
Premium 5 82 -1,800.00 1,300.00 -500.00 -5
strike 100 84 -1,600.00 1,100.00 -500.00 -5
Protective Put Break-even 105 86 -1,400.00 900.00 -500.00 -5
88 -1,200.00 700.00 -500.00 -5
90 -1,000.00 500.00 -500.00 -5
Net effect : "Short Put" 92 -800.00 300.00 -500.00 -5
94 -600.00 100.00 -500.00 -5
Graph 96 -400.00 -100.00 -500.00 -5
Min Price 80 98 -200.00 -300.00 -500.00 -5
Increments 2 100 0.00 -500.00 -500.00 -5
102 200.00 -500.00 -300.00 -3
104 400.00 -500.00 -100.00 -1
106 600.00 -500.00 100.00 1
108 800.00 -500.00 300.00 3
110 1,000.00 -500.00 500.00 5
112 1,200.00 -500.00 700.00 7
114 1,400.00 -500.00 900.00 9
116 1,600.00 -500.00 1,100.00 11
118 1,800.00 -500.00 1,300.00 13
120 2,000.00 -500.00 1,500.00 15
122 2,200.00 -500.00 1,700.00 17
124 2,400.00 -500.00 1,900.00 19
126 2,600.00 -500.00 2,100.00 21
128 2,800.00 -500.00 2,300.00 23
130 3,000.00 -500.00 2,500.00 25
132 3,200.00 -500.00 2,700.00 27
134 3,400.00 -500.00 2,900.00 29
136 3,600.00 -500.00 3,100.00 31
138 3,800.00 -500.00 3,300.00 33
140 4,000.00 -500.00 3,500.00 35
142 4,200.00 -500.00 3,700.00 37

Protective Put

Stock P/L 80.0 82.0 84.0 86.0 88.0 90.0 92.0 94.0 96.0 98.0 100.0 102.0 104.0 106.0 108.0 110.0 112.0 114.0 116.0 118.0 120.0 122.0 124.0 126.0 128.0 130.0 132.0 134.0 136.0 138.0 140.0 142.0 -2000.0 -1800.0 -1600.0 -1400.0 -1200.0 -1000.0 -800.0 -600.0 -400.0 -200.0 0.0 200.0 400.0 600.0 800.0 1000.0 1200.0 1400.0 1600.0 1800.0 2000.0 2200.0 2400.0 2600.0 2800.0 3000.0 3200.0 3400.0 3600.0 3800.0 4000.0 4200.0 Long Put 80.0 82.0 84.0 86.0 88.0 90.0 92.0 94.0 96.0 98.0 100.0 102.0 104.0 106.0 108.0 110.0 112.0 114.0 116.0 118.0 120.0 122.0 124.0 126.0 128.0 130.0 132.0 134.0 136.0 138.0 140.0 142.0 1500.0 1300.0 1100.0 900.0 700.0 500.0 300.0 100.0 -100.0 -300.0 -500.0 -500.0 -500.0 -500.0 -500.0 -500.0 -500.0 -500.0 -500.0 -500.0 -500.0 -500.0 -500.0 -500.0 -500.0 -500.0 -500.0 -500.0 -500.0 -500.0 -500.0 -500.0 Protective Put 80.0 82.0 84.0 86.0 88.0 90.0 92.0 94.0 96.0 98.0 100.0 102.0 104.0 106.0 108.0 110.0 112.0 114.0 116.0 118.0 120.0 122.0 124.0 126.0 128.0 130.0 132.0 134.0 136.0 138.0 140.0 142.0 -500.0 -500.0 -500.0 -500.0 -500.0 -500.0 -500.0 -500.0 -500.0 -500.0 -500.0 -300.0 -100.0 100.0 300.0 500.0 700.0 900.0 1100.0 1300.0 1500.0 1700.0 1900.0 2100.0 2300.0 2500.0 2700.0 2900.0 3100.0 3300.0 3500.0 3700.0

Price at Expiration

Profit/Loss

Straddle

GOAL: VOLATILITY
Number of Straddles 1 Price @ expiration Long Straddle Per Share Long Call Long Put
Long Call 188.00 1,938.00 19.38 -107.00 2,045.00
Premium 1.07 189.00 1,838.00 18.38 -107.00 1,945.00
strike 210 190.00 1,738.00 17.38 -107.00 1,845.00
Call Break-even 211.07 191.00 1,638.00 16.38 -107.00 1,745.00
Long Put 192.00 1,538.00 15.38 -107.00 1,645.00
Premium 1.55 193.00 1,438.00 14.38 -107.00 1,545.00
strike 210 194.00 1,338.00 13.38 -107.00 1,445.00
Put Break-even 208.45 195.00 1,238.00 12.38 -107.00 1,345.00
196.00 1,138.00 11.38 -107.00 1,245.00
Strategy 197.00 1,038.00 10.38 -107.00 1,145.00
Low Break-even 207.38 198.00 938.00 9.38 -107.00 1,045.00
High Break-even 212.62 199.00 838.00 8.38 -107.00 945.00
Max Loss (2.62) per share 200.00 738.00 7.38 -107.00 845.00
Max Profit when S drops 208.45 per share 201.00 638.00 6.38 -107.00 745.00
Max Profit when S increases Infinite 202.00 538.00 5.38 -107.00 645.00
Required underlying move (±) 1.25% 203.00 438.00 4.38 -107.00 545.00
204.00 338.00 3.38 -107.00 445.00
Graph 205.00 238.00 2.38 -107.00 345.00
Min price 188 206.00 138.00 1.38 -107.00 245.00
Increments 1 207.00 38.00 0.38 -107.00 145.00
208.00 -62.00 -0.62 -107.00 45.00
209.00 -162.00 -1.62 -107.00 -55.00
210.00 -262.00 -2.62 -107.00 -155.00
211.00 -162.00 -1.62 -7.00 -155.00
212.00 -62.00 -0.62 93.00 -155.00
213.00 38.00 0.38 193.00 -155.00
214.00 138.00 1.38 293.00 -155.00
215.00 238.00 2.38 393.00 -155.00
216.00 338.00 3.38 493.00 -155.00
217.00 438.00 4.38 593.00 -155.00
218.00 538.00 5.38 693.00 -155.00
219.00 638.00 6.38 793.00 -155.00
220.00 738.00 7.38 893.00 -155.00
221.00 838.00 8.38 993.00 -155.00
222.00 938.00 9.38 1,093.00 -155.00
223.00 1,038.00 10.38 1,193.00 -155.00
224.00 1,138.00 11.38 1,293.00 -155.00
225.00 1,238.00 12.38 1,393.00 -155.00
226.00 1,338.00 13.38 1,493.00 -155.00
227.00 1,438.00 14.38 1,593.00 -155.00
228.00 1,538.00 15.38 1,693.00 -155.00
229.00 1,638.00 16.38 1,793.00 -155.00
230.00 1,738.00 17.38 1,893.00 -155.00
231.00 1,838.00 18.38 1,993.00 -155.00
232.00 1,938.00 19.38 2,093.00 -155.00
233.00 2,038.00 20.38 2,193.00 -155.00

Long Straddle

Long Straddle 188.0 189.0 190.0 191.0 192.0 193.0 194.0 195.0 196.0 197.0 198.0 199.0 200.0 201.0 202.0 203.0 204.0 205.0 206.0 207.0 208.0 209.0 210.0 211.0 212.0 213.0 214.0 215.0 216.0 217.0 218.0 219.0 220.0 221.0 222.0 223.0 224.0 225.0 226.0 227.0 228.0 229.0 230.0 231.0 232.0 233.0 1938.0 1838.0 1738.0 1638.0 1538.0 1438.0 1338.0 12 38.0 1138.0 1038.0 938.0 837.9999999999999 737.9999999999999 638.0 538.0 438.0 338.0 238.0 138.0 38.0 -62.00000000000001 -162.0 -262.0 -162.0 -62.0 38.0 138.0 238.0 338.0 438.0 538.0 638.0 738.0 838.0 938.0 1038.0 1138.0 1238.0 1338.0 1438.0 1538.0 1638.0 1738.0 1838.0 1938.0 2038.0 Long Call 188.0 189.0 190.0 191. 0 192.0 193.0 194.0 195.0 196.0 197.0 198.0 199.0 200.0 201.0 202.0 203.0 204.0 205.0 206.0 207.0 208.0 209.0 210.0 211.0 212.0 213.0 214.0 215.0 216.0 217.0 218.0 219.0 220.0 221.0 222.0 223.0 224.0 225.0 226.0 227.0 228.0 229.0 230.0 231.0 232.0 233.0 -107.0 -107.0 -107.0 -107.0 -107.0 -107.0 -107.0 -107.0 -107.0 -107.0 -107.0 -107.0 -107.0 -107.0 -107.0 -107.0 -107.0 -107.0 -107.0 -107.0 -107.0 -107.0 -107.0 -7.000000000000006 93.0 193.0 293.0 393.0 493.0 593.0 693.0 793.0 893.0 993.0 1093.0 1193.0 1293.0 1393.0 1493.0 1593.0 1693.0 1793.0 1893.0 1993.0 2093.0 2193.0 Long Put 188.0 189.0 190.0 191.0 192.0 193.0 194.0 195.0 196.0 197.0 198.0 199.0 200.0 201.0 202.0 203.0 204.0 205.0 206.0 207.0 208.0 209.0 210.0 211.0 212.0 213.0 214.0 215.0 216.0 217.0 218.0 219.0 220.0 221.0 222.0 223.0 224.0 225.0 226.0 227.0 228.0 229.0 230.0 231.0 232.0 233.0 2045.0 1945.0 1845.0 1745.0 1645.0 1545.0 1445.0 1345.0 1245.0 1145.0 1045.0 944.9999999999999 844.9999999999999 745.0 645.0 545.0 445.0 345.0 245.0 145.0 45 -55.00000000000001 -155.0 -155.0 -155.0 -155.0 -155.0 -155.0 -155.0 -155.0 -155.0 -155.0 -155.0 -155.0 -155.0 -155.0 -155.0 -155.0 -155.0 -155.0 -155.0 -155.0 -155.0 -155.0 -155.0 -155.0

Price at Expiration

Profit/Loss

Put Spread

Number of contracts 1 GOAL: BULLISH
Price @ expiration Short Put Value Long Put Value Put Spread Per Share
Short Put 195 -1,000.00 400.00 -600.00 -6
Premium 5 196 -900.00 300.00 -600.00 -6
strike 210 197 -800.00 200.00 -600.00 -6
Put Break-even 205 198 -700.00 100.00 -600.00 -6
199 -600.00 0.00 -600.00 -6
Max-Loss -205 Per Share 200 -500.00 -100.00 -600.00 -6
Max-Profit 5 Per Share 201 -400.00 -100.00 -500.00 -5
202 -300.00 -100.00 -400.00 -4
Long Put 203 -200.00 -100.00 -300.00 -3
Premium 1 204 -100.00 -100.00 -200.00 -2
strike 200 205 0.00 -100.00 -100.00 -1
Put Break-even 199 206 100.00 -100.00 0.00 0
207 200.00 -100.00 100.00 1
Max-Loss -1 Per Share 208 300.00 -100.00 200.00 2
Max-Profit 199 Per Share 209 400.00 -100.00 300.00 3
210 500.00 -100.00 400.00 4
Bull Put Spread 211 500.00 -100.00 400.00 4
Max-Loss -6 Per Share 212 500.00 -100.00 400.00 4
Max-Profit 4 Per Share 213 500.00 -100.00 400.00 4
Breakeven 206 Per Share 214 500.00 -100.00 400.00 4
215 500.00 -100.00 400.00 4
Graph & Chart 216 500.00 -100.00 400.00 4
Min price 195 217 500.00 -100.00 400.00 4
Increments 1 218 500.00 -100.00 400.00 4
219 500.00 -100.00 400.00 4
220 500.00 -100.00 400.00 4
221 500.00 -100.00 400.00 4

Put Spread

Put Spread 195.0 196.0 197.0 198.0 199.0 200.0 201.0 202.0 203.0 204.0 205.0 206.0 207.0 208.0 209.0 210.0 211.0 212.0 213.0 214.0 215.0 216.0 217.0 218.0 219.0 220.0 221.0 -600.0 -600.0 -600.0 -600.0 -600.0 -600.0 -500.0 -400.0 -300.0 -200.0 -100.0 0.0 100.0 200.0 300.0 400.0 400.0 400.0 400.0 400.0 400.0 400.0 400.0 400.0 400.0 400.0 400.0

Price at Expiration

Profit/Loss

PE and Free Cash Models.xlsx

PE Model

Historical P/E
5 year 20
10 year 18
Earnings
2015 6
2016 6.25
2017 6.5
Price on 10 year PE Price with 5 year PE
112.50 125

Cash Flow Model

CASH FLOW MODEL
Free cash flow (FCF)
Growth rate of FCF, years 1-5 10.00%
Long-term FCF growth rate 5.00%
Weighted average cost of capital, WACC 8.700% or CAPM only 12.40%
Year 2015 2016 2017 2018 2019 2020
FCF 9,000,000 9,900,000 10,890,000 11,979,000 13,176,900
Terminal value 373,939,054
Total 9,000,000 9,900,000 10,890,000 11,979,000 387,115,954
Enterprise value 288,807,502
Add back initial cash and marketable securities 500,000
2015 liabilities 300,000
Equity value 289,007,502
Shares outstanding 3,000,000
Per share 96.34

PORTFOLIO WORK .xlsx

Data

PRICE DATA: 10 STOCKS AND S&P 500, 2008-2012 S&P 500 represented by Vanguard's Index 500 fund (includes dividends)
1 2 3 4 5 6 7 8 9 10 11
Apple Google Whole Foods Seagate Comcast Merck Johnson-Johnson General Electric Hewlett Packard Goldman Sachs S&P 500
Date AAPL GOOG WFM STX CMCSA MRK JNJ GE HPQ GS VFINX
7/Jan/08 134.17 564.30 37.53 17.89 16.56 36.76 53.37 29.01 40.93 188.57 114.97
1/Feb/08 123.92 471.18 33.45 19.04 17.82 35.32 52.72 27.43 44.72 160.30 111.23
3/Mar/08 142.24 440.47 31.37 18.48 17.69 30.53 55.19 30.64 42.82 156.29 110.74
1/Apr/08 172.42 574.29 31.25 16.76 18.80 30.60 57.08 27.07 43.46 181.18 116.12
1/May/08 187.09 585.80 27.76 19.02 20.58 31.34 57.18 25.43 44.13 167.02 117.61
2/Jun/08 165.97 526.42 22.68 16.99 17.35 30.62 55.13 22.34 41.53 165.59 107.67
1/Jul/08 157.55 473.75 21.41 13.40 18.93 26.73 58.67 23.68 42.08 174.58 106.78
1/Aug/08 168.04 463.29 17.68 13.35 19.44 28.98 60.74 23.52 44.07 155.54 108.32
2/Sep/08 112.66 400.52 19.34 10.85 18.02 25.92 59.75 21.63 43.51 121.42 98.69
1/Oct/08 106.64 359.36 10.35 6.06 14.52 25.42 52.90 16.55 36.02 88.01 82.12
3/Nov/08 91.85 292.96 10.22 3.83 15.97 21.95 50.94 14.56 33.20 75.16 76.22
1/Dec/08 84.60 307.65 9.12 4.03 15.55 25.33 52.03 14.01 34.22 80.30 77.04
2/Jan/09 89.34 338.53 9.90 3.45 13.54 23.79 50.16 10.49 32.77 76.81 70.56
2/Feb/09 88.52 337.99 11.73 3.94 12.07 20.16 43.84 7.57 27.38 87.13 63.04
2/Mar/09 104.19 348.06 16.22 5.51 12.61 22.66 46.12 9.00 30.32 101.43 68.57
1/Apr/09 124.72 395.97 20.02 7.48 14.36 20.54 45.91 11.26 34.03 122.93 75.13
1/May/09 134.61 417.23 18.22 7.99 12.79 23.37 48.79 12.00 32.49 138.66 79.35
1/Jun/09 141.18 421.59 18.33 9.59 13.43 24.02 50.24 10.52 36.64 141.42 79.52
1/Jul/09 161.95 443.05 23.36 11.04 13.87 25.78 53.86 12.02 41.04 156.63 85.55
3/Aug/09 166.73 461.67 28.08 12.70 14.30 27.86 53.89 12.47 42.55 159.04 88.63
1/Sep/09 183.72 495.85 29.44 13.94 15.75 27.50 54.30 14.82 44.83 177.20 91.93
1/Oct/09 186.84 536.12 30.96 12.79 13.59 26.89 52.65 12.87 45.07 163.57 90.21
2/Nov/09 198.15 583.00 24.77 13.87 13.74 31.48 56.48 14.46 46.58 163.43 95.61
1/Dec/09 208.88 619.98 26.51 16.68 15.81 32.09 57.89 13.74 48.99 162.64 97.47
4/Jan/10 190.37 529.94 26.28 15.32 14.92 33.53 56.50 14.61 44.77 143.26 93.96
1/Feb/10 202.82 526.80 34.27 18.25 15.50 32.39 57.05 14.68 48.30 150.94 96.86
1/Mar/10 232.93 567.12 34.91 16.74 17.75 33.15 59.05 16.64 50.63 164.73 102.69
1/Apr/10 258.79 525.70 37.68 16.82 18.73 31.10 58.23 17.24 49.50 140.18 104.31
3/May/10 254.62 485.63 39.04 14.08 17.14 29.90 53.28 14.95 43.83 139.62 95.97
1/Jun/10 249.32 444.95 34.78 11.96 16.46 31.38 53.97 13.26 41.29 127.05 90.93
1/Jul/10 254.99 484.85 36.66 11.51 18.55 30.92 53.09 14.83 43.93 145.97 97.29
2/Aug/10 240.96 450.02 33.59 9.30 16.29 31.55 52.60 13.32 36.69 132.86 92.89
1/Sep/10 281.25 525.79 35.83 10.80 17.22 33.38 57.16 15.06 40.22 140.28 101.17
1/Oct/10 298.33 613.70 38.38 13.49 19.76 32.92 58.80 14.85 40.20 156.34 105
1/Nov/10 308.41 555.71 45.60 12.29 19.19 31.26 57.27 14.67 40.09 151.83 105
1/Dec/10 319.72 593.97 48.85 13.78 21.04 33.03 57.55 17.08 40.33 163.52 112
3/Jan/11 336.33 600.36 50.03 12.84 21.88 30.40 55.61 18.81 43.77 159.11 114.64
1/Feb/11 350.10 613.40 56.66 11.64 24.78 29.85 57.68 19.67 41.79 159.60 118.56
1/Mar/11 345.44 586.76 63.76 13.21 23.78 30.61 55.63 18.86 39.32 154.55 118.6
1/Apr/11 347.05 544.10 60.82 16.32 25.33 33.33 61.70 19.23 38.75 147.16 122.09
2/May/11 344.77 529.02 59.27 15.56 24.39 34.07 63.72 18.47 35.88 137.49 120.69
1/Jun/11 332.72 506.38 61.59 14.97 24.48 33.07 63.00 17.88 35.05 130.03 118.67
1/Jul/11 387.04 603.69 64.75 12.86 23.31 31.99 61.36 16.98 33.87 131.86 116.24
1/Aug/11 381.44 540.96 64.10 10.87 20.88 31.02 62.87 15.47 25.07 113.89 109.91
1/Sep/11 377.96 515.04 63.49 9.65 20.30 31.01 60.85 14.57 21.74 92.65 102.16
3/Oct/11 401.22 592.64 70.11 15.16 22.88 32.72 61.52 16.00 25.76 107.35 113.3
1/Nov/11 378.84 599.39 66.20 16.24 22.12 33.91 62.41 15.23 27.06 94.30 113.04
1/Dec/11 401.44 645.90 67.64 15.57 23.25 36.19 63.24 17.31 25.05 88.96 114.2
3/Jan/12 452.46 580.11 72.11 20.07 26.06 36.73 63.56 18.08 27.21 109.66 119.29
1/Feb/12 537.67 618.25 78.64 25.17 28.84 36.64 63.31 18.58 24.61 113.61 124.43
1/Mar/12 594.27 641.24 81.04 25.84 29.42 37.27 64.17 19.57 23.29 122.72 128.52
2/Apr/12 578.84 604.85 81.05 29.74 29.92 38.08 63.33 19.09 24.20 113.62 127.69
1/May/12 572.64 580.86 86.45 22.65 28.50 36.47 61.33 18.62 22.16 94.88 120.01
1/Jun/12 578.86 580.07 93.13 23.91 31.68 40.96 66.36 20.50 19.77 95.04 124.95
2/Jul/12 605.38 632.97 89.68 29.02 32.26 43.34 68.00 20.41 17.93 100.03 126.66
1/Aug/12 662.22 685.09 94.53 31.25 33.23 42.24 66.84 20.37 16.59 105.27 129.49
4/Sep/12 664.07 754.50 95.30 30.22 35.42 44.67 68.31 22.50 16.90 113.20 132.83
1/Oct/12 592.61 680.30 92.75 26.68 37.36 45.20 70.20 20.87 13.72 121.87 130.36
1/Nov/12 585.28 698.37 91.35 24.77 37.04 43.88 69.73 20.94 12.87 117.79 131.09
3/Dec/12 532.17 707.38 91.16 30.42 37.36 40.94 70.10 20.99 14.25 127.56 131.37
2/Jan/13 527.00 737.97 91.22 31.45 38.07 41.97 71.55 21.20 15.14 134.51 135.11

Sheet1

SUMMARY OUTPUT
Regression Statistics
Multiple R 0.6339912053
R Square 0.4019448484
Adjusted R Square 0.3916335527
Standard Error 0.0742887991
Observations 60
ANOVA
df SS MS F Significance F
Regression 1 0.2151294668 0.2151294668 38.981022307 0.0000000539
Residual 58 0.3200918893 0.0055188257
Total 59 0.5352213561
Coefficients Standard Error t Stat P-value Lower 95% Upper 95% Lower 95.0% Upper 95.0%
Intercept 0.0230316211 0.0096194264 2.3942821801 0.0199059686 0.0037762472 0.042286995 0.0037762472 0.042286995
SP500 1.1095606189 0.1777151375 6.243478382 0.0000000538984 0.7538251211 1.4652961168 0.7538251211 1.4652961168

CALCULATE STATS

RETURN DATA: 10 STOCKS AND SP500
1 2 3 4 5 6 7 8 9 10 11
Apple Google Whole Foods Seagate Comcast Merck Johnson-Johnson General Electric Hewlett Packard Goldman Sachs S&P 500
Monthly statistics
Mean 2.767% 0.892% 2.354% 2.590% 1.752% 0.463% 0.582% 0.078% -1.235% 0.035% 0.418%
Variance 0.91% 0.92% 1.65% 3.36% 0.71% 0.49% 0.19% 1.18% 0.80% 1.18% 0.30%
Sigma 9.52% 9.59% 12.84% 18.33% 8.44% 7.01% 4.31% 10.88% 8.93% 10.88% 5.44%
Annual statistics
Mean 31.47% 5.51% 19.44% 11.94% 18.11% 2.69% 6.04% -6.08% -18.04% -6.53% 3.28%
Variance 10.89% 11.04% 19.78% 40.32% 8.55% 5.90% 2.23% 14.20% 9.57% 14.20% 3.55%
Sigma 32.99% 33.23% 44.48% 63.50% 29.24% 24.29% 14.93% 37.68% 30.94% 37.68% 18.85%
Regressing individual assets on the S&P 500
Alpha 2.303% 0.456% 1.920% 1.601% 1.289% 0.214% 0.360% -0.599% -1.678% -0.544% 0.000%
Beta 1.1096 1.0416 1.0362 2.3641 1.1058 0.5956 0.5301 1.6175 1.0586 1.3837 1.0000
Rsq 0.4019 0.3492 0.1929 0.4927 0.5084 0.2137 0.4483 0.6549 0.4161 0.4792 1.0000
T-test, intercept
T-test, slope
RETURN DATA
Date AAPL GOOG WFM STX CMCSA MRK JNJ GE HPQ GS SP500
1/Feb/08 -7.64% -16.50% -10.87% 6.43% 7.61% -3.92% -1.22% -5.45% 9.26% -14.99% -3.25%
3/Mar/08 14.78% -6.52% -6.22% -2.94% -0.73% -13.56% 4.69% 11.70% -4.25% -2.50% -0.44%
1/Apr/08 21.22% 30.38% -0.38% -9.31% 6.27% 0.23% 3.42% -11.65% 1.49% 15.93% 4.86%
1/May/08 8.51% 2.00% -11.17% 13.48% 9.47% 2.42% 0.18% -6.06% 1.54% -7.82% 1.28%
2/Jun/08 -11.29% -10.14% -18.30% -10.67% -15.69% -2.30% -3.59% -12.15% -5.89% -0.86% -8.45%
1/Jul/08 -5.07% -10.01% -5.60% -21.13% 9.11% -12.70% 6.42% 6.00% 1.32% 5.43% -0.83%
1/Aug/08 6.66% -2.21% -17.42% -0.37% 2.69% 8.42% 3.53% -0.68% 4.73% -10.91% 1.44%
2/Sep/08 -32.96% -13.55% 9.39% -18.73% -7.30% -10.56% -1.63% -8.04% -1.27% -21.94% -8.89%
1/Oct/08 -5.34% -10.28% -46.48% -44.15% -19.42% -1.93% -11.46% -23.49% -17.21% -27.52% -16.79%
3/Nov/08 -13.87% -18.48% -1.26% -36.80% 9.99% -13.65% -3.71% -12.02% -7.83% -14.60% -7.18%
1/Dec/08 -7.89% 5.01% -10.76% 5.22% -2.63% 15.40% 2.14% -3.78% 3.07% 6.84% 1.08%
2/Jan/09 5.60% 10.04% 8.55% -14.39% -12.93% -6.08% -3.59% -25.12% -4.24% -4.35% -8.41%
2/Feb/09 -0.92% -0.16% 18.48% 14.20% -10.86% -15.26% -12.60% -27.84% -16.45% 13.44% -10.66%
2/Mar/09 17.70% 2.98% 38.28% 39.85% 4.47% 12.40% 5.20% 18.89% 10.74% 16.41% 8.77%
1/Apr/09 19.70% 13.76% 23.43% 35.75% 13.88% -9.36% -0.46% 25.11% 12.24% 21.20% 9.57%
1/May/09 7.93% 5.37% -8.99% 6.82% -10.93% 13.78% 6.27% 6.57% -4.53% 12.80% 5.62%
1/Jun/09 4.88% 1.04% 0.60% 20.03% 5.00% 2.78% 2.97% -12.33% 12.77% 1.99% 0.21%
1/Jul/09 14.71% 5.09% 27.44% 15.12% 3.28% 7.33% 7.21% 14.26% 12.01% 10.76% 7.58%
3/Aug/09 2.95% 4.20% 20.21% 15.04% 3.10% 8.07% 0.06% 3.74% 3.68% 1.54% 3.60%
1/Sep/09 10.19% 7.40% 4.84% 9.76% 10.14% -1.29% 0.76% 18.85% 5.36% 11.42% 3.72%
1/Oct/09 1.70% 8.12% 5.16% -8.25% -13.71% -2.22% -3.04% -13.16% 0.54% -7.69% -1.87%
2/Nov/09 6.05% 8.74% -19.99% 8.44% 1.10% 17.07% 7.27% 12.35% 3.35% -0.09% 5.99%
1/Dec/09 5.42% 6.34% 7.02% 20.26% 15.07% 1.94% 2.50% -4.98% 5.17% -0.48% 1.95%
4/Jan/10 -8.86% -14.52% -0.87% -8.15% -5.63% 4.49% -2.40% 6.33% -8.61% -11.92% -3.60%
1/Feb/10 6.54% -0.59% 30.40% 19.13% 3.89% -3.40% 0.97% 0.48% 7.88% 5.36% 3.09%
1/Mar/10 14.85% 7.65% 1.87% -8.27% 14.52% 2.35% 3.51% 13.35% 4.82% 9.14% 6.02%
1/Apr/10 11.10% -7.30% 7.93% 0.48% 5.52% -6.18% -1.39% 3.61% -2.23% -14.90% 1.58%
3/May/10 -1.61% -7.62% 3.61% -16.29% -8.49% -3.86% -8.50% -13.28% -11.45% -0.40% -8.00%
1/Jun/10 -2.08% -8.38% -10.91% -15.06% -3.97% 4.95% 1.30% -11.30% -5.80% -9.00% -5.25%
1/Jul/10 2.27% 8.97% 5.41% -3.76% 12.70% -1.47% -1.63% 11.84% 6.39% 14.89% 6.99%
2/Aug/10 -5.50% -7.18% -8.37% -19.20% -12.18% 2.04% -0.92% -10.18% -16.48% -8.98% -4.52%
1/Sep/10 16.72% 16.84% 6.67% 16.13% 5.71% 5.80% 8.67% 13.06% 9.62% 5.58% 8.91%
1/Oct/10 6.07% 16.72% 7.12% 24.91% 14.75% -1.38% 2.87% -1.39% -0.05% 11.45% 3.79%
1/Nov/10 3.38% -9.45% 18.81% -8.90% -2.88% -5.04% -2.60% -1.21% -0.27% -2.88% 0.00%
1/Dec/10 3.67% 6.88% 7.13% 12.12% 9.64% 5.66% 0.49% 16.43% 0.60% 7.70% 6.67%
3/Jan/11 5.20% 1.08% 2.42% -6.82% 3.99% -7.96% -3.37% 10.13% 8.53% -2.70% 2.36%
1/Feb/11 4.09% 2.17% 13.25% -9.35% 13.25% -1.81% 3.72% 4.57% -4.52% 0.31% 3.42%
1/Mar/11 -1.33% -4.34% 12.53% 13.49% -4.04% 2.55% -3.55% -4.12% -5.91% -3.16% 0.03%
1/Apr/11 0.47% -7.27% -4.61% 23.54% 6.52% 8.89% 10.91% 1.96% -1.45% -4.78% 2.94%
2/May/11 -0.66% -2.77% -2.55% -4.66% -3.71% 2.22% 3.27% -3.95% -7.41% -6.57% -1.15%
1/Jun/11 -3.50% -4.28% 3.91% -3.79% 0.37% -2.94% -1.13% -3.19% -2.31% -5.43% -1.67%
1/Jul/11 16.33% 19.22% 5.13% -14.09% -4.78% -3.27% -2.60% -5.03% -3.37% 1.41% -2.05%
1/Aug/11 -1.45% -10.39% -1.00% -15.47% -10.42% -3.03% 2.46% -8.89% -25.98% -13.63% -5.45%
1/Sep/11 -0.91% -4.79% -0.95% -11.22% -2.78% -0.03% -3.21% -5.82% -13.28% -18.65% -7.05%
3/Oct/11 6.15% 15.07% 10.43% 57.10% 12.71% 5.51% 1.10% 9.81% 18.49% 15.87% 10.90%
1/Nov/11 -5.58% 1.14% -5.58% 7.12% -3.32% 3.64% 1.45% -4.81% 5.05% -12.16% -0.23%
1/Dec/11 5.97% 7.76% 2.18% -4.13% 5.11% 6.72% 1.33% 13.66% -7.43% -5.66% 1.03%
3/Jan/12 12.71% -10.19% 6.61% 28.90% 12.09% 1.49% 0.51% 4.45% 8.62% 23.27% 4.46%
1/Feb/12 18.83% 6.57% 9.06% 25.41% 10.67% -0.25% -0.39% 2.77% -9.56% 3.60% 4.31%
1/Mar/12 10.53% 3.72% 3.05% 2.66% 2.01% 1.72% 1.36% 5.33% -5.36% 8.02% 3.29%
2/Apr/12 -2.60% -5.67% 0.01% 15.09% 1.70% 2.17% -1.31% -2.45% 3.91% -7.42% -0.65%
1/May/12 -1.07% -3.97% 6.66% -23.84% -4.75% -4.23% -3.16% -2.46% -8.43% -16.49% -6.01%
1/Jun/12 1.09% -0.14% 7.73% 5.56% 11.16% 12.31% 8.20% 10.10% -10.79% 0.17% 4.12%
2/Jul/12 4.58% 9.12% -3.70% 21.37% 1.83% 5.81% 2.47% -0.44% -9.31% 5.25% 1.37%
1/Aug/12 9.39% 8.23% 5.41% 7.68% 3.01% -2.54% -1.71% -0.20% -7.47% 5.24% 2.23%
4/Sep/12 0.28% 10.13% 0.81% -3.30% 6.59% 5.75% 2.20% 10.46% 1.87% 7.53% 2.58%
1/Oct/12 -10.76% -9.83% -2.68% -11.71% 5.48% 1.19% 2.77% -7.24% -18.82% 7.66% -1.86%
1/Nov/12 -1.24% 2.66% -1.51% -7.16% -0.86% -2.92% -0.67% 0.34% -6.20% -3.35% 0.56%
3/Dec/12 -9.07% 1.29% -0.21% 22.81% 0.86% -6.70% 0.53% 0.24% 10.72% 8.29% 0.21%
2/Jan/13 -0.97% 4.32% 0.07% 3.39% 1.90% 2.52% 2.07% 1.00% 6.25% 5.45% 2.85%

Sheet2

SUMMARY OUTPUT
Regression Statistics
Multiple R 0.9323532372
R Square 0.8692825589
Adjusted R Square 0.8670288099
Standard Error 0.0252071191
Observations 60
ANOVA
df SS MS F Significance F
Regression 1 0.2450766009 0.2450766009 385.7051360034 2.63854404732126E-27
Residual 58 0.0368531335 0.0006353989
Total 59 0.2819297344
Coefficients Standard Error t Stat P-value Lower 95% Upper 95% Lower 95.0% Upper 95.0%
Intercept 0.0053219504 0.0032639917 1.6305036457 0.1084143142 -0.0012116389 0.0118555397 -0.0012116389 0.0118555397
SP500 1.1842734905 0.0603009698 19.6393771796 2.63854404732122E-27 1.0635679849 1.3049789961 1.0635679849 1.3049789961

Equal % Portfolio

EQUAL WEIGHTED PORTFOLIO
1 2 3 4 5 6 7 8 9 10 11 12
Apple Google Whole Foods Seagate Comcast Merck Johnson-Johnson General Electric Hewlett Packard Goldman Sachs S&P 500 Total Portfolio Return
Weight 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1
Mean 0.418% 1.028%
Variance 0.296% 0.478%
Sigma 5.442% 6.91%
Annual statistics
Mean 3.28% 9.91%
Variance 3.55% 5.73%
Sigma 18.85% 23.95%
Regressing individual assets on the S&P 500
Alpha 0.532%
Beta 1.1843
Rsq 0.8693
T-test, intercept
T-test, slope
RETURN DATA Portfolio Growth
Date AAPL GOOG WFM STX CMCSA MRK JNJ GE HPQ GS SP500 Total Portfolio 100 Com. Return
1/Feb/08 -7.64% -16.50% -10.87% 6.43% 7.61% -3.92% -1.22% -5.45% 9.26% -14.99% -3.25% -3.73% 96.2710461964
3/Mar/08 14.78% -6.52% -6.22% -2.94% -0.73% -13.56% 4.69% 11.70% -4.25% -2.50% -0.44% -0.55% 95.7370141021
1/Apr/08 21.22% 30.38% -0.38% -9.31% 6.27% 0.23% 3.42% -11.65% 1.49% 15.93% 4.86% 5.76% 101.2520613059
1/May/08 8.51% 2.00% -11.17% 13.48% 9.47% 2.42% 0.18% -6.06% 1.54% -7.82% 1.28% 1.26% 102.5236273265
2/Jun/08 -11.29% -10.14% -18.30% -10.67% -15.69% -2.30% -3.59% -12.15% -5.89% -0.86% -8.45% -9.09% 93.2068735384
1/Jul/08 -5.07% -10.01% -5.60% -21.13% 9.11% -12.70% 6.42% 6.00% 1.32% 5.43% -0.83% -2.62% 90.7617847071
1/Aug/08 6.66% -2.21% -17.42% -0.37% 2.69% 8.42% 3.53% -0.68% 4.73% -10.91% 1.44% -0.56% 90.2573741471
2/Sep/08 -32.96% -13.55% 9.39% -18.73% -7.30% -10.56% -1.63% -8.04% -1.27% -21.94% -8.89% -10.66% 80.6378361915
1/Oct/08 -5.34% -10.28% -46.48% -44.15% -19.42% -1.93% -11.46% -23.49% -17.21% -27.52% -16.79% -20.73% 63.9228794152
3/Nov/08 -13.87% -18.48% -1.26% -36.80% 9.99% -13.65% -3.71% -12.02% -7.83% -14.60% -7.18% -11.22% 56.7491715244
1/Dec/08 -7.89% 5.01% -10.76% 5.22% -2.63% 15.40% 2.14% -3.78% 3.07% 6.84% 1.08% 1.26% 57.4654476449
2/Jan/09 5.60% 10.04% 8.55% -14.39% -12.93% -6.08% -3.59% -25.12% -4.24% -4.35% -8.41% -4.65% 54.7928742407
2/Feb/09 -0.92% -0.16% 18.48% 14.20% -10.86% -15.26% -12.60% -27.84% -16.45% 13.44% -10.66% -3.80% 52.7133325361
2/Mar/09 17.70% 2.98% 38.28% 39.85% 4.47% 12.40% 5.20% 18.89% 10.74% 16.41% 8.77% 16.69% 61.5124018668
1/Apr/09 19.70% 13.76% 23.43% 35.75% 13.88% -9.36% -0.46% 25.11% 12.24% 21.20% 9.57% 15.53% 71.0628966441
1/May/09 7.93% 5.37% -8.99% 6.82% -10.93% 13.78% 6.27% 6.57% -4.53% 12.80% 5.62% 3.51% 73.5562404305
1/Jun/09 4.88% 1.04% 0.60% 20.03% 5.00% 2.78% 2.97% -12.33% 12.77% 1.99% 0.21% 3.97% 76.4795124363
1/Jul/09 14.71% 5.09% 27.44% 15.12% 3.28% 7.33% 7.21% 14.26% 12.01% 10.76% 7.58% 11.72% 85.4424993164
3/Aug/09 2.95% 4.20% 20.21% 15.04% 3.10% 8.07% 0.06% 3.74% 3.68% 1.54% 3.60% 6.26% 90.7896504756
1/Sep/09 10.19% 7.40% 4.84% 9.76% 10.14% -1.29% 0.76% 18.85% 5.36% 11.42% 3.72% 7.74% 97.8196206082
1/Oct/09 1.70% 8.12% 5.16% -8.25% -13.71% -2.22% -3.04% -13.16% 0.54% -7.69% -1.87% -3.26% 94.635346644
2/Nov/09 6.05% 8.74% -19.99% 8.44% 1.10% 17.07% 7.27% 12.35% 3.35% -0.09% 5.99% 4.43% 98.8291111594
1/Dec/09 5.42% 6.34% 7.02% 20.26% 15.07% 1.94% 2.50% -4.98% 5.17% -0.48% 1.95% 5.83% 104.5862306034
4/Jan/10 -8.86% -14.52% -0.87% -8.15% -5.63% 4.49% -2.40% 6.33% -8.61% -11.92% -3.60% -5.01% 99.3415701472
1/Feb/10 6.54% -0.59% 30.40% 19.13% 3.89% -3.40% 0.97% 0.48% 7.88% 5.36% 3.09% 7.07% 106.3612155562
1/Mar/10 14.85% 7.65% 1.87% -8.27% 14.52% 2.35% 3.51% 13.35% 4.82% 9.14% 6.02% 6.38% 113.1441690713
1/Apr/10 11.10% -7.30% 7.93% 0.48% 5.52% -6.18% -1.39% 3.61% -2.23% -14.90% 1.58% -0.34% 112.762900646
3/May/10 -1.61% -7.62% 3.61% -16.29% -8.49% -3.86% -8.50% -13.28% -11.45% -0.40% -8.00% -6.79% 105.1063227819
1/Jun/10 -2.08% -8.38% -10.91% -15.06% -3.97% 4.95% 1.30% -11.30% -5.80% -9.00% -5.25% -6.03% 98.7734662935
1/Jul/10 2.27% 8.97% 5.41% -3.76% 12.70% -1.47% -1.63% 11.84% 6.39% 14.89% 6.99% 5.56% 104.2663630211
2/Aug/10 -5.50% -7.18% -8.37% -19.20% -12.18% 2.04% -0.92% -10.18% -16.48% -8.98% -4.52% -8.70% 95.1979373228
1/Sep/10 16.72% 16.84% 6.67% 16.13% 5.71% 5.80% 8.67% 13.06% 9.62% 5.58% 8.91% 10.48% 105.1749584115
1/Oct/10 6.07% 16.72% 7.12% 24.91% 14.75% -1.38% 2.87% -1.39% -0.05% 11.45% 3.79% 8.11% 113.7007120917
1/Nov/10 3.38% -9.45% 18.81% -8.90% -2.88% -5.04% -2.60% -1.21% -0.27% -2.88% 0.00% -1.11% 112.4438979021
1/Dec/10 3.67% 6.88% 7.13% 12.12% 9.64% 5.66% 0.49% 16.43% 0.60% 7.70% 6.67% 7.03% 120.3510235563
3/Jan/11 5.20% 1.08% 2.42% -6.82% 3.99% -7.96% -3.37% 10.13% 8.53% -2.70% 2.36% 1.05% 121.6129682792
1/Feb/11 4.09% 2.17% 13.25% -9.35% 13.25% -1.81% 3.72% 4.57% -4.52% 0.31% 3.42% 2.57% 124.7379455067
1/Mar/11 -1.33% -4.34% 12.53% 13.49% -4.04% 2.55% -3.55% -4.12% -5.91% -3.16% 0.03% 0.21% 125.0009744515
1/Apr/11 0.47% -7.27% -4.61% 23.54% 6.52% 8.89% 10.91% 1.96% -1.45% -4.78% 2.94% 3.42% 129.2726789175
2/May/11 -0.66% -2.77% -2.55% -4.66% -3.71% 2.22% 3.27% -3.95% -7.41% -6.57% -1.15% -2.68% 125.8106974837
1/Jun/11 -3.50% -4.28% 3.91% -3.79% 0.37% -2.94% -1.13% -3.19% -2.31% -5.43% -1.67% -2.23% 123.0074166754
1/Jul/11 16.33% 19.22% 5.13% -14.09% -4.78% -3.27% -2.60% -5.03% -3.37% 1.41% -2.05% 0.89% 124.1067936739
1/Aug/11 -1.45% -10.39% -1.00% -15.47% -10.42% -3.03% 2.46% -8.89% -25.98% -13.63% -5.45% -8.78% 113.2083809935
1/Sep/11 -0.91% -4.79% -0.95% -11.22% -2.78% -0.03% -3.21% -5.82% -13.28% -18.65% -7.05% -6.17% 106.2288475477
3/Oct/11 6.15% 15.07% 10.43% 57.10% 12.71% 5.51% 1.10% 9.81% 18.49% 15.87% 10.90% 15.22% 122.40145181
1/Nov/11 -5.58% 1.14% -5.58% 7.12% -3.32% 3.64% 1.45% -4.81% 5.05% -12.16% -0.23% -1.31% 120.8038136783
1/Dec/11 5.97% 7.76% 2.18% -4.13% 5.11% 6.72% 1.33% 13.66% -7.43% -5.66% 1.03% 2.55% 123.8847191407
3/Jan/12 12.71% -10.19% 6.61% 28.90% 12.09% 1.49% 0.51% 4.45% 8.62% 23.27% 4.46% 8.85% 134.8432888045
1/Feb/12 18.83% 6.57% 9.06% 25.41% 10.67% -0.25% -0.39% 2.77% -9.56% 3.60% 4.31% 6.67% 143.8394179151
1/Mar/12 10.53% 3.72% 3.05% 2.66% 2.01% 1.72% 1.36% 5.33% -5.36% 8.02% 3.29% 3.30% 148.5906445994
2/Apr/12 -2.60% -5.67% 0.01% 15.09% 1.70% 2.17% -1.31% -2.45% 3.91% -7.42% -0.65% 0.34% 149.1013377111
1/May/12 -1.07% -3.97% 6.66% -23.84% -4.75% -4.23% -3.16% -2.46% -8.43% -16.49% -6.01% -6.17% 139.8969970595
1/Jun/12 1.09% -0.14% 7.73% 5.56% 11.16% 12.31% 8.20% 10.10% -10.79% 0.17% 4.12% 4.54% 146.2470809374
2/Jul/12 4.58% 9.12% -3.70% 21.37% 1.83% 5.81% 2.47% -0.44% -9.31% 5.25% 1.37% 3.70% 151.6560889556
1/Aug/12 9.39% 8.23% 5.41% 7.68% 3.01% -2.54% -1.71% -0.20% -7.47% 5.24% 2.23% 2.70% 155.7580250817
4/Sep/12 0.28% 10.13% 0.81% -3.30% 6.59% 5.75% 2.20% 10.46% 1.87% 7.53% 2.58% 4.23% 162.3512853209
1/Oct/12 -10.76% -9.83% -2.68% -11.71% 5.48% 1.19% 2.77% -7.24% -18.82% 7.66% -1.86% -4.40% 155.2148599095
1/Nov/12 -1.24% 2.66% -1.51% -7.16% -0.86% -2.92% -0.67% 0.34% -6.20% -3.35% 0.56% -2.09% 151.9703679119
3/Dec/12 -9.07% 1.29% -0.21% 22.81% 0.86% -6.70% 0.53% 0.24% 10.72% 8.29% 0.21% 2.88% 156.3422492518
2/Jan/13 -0.97% 4.32% 0.07% 3.39% 1.90% 2.52% 2.07% 1.00% 6.25% 5.45% 2.85% 2.60% 160.404638222

Different %

EQUAL WEIGHTED PORTFOLIO
1 2 3 4 5 6 7 8 9 10 11 12
Apple Google Whole Foods Seagate Comcast Merck Johnson-Johnson General Electric Hewlett Packard Goldman Sachs S&P 500 Total Portfolio Return
Weight 0 0.0454010696 0.0724858847 0 0 0.074161332 0.7870140661 0 0.0209376521 0 1.0000000044
Mean 0.418% 0.678% 0.165
Variance 0.296% 0.169%
Sigma 5.442% 4.11%
Annual statistics Return / Risk
Mean 7.36% 0.5167
Variance 2.03%
Sigma 14.24%
Regressing individual assets on the S&P 500
Alpha 0.424%
Beta 0.6059
Rsq 0.6436
T-test, intercept
T-test, slope
RETURN DATA Portfolio Growth
Date AAPL GOOG WFM STX CMCSA MRK JNJ GE HPQ GS SP500 Total Portfolio 100 Com. Return
1/Feb/08 -7.64% -16.50% -10.87% 6.43% 7.61% -3.92% -1.22% -5.45% 9.26% -14.99% -3.25% -2.59% 97.4076317781
3/Mar/08 14.78% -6.52% -6.22% -2.94% -0.73% -13.56% 4.69% 11.70% -4.25% -2.50% -0.44% 1.85% 99.2056853014
1/Apr/08 21.22% 30.38% -0.38% -9.31% 6.27% 0.23% 3.42% -11.65% 1.49% 15.93% 4.86% 4.10% 103.2682216423
1/May/08 8.51% 2.00% -11.17% 13.48% 9.47% 2.42% 0.18% -6.06% 1.54% -7.82% 1.28% -0.37% 102.887134125
2/Jun/08 -11.29% -10.14% -18.30% -10.67% -15.69% -2.30% -3.59% -12.15% -5.89% -0.86% -8.45% -4.90% 97.8436112422
1/Jul/08 -5.07% -10.01% -5.60% -21.13% 9.11% -12.70% 6.42% 6.00% 1.32% 5.43% -0.83% 3.28% 101.0518943754
1/Aug/08 6.66% -2.21% -17.42% -0.37% 2.69% 8.42% 3.53% -0.68% 4.73% -10.91% 1.44% 2.14% 103.2113184101
2/Sep/08 -32.96% -13.55% 9.39% -18.73% -7.30% -10.56% -1.63% -8.04% -1.27% -21.94% -8.89% -2.03% 101.1192500486
1/Oct/08 -5.34% -10.28% -46.48% -44.15% -19.42% -1.93% -11.46% -23.49% -17.21% -27.52% -16.79% -13.36% 87.6075321521
3/Nov/08 -13.87% -18.48% -1.26% -36.80% 9.99% -13.65% -3.71% -12.02% -7.83% -14.60% -7.18% -5.02% 83.2077284025
1/Dec/08 -7.89% 5.01% -10.76% 5.22% -2.63% 15.40% 2.14% -3.78% 3.07% 6.84% 1.08% 2.34% 85.1529720236
2/Jan/09 5.60% 10.04% 8.55% -14.39% -12.93% -6.08% -3.59% -25.12% -4.24% -4.35% -8.41% -2.29% 83.2008061254
2/Feb/09 -0.92% -0.16% 18.48% 14.20% -10.86% -15.26% -12.60% -27.84% -16.45% 13.44% -10.66% -10.06% 74.831261697
2/Mar/09 17.70% 2.98% 38.28% 39.85% 4.47% 12.40% 5.20% 18.89% 10.74% 16.41% 8.77% 8.15% 80.9280687028
1/Apr/09 19.70% 13.76% 23.43% 35.75% 13.88% -9.36% -0.46% 25.11% 12.24% 21.20% 9.57% 1.53% 82.1639542246
1/May/09 7.93% 5.37% -8.99% 6.82% -10.93% 13.78% 6.27% 6.57% -4.53% 12.80% 5.62% 5.46% 86.6469312855
1/Jun/09 4.88% 1.04% 0.60% 20.03% 5.00% 2.78% 2.97% -12.33% 12.77% 1.99% 0.21% 2.90% 89.1630342303
1/Jul/09 14.71% 5.09% 27.44% 15.12% 3.28% 7.33% 7.21% 14.26% 12.01% 10.76% 7.58% 8.69% 96.9075637511
3/Aug/09 2.95% 4.20% 20.21% 15.04% 3.10% 8.07% 0.06% 3.74% 3.68% 1.54% 3.60% 2.37% 99.2087748287
1/Sep/09 10.19% 7.40% 4.84% 9.76% 10.14% -1.29% 0.76% 18.85% 5.36% 11.42% 3.72% 1.30% 100.5008014371
1/Oct/09 1.70% 8.12% 5.16% -8.25% -13.71% -2.22% -3.04% -13.16% 0.54% -7.69% -1.87% -1.80% 98.68997291
2/Nov/09 6.05% 8.74% -19.99% 8.44% 1.10% 17.07% 7.27% 12.35% 3.35% -0.09% 5.99% 6.01% 104.6201522804
1/Dec/09 5.42% 6.34% 7.02% 20.26% 15.07% 1.94% 2.50% -4.98% 5.17% -0.48% 1.95% 3.01% 107.7733517866
4/Jan/10 -8.86% -14.52% -0.87% -8.15% -5.63% 4.49% -2.40% 6.33% -8.61% -11.92% -3.60% -2.46% 105.1226432205
1/Feb/10 6.54% -0.59% 30.40% 19.13% 3.89% -3.40% 0.97% 0.48% 7.88% 5.36% 3.09% 2.86% 108.1249210956
1/Mar/10 14.85% 7.65% 1.87% -8.27% 14.52% 2.35% 3.51% 13.35% 4.82% 9.14% 6.02% 3.52% 111.9275734526
1/Apr/10 11.10% -7.30% 7.93% 0.48% 5.52% -6.18% -1.39% 3.61% -2.23% -14.90% 1.58% -1.35% 110.4113222687
3/May/10 -1.61% -7.62% 3.61% -16.29% -8.49% -3.86% -8.50% -13.28% -11.45% -0.40% -8.00% -7.30% 102.3505862227
1/Jun/10 -2.08% -8.38% -10.91% -15.06% -3.97% 4.95% 1.30% -11.30% -5.80% -9.00% -5.25% 0.09% 102.4464864107
1/Jul/10 2.27% 8.97% 5.41% -3.76% 12.70% -1.47% -1.63% 11.84% 6.39% 14.89% 6.99% -0.46% 101.9760973813
2/Aug/10 -5.50% -7.18% -8.37% -19.20% -12.18% 2.04% -0.92% -10.18% -16.48% -8.98% -4.52% -1.85% 100.0859623685
1/Sep/10 16.72% 16.84% 6.67% 16.13% 5.71% 5.80% 8.67% 13.06% 9.62% 5.58% 8.91% 8.70% 108.7956322836
1/Oct/10 6.07% 16.72% 7.12% 24.91% 14.75% -1.38% 2.87% -1.39% -0.05% 11.45% 3.79% 3.43% 112.5270807985
1/Nov/10 3.38% -9.45% 18.81% -8.90% -2.88% -5.04% -2.60% -1.21% -0.27% -2.88% 0.00% -1.49% 110.8471163742
1/Dec/10 3.67% 6.88% 7.13% 12.12% 9.64% 5.66% 0.49% 16.43% 0.60% 7.70% 6.67% 1.65% 112.6721394704
3/Jan/11 5.20% 1.08% 2.42% -6.82% 3.99% -7.96% -3.37% 10.13% 8.53% -2.70% 2.36% -2.84% 109.4711360651
1/Feb/11 4.09% 2.17% 13.25% -9.35% 13.25% -1.81% 3.72% 4.57% -4.52% 0.31% 3.42% 3.76% 113.5870914254
1/Mar/11 -1.33% -4.34% 12.53% 13.49% -4.04% 2.55% -3.55% -4.12% -5.91% -3.16% 0.03% -2.02% 111.2915900994
1/Apr/11 0.47% -7.27% -4.61% 23.54% 6.52% 8.89% 10.91% 1.96% -1.45% -4.78% 2.94% 8.55% 120.8089486143
2/May/11 -0.66% -2.77% -2.55% -4.66% -3.71% 2.22% 3.27% -3.95% -7.41% -6.57% -1.15% 2.28% 123.55811224
1/Jun/11 -3.50% -4.28% 3.91% -3.79% 0.37% -2.94% -1.13% -3.19% -2.31% -5.43% -1.67% -1.07% 122.2410354822
1/Jul/11 16.33% 19.22% 5.13% -14.09% -4.78% -3.27% -2.60% -5.03% -3.37% 1.41% -2.05% -1.12% 120.8755375264
1/Aug/11 -1.45% -10.39% -1.00% -15.47% -10.42% -3.03% 2.46% -8.89% -25.98% -13.63% -5.45% 0.62% 121.6290179472
1/Sep/11 -0.91% -4.79% -0.95% -11.22% -2.78% -0.03% -3.21% -5.82% -13.28% -18.65% -7.05% -3.10% 117.8637726473
3/Oct/11 6.15% 15.07% 10.43% 57.10% 12.71% 5.51% 1.10% 9.81% 18.49% 15.87% 10.90% 3.10% 121.5205178312
1/Nov/11 -5.58% 1.14% -5.58% 7.12% -3.32% 3.64% 1.45% -4.81% 5.05% -12.16% -0.23% 1.16% 122.9318612407
1/Dec/11 5.97% 7.76% 2.18% -4.13% 5.11% 6.72% 1.33% 13.66% -7.43% -5.66% 1.03% 1.90% 125.2672478749
3/Jan/12 12.71% -10.19% 6.61% 28.90% 12.09% 1.49% 0.51% 4.45% 8.62% 23.27% 4.46% 0.71% 126.1516506265
1/Feb/12 18.83% 6.57% 9.06% 25.41% 10.67% -0.25% -0.39% 2.77% -9.56% 3.60% 4.31% 0.43% 126.6904509429
1/Mar/12 10.53% 3.72% 3.05% 2.66% 2.01% 1.72% 1.36% 5.33% -5.36% 8.02% 3.29% 1.47% 128.558291059
2/Apr/12 -2.60% -5.67% 0.01% 15.09% 1.70% 2.17% -1.31% -2.45% 3.91% -7.42% -0.65% -1.04% 127.2161583868
1/May/12 -1.07% -3.97% 6.66% -23.84% -4.75% -4.23% -3.16% -2.46% -8.43% -16.49% -6.01% -2.67% 123.8161548421
1/Jun/12 1.09% -0.14% 7.73% 5.56% 11.16% 12.31% 8.20% 10.10% -10.79% 0.17% 4.12% 7.70% 133.3448797493
2/Jul/12 4.58% 9.12% -3.70% 21.37% 1.83% 5.81% 2.47% -0.44% -9.31% 5.25% 1.37% 2.33% 136.4472381622
1/Aug/12 9.39% 8.23% 5.41% 7.68% 3.01% -2.54% -1.71% -0.20% -7.47% 5.24% 2.23% -0.92% 135.1900074754
4/Sep/12 0.28% 10.13% 0.81% -3.30% 6.59% 5.75% 2.20% 10.46% 1.87% 7.53% 2.58% 2.72% 138.8612997592
1/Oct/12 -10.76% -9.83% -2.68% -11.71% 5.48% 1.19% 2.77% -7.24% -18.82% 7.66% -1.86% 1.23% 140.5707955115
1/Nov/12 -1.24% 2.66% -1.51% -7.16% -0.86% -2.92% -0.67% 0.34% -6.20% -3.35% 0.56% -0.86% 139.3590322979
3/Dec/12 -9.07% 1.29% -0.21% 22.81% 0.86% -6.70% 0.53% 0.24% 10.72% 8.29% 0.21% 0.19% 139.6220308626
2/Jan/13 -0.97% 4.32% 0.07% 3.39% 1.90% 2.52% 2.07% 1.00% 6.25% 5.45% 2.85% 2.15% 142.6188373182

Projection.xls

2014 Projections

PROJECTIONS SKL CORP (FULL YEAR FROM PARTIAL)
PROJECTION ASSUMPTIONS FOR 2014 (12 MONTHS)
Sales increase from 2014 (first 9 months) 5% Number of Quarters 3.00
Cost of Good Sold Percentage 44% Quarters for Projection 4.00
Fixed Cost Increase 5% CGS Singles 10.00%
Jan - Dec 13 % 2014 - Actual 9 months % 2104 Projections %
400 ∑ Merchandise Sales 816,327.80 656,555.37 886,349.75
510 ∑ Cost of Goods Sold 349,247.33 42.78% 303,206.10 46.18% 389,993.89 44.00%
520 ∑ MtG Singles Cost of Goods 130,328.20 15.97% 64,061.30 9.76% 88,634.97 10.00%
479,575.53 58.75% 367,267.40 55.94% 478,628.86 54.00%
Gross Profit 336,752.27 41.25% 289,287.97 44.06% 407,720.88 46.00%
602 ∑ Advertising and Promotion 18,527.49 2.27% 12,889.15 1.96% 17,400.35 1.96%
604 ∑ Bank Service Charges 2.72 0.00% 32.21 0.00% 43.48 0.00%
606 ∑ Payroll Fees / Invoices 2,779.95 0.34% 2,115.50 0.32% 2,855.93 0.32%
608 ∑ Cleaning Supplies 1,670.45 0.20% 992.26 0.15% 1,339.55 0.15%
610 ∑ Computer and Internet Expenses 3,707.02 0.45% 5,016.41 0.76% 6,772.15 0.76%
612 ∑ Credit Card Processing Fees 12,202.72 1.49% 11,654.44 1.78% 15,733.49 1.78%
614 ∑ Depreciation Expense 866.00 0.11% 0.00 0.00% 0.00 0.00%
616 ∑ Donations 663.87 0.08% 500.00 0.08% 675.00 0.08%
619 ∑ Event expense 10,407.54 1.27% 7,921.08 1.21% 10,693.46 1.21%
622 ∑ Insurance Expense 3,095.29 0.38% 2,349.81 0.36% 3,172.24 0.36%
623 ∑ Workers Comp Insurance 2,426.27 0.30% 2,279.12 0.35% 3,076.81 0.35%
624 ∑ Interest Expense 489.66 0.06% 242.07 0.04% 326.79 0.04%
628 ∑ Meals and Entertainment 2,170.37 0.27% 1,101.55 0.17% 1,487.09 0.17%
630 ∑ Membership Fees 0.00 0.00% 124.00 0.02% 167.40 0.02%
631 ∑ eBay Fees 15,439.60 1.89% 9,157.75 1.39% 12,362.96 1.39%
632 ∑ Miscellaneous Expense 2,037.13 0.25% 1,321.35 0.20% 1,783.82 0.20%
633 ∑ Officer Salary 50,191.54 6.15% 50,250.00 7.65% 67,837.50 7.65%
634 ∑ Office Supplies 5,294.93 0.65% 5,597.43 0.85% 7,556.53 0.85%
635 ∑ PayPal Fees 6,115.77 0.75% 3,382.79 0.52% 4,566.77 0.52%
636 ∑ Payroll / Salaries 48,289.32 5.92% 59,488.93 9.06% 80,310.06 9.06%
637 ∑ Payroll Taxes 28,515.79 3.49% 8,687.39 1.32% 11,727.98 1.32%
638 ∑ Pest Control 747.93 0.09% 533.93 0.08% 720.81 0.08%
640 ∑ Postage and Delivery 13,185.52 1.62% 11,168.92 1.70% 15,078.04 1.70%
642 ∑ Professional Fees 7,115.00 0.87% 2,945.00 0.45% 3,975.75 0.45%
644 ∑ Rent Expense 38,504.16 4.72% 28,878.04 4.40% 38,985.35 4.40%
646 ∑ Repairs and Maintenance 2,973.38 0.36% 6,679.42 1.02% 9,017.22 1.02%
648 ∑ Security / Fire Alarm 1,201.28 0.15% 965.16 0.15% 1,302.97 0.15%
652 ∑ Freight and Shipping Costs 3,469.87 0.43% 1,735.08 0.26% 2,342.36 0.26%
654 ∑ Small Tools and Equipment 5,129.17 0.63% 2,844.92 0.43% 3,840.64 0.43%
658 ∑ Travel Expenses 883.42 0.11% 149.35 0.02% 201.62 0.02%
660 ∑ Uniforms 1,470.51 0.18% 0.00 0.00% 0.00 0.00%
662 ∑ Utilities 9,950.33 1.22% 8,080.00 1.23% 10,908.00 1.23%
670 ∑ Automobile Expense 128.83 0.02% 775.74 0.12% 1,047.25 0.12%
672 ∑ Business Licenses and Permits 265.55 0.03% 265.55 0.04% 358.49 0.04%
68100 ∑ Telephone Expense 350.00 0.04% 400.00 0.06% 540.00 0.06%
Total Expenses 300,268.38 36.78% 250,524.35 38.16% 338,207.87 38.16%
NET INCOME 36,483.89 4.47% 38,763.62 5.90% 69,513.01 7.84%

2015 Projections Normal

PROJECTIONS - SKL CORP
PROJECTION ASSUMPTIONS FOR 2015 (12 MONTHS)
Sales increase from 2014 8%
Cost of Goods Sold Percentage 57% CGS Singles 10.00%
Fixed Costs Increase 5%
2014 Actual % 2015 Projections %
400 ∑ Merchandise Sales 843,450.04 910,926.04
510 ∑ Cost of Goods Sold 478,986.92 56.79% 519,227.84 57.00%
Gross Profit 364,463.12 43.21% 391,698.20 43.00%
602 ∑ Advertising and Promotion 14,722.08 1.75% 15,458.18 1.70%
604 ∑ Bank Service Charges 34.44 0.00% 36.16 0.00%
606 ∑ Payroll Fees / Invoices 2,873.64 0.34% 3,017.32 0.33%
608 ∑ Cleaning Supplies 1,338.18 0.16% 1,405.09 0.15%
610 ∑ Computer and Internet Expenses 5,166.35 0.61% 5,424.67 0.60%
612 ∑ Credit Card Processing Fees 14,646.48 1.74% 15,378.80 1.69%
614 ∑ Depreciation Expense 836.00 0.10% 877.80 0.10%
616 ∑ Donations 500.00 0.06% 525.00 0.06%
619 ∑ Event expense 9,829.43 1.17% 10,320.90 1.13%
622 ∑ Insurance Expense 2,349.81 0.28% 2,467.30 0.27%
623 ∑ Workers Comp Insurance 3,018.62 0.36% 3,169.55 0.35%
624 ∑ Interest Expense 339.43 0.04% 356.40 0.04%
628 ∑ Meals and Entertainment 1,362.92 0.16% 1,431.07 0.16%
630 ∑ Membership Fees 124.00 0.01% 130.20 0.01%
631 ∑ eBay Fees 9,544.72 1.13% 10,021.96 1.10%
632 ∑ Miscellaneous Expense 1,551.97 0.18% 1,629.57 0.18%
633 ∑ Officer Salary 65,497.39 7.77% 68,772.26 7.55%
634 ∑ Office Supplies 6,420.11 0.76% 6,741.12 0.74%
635 ∑ PayPal Fees 3,962.61 0.47% 4,160.74 0.46%
636 ∑ Payroll / Salaries 75,653.58 8.97% 79,436.26 8.72%
637 ∑ Payroll Taxes 11,329.05 1.34% 11,895.50 1.31%
638 ∑ Pest Control 716.90 0.08% 752.75 0.08%
640 ∑ Postage and Delivery 13,602.00 1.61% 14,282.10 1.57%
642 ∑ Professional Fees 3,245.00 0.38% 3,407.25 0.37%
644 ∑ Rent Expense 38,504.08 4.57% 40,429.28 4.44%
646 ∑ Repairs and Maintenance 7,173.69 0.85% 7,532.37 0.83%
648 ∑ Security / Fire Alarm 1,286.88 0.15% 1,351.22 0.15%
652 ∑ Freight and Shipping Costs 2,253.50 0.27% 2,366.18 0.26%
654 ∑ Small Tools and Equipment 2,844.92 0.34% 2,987.17 0.33%
658 ∑ Travel Expenses 161.12 0.02% 169.18 0.02%
660 ∑ Uniforms 0.00 0.00% 0.00 0.00%
662 ∑ Utilities 10,681.61 1.27% 11,215.69 1.23%
670 ∑ Automobile Expense 852.48 0.10% 895.10 0.10%
672 ∑ Business Licenses and Permits 265.55 0.03% 278.83 0.03%
68100 ∑ Telephone Expense 400.00 0.05% 420.00 0.05%
Total Expenses 313,088.54 37.12% 328,742.97 36.09%
NET INCOME 51,374.58 6.09% 62,955.23 6.91%

2015 Projections Changes

PROJECTIONS SKL CORP 2015 (RENTAL CHANGE & LOAN)
PROJECTION ASSUMPTIONS FOR 2015 (12 MONTHS)
Sales increase from 2014 25.00%
Cost of Goods Sold Percentage 57% CGS Singles 10.00%
Fixed Costs Increase 7.50%
Interest Cost Increase ($45,000 @ 7%) 3,150
Rent Increase 100%
Additional Sales Need For Change
Jan - Dec 2014 % 2015 Projections %
400 ∑ Merchandise Sales 843,450.04 1,054,312.55
510 ∑ Cost of Goods Sold 478,986.92 56.79% 600,958.15 57.00%
Gross Profit 364,463.12 43.21% 453,354.40 43.00%
602 ∑ Advertising and Promotion 14,722.08 1.75% 15,826.24 1.50%
604 ∑ Bank Service Charges 34.44 0.00% 37.02 0.00%
606 ∑ Payroll Fees / Invoices 2,873.64 0.34% 3,089.16 0.29%
608 ∑ Cleaning Supplies 1,338.18 0.16% 1,438.54 0.14%
610 ∑ Computer and Internet Expenses 5,166.35 0.61% 5,553.83 0.53%
612 ∑ Credit Card Processing Fees 14,646.48 1.74% 15,744.97 1.49%
614 ∑ Depreciation Expense 836.00 0.10% 898.70 0.09%
616 ∑ Donations 500.00 0.06% 537.50 0.05%
619 ∑ Event expense 9,829.43 1.17% 10,566.64 1.00%
622 ∑ Insurance Expense 2,349.81 0.28% 2,526.05 0.24%
623 ∑ Workers Comp Insurance 3,018.62 0.36% 3,245.02 0.31%
624 ∑ Interest Expense 339.43 0.04% 3,150.00 0.30%
628 ∑ Meals and Entertainment 1,362.92 0.16% 1,465.14 0.14%
630 ∑ Membership Fees 124.00 0.01% 133.30 0.01%
631 ∑ eBay Fees 9,544.72 1.13% 10,260.57 0.97%
632 ∑ Miscellaneous Expense 1,551.97 0.18% 1,668.37 0.16%
633 ∑ Officer Salary 65,497.39 7.77% 70,409.69 6.68%
634 ∑ Office Supplies 6,420.11 0.76% 6,901.62 0.65%
635 ∑ PayPal Fees 3,962.61 0.47% 4,259.81 0.40%
636 ∑ Payroll / Salaries 75,653.58 8.97% 81,327.60 7.71%
637 ∑ Payroll Taxes 11,329.05 1.34% 12,178.73 1.16%
638 ∑ Pest Control 716.90 0.08% 770.67 0.07%
640 ∑ Postage and Delivery 13,602.00 1.61% 14,622.15 1.39%
642 ∑ Professional Fees 3,245.00 0.38% 3,488.38 0.33%
644 ∑ Rent Expense 38,504.08 4.57% 77,008.16 7.30%
646 ∑ Repairs and Maintenance 7,173.69 0.85% 7,711.72 0.73%
648 ∑ Security / Fire Alarm 1,286.88 0.15% 1,383.40 0.13%
652 ∑ Freight and Shipping Costs 2,253.50 0.27% 2,422.51 0.23%
654 ∑ Small Tools and Equipment 2,844.92 0.34% 3,058.29 0.29%
658 ∑ Travel Expenses 161.12 0.02% 173.20 0.02%
660 ∑ Uniforms 0.00 0.00% 0.00 0.00%
662 ∑ Utilities 10,681.61 1.27% 11,482.73 1.09%
670 ∑ Automobile Expense 852.48 0.10% 916.42 0.09%
672 ∑ Business Licenses and Permits 265.55 0.03% 285.47 0.03%
68100 ∑ Telephone Expense 400.00 0.05% 430.00
Total Expenses 313,088.54 37.12% 374,971.57 44.46%
NET INCOME 51,374.58 6.09% 78,382.83 9.29%

RE ProForma.xls

Assumptions

ASSUMPTIONS - SKL RE PROJECT
Rental Revenue & Vacancy
Price / Sq Price / Sq Price / Sq Price / Sq Price / Sq Price / Sq Stabilized
Sq Feet 2011 2012 2013 2014 2015 2016 2017
Building 1
Basement 11,000 3.00 3.30 3.60 3.90 4.20 4.50 5%
1st Floor 10,000 20.00 22.00 24.00 26.00 28.00 30.00 5%
Mezzanine 3,500 3.00 3.30 3.60 3.90 4.20 4.50 5%
2nd Floor 12,000 15.00 17.00 19.00 21.00 23.00 25.00 5%
3rd Floor 12,000 15.00 17.00 19.00 21.00 23.00 25.00 5%
4th Floor 12,000 15.00 17.00 19.00 21.00 23.00 25.00 5%
Building 2 50,000 15.00 17.00 19.00 21.00 23.00 25.00 5%
Building 3 40,000 15.00 17.00 19.00 21.00 23.00 25.00 5%
Building 4
One Structure 15,000 10.00 11.50 13.00 14.50 16.00 17.50 5%
Main Building 40,000 13.00 14.50 16.00 17.50 19.00 20.50 5%
Parking 27,500 4.00 4.00 4.00 4.00 4.00 4.00 0%
Sub-Building 1 8,500 13.00 14.50 16.00 17.50 19.00 20.50 5%
Sub-Building 2 8,500 13.00 14.50 16.00 17.50 19.00 20.50 5%
TOTALS 250,000
Average Per Sq Ft $12.54 $14.08 $15.61 $17.15 $18.69 $20.23 $21.21
2010 2011 2012 2013 2014 2015 2016 Stabilized
Vacancy 100% 50% 30% 10% 5% 5% 5% 5%
Operating Expenses - Triple Net Lease (Based on Occupancy)
2010 2011 2012 2013 2014 2015 2016 Stabilized
RE Taxes 140,000 140,000 140,000 140,000 140,000 140,000 140,000 140,000
Insurance 27,500 27,500 27,500 27,500 27,500 27,500 27,500 27,500
Liability Insurance 50,000 50,000 50,000 50,000 50,000 50,000 50,000 50,000
Reserves 75,000 75,000 75,000 75,000 75,000 75,000 75,000
Bad Debt 1% 1% 1% 1% 1% 1% 1%
Management Fee 4% 4% 4% 4% 4% 4% 4%
Leasing Commission 5% 5% 5% 5% 5% 5% 5%
Project Investment Information
Current Investment 12,500,000 50.00 per sq ft
Construction Costs 12,500,000 50.00 per sq ft
Total Project 25,000,000 100.00 per sq ft
Construction Funded By:
Tax Credits/Other Funds 6,250,000
Capitalization Rate 7%
Discount Rate 15%

ProForma

PROFORMA FOR ENTIRE PROJECT
Items 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020
Building 1
Basement 33,000 36,300 39,600 42,900 46,200 49,500 51,975 54,574 57,302 60,168
1st Floor 200,000 220,000 240,000 260,000 280,000 300,000 315,000 330,750 347,288 364,652
Mezzanine 10,500 11,550 12,600 13,650 14,700 15,750 16,538 17,364 18,233 19,144
2nd Floor 180,000 204,000 228,000 252,000 276,000 300,000 315,000 330,750 347,288 364,652
3rd Floor 180,000 204,000 228,000 252,000 276,000 300,000 315,000 330,750 347,288 364,652
4th Floor 180,000 204,000 228,000 252,000 276,000 300,000 315,000 330,750 347,288 364,652
Building 2 750,000 850,000 950,000 1,050,000 1,150,000 1,250,000 1,312,500 1,378,125 1,447,031 1,519,383
Building 3 600,000 680,000 760,000 840,000 920,000 1,000,000 1,050,000 1,102,500 1,157,625 1,215,506
Building 4
One Structure 150,000 172,500 195,000 217,500 240,000 262,500 275,625 289,406 303,877 319,070
Main Building 520,000 580,000 640,000 700,000 760,000 820,000 861,000 904,050 949,253 996,715
Parking 110,000 110,000 110,000 110,000 110,000 110,000 110,000 110,000 110,000 110,000
Sub-Building 1 110,500 123,250 136,000 148,750 161,500 174,250 182,963 192,111 201,716 211,802
Sub-Building 2 110,500 123,250 136,000 148,750 161,500 174,250 182,963 192,111 201,716 211,802
TOTALS 0 3,134,500 3,518,850 3,903,200 4,287,550 4,671,900 5,056,250 5,303,563 5,563,241 5,835,903 6,122,198
Vacancy 1,567,250 1,055,655 390,320 214,378 233,595 252,813 265,178 278,162 291,795 306,110
Gross Rental Income 1,567,250 2,463,195 3,512,880 4,073,173 4,438,305 4,803,438 5,038,384 5,285,079 5,544,108 5,816,088
Operating Expenses
RE Taxes 140,000 70,000 42,000 14,000 7,000 7,000 7,000 7,000 7,000 7,000 7,000
Insurance 27,500 13,750 8,250 2,750 1,375 1,375 1,375 1,375 1,375 1,375 1,375
Liability Insurance 50,000 25,000 15,000 5,000 2,500 2,500 2,500 2,500 2,500 2,500 2,500
Reserves 37,500 22,500 7,500 3,750 3,750 3,750 3,750 3,750 3,750 3,750
Bad Debt 15,673 24,632 35,129 40,732 44,383 48,034 50,384 52,851 55,441 58,161
Management Fee 62,690 98,528 140,515 162,927 177,532 192,138 201,535 211,403 221,764 232,644
Leasing Commission 78,363 123,160 175,644 203,659 221,915 240,172 251,919 264,254 277,205 290,804
TOTAL EXPENSES 217,500 302,975 334,070 380,538 421,942 458,456 494,969 518,463 543,133 569,036 596,234
NOI (217,500) 1,264,275 2,129,126 3,132,342 3,651,230 3,979,850 4,308,469 4,519,921 4,741,946 4,975,072 5,219,854
CASHFLOWS -217,500 1,264,275 2,129,126 3,132,342 3,651,230 3,979,850 4,308,469 4,519,921 4,741,946 4,975,072 5,219,854

VALUATION

INVESTMENT SCHEDULE
Approxiamate Date of CFs 6/30/10 12/30/11 12/30/12 12/30/13 12/30/14 12/30/15 12/30/16 12/30/17 12/30/18 12/30/19 12/30/20 12/30/20
Item Initial Inv Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Cap. Value
Before Tax Cash Flows -18,967,500 1,264,275 2,129,126 3,132,342 3,651,230 3,979,850 4,308,469 4,519,921 4,741,946 4,975,072 5,219,854 74,569,344
Percentage Return 6.67% 11.23% 16.51% 19.25% 20.98% 22.72% 23.83% 25.00% 26.23% 27.52% 393.14%
Cummlative Return 6.67% 17.89% 34.40% 53.65% 74.64% 97.35% 121.18% 146.18% 172.41% 199.93% 593.07%
IRR 23.08%
NPV 13,713,774
Approxiamate Date of CFs 6/30/10 12/30/11 12/30/12 12/30/13 12/30/14 12/30/15 12/30/16 12/30/17 12/30/18 12/30/19 12/30/20 12/30/20
Item Initial Inv Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Cap. Value
Debt (Payoff Date In Yr 10) 18,967,500 -18,967,500
Interest Payment - Int only 7% 1,327,725 1,327,725 1,327,725 1,327,725 1,327,725 1,327,725
Before Tax Cash Flows -18,967,500 1,264,275 2,129,126 3,132,342 3,651,230 21,619,625 2,980,744 3,192,196 3,414,221 3,647,347 3,892,129 55,601,844
Percentage Return 6.67% 11.23% 16.51% 19.25% 113.98% 15.72% 16.83% 18.00% 19.23% 20.52% 293.14%
Cummlative Return 6.67% 17.89% 34.40% 53.65% 167.64% 183.35% 200.18% 218.18% 237.41% 257.93% 551.07%
IRR 25.20%
NPV 15,459,695

Retirment Start.xlsx

A

Assumptions
Age Salary Market Rate(Y)
Retire Age Raise Per Yer Market Rate (O)
Amount Saved Saving Rate Match Rate
End of Age Start Balance Salary Contribution Match Annual Inv. End Balance

VLOOKUP START.xlsx

V_LOOKUP_DATA

Symbol Last Description Qty Mkt Val
GOOG 739.15 ALPHABET INC CLASS C 8 5,913.20
GILD 96.09 GILEAD SCIENCES INC COM 75 7,206.75
EZU 33.68 ISHARES MSCI EUROZONE ETF 100 3,368.00
DXJ 41.35 WISDOMTREE JAPAN HEDGED EQUITY FUND 100 4,135.00
DHR 93.19 DANAHER CORP DEL COM 50 4,659.50
CI 130.41 CIGNA CORP COM 45 5,868.45
AVGO 156.15 BROADCOM LIMITED COM 35 5,465.25
ATVI 33.97 ACTIVISION BLIZZARD INC COM 296 10,055.12
ANTM 143.74 ANTHEM INC COM 25 3,593.50
AMGN 156.46 AMGEN INC COM 45 7,040.70
AET 108.87 AETNA US HEALTHCARE COM 25 2,721.75
AAPL 108.66 APPLE INC COM 70 7,606.20

V_LOOKUP2

TICKER SHARES PRICE
AAPL 70 108.66
CI 45 130.41

H_LOOKUP_DATA

ITEM AAPL CSCO INTC GOOGL MSFT
ROA 10.00% 5.00% 4.00% 12.00% 4.00%
ROE 20% 10% 8% 30% 15%
P/E 11.5 14 15 19 16
GP% 60% 30% 25% 65% 45%
DIV% 1.50% 2.50% 3.50% 0.00% 2.50%

H_LOOKUP2

TICKER DIV%
AAPL 1.50%
CSCO 2.50%
INTC 3.50%

YahooFinancials.xlsx

Balance Sheet

YHOO BALANCE SHEET 2012 2013 2014
ASSETS
Cash & Short Term Investments 4,184 24.46% 3,408 19.93% 7,992 46.73%
Receivables - Net 1,050 6.14% 1,017 5.95% 1,033 6.04%
Inventories - Total 0 0.00% 0 0.00% 0 0.00%
Other Current Assets 419 2.45% 601 3.51% 673 3.93%
CURRENT ASSETS - TOTAL 5,653 33.05% 5,026 29.39% 9,698 56.70%
Land 214 1.25% 214 1.25% 216 1.26%
Buildings 640 3.74% 698 4.08% 781 4.57%
Property, Plant and Equipment - Gross 3,951 23.10% 3,612 21.12% 3,906 22.84%
Accumulated Depreciation -2,265 -13.24% -2,124 -12.42% -2,418 -14.14%
Property, Plant and Equipment - Net 1,686 9.86% 1,489 8.71% 1,488 8.70%
Investments in Associated Companies 2,840 16.61% 3,426 20.03% 2,490 14.56%
Other Investments 2,682 15.68% 1,615 9.44% 42,099 246.15%
Other Assets 4,242 24.80% 5,249 30.69% 6,179 36.13%
TOTAL ASSETS 17,103 100.00% 16,805 98.26% 61,954 362.24%
LIABILITIES
Accounts Payable 185 1.08% 138 0.81% 238 1.39%
Accrued Payroll 338 1.98% 343 2.01% 0.00%
Income Taxes Payable 11 0.06% 107 0.63% 3,282 19.19%
Other Current Liabilities 756 4.42% 752 4.40% 1,003 5.86%
CURRENT LIABILITIES - TOTAL 1,290 7.54% 1,340 7.83% 4,523 26.45%
Capitalized Lease Obligations 37 0.22% 44 0.26% 143 0.84%
Long Term Debt 0 0.00% 1,111 6.50% 1,170 6.84%
Deferred Income 495 2.89% 332 1.94% 21 0.12%
DEFERRED TAXES 675 3.95% 848 4.96% 17,309 101.20%
Other Liabilities 46 0.27% 56 0.33% 44 0.26%
TOTAL LIABILITIES 2,543 14.87% 3,731 21.81% 23,210 135.71%
EQUITY
Common Stock 1 0.01% 1 0.01% 1 0.01%
Capital Surplus 9,563 55.91% 8,688 50.80% 8,497 49.68%
Retained Earnings 5,792 33.87% 4,267 24.95% 8,937 52.25%
Unrealized Foreign Exchange Gain/Loss 563 3.29% 303 1.77% -64 -0.37%
Unrealized Gain/Loss on Marketable Securities 9 0.05% 15 0.09% 22,085 129.13%
Treasury Stock -1,368 -8.00% -200 -1.17% -712 -4.16%
COMMON EQUITY 14,560 85.13% 13,074 76.44% 38,744 226.53%
TOTAL LIABILITIES & SHAREHOLDERS’ EQUITY 17,103 100.00% 16,805 100.00% 61,954 100.00%
SHARE INFORMATION
Common Shares Outstanding 1,115 1,014 937

Income Statement

YAHOO INCOME STATEMENT 2012 2013 2014
NET SALES OR REVENUES 4,987 100.00% 4,680 93.84% 4,618 92.60%
Cost of Goods Sold (Excl Depreciation) 1,002 20.09% 765 15.34% 758 15.20%
Depreciation, Depletion And Amortization 655 13.13% 629 12.61% 607 12.17%
GROSS INCOME 3,330 66.77% 3,286 65.89% 3,253 65.23%
Selling, General & Admin Expenses 1,642 32.93% 1,700 34.09% 1,809 36.27%
Research and Development Expense 886 17.77% 1,008 20.21% 1,207 24.20%
OPERATING INCOME 802 16.08% 578 11.59% 237 4.75%
Extraordinary Charge - Pretax -236 -4.73% 13 0.26% -94 -1.88%
Non-Operating Interest Income 42 0.84% 58 1.16% 26 0.52%
Gain on Sale of Assets 4,603 92.30% 0 0.00% 10,319 206.92%
Other Income 3 0.06% 0 0.00% 93 1.86%
Interest Expense On Debt 0 0.00% -14 -0.28% -69 -1.38%
PRETAX INCOME 5,214 104.55% 635 12.73% 10,512 210.79%
Income Taxes -1,940 -38.90% -153 -3.07% -4,038 -80.97%
Minority Interest -10 -0.20% -10 -0.20% -10 -0.20%
Equity in Affiliates 676 13.56% 897 17.99% 1,058 21.22%
NET INCOME BEFORE EXTRA ITEMS/PREFERRED DIVIDENDS 3,945 79.11% 1,366 27.39% 7,522 150.83%
NET INCOME USED TO CALCULATE BASIC EARNINGS PER SHARE 3,945 1,366 7,522
Shares used in computing earnings per share - Basic 1,193 1,053 988
Earning per Common Share - Basic 3.31 1.30 7.61
Shares used in computing earnings per share - Fully Diluted 1,203 1,071 1,004
Earning per Common Share - Fully Diluted 3.28 1.28 7.49
PRICES 19.9 40.44 50.51

Cash Flow

YHOO - CASH FLOW STATEMENT 2012 2013 2014
Net Income/Starting Line 3951 1376 7532
Depreciation/Depletion 549 533 475
Amortization 105 96 132
Deferred Taxes -769 -84 466
Non-Cash Items -5048 -658 -10977
Changes in Working Capital 931 -68 3269
Total Cash from Operating Activities -281 1195 897
Capital Expenditures -509 -341 -375
Other Investing Cash Flow Items, Total 3871 318 4137
Total Cash from Investing Activities 3362 -23 3762
Financing Cash Flow Items -30 -290 -167
Total Cash Dividends Paid 0 0 0
Insurance/Retirement of Stock -1950 -2866 -3856
Net Insurance/Retirement of Debt 0 1412 0
Total Cash from Financing Activities -1980 -1744 -4023
Foreign Exchange Effects 4 -18 -46
Net Change in Cash 1105 -590 590

Ratios

Valuation Ratios 2012 2013 2014
Price /Earnings 6.07 31.71 6.74
Price/Sales 4.76 9.10 10.81
Price/Book 1.52 3.14 1.22
Price/Cash Flow -78.96 34.31 52.76
Profitability Ratios
Gross Margin 66.77% 65.89% 65.23%
Operating Margin 16.08% 11.59% 4.75%
Net Profit Margin 79.11% 27.39% 150.83%
EBITDA Margin 131.14% 45.60% 261.97%
Financial Strength
Quick Ratio 4.38 3.75 2.14
Current Ratio 4.38 3.75 2.14
LT Debt/Equity 0.00% 8.50% 3.02%
Total Debt/Equity 5.19% 14.25% 5.61%
Debt Service Coverage Ratio N/A 154.43 177.33
Management Effectiveness
Return on Equity 27.09% 10.45% 19.41%
Return on Assets 23.07% 8.13% 12.14%
Return on Investment N/A N/A N/A
Per Share Data
Earnings 3.28 1.28 7.49
Sales 4.47 4.62 4.93
Book Value 13.06 12.89 41.35
Cash 3.75 3.36 8.53
Operating Ratios
Asset Turnover 0.29 0.28 0.07
Inventory Turnover 0 0 0
Receivables Turnover 4.75 4.60 0.07