Stock dan option pricing binomial modeling (M=10)

S 5
k 10 Stock Pricing
r 0.06 0 1 2 3 4 5 6 7
Sigma 0.3 5 5.4975703618 6.0446559766 6.6461843089 7.3075731751 8.0347795409 8.8343531735 9.7134956345
T 1 4.5474633983 5 5.4975703618 6.0446559766 6.6461843089 7.3075731751 8.0347795409
M 10 4.1358846718 4.5474633983 5 5.4975703618 6.0446559766 6.6461843089
dt 0.1 3.7615568329 4.1358846718 4.5474633983 5 5.4975703618
d 0.9094926797 3.4211084037 3.7615568329 4.1358846718 4.5474633983
u 1.0995140724 3.1114730495 3.4211084037 3.7615568329
p= 0.5079709975 2.8298619615 3.1114730495
2.5737387384

0 1 2 3 4 5 6 7

9.7134956345
8.8343531735
8.0347795409 8.0347795409
7.3075731751 7.3075731751
6.6461843089 6.6461843089 6.6461843089
6.0446559766 6.0446559766 6.0446559766
5.4975703618 5.4975703618 5.4975703618 5.4975703618
5 5 5 5
 4.5474633983 4.5474633983 4.5474633983 4.5474633983
4.1358846718 4.1358846718 4.1358846718
3.7615568329 3.7615568329 3.7615568329
3.4211084037 3.4211084037
3.1114730495 3.1114730495
2.8298619615
2.5737387384

Put Option Pricing

0 1 2 3 4 5 6 7
2.6253955592 2.4962176769 2.3179093098 2.0845453165 1.7923562695 1.4425094537 1.0458520769 0.6303461155
3.0789101897 2.9847021737 2.8414896225 2.6403992993 2.3721054523 2.027924153 1.6023560654
3.5516253142 3.4965215006 3.3955980754 3.2393669405 3.0167025053 2.7145741136
4.0416140278 4.0270948239 3.9709640977 3.8642672818 3.696488878
4.5494543683 4.5761243913 4.5653533152 4.5087061226
5.0766990279 5.1452755111 5.1805534931
5.6249737753 5.7362901413
6.1959826783

0 1 2 3 4 5 6 7
 0.6303461155
1.0458520769
1.4425094537 1.6023560654
1.7923562695 2.027924153
2.0845453165 2.3721054523 2.7145741136
2.3179093098 2.6403992993 3.0167025053
2.4962176769 2.8414896225 3.2393669405 3.696488878
2.6253955592 2.9847021737 3.3955980754 3.8642672818
3.0789101897 3.4965215006 3.9709640977 4.5087061226
3.5516253142 4.0270948239 4.5653533152
4.0416140278 4.5761243913 5.1805534931
4.5494543683 5.1452755111
5.0766990279 5.7362901413
5.6249737753
6.1959826783

Call Option
0 1 2 3 4 5 6 7
0.0060676977 0.0117835787 0.0227568506 0.0436638823 0.0831360528 0.1568330912 0.2925253948 0.5379221903
0.0009065386 0.0018917043 0.0039474823 0.0082373428 0.0171891376 0.035869146 0.0748493417
0 0 0 0 0 0
0 0 0 0 0
0 0 0 0
0 0 0
 0 0
0

0 1 2 3 4 5 6 7

0.5379221903
0.2925253948 0
0.1568330912 0 0.0748493417
0.0831360528 0 0.035869146 0
0.0436638823 0 0.0171891376 0 0
0.0227568506 0 0.0082373428 0 0 0
0.0117835787 0 0.0039474823 0 0 0 0
0.0060676977 0 0.0018917043 0 0 0 0 0
0.0009065386 0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0
0 0 0 0
0 0 0
0 0
0
 8 9 10
10.680125142 11.742947888 12.911536454
8.8343531735 9.7134956345 10.680125142
7.3075731751 8.0347795409 8.8343531735
6.0446559766 6.6461843089 7.3075731751
5 5.4975703618 6.0446559766
4.1358846718 4.5474633983 5
3.4211084037 3.7615568329 4.1358846718 STOCK PRICING
2.8298619615 3.1114730495 3.4211084037 Row 6 Row 7 Row 8 Row 9 Row 10 Row 11
2.340796542 2.5737387384 2.8298619615 Row 12 Row 13 Row 14 Row 15 Row 16 Row 17
2.1289373195 2.340796542 14
1.9362529075
12

10
8 9 10
8
12.911536454
6
11.742947888
10.680125142 10.680125142 4
9.7134956345
2
8.8343531735 8.8343531735
8.0347795409 0
1 2 3 4 5 6 7 8 9 10 11
7.3075731751 7.3075731751
6.6461843089
6.0446559766 6.0446559766
5.4975703618
5 5
 4.5474633983
4.1358846718 4.1358846718
3.7615568329
3.4211084037 3.4211084037
3.1114730495
2.8298619615 2.8298619615
2.5737387384
2.340796542 2.340796542
0 2.1289373195
1.9362529075

8 9 10
0.2511520116 0 0
1.0986932514 0.5410679673 0
2.3177355737 1.8083649681 1.1656468265
3.4552965382 3.1262440701 2.6924268249
4.3962607295 4.2163632656 3.9553440234
5.1746046046 5.1180847198 5
5.8184327051 5.8639679079 5.8641153282
6.3509924595 6.4809452769 6.5788915963
6.7915136045 6.9912947255 7.1701380385
7.4134440179 7.659203458
8.0637470925

12

8 9 10 10
0 Column C
Column D
0
8 Column E
Column F
Column G
6
Column H
Column I
 10
Column C
Column D
8 Column E
0.2511520116 0 Column F
0.5410679673 Column G
1.0986932514 1.1656468265 6
Column H
1.8083649681 Column I
2.3177355737 2.6924268249 4 Column J
3.1262440701 Column K
3.4552965382 3.9553440234 Column L
2 Column M
4.2163632656
4.3962607295 5
0
5.1180847198
1 2 3 4 5 6 7 8 9 10 11 12
5.1746046046 5.8641153282
5.8639679079
5.8184327051 6.5788915963
6.4809452769
6.3509924595 7.1701380385
6.9912947255
6.7915136045 7.659203458
7.4134440179
8.0637470925

8 9 10
0.9712113724 1.7109597848 2.9115364541
0.1561906143 0.3259281573 0.680125142
0 0 0
0 0 0
12
0 0 0
0 0 0
10
Column C
Column D
8
Column E
 12

0 0 0 10
0 0 0
Column C
0 0 0
Column D
0 0 8
Column E
0 Column F
Column G
6
Column H
Column I
8 9 10 Column J
4
0 2.9115364541 Column K
Column L
1.7109597848 0
Column M
0.9712113724 0 0.680125142 2
0 0.3259281573 0
0.1561906143 0 0
0
0 0 0
1 2 3 4 5 6 7 8 9 10 11 12
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0
0
 Stock dan option pricing binomial modeling (M=15)

s 5.00 M 15
k 10.00 delta T 0.07
r 0.06 u 1.08
sigma 0.30 d 0.93
T 1.00 p 0.51

STOCK PRICING
0 1 2 3 4 5 6 7 8
5.00 5.40 5.84 6.31 6.82 7.36 7.96 8.60 9.29
4.63 5.00 5.40 5.84 6.31 6.82 7.36 7.96
4.28 4.63 5.00 5.40 5.84 6.31 6.82
3.96 4.28 4.63 5.00 5.40 5.84
3.67 3.96 4.28 4.63 5.00
3.39 3.67 3.96 4.28
3.14 3.39 3.67
2.91 3.14
2.69

STOCK PRICING
0 1 2 3 4 5 6 7 8

9.29
8.60
7.96 7.96
7.36 7.36
6.82 6.82 6.82
6.31 6.31 6.31
5.84 5.84 5.84 5.84
 5.40 5.40 5.40 5.40
5.00 5.00 5.00 5.00 5.00
4.63 4.63 4.63 4.63
4.28 4.28 4.28 4.28
3.96 3.96 3.96
3.67 3.67 3.67
3.39 0.00 3.39
3.14 3.14
2.91
2.69

PUT OPTION PRICING

0 1 2 3 4 5 6 7 8
1.96 1.90 1.82 1.70 1.56 1.38 1.17 0.93 0.68
2.26 2.22 2.16 2.06 1.93 1.76 1.55 1.30
2.57 2.56 2.52 2.45 2.34 2.19 2.00
2.90 2.91 2.89 2.85 2.77 2.66
3.25 3.28 3.29 3.28 3.23
3.61 3.67 3.71 3.72
3.99 4.08 4.14
4.39 4.50
4.81

PUT OPTION
0 1 2 3 4 5 6 7 8
 0.68
0.93
1.17 1.30
1.38 1.55
1.56 1.76 2.00
1.70 1.93 2.19
1.82 2.06 2.34 2.66
1.90 2.16 2.45 2.77
1.96 2.22 2.52 2.85 3.23
2.26 0.00 2.56 2.89 3.28
2.57 2.91 3.29 3.72
2.90 3.28 3.71
3.25 3.67 4.14
3.61 4.08
3.99 4.50
4.39
4.81

Call Option

0 1 2 3 4 5 6 7 8
0.00 0.01 0.01 0.02 0.04 0.07 0.13 0.22 0.38
0.00 0.00 0.00 0.01 0.01 0.03 0.05 0.09
0.00 0.00 0.00 0.00 0.00 0.01 0.01
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00
0.00
 0 1 2 3 4 5 6 7 8

0.379626
0.2243656 0
0.1301988 0 0.0922993
0.0743959 0 0.0493844 0
0.0419531 0 0.02617 0 0.0113448
0.0233906 0 0.0137576 0 0.0055266 0
0.0129128 0 0.0071836 0 0.0026913 0 0.0002273
0.0070669 0 0.0037293 0 0.0013101 0 0.0001086 0
0.0038379 0 0.0019264 0 0.0006376 0 5.1905E-05 0 0
0.0009907 0 0.0003102 0 2.4801E-05 0 0 0
0.0001508 0 1.1851E-05 0 0 0 0
5.6625E-06 0 0 0 0 0
0 0 0 0 0
0 0 0 0
0 0 0
0 0
0
5)

9 10 11 12 13 14 15
10.04 10.85 11.72 12.67 13.69 14.79 15.98
8.60 9.29 10.04 10.85 11.72 12.67 13.69
7.36 7.96 8.60 9.29 10.04 10.85 11.72
6.31 6.82 7.36 7.96 8.60 9.29 10.04
5.40 5.84 6.31 6.82 7.36 7.96 8.60
4.63 5.00 5.40 5.84 6.31 6.82 7.36
3.96 4.28 4.63 5.00 5.40 5.84 6.31 18
3.39 3.67 3.96 4.28 4.63 5.00 5.40
2.91 3.14 3.39 3.67 3.96 4.28 4.63 16
2.49 2.69 2.91 3.14 3.39 3.67 3.96
2.30 2.49 2.69 2.91 3.14 3.39 14
2.13 2.30 2.49 2.69 2.91
1.97 2.13 2.30 2.49 12
1.83 1.97 2.13
1.69 1.83 10
1.56
8

9 10 11 12 13 14 15 6
15.98
14.79 4
13.69 13.69
12.67 12.67 2
11.72 11.72 11.72
10.85 10.85 10.85 0
10.04 10.04 10.04 10.04 1 2 3 4 5
9.29 9.29 9.29
8.60 8.60 8.60 8.60
7.96 7.96 7.96
7.36 7.36 7.36 7.36
6.82 6.82 6.82
6.31 6.31 6.31 6.31
5.84 5.84 5.84
 5.40 5.40 5.40 5.40
5.00 5.00 5.00
4.63 4.63 4.63 4.63
4.28 4.28 4.28
3.96 3.96 3.96 3.96
3.67 3.67 3.67
3.39 3.39 3.39 3.39
3.14 3.14 3.14
2.91 2.91 2.91 2.91
2.69 2.69 2.69
2.49 2.49 2.49 2.49
2.30 2.30 2.30
2.13 2.13 2.13
1.97 1.97
1.83 1.83
1.69
1.56

N PRICING
9 10 11 12 13 14 15
0.43 0.21 0.07 0.00 0.00 0.00 0.00
1.01 0.70 0.39 0.14 0.00 0.00 0.00
1.75 1.45 1.10 0.70 0.30 0.00 0.00
2.50 2.28 2.00 1.64 1.19 0.65 0.00
3.15 3.02 2.84 2.60 2.29 1.90 1.40
3.71 3.66 3.57 3.44 3.24 2.98 2.64
4.19 4.21 4.20 4.15 4.05 3.90 3.69
4.60 4.68 4.73 4.76 4.75 4.70 4.60
4.95 5.08 5.19 5.28 5.34 5.38 5.37
5.25 5.42 5.58 5.73 5.85 5.96 6.04 16
5.72 5.92 6.11 6.29 6.46 6.61
6.20 6.44 6.67 6.89 7.09 14
6.72 6.99 7.25 7.51
7.26 7.56 7.87 12
7.83 8.17
8.44 10

8
9 10 11 12 13 14 15
0.00 6
0.00
0.00 0.00 4
0.00 0.00
2

0
1 2 3 4 5 6
 6

0.07 0.00 0.00 2

0.21 0.14 0.00
0.43 0.39 0.30 0.00 0
0.70 0.70 0.65 1 2 3 4 5 6
1.01 1.10 1.19 1.40
1.45 1.64 1.90
1.75 2.00 2.29 2.64
2.28 2.60 2.98
2.50 2.84 3.24 3.69
3.02 3.44 3.90
3.15 3.57 4.05 4.60
3.66 4.15 4.70
3.71 4.20 4.75 5.37
4.21 4.76 5.38
4.19 4.73 5.34 6.04
4.68 5.28 5.96
4.60 5.19 5.85 6.61
5.08 5.73 6.46
4.95 5.58 6.29 7.09
5.42 6.11 6.89
5.25 5.92 6.67 7.51
5.72 6.44 7.25
6.20 6.99 7.87
6.72 7.56
7.26 8.17
7.83
8.44

ption

9 10 11 12 13 14 15
0.63 1.01 1.58 2.37 3.38 4.57 5.98
0.17 0.31 0.55 0.96 1.62 2.56 3.69
0.02 0.05 0.10 0.20 0.41 0.84 1.72
0.00 0.00 0.00 0.00 0.01 0.02 0.04
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 16
0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 14

12

10
 16

14
0.00 0.00 0.00 0.00
12
0.00 0.00 0.00
0.00 0.00
10
0.00
8

9 10 11 12 13 14 15 6
5.98
4.573698 4
3.3788549 0 3.69
2
2.3671609 0 2.5633783
1.579814 0 1.6166511 0 1.72
0
1.0127743 0 0.9638281 0 0.8415712 1 2 3 4
0.6283789 0 0.5539509 0 0.4110141 0 0.04
0 0.3102697 0 0.2006408 0 0.0191023
0.1704844 0 0.0979009 0 0.0091275 0 0.00
0 0.0477494 0 0.0043613 0 0
0.0232793 0 0.0020839 0 0 0 0.00
0 0.0009957 0 0 0 0
0.0004758 0 0 0 0 0 0.00
0 0 0 0 0 0
0 0 0 0 0 0 0.00
0 0 0 0 0 0
0 0 0 0 0 0 0.00
0 0 0 0 0 0
0 0 0 0 0 0 0.00
0 0 0 0 0 0
0 0 0 0 0 0 0.00
0 0 0 0 0 0
0 0 0 0 0 0 0.00
0 0 0 0 0 0
0 0 0 0 0 0 0.00
0 0 0 0 0
0 0 0 0 0.00
0 0 0
0 0 0.00
0 0
0.00
18

16
Column A
14 Column B
Column C
Column D
12
Column E
Column F
10 Column G
Column H
8 Column I
Column J
Column K
6
Column L
Column M
4 Column N
Column O
2 Column P

0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17
 Column A
Column B
Column C
Column D
Column E
Column F
Column G
Column H
Column I
Column J
Column K
Column L
Column M
Column N
Column O
Column P

2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17
 Column J
Column K
Column L
Column M
Column N
Column O
Column P

2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17

16
Row 123
Row 124
14
Row 125
Row 126
12
Row 127
Row 128
10
Row 129
16
Row 123
Row 124
14
Row 125
Row 126
12
Row 127
Row 128
10
Row 129
Row 130
8
Row 131
Row 132
6
Row 133
Row 134
4
Row 135
Row 136
2 Row 137
Row 138
0 Row 139
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
 Stock dan option pricing binomial modeling (M=20)

s 5.00 M 20.00
k 10.00 delta T 0.05
r 0.06 u 1.07
sigma 0.30 d 0.94
T 1.00 p 0.51

STOCK PRICING
0 1 2 3 4 5 6 7 8 9
5.00 5.35 5.72 6.11 6.54 6.99 7.48 8.00 8.55 9.14
4.68 5.00 5.35 5.72 6.11 6.54 6.99 7.48 8.00
4.37 4.68 5.00 5.35 5.72 6.11 6.54 6.99
4.09 4.37 4.68 5.00 5.35 5.72 6.11
3.82 4.09 4.37 4.68 5.00 5.35
3.58 3.82 4.09 4.37 4.68
3.34 3.58 3.82 4.09
3.13 3.34 3.58
2.92 3.13
2.73

STOCK PRICING
0 1 2 3 4 5 6 7 8 9
 9.14
8.55 0.00
8.00 0.00 8.00
7.48 0.00 7.48 0.00
6.99 0.00 6.99 0.00 6.99
6.54 0.00 6.54 0.00 6.54 0.00
6.11 0.00 6.11 0.00 6.11 0.00 6.11
5.72 0.00 5.72 0.00 5.72 0.00 5.72 0.00
5.35 0.00 5.35 0.00 5.35 0.00 5.35 0.00 5.35
5.00 5.00 5.00 0.00 5.00 0.00 5.00 0.00
4.68 0.00 4.68 0.00 4.68 0.00 4.68 0.00 4.68
4.37 0.00 4.37 0.00 4.37 0.00 4.37 0.00
4.09 0.00 4.09 0.00 4.09 0.00 4.09
3.82 0.00 3.82 0.00 3.82 0.00
3.58 0.00 3.58 0.00 3.58
3.34 0.00 3.34 0.00
3.13 0.00 3.13
2.92 0.00
2.73

Put Option Pricing

0 1 2 3 4 5 6 7 8 9
1.466037 1.440177 1.399256 1.341442 1.265146 1.1693 1.053755 0.919787 0.770684 0.612284
1.670406 1.656811 1.6282 1.582272 1.516709 1.429378 1.318651 1.183904 1.026214
1.887033 1.887146 1.872774 1.841351 1.790095 1.716092 1.616492 1.488856
2.115933 2.130874 2.132194 2.117243 2.083029 2.026222 1.943208
2.357447 2.388133 2.406253 2.409187 2.393927 2.357029
2.61217 2.659431 2.695281 2.71718 2.722195
 2.880854 2.945522 2.99999 3.041814
3.164345 3.247293 3.321304
3.463547 3.565702
3.779416

0.612284
0.770684 0
0.919787 0 1.026214
1.053755 0 1.183904 0
1.1693 0 1.318651 0 1.488856
1.265146 0 1.429378 0 1.616492 0
1.341442 0 1.516709 0 1.716092 0 1.943208
1.399256 0 1.582272 0 1.790095 0 2.026222 0
1.440177 0 1.6282 0 1.841351 0 2.083029 0 2.357029
1.466037 0 1.656811 0 1.872774 0 2.117243 0 2.393927 0
1.670406 0 1.887146 0 2.132194 0 2.409187 0 2.722195
1.887033 0 2.130874 0 2.406253 0 2.71718 0
2.115933 0 2.388133 0 2.695281 0 3.041814
2.357447 0 2.659431 0 2.99999 0
2.61217 0 2.945522 0 3.321304
2.880854 0 3.247293 0
3.164345 0 3.565702
 3.463547 0
3.779416

Call Option
0 1 2 3 4 5 6 7 8 9
0.003418 0.00593 0.010198 0.017366 0.029255 0.048702 0.080025 0.129603 0.20655 0.323355
0.001263 0.002285 0.004105 0.007315 0.012916 0.022579 0.039033 0.066637 0.112161
0.000371 0.000702 0.001321 0.002474 0.0046 0.008491 0.01554 0.028166
7.69E-05 0.000153 0.000303 0.000599 0.00118 0.002313 0.004513
8.5E-06 1.78E-05 3.73E-05 7.83E-05 0.000164 0.000344
0 0 0 0 0
0 0 0 0
0 0 0
0 0
0
 0.323355
0.20655 0
0.129603 0 0.112161
0.080025 0 0.066637 0
0.048702 0 0.039033 0 0.028166
0.029255 0 0.022579 0 0.01554 0
0.017366 0 0.012916 0 0.008491 0 0.004513
0.010198 0 0.007315 0 0.0046 0 0.002313 0
0.00593 0 0.004105 0 0.002474 0 0.00118 0 0.000344
0.003418 0 0.002285 0 0.001321 0 0.000599 0 0.000164 0
0.001263 0 0.000702 0 0.000303 0 7.83E-05 0 0
0.000371 0 0.000153 0 3.73E-05 0 0 0
7.69E-05 0 1.78E-05 0 0 0 0
8.5E-06 0 0 0 0 0
0 0 0 0 0
0 0 0 0
0 0 0
0 0
0
STOCK PRICING
10 11 12 13 14 15 16 17 18 19
9.78 10.46 11.18 11.96 12.79 13.68 14.63 15.64 16.73 17.89
8.55 9.14 9.78 10.46 11.18 11.96 12.79 13.68 14.63 15.64
7.48 8.00 8.55 9.14 9.78 10.46 11.18 11.96 12.79 13.68
6.54 6.99 7.48 8.00 8.55 9.14 9.78 10.46 11.18 11.96
5.72 6.11 6.54 6.99 7.48 8.00 8.55 9.14 9.78 10.46
5.00 5.35 5.72 6.11 6.54 6.99 7.48 8.00 8.55 9.14
4.37 4.68 5.00 5.35 5.72 6.11 6.54 6.99 7.48 8.00
3.82 4.09 4.37 4.68 5.00 5.35 5.72 6.11 6.54 6.99
3.34 3.58 3.82 4.09 4.37 4.68 5.00 5.35 5.72 6.11
2.92 3.13 3.34 3.58 3.82 4.09 4.37 4.68 5.00 5.35
2.56 2.73 2.92 3.13 3.34 3.58 3.82 4.09 4.37 4.68
2.39 2.56 2.73 2.92 3.13 3.34 3.58 3.82 4.09
2.24 2.39 2.56 2.73 2.92 3.13 3.34 3.58
2.09 2.24 2.39 2.56 2.73 2.92 3.13
1.95 2.09 2.24 2.39 2.56 2.73
1.83 1.95 2.09 2.24 2.39
1.71 1.83 1.95 2.09
1.60 1.71 1.83
1.49 1.60
1.40

STOCK PRICING
10 11 12 13 14 15 16 17 18 19

17.89
16.73
15.64 15.64
14.63 14.63
13.68 13.68 13.68
12.79 12.79 12.79
 11.96 11.96 11.96 11.96
11.18 11.18 11.18 11.18
10.46 0.00 10.46 10.46 10.46 10.46
9.78 0.00 9.78 9.78 9.78 9.78
0.00 9.14 0.00 9.14 9.14 9.14 9.14
8.55 0.00 8.55 8.55 8.55 8.55
0.00 8.00 0.00 8.00 8.00 8.00 8.00
7.48 0.00 7.48 7.48 7.48 7.48
0.00 6.99 0.00 6.99 6.99 6.99 6.99
6.54 0.00 6.54 6.54 6.54 6.54
0.00 6.11 0.00 6.11 6.11 6.11 6.11
5.72 0.00 5.72 5.72 5.72 5.72
0.00 5.35 0.00 5.35 5.35 5.35 5.35
5.00 0.00 5.00 5.00 5.00 5.00
0.00 4.68 0.00 4.68 4.68 4.68 4.68
4.37 0.00 4.37 4.37 4.37 4.37
0.00 4.09 0.00 4.09 4.09 4.09 4.09
3.82 0.00 3.82 3.82 3.82 3.82
0.00 3.58 0.00 3.58 3.58 3.58 3.58
3.34 0.00 3.34 3.34 3.34 3.34
0.00 3.13 0.00 3.13 3.13 3.13 3.13
2.92 0.00 2.92 2.92 2.92 2.92
0.00 2.73 0.00 2.73 2.73 2.73 2.73
2.56 0.00 2.56 2.56 2.56 2.56
2.39 0.00 2.39 2.39 2.39 2.39
2.24 2.24 2.24 2.24
2.09 2.09 2.09 2.09
1.95 1.95 1.95
1.83 1.83 1.83
1.71 1.71
1.60 1.60
1.49
1.40

Put Option Pricing

10 11 12 13 14 15 16 17 18 19
0.45324 0.304647 0.178568 0.08518 0.028858 0.004873 0 0 0 0
0.849247 0.660214 0.470562 0.295749 0.15312 0.056889 0.010448 0 0 0
1.331743 1.145639 0.934298 0.706453 0.477509 0.270119 0.111289 0.022401 0 0
1.830228 1.683697 1.500817 1.280707 1.026332 0.74756 0.465338 0.215701 0.04803 0
2.294586 2.202207 2.075067 1.908069 1.696287 1.435993 1.126916 0.777119 0.413358 0.102979
2.706946 2.667539 2.5995 2.497693 2.356227 2.168357 1.926364 1.621423 1.243453 0.780951
3.068163 3.075769 3.060862 3.019101 2.945497 2.834321 2.679003 2.472018 2.204754 1.867366
3.384028 3.432744 3.464298 3.475044 3.460782 3.41667 3.337146 3.215819 3.045361 2.817378
3.660236 3.7449 3.817081 3.873743 3.911371 3.925904 3.912656 3.866232 3.780427 3.648113
3.901764 4.017864 4.125571 4.222383 4.305387 4.371201 4.41591 4.434984 4.423202 4.374546
4.112968 4.256556 4.395329 4.52725 4.649933 4.76059 4.855978 4.932328 4.985275 5.009773
4.46528 4.631218 4.793841 4.95122 5.10109 5.240794 5.367228 5.476778 5.565245
4.837491 5.026959 5.21468 5.398839 5.577295 5.747525 5.90657 6.050976
5.230809 5.445061 5.659205 5.871547 6.080074 6.282401 6.475722
5.646517 5.88688 6.128855 6.370871 6.611045 6.847139
6.085971 6.353857 6.625157 6.898427 7.171923
6.550609 6.847516 7.149727 7.45593
7.041958 7.369475 7.704279
7.561633 7.921446
8.111348

0
0 0
0 0 0
0 0 0 0
0.004873 0 0 0 0
0.028858 0 0.010448 0 0 0
0.08518 0 0.056889 0 0.022401 0 0
0.178568 0 0.15312 0 0.111289 0 0.04803 0
0.304647 0 0.295749 0 0.270119 0 0.215701 0 0.102979
0.45324 0 0.470562 0 0.477509 0 0.465338 0 0.413358 0
0 0.660214 0 0.706453 0 0.74756 0 0.777119 0 0.780951
0.849247 0 0.934298 0 1.026332 0 1.126916 0 1.243453 0
0 1.145639 0 1.280707 0 1.435993 0 1.621423 0 1.867366
1.331743 0 1.500817 0 1.696287 0 1.926364 0 2.204754 0
0 1.683697 0 1.908069 0 2.168357 0 2.472018 0 2.817378
1.830228 0 2.075067 0 2.356227 0 2.679003 0 3.045361 0
0 2.202207 0 2.497693 0 2.834321 0 3.215819 0 3.648113
2.294586 0 2.5995 0 2.945497 0 3.337146 0 3.780427 0
0 2.667539 0 3.019101 0 3.41667 0 3.866232 0 4.374546
2.706946 0 3.060862 0 3.460782 0 3.912656 0 4.423202 0
0 3.075769 0 3.475044 0 3.925904 0 4.434984 0 5.009773
3.068163 0 3.464298 0 3.911371 0 4.41591 0 4.985275 0
0 3.432744 0 3.873743 0 4.371201 0 4.932328 0 5.565245
3.384028 0 3.817081 0 4.305387 0 4.855978 0 5.476778 0
0 3.7449 0 4.222383 0 4.76059 0 5.367228 0 6.050976
3.660236 0 4.125571 0 4.649933 0 5.240794 0 5.90657 0
0 4.017864 0 4.52725 0 5.10109 0 5.747525 0 6.475722
3.901764 0 4.395329 0 4.95122 0 5.577295 0 6.282401 0
0 4.256556 0 4.793841 0 5.398839 0 6.080074 0 6.847139
4.112968 0 4.631218 0 5.21468 0 5.871547 0 6.611045 0
4.46528 0 5.026959 0 5.659205 0 6.370871 0 7.171923
4.837491 0 5.445061 0 6.128855 0 6.898427 0
5.230809 0 5.88688 0 6.625157 0 7.45593
5.646517 0 6.353857 0 7.149727 0
6.085971 0 6.847516 0 7.704279
6.550609 0 7.369475 0
7.041958 0 7.921446
7.561633 0
8.111348

Call Option
10 11 12 13 14 15 16 17 18 19
0.496252 0.744974 1.091425 1.55698 2.158755 2.906512 3.803496 4.854182 6.074956 7.489953
0.185775 0.302108 0.481068 0.747757 1.130499 1.656009 2.341901 3.190552 4.194803 5.365098
0.050488 0.089346 0.155748 0.266708 0.447073 0.730256 1.155519 1.758198 2.55071 3.507025
0.008755 0.016876 0.032279 0.061171 0.114615 0.211717 0.383961 0.679392 1.161068 1.88224
0.000721 0.001513 0.003171 0.006648 0.013937 0.029219 0.061256 0.128421 0.26923 0.564431
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0
0 0 0 0
0 0 0
0 0
0

7.489953
6.074956 0
4.854182 0 5.365098
 3.803496 0 4.194803 0
2.906512 0 3.190552 0 3.507025
2.158755 0 2.341901 0 2.55071 0
1.55698 0 1.656009 0 1.758198 0 1.88224
1.091425 0 1.130499 0 1.155519 0 1.161068 0
0.744974 0 0.747757 0 0.730256 0 0.679392 0 0.564431
0.496252 0 0.481068 0 0.447073 0 0.383961 0 0.26923 0
0 0.302108 0 0.266708 0 0.211717 0 0.128421 0 0
0.185775 0 0.155748 0 0.114615 0 0.061256 0 0 0
0 0.089346 0 0.061171 0 0.029219 0 0 0 0
0.050488 0 0.032279 0 0.013937 0 0 0 0 0
0 0.016876 0 0.006648 0 0 0 0 0 0
0.008755 0 0.003171 0 0 0 0 0 0 0
0 0.001513 0 0 0 0 0 0 0 0
0.000721 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0
0 0 0 0
0 0 0
0 0
0
 20
19.13
16.73
14.63
12.79
11.18
9.78
8.55
7.48
6.54
5.72
5.00
4.37
3.82
3.34 25
2.92
2.56
2.24 20
Column A Column B
1.95 Column C Column D
1.71 Column E Column F
1.49 15 Column G Column H
1.31 Column I Column J
Column K Column L
10 Column M Column N
Column O Column P
20
Column Q Column R
Column S Column T
19.13 5 Column U

16.73
0
14.63 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22

12.79
11.18

9.78

8.55

7.48

6.54

5.72

5.00

4.37

3.82

3.34

2.92

2.56

2.24

1.95

1.71

1.49

1.31

20
0.00
0.00
0.00
0.00
0.00
0.22
1.45
2.52
3.46
4.28
5.00
5.63
6.18
6.66 25 Column A
7.08
Column B
7.44 Column C
7.76 Column D
8.05 20 Column E
8.29 Column F
8.51 Column G
8.69 Column H
15
Column I
Column J
Column K
0.00
Column L
10
Column M
0.00 Column N
Column O
0.00 5
Column P
Column Q
0.00 Column R
Column S
0 Column T
0.00
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 Column U

0.22

1.45

2.52

3.46

4.28

5.00

5.63

6.18

6.66
7.08

7.44

7.76

8.05

8.29

8.51

8.69

20
9.13
6.73
4.63
2.79
1.18
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25
0.00
0.00
0.00
20
0.00 Column
0.00 Column
0.00 Column
0.00 15 Column
0.00 Column
0.00 Column
10 Column
Column
Column
9.13 Column
5 Column
6.73

0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22
 Column
5 Column

4.63 0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22
2.79

1.18

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00
Column B
Column D
Column F
Column H
Column J
Column L
Column N
Column P
Column R
Column T
 Column A
Column B
Column C
Column D
Column E
Column F
Column G
Column H
Column I
Column J
Column K
Column L
Column M
Column N
Column O
Column P
Column Q
Column R
Column S
Column T
2 Column U
 Column A Column B
Column C Column D
Column E Column F
Column G Column H
Column I Column J
Column K Column L
Column M Column N
Column O Column P
Column Q Column R
Column S Column T
Column U

0 21 22
 Column S Column T
Column U

0 21 22
 Stock dan option pricing binomial modeling (M=30)

M 30.00 T 1.00
delta T 0.03 s 5.00
u 1.06 k 10.00
d 0.95 r 0.06
p 0.50 sigma 0.30

0 1 2 3 4 5 6 7 8
5.00 5.28 5.58 5.89 6.22 6.58 6.95 7.34 7.75
4.73 5.00 5.28 5.58 5.89 6.22 6.58 6.95
4.48 4.73 5.00 5.28 5.58 5.89 6.22
4.24 4.48 4.73 5.00 5.28 5.58
4.02 4.24 4.48 4.73 5.00
3.80 4.02 4.24 4.48
3.60 3.80 4.02
3.41 3.60
3.23

0 1 2 3 4 5 6 7 8
 7.7494042
7.3363666 0
6.9453436 0 6.9453436
6.5751618 0 6.5751618 0
6.2247105 0 6.2247105 0 6.2247105
5.892938 0 5.892938 0 5.892938 0
5.5788487 0 5.5788487 0 5.5788487 0 5.5788487
5.2815001 0 5.2815001 0 5.2815001 0 5.2815001 0
5.00 5 0 5 0 5 0 5
4.7335036 0 4.7335036 0 4.7335036 0 4.7335036 0
4.4812114 0 4.4812114 0 4.4812114 0 4.4812114
4.2423661 0 4.2423661 0 4.2423661 0
4.016251 0 4.016251 0 4.016251
3.8021878 0 3.8021878 0
3.5995339 0 3.5995339
3.4076814 0
3.2260545
 0 1 2 3 4 5 6 7 8
0.8188772 0.8160995 0.8075956 0.7926447 0.7705622 0.7407566 0.7028043 0.6565443 0.6021884
0.9208795 0.9235971 0.9206295 0.9111312 0.8942402 0.8691221 0.8350347 0.7914176
0 1.029638 1.0384751 1.0417995 1.0386801 1.0281226 1.0090976 0.9805875
0 0 1.1453356 1.1608576 1.1711475 1.1752258 1.1720136 1.1603449
0 0 1.2682369 1.2909674 1.3088299 1.3208272 1.3258389
0 0 0 0 1.3986808 1.4291221 1.4551214 1.4756864
0 0 0 0 1.5370694 1.5757213 1.6104042
0 0 0 0 0 1.6838556 1.7312311
0 0 0 0 0 0 0 1.8395342
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
 0 1 2 3 4 5 6 7 8

0.6021884
0.6565443 0
0.7028043 0 0.7914176
0.7407566 0 0.8350347 0
0.7705622 0 0.8691221 0 0.9805875
0.7926447 0 0.8942402 0 1.0090976 0
0.8075956 0 0.9111312 0 1.0281226 0 1.1603449
0.8160995 0 0.9206295 0 1.0386801 0 1.1720136 0
0.8188772 0 0.9235971 0 1.0417995 0 1.1752258 0 1.3258389
0.9208795 0 1.0384751 0 1.1711475 0 1.3208272 0
1.029638 0 1.1608576 0 1.3088299 0 1.4756864
1.1453356 0 1.2909674 0 1.4551214 0
1.2682369 0 1.4291221 0 1.6104042
1.3986808 0 1.5757213 0
 1.5370694 0 1.7312311
1.6838556 0
1.8395342

0 1 2 3 4 5 6 7 8
4.8803E-16 2.4981E-15 1.2649E-14 6.3298E-14 3.1278E-13 1.5246E-12 7.3221E-12 3.4602E-11 1.6067E-10
3.63E-16 1.9175E-15 1.0029E-14 5.1893E-14 2.6542E-13 1.3406E-12 6.6796E-12 3.2789E-11
2.4455E-16 1.3348E-15 7.2206E-15 3.8687E-14 2.0514E-13 1.0755E-12 5.5695E-12
1.4635E-16 8.2642E-16 4.6307E-15 2.5731E-14 1.4168E-13 7.7242E-13
7.5732E-17 4.4308E-16 2.5756E-15 1.4867E-14 8.5157E-14
3.2575E-17 1.9777E-16 1.1945E-15 7.1755E-15
1.0935E-17 6.9003E-17 4.3386E-16
2.5506E-18 1.6758E-17
3.1054E-19
0 1 2 3 4 5 6 7 8

1.6067E-10
3.4602E-11 0
 7.3221E-12 0 3.2789E-11
1.5246E-12 0 6.6796E-12 0
3.1278E-13 0 1.3406E-12 0 5.5695E-12
6.3298E-14 0 2.6542E-13 0 1.0755E-12 0
1.2649E-14 0 5.1893E-14 0 2.0514E-13 0 7.7242E-13
2.4981E-15 0 1.0029E-14 0 3.8687E-14 0 1.4168E-13 0
4.8803E-16 0 1.9175E-15 0 7.2206E-15 0 2.5731E-14 0 8.5157E-14
3.63E-16 0 1.3348E-15 0 4.6307E-15 0 1.4867E-14 0
2.4455E-16 0 8.2642E-16 0 2.5756E-15 0 7.1755E-15
1.4635E-16 0 4.4308E-16 0 1.1945E-15 0
7.5732E-17 0 1.9777E-16 0 4.3386E-16
3.2575E-17 0 6.9003E-17 0
1.0935E-17 0 1.6758E-17
2.5506E-18 0
3.1054E-19
(M=30)

STOCK PRICING
9 10 11 12 13 14 15 16 17
8.19 8.65 9.13 9.65 10.19 10.76 11.37 12.01 12.69
7.34 7.75 8.19 8.65 9.13 9.65 10.19 10.76 11.37
6.58 6.95 7.34 7.75 8.19 8.65 9.13 9.65 10.19
5.89 6.22 6.58 6.95 7.34 7.75 8.19 8.65 9.13
5.28 5.58 5.89 6.22 6.58 6.95 7.34 7.75 8.19
4.73 5.00 5.28 5.58 5.89 6.22 6.58 6.95 7.34
4.24 4.48 4.73 5.00 5.28 5.58 5.89 6.22 6.58
3.80 4.02 4.24 4.48 4.73 5.00 5.28 5.58 5.89
3.41 3.60 3.80 4.02 4.24 4.48 4.73 5.00 5.28
3.05 3.23 3.41 3.60 3.80 4.02 4.24 4.48 4.73
2.89 3.05 3.23 3.41 3.60 3.80 4.02 4.24
2.74 2.89 3.05 3.23 3.41 3.60 3.80
2.59 2.74 2.89 3.05 3.23 3.41
2.45 2.59 2.74 2.89 3.05
2.32 2.45 2.59 2.74
2.20 2.32 2.45
2.08 2.20
1.97

STOCK PRICING
9 10 11 12 13 14 15 16 17
 12.686853
12.010653 0
11.370494 0 11.370494
10.764455 0 10.764455 0
10.190717 0 10.190717 0 10.190717
9.6475595 0 9.6475595 0 9.6475595 0
9.1333516 0 9.1333516 0 9.1333516 0 9.1333516
8.6465506 0 8.6465506 0 8.6465506 0 8.6465506 0
8.1856958 0 8.1856958 0 8.1856958 0 8.1856958 0 8.1856958
0 7.7494042 0 7.7494042 0 7.7494042 0 7.7494042 0
7.3363666 0 7.3363666 0 7.3363666 0 7.3363666 0 7.3363666
0 6.9453436 0 6.9453436 0 6.9453436 0 6.9453436 0
6.5751618 0 6.5751618 0 6.5751618 0 6.5751618 0 6.5751618
0 6.2247105 0 6.2247105 0 6.2247105 0 6.2247105 0
5.892938 0 5.892938 0 5.892938 0 5.892938 0 5.892938
0 5.5788487 0 5.5788487 0 5.5788487 0 5.5788487 0
5.2815001 0 5.2815001 0 5.2815001 0 5.2815001 0 5.2815001
0 5 0 5 0 5 0 5 0
4.7335036 0 4.7335036 0 4.7335036 0 4.7335036 0 4.7335036
0 4.4812114 0 4.4812114 0 4.4812114 0 4.4812114 0
4.2423661 0 4.2423661 0 4.2423661 0 4.2423661 0 4.2423661
0 4.016251 0 4.016251 0 4.016251 0 4.016251 0
3.8021878 0 3.8021878 0 3.8021878 0 3.8021878 0 3.8021878
0 3.5995339 0 3.5995339 0 3.5995339 0 3.5995339 0
3.4076814 0 3.4076814 0 3.4076814 0 3.4076814 0 3.4076814
0 3.2260545 0 3.2260545 0 3.2260545 0 3.2260545 0
3.0541081 0 3.0541081 0 3.0541081 0 3.0541081 0 3.0541081
2.8913264 0 2.8913264 0 2.8913264 0 2.8913264 0
2.7372208 0 2.7372208 0 2.7372208 0 2.7372208
2.5913289 0 2.5913289 0 2.5913289 0
2.453213 0 2.453213 0 2.453213
2.3224585 0 2.3224585 0
 2.1986732 0 2.1986732
2.0814855 0
1.9705438

Put Option Pricing

9 10 11 12 13 14 15 16 17
0.5404378 0.472588 0.4005957 0.3270699 0.2551495 0.1882357 0.1295722 0.0817196 0.0460292
0.7380101 0.6749928 0.603145 0.5239957 0.43993 0.3542005 0.27078 0.1940014 0.1279663
0.9416594 0.8915712 0.8299155 0.7568028 0.673075 0.5805228 0.4820591 0.3817711 0.2847518
1.1389924 1.1067162 1.0623431 1.004889 0.933733 0.8488525 0.7511121 0.6425816 0.5268188
1.3226197 1.3098068 1.2859419 1.2495177 1.1990604 1.1332649 1.0512021 0.9526141 0.8383056
1.489688 1.49585 1.4927415 1.4787777 1.4522347 1.4112881 1.3540921 1.2789213 1.1844043
1.6401444 1.6638263 1.6801763 1.6877471 1.6849039 1.669816 1.64046 1.5946441 1.530073
1.7751483 1.8146605 1.8486778 1.8759494 1.8950435 1.9043269 1.9019436 1.8857962 1.8535334
1.8961694 1.9498918 1.9997857 2.0447932 2.0836961 2.1150947 2.1373845 2.1487311 2.1470414
2.004636 2.0710967 2.1352247 2.1961378 2.2528136 2.3040709 2.3485491 2.384684 2.4106818
2.1797259 2.2566115 2.3317803 2.404386 2.4734442 2.5378138 2.5961761 2.6470117
0 2.3654034 2.4533488 2.5402317 2.6252437 2.7074407 2.7857242 2.8588205
0 0 2.5623037 2.6619823 2.7612928 2.8594676 2.9556052 3.0486525
0 0 0 2.7711004 2.8832258 2.9957205 3.1078598 3.2187879
0 0 0 0 2.9925073 3.1178361 3.2443167 3.3712705
0 0 0 0 0 3.2272812 3.3666152 3.5079319
0 0 0 0 0 0 3.4762243 3.6304136
3.7401868

0
0
0
0
 Put Option
9 10 11 12 13 14 15 16 17

0.0460292
0.0817196 0
0.1295722 0 0.1279663
0.1882357 0 0.1940014 0
0.2551495 0 0.27078 0 0.2847518
0.3270699 0 0.3542005 0 0.3817711 0
0.4005957 0 0.43993 0 0.4820591 0 0.5268188
0.472588 0 0.5239957 0 0.5805228 0 0.6425816 0
0.5404378 0 0.603145 0 0.673075 0 0.7511121 0 0.8383056
0 0.6749928 0 0.7568028 0 0.8488525 0 0.9526141 0
0.7380101 0 0.8299155 0 0.933733 0 1.0512021 0 1.1844043
0 0.8915712 0 1.004889 0 1.1332649 0 1.2789213 0
0.9416594 0 1.0623431 0 1.1990604 0 1.3540921 0 1.530073
0 1.1067162 0 1.2495177 0 1.4112881 0 1.5946441 0
1.1389924 0 1.2859419 0 1.4522347 0 1.64046 0 1.8535334
0 1.3098068 0 1.4787777 0 1.669816 0 1.8857962 0
1.3226197 0 1.4927415 0 1.6849039 0 1.9019436 0 2.1470414
0 1.49585 0 1.6877471 0 1.9043269 0 2.1487311 0
1.489688 0 1.6801763 0 1.8950435 0 2.1373845 0 2.4106818
0 1.6638263 0 1.8759494 0 2.1150947 0 2.384684 0
1.6401444 0 1.8486778 0 2.0836961 0 2.3485491 0 2.6470117
0 1.8146605 0 2.0447932 0 2.3040709 0 2.5961761 0
1.7751483 0 1.9997857 0 2.2528136 0 2.5378138 0 2.8588205
 0 1.9498918 0 2.1961378 0 2.4734442 0 2.7857242 0
1.8961694 0 2.1352247 0 2.404386 0 2.7074407 0 3.0486525
0 2.0710967 0 2.3317803 0 2.6252437 0 2.9556052 0
2.004636 0 2.2566115 0 2.5402317 0 2.8594676 0 3.2187879
2.1797259 0 2.4533488 0 2.7612928 0 3.1078598 0
2.3654034 0 2.6619823 0 2.9957205 0 3.3712705
2.5623037 0 2.8832258 0 3.2443167 0
2.7711004 0 3.1178361 0 3.5079319
2.9925073 0 3.3666152 0
3.2272812 0 3.6304136
3.4762243 0
3.7401868

Call Opyion
9 10 11 12 13 14 15 16 17
7.318E-10 3.2633E-09 1.4217E-08 6.036E-08 2.4904E-07 9.9534E-07 3.8396E-06 1.4237E-05 5.0525E-05
1.5835E-10 7.5114E-10 3.4933E-09 1.5895E-08 7.058E-08 3.05E-07 1.2784E-06 5.1772E-06 2.017E-05
2.8455E-11 1.4324E-10 7.0938E-10 3.4499E-09 1.6443E-08 7.662E-08 3.4808E-07 1.5365E-06 6.5642E-06
4.1657E-12 2.22E-11 1.1677E-10 6.053E-10 3.0874E-09 1.5465E-08 7.5902E-08 3.6401E-07 1.7003E-06
4.8373E-13 2.7227E-12 1.5171E-11 8.3595E-11 4.5493E-10 2.4416E-09 1.2901E-08 6.6963E-08 3.4062E-07
4.2842E-14 2.5411E-13 1.4963E-12 8.7399E-12 5.0596E-11 2.9E-10 1.6436E-09 9.1976E-09 5.0729E-08
2.7174E-15 1.6948E-14 1.0521E-13 6.4975E-13 3.9899E-12 2.4345E-11 1.4749E-10 8.8633E-10 5.2776E-09
1.099E-16 7.1923E-16 4.6965E-15 3.0592E-14 1.9872E-13 1.287E-12 8.3063E-12 5.3404E-11 3.4185E-10
2.1285E-18 1.459E-17 1E-16 6.8545E-16 4.6983E-15 3.2204E-14 2.2074E-13 1.513E-12 1.0371E-11
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0
 0 0 0
0 0
0

9 10 11 12 13 14 15 16 17

5.0525E-05
1.4237E-05 0
3.8396E-06 0 2.017E-05
9.9534E-07 0 5.1772E-06 0
2.4904E-07 0 1.2784E-06 0 6.5642E-06
6.036E-08 0 3.05E-07 0 1.5365E-06 0
1.4217E-08 0 7.058E-08 0 3.4808E-07 0 1.7003E-06
3.2633E-09 0 1.5895E-08 0 7.662E-08 0 3.6401E-07 0
7.318E-10 0 3.4933E-09 0 1.6443E-08 0 7.5902E-08 0 3.4062E-07
0 7.5114E-10 0 3.4499E-09 0 1.5465E-08 0 6.6963E-08 0
1.5835E-10 0 7.0938E-10 0 3.0874E-09 0 1.2901E-08 0 5.0729E-08
 0 1.4324E-10 0 6.053E-10 0 2.4416E-09 0 9.1976E-09 0
2.8455E-11 0 1.1677E-10 0 4.5493E-10 0 1.6436E-09 0 5.2776E-09
0 2.22E-11 0 8.3595E-11 0 2.9E-10 0 8.8633E-10 0
4.1657E-12 0 1.5171E-11 0 5.0596E-11 0 1.4749E-10 0 3.4185E-10
0 2.7227E-12 0 8.7399E-12 0 2.4345E-11 0 5.3404E-11 0
4.8373E-13 0 1.4963E-12 0 3.9899E-12 0 8.3063E-12 0 1.0371E-11
0 2.5411E-13 0 6.4975E-13 0 1.287E-12 0 1.513E-12 0
4.2842E-14 0 1.0521E-13 0 1.9872E-13 0 2.2074E-13 0 0
0 1.6948E-14 0 3.0592E-14 0 3.2204E-14 0 0 0
2.7174E-15 0 4.6965E-15 0 4.6983E-15 0 0 0 0
0 7.1923E-16 0 6.8545E-16 0 0 0 0 0
1.099E-16 0 1E-16 0 0 0 0 0 0
0 1.459E-17 0 0 0 0 0 0 0
2.1285E-18 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0
0 0 0 0
0 0 0
0 0
0
 18 19 20 21 22 23 24 25 26
13.40 14.16 14.95 15.79 16.68 17.62 18.62 19.66 20.77
12.01 12.69 13.40 14.16 14.95 15.79 16.68 17.62 18.62
10.76 11.37 12.01 12.69 13.40 14.16 14.95 15.79 16.68
9.65 10.19 10.76 11.37 12.01 12.69 13.40 14.16 14.95
8.65 9.13 9.65 10.19 10.76 11.37 12.01 12.69 13.40
7.75 8.19 8.65 9.13 9.65 10.19 10.76 11.37 12.01
6.95 7.34 7.75 8.19 8.65 9.13 9.65 10.19 10.76
6.22 6.58 6.95 7.34 7.75 8.19 8.65 9.13 9.65
5.58 5.89 6.22 6.58 6.95 7.34 7.75 8.19 8.65
5.00 5.28 5.58 5.89 6.22 6.58 6.95 7.34 7.75
4.48 4.73 5.00 5.28 5.58 5.89 6.22 6.58 6.95
4.02 4.24 4.48 4.73 5.00 5.28 5.58 5.89 6.22
3.60 3.80 4.02 4.24 4.48 4.73 5.00 5.28 5.58
3.23 3.41 3.60 3.80 4.02 4.24 4.48 4.73 5.00
2.89 3.05 3.23 3.41 3.60 3.80 4.02 4.24 4.48
2.59 2.74 2.89 3.05 3.23 3.41 3.60 3.80 4.02
2.32 2.45 2.59 2.74 2.89 3.05 3.23 3.41 3.60
2.08 2.20 2.32 2.45 2.59 2.74 2.89 3.05 3.23
1.87 1.97 2.08 2.20 2.32 2.45 2.59 2.74 2.89
1.77 1.87 1.97 2.08 2.20 2.32 2.45 2.59
1.67 1.77 1.87 1.97 2.08 2.20 2.32
1.58 1.67 1.77 1.87 1.97 2.08
1.50 1.58 1.67 1.77 1.87
1.42 1.50 1.58 1.67
1.34 1.42 1.50
1.27 1.34
1.20

18 19 20 21 22 23 24 25 26
 20.770144
19.66311 0
18.615081 0 18.615081
17.622911 0 17.622911 0
16.683622 0 16.683622 0 16.683622
15.794397 0 15.794397 0 15.794397 0
14.952568 0 14.952568 0 14.952568 0 14.952568
14.155607 0 14.155607 0 14.155607 0 14.155607 0
13.401123 0 13.401123 0 13.401123 0 13.401123 0 13.401123
0 12.686853 0 12.686853 0 12.686853 0 12.686853 0
12.010653 0 12.010653 0 12.010653 0 12.010653 0 12.010653
0 11.370494 0 11.370494 0 11.370494 0 11.370494 0
10.764455 0 10.764455 0 10.764455 0 10.764455 0 10.764455
0 10.190717 0 10.190717 0 10.190717 0 10.190717 0
9.6475595 0 9.6475595 0 9.6475595 0 9.6475595 0 9.6475595
0 9.1333516 0 9.1333516 0 9.1333516 0 9.1333516 0
8.6465506 0 8.6465506 0 8.6465506 0 8.6465506 0 8.6465506
0 8.1856958 0 8.1856958 0 8.1856958 0 8.1856958 0
7.7494042 0 7.7494042 0 7.7494042 0 7.7494042 0 7.7494042
0 7.3363666 0 7.3363666 0 7.3363666 0 7.3363666 0
6.9453436 0 6.9453436 0 6.9453436 0 6.9453436 0 6.9453436
0 6.5751618 0 6.5751618 0 6.5751618 0 6.5751618 0
6.2247105 0 6.2247105 0 6.2247105 0 6.2247105 0 6.2247105
0 5.892938 0 5.892938 0 5.892938 0 5.892938 0
5.5788487 0 5.5788487 0 5.5788487 0 5.5788487 0 5.5788487
0 5.2815001 0 5.2815001 0 5.2815001 0 5.2815001 0
5 0 5 0 5 0 5 0 5
0 4.7335036 0 4.7335036 0 4.7335036 0 4.7335036 0
4.4812114 0 4.4812114 0 4.4812114 0 4.4812114 0 4.4812114
0 4.2423661 0 4.2423661 0 4.2423661 0 4.2423661 0
4.016251 0 4.016251 0 4.016251 0 4.016251 0 4.016251
0 3.8021878 0 3.8021878 0 3.8021878 0 3.8021878 0
3.5995339 0 3.5995339 0 3.5995339 0 3.5995339 0 3.5995339
0 3.4076814 0 3.4076814 0 3.4076814 0 3.4076814 0
3.2260545 0 3.2260545 0 3.2260545 0 3.2260545 0 3.2260545
0 3.0541081 0 3.0541081 0 3.0541081 0 3.0541081 0
2.8913264 0 2.8913264 0 2.8913264 0 2.8913264 0 2.8913264
0 2.7372208 0 2.7372208 0 2.7372208 0 2.7372208 0
2.5913289 0 2.5913289 0 2.5913289 0 2.5913289 0 2.5913289
0 2.453213 0 2.453213 0 2.453213 0 2.453213 0
2.3224585 0 2.3224585 0 2.3224585 0 2.3224585 0 2.3224585
 0 2.1986732 0 2.1986732 0 2.1986732 0 2.1986732 0
2.0814855 0 2.0814855 0 2.0814855 0 2.0814855 0 2.0814855
0 1.9705438 0 1.9705438 0 1.9705438 0 1.9705438 0
1.8655153 0 1.8655153 0 1.8655153 0 1.8655153 0 1.8655153
1.7660847 0 1.7660847 0 1.7660847 0 1.7660847 0
1.6719537 0 1.6719537 0 1.6719537 0 1.6719537
1.5828397 0 1.5828397 0 1.5828397 0
1.4984755 0 1.4984755 0 1.4984755
1.4186079 0 1.4186079 0
1.3429971 0 1.3429971
1.2714164 0
1.2036508

18 19 20 21 22 23 24 25 26
0.0222886 0.0087226 0.0024586 0.0003751 0 0 0 0 0
0.0757829 0.0388047 0.0161587 0.0048784 0.0008025 0 0 0 0
0.1966118 0.1226223 0.0665687 0.0296043 0.0096205 0.001717 0 0 0
0.4090062 0.2957798 0.1945622 0.112278 0.0535428 0.0188351 0.0036737 0 0
0.7106104 0.5738589 0.4346891 0.3019298 0.1856963 0.0953763 0.0365577 0.0078603 0
1.0698863 0.9359497 0.7850993 0.6225458 0.4568773 0.3001745 0.1668326 0.0702127 0.0168177
1.4444799 1.3358701 1.2029388 1.0457385 0.866671 0.6718073 0.4723339 0.2854425 0.1330977
1.8025526 1.7300353 1.633043 1.5087299 1.3547626 1.1700966 0.9563279 0.7198821 0.4751718
2.1299349 2.0947144 2.0383418 1.9574285 1.8482622 1.7069141 1.5295237 1.3129621 1.0562977
2.4244891 2.4237596 2.4058166 2.3676109 2.3056734 2.2160624 2.094304 1.9353252 1.7333797
2.6885737 2.7188586 2.7355723 2.7360933 2.7174308 2.676177 2.6084548 2.5098584 2.3753866
2.9252576 2.9833388 3.0311132 3.0663429 3.0864652 3.0885511 3.0692585 3.0247793 2.9507803
3.1373836 3.2203771 3.2959896 3.3623265 3.4172094 3.4581382 3.4822503 3.4862732 3.4664724
3.3274999 3.4328208 3.5333829 3.6275996 3.7136363 3.7893778 3.8523909 3.8998835 3.9286575
3.4978902 3.6232219 3.7461449 3.8653485 3.9793067 4.0862487 4.1841267 4.2705786 4.3428873
3.6506012 3.7938674 3.9368311 4.0784291 4.2174117 4.352317 4.4814422 4.6028111 4.7141376
3.7874672 3.9468071 4.1077322 4.269401 4.4308115 4.5907786 4.747909 4.900572 5.0468678
3.9101324 4.0838782 4.260901 4.440558 4.6220694 4.804498 4.9867278 5.1674379 5.3450746
4.02007 4.206727 4.3981773 4.5939562 4.7934828 4.9960424 5.2007673 5.4066144 5.6123402
4.3168293 4.5212102 4.7314382 4.9471107 5.1677125 5.3925985 5.6209745 5.851875
0 4.6314774 4.8546553 5.0847986 5.3215706 5.5645258 5.813093 6.0665561
0 0 4.9650877 5.2082002 5.4594646 5.7186143 5.9852778 6.2589624
0 0 0 5.318798 5.5830512 5.8567149 6.1395971 6.4314051
5.6938146 5.9804865 6.2779046 6.5859555
0 6.0914159 6.4018615 6.7244701
 0 0 6.512957 6.8486128
0 0 0 6.9598746
0 0 0 0
0 0 0 0 0
0 0 0 0 0

18 19 20 21 22 23 24 25 26

0
0 0
0 0 0
0 0 0 0
0 0 0 0 0
0.0003751 0 0 0 0 0
0.0024586 0 0.0008025 0 0 0 0
0.0087226 0 0.0048784 0 0.001717 0 0 0
0.0222886 0 0.0161587 0 0.0096205 0 0.0036737 0 0
0 0.0388047 0 0.0296043 0 0.0188351 0 0.0078603 0
0.0757829 0 0.0665687 0 0.0535428 0 0.0365577 0 0.0168177
0 0.1226223 0 0.112278 0 0.0953763 0 0.0702127 0
0.1966118 0 0.1945622 0 0.1856963 0 0.1668326 0 0.1330977
0 0.2957798 0 0.3019298 0 0.3001745 0 0.2854425 0
0.4090062 0 0.4346891 0 0.4568773 0 0.4723339 0 0.4751718
0 0.5738589 0 0.6225458 0 0.6718073 0 0.7198821 0
0.7106104 0 0.7850993 0 0.866671 0 0.9563279 0 1.0562977
0 0.9359497 0 1.0457385 0 1.1700966 0 1.3129621 0
1.0698863 0 1.2029388 0 1.3547626 0 1.5295237 0 1.7333797
0 1.3358701 0 1.5087299 0 1.7069141 0 1.9353252 0
1.4444799 0 1.633043 0 1.8482622 0 2.094304 0 2.3753866
0 1.7300353 0 1.9574285 0 2.2160624 0 2.5098584 0
1.8025526 0 2.0383418 0 2.3056734 0 2.6084548 0 2.9507803
0 2.0947144 0 2.3676109 0 2.676177 0 3.0247793 0
2.1299349 0 2.4058166 0 2.7174308 0 3.0692585 0 3.4664724
0 2.4237596 0 2.7360933 0 3.0885511 0 3.4862732 0
2.4244891 0 2.7355723 0 3.0864652 0 3.4822503 0 3.9286575
0 2.7188586 0 3.0663429 0 3.4581382 0 3.8998835 0
2.6885737 0 3.0311132 0 3.4172094 0 3.8523909 0 4.3428873
0 2.9833388 0 3.3623265 0 3.7893778 0 4.2705786 0
2.9252576 0 3.2959896 0 3.7136363 0 4.1841267 0 4.7141376
0 3.2203771 0 3.6275996 0 4.0862487 0 4.6028111 0
3.1373836 0 3.5333829 0 3.9793067 0 4.4814422 0 5.0468678
0 3.4328208 0 3.8653485 0 4.352317 0 4.900572 0
3.3274999 0 3.7461449 0 4.2174117 0 4.747909 0 5.3450746
0 3.6232219 0 4.0784291 0 4.5907786 0 5.1674379 0
3.4978902 0 3.9368311 0 4.4308115 0 4.9867278 0 5.6123402
0 3.7938674 0 4.269401 0 4.804498 0 5.4066144 0
3.6506012 0 4.1077322 0 4.6220694 0 5.2007673 0 5.851875
0 3.9468071 0 4.440558 0 4.9960424 0 5.6209745 0
3.7874672 0 4.260901 0 4.7934828 0 5.3925985 0 6.0665561
0 4.0838782 0 4.5939562 0 5.1677125 0 5.813093 0
3.9101324 0 4.3981773 0 4.9471107 0 5.5645258 0 6.2589624
0 4.206727 0 4.7314382 0 5.3215706 0 5.9852778 0
4.02007 0 4.5212102 0 5.0847986 0 5.7186143 0 6.4314051
4.3168293 0 4.8546553 0 5.4594646 0 6.1395971 0
4.6314774 0 5.2082002 0 5.8567149 0 6.5859555
4.9650877 0 5.5830512 0 6.2779046 0
5.318798 0 5.9804865 0 6.7244701
5.6938146 0 6.4018615 0
6.0914159 0 6.8486128
6.512957 0
6.9598746

18 19 20 21 22 23 24 25 26
0.0001708 0.0005478 0.0016617 0.004765 0.0129677 0.0337918 0.0852879 0.2104155 0.5103687
7.5215E-05 0.000267 0.0008971 0.0028392 0.0084399 0.0236112 0.062714 0.1603612 0.3993811
2.7016E-05 0.0001065 0.0003998 0.0014186 0.0047234 0.0146736 0.0424822 0.1155005 0.2999093
7.7047E-06 3.3708E-05 0.0001416 0.0005666 0.002143 0.0075865 0.0248982 0.0752944 0.2107584
1.6927E-06 8.1866E-06 3.8353E-05 0.000173 0.0007459 0.0030437 0.0116152 0.0408712 0.1308577
2.7516E-07 1.4638E-06 7.6115E-06 3.8515E-05 0.0001886 0.0008867 0.0039632 0.0166043 0.0639802
3.1094E-08 1.8096E-07 1.038E-06 5.8528E-06 3.232E-05 0.0001739 0.0009062 0.0045262 0.0213562
2.1773E-09 1.3787E-08 8.6709E-08 5.4092E-07 3.3415E-06 2.0395E-05 0.0001226 0.0007224 0.0041433
7.1084E-11 4.8723E-10 3.3396E-09 2.2891E-08 1.569E-07 1.0755E-06 7.3716E-06 5.0527E-05 0.0003463
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0
0 0 0 0
0 0 0
0 0
0

18 19 20 21 22 23 24 25 26

0.5103687
0.2104155 0
0 0.0852879 0 0.3993811
0.0337918 0 0.1603612 0
0.0129677 0 0.062714 0 0.2999093
0.004765 0 0.0236112 0 0.1155005 0
0.0016617 0 0.0084399 0 0.0424822 0 0.2107584
0.0005478 0 0.0028392 0 0.0146736 0 0.0752944 0
0.0001708 0 0.0008971 0 0.0047234 0 0.0248982 0 0.1308577
0 0.000267 0 0.0014186 0 0.0075865 0 0.0408712 0
7.5215E-05 0 0.0003998 0 0.002143 0 0.0116152 0 0.0639802
0 0.0001065 0 0.0005666 0 0.0030437 0 0.0166043 0
2.7016E-05 0 0.0001416 0 0.0007459 0 0.0039632 0 0.0213562
0 3.3708E-05 0 0.000173 0 0.0008867 0 0.0045262 0
7.7047E-06 0 3.8353E-05 0 0.0001886 0 0.0009062 0 0.0041433
0 8.1866E-06 0 3.8515E-05 0 0.0001739 0 0.0007224 0
1.6927E-06 0 7.6115E-06 0 3.232E-05 0 0.0001226 0 0.0003463
0 1.4638E-06 0 5.8528E-06 0 2.0395E-05 0 5.0527E-05 0
2.7516E-07 0 1.038E-06 0 3.3415E-06 0 7.3716E-06 0 0
0 1.8096E-07 0 5.4092E-07 0 1.0755E-06 0 0 0
3.1094E-08 0 8.6709E-08 0 1.569E-07 0 0 0 0
0 1.3787E-08 0 2.2891E-08 0 0 0 0 0
2.1773E-09 0 3.3396E-09 0 0 0 0 0 0
0 4.8723E-10 0 0 0 0 0 0 0
7.1084E-11 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0
0 0 0 0
0 0 0
0 0
0
 27 28 29 30
21.94 23.17 24.48 25.86
19.66 20.77 21.94 23.17
17.62 18.62 19.66 20.77
15.79 16.68 17.62 18.62
14.16 14.95 15.79 16.68
12.69 13.40 14.16 14.95
11.37 12.01 12.69 13.40
10.19 10.76 11.37 12.01
9.13 9.65 10.19 10.76
8.19 8.65 9.13 9.65
7.34 7.75 8.19 8.65
6.58 6.95 7.34 7.75
5.89 6.22 6.58 6.95
5.28 5.58 5.89 6.22
4.73 5.00 5.28 5.58
4.24 4.48 4.73 5.00
3.80 4.02 4.24 4.48
3.41 3.60 3.80 4.02
3.05 3.23 3.41 3.60
2.74 2.89 3.05 3.23 35
2.45 2.59 2.74 2.89
2.20 2.32 2.45 2.59
1.97 2.08 2.20 2.32 30
1.77 1.87 1.97 2.08
1.58 1.67 1.77 1.87 25
1.42 1.50 1.58 1.67
1.27 1.34 1.42 1.50
1.14 1.20 1.27 1.34 20
1.08 1.14 1.20
1.02 1.08
0.97 15

10
27 28 29 30

5
 15

10

25.857626
24.479434 0 5
23.174698 0 23.174698
21.939503 0 21.939503 0
0
0 20.770144 0 20.770144 1 2 3 4 5 6 7 8 9 10 11 12 13
19.66311 0 19.66311 0
Column A Column B Column C
0 18.615081 0 18.615081
Column I Column J Column K
17.622911 0 17.622911 0
Column Q Column R Column S
0 16.683622 0 16.683622 Column Y Column Z Column AA
15.794397 0 15.794397 0
0 14.952568 0 14.952568
14.155607 0 14.155607 0
0 13.401123 0 13.401123
12.686853 0 12.686853 0
0 12.010653 0 12.010653
11.370494 0 11.370494 0
0 10.764455 0 10.764455
10.190717 0 10.190717 0
0 9.6475595 0 9.6475595
9.1333516 0 9.1333516 0
0 8.6465506 0 8.6465506
8.1856958 0 8.1856958 0
0 7.7494042 0 7.7494042
7.3363666 0 7.3363666 0
0 6.9453436 0 6.9453436
6.5751618 0 6.5751618 0
0 6.2247105 0 6.2247105
5.892938 0 5.892938 0
0 5.5788487 0 5.5788487
5.2815001 0 5.2815001 0
0 5 0 5
4.7335036 0 4.7335036 0
0 4.4812114 0 4.4812114
4.2423661 0 4.2423661 0
0 4.016251 0 4.016251
3.8021878 0 3.8021878 0
0 3.5995339 0 3.5995339
3.4076814 0 3.4076814 0
0 3.2260545 0 3.2260545
3.0541081 0 3.0541081 0
0 2.8913264 0 2.8913264
2.7372208 0 2.7372208 0
0 2.5913289 0 2.5913289
2.453213 0 2.453213 0
0 2.3224585 0 2.3224585
2.1986732 0 2.1986732 0
0 2.0814855 0 2.0814855
1.9705438 0 1.9705438 0
0 1.8655153 0 1.8655153
1.7660847 0 1.7660847 0
0 1.6719537 0 1.6719537
1.5828397 0 1.5828397 0
0 1.4984755 0 1.4984755
1.4186079 0 1.4186079 0
0 1.3429971 0 1.3429971
1.2714164 0 1.2714164 0
0 1.2036508 0 1.2036508
1.1394971 0 1.1394971 0
1.0787627 0 1.0787627
1.0212655 0
0.9668327

27 28 29 30
0 0 0 0.00
0 0 0 0.00
0 0 0 0.00
0 0 0 0.00
0 0 0 0.00
0 0 0 0.00
0.035983 0 0 0.00
0.248126 0.0769886 0 0.00
0.76396 0.4524756 0.1647237 0.00
1.4819636 1.1737219 0.8003428 0.35
2.1993684 1.9753793 1.6961476 1.35
2.8423368 2.6938585 2.4990057 2.25
3.4185923 3.33779 3.218561 3.05
3.9350568 3.9149085 3.8634569 3.78
4.3979342 4.4321466 4.4414399 4.42
35
4.8127844 4.8957173 4.9594527 5.00
5.1845907 5.3111888 5.4237177 5.52
5.5178193 5.683552 5.8398115 5.98
30
5.8164728 6.0172797 6.2127325 6.40
6.0841387 6.3163805 6.5469599 6.77
6.3240322 6.5844473 6.8465088 7.11
25
6.5390348 6.8247001 7.1149771 7.41
6.7317293 7.0400248 7.3555897 7.68
6.9044303 7.2330079 7.5712369 7.92
20
7.0592122 7.4059675 7.7645091 8.13

15
 20

7.1979343 7.5609813 7.9377277 8.33

7.3222629 7.6999111 8.0929736 8.50 15
7.4336914 7.8244259 8.2321116 8.66
7.9360214 8.3568129 8.80
0 8.4685754 8.92 10
9.03

5
27 28 29 30
0.00
0 0
0 0 0.00 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15
0 0 0
0 0 0 0.00
0 0 0
0 0 0 0.00
0 0 0
0 0 0 0.00
0 0 0
0 0 0 0.00
0 0 0
0 0 0 0.00
0 0 0
0 0 0 0.00
0.035983 0 0
0 0.0769886 0 0.00
0.248126 0 0.1647237
0 0.4524756 0 0.35
0.76396 0 0.8003428
0 1.1737219 0 1.35
1.4819636 0 1.6961476
0 1.9753793 0 2.25
2.1993684 0 2.4990057
0 2.6938585 0 3.05
2.8423368 0 3.218561
0 3.33779 0 3.78
3.4185923 0 3.8634569
0 3.9149085 0 4.42
3.9350568 0 4.4414399
0 4.4321466 0 5.00
4.3979342 0 4.9594527
0 4.8957173 0 5.52
4.8127844 0 5.4237177
0 5.3111888 0 5.98
5.1845907 0 5.8398115
 0 5.683552 0 6.40
5.5178193 0 6.2127325
0 6.0172797 0 6.77
5.8164728 0 6.5469599
0 6.3163805 0 7.11
6.0841387 0 6.8465088
0 6.5844473 0 7.41
6.3240322 0 7.1149771
0 6.8247001 0 7.68
6.5390348 0 7.3555897
0 7.0400248 0 7.92
6.7317293 0 7.5712369
0 7.2330079 0 8.13
6.9044303 0 7.7645091
0 7.4059675 0 8.33
7.0592122 0 7.9377277
0 7.5609813 0 8.50
7.1979343 0 8.0929736
0 7.6999111 0 8.66
7.3222629 0 8.2321116
0 7.8244259 0 8.80
7.4336914 0 8.3568129
7.9360214 0 8.92
8.4685754
9.03

27 28 29 30
1.2217399 2.8942431 6.7984128 15.86
0.9756418 2.3485583 5.5884404 13.17
0.7550783 1.8594925 4.5040119 10.77
0.5573999 1.4211711 3.5321013 8.62
0.3802323 1.0283289 2.6610339 6.68
0.2214471 0.6762471 1.8803464 4.95
0.0930405 0.3606965 1.1806614 3.40
0.0228608 0.1187289 0.553574 2.01
0.0023739 0.0162713 0.1115287 0.76
0 0 0 0.00
0 0 0 0.00
0 0 0 0.00
0 0 0 0.00
0 0 0 0.00
0 0 0 0.00
0 0 0 0.00
 0 0 0 0.00
0 0 0 0.00
0 0 0 0.00
0 0 0 0.00 35
0 0 0 0.00
0 0 0 0.00
0 0 0 0.00 30
0 0 0 0.00
0 0 0 0.00
0 0 0 0.00 25
0 0 0 0.00
0 0 0 0.00
0 0 0 0.00 20
0 0 0.00
0 0.00
0 0.00 15
0.00

10

27 28 29 30
15.86
5
6.7984128
2.8942431 0 13.17
1.2217399 0 5.5884404
0
0 2.3485583 0 10.77 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
0.9756418 0 4.5040119
0 1.8594925 0 8.62
0.7550783 0 3.5321013
0 1.4211711 0 6.68
0.5573999 0 2.6610339
0 1.0283289 0 4.95
0.3802323 0 1.8803464
0 0.6762471 0 3.40
0.2214471 0 1.1806614
0 0.3606965 0 2.01
0.0930405 0 0.553574
0 0.1187289 0 0.76
0.0228608 0 0.1115287
0 0.0162713 0 0.00
0.0023739 0 0
0 0 0 0.00
0 0 0
0 0 0 0.00
0 0 0
0 0 0 0.00
0 0 0
0 0 0 0.00
0 0 0
0 0 0 0.00
0 0 0
0 0 0 0.00
0 0 0
0 0 0 0.00
0 0 0
0 0 0 0.00
0 0 0
0 0 0 0.00
0 0 0
0 0 0 0.00
0 0 0
0 0 0 0.00
0 0 0
0 0 0 0.00
0 0 0
0 0 0 0.00
0 0 0
0 0 0 0.00
0 0 0
0 0 0 0.00
0 0 0
0 0 0 0.00
0 0 0
0 0 0 0.00
0 0 0
0 0 0 0.00
0 0 0
0 0 0 0.00
0 0 0
0 0 0 0.00
0 0
0 0.00

0.00
Stock Pricing
8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32

olumn B Column C Column D Column E Column F Column G Column H

olumn J Column K Column L Column M Column N Column O Column P
olumn R Column S Column T Column U Column V Column W Column X
olumn Z Column AA Column AB Column AC Column AD Column AE
Row 110 Row 111
Row 112 Row 113
Row 114 Row 115
Row 116 Row 117
Row 118 Row 119
Row 120 Row 121
Row 122 Row 123
Row 124 Row 125
Row 126 Row 127
Row 128 Row 129
Row 130 Row 131
Row 132 Row 133
 Row 116 Row 117
Row 118 Row 119
Row 120 Row 121
Row 122 Row 123
Row 124 Row 125
Row 126 Row 127
Row 128 Row 129
Row 130 Row 131
Row 132 Row 133
Row 134 Row 135
Row 136 Row 137
Row 138 Row 139
Row 140 Row 141

8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31
 Column A Column B
Column C Column D
Column E Column F
Column G Column H
Column I Column J
Column K Column L
Column M Column N
Column O Column P
Column Q Column R
Column S Column T
Column U Column V
Column W Column X
Column Y Column Z
Column AA Column AB
Column AC Column AD
Column AE

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34
 30 31 32

H
P
X
Row 110 Row 111
Row 112 Row 113
Row 114 Row 115
Row 116 Row 117
Row 118 Row 119
Row 120 Row 121
Row 122 Row 123
Row 124 Row 125
Row 126 Row 127
Row 128 Row 129
Row 130 Row 131
Row 132 Row 133
Row 116 Row 117
Row 118 Row 119
Row 120 Row 121
Row 122 Row 123
Row 124 Row 125
Row 126 Row 127
Row 128 Row 129
Row 130 Row 131
Row 132 Row 133
Row 134 Row 135
Row 136 Row 137
Row 138 Row 139
Row 140 Row 141