{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["Greeks","GreeksChain","GreeksChg","Price1","Price2","StkOpt1","StkOpt2","Position1","Position2","PosComp1","PosComp2","OptPos1","OptPos2"],"not_rendered":{"charts":17,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Greeks","index":0,"n_rows":20,"n_cols":25,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[]
[null,"date","2013-11-12",null,"2013-11-12",null,"2013-11-13",null,"2013-11-18",null,"2013-11-14",null,"2013-11-14",null,"2013-11-14",null,"2013-11-14",null,"2013-11-14",null,"2013-11-14",null,"2013-11-14",null,"2013-11-14"]
[null,"exp","2013-11-15",null,"2013-11-22",null,"2013-11-15",null,"2013-11-29",null,"2013-12-21",null,"2013-12-21",null,"2013-12-21",null,"2013-12-21",null,"2013-12-21",null,"2013-12-21",null,"2013-12-21",null,"2013-12-21"]
[null,"days to exp",{"$f":"C3-C2","v":3},null,{"$f":"E3-E2","v":10},null,{"$f":"G3-G2","v":2},null,{"$f":"I3-I2","v":11},null,{"$f":"K3-K2","v":37},null,{"$f":"M3-M2","v":37},null,{"$f":"O3-O2","v":37},null,{"$f":"Q3-Q2","v":37},null,{"$f":"S3-S2","v":37},null,{"$f":"U3-U2","v":37},null,{"$f":"W3-W2","v":37},null,{"$f":"Y3-Y2","v":37}]
[null,"exp mult",3.5,null,10.5,null,2.5,null,11.5,null,37,null,37,null,37,null,37,null,37,null,37,null,37,null,37]
[null,"rate",2.5000000000000001E-3,null,{"$f":"$C$6","v":2.5000000000000001E-3},null,{"$f":"$C$6","v":2.5000000000000001E-3},null,{"$f":"$C$6","v":2.5000000000000001E-3},null,7.0000000000000007E-2,null,7.0000000000000007E-2,null,7.0000000000000007E-2,null,7.0000000000000007E-2,null,7.0000000000000007E-2,null,7.0000000000000007E-2,null,7.0000000000000007E-2,null,7.0000000000000007E-2]
[null,"volatility",0.43,null,0.43,null,0.43,null,0.43,null,0.25,null,0.25,null,0.25,null,0.25,null,0.25,null,0.25,null,0.25,null,0.25]
[]
[null,"underlying",47.17,null,46.5,null,72,null,72,null,250,null,250,null,250,null,250,null,330,null,330,null,330,null,330]
[null,"opt type","p",null,"c",null,"p",null,"p",null,"c",null,"c",null,"p",null,"p",null,"c",null,"c",null,"p",null,"p"]
[null,"strike",47,null,50.5,null,71,null,70,null,260,null,265,null,240,null,235,null,345,null,350,null,315,null,310]
[]
[null,"thv",{"$f":"IF(C$10=\"c\",CallThv(C$9,C$11,C$5/365,C$6,C$7,0),IF(C$10=\"p\",putThv(C$9,C$11,C$5/365,C$6,C$7,0),0))","v":0.70826199047941785},null,{"$f":"IF(E$10=\"c\",CallThv(E$9,E$11,E$5/365,E$6,E$7,0),IF(E$10=\"p\",putThv(E$9,E$11,E$5/365,E$6,E$7,0),0))","v":0.22813719354639517},null,{"$f":"IF(G$10=\"c\",CallThv(G$9,G$11,G$5/365,G$6,G$7,0),IF(G$10=\"p\",putThv(G$9,G$11,G$5/365,G$6,G$7,0),0))","v":0.59200371872598723},null,{"$f":"IF(I$10=\"c\",CallThv(I$9,I$11,I$5/365,I$6,I$7,0),IF(I$10=\"p\",putThv(I$9,I$11,I$5/365,I$6,I$7,0),0))","v":1.3048404162121976},null,{"$f":"IF(K$10=\"c\",CallThv(K$9,K$11,K$5/365,K$6,K$7,0),IF(K$10=\"p\",putThv(K$9,K$11,K$5/365,K$6,K$7,0),0))","v":4.6330176810789538},null,{"$f":"IF(M$10=\"c\",CallThv(M$9,M$11,M$5/365,M$6,M$7,0),IF(M$10=\"p\",putThv(M$9,M$11,M$5/365,M$6,M$7,0),0))","v":3.2080236265028361},null,{"$f":"IF(O$10=\"c\",CallThv(O$9,O$11,O$5/365,O$6,O$7,0),IF(O$10=\"p\",putThv(O$9,O$11,O$5/365,O$6,O$7,0),0))","v":3.2648952683069439},null,{"$f":"IF(Q$10=\"c\",CallThv(Q$9,Q$11,Q$5/365,Q$6,Q$7,0),IF(Q$10=\"p\",putThv(Q$9,Q$11,Q$5/365,Q$6,Q$7,0),0))","v":2.0511640791856394},null,{"$f":"IF(S$10=\"c\",CallThv(S$9,S$11,S$5/365,S$6,S$7,0),IF(S$10=\"p\",putThv(S$9,S$11,S$5/365,S$6,S$7,0),0))","v":5.549076547140956},null,{"$f":"IF(U$10=\"c\",CallThv(U$9,U$11,U$5/365,U$6,U$7,0),IF(U$10=\"p\",putThv(U$9,U$11,U$5/365,U$6,U$7,0),0))","v":4.1856865688521339},null,{"$f":"IF(W$10=\"c\",CallThv(W$9,W$11,W$5/365,W$6,W$7,0),IF(W$10=\"p\",putThv(W$9,W$11,W$5/365,W$6,W$7,0),0))","v":3.8182109026277118},null,{"$f":"IF(Y$10=\"c\",CallThv(Y$9,Y$11,Y$5/365,Y$6,Y$7,0),IF(Y$10=\"p\",putThv(Y$9,Y$11,Y$5/365,Y$6,Y$7,0),0))","v":2.6672128745199402}]
[null,"delta",{"$f":"IF(C$10=\"c\",CallDelta(C$9,C$11,C$5/365,C$6,C$7,0),IF(C$10=\"p\",putDelta(C$9,C$11,C$5/365,C$6,C$7,0),0))","v":-0.45724840231267028},null,{"$f":"IF(E$10=\"c\",CallDelta(E$9,E$11,E$5/365,E$6,E$7,0),IF(E$10=\"p\",putDelta(E$9,E$11,E$5/365,E$6,E$7,0),0))","v":0.1369707425794004},null,{"$f":"IF(G$10=\"c\",CallDelta(G$9,G$11,G$5/365,G$6,G$7,0),IF(G$10=\"p\",putDelta(G$9,G$11,G$5/365,G$6,G$7,0),0))","v":-0.34043010182213584},null,{"$f":"IF(I$10=\"c\",CallDelta(I$9,I$11,I$5/365,I$6,I$7,0),IF(I$10=\"p\",putDelta(I$9,I$11,I$5/365,I$6,I$7,0),0))","v":-0.34153317112529225},null,{"$f":"IF(K$10=\"c\",CallDelta(K$9,K$11,K$5/365,K$6,K$7,0),IF(K$10=\"p\",putDelta(K$9,K$11,K$5/365,K$6,K$7,0),0))","v":0.358004728925854},null,{"$f":"IF(M$10=\"c\",CallDelta(M$9,M$11,M$5/365,M$6,M$7,0),IF(M$10=\"p\",putDelta(M$9,M$11,M$5/365,M$6,M$7,0),0))","v":0.27321895747502078},null,{"$f":"IF(O$10=\"c\",CallDelta(O$9,O$11,O$5/365,O$6,O$7,0),IF(O$10=\"p\",putDelta(O$9,O$11,O$5/365,O$6,O$7,0),0))","v":-0.26049905891634184},null,{"$f":"IF(Q$10=\"c\",CallDelta(Q$9,Q$11,Q$5/365,Q$6,Q$7,0),IF(Q$10=\"p\",putDelta(Q$9,Q$11,Q$5/365,Q$6,Q$7,0),0))","v":-0.18238616007989672},null,{"$f":"IF(S$10=\"c\",CallDelta(S$9,S$11,S$5/365,S$6,S$7,0),IF(S$10=\"p\",putDelta(S$9,S$11,S$5/365,S$6,S$7,0),0))","v":0.33377361631512203},null,{"$f":"IF(U$10=\"c\",CallDelta(U$9,U$11,U$5/365,U$6,U$7,0),IF(U$10=\"p\",putDelta(U$9,U$11,U$5/365,U$6,U$7,0),0))","v":0.27083568724097318},null,{"$f":"IF(W$10=\"c\",CallDelta(W$9,W$11,W$5/365,W$6,W$7,0),IF(W$10=\"p\",putDelta(W$9,W$11,W$5/365,W$6,W$7,0),0))","v":-0.23780104029146609},null,{"$f":"IF(Y$10=\"c\",CallDelta(Y$9,Y$11,Y$5/365,Y$6,Y$7,0),IF(Y$10=\"p\",putDelta(Y$9,Y$11,Y$5/365,Y$6,Y$7,0),0))","v":-0.1802502568151314}]
[null,"gamma",{"$f":"_xludf.GAMMA(C$9,C$11,C$5/365,C$6,C$7,0)","v":0.19970313438110748},null,{"$f":"_xludf.GAMMA(E$9,E$11,E$5/365,E$6,E$7,0)","v":6.4660072498142582E-2},null,{"$f":"_xludf.GAMMA(G$9,G$11,G$5/365,G$6,G$7,0)","v":0.14307149143753944},null,{"$f":"_xludf.GAMMA(I$9,I$11,I$5/365,I$6,I$7,0)","v":6.6789680678559643E-2},null,{"$f":"_xludf.GAMMA(K$9,K$11,K$5/365,K$6,K$7,0)","v":1.8764479796204925E-2},null,{"$f":"_xludf.GAMMA(M$9,M$11,M$5/365,M$6,M$7,0)","v":1.6714410473174162E-2},null,{"$f":"_xludf.GAMMA(O$9,O$11,O$5/365,O$6,O$7,0)","v":1.6316574230740823E-2},null,{"$f":"GAMMA2(Q$9,Q11,Q$5/365,Q$6,Q$7,0)","v":1.3295716325915731E-2},null,{"$f":"_xludf.GAMMA(S$9,S$11,S$5/365,S$6,S$7,0)","v":1.3849731813939722E-2},null,{"$f":"_xludf.GAMMA(U$9,U$11,U$5/365,U$6,U$7,0)","v":1.2607385024791072E-2},null,{"$f":"_xludf.GAMMA(W$9,W$11,W$5/365,W$6,W$7,0)","v":1.1775755317402291E-2},null,{"$f":"GAMMA2(Y$9,Y11,Y$5/365,Y$6,Y$7,0)","v":9.9984863856657259E-3}]
[null,"vega",{"$f":"Vega(C$9,C$11,C$5/365,C$6,C$7,0)","v":1.8321468035358071E-2},null,{"$f":"Vega(E$9,E$11,E$5/365,E$6,E$7,0)","v":1.7294459083352778E-2},null,{"$f":"Vega(G$9,G$11,G$5/365,G$6,G$7,0)","v":2.1844076917345742E-2},null,{"$f":"Vega(I$9,I$11,I$5/365,I$6,I$7,0)","v":4.6908094505019045E-2},null,{"$f":"Vega(K$9,K$11,K$5/365,K$6,K$7,0)","v":0.29721136663509512},null,{"$f":"Vega(M$9,M$11,M$5/365,M$6,M$7,0)","v":0.26474023437818661},null,{"$f":"Vega(O$9,O$11,O$5/365,O$6,O$7,0)","v":0.25843888978485036},null,{"$f":"Vega(Q$9,Q$11,Q$5/365,Q$6,Q$7,0)","v":0.21059139728548032},null,{"$f":"Vega(S$9,S$11,S$5/365,S$6,S$7,0)","v":0.382224139711694},null,{"$f":"Vega(U$9,U$11,U$5/365,U$6,U$7,0)","v":0.34793792109856625},null,{"$f":"Vega(W$9,W$11,W$5/365,W$6,W$7,0)","v":0.32498665000280175},null,{"$f":"Vega(Y$9,Y$11,Y$5/365,Y$6,Y$7,0)","v":0.27593767940933506}]
[null,"theta",{"$f":"IF(C$10=\"c\",CallTheta(C$9,C$11,C$5/365,C$6,C$7,0),IF(C$10=\"p\",putTheta(C$9,C$11,C$5/365,C$6,C$7,0),0))","v":-0.11239358086309685},null,{"$f":"IF(E$10=\"c\",CallTheta(E$9,E$11,E$5/365,E$6,E$7,0),IF(E$10=\"p\",putTheta(E$9,E$11,E$5/365,E$6,E$7,0),0))","v":-3.5454525497179722E-2},null,{"$f":"IF(G$10=\"c\",CallTheta(G$9,G$11,G$5/365,G$6,G$7,0),IF(G$10=\"p\",putTheta(G$9,G$11,G$5/365,G$6,G$7,0),0))","v":-0.18768712333129725},null,{"$f":"IF(I$10=\"c\",CallTheta(I$9,I$11,I$5/365,I$6,I$7,0),IF(I$10=\"p\",putTheta(I$9,I$11,I$5/365,I$6,I$7,0),0))","v":-8.7520377320295759E-2},null,{"$f":"IF(K$10=\"c\",CallTheta(K$9,K$11,K$5/365,K$6,K$7,0),IF(K$10=\"p\",putTheta(K$9,K$11,K$5/365,K$6,K$7,0),0))","v":-0.11668533183695802},null,{"$f":"IF(M$10=\"c\",CallTheta(M$9,M$11,M$5/365,M$6,M$7,0),IF(M$10=\"p\",putTheta(M$9,M$11,M$5/365,M$6,M$7,0),0))","v":-0.10192357002020808},null,{"$f":"IF(O$10=\"c\",CallTheta(O$9,O$11,O$5/365,O$6,O$7,0),IF(O$10=\"p\",putTheta(O$9,O$11,O$5/365,O$6,O$7,0),0))","v":-7.4194610533145772E-2},null,{"$f":"IF(Q$10=\"c\",CallTheta(Q$9,Q$11,Q$5/365,Q$6,Q$7,0),IF(Q$10=\"p\",putTheta(Q$9,Q$11,Q$5/365,Q$6,Q$7,0),0))","v":-6.2007826471542397E-2},null,{"$f":"IF(S$10=\"c\",CallTheta(S$9,S$11,S$5/365,S$6,S$7,0),IF(S$10=\"p\",putTheta(S$9,S$11,S$5/365,S$6,S$7,0),0))","v":-0.1491893253640906},null,{"$f":"IF(U$10=\"c\",CallTheta(U$9,U$11,U$5/365,U$6,U$7,0),IF(U$10=\"p\",putTheta(U$9,U$11,U$5/365,U$6,U$7,0),0))","v":-0.13388442048750396},null,{"$f":"IF(W$10=\"c\",CallTheta(W$9,W$11,W$5/365,W$6,W$7,0),IF(W$10=\"p\",putTheta(W$9,W$11,W$5/365,W$6,W$7,0),0))","v":-9.4010653481144818E-2},null,{"$f":"IF(Y$10=\"c\",CallTheta(Y$9,Y$11,Y$5/365,Y$6,Y$7,0),IF(Y$10=\"p\",putTheta(Y$9,Y$11,Y$5/365,Y$6,Y$7,0),0))","v":-8.1303049719377365E-2}]
[]
[null,"option price",1.1499999999999999,null,null,null,null,null,null,null,0.2,null,0.23,null,1.67,null,1,null,0.2,null,0.23,null,1.67,null,1]
[null,"implied vty",{"$f":"IF(C$10=\"c\",CallImpVty(C$9,C$11,C$5/365,C$6,C$19,0),IF(C$10=\"p\",PutImpVty(C$9,C$11,C$5/365,C$6,C$19,0),0))","v":0.67081451416015625},null,{"$f":"IF(E$10=\"c\",CallImpVty(E$9,E$11,E$5/365,E$6,E$19,0),IF(E$10=\"p\",PutImpVty(E$9,E$11,E$5/365,E$6,E$19,0),0))","v":1.293182373046875E-2},null,{"$f":"IF(G$10=\"c\",CallImpVty(G$9,G$11,G$5/365,G$6,G$19,0),IF(G$10=\"p\",PutImpVty(G$9,G$11,G$5/365,G$6,G$19,0),0))","v":4.53948974609375E-3},null,{"$f":"IF(I$10=\"c\",CallImpVty(I$9,I$11,I$5/365,I$6,I$19,0),IF(I$10=\"p\",PutImpVty(I$9,I$11,I$5/365,I$6,I$19,0),0))","v":4.23431396484375E-3},null,{"$f":"IF(K$10=\"c\",CallImpVty(K$9,K$11,K$5/365,K$6,K$19,0),IF(K$10=\"p\",PutImpVty(K$9,K$11,K$5/365,K$6,K$19,0),0))","v":7.091522216796875E-2},null,{"$f":"IF(M$10=\"c\",CallImpVty(M$9,M$11,M$5/365,M$6,M$19,0),IF(M$10=\"p\",PutImpVty(M$9,M$11,M$5/365,M$6,M$19,0),0))","v":0.10456085205078125},null,{"$f":"IF(O$10=\"c\",CallImpVty(O$9,O$11,O$5/365,O$6,O$19,0),IF(O$10=\"p\",PutImpVty(O$9,O$11,O$5/365,O$6,O$19,0),0))","v":0.18421173095703125},null,{"$f":"IF(Q$10=\"c\",CallImpVty(Q$9,Q$11,Q$5/365,Q$6,Q$19,0),IF(Q$10=\"p\",PutImpVty(Q$9,Q$11,Q$5/365,Q$6,Q$19,0),0))","v":0.19458770751953125},null,{"$f":"IF(S$10=\"c\",CallImpVty(S$9,S$11,S$5/365,S$6,S$19,0),IF(S$10=\"p\",PutImpVty(S$9,S$11,S$5/365,S$6,S$19,0),0))","v":7.480621337890625E-2},null,{"$f":"IF(U$10=\"c\",CallImpVty(U$9,U$11,U$5/365,U$6,U$19,0),IF(U$10=\"p\",PutImpVty(U$9,U$11,U$5/365,U$6,U$19,0),0))","v":9.944915771484375E-2},null,{"$f":"IF(W$10=\"c\",CallImpVty(W$9,W$11,W$5/365,W$6,W$19,0),IF(W$10=\"p\",PutImpVty(W$9,W$11,W$5/365,W$6,W$19,0),0))","v":0.17765045166015625},null,{"$f":"IF(Y$10=\"c\",CallImpVty(Y$9,Y$11,Y$5/365,Y$6,Y$19,0),IF(Y$10=\"p\",PutImpVty(Y$9,Y$11,Y$5/365,Y$6,Y$19,0),0))","v":0.18032073974609375}]

{"sheet":"GreeksChain","index":1,"n_rows":75,"n_cols":26,"rows_kept":75,"cut":false,"hidden":false,"merged":[[51,4,51,9],[51,11,51,16],[51,18,51,23],[26,18,26,23],[1,18,1,23],[1,4,1,9],[1,11,1,16],[26,4,26,9],[26,11,26,16]]}
[]
[null,null,null,null,"CALLS",null,null,null,null,null,null,"PUTS",null,null,null,null,null,null,"CALLS PUTS PROFIT",null,null,null,null,null,null,"Volatility Lookup"]
[null,null,null,null,"strike","thv","delta","gamma","theta","vega",null,"strike","thv","delta","gamma","theta","vega",null,"qty","strike","c/p","price","thv","profit",null,"http://www.ivolatility.com/options.j?ticker=FB:NASDAQ&R=1&period=12&chart=2&vct="]
[null,"date","2013-11-07",null,{"$f":"E5-$C$13","v":43},{"$f":"CallThv(C$11,E4,C$7/365,C$8,C$9,0)","v":4.8621544039161861},{"$f":"CallDelta($C$11,$E4,$C$7/365,$C$8,$C$9,0)","v":0.95391621477977828},{"$f":"GAMMA2($C$11,$E4,$C$7/365,$C$8,$C$9,0)","v":3.153684078373243E-2},{"$f":"CallTheta($C$11,$E4,$C$7/365,$C$8,$C$9,0)","v":-1.769104886243927E-2},{"$f":"Vega($C$11,$E4,$C$7/365,$C$8,$C$9,0)","v":7.0477311782959568E-3},null,{"$f":"L5-$C$13","v":43},{"$f":"putThv($C$11,$L4,$C$7/365,$C$8,$C$9,0)","v":5.9651052130908599E-2},{"$f":"putDelta($C$11,$L4,$C$7/365,$C$8,$C$9,0)","v":-4.6083785220221718E-2},{"$f":"GAMMA2($C$11,$L4,$C$7/365,$C$8,$C$9,0)","v":3.153684078373243E-2},{"$f":"putTheta($C$11,$L4,$C$7/365,$C$8,$C$9,0)","v":-1.7396545460739172E-2},{"$f":"Vega($C$11,$L4,$C$7/365,$C$8,$C$9,0)","v":7.0477311782959568E-3},null,1,52,"c",1.65,{"$f":"IF(U4=\"p\",VLOOKUP(T4,L$4:M$24,2),IF(U4=\"c\",VLOOKUP(T4,E$4:F$24,2),0))","v":0.14142579309372749},{"$f":"(W4-V4)*S4","v":-1.5085742069062724}]
[null,"exp","2013-11-15",null,43.5,{"$f":"CallThv(C$11,E5,C$7/365,C$8,C$9,0)","v":4.3938378208637872},{"$f":"CallDelta($C$11,$E5,$C$7/365,$C$8,$C$9,0)","v":0.93367041846351151},4.2041345057465672E-2,{"$f":"CallTheta($C$11,$E5,$C$7/365,$C$8,$C$9,0)","v":-2.3487348744765033E-2},9.3952371567870285E-3,null,43.5,{"$f":"putThv($C$11,$L5,$C$7/365,$C$8,$C$9,0)","v":9.130536033681258E-2},{"$f":"putDelta($C$11,$L5,$C$7/365,$C$8,$C$9,0)","v":-6.6329581536488491E-2},4.2041345057465672E-2,{"$f":"putTheta($C$11,$L5,$C$7/365,$C$8,$C$9,0)","v":-2.318942088490563E-2},9.3952371567870285E-3,null,-1,56.5,"c",1.5,{"$f":"IF(U5=\"p\",VLOOKUP(T5,L$4:M$24,2),IF(U5=\"c\",VLOOKUP(T5,E$4:F$24,2),0))","v":7.3150233228665318E-2},1.4268497667713347]
[null,"days to exp",{"$f":"C5-C4","v":8},null,44,{"$f":"CallThv(C$11,E6,C$7/365,C$8,C$9,0)","v":3.9382393722569375},{"$f":"CallDelta($C$11,$E6,$C$7/365,$C$8,$C$9,0)","v":0.90747815162322465},5.4102770669233011E-2,{"$f":"CallTheta($C$11,$E6,$C$7/365,$C$8,$C$9,0)","v":-3.0141218177407839E-2},1.2090677892962427E-2,null,44,{"$f":"putThv($C$11,$L6,$C$7/365,$C$8,$C$9,0)","v":0.13567780298827348},{"$f":"putDelta($C$11,$L6,$C$7/365,$C$8,$C$9,0)","v":-9.2521848376775351E-2},5.4102770669233011E-2,{"$f":"putTheta($C$11,$L6,$C$7/365,$C$8,$C$9,0)","v":-2.9839865859389133E-2},1.2090677892962427E-2,null,null,null,null,null,0,0]
[null,"exp mult",8.5,null,44.5,{"$f":"CallThv(C$11,E7,C$7/365,C$8,C$9,0)","v":3.4986185429513057},{"$f":"CallDelta($C$11,$E7,$C$7/365,$C$8,$C$9,0)","v":0.87473967942433473},6.7289774579364789E-2,{"$f":"CallTheta($C$11,$E7,$C$7/365,$C$8,$C$9,0)","v":-3.7414286442291521E-2},1.5037658512964371E-2,null,44.5,{"$f":"putThv($C$11,$L7,$C$7/365,$C$8,$C$9,0)","v":0.19602786494095525},{"$f":"putDelta($C$11,$L7,$C$7/365,$C$8,$C$9,0)","v":-0.12526032057566527},6.7289774579364789E-2,{"$f":"putTheta($C$11,$L7,$C$7/365,$C$8,$C$9,0)","v":-3.7109509666113503E-2},1.5037658512964371E-2,null,null,null,null,null,0,0]
[null,"rate",2.5000000000000001E-3,null,45,{"$f":"CallThv(C$11,E8,C$7/365,C$8,C$9,0)","v":3.0784064591155698},{"$f":"CallDelta($C$11,$E8,$C$7/365,$C$8,$C$9,0)","v":0.83515956932675572},8.0974295333524529E-2,{"$f":"CallTheta($C$11,$E8,$C$7/365,$C$8,$C$9,0)","v":-4.4959669593872723E-2},1.8095822272629181E-2,null,45,{"$f":"putThv($C$11,$L8,$C$7/365,$C$8,$C$9,0)","v":0.27578667236353382},{"$f":"putDelta($C$11,$L8,$C$7/365,$C$8,$C$9,0)","v":-0.16484043067324428},8.0974295333524529E-2,{"$f":"putTheta($C$11,$L8,$C$7/365,$C$8,$C$9,0)","v":-4.4651468359535408E-2},1.8095822272629181E-2,null,null,null,null,null,0,0]
[null,"avg miv",0.42,null,45.5,{"$f":"CallThv(C$11,E9,C$7/365,C$8,C$9,0)","v":2.6810162105010846},{"$f":"CallDelta($C$11,$E9,$C$7/365,$C$8,$C$9,0)","v":0.78882601308436995},9.4379224090017491E-2,{"$f":"CallTheta($C$11,$E9,$C$7/365,$C$8,$C$9,0)","v":-5.2348317736594041E-2},2.1091503894255154E-2,null,45.5,{"$f":"putThv($C$11,$L9,$C$7/365,$C$8,$C$9,0)","v":0.37836731500735077},{"$f":"putDelta($C$11,$L9,$C$7/365,$C$8,$C$9,0)","v":-0.21117398691563005},9.4379224090017491E-2,{"$f":"putTheta($C$11,$L9,$C$7/365,$C$8,$C$9,0)","v":-5.2036692044097416E-2},2.1091503894255154E-2,null,null,null,null,null,0,0]
[null,null,null,null,46,{"$f":"CallThv(C$11,E10,C$7/365,C$8,C$9,0)","v":2.3096289825693148},{"$f":"CallDelta($C$11,$E10,$C$7/365,$C$8,$C$9,0)","v":0.73625302524897485},0.10665494487076753,{"$f":"CallTheta($C$11,$E10,$C$7/365,$C$8,$C$9,0)","v":-5.9111289517530648E-2},2.383483448579541E-2,null,46,{"$f":"putThv($C$11,$L10,$C$7/365,$C$8,$C$9,0)","v":0.50695097833389902},{"$f":"putDelta($C$11,$L10,$C$7/365,$C$8,$C$9,0)","v":-0.26374697475102515},0.10665494487076753,{"$f":"putTheta($C$11,$L10,$C$7/365,$C$8,$C$9,0)","v":-5.8796239366874725E-2},2.383483448579541E-2,null,null,null,null,null,0,0]
[null,"underly",47.8,null,46.5,{"$f":"CallThv(C$11,E11,C$7/365,C$8,C$9,0)","v":1.9669794515229029},{"$f":"CallDelta($C$11,$E11,$C$7/365,$C$8,$C$9,0)","v":0.67837564473513801},0.11697357402917134,{"$f":"CallTheta($C$11,$E11,$C$7/365,$C$8,$C$9,0)","v":-6.4791783284814913E-2},2.6140801812569271E-2,null,46.5,{"$f":"putThv($C$11,$L11,$C$7/365,$C$8,$C$9,0)","v":0.66427233854579271},{"$f":"putDelta($C$11,$L11,$C$7/365,$C$8,$C$9,0)","v":-0.32162435526486199},0.11697357402917134,{"$f":"putTheta($C$11,$L11,$C$7/365,$C$8,$C$9,0)","v":-6.4473308675999694E-2},2.6140801812569271E-2,null,null,null,null,null,0,0]
[null,"ATM",48,null,47,{"$f":"CallThv(C$11,E12,C$7/365,C$8,C$9,0)","v":1.6551655646276267},{"$f":"CallDelta($C$11,$E12,$C$7/365,$C$8,$C$9,0)","v":0.61649592332529357},0.12462549560997489,{"$f":"CallTheta($C$11,$E12,$C$7/365,$C$8,$C$9,0)","v":-6.8998419568984282E-2},2.7850823646041023E-2,null,47,{"$f":"putThv($C$11,$L12,$C$7/365,$C$8,$C$9,0)","v":0.85242934290883099},{"$f":"putDelta($C$11,$L12,$C$7/365,$C$8,$C$9,0)","v":-0.38350407667470643},0.12462549560997489,{"$f":"putTheta($C$11,$L12,$C$7/365,$C$8,$C$9,0)","v":-6.8676520502009758E-2},2.7850823646041023E-2,null,null,null,null,null,0,0]
[null,"incr",0.5,null,47.5,{"$f":"CallThv(C$11,E13,C$7/365,C$8,C$9,0)","v":1.3755052311211955},{"$f":"CallDelta($C$11,$E13,$C$7/365,$C$8,$C$9,0)","v":0.55218580744237666},0.12910195245189846,{"$f":"CallTheta($C$11,$E13,$C$7/365,$C$8,$C$9,0)","v":-7.1450810261525527E-2},2.885120490393147E-2,null,47.5,{"$f":"putThv($C$11,$L13,$C$7/365,$C$8,$C$9,0)","v":1.0727399006607001},{"$f":"putDelta($C$11,$L13,$C$7/365,$C$8,$C$9,0)","v":-0.44781419255762334},0.12910195245189846,{"$f":"putTheta($C$11,$L13,$C$7/365,$C$8,$C$9,0)","v":-7.1125486736391685E-2},2.885120490393147E-2,null,null,null,null,null,0,0]
[null,null,null,null,{"$f":"C12","v":48},{"$f":"CallThv(C$11,E14,C$7/365,C$8,C$9,0)","v":1.1284560787197933},{"$f":"CallDelta($C$11,$E14,$C$7/365,$C$8,$C$9,0)","v":0.48716015480783698},0.13015019920845025,{"$f":"CallTheta($C$11,$E14,$C$7/365,$C$8,$C$9,0)","v":-7.2009968538534072E-2},2.9085463033950262E-2,null,{"$f":"C12","v":48},{"$f":"putThv($C$11,$L14,$C$7/365,$C$8,$C$9,0)","v":1.3256616395176195},{"$f":"putDelta($C$11,$L14,$C$7/365,$C$8,$C$9,0)","v":-0.51283984519216297},0.13015019920845025,{"$f":"putTheta($C$11,$L14,$C$7/365,$C$8,$C$9,0)","v":-7.168122055524094E-2},2.9085463033950262E-2,null,null,null,null,null,0,0]
[null,null,null,null,{"$f":"E14+$C$13","v":48.5},{"$f":"CallThv(C$11,E15,C$7/365,C$8,C$9,0)","v":0.91360559034436761},{"$f":"CallDelta($C$11,$E15,$C$7/365,$C$8,$C$9,0)","v":0.42313756964787402},0.12779326651436651,{"$f":"CallTheta($C$11,$E15,$C$7/365,$C$8,$C$9,0)","v":-7.0689175508290097E-2},2.855874483325441E-2,null,{"$f":"L14+$C$13","v":48.5},{"$f":"putThv($C$11,$L15,$C$7/365,$C$8,$C$9,0)","v":1.6107820424005048},{"$f":"putDelta($C$11,$L15,$C$7/365,$C$8,$C$9,0)","v":-0.57686243035212592},0.12779326651436651,{"$f":"putTheta($C$11,$L15,$C$7/365,$C$8,$C$9,0)","v":-7.0357003066837662E-2},2.855874483325441E-2,null,1,50,"c",2,4.62,2.62]
[null,null,null,null,49,{"$f":"CallThv(C$11,E16,C$7/365,C$8,C$9,0)","v":0.72972938293329648},{"$f":"CallDelta($C$11,$E16,$C$7/365,$C$8,$C$9,0)","v":0.36170770719348366},0.1223132544789627,{"$f":"CallTheta($C$11,$E16,$C$7/365,$C$8,$C$9,0)","v":-6.7644712413237745E-2},2.7334092942971393E-2,null,49,{"$f":"putThv($C$11,$L16,$C$7/365,$C$8,$C$9,0)","v":1.926876726247734},{"$f":"putDelta($C$11,$L16,$C$7/365,$C$8,$C$9,0)","v":-0.63829229280651634},0.1223132544789627,{"$f":"putTheta($C$11,$L16,$C$7/365,$C$8,$C$9,0)","v":-6.7309115513626006E-2},2.7334092942971393E-2,null,-1,55,"c",1.5,0.64,0.86]
[null,null,null,null,49.5,{"$f":"CallThv(C$11,E17,C$7/365,C$8,C$9,0)","v":0.57490689284570884},{"$f":"CallDelta($C$11,$E17,$C$7/365,$C$8,$C$9,0)","v":0.30422127349456524},0.1142035872600463,{"$f":"CallTheta($C$11,$E17,$C$7/365,$C$8,$C$9,0)","v":-6.3149462738506898E-2},2.5521775885080047E-2,null,49.5,{"$f":"putThv($C$11,$L17,$C$7/365,$C$8,$C$9,0)","v":2.2720251274184662},{"$f":"putDelta($C$11,$L17,$C$7/365,$C$8,$C$9,0)","v":-0.69577872650543471},0.1142035872600463,{"$f":"putTheta($C$11,$L17,$C$7/365,$C$8,$C$9,0)","v":-6.2810441380735854E-2},2.5521775885080047E-2,null,null,null,null,null,null,0]
[null,null,null,null,50,{"$f":"CallThv(C$11,E18,C$7/365,C$8,C$9,0)","v":0.44667766742010429},{"$f":"CallDelta($C$11,$E18,$C$7/365,$C$8,$C$9,0)","v":0.25171396448785149},0.10410041048510583,{"$f":"CallTheta($C$11,$E18,$C$7/365,$C$8,$C$9,0)","v":-5.7555009554881513E-2},2.3263957023486506E-2,null,50,{"$f":"putThv($C$11,$L18,$C$7/365,$C$8,$C$9,0)","v":2.6437667932511602},{"$f":"putDelta($C$11,$L18,$C$7/365,$C$8,$C$9,0)","v":-0.74828603551214856},0.10410041048510583,{"$f":"putTheta($C$11,$L18,$C$7/365,$C$8,$C$9,0)","v":-5.7212563738951158E-2},2.3263957023486506E-2,null,null,null,null,null,null,0]
[null,null,null,null,50.5,{"$f":"CallThv(C$11,E19,C$7/365,C$8,C$9,0)","v":0.34221856217972935},{"$f":"CallDelta($C$11,$E19,$C$7/365,$C$8,$C$9,0)","v":0.20486933405560506},9.2705503116171303E-2,{"$f":"CallTheta($C$11,$E19,$C$7/365,$C$8,$C$9,0)","v":-5.1249060439665844E-2},2.0717467205798128E-2,null,50.5,{"$f":"putThv($C$11,$L19,$C$7/365,$C$8,$C$9,0)","v":3.0392785792691015},{"$f":"putDelta($C$11,$L19,$C$7/365,$C$8,$C$9,0)","v":-0.79513066594439497},9.2705503116171303E-2,{"$f":"putTheta($C$11,$L19,$C$7/365,$C$8,$C$9,0)","v":-5.0903190165576193E-2},2.0717467205798128E-2,null,null,null,null,null,null,0]
[null,null,null,null,51,{"$f":"CallThv(C$11,E20,C$7/365,C$8,C$9,0)","v":0.25852243374366957},{"$f":"CallDelta($C$11,$E20,$C$7/365,$C$8,$C$9,0)","v":0.16401941796923189},8.0712631677371166E-2,{"$f":"CallTheta($C$11,$E20,$C$7/365,$C$8,$C$9,0)","v":-4.4614785337170094E-2},1.8037346690996093E-2,null,51,{"$f":"putThv($C$11,$L20,$C$7/365,$C$8,$C$9,0)","v":3.4555533420913562},{"$f":"putDelta($C$11,$L20,$C$7/365,$C$8,$C$9,0)","v":-0.83598058203076808},8.0712631677371166E-2,{"$f":"putTheta($C$11,$L20,$C$7/365,$C$8,$C$9,0)","v":-4.4265490604921132E-2},1.8037346690996093E-2,null,null,null,null,null,null,0]
[null,null,null,null,51.5,{"$f":"CallThv(C$11,E21,C$7/365,C$8,C$9,0)","v":0.19256183170689223},{"$f":"CallDelta($C$11,$E21,$C$7/365,$C$8,$C$9,0)","v":0.12917698284853404},6.8746739442848648E-2,{"$f":"CallTheta($C$11,$E21,$C$7/365,$C$8,$C$9,0)","v":-3.7997251282130134E-2},1.5363255384397151E-2,null,51.5,{"$f":"putThv($C$11,$L21,$C$7/365,$C$8,$C$9,0)","v":3.889563631312889},{"$f":"putDelta($C$11,$L21,$C$7/365,$C$8,$C$9,0)","v":-0.87082301715146593},6.8746739442848648E-2,{"$f":"putTheta($C$11,$L21,$C$7/365,$C$8,$C$9,0)","v":-3.7644532091721875E-2},1.5363255384397151E-2,null,null,null,null,null,null,0]
[null,null,null,null,52,{"$f":"CallThv(C$11,E22,C$7/365,C$8,C$9,0)","v":0.14142579309372749},{"$f":"CallDelta($C$11,$E22,$C$7/365,$C$8,$C$9,0)","v":0.10009017760491425},5.7321640463671913E-2,{"$f":"CallTheta($C$11,$E22,$C$7/365,$C$8,$C$9,0)","v":-3.1680081487336642E-2},1.281001846244788E-2,null,52,{"$f":"putThv($C$11,$L22,$C$7/365,$C$8,$C$9,0)","v":4.3383984839580307},{"$f":"putDelta($C$11,$L22,$C$7/365,$C$8,$C$9,0)","v":-0.89990982239508577},5.7321640463671913E-2,{"$f":"putTheta($C$11,$L22,$C$7/365,$C$8,$C$9,0)","v":-3.1323937838769078E-2},1.281001846244788E-2,null,null,null,null,null,null,0]
[null,null,null,null,52.5,{"$f":"CallThv(C$11,E23,C$7/365,C$8,C$9,0)","v":0.1024230882189312},{"$f":"CallDelta($C$11,$E23,$C$7/365,$C$8,$C$9,0)","v":7.6309296984433006E-2},4.6817950854837177E-2,{"$f":"CallTheta($C$11,$E23,$C$7/365,$C$8,$C$9,0)","v":-2.5873291971994374E-2},1.0462694542116801E-2,null,52.5,{"$f":"putThv($C$11,$L23,$C$7/365,$C$8,$C$9,0)","v":4.7993666703415485},{"$f":"putDelta($C$11,$L23,$C$7/365,$C$8,$C$9,0)","v":-0.92369070301556699},4.6817950854837177E-2,{"$f":"putTheta($C$11,$L23,$C$7/365,$C$8,$C$9,0)","v":-2.5513723865267506E-2},1.0462694542116801E-2,null,null,null,null,null,null,0]
[null,null,null,null,53,{"$f":"CallThv(C$11,E24,C$7/365,C$8,C$9,0)","v":7.3150233228665318E-2},{"$f":"CallDelta($C$11,$E24,$C$7/365,$C$8,$C$9,0)","v":5.7256056979647967E-2},3.7479635094874335E-2,{"$f":"CallTheta($C$11,$E24,$C$7/365,$C$8,$C$9,0)","v":-2.0711406928030748E-2},8.3758038612908609E-3,null,53,{"$f":"putThv($C$11,$L24,$C$7/365,$C$8,$C$9,0)","v":5.2700647066095954},{"$f":"putDelta($C$11,$L24,$C$7/365,$C$8,$C$9,0)","v":-0.94274394302035203},3.7479635094874335E-2,{"$f":"putTheta($C$11,$L24,$C$7/365,$C$8,$C$9,0)","v":-2.0348414363144576E-2},8.3758038612908609E-3,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"total",{"$f":"SUM(X4:X24)","v":3.3982755598650622}]
[]
[null,null,null,null,"CALLS",null,null,null,null,null,null,"PUTS",null,null,null,null,null,null,"CALLS PUTS PROFIT"]
[null,null,null,null,"strike","thv","delta","gamma","theta","vega",null,"strike","thv","delta","gamma","theta","vega",null,"qty","strike","c/p","price","thv","profit"]
[null,"date","2013-11-08",null,{"$f":"E30-$C$38","v":43.5},{"$f":"CallThv($C$36,$E29,$C$32/365,$C$33,$C$34,0)","v":5.1862254540416401},{"$f":"CallDelta($C$36,$E29,$C$32/365,$C$33,$C$34,0)","v":0.97058420900775211},{"$f":"GAMMA2($C$36,$E29,$C$32/365,$C$33,$C$34,0)","v":2.2854599302488149E-2},{"$f":"CallTheta($C$36,$E29,$C$32/365,$C$33,$C$34,0)","v":-1.3359081984183431E-2},{"$f":"Vega($C$36,$E29,$C$32/365,$C$33,$C$34,0)","v":4.6682810014104584E-3},null,{"$f":"L30-$C$38","v":43.5},{"$f":"putThv($C$36,$L29,$C$32/365,$C$33,$C$34,0)","v":3.3990922394828038E-2},{"$f":"putDelta($C$36,$L29,$C$32/365,$C$33,$C$34,0)","v":-2.9415790992247892E-2},{"$f":"GAMMA2($C$36,$L29,$C$32/365,$C$33,$C$34,0)","v":2.2854599302488149E-2},{"$f":"putTheta($C$36,$L29,$C$32/365,$C$33,$C$34,0)","v":-1.3061152083715258E-2},{"$f":"Vega($C$36,$L29,$C$32/365,$C$33,$C$34,0)","v":4.6682810014104584E-3},null,1,52,"c",1.65,{"$f":"IF(U29=\"p\",VLOOKUP(T29,L$29:M$49,2),IF(U29=\"c\",VLOOKUP(T29,E$29:F$49,2),0))","v":0.20558365919298449},{"$f":"(W29-V29)*S29","v":-1.4444163408070154}]
[null,"exp","2013-11-15",null,44,{"$f":"CallThv($C$36,$E30,$C$32/365,$C$33,$C$34,0)","v":4.707088426567573},{"$f":"CallDelta($C$36,$E30,$C$32/365,$C$33,$C$34,0)","v":0.95539883757868671},3.213056271172058E-2,{"$f":"CallTheta($C$36,$E30,$C$32/365,$C$33,$C$34,0)","v":-1.8662487511007762E-2},6.5629895097492601E-3,null,44,{"$f":"putThv($C$36,$L30,$C$32/365,$C$33,$C$34,0)","v":5.4828210648958375E-2},{"$f":"putDelta($C$36,$L30,$C$32/365,$C$33,$C$34,0)","v":-4.460116242131329E-2},3.213056271172058E-2,{"$f":"putTheta($C$36,$L30,$C$32/365,$C$33,$C$34,0)","v":-1.8361133128925015E-2},6.5629895097492601E-3,null,-1,56.5,"c",1.5,{"$f":"IF(U30=\"p\",VLOOKUP(T30,L$29:M$49,2),IF(U30=\"c\",VLOOKUP(T30,E$29:F$49,2),0))","v":7.5221063708427849E-2},{"$f":"(W30-V30)*S30","v":1.4247789362915722}]
[null,"days to exp",{"$f":"C30-C29","v":7},null,44.5,{"$f":"CallThv($C$36,$E31,$C$32/365,$C$33,$C$34,0)","v":4.2378121573696035},{"$f":"CallDelta($C$36,$E31,$C$32/365,$C$33,$C$34,0)","v":0.93472496245970005},4.3431588578191967E-2,{"$f":"CallTheta($C$36,$E31,$C$32/365,$C$33,$C$34,0)","v":-2.5122186680676003E-2},8.8713373241497105E-3,null,44.5,{"$f":"putThv($C$36,$L31,$C$32/365,$C$33,$C$34,0)","v":8.5526257179196374E-2},{"$f":"putDelta($C$36,$L31,$C$32/365,$C$33,$C$34,0)","v":-6.5275037540299952E-2},4.3431588578191967E-2,{"$f":"putTheta($C$36,$L31,$C$32/365,$C$33,$C$34,0)","v":-2.4817407816978675E-2},8.8713373241497105E-3,null,null,null,null,null,0,0]
[null,"exp mult",7.5,null,45,{"$f":"CallThv($C$36,$E32,$C$32/365,$C$33,$C$34,0)","v":3.7815453251747755},{"$f":"CallDelta($C$36,$E32,$C$32/365,$C$33,$C$34,0)","v":0.90763795236447797},5.6518144259124881E-2,{"$f":"CallTheta($C$36,$E32,$C$32/365,$C$33,$C$34,0)","v":-3.2600854380621616E-2},1.1544397501255868E-2,null,45,{"$f":"putThv($C$36,$L32,$C$32/365,$C$33,$C$34,0)","v":0.12923374071255989},{"$f":"putDelta($C$36,$L32,$C$32/365,$C$33,$C$34,0)","v":-9.2362047635522027E-2},5.6518144259124881E-2,{"$f":"putTheta($C$36,$L32,$C$32/365,$C$33,$C$34,0)","v":-3.2292651035309719E-2},1.1544397501255868E-2,null,null,null,null,null,0,0]
[null,"rate",2.5000000000000001E-3,null,45.5,{"$f":"CallThv($C$36,$E33,$C$32/365,$C$33,$C$34,0)","v":3.3418108485382163},{"$f":"CallDelta($C$36,$E33,$C$32/365,$C$33,$C$34,0)","v":0.87344180213331002},7.0891626463229898E-2,{"$f":"CallTheta($C$36,$E33,$C$32/365,$C$33,$C$34,0)","v":-4.0813069342349725E-2},1.4480325320836136E-2,null,45.5,{"$f":"putThv($C$36,$L33,$C$32/365,$C$33,$C$34,0)","v":0.18947357980419621},{"$f":"putDelta($C$36,$L33,$C$32/365,$C$33,$C$34,0)","v":-0.12655819786668998},7.0891626463229898E-2,{"$f":"putTheta($C$36,$L33,$C$32/365,$C$33,$C$34,0)","v":-4.0501441515423245E-2},1.4480325320836136E-2,null,null,null,null,null,0,0]
[null,"avg miv",0.42,null,46,{"$f":"CallThv($C$36,$E34,$C$32/365,$C$33,$C$34,0)","v":2.9223371589836091},{"$f":"CallDelta($C$36,$E34,$C$32/365,$C$33,$C$34,0)","v":0.8317948193619018},8.5809615021331331E-2,{"$f":"CallTheta($C$36,$E34,$C$32/365,$C$33,$C$34,0)","v":-4.9334081237846002E-2},1.7527474021336947E-2,null,46,{"$f":"putThv($C$36,$L34,$C$32/365,$C$33,$C$34,0)","v":0.26997420597778721},{"$f":"putDelta($C$36,$L34,$C$32/365,$C$33,$C$34,0)","v":-0.1682051806380982},8.5809615021331331E-2,{"$f":"putTheta($C$36,$L34,$C$32/365,$C$33,$C$34,0)","v":-4.9019028929304945E-2},1.7527474021336947E-2,null,null,null,null,null,0,0]
[null,null,null,null,46.5,{"$f":"CallThv($C$36,$E35,$C$32/365,$C$33,$C$34,0)","v":2.5268363619989032},{"$f":"CallDelta($C$36,$E35,$C$32/365,$C$33,$C$34,0)","v":0.78280867668974041},0.10034600347263527,{"$f":"CallTheta($C$36,$E35,$C$32/365,$C$33,$C$34,0)","v":-5.7634235575123309E-2},2.0496677074875357E-2,null,46.5,{"$f":"putThv($C$36,$L35,$C$32/365,$C$33,$C$34,0)","v":0.37444772472127674},{"$f":"putDelta($C$36,$L35,$C$32/365,$C$33,$C$34,0)","v":-0.21719132331025959},0.10034600347263527,{"$f":"putTheta($C$36,$L35,$C$32/365,$C$33,$C$34,0)","v":-5.7315758784967683E-2},2.0496677074875357E-2,null,null,null,null,null,0,0]
[null,"underly",48.65,null,47,{"$f":"CallThv($C$36,$E36,$C$32/365,$C$33,$C$34,0)","v":2.1587516346994846},{"$f":"CallDelta($C$36,$E36,$C$32/365,$C$33,$C$34,0)","v":0.72710030732359154},0.11348996987650228,{"$f":"CallTheta($C$36,$E36,$C$32/365,$C$33,$C$34,0)","v":-6.5135596906037097E-2},2.3181463967624317E-2,null,47,{"$f":"putThv($C$36,$L36,$C$32/365,$C$33,$C$34,0)","v":0.50633731315004837},{"$f":"putDelta($C$36,$L36,$C$32/365,$C$33,$C$34,0)","v":-0.27289969267640846},0.11348996987650228,{"$f":"putTheta($C$36,$L36,$C$32/365,$C$33,$C$34,0)","v":-6.481369563426688E-2},2.3181463967624317E-2,null,null,null,null,null,0,0]
[null,"ATM",48.5,null,47.5,{"$f":"CallThv($C$36,$E37,$C$32/365,$C$33,$C$34,0)","v":1.8210037535668384},{"$f":"CallDelta($C$36,$E37,$C$32/365,$C$33,$C$34,0)","v":0.66578327510415425},0.12426826502374183,{"$f":"CallTheta($C$36,$E37,$C$32/365,$C$33,$C$34,0)","v":-7.12818877470551E-2},2.5383038792783256E-2,null,47.5,{"$f":"putThv($C$36,$L37,$C$32/365,$C$33,$C$34,0)","v":0.66856374774560479},{"$f":"putDelta($C$36,$L37,$C$32/365,$C$33,$C$34,0)","v":-0.33421672489584575},0.12426826502374183,{"$f":"putTheta($C$36,$L37,$C$32/365,$C$33,$C$34,0)","v":-7.0956561993670314E-2},2.5383038792783256E-2,null,null,null,null,null,0,0]
[null,"incr",0.5,null,48,{"$f":"CallThv($C$36,$E38,$C$32/365,$C$33,$C$34,0)","v":1.5157689896470963},{"$f":"CallDelta($C$36,$E38,$C$32/365,$C$33,$C$34,0)","v":0.60039589265206672},0.13186914767928501,{"$f":"CallTheta($C$36,$E38,$C$32/365,$C$33,$C$34,0)","v":-7.5609348191901141E-2},2.693559526621744E-2,null,48,{"$f":"putThv($C$36,$L38,$C$32/365,$C$33,$C$34,0)","v":0.86330329955406171},{"$f":"putDelta($C$36,$L38,$C$32/365,$C$33,$C$34,0)","v":-0.39960410734793328},0.13186914767928501,{"$f":"putTheta($C$36,$L38,$C$32/365,$C$33,$C$34,0)","v":-7.5280597956901785E-2},2.693559526621744E-2,null,null,null,null,null,0,0]
[null,null,null,null,{"$f":"C37","v":48.5},{"$f":"CallThv($C$36,$E39,$C$32/365,$C$33,$C$34,0)","v":1.2443170246385122},{"$f":"CallDelta($C$36,$E39,$C$32/365,$C$33,$C$34,0)","v":0.53277496975474348},0.13574530358446912,{"$f":"CallTheta($C$36,$E39,$C$32/365,$C$33,$C$34,0)","v":-7.7805557218306926E-2},2.7727338964331896E-2,null,{"$f":"C37","v":48.5},{"$f":"putThv($C$36,$L39,$C$32/365,$C$33,$C$34,0)","v":1.0918256502736696},{"$f":"putDelta($C$36,$L39,$C$32/365,$C$33,$C$34,0)","v":-0.46722503024525652},0.13574530358446912,{"$f":"putTheta($C$36,$L39,$C$32/365,$C$33,$C$34,0)","v":-7.7473382501692972E-2},2.7727338964331896E-2,null,null,null,null,null,0,0]
[null,null,null,null,{"$f":"E39+$C$38","v":49},{"$f":"CallThv($C$36,$E40,$C$32/365,$C$33,$C$34,0)","v":1.0069287391669057},{"$f":"CallDelta($C$36,$E40,$C$32/365,$C$33,$C$34,0)","v":0.46489385227103303},0.13567750922563243,{"$f":"CallTheta($C$36,$E40,$C$32/365,$C$33,$C$34,0)","v":-7.7745790378681123E-2},2.7713491286970704E-2,null,{"$f":"L39+$C$38","v":49},{"$f":"putThv($C$36,$L40,$C$32/365,$C$33,$C$34,0)","v":1.3544116805302657},{"$f":"putDelta($C$36,$L40,$C$32/365,$C$33,$C$34,0)","v":-0.53510614772896692},0.13567750922563243,{"$f":"putTheta($C$36,$L40,$C$32/365,$C$33,$C$34,0)","v":-7.7410191180452601E-2},2.7713491286970704E-2,null,1,50,"c",2,4.62,{"$f":"(W40-V40)*S40","v":2.62}]
[null,null,null,null,49.5,{"$f":"CallThv($C$36,$E41,$C$32/365,$C$33,$C$34,0)","v":0.80290163145214066},{"$f":"CallDelta($C$36,$E41,$C$32/365,$C$33,$C$34,0)","v":0.39868911995437217},0.1317893140278148,{"$f":"CallTheta($C$36,$E41,$C$32/365,$C$33,$C$34,0)","v":-7.5501359174050778E-2},2.6919288442654316E-2,null,49.5,{"$f":"putThv($C$36,$L41,$C$32/365,$C$33,$C$34,0)","v":1.6503588885436997},{"$f":"putDelta($C$36,$L41,$C$32/365,$C$33,$C$34,0)","v":-0.60131088004562783},0.1317893140278148,{"$f":"putTheta($C$36,$L41,$C$32/365,$C$33,$C$34,0)","v":-7.5162335494207685E-2},2.6919288442654316E-2,null,-1,55,"c",1.5,0.64,0.86]
[null,null,null,null,50,{"$f":"CallThv($C$36,$E42,$C$32/365,$C$33,$C$34,0)","v":0.63063782458907625},{"$f":"CallDelta($C$36,$E42,$C$32/365,$C$33,$C$34,0)","v":0.33590087844779504},0.12451320613589731,{"$f":"CallTheta($C$36,$E42,$C$32/365,$C$33,$C$34,0)","v":-7.1320206494105975E-2},2.5433070470224008E-2,null,50,{"$f":"putThv($C$36,$L42,$C$32/365,$C$33,$C$34,0)","v":1.9780693974088308},{"$f":"putDelta($C$36,$L42,$C$32/365,$C$33,$C$34,0)","v":-0.66409912155220496},0.12451320613589731,{"$f":"putTheta($C$36,$L42,$C$32/365,$C$33,$C$34,0)","v":-7.09777583326483E-2},2.5433070470224008E-2,null,null,null,null,null,null,0]
[null,null,null,null,50.5,{"$f":"CallThv($C$36,$E43,$C$32/365,$C$33,$C$34,0)","v":0.48779865337123951},{"$f":"CallDelta($C$36,$E43,$C$32/365,$C$33,$C$34,0)","v":0.27794730502515563},0.11451793405415514,{"$f":"CallTheta($C$36,$E43,$C$32/365,$C$33,$C$34,0)","v":-6.5585296960408795E-2},2.3391435955194669E-2,null,50.5,{"$f":"putThv($C$36,$L43,$C$32/365,$C$33,$C$34,0)","v":2.3352045419191967},{"$f":"putDelta($C$36,$L43,$C$32/365,$C$33,$C$34,0)","v":-0.72205269497484437},0.11451793405415514,{"$f":"putTheta($C$36,$L43,$C$32/365,$C$33,$C$34,0)","v":-6.523942431733655E-2},2.3391435955194669E-2,null,null,null,null,null,null,0]
[null,null,null,null,51,{"$f":"CallThv($C$36,$E44,$C$32/365,$C$33,$C$34,0)","v":0.37150256576736318},{"$f":"CallDelta($C$36,$E44,$C$32/365,$C$33,$C$34,0)","v":0.22584642918885034},0.10261277857078747,{"$f":"CallTheta($C$36,$E44,$C$32/365,$C$33,$C$34,0)","v":-5.87598399335258E-2},2.0959688610764422E-2,null,51,{"$f":"putThv($C$36,$L44,$C$32/365,$C$33,$C$34,0)","v":2.7188827700435141},{"$f":"putDelta($C$36,$L44,$C$32/365,$C$33,$C$34,0)","v":-0.77415357081114966},0.10261277857078747,{"$f":"putTheta($C$36,$L44,$C$32/365,$C$33,$C$34,0)","v":-5.8410542808838985E-2},2.0959688610764422E-2,null,null,null,null,null,null,0]
[null,null,null,null,51.5,{"$f":"CallThv($C$36,$E45,$C$32/365,$C$33,$C$34,0)","v":0.27854038622726485},{"$f":"CallDelta($C$36,$E45,$C$32/365,$C$33,$C$34,0)","v":0.18018909893191751},8.9646596186973876E-2,{"$f":"CallTheta($C$36,$E45,$C$32/365,$C$33,$C$34,0)","v":-5.1329539133978752E-2},1.8311215886213518E-2,null,51.5,{"$f":"putThv($C$36,$L45,$C$32/365,$C$33,$C$34,0)","v":3.1258949062316148},{"$f":"putDelta($C$36,$L45,$C$32/365,$C$33,$C$34,0)","v":-0.81981090106808252},8.9646596186973876E-2,{"$f":"putTheta($C$36,$L45,$C$32/365,$C$33,$C$34,0)","v":-5.0976817527677347E-2},1.8311215886213518E-2,null,null,null,null,null,null,0]
[null,null,null,null,52,{"$f":"CallThv($C$36,$E46,$C$32/365,$C$33,$C$34,0)","v":0.20558365919298449},{"$f":"CallDelta($C$36,$E46,$C$32/365,$C$33,$C$34,0)","v":0.14115874376488438},7.6417575322199949E-2,{"$f":"CallTheta($C$36,$E46,$C$32/365,$C$33,$C$34,0)","v":-4.3750984841595772E-2},1.5609055767240736E-2,null,52,{"$f":"putThv($C$36,$L46,$C$32/365,$C$33,$C$34,0)","v":3.5529124949255291},{"$f":"putDelta($C$36,$L46,$C$32/365,$C$33,$C$34,0)","v":-0.85884125623511565},7.6417575322199949E-2,{"$f":"putTheta($C$36,$L46,$C$32/365,$C$33,$C$34,0)","v":-4.339483875367979E-2},1.5609055767240736E-2,null,null,null,null,null,null,0]
[null,null,null,null,52.5,{"$f":"CallThv($C$36,$E47,$C$32/365,$C$33,$C$34,0)","v":0.14936677979634627},{"$f":"CallDelta($C$36,$E47,$C$32/365,$C$33,$C$34,0)","v":0.10858742342246},6.3604978745758586E-2,{"$f":"CallTheta($C$36,$E47,$C$32/365,$C$33,$C$34,0)","v":-3.6412632905326807E-2},1.2991954483385536E-2,null,52.5,{"$f":"putThv($C$36,$L47,$C$32/365,$C$33,$C$34,0)","v":3.9966699312570881},{"$f":"putDelta($C$36,$L47,$C$32/365,$C$33,$C$34,0)","v":-0.89141257657754003},6.3604978745758586E-2,{"$f":"putTheta($C$36,$L47,$C$32/365,$C$33,$C$34,0)","v":-3.6053062335796256E-2},1.2991954483385536E-2,null,null,null,null,null,null,0]
[null,null,null,null,53,{"$f":"CallThv($C$36,$E48,$C$32/365,$C$33,$C$34,0)","v":0.10683044059160274},{"$f":"CallDelta($C$36,$E48,$C$32/365,$C$33,$C$34,0)","v":8.2034489820818762E-2},5.172825430375879E-2,{"$f":"CallTheta($C$36,$E48,$C$32/365,$C$33,$C$34,0)","v":-2.9611444249536614E-2},1.0566014464146661E-2,null,53,{"$f":"putThv($C$36,$L48,$C$32/365,$C$33,$C$34,0)","v":4.4541079077805463},{"$f":"putDelta($C$36,$L48,$C$32/365,$C$33,$C$34,0)","v":-0.91796551017918127},5.172825430375879E-2,{"$f":"putTheta($C$36,$L48,$C$32/365,$C$33,$C$34,0)","v":-2.9248449198391483E-2},1.0566014464146661E-2,null,null,null,null,null,null,0]
[null,null,null,null,53.5,{"$f":"CallThv($C$36,$E49,$C$32/365,$C$33,$C$34,0)","v":7.5221063708427849E-2},{"$f":"CallDelta($C$36,$E49,$C$32/365,$C$33,$C$34,0)","v":6.0873944023581469E-2},4.1133287508621552E-2,{"$f":"CallTheta($C$36,$E49,$C$32/365,$C$33,$C$34,0)","v":-2.3545050772061427E-2},8.4018862925829985E-3,null,53.5,{"$f":"putThv($C$36,$L49,$C$32/365,$C$33,$C$34,0)","v":4.9224728466255669},{"$f":"putDelta($C$36,$L49,$C$32/365,$C$33,$C$34,0)","v":-0.93912605597641852},4.1133287508621552E-2,{"$f":"putTheta($C$36,$L49,$C$32/365,$C$33,$C$34,0)","v":-2.3178631239301722E-2},8.4018862925829985E-3,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"total",{"$f":"SUM(X29:X49)","v":3.4603625954845567}]
[]
[null,null,null,null,"CALLS",null,null,null,null,null,null,"PUTS",null,null,null,null,null,null,"CALLS PUTS PROFIT"]
[null,null,null,null,"strike","thv","delta","gamma","theta","vega",null,"strike","thv","delta","gamma","theta","vega",null,"qty","strike","c/p","price","thv","profit"]
[null,null,null,null,{"$f":"E55-$C$67","v":50},{"$f":"CallThv($C$65,$E54,$C$61/365,$C$62,$C$63,0)","v":7.1653542148548439},{"$f":"CallDelta($C$65,$E54,$C$61/365,$C$62,$C$63,0)","v":0.71779141973072214},{"$f":"GAMMA2($C$65,$E54,$C$61/365,$C$62,$C$63,0)","v":3.061382442444632E-2},{"$f":"CallTheta($C$65,$E54,$C$61/365,$C$62,$C$63,0)","v":-6.2382064551352374E-2},{"$f":"Vega($C$65,$E54,$C$61/365,$C$62,$C$63,0)","v":5.3280635522272676E-2},null,{"$f":"L55-$C$67","v":50},{"$f":"putThv($C$65,$L54,$C$61/365,$C$62,$C$63,0)","v":2.1550812977249425},{"$f":"putDelta($C$65,$L54,$C$61/365,$C$62,$C$63,0)","v":-0.28220858026927786},{"$f":"GAMMA2($C$65,$L54,$C$61/365,$C$62,$C$63,0)","v":3.061382442444632E-2},{"$f":"putTheta($C$65,$L54,$C$61/365,$C$62,$C$63,0)","v":-6.2039669160373803E-2},{"$f":"Vega($C$65,$L54,$C$61/365,$C$62,$C$63,0)","v":5.3280635522272676E-2},null,1,52,"c",1.65,{"$f":"IF(U54=\"p\",VLOOKUP(T54,L$54:M$74,2),IF(U54=\"c\",VLOOKUP(T54,E$54:F$74,2),0))","v":5.9475290644749386},{"$f":"(W54-V54)*S54","v":4.2975290644749382}]
[null,null,null,null,50.5,{"$f":"CallThv($C$65,$E55,$C$61/365,$C$62,$C$63,0)","v":6.8468653090848193},{"$f":"CallDelta($C$65,$E55,$C$61/365,$C$62,$C$63,0)","v":0.70080279919258159},3.1462499106003232E-2,{"$f":"CallTheta($C$65,$E55,$C$61/365,$C$62,$C$63,0)","v":-6.4101062661788805E-2},5.4757678238598784E-2,null,50.5,{"$f":"putThv($C$65,$L55,$C$61/365,$C$62,$C$63,0)","v":2.3364896627836167},{"$f":"putDelta($C$65,$L55,$C$61/365,$C$62,$C$63,0)","v":-0.29919720080741841},3.1462499106003232E-2,{"$f":"putTheta($C$65,$L55,$C$61/365,$C$62,$C$63,0)","v":-6.3755243316900467E-2},5.4757678238598784E-2,null,-1,56.5,"c",1.5,{"$f":"IF(U55=\"p\",VLOOKUP(T55,L$54:M$74,2),IF(U55=\"c\",VLOOKUP(T55,E$54:F$74,2),0))","v":3.750521637080336},-2.250521637080336]
[null,null,null,null,51,{"$f":"CallThv($C$65,$E56,$C$61/365,$C$62,$C$63,0)","v":6.5377043689103083},{"$f":"CallDelta($C$65,$E56,$C$61/365,$C$62,$C$63,0)","v":0.68353865928778468},3.2247786077812465E-2,{"$f":"CallTheta($C$65,$E56,$C$61/365,$C$62,$C$63,0)","v":-6.5691185648352218E-2},5.6124400290220186E-2,null,51,{"$f":"putThv($C$65,$L56,$C$61/365,$C$62,$C$63,0)","v":2.5272259934378063},{"$f":"putDelta($C$65,$L56,$C$61/365,$C$62,$C$63,0)","v":-0.31646134071221532},3.2247786077812465E-2,{"$f":"putTheta($C$65,$L56,$C$61/365,$C$62,$C$63,0)","v":-6.534194234955408E-2},5.6124400290220186E-2,null,null,null,null,null,0,0]
[null,null,null,null,51.5,{"$f":"CallThv($C$65,$E57,$C$61/365,$C$62,$C$63,0)","v":6.2379177052008927},{"$f":"CallDelta($C$65,$E57,$C$61/365,$C$62,$C$63,0)","v":0.6660393107788567},3.2966335423324937E-2,{"$f":"CallTheta($C$65,$E57,$C$61/365,$C$62,$C$63,0)","v":-6.7145646442687071E-2},5.7374971445663468E-2,null,51.5,{"$f":"putThv($C$65,$L57,$C$61/365,$C$62,$C$63,0)","v":2.7273366005570807},{"$f":"putDelta($C$65,$L57,$C$61/365,$C$62,$C$63,0)","v":-0.3339606892211433},3.2966335423324937E-2,{"$f":"putTheta($C$65,$L57,$C$61/365,$C$62,$C$63,0)","v":-6.6792979189979146E-2},5.7374971445663468E-2,null,null,null,null,null,0,0]
[null,"date","2013-11-10",null,52,{"$f":"CallThv($C$65,$E58,$C$61/365,$C$62,$C$63,0)","v":5.9475290644749386},{"$f":"CallDelta($C$65,$E58,$C$61/365,$C$62,$C$63,0)","v":0.64834553505167447},3.3615330975294934E-2,{"$f":"CallTheta($C$65,$E58,$C$61/365,$C$62,$C$63,0)","v":-6.8458742075270904E-2},5.850449041659208E-2,null,52,{"$f":"putThv($C$65,$L58,$C$61/365,$C$62,$C$63,0)","v":2.9368452306598307},{"$f":"putDelta($C$65,$L58,$C$61/365,$C$62,$C$63,0)","v":-0.35165446494832553},3.3615330975294934E-2,{"$f":"putTheta($C$65,$L58,$C$61/365,$C$62,$C$63,0)","v":-6.8102650868653192E-2},5.850449041659208E-2,null,null,null,null,null,0,0]
[null,"exp","2013-12-10",null,52.5,{"$f":"CallThv($C$65,$E59,$C$61/365,$C$62,$C$63,0)","v":5.6665401107845668},{"$f":"CallDelta($C$65,$E59,$C$61/365,$C$62,$C$63,0)","v":0.63049828296784938},3.4192497547857532E-2,{"$f":"CallTheta($C$65,$E59,$C$61/365,$C$62,$C$63,0)","v":-6.9625868243252134E-2},5.9508997444593148E-2,null,52.5,{"$f":"putThv($C$65,$L59,$C$61/365,$C$62,$C$63,0)","v":3.1557535477981631},{"$f":"putDelta($C$65,$L59,$C$61/365,$C$62,$C$63,0)","v":-0.36950171703215062},3.4192497547857532E-2,{"$f":"putTheta($C$65,$L59,$C$61/365,$C$62,$C$63,0)","v":-6.9266353082724649E-2},5.9508997444593148E-2,null,null,null,null,null,0,0]
[null,"days to exp",{"$f":"C59-C58","v":30},null,53,{"$f":"CallThv($C$65,$E60,$C$61/365,$C$62,$C$63,0)","v":5.3949310439226146},{"$f":"CallDelta($C$65,$E60,$C$61/365,$C$62,$C$63,0)","v":0.6125383859727942},3.4696101497155567E-2,{"$f":"CallTheta($C$65,$E60,$C$61/365,$C$62,$C$63,0)","v":-7.0643520335728419E-2},6.0385475276898838E-2,null,53,{"$f":"putThv($C$65,$L60,$C$61/365,$C$62,$C$63,0)","v":3.3840417517649222},{"$f":"putDelta($C$65,$L60,$C$61/365,$C$62,$C$63,0)","v":-0.3874616140272058},3.4696101497155567E-2,{"$f":"putTheta($C$65,$L60,$C$61/365,$C$62,$C$63,0)","v":-7.0280581221291133E-2},6.0385475276898838E-2,null,null,null,null,null,0,0]
[null,"exp mult",30,null,53.5,{"$f":"CallThv($C$65,$E61,$C$61/365,$C$62,$C$63,0)","v":5.1326613404585295},{"$f":"CallDelta($C$65,$E61,$C$61/365,$C$62,$C$63,0)","v":0.59450628210792777},3.5124945036648134E-2,{"$f":"CallTheta($C$65,$E61,$C$61/365,$C$62,$C$63,0)","v":-7.1509281782806966E-2},6.1131839272686929E-2,null,53.5,{"$f":"putThv($C$65,$L61,$C$61/365,$C$62,$C$63,0)","v":3.6216693191295306},{"$f":"putDelta($C$65,$L61,$C$61/365,$C$62,$C$63,0)","v":-0.40549371789207223},3.5124945036648134E-2,{"$f":"putTheta($C$65,$L61,$C$61/365,$C$62,$C$63,0)","v":-7.1142918714459893E-2},6.1131839272686929E-2,null,null,null,null,null,0,0]
[null,"rate",2.5000000000000001E-3,null,54,{"$f":"CallThv($C$65,$E62,$C$61/365,$C$62,$C$63,0)","v":4.879670603609835},{"$f":"CallDelta($C$65,$E62,$C$61/365,$C$62,$C$63,0)","v":0.57644175916683271},3.5478354801619566E-2,{"$f":"CallTheta($C$65,$E62,$C$61/365,$C$62,$C$63,0)","v":-7.2221800733497862E-2},6.1746917500626941E-2,null,54,{"$f":"putThv($C$65,$L62,$C$61/365,$C$62,$C$63,0)","v":3.8685758531095402},{"$f":"putDelta($C$65,$L62,$C$61/365,$C$62,$C$63,0)","v":-0.42355824083316729},3.5478354801619566E-2,{"$f":"putTheta($C$65,$L62,$C$61/365,$C$62,$C$63,0)","v":-7.1852013711241003E-2},6.1746917500626941E-2,null,null,null,null,null,0,0]
[null,"avg miv",0.7,null,54.5,{"$f":"CallThv($C$65,$E63,$C$61/365,$C$62,$C$63,0)","v":4.6358795076967816},{"$f":"CallDelta($C$65,$E63,$C$61/365,$C$62,$C$63,0)","v":0.55838371682596799},3.5756165210166883E-2,{"$f":"CallTheta($C$65,$E63,$C$61/365,$C$62,$C$63,0)","v":-7.2780756174463737E-2},6.2230421780160319E-2,null,54.5,{"$f":"putThv($C$65,$L63,$C$61/365,$C$62,$C$63,0)","v":4.1246820280251875},{"$f":"putDelta($C$65,$L63,$C$61/365,$C$62,$C$63,0)","v":-0.44161628317403201},3.5756165210166883E-2,{"$f":"putTheta($C$65,$L63,$C$61/365,$C$62,$C$63,0)","v":-7.2407545198297105E-2},6.2230421780160319E-2,null,null,null,null,null,0,0]
[null,null,null,null,{"$f":"C66","v":55},{"$f":"CallThv($C$65,$E64,$C$61/365,$C$62,$C$63,0)","v":4.4011908228897916},{"$f":"CallDelta($C$65,$E64,$C$61/365,$C$62,$C$63,0)","v":0.54036994917854919},3.5958697205631614E-2,{"$f":"CallTheta($C$65,$E64,$C$61/365,$C$62,$C$63,0)","v":-7.3186814678023432E-2},6.2582910684595844E-2,null,{"$f":"C66","v":55},{"$f":"putThv($C$65,$L64,$C$61/365,$C$62,$C$63,0)","v":4.3898906140468945},{"$f":"putDelta($C$65,$L64,$C$61/365,$C$62,$C$63,0)","v":-0.45963005082145081},3.5958697205631614E-2,{"$f":"putTheta($C$65,$L64,$C$61/365,$C$62,$C$63,0)","v":-7.2810179747947013E-2},6.2582910684595844E-2,null,null,null,null,null,0,0]
[null,"underly",55,null,{"$f":"E64+$C$67","v":55.5},{"$f":"CallThv($C$65,$E65,$C$61/365,$C$62,$C$63,0)","v":4.1754905061221876},{"$f":"CallDelta($C$65,$E65,$C$61/365,$C$62,$C$63,0)","v":0.52243694871210633},3.6086732988900881E-2,{"$f":"CallTheta($C$65,$E65,$C$61/365,$C$62,$C$63,0)","v":-7.3441579015292538E-2},6.2805745564929544E-2,null,{"$f":"L64+$C$67","v":55.5},{"$f":"putThv($C$65,$L65,$C$61/365,$C$62,$C$63,0)","v":4.6640875681079912},{"$f":"putDelta($C$65,$L65,$C$61/365,$C$62,$C$63,0)","v":-0.47756305128789367},3.6086732988900881E-2,{"$f":"putTheta($C$65,$L65,$C$61/365,$C$62,$C$63,0)","v":-7.3061520131306332E-2},6.2805745564929544E-2,null,null,null,null,null,null,0]
[null,"ATM",55,null,56,{"$f":"CallThv($C$65,$E66,$C$61/365,$C$62,$C$63,0)","v":3.9586488443807148},{"$f":"CallDelta($C$65,$E66,$C$61/365,$C$62,$C$63,0)","v":0.50461973240173874},3.6141487359301776E-2,{"$f":"CallTheta($C$65,$E66,$C$61/365,$C$62,$C$63,0)","v":-7.3547529891114558E-2},6.2901040671223152E-2,null,56,{"$f":"putThv($C$65,$L66,$C$61/365,$C$62,$C$63,0)","v":4.9471431771952119},{"$f":"putDelta($C$65,$L66,$C$61/365,$C$62,$C$63,0)","v":-0.49538026759826126},3.6141487359301776E-2,{"$f":"putTheta($C$65,$L66,$C$61/365,$C$62,$C$63,0)","v":-7.3164047053218564E-2},6.2901040671223152E-2,null,null,null,null,null,null,0]
[null,"incr",0.5,null,56.5,{"$f":"CallThv($C$65,$E67,$C$61/365,$C$62,$C$63,0)","v":3.750521637080336},{"$f":"CallDelta($C$65,$E67,$C$61/365,$C$62,$C$63,0)","v":0.48695169024668394},3.6124576281191957E-2,{"$f":"CallTheta($C$65,$E67,$C$61/365,$C$62,$C$63,0)","v":-7.350796205401261E-2},6.287160844555395E-2,null,56.5,{"$f":"putThv($C$65,$L67,$C$61/365,$C$62,$C$63,0)","v":5.2389132407235444},{"$f":"putDelta($C$65,$L67,$C$61/365,$C$62,$C$63,0)","v":-0.51304830975331606},3.6124576281191957E-2,{"$f":"putTheta($C$65,$L67,$C$61/365,$C$62,$C$63,0)","v":-7.3121055262206844E-2},6.287160844555395E-2,null,null,null,null,null,null,0]
[null,null,null,null,57,{"$f":"CallThv($C$65,$E68,$C$61/365,$C$62,$C$63,0)","v":3.5509514048541995},{"$f":"CallDelta($C$65,$E68,$C$61/365,$C$62,$C$63,0)","v":0.46946445626111566},3.6037983281161298E-2,{"$f":"CallTheta($C$65,$E68,$C$61/365,$C$62,$C$63,0)","v":-7.3326916009519003E-2},6.272090103933621E-2,null,57,{"$f":"putThv($C$65,$L68,$C$61/365,$C$62,$C$63,0)","v":5.5392402793261049},{"$f":"putDelta($C$65,$L68,$C$61/365,$C$62,$C$63,0)","v":-0.53053554373888434},3.6037983281161298E-2,{"$f":"putTheta($C$65,$L68,$C$61/365,$C$62,$C$63,0)","v":-7.2936585263803436E-2},6.272090103933621E-2,null,null,null,null,null,null,0]
[null,null,null,null,57.5,{"$f":"CallThv($C$65,$E69,$C$61/365,$C$62,$C$63,0)","v":3.3597686128215436},{"$f":"CallDelta($C$65,$E69,$C$61/365,$C$62,$C$63,0)","v":0.45218780164361294},3.5884024259425065E-2,{"$f":"CallTheta($C$65,$E69,$C$61/365,$C$62,$C$63,0)","v":-7.3009106521809156E-2},6.2452949070684306E-2,null,57.5,{"$f":"putThv($C$65,$L69,$C$61/365,$C$62,$C$63,0)","v":5.8479547581221496},{"$f":"putDelta($C$65,$L69,$C$61/365,$C$62,$C$63,0)","v":-0.54781219835638706},3.5884024259425065E-2,{"$f":"putTheta($C$65,$L69,$C$61/365,$C$62,$C$63,0)","v":-7.2615351822183816E-2},6.2452949070684306E-2,null,null,null,null,null,null,0]
[null,null,null,null,58,{"$f":"CallThv($C$65,$E70,$C$61/365,$C$62,$C$63,0)","v":3.1767928972128914},{"$f":"CallDelta($C$65,$E70,$C$61/365,$C$62,$C$63,0)","v":0.43514954959515917},3.5665311269951781E-2,{"$f":"CallTheta($C$65,$E70,$C$61/365,$C$62,$C$63,0)","v":-7.2559849029504978E-2},6.2072298586950327E-2,null,58,{"$f":"putThv($C$65,$L70,$C$61/365,$C$62,$C$63,0)","v":6.1648763133421944},{"$f":"putDelta($C$65,$L70,$C$61/365,$C$62,$C$63,0)","v":-0.56485045040484083},3.5665311269951781E-2,{"$f":"putTheta($C$65,$L70,$C$61/365,$C$62,$C$63,0)","v":-7.2162670375969851E-2},6.2072298586950327E-2,null,null,null,null,null,null,0]
[null,null,null,null,58.5,{"$f":"CallThv($C$65,$E71,$C$61/365,$C$62,$C$63,0)","v":3.0018342851122988},{"$f":"CallDelta($C$65,$E71,$C$61/365,$C$62,$C$63,0)","v":0.41837551103367443},3.5384715788556308E-2,{"$f":"CallTheta($C$65,$E71,$C$61/365,$C$62,$C$63,0)","v":-7.1984985029720935E-2},6.1583947136110678E-2,null,58.5,{"$f":"putThv($C$65,$L71,$C$61/365,$C$62,$C$63,0)","v":6.4898149720703096},{"$f":"putDelta($C$65,$L71,$C$61/365,$C$62,$C$63,0)","v":-0.58162448896632557},3.5384715788556308E-2,{"$f":"putTheta($C$65,$L71,$C$61/365,$C$62,$C$63,0)","v":-7.1584382422276022E-2},6.1583947136110678E-2,null,null,null,null,null,null,0]
[null,null,null,null,59,{"$f":"CallThv($C$65,$E72,$C$61/365,$C$62,$C$63,0)","v":2.8346943980007282},{"$f":"CallDelta($C$65,$E72,$C$61/365,$C$62,$C$63,0)","v":0.40188944026406365},3.5045331947982254E-2,{"$f":"CallTheta($C$65,$E72,$C$61/365,$C$62,$C$63,0)","v":-7.129080740271139E-2},6.0993279780700627E-2,null,59,{"$f":"putThv($C$65,$L72,$C$61/365,$C$62,$C$63,0)","v":6.8225723557874431},{"$f":"putDelta($C$65,$L72,$C$61/365,$C$62,$C$63,0)","v":-0.59811055973593641},3.5045331947982254E-2,{"$f":"putTheta($C$65,$L72,$C$61/365,$C$62,$C$63,0)","v":-7.0886780841356675E-2},6.0993279780700627E-2,null,null,null,null,null,null,0]
[null,null,null,null,59.5,{"$f":"CallThv($C$65,$E73,$C$61/365,$C$62,$C$63,0)","v":2.6751676307346024},{"$f":"CallDelta($C$65,$E73,$C$61/365,$C$62,$C$63,0)","v":0.38571300950604454},3.465044017520607E-2,{"$f":"CallTheta($C$65,$E73,$C$61/365,$C$62,$C$63,0)","v":-7.048398656049272E-2},6.0306005811779882E-2,null,59.5,{"$f":"putThv($C$65,$L73,$C$61/365,$C$62,$C$63,0)","v":7.162942859350018},{"$f":"putDelta($C$65,$L73,$C$61/365,$C$62,$C$63,0)","v":-0.61428699049395541},3.465044017520607E-2,{"$f":"putTheta($C$65,$L73,$C$61/365,$C$62,$C$63,0)","v":-7.0076536045228233E-2},6.0306005811779882E-2,null,null,null,null,null,null,0]
[null,null,null,null,60,{"$f":"CallThv($C$65,$E74,$C$61/365,$C$62,$C$63,0)","v":2.5230422985530296},{"$f":"CallDelta($C$65,$E74,$C$61/365,$C$62,$C$63,0)","v":0.36986580105653566},3.4203471620033982E-2,{"$f":"CallTheta($C$65,$E74,$C$61/365,$C$62,$C$63,0)","v":-6.9571498209031718E-2},5.952809684007284E-2,null,60,{"$f":"putThv($C$65,$L74,$C$61/365,$C$62,$C$63,0)","v":7.5107147979971458},{"$f":"putDelta($C$65,$L74,$C$61/365,$C$62,$C$63,0)","v":-0.63013419894346434},3.4203471620033982E-2,{"$f":"putTheta($C$65,$L74,$C$61/365,$C$62,$C$63,0)","v":-6.916062373985743E-2},5.952809684007284E-2,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"total",{"$f":"SUM(X54:X74)","v":2.0470074273946022}]

{"sheet":"GreeksChg","index":2,"n_rows":42,"n_cols":31,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[]
["date1","2013-09-28"]
["date2","2013-10-28"]
["period",{"$f":"B3-B2","v":30},null,null,null,null,null,null,null,null,null,null,"days",{"$f":"B25","v":"delta"},{"$f":"IF($B$24=\"g+t\",\"g+t\",\"\")","v":""}]
["rate",2.5000000000000001E-3,null,null,null,null,null,null,null,null,null,null,{"$f":"B30","v":30},{"$f":"B27","v":0.52668420656420989},{"$f":"B28","v":""}]
["volatility",0.45600000000000002,null,null,null,null,null,null,null,null,null,null,{"$f":"D30","v":28},{"$f":"D27","v":0.52578067540544282},{"$f":"D28","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F30","v":26},{"$f":"F27","v":0.52484411659250041},{"$f":"F28","v":""}]
["underlying",45,null,null,null,null,null,null,null,null,null,null,{"$f":"H30","v":24},{"$f":"H27","v":0.5238706429048442},{"$f":"H28","v":""}]
["opt type","c",null,null,null,null,null,null,null,null,null,null,{"$f":"J30","v":22},{"$f":"J27","v":0.52285553789945005},{"$f":"J28","v":""}]
["strike",45,null,null,null,null,null,null,null,null,null,null,{"$f":"L30","v":20},{"$f":"L27","v":0.52179298481702374},{"$f":"L28","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N30","v":18},{"$f":"N27","v":0.52067566962400746},{"$f":"N28","v":""}]
["thv",{"$f":"IF(B$9=\"c\",CallThv(B$8,B$10,B$4/365,B$5,B$6,0),IF(B$9=\"p\",putThv(B$8,B$10,B$4/365,B$5,B$6,0),0))","v":2.3496525744365329},null,null,null,null,null,null,null,null,null,null,{"$f":"P30","v":16},{"$f":"P27","v":0.51949417841808176},{"$f":"P28","v":""}]
["delta",{"$f":"IF(B$9=\"c\",CallDelta(B$8,B$10,B$4/365,B$5,B$6,0),IF(B$9=\"p\",putDelta(B$8,B$10,B$4/365,B$5,B$6,0),0))","v":0.52668420656420989},null,null,null,null,null,null,null,null,null,null,{"$f":"R30","v":14},{"$f":"R27","v":0.51823604174824911},{"$f":"R28","v":""}]
["gamma",{"$f":"_xludf.GAMMA(B$8,B$10,B$4/365,B$5,B$6,0)","v":6.7662114026206824E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"T30","v":12},{"$f":"T27","v":0.51688413432096714},{"$f":"T28","v":""}]
["vega",{"$f":"Vega(B$8,B$10,B$4/365,B$5,B$6,0)","v":5.1352763911067981E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"V30","v":10},{"$f":"V27","v":0.51541380256760183},{"$f":"V28","v":""}]
["theta",{"$f":"IF(B$9=\"c\",CallTheta(B$8,B$10,B$4/365,B$5,B$6,0),IF(B$9=\"p\",putTheta(B$8,B$10,B$4/365,B$5,B$6,0),0))","v":-3.9174341234883947E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"X30","v":8},{"$f":"W27","v":0.51462318098602133},{"$f":"W28","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z30","v":6},{"$f":"Z27","v":0.51194066880174693},{"$f":"Z28","v":""}]
["option price",2.35,null,null,null,null,null,null,null,null,null,null,{"$f":"AB30","v":4},{"$f":"AB27","v":0.50975000058937758},{"$f":"AB28","v":""}]
["implied vty",{"$f":"IF(B$9=\"c\",CallImpVty(B$8,B$10,B$4/365,B$5,B$18,0),IF(B$9=\"p\",PutImpVty(B$8,B$10,B$4/365,B$5,B$18,0),0))","v":0.45604705810546875},null,null,null,null,null,null,null,null,null,null,{"$f":"AD30","v":2},{"$f":"AD27","v":0.50689463475040464},{"$f":"AD28","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE30","v":1},{"$f":"AE27","v":0.5048753643395345},{"$f":"AE28","v":""}]
[]
["underly chg"]
["vty chg"]
["g+t"]
["chart","delta"]
[]
[{"$f":"B25","v":"delta"},{"$f":"IF($B$25=\"theta\",B36,IF($B$25=\"thv\",B32,IF($B$25=\"delta\",B33,IF($B$25=\"vega\",B35,IF($B$25=\"gamma\",B34,0)))))","v":0.52668420656420989},{"$f":"IF($B$25=\"theta\",C36,IF($B$25=\"thv\",C32,IF($B$25=\"delta\",C33,IF($B$25=\"vega\",C35,IF($B$25=\"gamma\",C34,0)))))","v":0.52623635325221618},0.52578067540544282,0.52531675051960502,0.52484411659250041,0.52436226675175268,0.5238706429048442,0.52336862818472807,0.52285553789945005,0.52233060860691305,0.52179298481702374,0.52124170265929715,0.52067566962400746,0.52009363915754014,0.51949417841808176,0.51887562679652866,0.51823604174824911,0.5175731268417183,0.51688413432096714,0.51616573019435863,0.51541380256760183,0.51462318098602133,0.51378721038282904,0.51289707537843987,0.51194066880174693,0.51090056073056234,0.50975000058937758,0.5084439583692868,0.50689463475040464,0.5048753643395345]
[null,{"$f":"IF($B$24=\"g+t\",(B34+B36),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["date","2013-09-18",{"$f":"B29+1","v":"2013-09-19"},{"$f":"C29+1","v":"2013-09-20"},"2013-09-21","2013-09-22","2013-09-23","2013-09-24","2013-09-25","2013-09-26","2013-09-27","2013-09-28","2013-09-29","2013-09-30","2013-10-01","2013-10-02","2013-10-03","2013-10-04","2013-10-05","2013-10-06","2013-10-07","2013-10-08","2013-10-09","2013-10-10","2013-10-11","2013-10-12","2013-10-13","2013-10-14","2013-10-15","2013-10-16","2013-10-17"]
["period",{"$f":"B4","v":30},{"$f":"B30-1","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
["underlying",{"$f":"B8","v":45},{"$f":"B31+$B$22","v":45},45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45]
["thv",{"$f":"IF(B$9=\"c\",CallThv(B$8,B$10,B$4/365,B$5,B$6,0),IF(B$9=\"p\",putThv(B$8,B$10,B$4/365,B$5,B$6,0),0))","v":2.3496525744365329},{"$f":"IF(C$41=\"c\",CallThv(C$31,C$42,C$30/365,C$38,C$39,0),IF(C$41=\"p\",putThv(C$31,C$42,C$30/365,C$38,C$39,0),0))","v":2.3101459229524366},{"$f":"IF(D$41=\"c\",CallThv(D$31,D$42,D$30/365,D$38,D$39,0),IF(D$41=\"p\",putThv(D$31,D$42,D$30/365,D$38,D$39,0),0))","v":2.2699514653176216},{"$f":"IF(E$41=\"c\",CallThv(E$31,E$42,E$30/365,E$38,E$39,0),IF(E$41=\"p\",putThv(E$31,E$42,E$30/365,E$38,E$39,0),0))","v":2.2290320666689567},{"$f":"IF(F$41=\"c\",CallThv(F$31,F$42,F$30/365,F$38,F$39,0),IF(F$41=\"p\",putThv(F$31,F$42,F$30/365,F$38,F$39,0),0))","v":2.1873471206722783},{"$f":"IF(G$41=\"c\",CallThv(G$31,G$42,G$30/365,G$38,G$39,0),IF(G$41=\"p\",putThv(G$31,G$42,G$30/365,G$38,G$39,0),0))","v":2.1448520773602624},{"$f":"IF(H$41=\"c\",CallThv(H$31,H$42,H$30/365,H$38,H$39,0),IF(H$41=\"p\",putThv(H$31,H$42,H$30/365,H$38,H$39,0),0))","v":2.1014978850406614},{"$f":"IF(I$41=\"c\",CallThv(I$31,I$42,I$30/365,I$38,I$39,0),IF(I$41=\"p\",putThv(I$31,I$42,I$30/365,I$38,I$39,0),0))","v":2.0572303263500871},{"$f":"IF(J$41=\"c\",CallThv(J$31,J$42,J$30/365,J$38,J$39,0),IF(J$41=\"p\",putThv(J$31,J$42,J$30/365,J$38,J$39,0),0))","v":2.0119892228276655},{"$f":"IF(K$41=\"c\",CallThv(K$31,K$42,K$30/365,K$38,K$39,0),IF(K$41=\"p\",putThv(K$31,K$42,K$30/365,K$38,K$39,0),0))","v":1.9657074747107934},{"$f":"IF(L$41=\"c\",CallThv(L$31,L$42,L$30/365,L$38,L$39,0),IF(L$41=\"p\",putThv(L$31,L$42,L$30/365,L$38,L$39,0),0))","v":1.9183098922058299},{"$f":"IF(M$41=\"c\",CallThv(M$31,M$42,M$30/365,M$38,M$39,0),IF(M$41=\"p\",putThv(M$31,M$42,M$30/365,M$38,M$39,0),0))","v":1.8697117600585322},{"$f":"IF(N$41=\"c\",CallThv(N$31,N$42,N$30/365,N$38,N$39,0),IF(N$41=\"p\",putThv(N$31,N$42,N$30/365,N$38,N$39,0),0))","v":1.8198170570362535},{"$f":"IF(O$41=\"c\",CallThv(O$31,O$42,O$30/365,O$38,O$39,0),IF(O$41=\"p\",putThv(O$31,O$42,O$30/365,O$38,O$39,0),0))","v":1.7685162231561122},{"$f":"IF(P$41=\"c\",CallThv(P$31,P$42,P$30/365,P$38,P$39,0),IF(P$41=\"p\",putThv(P$31,P$42,P$30/365,P$38,P$39,0),0))","v":1.7156833257895556},{"$f":"IF(Q$41=\"c\",CallThv(Q$31,Q$42,Q$30/365,Q$38,Q$39,0),IF(Q$41=\"p\",putThv(Q$31,Q$42,Q$30/365,Q$38,Q$39,0),0))","v":1.6611724141418236},{"$f":"IF(R$41=\"c\",CallThv(R$31,R$42,R$30/365,R$38,R$39,0),IF(R$41=\"p\",putThv(R$31,R$42,R$30/365,R$38,R$39,0),0))","v":1.6048127585103806},{"$f":"IF(S$41=\"c\",CallThv(S$31,S$42,S$30/365,S$38,S$39,0),IF(S$41=\"p\",putThv(S$31,S$42,S$30/365,S$38,S$39,0),0))","v":1.546402526624771},{"$f":"IF(T$41=\"c\",CallThv(T$31,T$42,T$30/365,T$38,T$39,0),IF(T$41=\"p\",putThv(T$31,T$42,T$30/365,T$38,T$39,0),0))","v":1.4857002200653895},{"$f":"IF(U$41=\"c\",CallThv(U$31,U$42,U$30/365,U$38,U$39,0),IF(U$41=\"p\",putThv(U$31,U$42,U$30/365,U$38,U$39,0),0))","v":1.4224128172114057},{"$f":"IF(V$41=\"c\",CallThv(V$31,V$42,V$30/365,V$38,V$39,0),IF(V$41=\"p\",putThv(V$31,V$42,V$30/365,V$38,V$39,0),0))","v":1.3561789280653436},{"$f":"IF(W$41=\"c\",CallThv(W$31,W$42,W$30/365,W$38,W$39,0),IF(W$41=\"p\",putThv(W$31,W$42,W$30/365,W$38,W$39,0),0))","v":1.2865441279074261},{"$f":"IF(X$41=\"c\",CallThv(X$31,X$42,X$30/365,X$38,X$39,0),IF(X$41=\"p\",putThv(X$31,X$42,X$30/365,X$38,X$39,0),0))","v":1.212923512650832},{"$f":"IF(Y$41=\"c\",CallThv(Y$31,Y$42,Y$30/365,Y$38,Y$39,0),IF(Y$41=\"p\",putThv(Y$31,Y$42,Y$30/365,Y$38,Y$39,0),0))","v":1.1345423132184855},{"$f":"IF(Z$41=\"c\",CallThv(Z$31,Z$42,Z$30/365,Z$38,Z$39,0),IF(Z$41=\"p\",putThv(Z$31,Z$42,Z$30/365,Z$38,Z$39,0),0))","v":1.050336452838522},{"$f":"IF(AA$41=\"c\",CallThv(AA$31,AA$42,AA$30/365,AA$38,AA$39,0),IF(AA$41=\"p\",putThv(AA$31,AA$42,AA$30/365,AA$38,AA$39,0),0))","v":0.95877405149877859},{"$f":"IF(AB$41=\"c\",CallThv(AB$31,AB$42,AB$30/365,AB$38,AB$39,0),IF(AB$41=\"p\",putThv(AB$31,AB$42,AB$30/365,AB$38,AB$39,0),0))","v":0.85750406147612424},{"$f":"IF(AC$41=\"c\",CallThv(AC$31,AC$42,AC$30/365,AC$38,AC$39,0),IF(AC$41=\"p\",putThv(AC$31,AC$42,AC$30/365,AC$38,AC$39,0),0))","v":0.74256890595544434},{"$f":"IF(AD$41=\"c\",CallThv(AD$31,AD$42,AD$30/365,AD$38,AD$39,0),IF(AD$41=\"p\",putThv(AD$31,AD$42,AD$30/365,AD$38,AD$39,0),0))","v":0.60625213646958542},{"$f":"IF(AE$41=\"c\",CallThv(AE$31,AE$42,AE$30/365,AE$38,AE$39,0),IF(AE$41=\"p\",putThv(AE$31,AE$42,AE$30/365,AE$38,AE$39,0),0))","v":0.42863278358008472}]
["delta",{"$f":"IF(B$9=\"c\",CallDelta(B$8,B$10,B$4/365,B$5,B$6,0),IF(B$9=\"p\",putDelta(B$8,B$10,B$4/365,B$5,B$6,0),0))","v":0.52668420656420989},{"$f":"IF(C$41=\"c\",CallDelta(C$31,C$42,C$30/365,C$38,C$39,0),IF(C$41=\"p\",putDelta(C$31,C$42,C$30/365,C$38,C$39,0),0))","v":0.52623635325221618},{"$f":"IF(D$41=\"c\",CallDelta(D$31,D$42,D$30/365,D$38,D$39,0),IF(D$41=\"p\",putDelta(D$31,D$42,D$30/365,D$38,D$39,0),0))","v":0.52578067540544282},{"$f":"IF(E$41=\"c\",CallDelta(E$31,E$42,E$30/365,E$38,E$39,0),IF(E$41=\"p\",putDelta(E$31,E$42,E$30/365,E$38,E$39,0),0))","v":0.52531675051960502},{"$f":"IF(F$41=\"c\",CallDelta(F$31,F$42,F$30/365,F$38,F$39,0),IF(F$41=\"p\",putDelta(F$31,F$42,F$30/365,F$38,F$39,0),0))","v":0.52484411659250041},{"$f":"IF(G$41=\"c\",CallDelta(G$31,G$42,G$30/365,G$38,G$39,0),IF(G$41=\"p\",putDelta(G$31,G$42,G$30/365,G$38,G$39,0),0))","v":0.52436226675175268},{"$f":"IF(H$41=\"c\",CallDelta(H$31,H$42,H$30/365,H$38,H$39,0),IF(H$41=\"p\",putDelta(H$31,H$42,H$30/365,H$38,H$39,0),0))","v":0.5238706429048442},{"$f":"IF(I$41=\"c\",CallDelta(I$31,I$42,I$30/365,I$38,I$39,0),IF(I$41=\"p\",putDelta(I$31,I$42,I$30/365,I$38,I$39,0),0))","v":0.52336862818472807},{"$f":"IF(J$41=\"c\",CallDelta(J$31,J$42,J$30/365,J$38,J$39,0),IF(J$41=\"p\",putDelta(J$31,J$42,J$30/365,J$38,J$39,0),0))","v":0.52285553789945005},{"$f":"IF(K$41=\"c\",CallDelta(K$31,K$42,K$30/365,K$38,K$39,0),IF(K$41=\"p\",putDelta(K$31,K$42,K$30/365,K$38,K$39,0),0))","v":0.52233060860691305},{"$f":"IF(L$41=\"c\",CallDelta(L$31,L$42,L$30/365,L$38,L$39,0),IF(L$41=\"p\",putDelta(L$31,L$42,L$30/365,L$38,L$39,0),0))","v":0.52179298481702374},{"$f":"IF(M$41=\"c\",CallDelta(M$31,M$42,M$30/365,M$38,M$39,0),IF(M$41=\"p\",putDelta(M$31,M$42,M$30/365,M$38,M$39,0),0))","v":0.52124170265929715},{"$f":"IF(N$41=\"c\",CallDelta(N$31,N$42,N$30/365,N$38,N$39,0),IF(N$41=\"p\",putDelta(N$31,N$42,N$30/365,N$38,N$39,0),0))","v":0.52067566962400746},{"$f":"IF(O$41=\"c\",CallDelta(O$31,O$42,O$30/365,O$38,O$39,0),IF(O$41=\"p\",putDelta(O$31,O$42,O$30/365,O$38,O$39,0),0))","v":0.52009363915754014},{"$f":"IF(P$41=\"c\",CallDelta(P$31,P$42,P$30/365,P$38,P$39,0),IF(P$41=\"p\",putDelta(P$31,P$42,P$30/365,P$38,P$39,0),0))","v":0.51949417841808176},{"$f":"IF(Q$41=\"c\",CallDelta(Q$31,Q$42,Q$30/365,Q$38,Q$39,0),IF(Q$41=\"p\",putDelta(Q$31,Q$42,Q$30/365,Q$38,Q$39,0),0))","v":0.51887562679652866},{"$f":"IF(R$41=\"c\",CallDelta(R$31,R$42,R$30/365,R$38,R$39,0),IF(R$41=\"p\",putDelta(R$31,R$42,R$30/365,R$38,R$39,0),0))","v":0.51823604174824911},{"$f":"IF(S$41=\"c\",CallDelta(S$31,S$42,S$30/365,S$38,S$39,0),IF(S$41=\"p\",putDelta(S$31,S$42,S$30/365,S$38,S$39,0),0))","v":0.5175731268417183},{"$f":"IF(T$41=\"c\",CallDelta(T$31,T$42,T$30/365,T$38,T$39,0),IF(T$41=\"p\",putDelta(T$31,T$42,T$30/365,T$38,T$39,0),0))","v":0.51688413432096714},{"$f":"IF(U$41=\"c\",CallDelta(U$31,U$42,U$30/365,U$38,U$39,0),IF(U$41=\"p\",putDelta(U$31,U$42,U$30/365,U$38,U$39,0),0))","v":0.51616573019435863},{"$f":"IF(V$41=\"c\",CallDelta(V$31,V$42,V$30/365,V$38,V$39,0),IF(V$41=\"p\",putDelta(V$31,V$42,V$30/365,V$38,V$39,0),0))","v":0.51541380256760183},{"$f":"IF(W$41=\"c\",CallDelta(W$31,W$42,W$30/365,W$38,W$39,0),IF(W$41=\"p\",putDelta(W$31,W$42,W$30/365,W$38,W$39,0),0))","v":0.51462318098602133},{"$f":"IF(X$41=\"c\",CallDelta(X$31,X$42,X$30/365,X$38,X$39,0),IF(X$41=\"p\",putDelta(X$31,X$42,X$30/365,X$38,X$39,0),0))","v":0.51378721038282904},{"$f":"IF(Y$41=\"c\",CallDelta(Y$31,Y$42,Y$30/365,Y$38,Y$39,0),IF(Y$41=\"p\",putDelta(Y$31,Y$42,Y$30/365,Y$38,Y$39,0),0))","v":0.51289707537843987},{"$f":"IF(Z$41=\"c\",CallDelta(Z$31,Z$42,Z$30/365,Z$38,Z$39,0),IF(Z$41=\"p\",putDelta(Z$31,Z$42,Z$30/365,Z$38,Z$39,0),0))","v":0.51194066880174693},{"$f":"IF(AA$41=\"c\",CallDelta(AA$31,AA$42,AA$30/365,AA$38,AA$39,0),IF(AA$41=\"p\",putDelta(AA$31,AA$42,AA$30/365,AA$38,AA$39,0),0))","v":0.51090056073056234},{"$f":"IF(AB$41=\"c\",CallDelta(AB$31,AB$42,AB$30/365,AB$38,AB$39,0),IF(AB$41=\"p\",putDelta(AB$31,AB$42,AB$30/365,AB$38,AB$39,0),0))","v":0.50975000058937758},{"$f":"IF(AC$41=\"c\",CallDelta(AC$31,AC$42,AC$30/365,AC$38,AC$39,0),IF(AC$41=\"p\",putDelta(AC$31,AC$42,AC$30/365,AC$38,AC$39,0),0))","v":0.5084439583692868},{"$f":"IF(AD$41=\"c\",CallDelta(AD$31,AD$42,AD$30/365,AD$38,AD$39,0),IF(AD$41=\"p\",putDelta(AD$31,AD$42,AD$30/365,AD$38,AD$39,0),0))","v":0.50689463475040464},{"$f":"IF(AE$41=\"c\",CallDelta(AE$31,AE$42,AE$30/365,AE$38,AE$39,0),IF(AE$41=\"p\",putDelta(AE$31,AE$42,AE$30/365,AE$38,AE$39,0),0))","v":0.5048753643395345}]
["gamma",{"$f":"_xludf.GAMMA(B$8,B$10,B$4/365,B$5,B$6,0)","v":6.7662114026206824E-2},{"$f":"_xludf.GAMMA(C$31,C$42,C$30/365,C$38,C$39,0)","v":6.882395450865976E-2},7.0047402891965427E-2,7.1338110655039394E-2,7.2702482903968732E-2,7.4147812716757161E-2,7.5682445969295159E-2,7.7315985168268944E-2,7.9059543692264297E-2,8.0926065868910227E-2,8.2930734034002737E-2,8.5091491963711699E-2,8.7429726160037607E-2,8.9971164522035393E-2,9.2747079441696786E-2,9.5795925221721895E-2,9.9165608174152861E-2,0.10291670021546361,0.10712709741704231,0.11189895998940931,0.11736938377960146,0.12372743266061756,0.13124256038698434,0.14031467658169305,0.15156849074369316,0.16604736219582616,0.18566045868677541,0.21439824157621032,0.26260275640475689,0.37140411385593447]
["vega",{"$f":"Vega(B$8,B$10,B$4/365,B$5,B$6,0)","v":5.1352763911067981E-2},{"$f":"Vega(C$31,C$42,C$30/365,C$38,C$39,0)","v":5.0493401320701285E-2},4.9618893458968347E-2,4.8728424855597557E-2,4.7821103850729949E-2,4.6895952234694213E-2,4.595189300255155E-2,4.4987735786321363E-2,4.4002159402729071E-2,4.2993690786037972E-2,4.1960679346300343E-2,4.0901265476891407E-2,3.9813341491814175E-2,3.8694502642027603E-2,3.7541984945298763E-2,3.6352585212221102E-2,3.512255660910079E-2,3.3847469937711462E-2,3.2522025782431851E-2,3.1139794416340443E-2,2.9692846296461371E-2,2.8171211010118578E-2,2.6562055947691256E-2,2.4848383739417744E-2,2.3006851126475551E-2,2.1003854007072036E-2,1.8787821101519823E-2,1.6271945446970356E-2,1.3286980014474113E-2,9.3960153077964348E-3]
["theta",{"$f":"IF(B$9=\"c\",CallTheta(B$8,B$10,B$4/365,B$5,B$6,0),IF(B$9=\"p\",putTheta(B$8,B$10,B$4/365,B$5,B$6,0),0))","v":-3.9174341234883947E-2},{"$f":"IF(C$41=\"c\",CallTheta(C$31,C$42,C$30/365,C$38,C$39,0),IF(C$41=\"p\",putTheta(C$31,C$42,C$30/365,C$38,C$39,0),0))","v":-3.9844633567685153E-2},{"$f":"IF(D$41=\"c\",CallTheta(D$31,D$42,D$30/365,D$38,D$39,0),IF(D$41=\"p\",putTheta(D$31,D$42,D$30/365,D$38,D$39,0),0))","v":-4.0550464177151614E-2},{"$f":"IF(E$41=\"c\",CallTheta(E$31,E$42,E$30/365,E$38,E$39,0),IF(E$41=\"p\",putTheta(E$31,E$42,E$30/365,E$38,E$39,0),0))","v":-4.1295093009993511E-2},{"$f":"IF(F$41=\"c\",CallTheta(F$31,F$42,F$30/365,F$38,F$39,0),IF(F$41=\"p\",putTheta(F$31,F$42,F$30/365,F$38,F$39,0),0))","v":-4.2082214723283877E-2},{"$f":"IF(G$41=\"c\",CallTheta(G$31,G$42,G$30/365,G$38,G$39,0),IF(G$41=\"p\",putTheta(G$31,G$42,G$30/365,G$38,G$39,0),0))","v":-4.2916036177263514E-2},{"$f":"IF(H$41=\"c\",CallTheta(H$31,H$42,H$30/365,H$38,H$39,0),IF(H$41=\"p\",putTheta(H$31,H$42,H$30/365,H$38,H$39,0),0))","v":-4.3801371510271074E-2},{"$f":"IF(I$41=\"c\",CallTheta(I$31,I$42,I$30/365,I$38,I$39,0),IF(I$41=\"p\",putTheta(I$31,I$42,I$30/365,I$38,I$39,0),0))","v":-4.4743759713571071E-2},{"$f":"IF(J$41=\"c\",CallTheta(J$31,J$42,J$30/365,J$38,J$39,0),IF(J$41=\"p\",putTheta(J$31,J$42,J$30/365,J$38,J$39,0),0))","v":-4.5749611282510198E-2},{"$f":"IF(K$41=\"c\",CallTheta(K$31,K$42,K$30/365,K$38,K$39,0),IF(K$41=\"p\",putTheta(K$31,K$42,K$30/365,K$38,K$39,0),0))","v":-4.682639284302928E-2},{"$f":"IF(L$41=\"c\",CallTheta(L$31,L$42,L$30/365,L$38,L$39,0),IF(L$41=\"p\",putTheta(L$31,L$42,L$30/365,L$38,L$39,0),0))","v":-4.798286195084104E-2},{"$f":"IF(M$41=\"c\",CallTheta(M$31,M$42,M$30/365,M$38,M$39,0),IF(M$41=\"p\",putTheta(M$31,M$42,M$30/365,M$38,M$39,0),0))","v":-4.9229369016513598E-2},{"$f":"IF(N$41=\"c\",CallTheta(N$31,N$42,N$30/365,N$38,N$39,0),IF(N$41=\"p\",putTheta(N$31,N$42,N$30/365,N$38,N$39,0),0))","v":-5.0578250282846182E-2},{"$f":"IF(O$41=\"c\",CallTheta(O$31,O$42,O$30/365,O$38,O$39,0),IF(O$41=\"p\",putTheta(O$31,O$42,O$30/365,O$38,O$39,0),0))","v":-5.2044346193772503E-2},{"$f":"IF(P$41=\"c\",CallTheta(P$31,P$42,P$30/365,P$38,P$39,0),IF(P$41=\"p\",putTheta(P$31,P$42,P$30/365,P$38,P$39,0),0))","v":-5.3645695360085156E-2},{"$f":"IF(Q$41=\"c\",CallTheta(Q$31,Q$42,Q$30/365,Q$38,Q$39,0),IF(Q$41=\"p\",putTheta(Q$31,Q$42,Q$30/365,Q$38,Q$39,0),0))","v":-5.5404479048546638E-2},{"$f":"IF(R$41=\"c\",CallTheta(R$31,R$42,R$30/365,R$38,R$39,0),IF(R$41=\"p\",putTheta(R$31,R$42,R$30/365,R$38,R$39,0),0))","v":-5.7348330610595376E-2},{"$f":"IF(S$41=\"c\",CallTheta(S$31,S$42,S$30/365,S$38,S$39,0),IF(S$41=\"p\",putTheta(S$31,S$42,S$30/365,S$38,S$39,0),0))","v":-5.951218913330357E-2},{"$f":"IF(T$41=\"c\",CallTheta(T$31,T$42,T$30/365,T$38,T$39,0),IF(T$41=\"p\",putTheta(T$31,T$42,T$30/365,T$38,T$39,0),0))","v":-6.1940986560760088E-2},{"$f":"IF(U$41=\"c\",CallTheta(U$31,U$42,U$30/365,U$38,U$39,0),IF(U$41=\"p\",putTheta(U$31,U$42,U$30/365,U$38,U$39,0),0))","v":-6.4693650777441422E-2},{"$f":"IF(V$41=\"c\",CallTheta(V$31,V$42,V$30/365,V$38,V$39,0),IF(V$41=\"p\",putTheta(V$31,V$42,V$30/365,V$38,V$39,0),0))","v":-6.7849261077763956E-2},{"$f":"IF(W$41=\"c\",CallTheta(W$31,W$42,W$30/365,W$38,W$39,0),IF(W$41=\"p\",putTheta(W$31,W$42,W$30/365,W$38,W$39,0),0))","v":-7.1516872680084401E-2},{"$f":"IF(X$41=\"c\",CallTheta(X$31,X$42,X$30/365,X$38,X$39,0),IF(X$41=\"p\",putTheta(X$31,X$42,X$30/365,X$38,X$39,0),0))","v":-7.5851910827321276E-2},{"$f":"IF(Y$41=\"c\",CallTheta(Y$31,Y$42,Y$30/365,Y$38,Y$39,0),IF(Y$41=\"p\",putTheta(Y$31,Y$42,Y$30/365,Y$38,Y$39,0),0))","v":-8.1085049485641353E-2},{"$f":"IF(Z$41=\"c\",CallTheta(Z$31,Z$42,Z$30/365,Z$38,Z$39,0),IF(Z$41=\"p\",putTheta(Z$31,Z$42,Z$30/365,Z$38,Z$39,0),0))","v":-8.75766301274786E-2},{"$f":"IF(AA$41=\"c\",CallTheta(AA$31,AA$42,AA$30/365,AA$38,AA$39,0),IF(AA$41=\"p\",putTheta(AA$31,AA$42,AA$30/365,AA$38,AA$39,0),0))","v":-9.5928476677600405E-2},{"$f":"IF(AB$41=\"c\",CallTheta(AB$31,AB$42,AB$30/365,AB$38,AB$39,0),IF(AB$41=\"p\",putTheta(AB$31,AB$42,AB$30/365,AB$38,AB$39,0),0))","v":-0.10724182168938251},{"$f":"IF(AC$41=\"c\",CallTheta(AC$31,AC$42,AC$30/365,AC$38,AC$39,0),IF(AC$41=\"p\",putTheta(AC$31,AC$42,AC$30/365,AC$38,AC$39,0),0))","v":-0.12381841148752715},{"$f":"IF(AD$41=\"c\",CallTheta(AD$31,AD$42,AD$30/365,AD$38,AD$39,0),IF(AD$41=\"p\",putTheta(AD$31,AD$42,AD$30/365,AD$38,AD$39,0),0))","v":-0.15162365440080827},{"$f":"IF(AE$41=\"c\",CallTheta(AE$31,AE$42,AE$30/365,AE$38,AE$39,0),IF(AE$41=\"p\",putTheta(AE$31,AE$42,AE$30/365,AE$38,AE$39,0),0))","v":-0.214381825446606}]
[]
["rate",2.5000000000000001E-3,{"$f":"B5","v":2.5000000000000001E-3},{"$f":"C38","v":2.5000000000000001E-3},2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3]
["volatility",{"$f":"B6","v":0.45600000000000002},{"$f":"B39+$B$23","v":0.45600000000000002},0.45600000000000002,0.45600000000000002,0.45600000000000002,0.45600000000000002,0.45600000000000002,0.45600000000000002,0.45600000000000002,0.45600000000000002,0.45600000000000002,0.45600000000000002,0.45600000000000002,0.45600000000000002,0.45600000000000002,0.45600000000000002,0.45600000000000002,0.45600000000000002,0.45600000000000002,0.45600000000000002,0.45600000000000002,0.45600000000000002,0.45600000000000002,0.45600000000000002,0.45600000000000002,0.45600000000000002,0.45600000000000002,0.45600000000000002,0.45600000000000002,0.45600000000000002]
[]
["opt type","c",{"$f":"B9","v":"c"},{"$f":"C41","v":"c"},"c","c","c","c","c","c","c","c","c","c","c","c","c","c","c","c","c","c","c","c","c","c","c","c","c","c","c"]
["strike",45,{"$f":"B10","v":45},{"$f":"C42","v":45},45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45]

{"sheet":"Price1","index":3,"n_rows":36,"n_cols":36,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"opt1",null,null,"MIV",null,"opt1"]
[null,null,null,"date1",null,null,"date1",null,"date2"]
[null,null,"date","2013-11-12",null,"date",{"$f":"D3","v":"2013-11-12"},null,"2013-11-18"]
[null,null,"exp","2013-11-22",null,"exp",{"$f":"D4","v":"2013-11-22"},null,{"$f":"D4","v":"2013-11-22"}]
[null,null,"days to exp",{"$f":"D4-D3","v":10},null,"days to exp",{"$f":"G4-G3","v":10},null,{"$f":"I4-I3","v":4}]
[null,null,"exp mult",10.5,null,"exp mult",{"$f":"D6","v":10.5},null,4.5]
[null,null,"rate",2.5000000000000001E-3,null,"rate",{"$f":"D7","v":2.5000000000000001E-3},null,{"$f":"D7","v":2.5000000000000001E-3}]
[null,null,"volatility",0.42,null,null,null,null,0.42]
[]
[null,null,"underly",75.8,null,"underlying",{"$f":"D10","v":75.8},null,73.5]
[null,null,"opt type","p",null,"opt type",{"$f":"D11","v":"p"},null,{"$f":"D11","v":"p"}]
[null,null,"strike",75.5,null,"strike",{"$f":"D12","v":75.5},null,{"$f":"D12","v":75.5}]
[null,null,"qty",1,null,null,null,null,{"$f":"D13","v":1}]
[]
[null,null,"opt price",{"$f":"G15","v":2},null,"option price",2,null,{"$f":"IF(I$11=\"c\",CallThv(I$10,I$12,I$6/365,I$7,I$8,0),IF(I$11=\"p\",putThv(I$10,I$12,I$6/365,I$7,I$8,0),0))","v":2.6076907733464623},"opt thv"]
[null,null,"opt thv",{"$f":"IF(D$11=\"c\",CallThv(D$10,D$12,D$6/365,D$7,D$8,0),IF(D$11=\"p\",putThv(D$10,D$12,D$6/365,D$7,D$8,0),0))","v":2.0000949086737307},null,"implied vty",{"$f":"IF(G$11=\"c\",CallImpVty(G$10,G$12,G$6/365,G$7,G$15,0),IF(G$11=\"p\",PutImpVty(G$10,G$12,G$6/365,G$7,G$15,0),0))","v":0.41996002197265625},null,{"$f":"(I15-D15)*I13","v":0.60769077334646227},"profit"]
[null,null,"profit",{"$f":"(D16-D15)*D13","v":9.4908673730742521E-5}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"incr",0.5]
[null,null,null,null,null,null,null,null,null,null,"strike","exp","date1","date2",null,null,"begin",70]
[null,null,null,null,null,null,null,null,null,null,{"$f":"R22","v":70},{"$f":"R26","v":3.5},{"$f":"R30","v":3.8781921287831906},{"$f":"R34","v":3.5725884887529702}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"T22","v":71},{"$f":"T26","v":2.5},{"$f":"T30","v":3.0559766508097468},{"$f":"T34","v":2.6475293476339061},null,null,"underly",{"$f":"R20","v":70},{"$f":"R22+$R$19","v":70.5},71,71.5,72,72.5,73,73.5,74,74.5,75,75.5,76,76.5,77,77.5,78,78.5,79]
[null,null,null,null,null,null,null,null,null,null,{"$f":"V22","v":72},{"$f":"V26","v":1.5},{"$f":"V30","v":2.289749943827708},{"$f":"V34","v":1.7748395735235221}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"X22","v":73},{"$f":"X26","v":0.5},{"$f":"X30","v":1.5871699539443114},{"$f":"X34","v":0.97457644964817547},null,null,"exp profit"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Y22","v":73.5},{"$f":"Y26","v":0},{"$f":"Y30","v":1.2616813431272291},{"$f":"Y34","v":0.60769077334646227},null,null,"opt1 exp",{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11)=\"c\",((MAX(R$22-$D$12,0)*$D$13)-($D$15*$D$13)),IF(LEFT($D$11)=\"p\",((MAX($D$12-R$22,0)*$D$13)-($D$15*$D$13)),(R$22-$D$12)*$D$13)))","v":3.5},3,2.5,2,1.5,1,0.5,0,-0.5,-1,-1.5,-2,-2,-2,-2,-2,-2,-2,-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Z22","v":74},{"$f":"Z26","v":-0.5},{"$f":"Z30","v":0.95415716413934604},{"$f":"Z34","v":0.26576054032030783},null,null,null,{"$f":"SUM(R25:R25)","v":3.5},3,2.5,2,1.5,1,0.5,0,-0.5,-1,-1.5,-2,-2,-2,-2,-2,-2,-2,-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"AA22","v":74.5},{"$f":"AA26","v":-1},{"$f":"AA30","v":0.66497970928255512},{"$f":"AA34","v":-4.9600218705521115E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"AB22","v":75},{"$f":"AB26","v":-1.5},{"$f":"AB30","v":0.39436977344165314},{"$f":"AB34","v":-0.33726832026368214},null,null,"date1 gain"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"AC22","v":75.5},{"$f":"AC26","v":-2},{"$f":"AC30","v":0.14238405588756819},{"$f":"AC34","v":-0.59666856038205651},null,null,"opt1 date1",{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(R$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(R$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(R$22-$D$12)*$D$13)))","v":3.8781921287831906},{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(S$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(S$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(S$22-$D$12)*$D$13)))","v":3.4606141905036907},{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(T$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(T$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(T$22-$D$12)*$D$13)))","v":3.0559766508097468},{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(U$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(U$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(U$22-$D$12)*$D$13)))","v":2.665352846394839},{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(V$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(V$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(V$22-$D$12)*$D$13)))","v":2.289749943827708},{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(W$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(W$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(W$22-$D$12)*$D$13)))","v":1.9300861918873196},{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(X$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(X$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(X$22-$D$12)*$D$13)))","v":1.5871699539443114},{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(Y$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(Y$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(Y$22-$D$12)*$D$13)))","v":1.2616813431272291},{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(Z$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(Z$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(Z$22-$D$12)*$D$13)))","v":0.95415716413934604},{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(AA$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(AA$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(AA$22-$D$12)*$D$13)))","v":0.66497970928255512},{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(AB$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(AB$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(AB$22-$D$12)*$D$13)))","v":0.39436977344165314},{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(AC$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(AC$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(AC$22-$D$12)*$D$13)))","v":0.14238405588756819},{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(AD$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(AD$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(AD$22-$D$12)*$D$13)))","v":-9.1083081434263136E-2},{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(AE$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(AE$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(AE$22-$D$12)*$D$13)))","v":-0.30629371680779016},{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(AF$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(AF$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(AF$22-$D$12)*$D$13)))","v":-0.50365671640386367},{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(AG$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(AG$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(AG$22-$D$12)*$D$13)))","v":-0.68371484630880275},{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(AH$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(AH$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(AH$22-$D$12)*$D$13)))","v":-0.84712926906753694},{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(AI$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(AI$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(AI$22-$D$12)*$D$13)))","v":-0.99466210703510072},{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(AJ$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(AJ$22,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(AJ$22-$D$12)*$D$13)))","v":-1.1271577785293019}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"AD22","v":76},{"$f":"AD26","v":-2},{"$f":"AD30","v":-9.1083081434263136E-2},{"$f":"AD34","v":-0.82779747524666192},null,null,null,{"$f":"SUM(R29:R29)","v":3.8781921287831906},{"$f":"SUM(S29:S29)","v":3.4606141905036907},3.0559766508097468,2.665352846394839,2.289749943827708,1.9300861918873196,1.5871699539443114,1.2616813431272291,0.95415716413934604,0.66497970928255512,0.39436977344165314,0.14238405588756819,-9.1083081434263136E-2,-0.30629371680779016,-0.50365671640386367,-0.68371484630880275,-0.84712926906753694,-0.99466210703510072,-1.1271577785293019]
[null,null,null,null,null,null,null,null,null,null,{"$f":"AF22","v":77},{"$f":"AF26","v":-2},{"$f":"AF30","v":-0.50365671640386367},{"$f":"AF34","v":-1.207988351041088}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"AH22","v":78},{"$f":"AH26","v":-2},{"$f":"AH30","v":-0.84712926906753694},{"$f":"AH34","v":-1.4880658687712156},null,null,"date2 gain"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"AJ22","v":79},{"$f":"AJ26","v":-2},{"$f":"AJ30","v":-1.1271577785293019},{"$f":"AJ34","v":-1.6838635865231169},null,null,"opt1 date2",{"$f":"IF(ISBLANK($I$11),0,IF(LEFT($I$11,1)=\"c\",(CallThv(R$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),IF(LEFT($I$11)=\"p\",(putThv(R$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),(R$22-$I$12)*$I$13)))","v":3.5725884887529702},{"$f":"IF(ISBLANK($I$11),0,IF(LEFT($I$11,1)=\"c\",(CallThv(S$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),IF(LEFT($I$11)=\"p\",(putThv(S$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),(S$22-$I$12)*$I$13)))","v":3.1047125498797925},{"$f":"IF(ISBLANK($I$11),0,IF(LEFT($I$11,1)=\"c\",(CallThv(T$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),IF(LEFT($I$11)=\"p\",(putThv(T$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),(T$22-$I$12)*$I$13)))","v":2.6475293476339061},{"$f":"IF(ISBLANK($I$11),0,IF(LEFT($I$11,1)=\"c\",(CallThv(U$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),IF(LEFT($I$11)=\"p\",(putThv(U$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),(U$22-$I$12)*$I$13)))","v":2.2034024650021564},{"$f":"IF(ISBLANK($I$11),0,IF(LEFT($I$11,1)=\"c\",(CallThv(V$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),IF(LEFT($I$11)=\"p\",(putThv(V$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),(V$22-$I$12)*$I$13)))","v":1.7748395735235221},{"$f":"IF(ISBLANK($I$11),0,IF(LEFT($I$11,1)=\"c\",(CallThv(W$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),IF(LEFT($I$11)=\"p\",(putThv(W$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),(W$22-$I$12)*$I$13)))","v":1.364398484988719},{"$f":"IF(ISBLANK($I$11),0,IF(LEFT($I$11,1)=\"c\",(CallThv(X$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),IF(LEFT($I$11)=\"p\",(putThv(X$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),(X$22-$I$12)*$I$13)))","v":0.97457644964817547},{"$f":"IF(ISBLANK($I$11),0,IF(LEFT($I$11,1)=\"c\",(CallThv(Y$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),IF(LEFT($I$11)=\"p\",(putThv(Y$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),(Y$22-$I$12)*$I$13)))","v":0.60769077334646227},{"$f":"IF(ISBLANK($I$11),0,IF(LEFT($I$11,1)=\"c\",(CallThv(Z$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),IF(LEFT($I$11)=\"p\",(putThv(Z$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),(Z$22-$I$12)*$I$13)))","v":0.26576054032030783},{"$f":"IF(ISBLANK($I$11),0,IF(LEFT($I$11,1)=\"c\",(CallThv(AA$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),IF(LEFT($I$11)=\"p\",(putThv(AA$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),(AA$22-$I$12)*$I$13)))","v":-4.9600218705521115E-2},{"$f":"IF(ISBLANK($I$11),0,IF(LEFT($I$11,1)=\"c\",(CallThv(AB$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),IF(LEFT($I$11)=\"p\",(putThv(AB$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),(AB$22-$I$12)*$I$13)))","v":-0.33726832026368214},{"$f":"IF(ISBLANK($I$11),0,IF(LEFT($I$11,1)=\"c\",(CallThv(AC$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),IF(LEFT($I$11)=\"p\",(putThv(AC$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),(AC$22-$I$12)*$I$13)))","v":-0.59666856038205651},{"$f":"IF(ISBLANK($I$11),0,IF(LEFT($I$11,1)=\"c\",(CallThv(AD$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),IF(LEFT($I$11)=\"p\",(putThv(AD$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),(AD$22-$I$12)*$I$13)))","v":-0.82779747524666192},{"$f":"IF(ISBLANK($I$11),0,IF(LEFT($I$11,1)=\"c\",(CallThv(AE$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),IF(LEFT($I$11)=\"p\",(putThv(AE$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),(AE$22-$I$12)*$I$13)))","v":-1.0312124502792379},{"$f":"IF(ISBLANK($I$11),0,IF(LEFT($I$11,1)=\"c\",(CallThv(AF$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),IF(LEFT($I$11)=\"p\",(putThv(AF$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),(AF$22-$I$12)*$I$13)))","v":-1.207988351041088},{"$f":"IF(ISBLANK($I$11),0,IF(LEFT($I$11,1)=\"c\",(CallThv(AG$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),IF(LEFT($I$11)=\"p\",(putThv(AG$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),(AG$22-$I$12)*$I$13)))","v":-1.3596468564687676},{"$f":"IF(ISBLANK($I$11),0,IF(LEFT($I$11,1)=\"c\",(CallThv(AH$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),IF(LEFT($I$11)=\"p\",(putThv(AH$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),(AH$22-$I$12)*$I$13)))","v":-1.4880658687712156},{"$f":"IF(ISBLANK($I$11),0,IF(LEFT($I$11,1)=\"c\",(CallThv(AI$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),IF(LEFT($I$11)=\"p\",(putThv(AI$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),(AI$22-$I$12)*$I$13)))","v":-1.5953775431887767},{"$f":"IF(ISBLANK($I$11),0,IF(LEFT($I$11,1)=\"c\",(CallThv(AJ$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),IF(LEFT($I$11)=\"p\",(putThv(AJ$22,$I$12,$I$6/365,$I$7,$I$8,0)*$I$13)-($I$13*$D$15),(AJ$22-$I$12)*$I$13)))","v":-1.6838635865231169}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R33:R33)","v":3.5725884887529702},{"$f":"SUM(S33:S33)","v":3.1047125498797925},2.6475293476339061,2.2034024650021564,1.7748395735235221,1.364398484988719,0.97457644964817547,0.60769077334646227,0.26576054032030783,-4.9600218705521115E-2,-0.33726832026368214,-0.59666856038205651,-0.82779747524666192,-1.0312124502792379,-1.207988351041088,-1.3596468564687676,-1.4880658687712156,-1.5953775431887767,-1.6838635865231169]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Price2","index":4,"n_rows":39,"n_cols":36,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"opt1","opt2",null,null,null,null,"opt1","opt2"]
[null,null,null,"date1","date1",null,"MIV","MIV",null,"date2","date2"]
[null,null,"date","2013-11-21","2013-11-21",null,{"$f":"D3","v":"2013-11-21"},{"$f":"E3","v":"2013-11-21"},null,"2013-11-30",{"$f":"J3","v":"2013-11-30"}]
[null,null,"exp","2013-12-21","2013-12-21",null,{"$f":"D4","v":"2013-12-21"},{"$f":"E4","v":"2013-12-21"},null,"2013-12-21",{"$f":"J4","v":"2013-12-21"}]
[null,null,"days to exp",{"$f":"D4-D3","v":30},{"$f":"E4-E3","v":30},null,{"$f":"G4-G3","v":30},{"$f":"E4-E3","v":30},null,{"$f":"J4-J3","v":21},{"$f":"K4-K3","v":21}]
[null,null,"exp mult",30,30,null,{"$f":"D6","v":30},{"$f":"E6","v":30},null,21,{"$f":"J6","v":21}]
[null,null,"rate",2.5000000000000001E-3,{"$f":"D7","v":2.5000000000000001E-3},null,{"$f":"D7","v":2.5000000000000001E-3},{"$f":"D7","v":2.5000000000000001E-3},null,{"$f":"D7","v":2.5000000000000001E-3},{"$f":"D7","v":2.5000000000000001E-3}]
[null,null,"volatility",{"$f":"G16","v":0.40065765380859375},{"$f":"H16","v":0.41118621826171875},null,null,null,null,0.7,{"$f":"J8","v":0.7}]
[]
[null,null,"underly",47,47,null,{"$f":"D10","v":47},47,null,57,{"$f":"J10","v":57}]
[null,null,"opt type","c","p",null,"c","p",null,{"$f":"D11","v":"c"},"p"]
[null,null,"strike",55,40,null,55,40,null,55,40]
[null,null,"qty",-1,-1,null,null,null,null,-1,-1]
[]
[null,null,"opt price",{"$f":"G15","v":0.23},{"$f":"H15","v":0.2},null,0.23,0.2,null,{"$f":"IF(J$11=\"c\",CallThv(J$10,J$12,J$6/365,J$7,J$8,0),IF(J$11=\"p\",putThv(J$10,J$12,J$6/365,J$7,J$8,0),0))","v":4.8353146665929003},{"$f":"IF(K$11=\"c\",CallThv(K$10,K$12,K$6/365,K$7,K$8,0),IF(K$11=\"p\",putThv(K$10,K$12,K$6/365,K$7,K$8,0),0))","v":5.0266975449687057E-2},"opt thv"]
[null,null,null,null,null,"MIV",{"$f":"IF(G$11=\"c\",CallImpVty(G$10,G$12,G$6/365,G$7,G$15,0),IF(G$11=\"p\",PutImpVty(G$10,G$12,G$6/365,G$7,G$15,0),0))","v":0.40065765380859375},{"$f":"IF(H$11=\"c\",CallImpVty(H$10,H$12,H$6/365,H$7,H$15,0),IF(H$11=\"p\",PutImpVty(H$10,H$12,H$6/365,H$7,H$15,0),0))","v":0.41118621826171875},null,{"$f":"(J15-D15)*J13","v":-4.6053146665928999},{"$f":"(K15-E15)*K13","v":0.14973302455031295},{"$f":"J16+K16","v":-4.4555816420425867}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"incr",2]
[null,null,null,null,null,null,null,null,null,null,"strike","exp","date1","date2",null,null,"begin",29]
[null,null,null,null,null,null,null,null,null,null,{"$f":"R21","v":29},{"$f":"R26","v":-10.57},{"$f":"R31","v":-10.56568066436285},{"$f":"R36","v":-10.625070032459933}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"T21","v":33},{"$f":"T26","v":-6.5699999999999994},{"$f":"T31","v":-6.6543392872047882},{"$f":"T36","v":-6.9484568535727425},null,null,"underly",{"$f":"R19","v":29},{"$f":"R21+$R$18","v":31},33,35,37,39,41,43,45,47,49,51,53,55,57,59,61,63,65]
[null,null,null,null,null,null,null,null,null,null,{"$f":"V21","v":37},{"$f":"V26","v":-2.57},{"$f":"V31","v":-3.2548765560372948},{"$f":"V36","v":-3.9369145160932879}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"X21","v":41},{"$f":"X26","v":0.43000000000000005},{"$f":"X31","v":-1.0206766238942826},{"$f":"X36","v":-1.9351310668678605},null,null,"exp profit"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Y21","v":43},{"$f":"Y26","v":0.43000000000000005},{"$f":"Y31","v":-0.40574870130787455},{"$f":"Y36","v":-1.3557464494310862},null,null,"opt1 exp",{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11)=\"c\",((MAX(R$21-$D$12,0)*$D$13)-($D$15*$D$13)),IF(LEFT($D$11)=\"p\",((MAX($D$12-R$21,0)*$D$13)-($D$15*$D$13)),(R$21-$D$12)*$D$13)))","v":0.23},0.23,0.23,0.23,0.23,0.23,0.23,0.23,0.23,0.23,0.23,0.23,0.23,0.23,-1.77,-3.77,-5.77,-7.77,-9.77]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Z21","v":45},{"$f":"Z26","v":0.43000000000000005},{"$f":"Z31","v":-7.8880422951001311E-2},{"$f":"Z36","v":-1.0546655903092368},null,null,"opt2 exp",{"$f":"IF(ISBLANK($E$11),0,IF(LEFT($E$11)=\"c\",((MAX(R$21-$E$12,0)*$E$13)-($E$15*$E$13)),IF(LEFT($E$11)=\"p\",((MAX($E$12-R$21,0)*$E$13)-($E$15*$E$13)),(R$21-$E$12)*$E$13)))","v":-10.8},-8.8000000000000007,-6.8,-4.8,-2.8,-0.8,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"AA21","v":47},{"$f":"AA26","v":0.43000000000000005},{"$f":"AA31","v":-6.537432764522344E-5},{"$f":"AA36","v":-1.0225220145437521},null,null,null,{"$f":"SUM(R24:R25)","v":-10.57},{"$f":"SUM(S24:S25)","v":-8.57},-6.5699999999999994,-4.5699999999999994,-2.57,-0.57000000000000006,0.43000000000000005,0.43000000000000005,0.43000000000000005,0.43000000000000005,0.43000000000000005,{"$f":"SUM(AC24:AC25)","v":0.43000000000000005},0.43000000000000005,0.43000000000000005,-1.57,-3.57,-5.5699999999999994,-7.5699999999999994,-9.57]
[null,null,null,null,null,null,null,null,null,null,{"$f":"AB21","v":49},{"$f":"AB26","v":0.43000000000000005},{"$f":"AB31","v":-0.15264382415414851},{"$f":"AB36","v":-1.2481496437617128}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"AC21","v":51},{"$f":"AC26","v":0.43000000000000005},{"$f":"AC31","v":-0.54365532756820834},{"$f":"AC36","v":-1.7193704599255517},null,null,"date1 gain"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"AD21","v":53},{"$f":"AD26","v":0.43000000000000005},{"$f":"AD31","v":-1.18971857567799},{"$f":"AD36","v":-2.4223842421912489},null,null,"opt1 date1",{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(R$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(R$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(R$21-$D$12)*$D$13)))","v":0.22999999013096217},{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(S$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(S$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(S$21-$D$12)*$D$13)))","v":0.22999973247392719},{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(T$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(T$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(T$21-$D$12)*$D$13)))","v":0.22999557536101578},{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(U$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(U$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(U$21-$D$12)*$D$13)))","v":0.22995174425497136},{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(V$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(V$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(V$21-$D$12)*$D$13)))","v":0.22963034342400962},{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(W$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(W$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(W$21-$D$12)*$D$13)))","v":0.22790491532731907},{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(X$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(X$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(X$21-$D$12)*$D$13)))","v":0.22082567680201368},{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(Y$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(Y$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(Y$21-$D$12)*$D$13)))","v":0.19780573857526887},{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(Z$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(Z$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(Z$21-$D$12)*$D$13)))","v":0.13660297675694458},{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(AA$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(AA$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(AA$21-$D$12)*$D$13)))","v":-7.7189798022264666E-5},{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(AB$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(AB$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(AB$21-$D$12)*$D$13)))","v":-0.26261212993179894},{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(AC$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(AC$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(AC$21-$D$12)*$D$13)))","v":-0.70555128959658697},{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(AD$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(AD$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(AD$21-$D$12)*$D$13)))","v":-1.3744770114522074},{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(AE$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(AE$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(AE$21-$D$12)*$D$13)))","v":-2.2943578102423676},{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(AF$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(AF$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(AF$21-$D$12)*$D$13)))","v":-3.464404441853159},{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(AG$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(AG$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(AG$21-$D$12)*$D$13)))","v":-4.8607888215243484},{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(AH$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(AH$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(AH$21-$D$12)*$D$13)))","v":-6.4448426366065839},{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(AI$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(AI$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(AI$21-$D$12)*$D$13)))","v":-8.1727298873049357},{"$f":"IF(ISBLANK($D$11),0,IF(LEFT($D$11,1)=\"c\",(CallThv(AJ$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),IF(LEFT($D$11)=\"p\",(putThv(AJ$21,$D$12,$D$6/365,$D$7,$D$8,0)*$D$13)-($D$13*$D$15),(AJ$21-$D$12)*$D$13)))","v":-10.003290165581081}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"AF21","v":57},{"$f":"AF26","v":-1.57},{"$f":"AF31","v":-3.266505764206558},{"$f":"AF36","v":-4.4555816420425867},null,null,"opt2 date1",{"$f":"IF(ISBLANK($E$11),0,IF(LEFT($E$11,1)=\"c\",(CallThv(R$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),IF(LEFT($E$11)=\"p\",(putThv(R$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),(R$21-$E$12)*$E$13)))","v":-10.795680654493811},{"$f":"IF(ISBLANK($E$11),0,IF(LEFT($E$11,1)=\"c\",(CallThv(S$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),IF(LEFT($E$11)=\"p\",(putThv(S$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),(S$21-$E$12)*$E$13)))","v":-8.8144324100853382},{"$f":"IF(ISBLANK($E$11),0,IF(LEFT($E$11,1)=\"c\",(CallThv(T$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),IF(LEFT($E$11)=\"p\",(putThv(T$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),(T$21-$E$12)*$E$13)))","v":-6.8843348625658036},{"$f":"IF(ISBLANK($E$11),0,IF(LEFT($E$11,1)=\"c\",(CallThv(U$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),IF(LEFT($E$11)=\"p\",(putThv(U$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),(U$21-$E$12)*$E$13)))","v":-5.0759998739509298},{"$f":"IF(ISBLANK($E$11),0,IF(LEFT($E$11,1)=\"c\",(CallThv(V$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),IF(LEFT($E$11)=\"p\",(putThv(V$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),(V$21-$E$12)*$E$13)))","v":-3.4845068994613042},{"$f":"IF(ISBLANK($E$11),0,IF(LEFT($E$11,1)=\"c\",(CallThv(W$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),IF(LEFT($E$11)=\"p\",(putThv(W$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),(W$21-$E$12)*$E$13)))","v":-2.1941670103950939},{"$f":"IF(ISBLANK($E$11),0,IF(LEFT($E$11,1)=\"c\",(CallThv(X$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),IF(LEFT($E$11)=\"p\",(putThv(X$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),(X$21-$E$12)*$E$13)))","v":-1.2415023006962962},{"$f":"IF(ISBLANK($E$11),0,IF(LEFT($E$11,1)=\"c\",(CallThv(Y$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),IF(LEFT($E$11)=\"p\",(putThv(Y$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),(Y$21-$E$12)*$E$13)))","v":-0.60355443988314339},{"$f":"IF(ISBLANK($E$11),0,IF(LEFT($E$11,1)=\"c\",(CallThv(Z$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),IF(LEFT($E$11)=\"p\",(putThv(Z$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),(Z$21-$E$12)*$E$13)))","v":-0.21548339970794589},{"$f":"IF(ISBLANK($E$11),0,IF(LEFT($E$11,1)=\"c\",(CallThv(AA$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),IF(LEFT($E$11)=\"p\",(putThv(AA$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),(AA$21-$E$12)*$E$13)))","v":1.1815470377041226E-5},{"$f":"IF(ISBLANK($E$11),0,IF(LEFT($E$11,1)=\"c\",(CallThv(AB$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),IF(LEFT($E$11)=\"p\",(putThv(AB$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),(AB$21-$E$12)*$E$13)))","v":0.10996830577765043},{"$f":"IF(ISBLANK($E$11),0,IF(LEFT($E$11,1)=\"c\",(CallThv(AC$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),IF(LEFT($E$11)=\"p\",(putThv(AC$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),(AC$21-$E$12)*$E$13)))","v":0.16189596202837858},{"$f":"IF(ISBLANK($E$11),0,IF(LEFT($E$11,1)=\"c\",(CallThv(AD$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),IF(LEFT($E$11)=\"p\",(putThv(AD$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),(AD$21-$E$12)*$E$13)))","v":0.1847584357742173},{"$f":"IF(ISBLANK($E$11),0,IF(LEFT($E$11,1)=\"c\",(CallThv(AE$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),IF(LEFT($E$11)=\"p\",(putThv(AE$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),(AE$21-$E$12)*$E$13)))","v":0.19420808628719335},{"$f":"IF(ISBLANK($E$11),0,IF(LEFT($E$11,1)=\"c\",(CallThv(AF$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),IF(LEFT($E$11)=\"p\",(putThv(AF$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),(AF$21-$E$12)*$E$13)))","v":0.19789867764660116},{"$f":"IF(ISBLANK($E$11),0,IF(LEFT($E$11,1)=\"c\",(CallThv(AG$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),IF(LEFT($E$11)=\"p\",(putThv(AG$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),(AG$21-$E$12)*$E$13)))","v":0.19926878170727919},{"$f":"IF(ISBLANK($E$11),0,IF(LEFT($E$11,1)=\"c\",(CallThv(AH$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),IF(LEFT($E$11)=\"p\",(putThv(AH$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),(AH$21-$E$12)*$E$13)))","v":0.19975490226161222},{"$f":"IF(ISBLANK($E$11),0,IF(LEFT($E$11,1)=\"c\",(CallThv(AI$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),IF(LEFT($E$11)=\"p\",(putThv(AI$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),(AI$21-$E$12)*$E$13)))","v":0.19992055439490694},{"$f":"IF(ISBLANK($E$11),0,IF(LEFT($E$11,1)=\"c\",(CallThv(AJ$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),IF(LEFT($E$11)=\"p\",(putThv(AJ$21,$E$12,$E$6/365,$E$7,$E$8,0)*$E$13)-($E$13*$E$15),(AJ$21-$E$12)*$E$13)))","v":0.19997500863344475}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"AH21","v":61},{"$f":"AH26","v":-5.5699999999999994},{"$f":"AH31","v":-6.2450877343449713},{"$f":"AH36","v":-7.1847763337173527},null,null,null,{"$f":"SUM(R29:R30)","v":-10.56568066436285},{"$f":"SUM(S29:S30)","v":-8.5844326776114102},-6.6543392872047882,-4.8460481296959586,-3.2548765560372948,-1.9662620950677747,-1.0206766238942826,-0.40574870130787455,-7.8880422951001311E-2,-6.537432764522344E-5,-0.15264382415414851,{"$f":"SUM(AC29:AC30)","v":-0.54365532756820834},-1.18971857567799,-2.1001497239551741,-3.266505764206558,-4.6615200398170691,-6.2450877343449713,-7.9728093329100291,-9.8033151569476367]
[null,null,null,null,null,null,null,null,null,null,{"$f":"AJ21","v":65},{"$f":"AJ26","v":-9.57},{"$f":"AJ31","v":-9.8033151569476367},{"$f":"AJ36","v":-10.423855292097638}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"date2 gain"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"opt1 date2",{"$f":"IF(ISBLANK($J$11),0,IF(LEFT($J$11,1)=\"c\",(CallThv(R$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),IF(LEFT($J$11)=\"p\",(putThv(R$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),(R$21-$J$12)*$J$13)))","v":0.22989144468455247},{"$f":"IF(ISBLANK($J$11),0,IF(LEFT($J$11,1)=\"c\",(CallThv(S$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),IF(LEFT($J$11)=\"p\",(putThv(S$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),(S$21-$J$12)*$J$13)))","v":0.22943258580445219},{"$f":"IF(ISBLANK($J$11),0,IF(LEFT($J$11,1)=\"c\",(CallThv(T$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),IF(LEFT($J$11)=\"p\",(putThv(T$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),(T$21-$J$12)*$J$13)))","v":0.2276483590875035},{"$f":"IF(ISBLANK($J$11),0,IF(LEFT($J$11,1)=\"c\",(CallThv(U$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),IF(LEFT($J$11)=\"p\",(putThv(U$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),(U$21-$J$12)*$J$13)))","v":0.221983753222877},{"$f":"IF(ISBLANK($J$11),0,IF(LEFT($J$11,1)=\"c\",(CallThv(V$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),IF(LEFT($J$11)=\"p\",(putThv(V$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),(V$21-$J$12)*$J$13)))","v":0.20684679538983261},{"$f":"IF(ISBLANK($J$11),0,IF(LEFT($J$11,1)=\"c\",(CallThv(W$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),IF(LEFT($J$11)=\"p\",(putThv(W$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),(W$21-$J$12)*$J$13)))","v":0.17193741155854672},{"$f":"IF(ISBLANK($J$11),0,IF(LEFT($J$11,1)=\"c\",(CallThv(X$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),IF(LEFT($J$11)=\"p\",(putThv(X$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),(X$21-$J$12)*$J$13)))","v":0.10098721946258429},{"$f":"IF(ISBLANK($J$11),0,IF(LEFT($J$11,1)=\"c\",(CallThv(Y$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),IF(LEFT($J$11)=\"p\",(putThv(Y$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),(Y$21-$J$12)*$J$13)))","v":-2.8346404124857977E-2},{"$f":"IF(ISBLANK($J$11),0,IF(LEFT($J$11,1)=\"c\",(CallThv(Z$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),IF(LEFT($J$11)=\"p\",(putThv(Z$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),(Z$21-$J$12)*$J$13)))","v":-0.24298497089815771},{"$f":"IF(ISBLANK($J$11),0,IF(LEFT($J$11,1)=\"c\",(CallThv(AA$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),IF(LEFT($J$11)=\"p\",(putThv(AA$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),(AA$21-$J$12)*$J$13)))","v":-0.57146520968943948},{"$f":"IF(ISBLANK($J$11),0,IF(LEFT($J$11,1)=\"c\",(CallThv(AB$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),IF(LEFT($J$11)=\"p\",(putThv(AB$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),(AB$21-$J$12)*$J$13)))","v":-1.0402020769966858},{"$f":"IF(ISBLANK($J$11),0,IF(LEFT($J$11,1)=\"c\",(CallThv(AC$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),IF(LEFT($J$11)=\"p\",(putThv(AC$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),(AC$21-$J$12)*$J$13)))","v":-1.6699412277398875},{"$f":"IF(ISBLANK($J$11),0,IF(LEFT($J$11,1)=\"c\",(CallThv(AD$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),IF(LEFT($J$11)=\"p\",(putThv(AD$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),(AD$21-$J$12)*$J$13)))","v":-2.4732481031246469},{"$f":"IF(ISBLANK($J$11),0,IF(LEFT($J$11,1)=\"c\",(CallThv(AE$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),IF(LEFT($J$11)=\"p\",(putThv(AE$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),(AE$21-$J$12)*$J$13)))","v":-3.4534909668626281},{"$f":"IF(ISBLANK($J$11),0,IF(LEFT($J$11,1)=\"c\",(CallThv(AF$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),IF(LEFT($J$11)=\"p\",(putThv(AF$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),(AF$21-$J$12)*$J$13)))","v":-4.6053146665928999},{"$f":"IF(ISBLANK($J$11),0,IF(LEFT($J$11,1)=\"c\",(CallThv(AG$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),IF(LEFT($J$11)=\"p\",(putThv(AG$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),(AG$21-$J$12)*$J$13)))","v":-5.91624733930934},{"$f":"IF(ISBLANK($J$11),0,IF(LEFT($J$11,1)=\"c\",(CallThv(AH$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),IF(LEFT($J$11)=\"p\",(putThv(AH$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),(AH$21-$J$12)*$J$13)))","v":-7.3689171102651692},{"$f":"IF(ISBLANK($J$11),0,IF(LEFT($J$11,1)=\"c\",(CallThv(AI$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),IF(LEFT($J$11)=\"p\",(putThv(AI$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),(AI$21-$J$12)*$J$13)))","v":-8.9433700831852185},{"$f":"IF(ISBLANK($J$11),0,IF(LEFT($J$11,1)=\"c\",(CallThv(AJ$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),IF(LEFT($J$11)=\"p\",(putThv(AJ$21,$J$12,$J$6/365,$J$7,$J$8,0)*$J$13)-($J$13*$D$15),(AJ$21-$J$12)*$J$13)))","v":-10.619110191561443}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"opt2 date2",{"$f":"IF(ISBLANK($K$11),0,IF(LEFT($K$11,1)=\"c\",(CallThv(R$21,$K$11,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),IF(LEFT($K$11)=\"p\",(putThv(R$21,$K$12,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),(R$21-$K$12)*$K$13)))","v":-10.854961477144485},{"$f":"IF(ISBLANK($K$11),0,IF(LEFT($K$11,1)=\"c\",(CallThv(S$21,$K$11,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),IF(LEFT($K$11)=\"p\",(putThv(S$21,$K$12,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),(S$21-$K$12)*$K$13)))","v":-8.9603948736820378},{"$f":"IF(ISBLANK($K$11),0,IF(LEFT($K$11,1)=\"c\",(CallThv(T$21,$K$11,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),IF(LEFT($K$11)=\"p\",(putThv(T$21,$K$12,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),(T$21-$K$12)*$K$13)))","v":-7.1761052126602456},{"$f":"IF(ISBLANK($K$11),0,IF(LEFT($K$11,1)=\"c\",(CallThv(U$21,$K$11,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),IF(LEFT($K$11)=\"p\",(putThv(U$21,$K$12,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),(U$21-$K$12)*$K$13)))","v":-5.555247164033708},{"$f":"IF(ISBLANK($K$11),0,IF(LEFT($K$11,1)=\"c\",(CallThv(V$21,$K$11,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),IF(LEFT($K$11)=\"p\",(putThv(V$21,$K$12,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),(V$21-$K$12)*$K$13)))","v":-4.1437613114831207},{"$f":"IF(ISBLANK($K$11),0,IF(LEFT($K$11,1)=\"c\",(CallThv(W$21,$K$11,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),IF(LEFT($K$11)=\"p\",(putThv(W$21,$K$12,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),(W$21-$K$12)*$K$13)))","v":-2.9692702295779005},{"$f":"IF(ISBLANK($K$11),0,IF(LEFT($K$11,1)=\"c\",(CallThv(X$21,$K$11,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),IF(LEFT($K$11)=\"p\",(putThv(X$21,$K$12,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),(X$21-$K$12)*$K$13)))","v":-2.0361182863304448},{"$f":"IF(ISBLANK($K$11),0,IF(LEFT($K$11,1)=\"c\",(CallThv(Y$21,$K$11,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),IF(LEFT($K$11)=\"p\",(putThv(Y$21,$K$12,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),(Y$21-$K$12)*$K$13)))","v":-1.3274000453062282},{"$f":"IF(ISBLANK($K$11),0,IF(LEFT($K$11,1)=\"c\",(CallThv(Z$21,$K$11,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),IF(LEFT($K$11)=\"p\",(putThv(Z$21,$K$12,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),(Z$21-$K$12)*$K$13)))","v":-0.81168061941107905},{"$f":"IF(ISBLANK($K$11),0,IF(LEFT($K$11,1)=\"c\",(CallThv(AA$21,$K$11,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),IF(LEFT($K$11)=\"p\",(putThv(AA$21,$K$12,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),(AA$21-$K$12)*$K$13)))","v":-0.4510568048543126},{"$f":"IF(ISBLANK($K$11),0,IF(LEFT($K$11,1)=\"c\",(CallThv(AB$21,$K$11,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),IF(LEFT($K$11)=\"p\",(putThv(AB$21,$K$12,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),(AB$21-$K$12)*$K$13)))","v":-0.20794756676502696},{"$f":"IF(ISBLANK($K$11),0,IF(LEFT($K$11,1)=\"c\",(CallThv(AC$21,$K$11,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),IF(LEFT($K$11)=\"p\",(putThv(AC$21,$K$12,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),(AC$21-$K$12)*$K$13)))","v":-4.942923218566414E-2},{"$f":"IF(ISBLANK($K$11),0,IF(LEFT($K$11,1)=\"c\",(CallThv(AD$21,$K$11,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),IF(LEFT($K$11)=\"p\",(putThv(AD$21,$K$12,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),(AD$21-$K$12)*$K$13)))","v":5.0863860933397842E-2},{"$f":"IF(ISBLANK($K$11),0,IF(LEFT($K$11,1)=\"c\",(CallThv(AE$21,$K$11,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),IF(LEFT($K$11)=\"p\",(putThv(AE$21,$K$12,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),(AE$21-$K$12)*$K$13)))","v":0.11262022649773079},{"$f":"IF(ISBLANK($K$11),0,IF(LEFT($K$11,1)=\"c\",(CallThv(AF$21,$K$11,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),IF(LEFT($K$11)=\"p\",(putThv(AF$21,$K$12,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),(AF$21-$K$12)*$K$13)))","v":0.14973302455031295},{"$f":"IF(ISBLANK($K$11),0,IF(LEFT($K$11,1)=\"c\",(CallThv(AG$21,$K$11,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),IF(LEFT($K$11)=\"p\",(putThv(AG$21,$K$12,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),(AG$21-$K$12)*$K$13)))","v":0.17155577872654182},{"$f":"IF(ISBLANK($K$11),0,IF(LEFT($K$11,1)=\"c\",(CallThv(AH$21,$K$11,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),IF(LEFT($K$11)=\"p\",(putThv(AH$21,$K$12,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),(AH$21-$K$12)*$K$13)))","v":0.18414077654781669},{"$f":"IF(ISBLANK($K$11),0,IF(LEFT($K$11,1)=\"c\",(CallThv(AI$21,$K$11,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),IF(LEFT($K$11)=\"p\",(putThv(AI$21,$K$12,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),(AI$21-$K$12)*$K$13)))","v":0.19127380273510428},{"$f":"IF(ISBLANK($K$11),0,IF(LEFT($K$11,1)=\"c\",(CallThv(AJ$21,$K$11,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),IF(LEFT($K$11)=\"p\",(putThv(AJ$21,$K$12,$K$6/365,$K$7,$K$8,0)*$K$13)-($K$13*$E$15),(AJ$21-$K$12)*$K$13)))","v":0.19525489946380453}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R34:R35)","v":-10.625070032459933},{"$f":"SUM(S34:S35)","v":-8.7309622878775848},-6.9484568535727425,-5.3332634108108312,-3.9369145160932879,-2.797332818019354,-1.9351310668678605,-1.3557464494310862,-1.0546655903092368,-1.0225220145437521,-1.2481496437617128,{"$f":"SUM(AC34:AC35)","v":-1.7193704599255517},-2.4223842421912489,-3.3408707403648972,-4.4555816420425867,-5.7446915605827984,-7.1847763337173527,-8.7520962804501146,-10.423855292097638]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"StkOpt1","index":5,"n_rows":34,"n_cols":33,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[]
[null,"opt/u","qty","strike","c/p","price",null,null,null,null,null,null,null,null,{"$f":"P23","v":40},{"$f":"O2+$P$22","v":41},42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58]
[]
[null,"o",-1,55,"c",0.23,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($B4),0,IF(LEFT($E4)=\"c\",((MAX(O$2-$D4,0)*$C4*$P$21)-($F4*$C4*$P$21)),IF(LEFT($E4)=\"p\",((MAX($D4-O$2,0)*$C4*$P$21)-($F4*$C4*$P$21)),(O$2-$F4)*$C4)))","v":23},23,23,23,23,23,23,23,23,23,{"$f":"IF(ISBLANK($B4),0,IF(LEFT($E4)=\"c\",((MAX(Y$2-$D4,0)*$C4*$P$21)-($F4*$C4*$P$21)),IF(LEFT($E4)=\"p\",((MAX($D4-Y$2,0)*$C4*$P$21)-($F4*$C4*$P$21)),(Y$2-$F4)*$C4)))","v":23},23,23,23,23,23,-77,-177,-277]
[null,"o",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"u",100,null,null,48,null,null,null,null,null,null,null,null,-800,-700,-600,-500,-400,-300,-200,-100,0,100,200,300,400,500,600,700,800,900,1000]
[null,"u",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"u",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O4:O17)","v":-777},-677,-577,-477,-377,-277,-177,-77,23,123,223,323,423,523,623,723,723,723,723]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"strike","stkopt","stock",null,"mult",100]
[null,null,null,null,null,null,null,null,null,null,{"$f":"O2","v":40},{"$f":"O18","v":-777},{"$f":"O33","v":0},null,"incr",1]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Q2","v":42},{"$f":"Q18","v":-577},{"$f":"Q33","v":0},null,"begin",40]
[null,null,null,null,null,null,null,null,null,null,{"$f":"S2","v":44},{"$f":"S18","v":-377},{"$f":"S33","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"U2","v":46},{"$f":"U18","v":-177},{"$f":"U33","v":0},null,"u"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"V2","v":47},{"$f":"V18","v":-77},{"$f":"V33","v":0},null,"price",48]
[null,null,null,null,null,null,null,null,null,null,{"$f":"W2","v":48},{"$f":"W18","v":23},{"$f":"W33","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"X2","v":49},{"$f":"X18","v":123},{"$f":"X33","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Y2","v":50},{"$f":"Y18","v":223},{"$f":"Y33","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Z2","v":51},{"$f":"Z18","v":323},{"$f":"Z33","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"AA2","v":52},{"$f":"AA18","v":423},{"$f":"AA33","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"AC2","v":54},{"$f":"AC18","v":623},{"$f":"AC33","v":0},null,{"$f":"P23","v":40},{"$f":"O32+$P$22","v":41},42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58]
[null,null,null,null,null,null,null,null,null,null,{"$f":"AE2","v":56},{"$f":"AE18","v":723},{"$f":"AE33","v":0},null,{"$f":"IF(ISBLANK($O$25),\"u\",IF($P$26>O32,(O32-$P$26)*$P$25,(O32-$P$26)*$P$25))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"AG2","v":58},{"$f":"AG18","v":723},{"$f":"AG33","v":0}]

{"sheet":"StkOpt2","index":6,"n_rows":34,"n_cols":33,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[]
[null,"opt/u","qty","strike","c/p","price",null,null,null,null,null,null,null,null,{"$f":"P23","v":40},{"$f":"O2+$P$22","v":41},42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58]
[]
[null,"o",null,50,"c",2,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($B4),0,IF(LEFT($E4)=\"c\",((MAX(O$2-$D4,0)*$C4*$P$21)-($F4*$C4*$P$21)),IF(LEFT($E4)=\"p\",((MAX($D4-O$2,0)*$C4*$P$21)-($F4*$C4*$P$21)),(O$2-$F4)*$C4)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK($B4),0,IF(LEFT($E4)=\"c\",((MAX(Y$2-$D4,0)*$C4*$P$21)-($F4*$C4*$P$21)),IF(LEFT($E4)=\"p\",((MAX($D4-Y$2,0)*$C4*$P$21)-($F4*$C4*$P$21)),(Y$2-$F4)*$C4)))","v":0},0,0,0,0,0,0,0,0]
[null,"o",null,55,"c",1,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,50,"p",2,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",1,45,"p",1,null,null,null,null,null,null,null,null,400,300,200,100,0,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100]
[null,"o",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"u",100,null,null,48,null,null,null,null,null,null,null,null,-800,-700,-600,-500,-400,-300,-200,-100,0,100,200,300,400,500,600,700,800,900,1000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O4:O17)","v":-400},-400,-400,-400,-400,-400,-300,-200,-100,0,100,200,300,400,500,600,700,800,900]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"strike","stkopt","stock",null,"mult",100]
[null,null,null,null,null,null,null,null,null,null,{"$f":"O2","v":40},{"$f":"O18","v":-400},{"$f":"O29","v":-800},null,"incr",1]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Q2","v":42},{"$f":"Q18","v":-400},{"$f":"Q29","v":-600},null,"begin",40]
[null,null,null,null,null,null,null,null,null,null,{"$f":"S2","v":44},{"$f":"S18","v":-400},{"$f":"S29","v":-400}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"U2","v":46},{"$f":"U18","v":-300},{"$f":"U29","v":-200},null,"u",100]
[null,null,null,null,null,null,null,null,null,null,{"$f":"V2","v":47},{"$f":"V18","v":-200},{"$f":"V29","v":-100},null,"price",48]
[null,null,null,null,null,null,null,null,null,null,{"$f":"W2","v":48},{"$f":"W18","v":-100},{"$f":"W29","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"X2","v":49},{"$f":"X18","v":0},{"$f":"X29","v":100},null,{"$f":"P23","v":40},{"$f":"O28+$P$22","v":41},42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Y2","v":50},{"$f":"Y18","v":100},{"$f":"Y29","v":200},null,{"$f":"IF(ISBLANK($O$25),\"u\",IF($P$26>O28,(O28-$P$26)*$P$25,(O28-$P$26)*$P$25))","v":-800},-700,-600,-500,-400,-300,-200,-100,0,100,200,300,400,500,600,700,800,900,1000]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Z2","v":51},{"$f":"Z18","v":200},{"$f":"Z29","v":300}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"AA2","v":52},{"$f":"AA18","v":300},{"$f":"AA29","v":400}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"AC2","v":54},{"$f":"AC18","v":500},{"$f":"AC29","v":600}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"AE2","v":56},{"$f":"AE18","v":700},{"$f":"AE29","v":800}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"AG2","v":58},{"$f":"AG18","v":900},{"$f":"AG29","v":1000}]

{"sheet":"Position1","index":7,"n_rows":34,"n_cols":33,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[]
[null,"opt/u","qty","strike","c/p","price",null,null,null,null,null,null,null,null,{"$f":"P23","v":40},{"$f":"O2+$P$22","v":40.5},41,41.5,42,42.5,43,43.5,44,44.5,45,45.5,46,46.5,47,47.5,48,48.5,49]
[]
[null,"o",-2,45.5,"p",0.8,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($B4),0,IF(LEFT($E4)=\"c\",((MAX(O$2-$D4,0)*$C4*$P$21)-($F4*$C4*$P$21)),IF(LEFT($E4)=\"p\",((MAX($D4-O$2,0)*$C4*$P$21)-($F4*$C4*$P$21)),(O$2-$F4)*$C4)))","v":-940},-840,-740,-640,-540,-440,-340,-240,-140,-40,{"$f":"IF(ISBLANK($B4),0,IF(LEFT($E4)=\"c\",((MAX(Y$2-$D4,0)*$C4*$P$21)-($F4*$C4*$P$21)),IF(LEFT($E4)=\"p\",((MAX($D4-Y$2,0)*$C4*$P$21)-($F4*$C4*$P$21)),(Y$2-$F4)*$C4)))","v":60},160,160,160,160,160,160,160,160]
[null,"o",1,48,"p",0.9,null,null,null,null,null,null,null,null,710,660,610,560,510,460,410,360,310,260,210,160,110,60,10,-40,-90,-90,-90]
[null,"o",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"u",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"u",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O4:O17)","v":-230},-180,-130,-80,-30,20,70,120,170,220,270,320,270,220,170,120,70,70,70]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"strike","stkopt",null,"mult",100]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2","v":40},{"$f":"O18","v":-230},null,"incr",0.5]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2","v":41},{"$f":"Q18","v":-130},null,"begin",40]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2","v":42},{"$f":"S18","v":-30}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2","v":43},{"$f":"U18","v":70}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2","v":43.5},{"$f":"V18","v":120},null,null,null,null,null,null,null,"`"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2","v":44},{"$f":"W18","v":170}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2","v":44.5},{"$f":"X18","v":220}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2","v":45},{"$f":"Y18","v":270}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z2","v":45.5},{"$f":"Z18","v":320}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA2","v":46},{"$f":"AA18","v":270}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2","v":47},{"$f":"AC18","v":170}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2","v":48},{"$f":"AE18","v":70}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2","v":49},{"$f":"AG18","v":70}]

{"sheet":"Position2","index":8,"n_rows":34,"n_cols":35,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[]
[null,"opt/u","qty","strike","c/p","price",null,null,null,null,null,null,null,null,{"$f":"P23","v":225},{"$f":"O2+$P$22","v":227.5},230,232.5,235,237.5,240,242.5,245,247.5,250,252.5,255,257.5,260,262.5,265,267.5,270,{"$f":"AG2+$P$22","v":272.5},{"$f":"AH2+$P$22","v":275}]
[]
[null,"o",-1,260,"c",4.8499999999999996,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($B4),0,IF(LEFT($E4)=\"c\",((MAX(O$2-$D4,0)*$C4*$P$21)-($F4*$C4*$P$21)),IF(LEFT($E4)=\"p\",((MAX($D4-O$2,0)*$C4*$P$21)-($F4*$C4*$P$21)),(O$2-$F4)*$C4)))","v":484.99999999999994},484.99999999999994,484.99999999999994,484.99999999999994,484.99999999999994,484.99999999999994,484.99999999999994,484.99999999999994,484.99999999999994,484.99999999999994,484.99999999999994,484.99999999999994,484.99999999999994,484.99999999999994,484.99999999999994,234.99999999999994,{"$f":"IF(ISBLANK($B4),0,IF(LEFT($E4)=\"c\",((MAX(AE$2-$D4,0)*$C4*$P$21)-($F4*$C4*$P$21)),IF(LEFT($E4)=\"p\",((MAX($D4-AE$2,0)*$C4*$P$21)-($F4*$C4*$P$21)),(AE$2-$F4)*$C4)))","v":-15.000000000000057},-265.00000000000006,-515,-765,-1015]
[null,"o",1,265,"c",3.1,null,null,null,null,null,null,null,null,-310,-310,-310,-310,-310,-310,-310,-310,-310,-310,-310,-310,-310,-310,-310,-310,-310,-60,190,440,690]
[null,"o",-1,240,"p",3.3,null,null,null,null,null,null,null,null,-1170,-920,-670,-420,-170,80,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330]
[null,"o",1,235,"p",2,null,null,null,null,null,null,null,null,800,550,300,50,-200,-200,-200,-200,-200,-200,-200,-200,-200,-200,-200,-200,-200,-200,-200,-200,-200]
[null,"o",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"u",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"u",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O4:O17)","v":-195},-195,-195.00000000000006,-195.00000000000006,-195.00000000000006,54.999999999999943,304.99999999999994,304.99999999999994,304.99999999999994,304.99999999999994,304.99999999999994,304.99999999999994,304.99999999999994,304.99999999999994,304.99999999999994,54.999999999999943,-195.00000000000006,-195.00000000000006,-195,{"$f":"SUM(AH4:AH17)","v":-195},-195]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"strike","stkopt"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2","v":225},{"$f":"O18","v":-195},null,"mult",100]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2","v":230},{"$f":"Q18","v":-195.00000000000006},null,"incr",2.5]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2","v":235},{"$f":"S18","v":-195.00000000000006},null,"begin",225]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2","v":240},{"$f":"U18","v":304.99999999999994}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2","v":242.5},{"$f":"V18","v":304.99999999999994}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2","v":245},{"$f":"W18","v":304.99999999999994},null,0,236.95]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2","v":247.5},{"$f":"X18","v":304.99999999999994},null,null,250]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2","v":250},{"$f":"Y18","v":304.99999999999994},null,0,263.05]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z2","v":252.5},{"$f":"Z18","v":304.99999999999994}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA2","v":255},{"$f":"AA18","v":304.99999999999994}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2","v":260},{"$f":"AC18","v":304.99999999999994}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2","v":265},{"$f":"AE18","v":-195.00000000000006}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2","v":270},{"$f":"AG18","v":-195}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2","v":275},{"$f":"AI18","v":-195}]

{"sheet":"PosComp1","index":9,"n_rows":43,"n_cols":33,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[]
[null,"opt/u","qty","strike","c/p","price",null,null,null,null,null,null,null,null,{"$f":"P26","v":38},{"$f":"O2+$P$25","v":39},40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56]
[]
[null,"o",-1,50,"c",2,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($B4),0,IF(LEFT($E4)=\"c\",((MAX(O$2-$D4,0)*$C4*$P$24)-($F4*$C4*$P$24)),IF(LEFT($E4)=\"p\",((MAX($D4-O$2,0)*$C4*$P$24)-($F4*$C4*$P$24)),(O$2-$F4)*$C4)))","v":200},200,200,200,200,200,200,200,200,200,{"$f":"IF(ISBLANK($B4),0,IF(LEFT($E4)=\"c\",((MAX(Y$2-$D4,0)*$C4*$P$24)-($F4*$C4*$P$24)),IF(LEFT($E4)=\"p\",((MAX($D4-Y$2,0)*$C4*$P$24)-($F4*$C4*$P$24)),(Y$2-$F4)*$C4)))","v":200},200,200,100,0,-100,-200,-300,-400]
[null,"o",1,45,"c",1.45,null,null,null,null,null,null,null,null,-145,-145,-145,-145,-145,-145,-145,-145,-45,55,155,255,355,455,555,655,755,855,955]
[null,"o",1,49,"p",1.65,null,null,null,null,null,null,null,null,935,835,735,635,535,435,335,235,135,35,-65,-165,-165,-165,-165,-165,-165,-165,-165]
[null,"o",-1,44,"p",1.45,null,null,null,null,null,null,null,null,-455,-355,-255,-155,-55,45,145,145,145,145,145,145,145,145,145,145,145,145,145]
[null,"o",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"u",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O4:O10)","v":535},{"$f":"SUM(P4:P10)","v":535},535,535,535,535,535,435,435,435,435,435,535,535,535,535,535,535,535]
[]
[null,"o",-1,50,"c",2,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($B14),0,IF(LEFT($E14)=\"c\",((MAX(O$2-$D14,0)*$C14*$P$24)-($F14*$C14*$P$24)),IF(LEFT($E14)=\"p\",((MAX($D14-O$2,0)*$C14*$P$24)-($F14*$C14*$P$24)),(O$2-$F14)*$C14)))","v":200},200,200,200,200,200,200,200,200,200,{"$f":"IF(ISBLANK($B14),0,IF(LEFT($E14)=\"c\",((MAX(Y$2-$D14,0)*$C14*$P$24)-($F14*$C14*$P$24)),IF(LEFT($E14)=\"p\",((MAX($D14-Y$2,0)*$C14*$P$24)-($F14*$C14*$P$24)),(Y$2-$F14)*$C14)))","v":200},200,200,100,0,-100,-200,-300,-400]
[null,"o",1,45,"c",4,null,null,null,null,null,null,null,null,-400,-400,-400,-400,-400,-400,-400,-400,-300,-200,-100,0,100,200,300,400,500,600,700]
[null,"o",1,49,"p",1.65,null,null,null,null,null,null,null,null,935,835,735,635,535,435,335,235,135,35,-65,-165,-165,-165,-165,-165,-165,-165,-165]
[null,"o",-1,44,"p",0.45,null,null,null,null,null,null,null,null,-555,-455,-355,-255,-155,-55,45,45,45,45,45,45,45,45,45,45,45,45,45]
[null,"o",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"u",null,null,null,49.75,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O14:O21)","v":180},{"$f":"SUM(P14:P21)","v":180},180,180,180,180,180,80,80,80,80,80,180,180,180,180,180,180,180]
[]
[null,null,null,null,null,null,null,null,null,null,"strike","stkopt1","stkopt2",null,"mult",100]
[null,null,null,null,null,null,null,null,null,null,{"$f":"O2","v":38},{"$f":"O12","v":535},{"$f":"O22","v":180},null,"incr",1]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Q2","v":40},{"$f":"Q12","v":535},{"$f":"Q22","v":180},null,"begin",38]
[null,null,null,null,null,null,null,null,null,null,{"$f":"S2","v":42},{"$f":"S12","v":535},{"$f":"S22","v":180}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"U2","v":44},{"$f":"U12","v":535},{"$f":"U22","v":180}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"V2","v":45},{"$f":"V12","v":435},{"$f":"V22","v":80},null,null,null,null,null,null,null,"`"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"W2","v":46},{"$f":"W12","v":435},{"$f":"W22","v":80}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"X2","v":47},{"$f":"X12","v":435},{"$f":"X22","v":80}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Y2","v":48},{"$f":"Y12","v":435},{"$f":"Y22","v":80}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Z2","v":49},{"$f":"Z12","v":435},{"$f":"Z22","v":80}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"AA2","v":50},{"$f":"AA12","v":535},{"$f":"AA22","v":180}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"AC2","v":52},{"$f":"AC12","v":535},{"$f":"AC22","v":180}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"AE2","v":54},{"$f":"AE12","v":535},{"$f":"AE22","v":180}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"AG2","v":56},{"$f":"AG12","v":535},{"$f":"AG22","v":180}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X AXIS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"PosComp2","index":10,"n_rows":44,"n_cols":33,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[]
[null,"opt/u","qty","strike","c/p","price",null,null,null,null,null,null,null,null,{"$f":"P26","v":47},{"$f":"O2+$P$25","v":48},49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65]
[]
[null,"o",-1,50,"c",2,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($B4),0,IF(LEFT($E4)=\"c\",((MAX(O$2-$D4,0)*$C4*$P$24)-($F4*$C4*$P$24)),IF(LEFT($E4)=\"p\",((MAX($D4-O$2,0)*$C4*$P$24)-($F4*$C4*$P$24)),(O$2-$F4)*$C4)))","v":200},200,200,200,100,0,-100,-200,-300,-400,{"$f":"IF(ISBLANK($B4),0,IF(LEFT($E4)=\"c\",((MAX(Y$2-$D4,0)*$C4*$P$24)-($F4*$C4*$P$24)),IF(LEFT($E4)=\"p\",((MAX($D4-Y$2,0)*$C4*$P$24)-($F4*$C4*$P$24)),(Y$2-$F4)*$C4)))","v":-500},-600,-700,-800,-900,-1000,-1100,-1200,-1300]
[null,"o",1,45,"c",1.45,null,null,null,null,null,null,null,null,55,155,255,355,455,555,655,755,855,955,1055,1155,1255,1355,1455,1555,1655,1755,1855]
[null,"o",1,49,"p",1.65,null,null,null,null,null,null,null,null,35,-65,-165,-165,-165,-165,-165,-165,-165,-165,-165,-165,-165,-165,-165,-165,-165,-165,-165]
[null,"o",-1,44,"p",1.45,null,null,null,null,null,null,null,null,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145]
[null,"o",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"u",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O4:O10)","v":435},{"$f":"SUM(P4:P10)","v":435},435,535,535,535,535,535,535,535,535,535,535,535,535,535,535,535,535]
[]
[null,"o",-2,50,"c",2,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($B14),0,IF(LEFT($E14)=\"c\",((MAX(O$2-$D14,0)*$C14*$P$24)-($F14*$C14*$P$24)),IF(LEFT($E14)=\"p\",((MAX($D14-O$2,0)*$C14*$P$24)-($F14*$C14*$P$24)),(O$2-$F14)*$C14)))","v":400},400,400,400,200,0,-200,-400,-600,-800,{"$f":"IF(ISBLANK($B14),0,IF(LEFT($E14)=\"c\",((MAX(Y$2-$D14,0)*$C14*$P$24)-($F14*$C14*$P$24)),IF(LEFT($E14)=\"p\",((MAX($D14-Y$2,0)*$C14*$P$24)-($F14*$C14*$P$24)),(Y$2-$F14)*$C14)))","v":-1000},-1200,-1400,-1600,-1800,-2000,-2200,-2400,-2600]
[null,"o",1,45,"c",1.45,null,null,null,null,null,null,null,null,55,155,255,355,455,555,655,755,855,955,1055,1155,1255,1355,1455,1555,1655,1755,1855]
[null,"o",1,49,"p",1.65,null,null,null,null,null,null,null,null,35,-65,-165,-165,-165,-165,-165,-165,-165,-165,-165,-165,-165,-165,-165,-165,-165,-165,-165]
[null,"o",-2,44,"p",1.45,null,null,null,null,null,null,null,null,290,290,290,290,290,290,290,290,290,290,290,290,290,290,290,290,290,290,290]
[null,"o",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"u",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O14:O21)","v":780},{"$f":"SUM(P14:P21)","v":780},780,880,780,680,580,480,380,280,180,80,-20,-120,-220,-320,-420,-520,-620]
[]
[null,null,null,null,null,null,null,null,null,null,"strike","stkopt1","stkopt2",null,"mult",100]
[null,null,null,null,null,null,null,null,null,null,{"$f":"O2","v":47},{"$f":"O12","v":435},{"$f":"O22","v":780},null,"incr",1]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Q2","v":49},{"$f":"Q12","v":435},{"$f":"Q22","v":780},null,"begin",47]
[null,null,null,null,null,null,null,null,null,null,{"$f":"S2","v":51},{"$f":"S12","v":535},{"$f":"S22","v":780}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"U2","v":53},{"$f":"U12","v":535},{"$f":"U22","v":580}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"V2","v":54},{"$f":"V12","v":535},{"$f":"V22","v":480},null,null,null,null,null,null,null,"`"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"W2","v":55},{"$f":"W12","v":535},{"$f":"W22","v":380}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"X2","v":56},{"$f":"X12","v":535},{"$f":"X22","v":280}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Y2","v":57},{"$f":"Y12","v":535},{"$f":"Y22","v":180}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Z2","v":58},{"$f":"Z12","v":535},{"$f":"Z22","v":80}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"AA2","v":59},{"$f":"AA12","v":535},{"$f":"AA22","v":-20}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"AC2","v":61},{"$f":"AC12","v":535},{"$f":"AC22","v":-220}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"AE2","v":63},{"$f":"AE12","v":535},{"$f":"AE22","v":-420}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"AG2","v":65},{"$f":"AG12","v":535},{"$f":"AG22","v":-620}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X AXIS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"OptPos1","index":11,"n_rows":53,"n_cols":34,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXP"]
[null,"opt","qty","strike","c/p","price","date","exp","days","exp mult","vty","underly","thv","profit",null,{"$f":"Q24","v":44},{"$f":"P2+$Q$23","v":45},46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62]
[]
[null,"o",1,52,"c",1.65,"2013-11-10","2013-11-22",{"$f":"H4-G4","v":12},12.5,0.43,55.85,{"$f":"IF($E4=\"c\",CallThv($L4,$D4,$J4/365,$Q$21,$K4,0),IF($E4=\"p\",putThv($L4,$D4,$J4/365,$Q$21,$K4,0),0))","v":4.2859617823582923},{"$f":"IF(B4=\"o\",(M4-F4)*C4,0)","v":2.6359617823582924},null,{"$f":"IF(ISBLANK($B4),0,IF(LEFT($E4)=\"c\",((MAX(P$2-$D4,0)*$C4*$Q$22)-($F4*$C4*$Q$22)),IF(LEFT($E4)=\"p\",((MAX($D4-P$2,0)*$C4*$Q$22)-($F4*$C4*$Q$22)),(P$2-$F4)*$C4)))","v":-165},-165,-165,-165,-165,-165,-165,-165,-165,-65,{"$f":"IF(ISBLANK($B4),0,IF(LEFT($E4)=\"c\",((MAX(Z$2-$D4,0)*$C4*$Q$22)-($F4*$C4*$Q$22)),IF(LEFT($E4)=\"p\",((MAX($D4-Z$2,0)*$C4*$Q$22)-($F4*$C4*$Q$22)),(Z$2-$F4)*$C4)))","v":35},135,235,335,435,535,635,735,835]
[null,{"$f":"B4","v":"o"},-1,56.5,"c",1.5,{"$f":"IF($C5<>0,$G$4,\"\")","v":"2013-11-10"},"2013-11-22",{"$f":"IF($C5<>0,$I$4,\"\")","v":12},{"$f":"IF($C5<>0,$J$4,\"\")","v":12.5},{"$f":"IF($C5<>0,$K$4,\"\")","v":0.43},{"$f":"IF($C5<>0,$L$4,\"\")","v":55.85},{"$f":"IF($E5=\"c\",CallThv($L5,$D5,$J5/365,$Q$21,$K5,0),IF($E5=\"p\",putThv($L5,$D5,$J5/365,$Q$21,$K5,0),0))","v":1.4787228944215265},{"$f":"IF(B5=\"o\",(M5-F5)*C5,0)","v":2.127710557847351E-2},null,150,150,150,150,150,150,150,150,150,150,150,150,150,100,0,-100,-200,-300,-400]
[null,{"$f":"B5","v":"o"},null,null,null,null,{"$f":"IF($C6<>0,$G$4,\"\")","v":""},{"$f":"IF($C6<>0,$H$4,\"\")","v":""},{"$f":"IF($C6<>0,$I$4,\"\")","v":""},"",{"$f":"IF($C6<>0,$K$4,\"\")","v":""},{"$f":"IF($C6<>0,$L$4,\"\")","v":""},{"$f":"IF($E6=\"c\",CallThv($L6,$D6,$J6/365,$Q$21,$K6,0),IF($E6=\"p\",putThv($L6,$D6,$J6/365,$Q$21,$K6,0),0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,"","","","","","",{"$f":"IF($E7=\"c\",CallThv($L7,$D7,$J7/365,$Q$21,$K7,0),IF($E7=\"p\",putThv($L7,$D7,$J7/365,$Q$21,$K7,0),0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,"","","","","","",{"$f":"IF($E8=\"c\",CallThv($L8,$D8,$J8/365,$Q$21,$K8,0),IF($E8=\"p\",putThv($L8,$D8,$J8/365,$Q$21,$K8,0),0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,"","","","","","",{"$f":"IF($E9=\"c\",CallThv($L9,$D9,$J9/365,$Q$21,$K9,0),IF($E9=\"p\",putThv($L9,$D9,$J9/365,$Q$21,$K9,0),0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,"","","","","","",{"$f":"IF($E10=\"c\",CallThv($L10,$D10,$J10/365,$Q$21,$K10,0),IF($E10=\"p\",putThv($L10,$D10,$J10/365,$Q$21,$K10,0),0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,"","","","","","",{"$f":"IF($E11=\"c\",CallThv($L11,$D11,$J11/365,$Q$21,$K11,0),IF($E11=\"p\",putThv($L11,$D11,$J11/365,$Q$21,$K11,0),0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,"","","","","","",{"$f":"IF($E12=\"c\",CallThv($L12,$D12,$J12/365,$Q$21,$K12,0),IF($E12=\"p\",putThv($L12,$D12,$J12/365,$Q$21,$K12,0),0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,"","","","","","",{"$f":"IF($E13=\"c\",CallThv($L13,$D13,$J13/365,$Q$21,$K13,0),IF($E13=\"p\",putThv($L13,$D13,$J13/365,$Q$21,$K13,0),0))","v":0},{"$f":"IF(B13=\"o\",(M13-F13)*C13,0)","v":0},null,{"$f":"IF(ISBLANK($B13),0,IF(LEFT($E13)=\"c\",((MAX(P$2-$D13,0)*$C13*$Q$22)-($F13*$C13*$Q$22)),IF(LEFT($E13)=\"p\",((MAX($D13-P$2,0)*$C13*$Q$22)-($F13*$C13*$Q$22)),(P$2-$F13)*$C13)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK($B13),0,IF(LEFT($E13)=\"c\",((MAX(AF$2-$D13,0)*$C13*$Q$22)-($F13*$C13*$Q$22)),IF(LEFT($E13)=\"p\",((MAX($D13-AF$2,0)*$C13*$Q$22)-($F13*$C13*$Q$22)),(AF$2-$F13)*$C13)))","v":0},0,0]
[null,"o",null,null,null,null,"","","","","","",{"$f":"IF($E14=\"c\",CallThv($L14,$D14,$J14/365,$Q$21,$K14,0),IF($E14=\"p\",putThv($L14,$D14,$J14/365,$Q$21,$K14,0),0))","v":0},{"$f":"IF(B14=\"o\",(M14-F14)*C14,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,"","","","","","",{"$f":"IF($E15=\"c\",CallThv($L15,$D15,$J15/365,$Q$21,$K15,0),IF($E15=\"p\",putThv($L15,$D15,$J15/365,$Q$21,$K15,0),0))","v":0},{"$f":"IF(B15=\"o\",(M15-F15)*C15,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,"","","","","","",{"$f":"IF($E16=\"c\",CallThv($L16,$D16,$J16/365,$Q$21,$K16,0),IF($E16=\"p\",putThv($L16,$D16,$J16/365,$Q$21,$K16,0),0))","v":0},{"$f":"IF(B16=\"o\",(M16-F16)*C16,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N4:N17)","v":2.6572388879367659},null,{"$f":"SUM(P4:P17)","v":-15},-15,-15,-15,-15,-15,-15,-15,-15,85,185,285,385,435,435,435,435,435,435]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"strike","exp","date",null,"rate",2.5000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2","v":44},{"$f":"P18","v":-15},{"$f":"ROUND(P39,0)","v":-13},null,"mult",100]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":46},{"$f":"R18","v":-15},{"$f":"ROUND(R39,0)","v":-5},null,"incr",1]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2","v":48},{"$f":"T18","v":-15},{"$f":"ROUND(T39,0)","v":15},null,"begin",44]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2","v":50},{"$f":"V18","v":-15},{"$f":"ROUND(V39,0)","v":55}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2","v":51},{"$f":"W18","v":-15},{"$f":"ROUND(W39,0)","v":83},null,null,null,null,null,null,null,null,null,"`"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2","v":52},{"$f":"X18","v":-15},{"$f":"ROUND(X39,0)","v":117}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2","v":53},{"$f":"Y18","v":85},{"$f":"ROUND(Y39,0)","v":155}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z2","v":54},{"$f":"Z18","v":185},{"$f":"ROUND(Z39,0)","v":194}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA2","v":55},{"$f":"AA18","v":285},{"$f":"ROUND(AA39,0)","v":233}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2","v":56},{"$f":"AB18","v":385},{"$f":"ROUND(AB39,0)","v":271}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2","v":58},{"$f":"AD18","v":435},{"$f":"ROUND(AD39,0)","v":336}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2","v":60},{"$f":"AF18","v":435},{"$f":"ROUND(AF39,0)","v":381}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2","v":62},{"$f":"AH18","v":435},{"$f":"ROUND(AH39,0)","v":409}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DATE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2","v":44},45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P41:P54)*$Q$22","v":-12.618887727713046},-9.9736690882238364,-5.2194963242885084,2.6505995044996844,14.712434695461107,31.908770726391932,54.814662836929351,83.436591640777593,117.11154275496267,154.54528062705236,193.98607905439681,233.48897184159355,271.20211223754382,305.60785993871337,335.67274878102234,360.891490574709,381.23861603374945,397.05914033747956,408.93448634919645]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(P$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(P$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),(P$2-$D4)*$C4)))","v":-1.6252770092921249},{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(Q$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(Q$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),(Q$2-$D4)*$C4)))","v":-1.5972358813086627},{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(R$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(R$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),(R$2-$D4)*$C4)))","v":-1.5459240419692404},{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(S$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(S$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),(S$2-$D4)*$C4)))","v":-1.4590245855010653},{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(T$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(T$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),(T$2-$D4)*$C4)))","v":-1.3219697255227545},{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(U$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(U$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),(U$2-$D4)*$C4)))","v":-1.1194570989911976},{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(V$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(V$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),(V$2-$D4)*$C4)))","v":-0.83747967417430003},{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(W$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(W$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),(W$2-$D4)*$C4)))","v":-0.4653934072906778},{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(X$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(X$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),(X$2-$D4)*$C4)))","v":2.5055156974702619E-3},{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(Y$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(Y$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),(Y$2-$D4)*$C4)))","v":0.5662805497146004},{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(Z$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(Z$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),(Z$2-$D4)*$C4)))","v":1.2206484503227473},{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(AA$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(AA$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),(AA$2-$D4)*$C4)))","v":1.9561014310680975},{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(AB$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(AB$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),(AB$2-$D4)*$C4)))","v":2.7605036589078993},{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(AC$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(AC$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),(AC$2-$D4)*$C4)))","v":3.6207601030964782},{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(AD$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(AD$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),(AD$2-$D4)*$C4)))","v":4.5242321691136507},{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(AE$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(AE$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),(AE$2-$D4)*$C4)))","v":5.4597178336398979},{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(AF$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(AF$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),(AF$2-$D4)*$C4)))","v":6.4179609163193998},{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(AG$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(AG$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),(AG$2-$D4)*$C4)))","v":7.3917612253008951},{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(AH$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(AH$2,$D4,$J4/365,$Q$21,$K4,0)*$C4)-($C4*$F4),(AH$2-$D4)*$C4)))","v":8.3758093756059449}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(P$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(P$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),(P$2-$D5)*$C5)))","v":1.4990881320149945},{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(Q$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(Q$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),(Q$2-$D5)*$C5)))","v":1.4974991904264243},{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(R$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(R$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),(R$2-$D5)*$C5)))","v":1.4937290787263553},{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(S$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(S$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),(S$2-$D5)*$C5)))","v":1.4855305805460621},{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(T$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(T$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),(T$2-$D5)*$C5)))","v":1.4690940724773656},{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(U$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(U$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),(U$2-$D5)*$C5)))","v":1.4385448062551169},{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(V$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(V$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),(V$2-$D5)*$C5)))","v":1.3856263025435935},{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(W$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(W$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),(W$2-$D5)*$C5)))","v":1.2997593236984537},{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(X$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(X$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),(X$2-$D5)*$C5)))","v":1.1686099118521565},{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(Y$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(Y$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),(Y$2-$D5)*$C5)))","v":0.97917225655592333},{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(Z$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(Z$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),(Z$2-$D5)*$C5)))","v":0.71921234022122071},{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(AA$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(AA$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),(AA$2-$D5)*$C5)))","v":0.37878828734783809},{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(AB$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(AB$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),(AB$2-$D5)*$C5)))","v":-4.848253653246104E-2},{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(AC$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(AC$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),(AC$2-$D5)*$C5)))","v":-0.56468150370934467},{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(AD$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(AD$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),(AD$2-$D5)*$C5)))","v":-1.1675046813034271},{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(AE$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(AE$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),(AE$2-$D5)*$C5)))","v":-1.8508029278928078},{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(AF$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(AF$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),(AF$2-$D5)*$C5)))","v":-2.6055747559819054},{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(AG$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(AG$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),(AG$2-$D5)*$C5)))","v":-3.4211698219260995},{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(AH$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(AH$2,$D5,$J5/365,$Q$21,$K5,0)*$C5)-($C5*$F5),(AH$2-$D5)*$C5)))","v":-4.2864645121139802}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(P$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(P$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),(P$2-$D6)*$C6)))","v":0},{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(Q$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(Q$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),(Q$2-$D6)*$C6)))","v":0},{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(R$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(R$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),(R$2-$D6)*$C6)))","v":0},{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(S$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(S$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),(S$2-$D6)*$C6)))","v":0},{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(T$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(T$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),(T$2-$D6)*$C6)))","v":0},{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(U$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(U$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),(U$2-$D6)*$C6)))","v":0},{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(V$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(V$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),(V$2-$D6)*$C6)))","v":0},{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(W$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(W$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),(W$2-$D6)*$C6)))","v":0},{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(X$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(X$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),(X$2-$D6)*$C6)))","v":0},{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(Y$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(Y$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),(Y$2-$D6)*$C6)))","v":0},{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(Z$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(Z$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),(Z$2-$D6)*$C6)))","v":0},{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(AA$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(AA$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),(AA$2-$D6)*$C6)))","v":0},{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(AB$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(AB$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),(AB$2-$D6)*$C6)))","v":0},{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(AC$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(AC$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),(AC$2-$D6)*$C6)))","v":0},{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(AD$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(AD$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),(AD$2-$D6)*$C6)))","v":0},{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(AE$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(AE$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),(AE$2-$D6)*$C6)))","v":0},{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(AF$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(AF$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),(AF$2-$D6)*$C6)))","v":0},{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(AG$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(AG$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),(AG$2-$D6)*$C6)))","v":0},{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(AH$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(AH$2,$D6,$J6/365,$Q$21,$K6,0)*$C6)-($C6*$F6),(AH$2-$D6)*$C6)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(P$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(P$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),(P$2-$D7)*$C7)))","v":0},{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(Q$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(Q$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),(Q$2-$D7)*$C7)))","v":0},{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(R$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(R$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),(R$2-$D7)*$C7)))","v":0},{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(S$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(S$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),(S$2-$D7)*$C7)))","v":0},{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(T$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(T$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),(T$2-$D7)*$C7)))","v":0},{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(U$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(U$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),(U$2-$D7)*$C7)))","v":0},{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(V$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(V$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),(V$2-$D7)*$C7)))","v":0},{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(W$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(W$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),(W$2-$D7)*$C7)))","v":0},{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(X$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(X$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),(X$2-$D7)*$C7)))","v":0},{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(Y$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(Y$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),(Y$2-$D7)*$C7)))","v":0},{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(Z$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(Z$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),(Z$2-$D7)*$C7)))","v":0},{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(AA$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(AA$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),(AA$2-$D7)*$C7)))","v":0},{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(AB$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(AB$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),(AB$2-$D7)*$C7)))","v":0},{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(AC$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(AC$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),(AC$2-$D7)*$C7)))","v":0},{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(AD$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(AD$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),(AD$2-$D7)*$C7)))","v":0},{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(AE$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(AE$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),(AE$2-$D7)*$C7)))","v":0},{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(AF$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(AF$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),(AF$2-$D7)*$C7)))","v":0},{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(AG$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(AG$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),(AG$2-$D7)*$C7)))","v":0},{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(AH$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(AH$2,$D7,$J7/365,$Q$21,$K7,0)*$C7)-($C7*$F7),(AH$2-$D7)*$C7)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(P$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(P$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),(P$2-$D8)*$C8)))","v":0},{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(Q$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(Q$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),(Q$2-$D8)*$C8)))","v":0},{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(R$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(R$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),(R$2-$D8)*$C8)))","v":0},{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(S$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(S$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),(S$2-$D8)*$C8)))","v":0},{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(T$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(T$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),(T$2-$D8)*$C8)))","v":0},{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(U$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(U$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),(U$2-$D8)*$C8)))","v":0},{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(V$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(V$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),(V$2-$D8)*$C8)))","v":0},{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(W$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(W$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),(W$2-$D8)*$C8)))","v":0},{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(X$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(X$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),(X$2-$D8)*$C8)))","v":0},{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(Y$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(Y$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),(Y$2-$D8)*$C8)))","v":0},{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(Z$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(Z$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),(Z$2-$D8)*$C8)))","v":0},{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(AA$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(AA$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),(AA$2-$D8)*$C8)))","v":0},{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(AB$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(AB$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),(AB$2-$D8)*$C8)))","v":0},{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(AC$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(AC$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),(AC$2-$D8)*$C8)))","v":0},{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(AD$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(AD$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),(AD$2-$D8)*$C8)))","v":0},{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(AE$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(AE$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),(AE$2-$D8)*$C8)))","v":0},{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(AF$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(AF$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),(AF$2-$D8)*$C8)))","v":0},{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(AG$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(AG$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),(AG$2-$D8)*$C8)))","v":0},{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(AH$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(AH$2,$D8,$J8/365,$Q$21,$K8,0)*$C8)-($C8*$F8),(AH$2-$D8)*$C8)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(P$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(P$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),(P$2-$D9)*$C9)))","v":0},{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(Q$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(Q$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),(Q$2-$D9)*$C9)))","v":0},{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(R$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(R$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),(R$2-$D9)*$C9)))","v":0},{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(S$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(S$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),(S$2-$D9)*$C9)))","v":0},{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(T$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(T$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),(T$2-$D9)*$C9)))","v":0},{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(U$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(U$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),(U$2-$D9)*$C9)))","v":0},{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(V$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(V$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),(V$2-$D9)*$C9)))","v":0},{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(W$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(W$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),(W$2-$D9)*$C9)))","v":0},{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(X$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(X$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),(X$2-$D9)*$C9)))","v":0},{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(Y$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(Y$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),(Y$2-$D9)*$C9)))","v":0},{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(Z$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(Z$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),(Z$2-$D9)*$C9)))","v":0},{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(AA$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(AA$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),(AA$2-$D9)*$C9)))","v":0},{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(AB$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(AB$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),(AB$2-$D9)*$C9)))","v":0},{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(AC$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(AC$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),(AC$2-$D9)*$C9)))","v":0},{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(AD$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(AD$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),(AD$2-$D9)*$C9)))","v":0},{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(AE$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(AE$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),(AE$2-$D9)*$C9)))","v":0},{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(AF$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(AF$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),(AF$2-$D9)*$C9)))","v":0},{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(AG$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(AG$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),(AG$2-$D9)*$C9)))","v":0},{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(AH$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(AH$2,$D9,$J9/365,$Q$21,$K9,0)*$C9)-($C9*$F9),(AH$2-$D9)*$C9)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(P$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(P$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),(P$2-$D10)*$C10)))","v":0},{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(Q$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(Q$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),(Q$2-$D10)*$C10)))","v":0},{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(R$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(R$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),(R$2-$D10)*$C10)))","v":0},{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(S$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(S$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),(S$2-$D10)*$C10)))","v":0},{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(T$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(T$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),(T$2-$D10)*$C10)))","v":0},{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(U$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(U$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),(U$2-$D10)*$C10)))","v":0},{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(V$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(V$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),(V$2-$D10)*$C10)))","v":0},{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(W$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(W$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),(W$2-$D10)*$C10)))","v":0},{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(X$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(X$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),(X$2-$D10)*$C10)))","v":0},{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(Y$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(Y$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),(Y$2-$D10)*$C10)))","v":0},{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(Z$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(Z$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),(Z$2-$D10)*$C10)))","v":0},{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(AA$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(AA$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),(AA$2-$D10)*$C10)))","v":0},{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(AB$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(AB$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),(AB$2-$D10)*$C10)))","v":0},{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(AC$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(AC$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),(AC$2-$D10)*$C10)))","v":0},{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(AD$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(AD$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),(AD$2-$D10)*$C10)))","v":0},{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(AE$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(AE$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),(AE$2-$D10)*$C10)))","v":0},{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(AF$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(AF$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),(AF$2-$D10)*$C10)))","v":0},{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(AG$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(AG$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),(AG$2-$D10)*$C10)))","v":0},{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(AH$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(AH$2,$D10,$J10/365,$Q$21,$K10,0)*$C10)-($C10*$F10),(AH$2-$D10)*$C10)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(P$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(P$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),(P$2-$D11)*$C11)))","v":0},{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(Q$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(Q$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),(Q$2-$D11)*$C11)))","v":0},{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(R$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(R$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),(R$2-$D11)*$C11)))","v":0},{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(S$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(S$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),(S$2-$D11)*$C11)))","v":0},{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(T$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(T$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),(T$2-$D11)*$C11)))","v":0},{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(U$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(U$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),(U$2-$D11)*$C11)))","v":0},{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(V$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(V$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),(V$2-$D11)*$C11)))","v":0},{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(W$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(W$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),(W$2-$D11)*$C11)))","v":0},{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(X$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(X$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),(X$2-$D11)*$C11)))","v":0},{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(Y$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(Y$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),(Y$2-$D11)*$C11)))","v":0},{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(Z$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(Z$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),(Z$2-$D11)*$C11)))","v":0},{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(AA$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(AA$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),(AA$2-$D11)*$C11)))","v":0},{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(AB$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(AB$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),(AB$2-$D11)*$C11)))","v":0},{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(AC$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(AC$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),(AC$2-$D11)*$C11)))","v":0},{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(AD$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(AD$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),(AD$2-$D11)*$C11)))","v":0},{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(AE$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(AE$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),(AE$2-$D11)*$C11)))","v":0},{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(AF$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(AF$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),(AF$2-$D11)*$C11)))","v":0},{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(AG$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(AG$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),(AG$2-$D11)*$C11)))","v":0},{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(AH$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(AH$2,$D11,$J11/365,$Q$21,$K11,0)*$C11)-($C11*$F11),(AH$2-$D11)*$C11)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(P$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(P$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),(P$2-$D12)*$C12)))","v":0},{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(Q$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(Q$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),(Q$2-$D12)*$C12)))","v":0},{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(R$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(R$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),(R$2-$D12)*$C12)))","v":0},{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(S$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(S$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),(S$2-$D12)*$C12)))","v":0},{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(T$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(T$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),(T$2-$D12)*$C12)))","v":0},{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(U$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(U$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),(U$2-$D12)*$C12)))","v":0},{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(V$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(V$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),(V$2-$D12)*$C12)))","v":0},{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(W$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(W$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),(W$2-$D12)*$C12)))","v":0},{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(X$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(X$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),(X$2-$D12)*$C12)))","v":0},{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(Y$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(Y$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),(Y$2-$D12)*$C12)))","v":0},{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(Z$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(Z$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),(Z$2-$D12)*$C12)))","v":0},{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(AA$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(AA$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),(AA$2-$D12)*$C12)))","v":0},{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(AB$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(AB$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),(AB$2-$D12)*$C12)))","v":0},{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(AC$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(AC$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),(AC$2-$D12)*$C12)))","v":0},{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(AD$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(AD$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),(AD$2-$D12)*$C12)))","v":0},{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(AE$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(AE$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),(AE$2-$D12)*$C12)))","v":0},{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(AF$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(AF$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),(AF$2-$D12)*$C12)))","v":0},{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(AG$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(AG$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),(AG$2-$D12)*$C12)))","v":0},{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(AH$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(AH$2,$D12,$J12/365,$Q$21,$K12,0)*$C12)-($C12*$F12),(AH$2-$D12)*$C12)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(P$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(P$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),(P$2-$D13)*$C13)))","v":0},{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(Q$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(Q$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),(Q$2-$D13)*$C13)))","v":0},{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(R$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(R$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),(R$2-$D13)*$C13)))","v":0},{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(S$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(S$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),(S$2-$D13)*$C13)))","v":0},{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(T$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(T$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),(T$2-$D13)*$C13)))","v":0},{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(U$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(U$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),(U$2-$D13)*$C13)))","v":0},{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(V$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(V$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),(V$2-$D13)*$C13)))","v":0},{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(W$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(W$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),(W$2-$D13)*$C13)))","v":0},{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(X$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(X$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),(X$2-$D13)*$C13)))","v":0},{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(Y$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(Y$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),(Y$2-$D13)*$C13)))","v":0},{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(Z$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(Z$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),(Z$2-$D13)*$C13)))","v":0},{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(AA$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(AA$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),(AA$2-$D13)*$C13)))","v":0},{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(AB$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(AB$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),(AB$2-$D13)*$C13)))","v":0},{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(AC$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(AC$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),(AC$2-$D13)*$C13)))","v":0},{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(AD$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(AD$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),(AD$2-$D13)*$C13)))","v":0},{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(AE$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(AE$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),(AE$2-$D13)*$C13)))","v":0},{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(AF$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(AF$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),(AF$2-$D13)*$C13)))","v":0},{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(AG$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(AG$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),(AG$2-$D13)*$C13)))","v":0},{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(AH$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(AH$2,$D13,$J13/365,$Q$21,$K13,0)*$C13)-($C13*$F13),(AH$2-$D13)*$C13)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(P$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(P$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),(P$2-$D14)*$C14)))","v":0},{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(Q$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(Q$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),(Q$2-$D14)*$C14)))","v":0},{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(R$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(R$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),(R$2-$D14)*$C14)))","v":0},{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(S$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(S$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),(S$2-$D14)*$C14)))","v":0},{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(T$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(T$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),(T$2-$D14)*$C14)))","v":0},{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(U$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(U$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),(U$2-$D14)*$C14)))","v":0},{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(V$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(V$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),(V$2-$D14)*$C14)))","v":0},{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(W$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(W$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),(W$2-$D14)*$C14)))","v":0},{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(X$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(X$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),(X$2-$D14)*$C14)))","v":0},{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(Y$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(Y$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),(Y$2-$D14)*$C14)))","v":0},{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(Z$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(Z$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),(Z$2-$D14)*$C14)))","v":0},{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(AA$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(AA$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),(AA$2-$D14)*$C14)))","v":0},{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(AB$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(AB$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),(AB$2-$D14)*$C14)))","v":0},{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(AC$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(AC$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),(AC$2-$D14)*$C14)))","v":0},{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(AD$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(AD$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),(AD$2-$D14)*$C14)))","v":0},{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(AE$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(AE$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),(AE$2-$D14)*$C14)))","v":0},{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(AF$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(AF$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),(AF$2-$D14)*$C14)))","v":0},{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(AG$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(AG$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),(AG$2-$D14)*$C14)))","v":0},{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(AH$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(AH$2,$D14,$J14/365,$Q$21,$K14,0)*$C14)-($C14*$F14),(AH$2-$D14)*$C14)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(P$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(P$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),(P$2-$D15)*$C15)))","v":0},{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(Q$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(Q$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),(Q$2-$D15)*$C15)))","v":0},{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(R$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(R$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),(R$2-$D15)*$C15)))","v":0},{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(S$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(S$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),(S$2-$D15)*$C15)))","v":0},{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(T$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(T$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),(T$2-$D15)*$C15)))","v":0},{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(U$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(U$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),(U$2-$D15)*$C15)))","v":0},{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(V$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(V$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),(V$2-$D15)*$C15)))","v":0},{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(W$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(W$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),(W$2-$D15)*$C15)))","v":0},{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(X$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(X$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),(X$2-$D15)*$C15)))","v":0},{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(Y$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(Y$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),(Y$2-$D15)*$C15)))","v":0},{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(Z$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(Z$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),(Z$2-$D15)*$C15)))","v":0},{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(AA$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(AA$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),(AA$2-$D15)*$C15)))","v":0},{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(AB$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(AB$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),(AB$2-$D15)*$C15)))","v":0},{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(AC$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(AC$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),(AC$2-$D15)*$C15)))","v":0},{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(AD$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(AD$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),(AD$2-$D15)*$C15)))","v":0},{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(AE$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(AE$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),(AE$2-$D15)*$C15)))","v":0},{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(AF$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(AF$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),(AF$2-$D15)*$C15)))","v":0},{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(AG$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(AG$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),(AG$2-$D15)*$C15)))","v":0},{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(AH$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(AH$2,$D15,$J15/365,$Q$21,$K15,0)*$C15)-($C15*$F15),(AH$2-$D15)*$C15)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(P$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(P$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),(P$2-$D16)*$C16)))","v":0},{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(Q$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(Q$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),(Q$2-$D16)*$C16)))","v":0},{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(R$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(R$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),(R$2-$D16)*$C16)))","v":0},{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(S$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(S$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),(S$2-$D16)*$C16)))","v":0},{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(T$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(T$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),(T$2-$D16)*$C16)))","v":0},{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(U$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(U$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),(U$2-$D16)*$C16)))","v":0},{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(V$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(V$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),(V$2-$D16)*$C16)))","v":0},{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(W$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(W$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),(W$2-$D16)*$C16)))","v":0},{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(X$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(X$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),(X$2-$D16)*$C16)))","v":0},{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(Y$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(Y$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),(Y$2-$D16)*$C16)))","v":0},{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(Z$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(Z$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),(Z$2-$D16)*$C16)))","v":0},{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(AA$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(AA$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),(AA$2-$D16)*$C16)))","v":0},{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(AB$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(AB$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),(AB$2-$D16)*$C16)))","v":0},{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(AC$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(AC$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),(AC$2-$D16)*$C16)))","v":0},{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(AD$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(AD$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),(AD$2-$D16)*$C16)))","v":0},{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(AE$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(AE$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),(AE$2-$D16)*$C16)))","v":0},{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(AF$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(AF$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),(AF$2-$D16)*$C16)))","v":0},{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(AG$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(AG$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),(AG$2-$D16)*$C16)))","v":0},{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(AH$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(AH$2,$D16,$J16/365,$Q$21,$K16,0)*$C16)-($C16*$F16),(AH$2-$D16)*$C16)))","v":0}]

{"sheet":"OptPos2","index":12,"n_rows":53,"n_cols":34,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXP"]
[null,"opt","qty","strike","c/p","price","date","exp","days","mult","vty","underly","thv","profit",null,{"$f":"Q23","v":65},{"$f":"P2+$Q$22","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83]
[]
[null,"o",1,75.5,"p",1.1499999999999999,"2013-11-12","2013-11-15",{"$f":"H4-G4","v":3},3.5,0.43,75.8,{"$f":"IF($E4=\"c\",CallThv($L4,$D4,$J4/365,$S$21,$K4,0),IF($E4=\"p\",putThv($L4,$D4,$J4/365,$S$21,$K4,0),0))","v":1.1254782235710152},{"$f":"IF(B4=\"o\",(M4-F4)*C4,0)","v":-2.4521776428984676E-2},null,{"$f":"IF(ISBLANK($B4),0,IF(LEFT($E4)=\"c\",((MAX(P$2-$D4,0)*$C4*$Q$21)-($F4*$C4*$Q$21)),IF(LEFT($E4)=\"p\",((MAX($D4-P$2,0)*$C4*$Q$21)-($F4*$C4*$Q$21)),(P$2-$F4)*$C4)))","v":935},835,735,635,535,435,335,235,135,35.000000000000014,{"$f":"IF(ISBLANK($B4),0,IF(LEFT($E4)=\"c\",((MAX(Z$2-$D4,0)*$C4*$Q$21)-($F4*$C4*$Q$21)),IF(LEFT($E4)=\"p\",((MAX($D4-Z$2,0)*$C4*$Q$21)-($F4*$C4*$Q$21)),(Z$2-$F4)*$C4)))","v":-64.999999999999986},-114.99999999999999,-114.99999999999999,-114.99999999999999,-114.99999999999999,-114.99999999999999,-114.99999999999999,-114.99999999999999,-114.99999999999999]
[null,{"$f":"B4","v":"o"},null,null,null,null,{"$f":"IF($C5<>0,$G$4,\"\")","v":""},{"$f":"IF($C5<>0,$H$4,\"\")","v":""},{"$f":"IF($C5<>0,$I$4,\"\")","v":""},{"$f":"IF($C5<>0,$J$4,\"\")","v":""},{"$f":"IF($C5<>0,$K$4,\"\")","v":""},{"$f":"IF($C5<>0,$L$4,\"\")","v":""},{"$f":"IF($E5=\"c\",CallThv($L5,$D5,$J5/365,$S$21,$K5,0),IF($E5=\"p\",putThv($L5,$D5,$J5/365,$S$21,$K5,0),0))","v":0},{"$f":"IF(B5=\"o\",(M5-F5)*C5,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B5","v":"o"},null,null,null,null,{"$f":"IF($C6<>0,$G$4,\"\")","v":""},{"$f":"IF($C6<>0,$H$4,\"\")","v":""},{"$f":"IF($C6<>0,$I$4,\"\")","v":""},{"$f":"IF($C6<>0,$J$4,\"\")","v":""},{"$f":"IF($C6<>0,$K$4,\"\")","v":""},{"$f":"IF($C6<>0,$L$4,\"\")","v":""},{"$f":"IF($E6=\"c\",CallThv($L6,$D6,$J6/365,$S$21,$K6,0),IF($E6=\"p\",putThv($L6,$D6,$J6/365,$S$21,$K6,0),0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,"","","","","","",{"$f":"IF($E7=\"c\",CallThv($L7,$D7,$J7/365,$S$21,$K7,0),IF($E7=\"p\",putThv($L7,$D7,$J7/365,$S$21,$K7,0),0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,"","","","","","",{"$f":"IF($E8=\"c\",CallThv($L8,$D8,$J8/365,$S$21,$K8,0),IF($E8=\"p\",putThv($L8,$D8,$J8/365,$S$21,$K8,0),0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,"","","","","","",{"$f":"IF($E9=\"c\",CallThv($L9,$D9,$J9/365,$S$21,$K9,0),IF($E9=\"p\",putThv($L9,$D9,$J9/365,$S$21,$K9,0),0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,"","","","","","",{"$f":"IF($E10=\"c\",CallThv($L10,$D10,$J10/365,$S$21,$K10,0),IF($E10=\"p\",putThv($L10,$D10,$J10/365,$S$21,$K10,0),0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,"","","","","","",{"$f":"IF($E11=\"c\",CallThv($L11,$D11,$J11/365,$S$21,$K11,0),IF($E11=\"p\",putThv($L11,$D11,$J11/365,$S$21,$K11,0),0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,"","","","","","",{"$f":"IF($E12=\"c\",CallThv($L12,$D12,$J12/365,$S$21,$K12,0),IF($E12=\"p\",putThv($L12,$D12,$J12/365,$S$21,$K12,0),0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,"","","","","","",{"$f":"IF($E13=\"c\",CallThv($L13,$D13,$J13/365,$S$21,$K13,0),IF($E13=\"p\",putThv($L13,$D13,$J13/365,$S$21,$K13,0),0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,"","","","","","",{"$f":"IF($E14=\"c\",CallThv($L14,$D14,$J14/365,$S$21,$K14,0),IF($E14=\"p\",putThv($L14,$D14,$J14/365,$S$21,$K14,0),0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,"","","","","","",{"$f":"IF($E15=\"c\",CallThv($L15,$D15,$J15/365,$S$21,$K15,0),IF($E15=\"p\",putThv($L15,$D15,$J15/365,$S$21,$K15,0),0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"o",null,null,null,null,"","","","","","",{"$f":"IF($E16=\"c\",CallThv($L16,$D16,$J16/365,$S$21,$K16,0),IF($E16=\"p\",putThv($L16,$D16,$J16/365,$S$21,$K16,0),0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N4:N17)","v":-2.4521776428984676E-2},null,{"$f":"SUM(P4:P17)","v":935},835,735,635,535,435,335,235,135,35.000000000000014,-64.999999999999986,-114.99999999999999,-114.99999999999999,-114.99999999999999,-114.99999999999999,-114.99999999999999,-114.99999999999999,-114.99999999999999,-114.99999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"strike","exp","date",null,"mult",100,"rate",2.5000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2","v":65},{"$f":"P18","v":935},{"$f":"ROUND(P39,0)","v":935},null,"incr",1]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":67},{"$f":"R18","v":735},{"$f":"ROUND(R39,0)","v":735},null,"begin",65]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2","v":69},{"$f":"T18","v":535},{"$f":"ROUND(T39,0)","v":537}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2","v":71},{"$f":"V18","v":335},{"$f":"ROUND(V39,0)","v":345}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2","v":72},{"$f":"W18","v":235},{"$f":"ROUND(W39,0)","v":255},null,null,null,null,null,null,null,null,null,"`"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2","v":73},{"$f":"X18","v":135},{"$f":"ROUND(X39,0)","v":172}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2","v":74},{"$f":"Y18","v":35.000000000000014},{"$f":"ROUND(Y39,0)","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z2","v":75},{"$f":"Z18","v":-64.999999999999986},{"$f":"ROUND(Z39,0)","v":38}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA2","v":76},{"$f":"AA18","v":-114.99999999999999},{"$f":"ROUND(AA39,0)","v":-11}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2","v":77},{"$f":"AB18","v":-114.99999999999999},{"$f":"ROUND(AB39,0)","v":-48}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2","v":79},{"$f":"AD18","v":-114.99999999999999},{"$f":"ROUND(AD39,0)","v":-92}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2","v":81},{"$f":"AF18","v":-114.99999999999999},{"$f":"ROUND(AF39,0)","v":-109}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2","v":83},{"$f":"AH18","v":-114.99999999999999},{"$f":"ROUND(AH39,0)","v":-114}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DATE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2","v":65},{"$f":"Q2","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P41:P54)*$Q$21","v":934.83280768042277},834.87547801915184,735.02083400884624,635.45389162909964,536.59027984480667,439.23521547497211,344.73391821993772,255.01786347415475,172.44802176230309,99.425835499427833,37.865002847126881,-11.282850414879553,-48.254338327549597,-74.36696976063763,-91.64421299545586,-102.33997367495866,-108.53280963065544,-111.88711777844782,-113.58788318881913]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(P$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(P$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),(P$2-$D4)*$C4)))","v":9.3483280768042274},{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(Q$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(Q$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),(Q$2-$D4)*$C4)))","v":8.3487547801915181},{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(R$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(R$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),(R$2-$D4)*$C4)))","v":7.3502083400884626},{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(S$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(S$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),(S$2-$D4)*$C4)))","v":6.3545389162909967},{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(T$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(T$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),(T$2-$D4)*$C4)))","v":5.3659027984480669},{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(U$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(U$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),(U$2-$D4)*$C4)))","v":4.3923521547497213},{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(V$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(V$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),(V$2-$D4)*$C4)))","v":3.4473391821993773},{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(W$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(W$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),(W$2-$D4)*$C4)))","v":2.5501786347415476},{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(X$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(X$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),(X$2-$D4)*$C4)))","v":1.7244802176230309},{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(Y$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(Y$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),(Y$2-$D4)*$C4)))","v":0.99425835499427828},{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(Z$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(Z$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),(Z$2-$D4)*$C4)))","v":0.37865002847126883},{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(AA$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(AA$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),(AA$2-$D4)*$C4)))","v":-0.11282850414879553},{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(AB$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(AB$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),(AB$2-$D4)*$C4)))","v":-0.48254338327549595},{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(AC$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(AC$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),(AC$2-$D4)*$C4)))","v":-0.74366969760637636},{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(AD$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(AD$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),(AD$2-$D4)*$C4)))","v":-0.91644212995455865},{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(AE$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(AE$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),(AE$2-$D4)*$C4)))","v":-1.0233997367495866},{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(AF$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(AF$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),(AF$2-$D4)*$C4)))","v":-1.0853280963065544},{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(AG$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(AG$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),(AG$2-$D4)*$C4)))","v":-1.1188711777844782},{"$f":"IF(ISBLANK($E4),0,IF(LEFT($E4,1)=\"c\",(CallThv(AH$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),IF(LEFT($E4)=\"p\",(putThv(AH$2,$D4,$J4/365,$S$21,$K4,0)*$C4)-($C4*$F4),(AH$2-$D4)*$C4)))","v":-1.1358788318881914}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(P$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(P$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),(P$2-$D5)*$C5)))","v":0},{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(Q$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(Q$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),(Q$2-$D5)*$C5)))","v":0},{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(R$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(R$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),(R$2-$D5)*$C5)))","v":0},{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(S$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(S$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),(S$2-$D5)*$C5)))","v":0},{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(T$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(T$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),(T$2-$D5)*$C5)))","v":0},{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(U$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(U$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),(U$2-$D5)*$C5)))","v":0},{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(V$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(V$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),(V$2-$D5)*$C5)))","v":0},{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(W$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(W$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),(W$2-$D5)*$C5)))","v":0},{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(X$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(X$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),(X$2-$D5)*$C5)))","v":0},{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(Y$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(Y$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),(Y$2-$D5)*$C5)))","v":0},{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(Z$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(Z$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),(Z$2-$D5)*$C5)))","v":0},{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(AA$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(AA$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),(AA$2-$D5)*$C5)))","v":0},{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(AB$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(AB$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),(AB$2-$D5)*$C5)))","v":0},{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(AC$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(AC$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),(AC$2-$D5)*$C5)))","v":0},{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(AD$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(AD$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),(AD$2-$D5)*$C5)))","v":0},{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(AE$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(AE$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),(AE$2-$D5)*$C5)))","v":0},{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(AF$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(AF$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),(AF$2-$D5)*$C5)))","v":0},{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(AG$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(AG$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),(AG$2-$D5)*$C5)))","v":0},{"$f":"IF(ISBLANK($E5),0,IF(LEFT($E5,1)=\"c\",(CallThv(AH$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),IF(LEFT($E5)=\"p\",(putThv(AH$2,$D5,$J5/365,$S$21,$K5,0)*$C5)-($C5*$F5),(AH$2-$D5)*$C5)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(P$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(P$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),(P$2-$D6)*$C6)))","v":0},{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(Q$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(Q$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),(Q$2-$D6)*$C6)))","v":0},{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(R$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(R$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),(R$2-$D6)*$C6)))","v":0},{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(S$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(S$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),(S$2-$D6)*$C6)))","v":0},{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(T$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(T$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),(T$2-$D6)*$C6)))","v":0},{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(U$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(U$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),(U$2-$D6)*$C6)))","v":0},{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(V$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(V$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),(V$2-$D6)*$C6)))","v":0},{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(W$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(W$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),(W$2-$D6)*$C6)))","v":0},{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(X$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(X$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),(X$2-$D6)*$C6)))","v":0},{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(Y$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(Y$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),(Y$2-$D6)*$C6)))","v":0},{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(Z$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(Z$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),(Z$2-$D6)*$C6)))","v":0},{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(AA$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(AA$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),(AA$2-$D6)*$C6)))","v":0},{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(AB$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(AB$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),(AB$2-$D6)*$C6)))","v":0},{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(AC$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(AC$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),(AC$2-$D6)*$C6)))","v":0},{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(AD$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(AD$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),(AD$2-$D6)*$C6)))","v":0},{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(AE$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(AE$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),(AE$2-$D6)*$C6)))","v":0},{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(AF$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(AF$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),(AF$2-$D6)*$C6)))","v":0},{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(AG$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(AG$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),(AG$2-$D6)*$C6)))","v":0},{"$f":"IF(ISBLANK($E6),0,IF(LEFT($E6,1)=\"c\",(CallThv(AH$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),IF(LEFT($E6)=\"p\",(putThv(AH$2,$D6,$J6/365,$S$21,$K6,0)*$C6)-($C6*$F6),(AH$2-$D6)*$C6)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(P$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(P$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),(P$2-$D7)*$C7)))","v":0},{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(Q$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(Q$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),(Q$2-$D7)*$C7)))","v":0},{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(R$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(R$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),(R$2-$D7)*$C7)))","v":0},{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(S$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(S$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),(S$2-$D7)*$C7)))","v":0},{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(T$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(T$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),(T$2-$D7)*$C7)))","v":0},{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(U$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(U$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),(U$2-$D7)*$C7)))","v":0},{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(V$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(V$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),(V$2-$D7)*$C7)))","v":0},{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(W$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(W$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),(W$2-$D7)*$C7)))","v":0},{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(X$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(X$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),(X$2-$D7)*$C7)))","v":0},{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(Y$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(Y$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),(Y$2-$D7)*$C7)))","v":0},{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(Z$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(Z$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),(Z$2-$D7)*$C7)))","v":0},{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(AA$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(AA$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),(AA$2-$D7)*$C7)))","v":0},{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(AB$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(AB$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),(AB$2-$D7)*$C7)))","v":0},{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(AC$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(AC$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),(AC$2-$D7)*$C7)))","v":0},{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(AD$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(AD$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),(AD$2-$D7)*$C7)))","v":0},{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(AE$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(AE$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),(AE$2-$D7)*$C7)))","v":0},{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(AF$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(AF$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),(AF$2-$D7)*$C7)))","v":0},{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(AG$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(AG$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),(AG$2-$D7)*$C7)))","v":0},{"$f":"IF(ISBLANK($E7),0,IF(LEFT($E7,1)=\"c\",(CallThv(AH$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),IF(LEFT($E7)=\"p\",(putThv(AH$2,$D7,$J7/365,$S$21,$K7,0)*$C7)-($C7*$F7),(AH$2-$D7)*$C7)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(P$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(P$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),(P$2-$D8)*$C8)))","v":0},{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(Q$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(Q$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),(Q$2-$D8)*$C8)))","v":0},{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(R$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(R$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),(R$2-$D8)*$C8)))","v":0},{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(S$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(S$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),(S$2-$D8)*$C8)))","v":0},{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(T$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(T$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),(T$2-$D8)*$C8)))","v":0},{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(U$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(U$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),(U$2-$D8)*$C8)))","v":0},{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(V$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(V$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),(V$2-$D8)*$C8)))","v":0},{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(W$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(W$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),(W$2-$D8)*$C8)))","v":0},{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(X$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(X$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),(X$2-$D8)*$C8)))","v":0},{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(Y$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(Y$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),(Y$2-$D8)*$C8)))","v":0},{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(Z$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(Z$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),(Z$2-$D8)*$C8)))","v":0},{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(AA$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(AA$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),(AA$2-$D8)*$C8)))","v":0},{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(AB$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(AB$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),(AB$2-$D8)*$C8)))","v":0},{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(AC$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(AC$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),(AC$2-$D8)*$C8)))","v":0},{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(AD$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(AD$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),(AD$2-$D8)*$C8)))","v":0},{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(AE$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(AE$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),(AE$2-$D8)*$C8)))","v":0},{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(AF$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(AF$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),(AF$2-$D8)*$C8)))","v":0},{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(AG$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(AG$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),(AG$2-$D8)*$C8)))","v":0},{"$f":"IF(ISBLANK($E8),0,IF(LEFT($E8,1)=\"c\",(CallThv(AH$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),IF(LEFT($E8)=\"p\",(putThv(AH$2,$D8,$J8/365,$S$21,$K8,0)*$C8)-($C8*$F8),(AH$2-$D8)*$C8)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(P$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(P$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),(P$2-$D9)*$C9)))","v":0},{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(Q$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(Q$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),(Q$2-$D9)*$C9)))","v":0},{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(R$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(R$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),(R$2-$D9)*$C9)))","v":0},{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(S$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(S$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),(S$2-$D9)*$C9)))","v":0},{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(T$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(T$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),(T$2-$D9)*$C9)))","v":0},{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(U$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(U$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),(U$2-$D9)*$C9)))","v":0},{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(V$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(V$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),(V$2-$D9)*$C9)))","v":0},{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(W$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(W$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),(W$2-$D9)*$C9)))","v":0},{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(X$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(X$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),(X$2-$D9)*$C9)))","v":0},{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(Y$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(Y$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),(Y$2-$D9)*$C9)))","v":0},{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(Z$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(Z$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),(Z$2-$D9)*$C9)))","v":0},{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(AA$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(AA$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),(AA$2-$D9)*$C9)))","v":0},{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(AB$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(AB$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),(AB$2-$D9)*$C9)))","v":0},{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(AC$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(AC$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),(AC$2-$D9)*$C9)))","v":0},{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(AD$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(AD$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),(AD$2-$D9)*$C9)))","v":0},{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(AE$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(AE$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),(AE$2-$D9)*$C9)))","v":0},{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(AF$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(AF$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),(AF$2-$D9)*$C9)))","v":0},{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(AG$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(AG$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),(AG$2-$D9)*$C9)))","v":0},{"$f":"IF(ISBLANK($E9),0,IF(LEFT($E9,1)=\"c\",(CallThv(AH$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),IF(LEFT($E9)=\"p\",(putThv(AH$2,$D9,$J9/365,$S$21,$K9,0)*$C9)-($C9*$F9),(AH$2-$D9)*$C9)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(P$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(P$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),(P$2-$D10)*$C10)))","v":0},{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(Q$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(Q$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),(Q$2-$D10)*$C10)))","v":0},{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(R$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(R$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),(R$2-$D10)*$C10)))","v":0},{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(S$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(S$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),(S$2-$D10)*$C10)))","v":0},{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(T$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(T$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),(T$2-$D10)*$C10)))","v":0},{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(U$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(U$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),(U$2-$D10)*$C10)))","v":0},{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(V$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(V$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),(V$2-$D10)*$C10)))","v":0},{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(W$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(W$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),(W$2-$D10)*$C10)))","v":0},{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(X$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(X$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),(X$2-$D10)*$C10)))","v":0},{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(Y$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(Y$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),(Y$2-$D10)*$C10)))","v":0},{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(Z$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(Z$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),(Z$2-$D10)*$C10)))","v":0},{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(AA$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(AA$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),(AA$2-$D10)*$C10)))","v":0},{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(AB$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(AB$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),(AB$2-$D10)*$C10)))","v":0},{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(AC$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(AC$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),(AC$2-$D10)*$C10)))","v":0},{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(AD$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(AD$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),(AD$2-$D10)*$C10)))","v":0},{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(AE$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(AE$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),(AE$2-$D10)*$C10)))","v":0},{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(AF$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(AF$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),(AF$2-$D10)*$C10)))","v":0},{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(AG$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(AG$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),(AG$2-$D10)*$C10)))","v":0},{"$f":"IF(ISBLANK($E10),0,IF(LEFT($E10,1)=\"c\",(CallThv(AH$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),IF(LEFT($E10)=\"p\",(putThv(AH$2,$D10,$J10/365,$S$21,$K10,0)*$C10)-($C10*$F10),(AH$2-$D10)*$C10)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(P$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(P$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),(P$2-$D11)*$C11)))","v":0},{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(Q$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(Q$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),(Q$2-$D11)*$C11)))","v":0},{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(R$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(R$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),(R$2-$D11)*$C11)))","v":0},{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(S$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(S$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),(S$2-$D11)*$C11)))","v":0},{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(T$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(T$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),(T$2-$D11)*$C11)))","v":0},{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(U$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(U$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),(U$2-$D11)*$C11)))","v":0},{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(V$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(V$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),(V$2-$D11)*$C11)))","v":0},{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(W$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(W$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),(W$2-$D11)*$C11)))","v":0},{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(X$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(X$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),(X$2-$D11)*$C11)))","v":0},{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(Y$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(Y$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),(Y$2-$D11)*$C11)))","v":0},{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(Z$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(Z$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),(Z$2-$D11)*$C11)))","v":0},{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(AA$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(AA$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),(AA$2-$D11)*$C11)))","v":0},{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(AB$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(AB$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),(AB$2-$D11)*$C11)))","v":0},{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(AC$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(AC$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),(AC$2-$D11)*$C11)))","v":0},{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(AD$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(AD$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),(AD$2-$D11)*$C11)))","v":0},{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(AE$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(AE$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),(AE$2-$D11)*$C11)))","v":0},{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(AF$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(AF$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),(AF$2-$D11)*$C11)))","v":0},{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(AG$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(AG$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),(AG$2-$D11)*$C11)))","v":0},{"$f":"IF(ISBLANK($E11),0,IF(LEFT($E11,1)=\"c\",(CallThv(AH$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),IF(LEFT($E11)=\"p\",(putThv(AH$2,$D11,$J11/365,$S$21,$K11,0)*$C11)-($C11*$F11),(AH$2-$D11)*$C11)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(P$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(P$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),(P$2-$D12)*$C12)))","v":0},{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(Q$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(Q$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),(Q$2-$D12)*$C12)))","v":0},{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(R$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(R$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),(R$2-$D12)*$C12)))","v":0},{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(S$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(S$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),(S$2-$D12)*$C12)))","v":0},{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(T$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(T$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),(T$2-$D12)*$C12)))","v":0},{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(U$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(U$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),(U$2-$D12)*$C12)))","v":0},{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(V$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(V$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),(V$2-$D12)*$C12)))","v":0},{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(W$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(W$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),(W$2-$D12)*$C12)))","v":0},{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(X$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(X$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),(X$2-$D12)*$C12)))","v":0},{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(Y$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(Y$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),(Y$2-$D12)*$C12)))","v":0},{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(Z$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(Z$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),(Z$2-$D12)*$C12)))","v":0},{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(AA$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(AA$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),(AA$2-$D12)*$C12)))","v":0},{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(AB$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(AB$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),(AB$2-$D12)*$C12)))","v":0},{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(AC$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(AC$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),(AC$2-$D12)*$C12)))","v":0},{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(AD$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(AD$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),(AD$2-$D12)*$C12)))","v":0},{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(AE$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(AE$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),(AE$2-$D12)*$C12)))","v":0},{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(AF$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(AF$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),(AF$2-$D12)*$C12)))","v":0},{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(AG$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(AG$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),(AG$2-$D12)*$C12)))","v":0},{"$f":"IF(ISBLANK($E12),0,IF(LEFT($E12,1)=\"c\",(CallThv(AH$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),IF(LEFT($E12)=\"p\",(putThv(AH$2,$D12,$J12/365,$S$21,$K12,0)*$C12)-($C12*$F12),(AH$2-$D12)*$C12)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(P$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(P$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),(P$2-$D13)*$C13)))","v":0},{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(Q$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(Q$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),(Q$2-$D13)*$C13)))","v":0},{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(R$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(R$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),(R$2-$D13)*$C13)))","v":0},{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(S$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(S$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),(S$2-$D13)*$C13)))","v":0},{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(T$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(T$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),(T$2-$D13)*$C13)))","v":0},{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(U$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(U$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),(U$2-$D13)*$C13)))","v":0},{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(V$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(V$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),(V$2-$D13)*$C13)))","v":0},{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(W$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(W$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),(W$2-$D13)*$C13)))","v":0},{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(X$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(X$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),(X$2-$D13)*$C13)))","v":0},{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(Y$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(Y$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),(Y$2-$D13)*$C13)))","v":0},{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(Z$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(Z$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),(Z$2-$D13)*$C13)))","v":0},{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(AA$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(AA$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),(AA$2-$D13)*$C13)))","v":0},{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(AB$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(AB$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),(AB$2-$D13)*$C13)))","v":0},{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(AC$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(AC$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),(AC$2-$D13)*$C13)))","v":0},{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(AD$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(AD$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),(AD$2-$D13)*$C13)))","v":0},{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(AE$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(AE$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),(AE$2-$D13)*$C13)))","v":0},{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(AF$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(AF$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),(AF$2-$D13)*$C13)))","v":0},{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(AG$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(AG$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),(AG$2-$D13)*$C13)))","v":0},{"$f":"IF(ISBLANK($E13),0,IF(LEFT($E13,1)=\"c\",(CallThv(AH$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),IF(LEFT($E13)=\"p\",(putThv(AH$2,$D13,$J13/365,$S$21,$K13,0)*$C13)-($C13*$F13),(AH$2-$D13)*$C13)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(P$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(P$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),(P$2-$D14)*$C14)))","v":0},{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(Q$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(Q$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),(Q$2-$D14)*$C14)))","v":0},{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(R$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(R$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),(R$2-$D14)*$C14)))","v":0},{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(S$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(S$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),(S$2-$D14)*$C14)))","v":0},{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(T$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(T$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),(T$2-$D14)*$C14)))","v":0},{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(U$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(U$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),(U$2-$D14)*$C14)))","v":0},{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(V$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(V$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),(V$2-$D14)*$C14)))","v":0},{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(W$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(W$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),(W$2-$D14)*$C14)))","v":0},{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(X$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(X$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),(X$2-$D14)*$C14)))","v":0},{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(Y$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(Y$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),(Y$2-$D14)*$C14)))","v":0},{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(Z$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(Z$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),(Z$2-$D14)*$C14)))","v":0},{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(AA$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(AA$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),(AA$2-$D14)*$C14)))","v":0},{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(AB$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(AB$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),(AB$2-$D14)*$C14)))","v":0},{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(AC$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(AC$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),(AC$2-$D14)*$C14)))","v":0},{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(AD$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(AD$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),(AD$2-$D14)*$C14)))","v":0},{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(AE$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(AE$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),(AE$2-$D14)*$C14)))","v":0},{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(AF$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(AF$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),(AF$2-$D14)*$C14)))","v":0},{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(AG$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(AG$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),(AG$2-$D14)*$C14)))","v":0},{"$f":"IF(ISBLANK($E14),0,IF(LEFT($E14,1)=\"c\",(CallThv(AH$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),IF(LEFT($E14)=\"p\",(putThv(AH$2,$D14,$J14/365,$S$21,$K14,0)*$C14)-($C14*$F14),(AH$2-$D14)*$C14)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(P$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(P$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),(P$2-$D15)*$C15)))","v":0},{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(Q$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(Q$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),(Q$2-$D15)*$C15)))","v":0},{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(R$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(R$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),(R$2-$D15)*$C15)))","v":0},{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(S$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(S$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),(S$2-$D15)*$C15)))","v":0},{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(T$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(T$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),(T$2-$D15)*$C15)))","v":0},{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(U$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(U$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),(U$2-$D15)*$C15)))","v":0},{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(V$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(V$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),(V$2-$D15)*$C15)))","v":0},{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(W$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(W$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),(W$2-$D15)*$C15)))","v":0},{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(X$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(X$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),(X$2-$D15)*$C15)))","v":0},{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(Y$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(Y$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),(Y$2-$D15)*$C15)))","v":0},{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(Z$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(Z$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),(Z$2-$D15)*$C15)))","v":0},{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(AA$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(AA$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),(AA$2-$D15)*$C15)))","v":0},{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(AB$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(AB$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),(AB$2-$D15)*$C15)))","v":0},{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(AC$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(AC$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),(AC$2-$D15)*$C15)))","v":0},{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(AD$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(AD$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),(AD$2-$D15)*$C15)))","v":0},{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(AE$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(AE$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),(AE$2-$D15)*$C15)))","v":0},{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(AF$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(AF$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),(AF$2-$D15)*$C15)))","v":0},{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(AG$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(AG$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),(AG$2-$D15)*$C15)))","v":0},{"$f":"IF(ISBLANK($E15),0,IF(LEFT($E15,1)=\"c\",(CallThv(AH$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),IF(LEFT($E15)=\"p\",(putThv(AH$2,$D15,$J15/365,$S$21,$K15,0)*$C15)-($C15*$F15),(AH$2-$D15)*$C15)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(P$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(P$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),(P$2-$D16)*$C16)))","v":0},{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(Q$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(Q$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),(Q$2-$D16)*$C16)))","v":0},{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(R$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(R$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),(R$2-$D16)*$C16)))","v":0},{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(S$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(S$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),(S$2-$D16)*$C16)))","v":0},{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(T$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(T$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),(T$2-$D16)*$C16)))","v":0},{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(U$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(U$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),(U$2-$D16)*$C16)))","v":0},{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(V$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(V$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),(V$2-$D16)*$C16)))","v":0},{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(W$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(W$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),(W$2-$D16)*$C16)))","v":0},{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(X$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(X$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),(X$2-$D16)*$C16)))","v":0},{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(Y$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(Y$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),(Y$2-$D16)*$C16)))","v":0},{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(Z$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(Z$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),(Z$2-$D16)*$C16)))","v":0},{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(AA$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(AA$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),(AA$2-$D16)*$C16)))","v":0},{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(AB$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(AB$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),(AB$2-$D16)*$C16)))","v":0},{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(AC$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(AC$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),(AC$2-$D16)*$C16)))","v":0},{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(AD$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(AD$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),(AD$2-$D16)*$C16)))","v":0},{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(AE$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(AE$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),(AE$2-$D16)*$C16)))","v":0},{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(AF$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(AF$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),(AF$2-$D16)*$C16)))","v":0},{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(AG$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(AG$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),(AG$2-$D16)*$C16)))","v":0},{"$f":"IF(ISBLANK($E16),0,IF(LEFT($E16,1)=\"c\",(CallThv(AH$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),IF(LEFT($E16)=\"p\",(putThv(AH$2,$D16,$J16/365,$S$21,$K16,0)*$C16)-($C16*$F16),(AH$2-$D16)*$C16)))","v":0}]