17-Apr

21-Jun

Data van 17 april 2014

65
0.178082

Apple Inc. (AAPL)

524.94

Options Expiring Saturday, June 21, 2014

Calls
Symbol
AAPL140621C00430000
AAPL140621C00435000
AAPL140621C00440000
AAPL140621C00445000
AAPL140621C00450000
AAPL140621C00460000
AAPL140621C00465000
AAPL140621C00470000
AAPL140621C00475000
AAPL140621C00480000
AAPL140621C00485000
AAPL140621C00490000
AAPL140621C00495000
AAPL140621C00500000
AAPL140621C00505000
AAPL140621C00510000
AAPL140621C00515000
AAPL140621C00520000
AAPL140621C00525000
AAPL140621C00530000
AAPL140621C00535000
AAPL140621C00540000
AAPL140621C00545000
AAPL140621C00550000
AAPL140621C00555000
AAPL140621C00560000
AAPL140621C00565000
AAPL140621C00570000
AAPL140621C00575000
AAPL140621C00580000
AAPL140621C00585000
AAPL140621C00590000
AAPL140621C00595000
AAPL140621C00600000
AAPL140621C00605000
AAPL140621C00610000
AAPL140621C00615000
AAPL140621C00620000

Last
Change
Bid
Ask
Volume
93.5
0
94.3
96.95
2
97.39
0
89.45
92
2
76
0
84.55
86.75
10
69.95
0
79.6
81.9
93
77.65 Up 9.00
75.1
77
10
65.1 Up 5.10
65.45
67.4
1
61.9 Up 6.25
60.9
62.7
15
58.1 Up 7.60
56.25
57.45
26
53.39 Up 5.94
51.6
53.55
36
47.55 Up 4.93
47.25
49.05
26
43.35 Up 4.84
43.15
44.3
30
40.2 Up 5.80
39.4
40.55
26
36.34 Up 5.23
35.1
36.2
8
32.5 Up 4.25
31.5
32.25
208
29.5 Up 4.80
28.3
28.85
10
26.5 Up 4.40
25
25.6
36
23.2 Up 3.55
22.15
22.6
55
19.46 Up 2.31
19.3
19.6
204
17.05 Up 2.55
16.85
17.15
505
14.61 Up 1.95
14.55
14.85
307
12.55 Up 1.55
12.5
12.8
135
10.75 Up 1.40
10.65
10.95
235
9.2 Up 1.10
8.95
9.4
382
7.65 Up 0.90
7.6
7.85
543
6.55 Up 0.95
6.35
6.75
35
5.4 Up 0.60
5.3
5.5
283
4.55 Up 0.80
4.35
4.7
60
4.02 Up 0.72
3.6
3.95
104
3.3 Up 0.51
3
3.3
63
2.8 Up 0.47
2.56
2.73
41
2.16 Up 0.22
2.09
2.38
34
1.9 Up 0.24
1.79
1.98
118
1.5 Up 0.11
1.48
1.68
1,025
1.28 Up 0.11
1.28
1.35
290
1.03
0
1.04
1.21
20
0.98 Up 0.14
0.89
1.05
7
0.74 Down 0.25
0.76
0.9
181
0.74 Up 0.10
0.65
0.79
120

rente

dividend
0.01

0.03

Puts
Open Int Strike Price Symbol
3
430 AAPL140621P00430000
2
435 AAPL140621P00435000
5
440 AAPL140621P00440000
97
445 AAPL140621P00445000
132
450 AAPL140621P00450000
51
460 AAPL140621P00460000
57
465 AAPL140621P00465000
157
470 AAPL140621P00470000
40
475 AAPL140621P00475000
75
480 AAPL140621P00480000
121
485 AAPL140621P00485000
143
490 AAPL140621P00490000
72
495 AAPL140621P00495000
1,550
500 AAPL140621P00500000
783
505 AAPL140621P00505000
569
510 AAPL140621P00510000
589
515 AAPL140621P00515000
1,161
520 AAPL140621P00520000
1,041
525 AAPL140621P00525000
1,559
530 AAPL140621P00530000
936
535 AAPL140621P00535000
1,469
540 AAPL140621P00540000
1,117
545 AAPL140621P00545000
1,513
550 AAPL140621P00550000
548
555 AAPL140621P00555000
1,067
560 AAPL140621P00560000
514
565 AAPL140621P00565000
653
570 AAPL140621P00570000
464
575 AAPL140621P00575000
653
580 AAPL140621P00580000
311
585 AAPL140621P00585000
778
590 AAPL140621P00590000
272
595 AAPL140621P00595000
1,189
600 AAPL140621P00600000
248
605 AAPL140621P00605000
193
610 AAPL140621P00610000
220
615 AAPL140621P00615000
701
620 AAPL140621P00620000

Last

Change
0.7 Down 0.34
0.92 Down 0.69
0.95 Down 0.87
1.25 Down 0.89
1.42 Down 0.70
2.05 Down 0.95
2.69 Down 1.01
3.11 Down 1.39
3.7 Down 1.55
4.59 Down 1.51
5.3 Down 2.45
6.55 Down 2.30
7.65 Down 3.55
9.31 Down 2.74
10.15 Down 3.90
12.55 Down 4.95
14.95 Down 3.75
17 Down 4.06
19.55 Down 4.65
21.05 Down 7.00
25.2 Down 5.83
28.22 Down 5.53
30.95 Down 8.96
34.65 Down 6.25
41.33 Down 4.94
41.9 Down 7.30
45.35 Down 12.20
50.55 Down 7.65
53.85 Down 6.80
60.53 Down 6.08
63.35 Down 8.00
67.96 Down 8.29
72.55 Down 10.40
77.35 Down 11.85
82.95 Up 0.95
87.35 Down 6.20
92.35 Down 13.02
97.2 Down 6.28

Bid
0.67
0.76
0.94
1.14
1.37
2.01
2.47
3
3.6
4.35
5.35
6.35
7.55
8.95
10.6
12.5
14.75
16.9
19.55
22.25
25.1
28
31.35
34.75
38.5
42.5
46.6
50.85
55.25
59.75
64.3
68.95
73.45
78.2
83
87.5
92.3
97.25

0.4
0.35
0.3
0.25

Ask

Volume Open Int PV(K) + C

0.85
4
188
0.94
16
119
1.11
36
119
1.31
76
167
1.58
134
1,444
2.27
27
524
2.75
15
1,212
3.35
90
1,058
3.95
17
2,648
4.65
224
2,831
5.55
223
628
6.6
60
3,655
7.9
76
3,595
9.3
129
1,517
10.95
125
424
12.8
1,158
1,278
14.9
169
1,537
17.2
289
2,664
19.7
212
1,115
22.45
67
1,225
25.4
70
611
28.6
36
922
32
3
341
35.8
26
792
39.55
20
165
43.5
2
113
47.6
28
109
51.9
21
140
56.25
56
120
60.75
4
181
65.3
23
146
70
71
343
75.05
15
21
79.85
31
257
84.7
2
5
89.8
7
82
94.8
5
27
99.75
6
26

P+ Sx
524.5139907685 522.944
524.6010720565 523.034
524.5131533445 523.209
524.6002346325 523.409
524.8873159205 523.659
525.2364784965 524.324
525.5985597846 524.794
525.6356410726 525.359
526.3477223606 525.959
526.9098036486 526.684
527.4718849366 527.634
528.7089662246 528.659
529.3710475126 529.909
530.5831288006 531.309
532.2702100886 532.959
533.9822913766 534.834
536.0443726646 537.009
538.1064539526 539.234
540.6435352406 541.809
543.3306165286 544.534
546.2676978166 547.434
549.4047791046 550.484
552.7668603926 553.859
556.3039416807 557.459
560.1160229687 561.209
563.9531042567 565.184
568.0651855447 569.284
572.3022668327 573.559
576.6643481207 577.934
581.1464294087 582.434
585.7235106967 586.984
590.3605919847 591.659
595.0426732727 596.434
599.7647545607 601.209
604.5618358487 606.034
609.3939171367 610.834
614.2409984247 615.734
619.1180797127 620.684

0.2
0.15
0.1
0.05
0
0

0.132752
0.4

522.184

0.35
0.3
0.25

pv k
d1
d2
c
verschil
Sigma
Column X
1.569961 429.2387 1.437617 1.294113 95.62499 7.9820553651E-006 0.340058
0.15
1.567042
434.2299 1.404522 1.266408 90.72499 1.0940803662E-005 0.327285
1.304123
439.221 1.391278 1.260802 85.64999 5.5085952511E-006 0.309188
0.1
1.191204 444.2122 1.355733 1.230681
80.75 1.1070929986E-006 0.296333
0.05
1.228286 449.2033 1.296824 1.175016 76.04999 8.4238356948E-006 0.288645
0.912448
459.1856 1.202963 1.090866 66.42499 7.0811969408E-006 0.265634
0
0.80453
464.1768
1.137541
61.79999
0.257611
0
5
10
15 1.028829
20
25
30 6.1564230549E-006
35
40
0.276611 469.1679 1.099459 0.997343 56.84999
0.000010247 0.241984
0.388692 474.1591 1.00593 0.904953
52.575 4.0667778478E-007 0.239282
0.225773 479.1502 0.927144 0.829207 48.14999 1.0672669156E-005 0.23208
0.162145 484.1414 0.848858 0.754502 43.72499 7.8271705490E-006 0.223593
0.049936 489.1325 0.738735 0.64417
39.975
0.000000148 0.224087
0.537983 494.1236 0.656721 0.566404 35.64997 2.7276516136E-005 0.214022
0.725901 499.1148 0.554221 0.465611 31.87498
0.000018601 0.209979
0.68882 504.1059 0.44218 0.353632 28.57498 1.8421513531E-005 0.20983
0.851739 509.0971 0.333661 0.246103 25.29997 3.0795293117E-005 0.207483
0.964658 514.0882 0.222637 0.13534 22.37498
0.000024114 0.206866
1.127576 519.0794 0.112343 0.026353 19.44999 1.4071746151E-005 0.203769
1.165495 524.0705 0.000996 -0.084932 16.99999 1.4950333423E-005 0.203622
1.203414 529.0617 -0.110222 -0.195752 14.69999
0.000009977 0.202678
1.166332 534.0528 -0.220856 -0.306148 12.64999 1.2259421363E-005 0.202116
1.079251 539.044 -0.331335 -0.416338 10.79998 1.8227675287E-005 0.201429
1.09217 544.0351 -0.440832 -0.525661 9.174986 1.4248090043E-005 0.20102
1.155089 549.0263 -0.550432 -0.635002 7.724981 1.9176374542E-005 0.200404
1.093007 554.0174 -0.654784 -0.739658 6.549984 1.6461542745E-005 0.201125
1.230926 559.0086 -0.765684 -0.850036 5.399994 6.3787214888E-006 0.199888
1.218845 563.9997 -0.867861 -0.952496 4.524985 1.5360843557E-005 0.20056
1.256763 568.9909 -0.968436 -1.053355 3.774993 7.0413231672E-006 0.201231
1.269682 573.982 -1.065827 -1.151148 3.14999
0.000010433 0.202185
1.287601 578.9732 -1.157959 -1.243922 2.644992 8.2792187936E-006 0.203704
1.26052 583.9643 -1.24499 -1.331781 2.234994 5.7410765995E-006 0.205666
1.298438 588.9555 -1.330035 -1.417623 1.884994 5.9255099194E-006 0.207555
1.391357 593.9466 -1.414757 -1.503022 1.579997
0.000003248 0.209161
1.444276 598.9378 -1.499554 -1.588375
1.315 4.5212226008E-007 0.210479
1.472194 603.9289 -1.572588
-1.6625
1.125 4.8586087686E-007 0.213062
1.440113 608.9201 -1.641018 -1.73213 0.969994 6.4127121793E-006 0.215906
1.493032 613.9112 -1.710247 -1.802389 0.830005 4.5643868045E-006 0.218346
1.565951 618.9023 -1.773227 -1.866598
0.72 1.5107992835E-007 0.22126
0.000389556
0.2

Date
Open
High
Low
Close
Volume
Adj Close
4/17/2014
520
527.76
519.2
524.94 10154800
524.94
4/16/2014
518.05
521.09
514.14
519.01 7670200
519.01
4/15/2014
520.27
521.64
511.33
517.96 9501800
517.96
4/14/2014
521.9
522.16
517.21
521.68 7345500
521.68
4/11/2014
519
522.83
517.14
519.61 9704200
519.61
4/10/2014
530.68
532.24
523.17
523.48 8530600
523.48
4/9/2014
522.64
530.49
522.02
530.32 7337800
530.32
4/8/2014
525.19
526.12
518.7
523.44 8697800
523.44
4/7/2014
528.02
530.9
521.89
523.47 10351800
523.47
4/4/2014
539.81
540
530.58
531.82 9830400
531.82
4/3/2014
541.39
542.5
537.64
538.79 5798000
538.79
4/2/2014
542.38
543.48
540.26
542.55 6443600
542.55
4/1/2014
537.76
541.87
536.77
541.65 7170000
541.65
3/31/2014
539.23
540.81
535.93
536.74 6023900
536.74
3/28/2014
538.32
538.94
534.25
536.86 7163000
536.86
3/27/2014
540.02
541.5
535.12
537.46 7929700
537.46
3/26/2014
546.52
549
538.86
539.78 10706000
539.78
3/25/2014
541.5
545.75
539.59
544.99 10081900
544.99
3/24/2014
538.42
540.5
535.06
539.19 12703600
539.19
3/21/2014
531.93
533.75
526.33
532.87 13358800
532.87
3/20/2014
529.89
532.67
527.35
528.7 7442800
528.7
3/19/2014
532.26
536.24
529
531.26 8027000
531.26
3/18/2014
525.9
531.97
525.2
531.4 7487400
531.4
3/17/2014
527.7
529.97
525.85
526.74 7126600
526.74
3/14/2014
528.79
530.89
523
524.69 8471400
524.69
3/13/2014
537.44
539.66
529.16
530.65 9205100
530.65
3/12/2014
534.51
537.35
532
536.61 7118800
536.61
3/11/2014
535.45
538.74
532.59
536.09 9972300
536.09
3/10/2014
528.36
533.33
528.34
530.92 6378000
530.92
3/7/2014
531.09
531.98
526.05
530.44 7883200
530.44
3/6/2014
532.79
534.44
528.1
530.75 6624600
530.75
3/5/2014
530.92
534.75
529.13
532.36 7145100
532.36
3/4/2014
531
532.64
527.77
531.24 9255000
531.24
3/3/2014
523.42
530.65
522.81
527.76 8527900
527.76
2/28/2014
529.08
532.75
522.12
526.24 13284600
526.24
2/27/2014
517.14
528.78
516.05
527.67 10781500
527.67
2/26/2014
523.61
525
515.6
517.35 9864900
517.35
2/25/2014
529.38
529.57
521
522.06 8284000
522.06
2/24/2014
523.15
529.92
522.42
527.55 10318200
527.55
2/21/2014
532.79
534.57
524.6
525.25 9956600
525.25
2/20/2014
532.99
537
529
531.15 10923500
531.15
2/19/2014
544.75
546.89
534.35
537.37 11206000
537.37
2/18/2014
546
551.19
545.61
545.99 9294700
545.99
2/14/2014
542.47
545.98
541.21
543.99 9747300
543.99

2/13/2014
2/12/2014
2/11/2014
2/10/2014
2/7/2014
2/6/2014
2/5/2014
2/4/2014
2/3/2014
1/31/2014
1/30/2014
1/29/2014
1/28/2014
1/27/2014
1/24/2014
1/23/2014
1/22/2014
1/21/2014
1/17/2014
1/16/2014
1/15/2014
1/14/2014
1/13/2014
1/10/2014
1/9/2014
1/8/2014
1/7/2014
1/6/2014
1/3/2014
1/2/2014
12/31/2013
12/30/2013
12/27/2013
12/26/2013
12/24/2013
12/23/2013
12/20/2013
12/19/2013
12/18/2013
12/17/2013
12/16/2013
12/13/2013
12/12/2013
12/11/2013
12/10/2013

534.66
536.95
530.61
518.66
521.38
510.06
506.56
505.85
502.61
495.18
502.54
503.95
508.76
550.07
554
549.94
550.91
540.99
551.48
554.9
553.52
538.22
529.91
539.83
546.8
538.81
544.32
537.45
552.86
555.68
554.17
557.46
563.82
568.1
569.89
568
545.43
549.5
549.7
555.81
555.02
562.85
562.14
567
563.58

544.85
539.56
537.75
531.99
522.93
513.5
515.28
509.46
507.73
501.53
506.5
507.37
515
554.8
555.62
556.5
557.29
550.07
552.07
556.85
560.2
546.73
542.5
540.8
546.86
545.56
545.96
546.8
553.7
557.03
561.28
560.09
564.41
569.5
571.88
570.72
551.61
550
551.45
559.44
562.64
562.88
565.34
570.97
567.88

534.2
533.24
529.5
518
517.38
507.81
506.25
502.76
499.3
493.55
496.7
498.62
502.07
545.75
544.75
544.81
547.81
540.42
539.9
551.68
551.66
537.66
529.88
531.11
535.35
538.69
537.92
533.6
540.43
552.02
554
552.32
559.5
563.38
566.03
562.76
544.82
543.73
538.8
553.38
555.01
553.67
560.03
559.69
561.2

544.43
535.92
535.96
528.99
519.68
512.51
512.59
508.79
501.53
500.6
499.78
500.75
506.5
550.5
546.07
556.18
551.51
549.07
540.67
554.25
557.36
546.39
535.73
532.94
536.52
543.46
540.04
543.93
540.98
553.13
561.02
554.52
560.09
563.9
567.67
570.09
549.02
544.46
550.77
554.99
557.5
554.43
560.54
561.36
565.55

10978500
11003600
10080600
12341400
13224300
9205900
11726600
13452900
14338000
16599900
24232200
17957500
38054400
19817100
15334100
14401400
13570900
11733100
15240700
8188500
13987100
11877200
13517600
10892000
9969600
9233200
11328900
14736100
14016700
8381600
7967300
9058200
8067300
7286000
5984100
17903800
15586200
11439600
20209400
8210800
10092600
11886500
9367500
12847100
9938200

544.43
535.92
535.96
528.99
519.68
512.51
509.54
505.76
498.55
497.62
496.81
497.77
503.49
547.22
542.82
552.87
548.23
545.8
537.45
550.95
554.04
543.14
532.54
529.77
533.33
540.23
536.83
540.69
537.76
549.84
557.68
551.22
556.76
560.54
564.29
566.7
545.75
541.22
547.49
551.69
554.18
551.13
557.2
558.02
562.18

12/9/2013
12/6/2013
12/5/2013
12/4/2013
12/3/2013
12/2/2013
11/29/2013
11/27/2013
11/26/2013
11/25/2013
11/22/2013
11/21/2013
11/20/2013
11/19/2013
11/18/2013
11/15/2013
11/14/2013
11/13/2013
11/12/2013
11/11/2013
11/8/2013
11/7/2013
11/6/2013
11/5/2013
11/4/2013
11/1/2013
10/31/2013
10/30/2013
10/29/2013
10/28/2013
10/25/2013
10/24/2013
10/23/2013
10/22/2013
10/21/2013
10/18/2013
10/17/2013
10/16/2013
10/15/2013
10/14/2013
10/11/2013
10/10/2013
10/9/2013
10/8/2013
10/7/2013

560.9
565.79
572.65
565.5
558.3
558
549.48
536.31
524.12
521.02
519.52
517.6
519.23
519.03
524.99
526.58
522.81
518
517.67
519.99
514.58
519.58
524.15
524.58
521.1
524.02
525
519.61
536.27
529.04
531.32
525
519
526.41
511.77
505.99
499.98
500.79
497.51
489.83
486.99
491.32
484.64
489.94
486.56

569.58
566.75
575.14
569.19
566.38
564.33
558.33
546
536.14
525.87
522.16
521.21
520.42
523.38
527.19
529.09
529.28
522.25
523.92
521.67
521.13
523.19
524.86
528.89
526.82
524.8
527.49
527.52
539.25
531
533.23
532.47
525.67
528.45
524.3
509.26
504.78
502.53
502
497.58
493.84
492.38
487.79
490.64
492.65

560.9
559.57
566.41
560.82
557.68
550.82
547.81
533.4
524
521
518.53
513.67
514.33
517.97
518.2
524.49
521.87
516.96
517
514.41
512.59
512.38
518.2
523
518.81
515.84
521.27
517.02
514.54
523.21
525.11
522.45
519
508.03
511.52
505.71
499.68
499.23
495.52
489.35
485.16
487.04
478.28
480.54
485.35

566.43
560.02
567.9
565
566.32
551.23
556.07
545.96
533.4
523.74
519.8
521.14
515
519.55
518.63
524.99
528.16
520.63
520.01
519.05
520.56
512.49
520.92
525.45
526.75
520.03
522.7
524.9
516.68
529.88
525.96
531.91
524.96
519.87
521.36
508.89
504.5
501.11
498.68
496.04
492.81
489.64
486.59
480.94
487.75

11446200
12298300
15985000
13493200
16106000
16876600
11361700
12980300
14335100
8189700
7990200
9358100
6925600
7462100
8748000
11354300
10086400
7043600
7295600
8123300
9975600
9379300
7977700
9471900
8736700
9817500
9846300
12648700
22707400
19658600
12064000
13741600
11204400
19073700
14218100
10376500
9056900
8967900
11431200
9353500
9562100
9950100
10775900
10389900
11153300

563.06
556.69
564.52
561.64
562.95
547.95
552.76
542.71
530.23
520.62
516.71
518.04
511.94
516.46
515.54
521.87
525.02
517.53
516.92
515.96
517.46
509.44
517.82
519.29
520.58
513.94
516.57
518.75
510.62
523.67
519.8
525.68
518.81
513.78
515.25
502.93
498.59
495.24
492.84
490.23
487.03
483.9
480.89
475.3
482.03

10/4/2013
10/3/2013
10/2/2013
10/1/2013
9/30/2013
9/27/2013
9/26/2013
9/25/2013
9/24/2013
9/23/2013
9/20/2013
9/19/2013
9/18/2013
9/17/2013
9/16/2013
9/13/2013
9/12/2013
9/11/2013
9/10/2013
9/9/2013
9/6/2013
9/5/2013
9/4/2013
9/3/2013
8/30/2013
8/29/2013
8/28/2013
8/27/2013
8/26/2013
8/23/2013
8/22/2013
8/21/2013
8/20/2013
8/19/2013
8/16/2013
8/15/2013
8/14/2013
8/13/2013
8/12/2013
8/9/2013
8/8/2013
8/7/2013
8/6/2013
8/5/2013
8/2/2013

483.86
490.51
485.63
478.45
477.25
483.78
486
489.2
494.88
496.1
478
470.7
463.18
447.96
461
469.34
468.5
467.01
506.2
505
498.44
500.25
499.56
493.1
492
491.65
486
498
500.75
503.27
504.98
503.59
509.71
504.34
500.15
496.42
497.88
470.94
456.86
458.64
463.86
463.8
468.02
464.69
458.01

484.6
492.35
491.8
489.14
481.66
484.67
488.56
489.64
495.47
496.91
478.55
475.83
466.35
459.71
461.61
471.83
475.4
473.69
507.45
507.92
499.38
500.68
502.24
500.6
492.95
496.5
495.8
502.51
510.2
503.35
505.59
507.15
510.57
513.74
502.94
502.4
504.25
494.66
468.65
460.46
464.1
467
471.89
470.67
462.85

478.6
480.74
483.75
478.38
474.41
480.72
483.9
481.43
487.82
482.6
466
469.25
460.66
447.5
447.22
464.7
466.01
464.81
489.5
503.48
489.95
493.64
496.28
487.35
486.5
491.13
486
486.3
500.5
499.35
498.2
501.2
500.82
504
498.86
489.08
493.4
468.05
456.63
453.65
457.95
461.77
462.17
462.15
456.66

483.03
483.41
489.56
487.96
476.75
482.75
486.22
481.53
489.1
490.64
467.41
472.3
464.68
455.32
450.12
464.9
472.69
467.71
494.64
506.17
498.22
495.27
498.69
488.58
487.22
491.7
490.9
488.59
502.97
501.02
502.96
502.36
501.07
507.74
502.33
497.91
498.5
489.57
467.36
454.45
461.01
464.98
465.25
469.45
462.54

9245300
11526900
10328000
12638700
9291300
8144300
8472200
11319900
13012300
27218100
24975100
14447900
16316500
14263600
19418100
10672700
14430400
32096300
26542700
12167400
12840200
8441700
12322600
11854600
9724900
8559200
10986000
15149600
11820200
7954700
8721700
11995700
12810300
18232800
12939500
17510500
27013300
31497900
13015500
9530900
9134900
10673500
11959200
11387700
9813700

477.37
477.74
483.82
482.24
471.16
477.09
480.52
475.89
483.37
484.89
461.93
466.76
459.23
449.98
444.84
459.45
467.15
462.23
488.84
500.24
492.38
489.47
492.85
482.85
481.51
485.94
485.15
482.86
497.08
495.15
497.07
496.47
495.2
501.79
496.44
492.07
492.66
483.83
461.88
449.12
455.61
456.52
456.78
460.9
454.12

8/1/2013
7/31/2013
7/30/2013
7/29/2013
7/26/2013
7/25/2013
7/24/2013
7/23/2013
7/22/2013
7/19/2013
7/18/2013
7/17/2013
7/16/2013
7/15/2013
7/12/2013
7/11/2013
7/10/2013
7/9/2013
7/8/2013
7/5/2013
7/3/2013
7/2/2013
7/1/2013
6/28/2013
6/27/2013
6/26/2013
6/25/2013
6/24/2013
6/21/2013
6/20/2013
6/19/2013
6/18/2013
6/17/2013
6/14/2013
6/13/2013
6/12/2013
6/11/2013
6/10/2013
6/7/2013
6/6/2013
6/5/2013
6/4/2013
6/3/2013
5/31/2013
5/30/2013

455.75
454.99
449.96
440.8
435.3
440.7
438.93
426
429.46
433.1
433.38
429.7
426.52
425.01
427.65
422.95
419.6
413.6
420.11
420.39
420.86
409.96
402.69
391.36
399.25
403.9
405.7
407.4
418.49
419.3
431.4
431.56
431.44
435.4
432.5
439.5
435.74
444.73
436.5
445.47
445.65
453.22
450.73
452.5
445.65

456.8
457.34
457.15
449.99
441.04
441.4
444.59
426.96
429.75
433.98
434.87
432.22
430.71
431.46
429.79
428.25
424.8
423.5
421
423.29
422.98
421.63
412.27
400.27
401.39
404.79
407.79
408.66
420
425.98
431.66
434.9
435.7
436.29
437.14
441.25
442.76
449.08
443.24
447
450.72
454.43
452.36
457.1
454.5

453.26
449.43
449.23
440.2
434.34
435.81
435.26
418.71
425.47
424.35
430.61
428.22
424.17
424.8
423.41
421.17
418.25
410.38
410.65
415.35
417.45
409.47
401.22
388.87
393.54
395.66
398.83
398.05
408.1
415.17
423
430.21
430.36
428.5
428.75
431.5
433.32
436.8
432.77
434.05
443.71
447.39
442.48
449.5
444.51

456.68
452.53
453.32
447.79
440.99
438.5
440.51
418.99
426.31
424.95
431.76
430.31
430.2
427.44
426.51
427.29
420.73
422.35
415.05
417.42
420.8
418.49
409.22
396.53
393.78
398.07
402.63
402.54
413.5
416.84
423
431.77
432
430.05
435.96
432.19
437.6
438.89
441.81
438.46
445.11
449.31
450.72
449.73
451.58

7366100
11534200
11050800
8859200
7148300
8196200
21140600
13192700
7421300
9597200
7817100
7106800
7733500
8639900
9984400
11653300
10050200
12592300
10647800
9786600
8604600
16780900
13966200
20661300
12044500
13133000
11220100
17169500
17182800
12761100
11105000
6965200
9264800
9709500
10208300
9472400
10218300
16076900
14447700
14890500
10378200
10454600
13298300
13725100
12625700

448.37
444.29
445.07
439.64
432.96
430.52
432.49
411.36
418.55
417.21
423.9
422.48
422.37
419.66
418.75
419.51
413.07
414.66
407.49
409.82
413.14
410.87
401.77
389.31
386.61
390.82
395.3
395.21
405.97
409.25
415.3
423.91
424.14
422.22
428.02
424.32
429.63
430.9
433.77
430.48
437.01
441.13
442.52
441.54
443.36

5/29/2013
5/28/2013
5/24/2013
5/23/2013
5/22/2013
5/21/2013
5/20/2013
5/17/2013
5/16/2013
5/15/2013
5/14/2013
5/13/2013
5/10/2013
5/9/2013
5/8/2013
5/7/2013
5/6/2013
5/3/2013
5/2/2013
5/1/2013
4/30/2013
4/29/2013
4/26/2013
4/25/2013
4/24/2013
4/23/2013
4/22/2013
4/19/2013
4/18/2013
4/17/2013
4/16/2013
4/15/2013
4/12/2013

440
449.9
440.85
435.95
444.05
438.15
431.91
439.05
423.24
439.16
453.85
451.51
457.97
459.81
459.04
464.97
455.71
451.31
441.78
444.46
435.1
420.45
409.81
411.23
393.54
403.99
392.64
387.97
404.99
420.27
421.57
427
434.15

447.5
451.11
445.66
446.16
448.35
445.48
445.8
440.09
437.85
441
455.2
457.9
459.71
463
465.37
465.75
462.2
453.23
448.59
444.93
445.25
433.62
418.77
413.94
415.25
408.38
402.2
399.6
405.79
420.6
426.61
427.89
434.15

439.4
440.85
440.36
435.79
438.22
434.2
430.1
431.01
418.9
422.36
442.15
451.5
450.48
455.58
455.81
453.7
454.31
449.15
440.63
434.39
432.07
420
408.25
407
392.5
398.81
391.27
385.1
389.74
398.11
420.57
419.55
429.09

444.95
441.44
445.15
442.14
441.35
439.66
442.93
433.26
434.58
428.85
443.86
454.74
452.97
456.77
463.84
458.66
460.71
449.98
445.52
439.29
442.78
430.12
417.2
408.38
405.46
406.13
398.67
390.53
392.05
402.8
426.24
419.85
429.8

11806300
13790900
9863100
12607900
15822800
16286500
16127800
15282300
21543000
26486200
15968500
11319600
11959000
14231700
16878500
17276900
17737200
12903600
15065300
18103900
24697800
22868800
27289200
13744200
34630400
23722800
15354300
21759800
23796400
33752000
10920400
11340000
8521900

436.85
433.4
437.05
434.09
433.32
431.66
434.87
425.37
426.67
421.04
435.78
446.46
444.72
448.46
452.4
447.35
449.35
438.88
434.53
428.46
431.86
419.51
406.91
398.31
395.46
396.12
388.84
380.9
382.38
392.87
415.73
409.5
419.2

log rendement
volatility volatility op jaarbasis
0.0113608195 0.008379
0.1327522681
0.0020251316 0.008092
0.128196443
-0.0071563539 0.008093
0.1282123455
0.0039758429 0.008112
0.1285113497
-0.007420295 0.008094
0.1282291362
-0.0129817727 0.007998
0.1267198917
0.0130581874 0.008425
0.1334815163
-5.731151676E-005 0.008285
0.1312525939
-0.0158253641 0.008506
0.1347553881
-0.0130207984 0.008016
0.1270017285
-0.0069543625 0.007916
0.1254100849
0.0016602107 0.008111
0.1285089854
0.0091062305 0.008629
0.1367142692
-0.0002235469 0.008482
0.1343729008
-0.0011169857 0.008482
0.1343751255
-0.0043073105 0.008982
0.1422965525
-0.0096057967 0.008943
0.1416883959
0.0106994324 0.009041
0.1432424824
0.0117905215 0.009388
0.148730412
0.0078563287 0.009477
0.1501403473
-0.0048303803 0.009435
0.1494824867
-0.0002634897 0.00943
0.1493920641
0.0088079652 0.009702
0.1537044879
0.0038994562 0.009619
0.1523989295
-0.0112950582 0.009612
0.1522820086
-0.0111689035 0.009319
0.1476398401
0.0009695163 0.009332
0.1478418311
0.0096907067 0.018178
0.2879875645
0.0009044999 0.018148
0.2875207885
-0.0005842498 0.018426
0.2919261051
-0.0030288516 0.018513
0.2932995381
0.0021060557 0.018536
0.2936658055
0.0065722616 0.018767
0.2973192826
0.0028842525 0.019234
0.3047248143
-0.0027137059 0.019231
0.3046717396
0.0197514603 0.019628
0.3109693626
-0.0090628958 0.019627
0.3109449638
-0.0104611238 0.019597
0.3104687708
0.0043693079 0.019543
0.3096121131
-0.0111701275 0.019651
0.3113370027
-0.0116424031 0.019597
0.3104694909
-0.0159137903 0.019525
0.3093284984
0.0036697962 0.01932
0.3060917312
-0.0008085115 0.019747
0.3128585894

0.0157544796
-7.463522040E-005
0.0130900033
0.0177562906
0.0138930145
0.0058118651
0.0074461095
0.0143583632
0.0018671517
0.0016290743
-0.0019304637
-0.011425728
-0.0832870644
0.0080731421
-0.0183451192
0.0084279856
0.0044422987
0.0154168759
-0.0248083285
-0.0055928254
0.0198697727
0.0197091015
0.005215062
-0.0066974194
-0.0128546053
0.006313504
-0.0071646308
0.0054337377
-0.0222149628
-0.0141579944
0.0116513177
-0.0100002638
-0.0067663375
-0.0066676989
-0.0042617594
0.0376690677
0.0083351449
-0.0115183462
-0.0076420976
-0.0045032494
0.0055188277
-0.0109535259
-0.0014705621
-0.0074272793
-0.0015641111

0.019908
0.019804
0.019872
0.019707
0.019367
0.019111
0.020474
0.02049
0.02031
0.020304
0.020282
0.020349
0.020343
0.013641
0.013592
0.013201
0.013281
0.013468
0.01316
0.012403
0.013353
0.012927
0.012856
0.013543
0.013883
0.013689
0.013677
0.013717
0.013833
0.013098
0.013018
0.012976
0.012986
0.012873
0.012752
0.012728
0.011204
0.011641
0.011413
0.011305
0.011407
0.011475
0.011274
0.011508
0.012481

0.3153980836
0.3137529053
0.3148281461
0.3122178576
0.3068344989
0.3027808164
0.3243762817
0.324617305
0.3217690939
0.3216687183
0.3213214574
0.3223857285
0.3222867911
0.2161081757
0.2153415407
0.2091372678
0.2104105703
0.2133772543
0.2084898761
0.1965029288
0.2115517743
0.2048034843
0.2036714851
0.2145555827
0.2199403338
0.2168677824
0.2166777531
0.2173114347
0.2191519616
0.2075041107
0.2062481461
0.205580474
0.2057393272
0.2039393004
0.2020316831
0.2016477291
0.1775061362
0.1844318029
0.1808124239
0.1790970989
0.1807181104
0.1817977827
0.1786069188
0.1823266192
0.1977329788

0.0113776624
-0.0139672805
0.0051147373
-0.002329739
0.0270067723
-0.008739869
0.0183488036
0.0232642326
0.0182904656
0.0075386203
-0.0025706707
0.0118450287
-0.0087904106
0.0017829462
-0.0122036197
-0.0060178424
0.0143688626
0.0011793708
0.0018588806
-0.0029029844
0.0156201443
-0.0163156083
-0.0028348024
-0.0024810806
0.0128370475
-0.0051042798
-0.0042112646
0.0157963979
-0.0252360413
0.0074175927
-0.0112485404
0.0131549351
0.0097425692
-0.0028570615
0.0242012244
0.0086668807
0.0067416212
0.0048579158
0.005309909
0.0065489459
0.006447449
0.0062397201
0.0116923701
-0.0140601692
0.0097144812

0.012491
0.012629
0.012422
0.012481
0.012489
0.012312
0.012155
0.011845
0.011222
0.010833
0.010818
0.010812
0.010689
0.010624
0.01106
0.010793
0.010685
0.010843
0.010843
0.011495
0.011796
0.011669
0.011223
0.011677
0.011687
0.014309
0.014452
0.014564
0.014713
0.013669
0.015299
0.015515
0.015469
0.018882
0.019401
0.019114
0.019081
0.019093
0.019436
0.019421
0.019466
0.019432
0.019417
0.019976
0.019855

0.1978947714
0.2000825957
0.1968073586
0.197728567
0.1978567135
0.1950509656
0.1925756304
0.1876609764
0.1777945438
0.1716348493
0.1713823621
0.1712986412
0.1693436666
0.1683187827
0.1752185473
0.1709992755
0.1692776986
0.1717924559
0.1717866792
0.1821213758
0.1868849744
0.1848688435
0.1777980697
0.1849933142
0.185153122
0.2266999769
0.2289582796
0.2307356995
0.2331026135
0.2165617924
0.2423761639
0.2457969159
0.2450745502
0.2991468419
0.30737596
0.3028267099
0.3023067
0.3024854213
0.3079218291
0.307679576
0.308403831
0.3078564138
0.3076189874
0.3164853863
0.3145696547

-0.0007747799
-0.0126462853
0.0032710213
0.0232441763
-0.0125074132
-0.0071636985
0.0096821158
-0.0155956708
-0.0031396552
0.0485086966
-0.0104018425
0.0162640331
0.0203480365
0.0114884704
-0.032315455
-0.0166202833
0.0105878025
-0.0559726349
-0.0230527457
0.0158372072
0.005927603
-0.006881695
0.0204988217
0.002779047
-0.00915816
0.001627038
0.0047313649
-0.0290242224
0.003890232
-0.0038701143
0.0012078026
0.0025613373
-0.0132199841
0.0107190752
0.0088416475
-0.0011982982
0.0180856756
0.0464284883
0.0280150045
-0.0143470678
-0.0019953303
-0.0005693639
-0.0089792252
0.0148196194
0.0127426959

0.01976
0.019765
0.019658
0.019772
0.019363
0.019346
0.019311
0.019529
0.021101
0.021624
0.020002
0.019904
0.019687
0.019377
0.019459
0.018656
0.018417
0.018349
0.014918
0.014187
0.014035
0.014128
0.016265
0.016567
0.016566
0.016806
0.016798
0.016817
0.015583
0.015593
0.015554
0.015632
0.015725
0.015432
0.015584
0.015797
0.015741
0.015874
0.014765
0.014155
0.014003
0.014271
0.014261
0.015201
0.015225

0.3130545734
0.3131385053
0.311446668
0.313240137
0.3067654927
0.3064964034
0.3059484451
0.3093941337
0.3343037758
0.3425916988
0.3168969721
0.3153323055
0.3118998607
0.3069822968
0.3082848092
0.2955629937
0.2917799642
0.2906979099
0.2363467689
0.2247584222
0.222353147
0.2238265329
0.2576814306
0.2624756703
0.262450599
0.2662513548
0.2661338714
0.2664303502
0.2468828085
0.2470385465
0.2464279834
0.2476505159
0.2491372986
0.2444959488
0.2469002495
0.2502698347
0.2493904787
0.2514940779
0.2339200419
0.2242624059
0.2218550838
0.2260891826
0.2259370621
0.2408250657
0.2412049528

0.009141282
-0.0017540708
0.012275363
0.0153108652
0.0056515646
-0.0045654243
0.0500904612
-0.0173276136
0.0032066649
-0.0159078862
0.00335547
0.0002604013
0.0064368475
0.0021707765
-0.0018132804
0.0154702934
-0.0038418372
0.0174425148
-0.0057016464
-0.0080684797
0.0055096558
0.0223970772
0.0315038442
0.0069595084
-0.010830663
-0.0113978744
0.0002277011
-0.026861996
-0.008046951
-0.0146749344
-0.0205200179
-0.0005424209
0.0045370842
-0.0136434183
0.0086820359
-0.0124364856
-0.0029516715
-0.0066383951
0.0076135745
-0.0150552129
-0.0093835385
-0.0031460446
0.002217045
-0.0041134649
0.0147921944

0.01547
0.015974
0.015967
0.01585
0.015852
0.015897
0.016047
0.012995
0.01269
0.012768
0.012735
0.012796
0.012796
0.012728
0.012714
0.013074
0.01281
0.012864
0.012456
0.012457
0.012442
0.012416
0.012395
0.010669
0.010933
0.01229
0.012782
0.012842
0.012128
0.012138
0.012225
0.01175
0.01264
0.012762
0.012815
0.012784
0.013669
0.014679
0.015004
0.014999
0.014644
0.014699
0.014928
0.015009
0.016029

0.2450864097
0.253073147
0.2529598425
0.2511183921
0.2511496879
0.2518519599
0.2542354791
0.2058789735
0.2010526159
0.2022871431
0.2017592004
0.2027331087
0.2027252744
0.201650335
0.2014270046
0.2071372489
0.2029429866
0.2038011571
0.1973463686
0.197352963
0.1971152526
0.1967021992
0.196373368
0.1690275291
0.1732080314
0.194711589
0.2025083699
0.203458849
0.1921397583
0.1922995485
0.1936759609
0.1861521385
0.2002601693
0.2021959045
0.2030342191
0.2025389168
0.2165525456
0.2325635793
0.237701851
0.2376299819
0.231998123
0.232874615
0.2365053451
0.2377793918
0.2539392623

0.0079287976
-0.0083865159
0.0067957192
0.0017754008
0.0038382437
-0.0074088945
0.0220877574
-0.0030515023
0.0132830397
-0.0344096878
-0.0242122818
0.00390494
-0.0083746207
-0.0087472529
0.0112254582
-0.0044608081
0.0235760669
0.00996104
0.0140676024
-0.0079040769
0.0290140981
0.0304953328
0.0213614342
0.0071809523
-0.0016675514
0.0185492477
0.0206310745
-0.0038780051
-0.0270638898
-0.0565572427
0.0150991078
-0.0234112297
#DIV/0!

0.01933
0.019454
0.019916
0.020391
0.02075
0.02112
0.021468
0.021446
0.021881
0.022166
0.021449
0.021241
0.02176
0.022199
0.022653
0.023215
0.023866
0.024015
0.024745
0.025397
0.02633
0.026003
0.025087
0.024808
0.025742
0.027358
0.026794
0.024089
0.025468
0.029295
0.022234
0
#DIV/0!

0.3062443812
0.3082124012
0.3155258294
0.3230544465
0.3287453277
0.3346013326
0.3401220366
0.3397762014
0.3466671835
0.3511801729
0.33982277
0.3365159448
0.3447417178
0.3517019455
0.3588956757
0.3677922664
0.3781059302
0.3804640898
0.3920359311
0.4023576036
0.4171507918
0.4119693423
0.3974587737
0.3930342794
0.4078234515
0.4334330726
0.4244913832
0.3816395107
0.4034877695
0.4641128025
0.3522520735
0
#DIV/0!

0.5
0.45
0.4
0.35
0.3
0.25
0.2
0.15
0.1
0.05
0

0.5
0.45
0.4
0.35
0.3
0.25
0.2
0.15
0.1
0.05
0

Column J

Aandelen prijs
0
5
10
15
20
25
30
35
40
45
50
55
60
65
70
75
80
85
90
95
100

0
0
0
0
0
0
0
0
0
0
0
5
10
15
20
25
30
35
40
45
50

k
50

60
50
40
30
20
10
0
0

20

40

60

80

100

60

Column B

80

100

120

huidige aandelen prijs

nieuwe aandelen prijs

50

pay of
55
45

riskfree rate
0.03
delta

B
-0.5

up
down

uit oefenprijs

26.6990291262

0.1
0.1

50

0
5

optie prijs
1.699029

50
53.84336
52.43622
52.46338
52.33843
52.66628
54.04184
54.53015
55.3024
55.32629
50.40339
49.99675
52.29676
50.85141
48.76257
48.96764
49.98058
47.71123
47.69029
46.02675
47.22513
48.04682
46.40045
47.63649
49.77727
50.2372
49.49989
51.41854
48.90936
49.72117
50.26807
51.62194
48.70985
48.35095
47.2606
46.21042
47.16552
48.03136
44.8197
42.83933
42.24257
41.21817
42.17025
40.72628
39.86495

50
50.28908
50.4141
47.34807
47.88436
46.47162
46.08516
47.44661
48.12881
47.51221
48.72622
46.57557
46.8299
47.74403
47.10491
50.30752
51.16399
55.61918
59.72607
58.24394
58.23541
54.60796
49.65861
49.73443
50.14186
47.89335
47.38213
47.09788
42.74996
42.59131
43.82671
47.58353
46.24435
44.87397
45.21117
44.78433
44.8317
44.3805
43.9791
43.87322
43.67502
42.78029
42.97714
43.04692
45.44435

50
49.21091
49.14365
48.39962
47.09373
48.49439
51.01752
53.52058
54.5858
50.06325
49.36187
49.00764
49.88046
48.41179
47.4737
48.08477
47.85397
48.79891
49.52581
48.60625
49.18605
46.7951
47.24146
46.74902
48.44914
49.09751
46.99465
48.30079
45.8834
46.88175
45.40615
46.5449
46.42617
45.22833
43.68702
44.44581
44.24328
45.03919
43.16885
44.76303
46.35459
45.65432
44.95753
45.83159
45.02479

50
49.53183
48.70521
47.88037
46.68286
46.59624
46.55164
44.96462
46.85248
43.27548
41.76537
42.75507
42.99579
42.9335
44.19396
43.14296
41.01824
41.81982
41.78802
42.02789
42.28528
43.67481
44.03656
46.89373
45.54636
46.36512
44.65571
42.87219
42.65687
43.10703
46.29092
47.38463
47.90855
49.99742
50.77975
49.81906
49.10662
45.45697
44.60788
48.09059
49.06593
47.84441
46.65957
46.38428
46.27475

50
47.35791
52.15642
52.74601
54.48348
53.0686
48.78427
47.57709
47.14831
45.29235
47.87802
48.65136
52.04649
51.39485
52.4151
52.08569
53.65474
51.72446
51.51467
56.56553
54.9501
54.81487
57.05752
56.26083
58.07231
59.38206
58.51134
58.37553
59.01991
59.00659
60.94222
60.50119
59.00467
61.86202
62.27358
60.84741
62.09227
62.10559
63.32719
62.61828
64.4982
62.72815
60.62199
61.32009
61.67145

sigma
0.5
groeiparameter
0.05

40.18541
40.66397
41.18919
42.11721
42.38264
44.3206
45.53921
44.6043
44.38397
44.28597
43.3627
41.15675
40.43233
41.74808
43.33776
41.27955
40.61969
41.05876
41.95778
44.30846
43.15423
42.82914
43.30362
44.19387
43.99312
44.10975
44.12068
42.60337
42.69269
44.62343
45.44461
45.49629
45.22055
44.85014
46.05005
45.41024
44.52626
44.46815
44.51422
42.36626
39.28077
40.09615
41.02371
41.5775
42.42537

45.58412
47.1195
49.52475
49.80577
49.43678
50.40525
51.93043
54.34694
55.07186
58.185
55.66338
54.76504
54.52977
53.57327
52.62337
48.08809
46.8365
48.48069
47.37692
49.68689
50.46029
50.21296
50.11415
49.96459
50.36642
50.96221
50.6607
49.13691
49.38684
53.06836
55.27545
56.43484
55.48125
56.53826
56.89412
56.82813
56.00274
57.4132
54.7712
57.76986
56.47383
53.31163
57.70581
60.46405
56.73418

45.43902
45.669
46.74006
47.38353
47.63534
48.87462
47.10896
49.05859
46.08388
46.35859
46.7535
45.00401
46.31873
42.19382
41.79594
40.3504
41.07635
42.2951
43.75529
43.48198
43.83747
43.70262
45.07622
46.91251
46.18615
46.24074
48.86895
49.06703
50.80844
52.74699
52.83978
52.7363
51.61453
50.86764
51.8649
51.53591
50.98648
50.7224
50.93041
50.93005
53.49048
54.59626
54.09402
54.79009
57.21042

46.08586
46.34615
46.68411
45.99719
47.60154
46.84046
45.22146
44.04594
43.06043
43.75133
43.67398
42.94719
44.77552
43.3871
43.09193
42.18234
41.08925
39.75433
37.69411
37.96822
35.95435
38.10107
35.55323
36.76301
36.95478
37.09628
36.70786
38.23314
37.2793
38.48926
37.35975
39.04003
38.13924
39.54029
39.45832
40.44299
38.65939
39.06138
39.68202
39.99734
40.72068
41.42602
43.58589
43.94432
46.21584

61.45323
61.23556
61.28026
61.45298
62.00299
60.05731
62.15517
62.01966
63.89353
65.03296
63.91984
68.59337
69.1177
72.50691
68.90731
69.68412
73.32922
74.80445
77.79088
80.03719
75.57191
76.86044
78.76175
75.00271
69.37273
70.12981
67.42706
68.53465
68.59459
69.48291
67.58588
65.7858
66.83502
70.39984
71.47595
70.21236
72.12047
72.95025
72.92304
73.87999
74.95656
72.64053
74.16141
72.73289
67.87642

45.21295
45.85245
45.85072
46.30072
47.13753
46.71764
45.78471
46.19723
48.24951
50.28849
50.707
52.50032
51.10097
50.60151
51.84361
51.49818
52.40756
51.69777
52.17576
53.30855
53.88291
55.22972
56.44179
54.88841
55.41912
58.31337
59.1712
60.6073
59.8459
58.88175
58.53466
57.075
56.36097
58.97113
62.24913
58.23755
57.26608
57.89065
57.59887
57.12206
57.66215
55.78317
55.88715
54.69968
54.19711

54.11882
53.99672
54.77481
54.09463
53.79356
53.48997
51.7655
52.57758
53.4664
50.40411
48.00547
46.02505
44.0294
44.67176
44.1602
45.66763
46.01271
44.07287
43.5054
40.23432
42.91948
43.21438
45.22002
47.66837
46.03532
47.57594
46.93883
47.94503
45.2211
45.28433
45.19528
43.38487
43.30059
42.76128
44.73021
43.45188
44.19857
44.71611
44.9863
45.66109
46.09593
45.15882
46.362
44.23454
44.77466

59.50942
59.95069
58.57009
54.42504
55.07829
52.89535
53.36906
50.64471
51.08524
52.57989
51.7241
48.43064
50.1625
50.51227
50.04399
50.65495
49.87487
48.99572
48.67218
49.55005
49.2174
53.30466
54.261
54.01478
54.72906
54.77471
55.30394
55.53433
59.10103
61.69215
61.49687
63.00096
65.29141
62.12264
62.32784
62.24487
58.75094
59.71808
60.47373
61.0942
58.46885
57.86206
58.7149
60.29436
60.41512

44.88406
44.72679
41.10335
40.33764
40.41859
37.89346
37.11108
38.65404
38.85879
39.17957
40.28567
40.06225
40.68846
39.93401
41.20151
40.46383
38.91793
38.85607
39.33912
40.09022
39.26054
40.5514
40.79692
39.7856
42.25735
42.25881
43.48687
42.88002
42.59687
43.89339
42.89479
40.85786
40.60282
40.42894
40.39121
39.46562
39.21854
37.45013
37.07697
38.38829
38.98312
40.71322
39.62536
40.55521
41.2792

68.66369
69.94151
72.65574
75.31369
74.21193
69.67268
71.79722
70.11793
70.27167
69.33129
70.0385
72.66245
76.5533
75.15064
72.53205
74.72689
77.68082
74.8904
79.08635
80.56727
79.73019
81.00902
81.08376
81.37359
82.87853
87.43217
86.52683
84.38341
77.74537
77.45352
79.58721
77.95374
73.96573
75.17421
74.12505
77.15137
79.25597
81.66569
82.59425
82.04936
78.26692
76.24357
74.22733
71.97155
74.90565

55.4941
53.49094
55.16588
56.03613
58.36585
59.95231
58.03655
55.98988
58.39766
57.13697
60.13372
61.41197
60.97285
61.15244
59.53901
61.01863
63.48585
62.36658
63.42748
63.7025
64.17063
64.78918
64.21989
62.38187
61.2501
63.88457
63.8273
64.4079
64.40617
64.72686
66.67173
66.0667
63.84936
66.39469
63.40281
66.08322
67.42541
67.64847
69.02182
67.9257
71.11793
67.37778
70.38888
71.04939
65.18067

44.40203
44.92098
46.79814
49.97638
49.55098
50.13465
48.58772
47.85571
44.50108
45.37267
45.23354
45.20611
44.09467
41.72785
41.48652
41.8015
43.48527
43.21578
41.83026
42.15945
43.36098
43.20685
44.46099
42.40372
42.79174
42.97119
42.36462
43.12288
42.92121
44.08058
44.13375
43.32493
45.88521
44.89159
45.53132
44.11323
43.40749
43.28374
40.80862
40.61906
42.36601
43.1682
44.1709
45.79073
44.51086

57.68919
60.11127
56.81716
58.19401
59.51559
63.44604
62.06241
61.62129
62.37814
60.3706
58.79853
56.76244
56.89908
56.93148
58.29939
59.46732
58.28637
57.48015
58.24995
54.37209
53.63962
53.88702
53.22337
52.33608
53.92959
54.0017
55.74205
58.78296
56.6048
51.89651
51.10054
49.74804
48.83721
46.91149
45.75881
47.98848
49.2814
49.80576
50.57214
52.88408
53.46678
51.91216
51.06369
49.60374
50.37951

40.32918
42.78424
43.50278
42.02937
42.57096
42.52266
43.82964
42.71964
44.13222
43.3585
42.60849
40.94156
41.08572
43.07092
43.45821
42.28873
41.87468
41.46117
39.52803
39.34128
40.69307
42.29011
42.9297
44.31197
44.94796
43.0851
44.32994
44.78566
44.11481
45.83767
45.76313
48.39528
46.36568
45.05517
44.65335
45.99943
46.88051
48.02329
45.90913
46.49248
50.32549
52.44765
55.95653
54.98045
53.15374

75.16715
75.73364
76.10986
76.48072
74.64294
75.69144
72.69147
70.53206
72.54828
74.32841
74.00969
72.48611
73.53511
72.76151
70.50546
69.69448
69.4115
66.14711
63.58544
66.75325
68.5904
67.03485
70.18243
70.90477
68.08676
68.6055
67.68727
67.68004
64.10363
62.7513
61.03919
59.59342
59.38552
58.64766
59.00897
60.69146
56.92473
55.40467
56.27214
55.23816
53.82305
52.57069
54.27564
53.69527
54.77617

65.25947
64.01983
63.27835
61.79832
62.40641
61.40285
61.22363
61.07926
60.47045
61.03296
63.37327
64.75212
64.38215
63.59508
64.43785
62.87312
60.47819
59.60576
58.91274
55.82178
57.75192
58.06701
61.01947
60.83314
62.63272
65.30734
66.56078
63.38939
66.09267
68.51348
67.01437
66.35956
68.47734
65.91842
60.65704
60.8043
64.07881
67.36936
65.45632
64.52161
65.07855
63.17555
63.55195
61.70217
62.28054

46.04397
42.54668
42.72397
43.26104
41.79203
40.24221
42.52762
42.74434
42.42965
44.12453
45.94968
45.62649
48.0619
49.79065
51.5029
51.74975
52.86891
52.93313
51.7651
52.82065
52.21245
52.31211
52.0629
53.56321
51.56287
55.42161
57.56543
58.24736
59.55596
57.92144
57.17995
55.75367
53.79514
55.66301
55.46485
54.92806
53.14207
54.46202
54.55302
54.75569
55.16302
56.97851
58.73737
56.4576
57.7521

48.64719
47.43549
44.17595
44.06663
40.62945
40.82797
42.15582
41.59889
40.59087
41.24844
41.19125
41.6487
42.07714
42.35692
43.69253
44.5167
42.604
43.18648
42.15745
41.51686
40.59703
38.73911
39.50513
39.61019
41.73114
43.44474
44.65823
43.35613
43.15773
40.76862
39.60538
39.64487
40.95434
42.27995
41.55711
41.58459
42.46684
39.10021
38.74837
36.75574
36.99166
36.55206
36.36503
37.50493
37.29298

52.57829
53.60574
55.79705
57.21717
56.72393
52.79064
51.75413
50.03386
50.6359
49.6913
51.12865
51.82314
52.65826
52.61657
55.53789
57.28057
57.02684
58.01921
55.8665
52.21095
53.12313
53.75882
50.08114
50.1708
50.91251
52.05084
53.33806
53.49049
54.87652
54.83632
52.97029
52.8325
52.05196
50.07568
50.32057
50.08409
50.71782
51.27807
51.81049
51.60284
54.202
52.97597
53.40831
51.87898
52.61435

52.61654
52.62494
53.90997
56.61966
58.41227
56.75055
56.30642
55.39699
53.06009
52.50738
53.91249
52.37059
52.05785
51.48567
48.40306
49.44669
49.79964
49.6981
50.13184
50.20294
46.92228
45.42389
46.47673
46.16907
45.73653
47.82506
49.8662
49.5602
48.65595
46.38552
44.30356
43.94354
44.07346
46.52127
44.9451
45.17323
45.15564
44.9008
45.46391
44.38477
44.23567
45.5336
45.05941
46.3328
47.02336

66.63592
63.82489
63.10899
63.49816
64.03
64.01358
61.14855
58.29825
62.39309
62.97269
62.20806
62.88183
61.06371
62.93819
62.39438
62.32043
63.68186
63.80456
64.39077
60.84469
61.38183
58.93176
58.1524
57.96123
56.81688
59.85483
57.82112
58.91218
57.83875
55.68086
56.87778

58.69373
57.32626
58.00177
60.44848
58.81865
59.19018
60.39339
58.19787
62.07912
60.71139
58.53461
57.60127
53.48636
54.20232
53.4863
54.06891
54.09683
52.56029
52.81631
53.78058
54.27431
56.15266
58.60501
57.63643
53.49012
52.68127
55.35223
54.42066
54.58153
54.72182
54.6524

38.05604
37.66792
37.79453
39.40894
38.554
39.79094
40.74503
38.59094
38.46423
37.66753
37.73148
37.09103
37.32358
36.33543
35.163
35.10275
33.91495
33.7327
34.72485
34.62757
33.59733
35.44729
35.73149
35.89534
34.63215
34.95685
33.38365
32.26965
32.73762
31.13326
31.69162

52.30276
53.32162
54.15815
54.37769
55.36766
56.48409
58.96759
57.65944
55.47705
53.86148
53.24728
54.64773
57.04324
53.55774
53.31575
53.55858
52.35707
54.65826
56.03284
57.05114
58.42109
54.37921
53.32597
53.77461
59.6495
61.90921
61.2821
59.93676
60.21901
59.87459
60.09954

49.71585
47.46754
49.31991
50.36031
51.1125
52.67482
51.56508
51.28992
55.03436
53.9606
58.13735
57.25356
57.66145
59.85032
63.35874
64.86531
67.58853
67.13385
68.85477
70.50892
70.55506
71.55452
72.44365
71.58556
72.9562
72.21903
69.7429
68.52242
66.65105
66.03633
65.7513

80
75
70
65
60
55
50
45
40
35
30

Column A
Column B
Column C
Column D
Column E