{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["BSM"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":5,"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":"BSM","index":0,"n_rows":10,"n_cols":7,"rows_kept":10,"cut":false,"hidden":false,"merged":[[2,1,2,6],[4,1,4,2],[1,1,1,6]]}
[]
[null,"Black-Scholes Calculator"]
[null,"*Inputs = Yellow"]
[]
[null,"Input",null,null,"Greek","Call","Put"]
[null,"Days",7,null,"Price",{"$f":"IFERROR(GBlackScholesNGreeks(LEFT($E6,1),LEFT(F$5,1),Spot,Strike,Days/365,Rate,Rate,Vol),0)","v":11.660224975632467},{"$f":"IFERROR(GBlackScholesNGreeks(LEFT($E6,1),LEFT(G$5,1),Spot,Strike,Days/365,Rate,Rate,Vol),0)","v":11.296750792324712}]
[null,"Spot",2430,null,"Delta",{"$f":"IFERROR(GBlackScholesNGreeks(LEFT($E7,1),LEFT(F$5,1),Spot,Strike,Days/365,Rate,Rate,Vol)*100,0)","v":50.740152891322055},{"$f":"IFERROR(GBlackScholesNGreeks(LEFT($E7,1),LEFT(G$5,1),Spot,Strike,Days/365,Rate,Rate,Vol)*100,0)","v":-49.259847110194599}]
[null,"Strike",2430,null,"Gamma",{"$f":"IFERROR(GBlackScholesNGreeks(LEFT($E8,1),LEFT(F$5,1),Spot,Strike,Days/365,Rate,Rate,Vol)*100,0)","v":1.3863098331512447},{"$f":"IFERROR(GBlackScholesNGreeks(LEFT($E8,1),LEFT(G$5,1),Spot,Strike,Days/365,Rate,Rate,Vol)*100,0)","v":1.3863096999244817}]
[null,"Rate",7.7999999999999996E-3,null,"Vega",{"$f":"IFERROR(GBlackScholesNGreeks(LEFT($E9,1),LEFT(F$5,1),Spot,Strike,Days/365,Rate,Rate,Vol)*100,0)","v":134.22816685936044},{"$f":"IFERROR(GBlackScholesNGreeks(LEFT($E9,1),LEFT(G$5,1),Spot,Strike,Days/365,Rate,Rate,Vol)*100,0)","v":134.22816685936044}]
[null,"Vol",8.5500000000000007E-2,null,"Theta",{"$f":"IFERROR(GBlackScholesNGreeks(LEFT($E10,1),LEFT(F$5,1),Spot,Strike,Days/365,Rate,Rate,Vol)*100,0)","v":-87.743259550108917},{"$f":"IFERROR(GBlackScholesNGreeks(LEFT($E10,1),LEFT(G$5,1),Spot,Strike,Days/365,Rate,Rate,Vol)*100,0)","v":-82.551104099509942}]