Date

26-Oct-15
27-Oct-15
28-Oct-15
29-Oct-15
30-Oct-15
2-Nov-15
3-Nov-15
3-Nov-15
4-Nov-15
5-Nov-15
6-Nov-15
9-Nov-15
10-Nov-15
11-Nov-15
13-Nov-15
16-Nov-15
17-Nov-15
18-Nov-15
19-Nov-15
20-Nov-15
23-Nov-15
24-Nov-15
26-Nov-15
27-Nov-15
30-Nov-15
1-Dec-15
2-Dec-15
3-Dec-15
4-Dec-15
7-Dec-15
8-Dec-15
9-Dec-15
10-Dec-15
11-Dec-15
14-Dec-15
15-Dec-15
16-Dec-15
17-Dec-15
18-Dec-15
21-Dec-15
22-Dec-15
23-Dec-15
24-Dec-15

Reliance Industries Ltd.

Close Price Return
943
939.2 -0.004038
937.25 -0.002078
941.55 0.004577
947.85 0.006669
959.15 0.011851
966.4 0.00753
952.1 -0.014908
936.85 -0.016147
952.45 0.016514
960 0.007896
921.95 -0.040442
928.95 0.007564
928.95
0
930.2 0.001345
933.05 0.003059
927.5 -0.005966
912.35 -0.016469
934.2 0.023667
945.95 0.012499
952.1 0.00648
968 0.016562
987.7 0.020147
979.05 -0.008796
968 -0.011351
965.55 -0.002534
976.6 0.011379
976.8 0.000205
965.75 -0.011377
953.7 -0.012556
942.45 -0.011866
915.95 -0.028521
949.9 0.036395
952.25 0.002471
955.45 0.003355
975.9 0.021178
978 0.00215
1,008.35 0.030561
992.05 -0.016297
992.25 0.000202
987.5 -0.004799
1,003.55 0.016122
1,000.90 -0.002644

4 Step Binomial Tree

1014.15
1012.765
1011.382
1010

1011.382
1010

1008.62

1008.62
1007.243
1005.867

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

1,008.55
1,015.15
1,004.85
1,012.60
1,015.35
995.4
1,005.10
1,031.95
1,011.55
1,024.05
1,051.55
1,045.10
1,077.35
1,061.20
1,073.15
1,018.00
1,043.60
1,004.35
984.9
1,003.95
1,004.80
999.35
1,016.90
1,035.05
1,028.10
1,002.00
980.7
973.95
972.3
961.6
956.6
962.4
922.45
906.3
944.65
929.65
952.45
941.15
944.55
962.45
950.7
952.55
944.4
950.5
966.55

0.007614
0.006523
-0.010198
0.007683
0.002712
-0.019844
0.009698
0.026363
-0.019966
0.012282
0.0265
-0.006153
0.030392
-0.015104
0.011198
-0.052758
0.024836
-0.038336
-0.019556
0.019157
0.000846
-0.005439
0.017409
0.017691
-0.006737
-0.025714
-0.021487
-0.006907
-0.001696
-0.011066
-0.005213
0.006045
-0.042397
-0.017663
0.041444
-0.016006
0.024229
-0.011935
0.003606
0.018773
-0.012284
0.001944
-0.008593
0.006438
0.016745

1-Mar-16
2-Mar-16
3-Mar-16
4-Mar-16
8-Mar-16
9-Mar-16
10-Mar-16
11-Mar-16
14-Mar-16
15-Mar-16
16-Mar-16
17-Mar-16
18-Mar-16
21-Mar-16
22-Mar-16
23-Mar-16
28-Mar-16
29-Mar-16
30-Mar-16
31-Mar-16
1-Apr-16
4-Apr-16
5-Apr-16
6-Apr-16
7-Apr-16
8-Apr-16
11-Apr-16
12-Apr-16
13-Apr-16
18-Apr-16
20-Apr-16
21-Apr-16
22-Apr-16
25-Apr-16
26-Apr-16
27-Apr-16
28-Apr-16
29-Apr-16
2-May-16
3-May-16
4-May-16
5-May-16
6-May-16
9-May-16
10-May-16

982.25
1,001.20
1,012.55
1,006.50
1,027.15
1,041.95
1,012.00
1,015.65
1,018.55
1,020.40
1,021.75
1,015.55
1,025.20
1,036.20
1,048.50
1,029.35
1,020.50
1,035.40
1,044.90
1,045.25
1,033.65
1,035.15
1,028.10
1,031.45
1,037.95
1,037.85
1,039.85
1,047.15
1,065.45
1,061.75
1,038.30
1,040.90
1,038.75
1,016.15
1,016.80
1,019.70
997.35
982.55
986.3
976.05
977.5
975.05
969.15
982.95
981.35

0.016113
0.019109
0.011273
-0.005993
0.020309
0.014306
-0.029165
0.0036
0.002851
0.001815
0.001322
-0.006087
0.009457
0.010672
0.0118
-0.018433
-0.008635
0.014495
0.009133
0.000335
-0.01116
0.00145
-0.006834
0.003253
0.006282
-9.6E-005
0.001925
0.006996
0.017325
-0.003479
-0.022334
0.002501
-0.002068
-0.021997
0.000639
0.002848
-0.022162
-0.014951
0.003809
-0.010447
0.001484
-0.00251
-0.006069
0.014139
-0.001629

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

974.85
991.05
978
976.15
970.2
970.15
950.55
934.1
930
940.05
949.25
946.65
972.65
969.45
958.95
953.3
956
957.95
955.9
954.65
954.15
971.45
975.65
979.3
974.9
982.4
974.55
973.25
990.55
987.25
980.5
981.9
951.5
956.1
958.2
966.85
969.45
973.65
986.65
992.95
987.9
980.1
990.75
1,002.10
1,008.45

-0.006646
0.016481
-0.013255
-0.001893
-0.006114
-5.2E-005
-0.02041
-0.017457
-0.004399
0.010748
0.009739
-0.002743
0.027095
-0.003295
-0.01089
-0.005909
0.002828
0.002038
-0.002142
-0.001309
-0.000524
0.017969
0.004314
0.003734
-0.004503
0.007664
-0.008023
-0.001335
0.017619
-0.003337
-0.006861
0.001427
-0.03145
0.004823
0.002194
0.008987
0.002686
0.004323
0.013263
0.006365
-0.005099
-0.007927
0.010808
0.011391
0.006317

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

1,006.45
1,012.55
1,004.25
1,015.40
1,022.55
1,006.70
1,014.80
1,020.65
1,023.30
1,013.05
1,026.05
1,015.50
1,009.30
1,011.05
994.05
993.15
1,014.55
1,029.65
1,029.85
1,002.80
1,012.45
1,034.95
1,024.20
1,014.00
1,016.60
1,014.85
1,013.90
1,009.90
1,020.75
1,013.10
1,027.70
1,057.00
1,065.80
1,058.00
1,029.15
1,012.85
1,020.45
1,017.45
1,032.25
1,043.70
1,046.60
1,045.45
1,062.45
1,075.65
1,082.35

-0.001985
0.006043
-0.008231
0.011042
0.007017
-0.015622
0.008014
0.005748
0.002593
-0.010067
0.012751
-0.010335
-0.006124
0.001732
-0.016957
-0.000906
0.021319
0.014774
0.000194
-0.026617
0.009577
0.02198
-0.010441
-0.010009
0.002561
-0.001723
-0.000937
-0.003953
0.010686
-0.007523
0.014308
0.028111
0.008291
-0.007345
-0.027647
-0.015965
0.007476
-0.002944
0.014441
0.011031
0.002775
-0.001099
0.01613
0.012348
0.006209

20-Sep-16
21-Sep-16
22-Sep-16
23-Sep-16
26-Sep-16
27-Sep-16
28-Sep-16
29-Sep-16
30-Sep-16
3-Oct-16
4-Oct-16
5-Oct-16
6-Oct-16
7-Oct-16
10-Oct-16
13-Oct-16
14-Oct-16
17-Oct-16
18-Oct-16
19-Oct-16
20-Oct-16
21-Oct-16
24-Oct-16
25-Oct-16
26-Oct-16
27-Oct-16
28-Oct-16
30-Oct-16
1-Nov-16
2-Nov-16
3-Nov-16
4-Nov-16
7-Nov-16
8-Nov-16
9-Nov-16
10-Nov-16

1,074.10
1,071.35
1,087.65
1,102.95
1,109.35
1,110.45
1,089.70
1,072.55
1,082.10
1,090.40
1,095.20
1,089.30
1,111.10
1,109.95
1,095.95
1,057.70
1,078.20
1,060.15
1,079.30
1,086.90
1,088.50
1,064.40
1,063.55
1,059.90
1,054.15
1,048.50
1,053.50
1,051.20
1,048.30
1,024.05
1,025.45
1,005.80
1,001.95
1,002.85
1,005.55
1,010.00

-0.007652
-0.002564
0.0151
0.013969
0.005786
0.000991
-0.018863
-0.015863
0.008865
0.007641
0.004392
-0.005402
0.019815
-0.001036
-0.012693
-0.035525
0.019196
-0.016883
0.017902
0.007017
0.001471
-0.022389
-0.000799
-0.003438
-0.00544
-0.005374
0.004757
-0.002186
-0.002763
-0.023404
0.001366
-0.019348
-0.003835
0.000898
0.002689
0.004416

1015.538
35.53752
1012.765
32.76497
1010
30
1007.243
27.24257
1004.493
24.49268

Calculations
Variance
0.0139591
date of calculat 11/10/2016
Date of maturit 11/24/2016
total time perio
14
time period / cy
3.5
S0
1,010.00
u
1.0013679
d
0.998634
strike price of c
980
price by binomi 32.454868
p
0.7290864
1-p
0.2709136
call option tra
29.8
Treasury rate
0.06539

Reliance
Industries
Ltd
Industry :
Refineries

Date
11-Nov-15
13-Nov-15
16-Nov-15
17-Nov-15
18-Nov-15
19-Nov-15
20-Nov-15
23-Nov-15
24-Nov-15
26-Nov-15
27-Nov-15
30-Nov-15
1-Dec-15
2-Dec-15
3-Dec-15
4-Dec-15
7-Dec-15
8-Dec-15
9-Dec-15
10-Dec-15
11-Dec-15
14-Dec-15
15-Dec-15
16-Dec-15
17-Dec-15
18-Dec-15
21-Dec-15
22-Dec-15
23-Dec-15
24-Dec-15
28-Dec-15
29-Dec-15
30-Dec-15
31-Dec-15
1-Jan-16
4-Jan-16
5-Jan-16
6-Jan-16
7-Jan-16
8-Jan-16

Close Price
928.95
930.2
933.05
927.5
912.35
934.2
945.95
952.1
968
987.7
979.05
968
965.55
976.6
976.8
965.75
953.7
942.45
915.95
949.9
952.25
955.45
975.9
978
1,008.35
992.05
992.25
987.5
1,003.55
1,000.90
1,008.55
1,015.15
1,004.85
1,012.60
1,015.35
995.4
1,005.10
1,031.95
1,011.55
1,024.05

http://www.capitaline.com

11-Jan-16
12-Jan-16
13-Jan-16
14-Jan-16
15-Jan-16
18-Jan-16
19-Jan-16
20-Jan-16
21-Jan-16
22-Jan-16
25-Jan-16
27-Jan-16
28-Jan-16
29-Jan-16
1-Feb-16
2-Feb-16
3-Feb-16
4-Feb-16
5-Feb-16
8-Feb-16
9-Feb-16
10-Feb-16
11-Feb-16
12-Feb-16
15-Feb-16
16-Feb-16
17-Feb-16
18-Feb-16
19-Feb-16
22-Feb-16
23-Feb-16
24-Feb-16
25-Feb-16
26-Feb-16
29-Feb-16
1-Mar-16
2-Mar-16
3-Mar-16
4-Mar-16
8-Mar-16
9-Mar-16
10-Mar-16
11-Mar-16
14-Mar-16
15-Mar-16

1,051.55
1,045.10
1,077.35
1,061.20
1,073.15
1,018.00
1,043.60
1,004.35
984.9
1,003.95
1,004.80
999.35
1,016.90
1,035.05
1,028.10
1,002.00
980.7
973.95
972.3
961.6
956.6
962.4
922.45
906.3
944.65
929.65
952.45
941.15
944.55
962.45
950.7
952.55
944.4
950.5
966.55
982.25
1,001.20
1,012.55
1,006.50
1,027.15
1,041.95
1,012.00
1,015.65
1,018.55
1,020.40

16-Mar-16
17-Mar-16
18-Mar-16
21-Mar-16
22-Mar-16
23-Mar-16
28-Mar-16
29-Mar-16
30-Mar-16
31-Mar-16
1-Apr-16
4-Apr-16
5-Apr-16
6-Apr-16
7-Apr-16
8-Apr-16
11-Apr-16
12-Apr-16
13-Apr-16
18-Apr-16
20-Apr-16
21-Apr-16
22-Apr-16
25-Apr-16
26-Apr-16
27-Apr-16
28-Apr-16
29-Apr-16
2-May-16
3-May-16
4-May-16
5-May-16
6-May-16
9-May-16
10-May-16
11-May-16
12-May-16
13-May-16
16-May-16
17-May-16
18-May-16
19-May-16
20-May-16
23-May-16
24-May-16

1,021.75
1,015.55
1,025.20
1,036.20
1,048.50
1,029.35
1,020.50
1,035.40
1,044.90
1,045.25
1,033.65
1,035.15
1,028.10
1,031.45
1,037.95
1,037.85
1,039.85
1,047.15
1,065.45
1,061.75
1,038.30
1,040.90
1,038.75
1,016.15
1,016.80
1,019.70
997.35
982.55
986.3
976.05
977.5
975.05
969.15
982.95
981.35
974.85
991.05
978
976.15
970.2
970.15
950.55
934.1
930
940.05

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

949.25
946.65
972.65
969.45
958.95
953.3
956
957.95
955.9
954.65
954.15
971.45
975.65
979.3
974.9
982.4
974.55
973.25
990.55
987.25
980.5
981.9
951.5
956.1
958.2
966.85
969.45
973.65
986.65
992.95
987.9
980.1
990.75
1,002.10
1,008.45
1,006.45
1,012.55
1,004.25
1,015.40
1,022.55
1,006.70
1,014.80
1,020.65
1,023.30
1,013.05

28-Jul-16
29-Jul-16
1-Aug-16
2-Aug-16
3-Aug-16
4-Aug-16
5-Aug-16
8-Aug-16
9-Aug-16
10-Aug-16
11-Aug-16
12-Aug-16
16-Aug-16
17-Aug-16
18-Aug-16
19-Aug-16
22-Aug-16
23-Aug-16
24-Aug-16
25-Aug-16
26-Aug-16
29-Aug-16
30-Aug-16
31-Aug-16
1-Sep-16
2-Sep-16
6-Sep-16
7-Sep-16
8-Sep-16
9-Sep-16
12-Sep-16
14-Sep-16
15-Sep-16
16-Sep-16
19-Sep-16
20-Sep-16
21-Sep-16
22-Sep-16
23-Sep-16
26-Sep-16
27-Sep-16
28-Sep-16
29-Sep-16
30-Sep-16
3-Oct-16

1,026.05
1,015.50
1,009.30
1,011.05
994.05
993.15
1,014.55
1,029.65
1,029.85
1,002.80
1,012.45
1,034.95
1,024.20
1,014.00
1,016.60
1,014.85
1,013.90
1,009.90
1,020.75
1,013.10
1,027.70
1,057.00
1,065.80
1,058.00
1,029.15
1,012.85
1,020.45
1,017.45
1,032.25
1,043.70
1,046.60
1,045.45
1,062.45
1,075.65
1,082.35
1,074.10
1,071.35
1,087.65
1,102.95
1,109.35
1,110.45
1,089.70
1,072.55
1,082.10
1,090.40

4-Oct-16
5-Oct-16
6-Oct-16
7-Oct-16
10-Oct-16
13-Oct-16
14-Oct-16
17-Oct-16
18-Oct-16
19-Oct-16
20-Oct-16
21-Oct-16
24-Oct-16
25-Oct-16
26-Oct-16
27-Oct-16
28-Oct-16
30-Oct-16
1-Nov-16
2-Nov-16
3-Nov-16
4-Nov-16
7-Nov-16
8-Nov-16
9-Nov-16
10-Nov-16

1,095.20
1,089.30
1,111.10
1,109.95
1,095.95
1,057.70
1,078.20
1,060.15
1,079.30
1,086.90
1,088.50
1,064.40
1,063.55
1,059.90
1,054.15
1,048.50
1,053.50
1,051.20
1,048.30
1,024.05
1,025.45
1,005.80
1,001.95
1,002.85
1,005.55
1,010.00

STRIKE_PR Call PremPut Prem Nifty

p+s
c+ke^(-rterror
7050
1756.8
0.05
8738.1 8738.15 8744.146 5.995675
7100
1707.3
0.05
8738.1 8738.15 8744.201 6.051318
7150
1657.8
0.05
8738.1 8738.15 8744.257 6.106961
7200
1608.3
0.05
8738.1 8738.15 8744.313 6.162605
7250
1558.8
0.1
8738.1
8738.2 8744.368 6.168248
7300 1509.35
0.15
8738.1 8738.25 8744.474 6.223891
7350
1459.9
0.2
8738.1
8738.3 8744.58 6.279534
7400 1410.45
0.3
8738.1
8738.4 8744.685 6.285177
7450
1361.1
0.45
8738.1 8738.55 8744.891 6.34082
7500 1311.75
0.6
8738.1
8738.7 8745.096 6.396463
7550
1262.5
0.85
8738.1 8738.95 8745.402 6.452106
7600
1213.3
1.2
8738.1
8739.3 8745.758 6.457749
7650 1164.25
1.65
8738.1 8739.75 8746.263 6.513392
7700 1115.35
2.25
8738.1 8740.35 8746.919 6.569035
7750
1066.6
3.05
8738.1 8741.15 8747.725 6.574679
7800 1018.15
18.5
8738.1
8756.6 8748.83 -7.769678
7850
969.95
5.35
8738.1 8743.45 8750.186 6.735965
7900
922.1
21.05
8738.1 8759.15 8751.892 -7.258392
7950
874.65
32.05
8738.1 8770.15 8753.997 -16.15275
8000
827.8
26.65
8738.1 8764.75 8756.703 -8.047106
8050
781.4
14.85
8738.1 8752.95 8759.859 6.908537
8100
739.1
33.9
8738.1
8772 8767.114 -4.88582
8150
690.85
44
8738.1
8782.1 8768.42 -13.68018
8200
649
43.7
8738.1
8781.8 8776.125 -5.674534
8250
603.8
35.35
8738.1 8773.45 8780.481 7.031109
8300
561.15
56.3
8738.1
8794.4 8787.387 -7.013248
8350
521.2
51.8
8738.1
8789.9 8796.992 7.092396
8400
480.7
72.3
8738.1
8810.4 8806.048 -4.351961
8450
443.85
73.45
8738.1 8811.55 8818.754 7.203682
8500
404.55
92.1
8738.1
8830.2 8829.009 -1.190675
8550
372.5
101.15
8738.1 8839.25 8846.515 7.264968
8600
330.25
117.1
8738.1
8855.2 8853.821 -1.379389
8650
307.95
135.6
8738.1
8873.7 8881.076 7.376254
8700
264.5
147.65
8738.1 8885.75 8887.182 1.431897
8750
250.55
177.25
8738.1 8915.35 8922.788 7.43754
8800
203.75
185.2
8738.1
8923.3 8925.543 2.243183
8850
200.45
226.15
8738.1 8964.25 8971.799 7.548826
8900
151.35
231
8738.1
8969.1 8972.254 3.15447
8950
157.65
282.35
8738.1 9020.45 9028.11 7.660113
9000
107.9
285.05
8738.1 9023.15 9027.916 4.765756
9050
121.8
345.55
8738.1 9083.65 9091.371 7.721399
9100
74.05
354.9
8738.1
9093 9093.177 0.177042
9150
51
415.2
8738.1
9153.3 9119.683 -33.61732
9200
48.55
452.7
8738.1
9190.8 9166.788 -24.01167

9250
9300
9350
9400
9450
9500
9550
9600
9650
9700
9750
9800
9850
9900
9950
10000
10050
10100
10150
10200
10250
10300
10350
10400
10450

69
30.4
50.5
18
36.3
10.8
25.6
8
17.75
14.65
12.05
9.9
8.05
6.55
5.3
2.5
3.4
2.7
2.15
1.7
1.35
1.05
0.85
0.65
0.5

490.8
530.5
571.35
613.25
656.15
699.95
744.5
789.75
835.65
882.1
929
976.35
1024
1072
1120.25
1168.75
1217.4
1266.25
1315.2
1364.25
1413.4
1462.65
1511.95
1561.25
1610.65

8738.1
8738.1
8738.1
8738.1
8738.1
8738.1
8738.1
8738.1
8738.1
8738.1
8738.1
8738.1
8738.1
8738.1
8738.1
8738.1
8738.1
8738.1
8738.1
8738.1
8738.1
8738.1
8738.1
8738.1
8738.1

9228.9
9268.6
9309.45
9351.35
9394.25
9438.05
9482.6
9527.85
9573.75
9620.2
9667.1
9714.45
9762.1
9810.1
9858.35
9906.85
9955.5
10004.35
10053.3
10102.35
10151.5
10200.75
10250.05
10299.35
10348.75

9236.794
9247.75
9317.405
9334.461
9402.317
9426.372
9490.728
9522.683
9581.989
9628.445
9675.4
9722.806
9770.512
9818.567
9866.873
9913.629
9964.084
10012.94
10061.95
10111.05
10160.26
10209.51
10258.87
10308.22
10357.63

7.893971
-20.85039
7.955257
-16.8891
8.066543
-11.67781
8.12783
-5.166527
8.239116
8.244759
8.300402
8.356045
8.411688
8.467331
8.522974
6.778617
8.584261
8.589904
8.645547
8.70119
8.756833
8.762476
8.818119
8.873762
8.879405

Risk Free Rate

6%
Time to Maturity 0.142466