{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Dados","Ativos","Opções"],"not_rendered":{"charts":0,"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":"Dados","index":0,"n_rows":20,"n_cols":10,"rows_kept":20,"cut":false,"hidden":false,"merged":[[4,3,5,10],[0,3,0,10],[1,3,1,10],[2,3,2,10]]}
[null,null,null,"DERIVATIVOS E RENDA FIXA"]
[null,null,null,"José Carlos de Souza Santos e Marcos Eugênio da Silva"]
[null,null,null,"Uso Exclusivamente Educacional"]
[]
[null,null,null,"Árvore Binomial "]
[]
[]
[null,null,null,null,"Prazo em anos","T",1,null,"dt",0.05]
[null,null,null,null,"Taxa de juro cont. a.a.","r",0.1,null,null,1.0020020013340003]
[null,null,null,null,"Dividendos  cont. a.a.","q",0.06,null,null,0.92472176694152886]
[null,null,null,null,"Volatilidade  a.a.","sigma",0.35,null,null,1.081406359998911]
[null,null,null,null,"Número de passos","N",20,null,"p",0.49322165558530273]
[null,null,null,null,"Preço a vista do ativo","S",50]
[null,null,null,null,"Preço de exercício","X",54,null,1]
[]
[null,null,null,null,"Prêmio da opção",5.8927353791428292,null,null,2]
[]
[null,null,null,null,"Delta",0.49793759332599435]
[null,null,null,null,"Gama",2.1782500949153519E-2]
[null,null,null,null,"Teta",-3.7538265290245931]

{"sheet":"Ativos","index":1,"n_rows":41,"n_cols":21,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239.19295987388853]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,221.18693649455642]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204.53637473962991,null,204.53637473962991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189.13923785304527,null,189.13923785304527]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174.90117022544212,null,174.90117022544212,null,174.90117022544212]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,161.73491917101194,null,161.73491917101194,null,161.73491917101194]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,149.55980023196352,null,149.55980023196352,null,149.55980023196352,null,149.55980023196352]
[null,null,null,null,null,null,null,null,null,null,null,null,null,138.30120273392336,null,138.30120273392336,null,138.30120273392336,null,138.30120273392336]
[null,null,null,null,null,null,null,null,null,null,null,null,127.89013256225221,null,127.89013256225221,null,127.89013256225221,null,127.89013256225221,null,127.89013256225221]
[null,null,null,null,null,null,null,null,null,null,null,118.26278935735222,null,118.26278935735222,null,118.26278935735222,null,118.26278935735222,null,118.26278935735222]
[null,null,null,null,null,null,null,null,null,null,109.36017553796458,null,109.36017553796458,null,109.36017553796458,null,109.36017553796458,null,109.36017553796458,null,109.36017553796458]
[null,null,null,null,null,null,null,null,null,101.12773475650236,null,101.12773475650236,null,101.12773475650236,null,101.12773475650236,null,101.12773475650236,null,101.12773475650236]
[null,null,null,null,null,null,null,null,93.515017570827126,null,93.515017570827126,null,93.515017570827126,null,93.515017570827126,null,93.515017570827126,null,93.515017570827126,null,93.515017570827126]
[null,null,null,null,null,null,null,86.475372283663376,null,86.475372283663376,null,86.475372283663376,null,86.475372283663376,null,86.475372283663376,null,86.475372283663376,null,86.475372283663376]
[null,null,null,null,null,null,79.965659055075704,null,79.965659055075704,null,79.965659055075704,null,79.965659055075704,null,79.965659055075704,null,79.965659055075704,null,79.965659055075704,null,79.965659055075704]
[null,null,null,null,null,73.94598553605347,null,73.94598553605347,null,73.94598553605347,null,73.94598553605347,null,73.94598553605347,null,73.94598553605347,null,73.94598553605347,null,73.94598553605347]
[null,null,null,null,68.379462403132095,null,68.379462403132095,null,68.379462403132095,null,68.379462403132095,null,68.379462403132095,null,68.379462403132095,null,68.379462403132095,null,68.379462403132095,null,68.379462403132095]
[null,null,null,63.231977295936147,null,63.231977295936147,null,63.231977295936147,null,63.231977295936147,null,63.231977295936147,null,63.231977295936147,null,63.231977295936147,null,63.231977295936147,null,63.231977295936147]
[null,null,58.471985772304713,null,58.471985772304713,null,58.471985772304713,null,58.471985772304713,null,58.471985772304713,null,58.471985772304713,null,58.471985772304713,null,58.471985772304713,null,58.471985772304713,null,58.471985772304713]
[null,54.070317999945551,null,54.070317999945551,null,54.070317999945551,null,54.070317999945551,null,54.070317999945551,null,54.070317999945551,null,54.070317999945551,null,54.070317999945551,null,54.070317999945551,null,54.070317999945551]
[50,null,50,null,50,null,50,null,50,null,50,null,50,null,50,null,50,null,50,null,50]
[null,46.236088347076446,null,46.236088347076446,null,46.236088347076446,null,46.236088347076446,null,46.236088347076446,null,46.236088347076446,null,46.236088347076446,null,46.236088347076446,null,46.236088347076446,null,46.236088347076446]
[null,null,42.755517312773165,null,42.755517312773165,null,42.755517312773165,null,42.755517312773165,null,42.755517312773165,null,42.755517312773165,null,42.755517312773165,null,42.755517312773165,null,42.755517312773165,null,42.755517312773165]
[null,null,null,39.536957515966726,null,39.536957515966726,null,39.536957515966726,null,39.536957515966726,null,39.536957515966726,null,39.536957515966726,null,39.536957515966726,null,39.536957515966726,null,39.536957515966726]
[null,null,null,null,36.56068521365691,null,36.56068521365691,null,36.56068521365691,null,36.56068521365691,null,36.56068521365691,null,36.56068521365691,null,36.56068521365691,null,36.56068521365691,null,36.56068521365691]
[null,null,null,null,null,33.808461431365842,null,33.808461431365842,null,33.808461431365842,null,33.808461431365842,null,33.808461431365842,null,33.808461431365842,null,33.808461431365842,null,33.808461431365842]
[null,null,null,null,null,null,31.263420192387155,null,31.263420192387155,null,31.263420192387155,null,31.263420192387155,null,31.263420192387155,null,31.263420192387155,null,31.263420192387155,null,31.263420192387155]
[null,null,null,null,null,null,null,28.90996516093972,null,28.90996516093972,null,28.90996516093972,null,28.90996516093972,null,28.90996516093972,null,28.90996516093972,null,28.90996516093972]
[null,null,null,null,null,null,null,null,26.733674065842216,null,26.733674065842216,null,26.733674065842216,null,26.733674065842216,null,26.733674065842216,null,26.733674065842216,null,26.733674065842216]
[null,null,null,null,null,null,null,null,null,24.721210319004541,null,24.721210319004541,null,24.721210319004541,null,24.721210319004541,null,24.721210319004541,null,24.721210319004541]
[null,null,null,null,null,null,null,null,null,null,22.860241287123038,null,22.860241287123038,null,22.860241287123038,null,22.860241287123038,null,22.860241287123038,null,22.860241287123038]
[null,null,null,null,null,null,null,null,null,null,null,21.139362715738105,null,21.139362715738105,null,21.139362715738105,null,21.139362715738105,null,21.139362715738105]
[null,null,null,null,null,null,null,null,null,null,null,null,19.548028842515215,null,19.548028842515215,null,19.548028842515215,null,19.548028842515215,null,19.548028842515215]
[null,null,null,null,null,null,null,null,null,null,null,null,null,18.076487771474639,null,18.076487771474639,null,18.076487771474639,null,18.076487771474639]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.715721712134968,null,16.715721712134968,null,16.715721712134968,null,16.715721712134968]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.457391717348326,null,15.457391717348326,null,15.457391717348326]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.293786581173698,null,14.293786581173698,null,14.293786581173698]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.217775583628056,null,13.217775583628056]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.222764792729134,null,12.222764792729134]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.302656656043194]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.451812634109695]

{"sheet":"Opções","index":2,"n_rows":41,"n_cols":21,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185.19295987388853]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166.79369615528697]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149.85013977120465,null,150.53637473962991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134.24857718413116,null,134.84199653916301]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119.88417048764396,null,120.39221411568967,null,120.90117022544212]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106.66026467657025,null,107.08979081747606,null,107.51976761696874]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,94.487748983507132,null,94.845079631919603,null,95.202437108434594,null,95.559800231963521]
[null,null,null,null,null,null,null,null,null,null,null,null,null,83.284468061914851,null,83.575430825121728,null,83.866031603607453,null,84.156246982840145]
[null,null,null,null,null,null,null,null,null,null,null,null,72.974679125346142,null,73.204645814162191,null,73.433893980359159,null,73.662398169662794,null,73.890132562252205]
[null,null,null,null,null,null,null,null,null,null,null,63.488551456016168,null,63.66247366369403,null,63.835350557159764,null,64.007154820882747,null,64.177858763643783]
[null,null,null,null,null,null,null,null,null,null,54.765956315000629,null,54.884146880105916,null,55.005244093632882,null,55.124967604113301,null,55.243288014373469,null,55.360175537964579]
[null,null,null,null,null,null,null,null,null,46.763761484912187,null,46.818384437812867,null,46.883503239608658,null,46.955403684112163,null,47.025623818962451,null,47.094132295900721]
[null,null,null,null,null,null,null,null,39.460850780367998,null,39.438169352926181,null,39.431465446491082,null,39.442747386748792,null,39.468815230955926,null,39.492916351766496,null,39.515017570827126]
[null,null,null,null,null,null,null,32.856200120080402,null,32.743603668019055,null,32.645461467625559,null,32.568789854551262,null,32.521186468726611,null,32.504540963962505,null,32.485661040735323]
[null,null,null,null,null,null,26.959975083407162,null,26.753207798379776,null,26.551987927688799,null,26.363882754214099,null,26.200852053915145,null,26.081077354117024,null,26.024610585702419,null,25.965659055075704]
[null,null,null,null,null,21.781319263505893,null,21.488138199730418,null,21.187674094395049,null,20.884143699648341,null,20.585725355000516,null,20.308742575716316,null,20.087412775819235,null,19.993806127467863]
[null,null,null,null,17.31734810943178,null,16.956634256753141,null,16.576451205416038,null,16.176425844414997,null,15.757555731996025,null,15.324419818964785,null,14.891694766822569,null,14.507722978608911,null,14.379462403132095]
[null,null,null,13.546445394669512,null,13.144076505034279,null,12.714068610794927,null,12.252538780421085,null,11.754643131503142,null,11.214400398939596,null,10.625004434895262,null,9.9822590438445413,null,9.3118917472107139]
[null,null,10.426779795885825,null,10.010404323332306,null,9.5635148874023681,null,9.0807618130666174,null,8.5548078326244887,null,7.9750759751774574,null,7.3252480927503045,null,6.5775425896365745,null,5.6765886130470928,null,4.4719857723047127]
[null,7.8991936008096975,null,7.4936983083607691,null,7.0595725888665299,null,6.5918330422770488,null,6.083649573132865,null,5.5251856557391097,null,4.9012869355449915,null,4.1862163153113459,null,3.328962939276364,null,2.1946793503467394]
[5.8927353791428292,null,5.5173527262403699,null,5.118435826236988,null,4.6924384673419501,null,4.2346844357866376,null,3.7387696849726795,null,3.1954810343470585,null,2.5906468994531466,null,1.9002654252770961,null,1.0770645740127349,null,0]
[null,3.998236141896915,null,3.6484477013284531,null,3.2798520909527831,null,2.8902667659938168,null,2.4770655242627226,null,2.0371216348236496,null,1.566913033264171,null,1.0633840915643928,null,0.52858204384615626,null,0]
[null,null,2.5593033959898044,null,2.2538694518039382,null,1.9374942895673604,null,1.6104007385914785,null,1.2736134053720789,null,0.92989826529292607,null,0.58606305501488387,null,0.25940782365132026,null,0,null,0]
[null,null,null,1.5246084419303372,null,1.2776255106532246,null,1.0293728342015733,null,0.78284826371918148,null,0.54312682617654851,null,0.31912168525446266,null,0.12730742512906834,null,0,null,0]
[null,null,null,null,0.82993552445856433,null,0.64804563495643464,null,0.47406932677579194,null,0.31295456158597473,null,0.17207384599098421,null,6.2477608673738465E-2,null,0,null,0,null,0]
[null,null,null,null,null,0.40243042397562029,null,0.28332900429258767,null,0.17823944818661791,null,9.2034991172026528E-2,null,3.0661617589322503E-2,null,0,null,0,null,0]
[null,null,null,null,null,null,0.16736601876738441,null,0.10049351789277967,null,4.8891019956329163E-2,null,1.5047547643881299E-2,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,5.6160536788438194E-2,null,2.5821324384629387E-2,null,7.3847600973840459E-3,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,1.3568976369421074E-2,null,3.6241574365834129E-3,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,1.7785976730368782E-3,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,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,0]