{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Αποτίμηση"],"not_rendered":{"charts":2,"images":1,"macros":1,"external_links":1,"defined_names":4,"comments":1,"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":"Αποτίμηση","index":0,"n_rows":48,"n_cols":20,"rows_kept":48,"cut":false,"hidden":false,"merged":[[13,3,13,14],[25,3,25,14],[5,4,5,5],[11,2,11,3],[11,4,11,5],[11,6,11,11],[11,12,11,13],[1,1,1,15],[3,12,3,13],[4,12,4,13],[8,12,8,13],[8,6,8,11],[8,2,8,3],[3,2,3,3],[4,2,4,3],[5,2,5,3],[4,4,4,5],[3,4,3,5],[8,4,8,5],[3,7,3,11],[4,7,4,11]]}
[]
[null,"ΠΡΟΣΕΓΓΙΣΗ ΥΠΟΛΟΓΙΣΜΟΥ Bermudan Call Warrant"]
[null,"Α.","Παράμετροι Αποτίμησης"]
[null,null,"Τιμή Μετοχής ",null,0.6,null,null,"Επιτόκιο Δίχως Κίνδυνο ",null,null,null,null,1.2500000000000001E-2]
[null,null,"Αρχική Τιμή Άσκησης ",null,0.44,null,null,"Μεταβλητότητα (Volatility)",null,null,null,null,0.45]
[null,null,"Αριθμός μετοχών ανά warrant",null,9]
[]
[null,"Β. ","Αποτίμηση Warrant"]
[null,null,"Aποτίμηση Bermudan Warrant \n(CRR μοντέλο με προσαρμογή)",null,{"$f":"crrbinomialbermudan_n(\"b\",\"c\", E4, E5, H48/360, $M$4, $M$4,$M$5, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)*E6","v":2.2844444798177133},null,"Aποτίμηση Bermudan Warrant \n(maximum 9 European Warrants)",null,null,null,null,null,{"$f":"MAX(L40:L48)*E6","v":2.2145109922372002},null,null,null,null,null,null,"Έκδοση 1.0 - 16/05/2013"]
[]
[null,"Γ.","Ευαισθησία Αποτίμησης Bermudan Call Warrant (αποτίμηση με βάση CRR με προσαρμογή)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Δ.","Γραφική Παράσταση Μεταβολής Αξίας Warrant"]
[null,null,"Βήμα επιτοκίου",null,2.5000000000000001E-3,null,"Βήμα Μεταβλητότητας",null,null,null,null,null,0.05]
[]
[null,null,"Πίνακας Αποτιμήσεων","ΕΤΗΣΙΟΠΟΙΗΜΕΝΗ ΜΕΤΑΒΛΗΤΟΤΗΤΑ (Annualised Volatility)"]
[null,null,"ΕΠΙΤΟΚΙΟ ΔΙΧΩΣ ΚΙΝΔΥΝΟ \n(Risk Free Rate)",{"$f":"MAX(0.0001,E15-$M$12)","v":0.20000000000000007},{"$f":"MAX(0.0001,F15-$M$12)","v":0.25000000000000006},{"$f":"MAX(0.0001,G15-$M$12)","v":0.30000000000000004},{"$f":"MAX(0.0001,H15-$M$12)","v":0.35000000000000003},{"$f":"MAX(0.0001,I15-$M$12)","v":0.4},{"$f":"M5","v":0.45},null,{"$f":"I15+$M$12","v":0.5},{"$f":"K15+$M$12","v":0.55000000000000004},{"$f":"L15+$M$12","v":0.60000000000000009},{"$f":"M15+$M$12","v":0.65000000000000013},{"$f":"N15+$M$12","v":0.70000000000000018}]
[null,null,{"$f":"MAX(C17-$E$12,0)","v":2.4999999999999992E-3},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$16, $C$16,D$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":1.4378103203969583},1.5565793138099828,1.7077315254500314,1.8756152513572661,2.0510163837860524,2.2276675275591971,null,{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$16, $C$16,K$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":2.403774837788339},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$16, $C$16,L$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":2.5791758173486183},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$16, $C$16,M$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":2.7502217720640942},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$16, $C$16,N$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":2.9164054490817648},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$16, $C$16,O$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":3.078456273066652}]
[null,null,{"$f":"MAX(C18-$E$12,0)","v":4.9999999999999992E-3},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$17, $C$17,D$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":1.4468205173073108},1.5689610512073504,1.7214208405189411,1.8901919063354098,2.065235937402198,2.2414837453749437,null,{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$17, $C$17,K$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":2.4177267917086045},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$17, $C$17,L$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":2.5925414254543453},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$17, $C$17,M$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":2.7626559653280736},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$17, $C$17,N$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":2.9285229438954765},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$17, $C$17,O$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":3.0899192386568783}]
[null,null,{"$f":"MAX(C19-$E$12,0)","v":7.4999999999999997E-3},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$18, $C$18,D$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":1.4574105405250708},1.5813364680805035,1.735309800431184,1.9047118931443381,2.0796826747930459,2.2555403737410873,null,{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$18, $C$18,K$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":2.4318388944370479},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$18, $C$18,L$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":2.605867849194333},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$18, $C$18,M$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":2.7751103511034367},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$18, $C$18,N$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":2.9407802454390186},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$18, $C$18,O$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":3.1014854153159139}]
[null,null,{"$f":"MAX(C20-$E$12,0)","v":0.01},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$19, $C$19,D$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":1.4679805805264174},1.5938694846275148,1.7494218131641519,1.9192208545485121,2.0943504920893052,2.2698160187865439,null,{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$19, $C$19,K$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":2.4460353056135329},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$19, $C$19,L$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":2.6191543035220124},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$19, $C$19,M$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":2.7879286741345024},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$19, $C$19,N$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":2.9530380564018266},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$19, $C$19,O$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":3.1130657493608473}]
[null,null,{"$f":"M4","v":1.2500000000000001E-2},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$20, $C$20,D$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":1.4784363665203444},1.6064586843883086,1.7635812101219273,1.9340702221575339,2.108969688439529,2.2844444798177133,null,{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$20, $C$20,K$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":2.4602840960531878},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$20, $C$20,L$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":2.6324003913424043},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$20, $C$20,M$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":2.8008431806160812},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$20, $C$20,N$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":2.9652608868069206},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$20, $C$20,O$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":3.1246264369981356}]
[null,null,{"$f":"C20+$E$12","v":1.5000000000000001E-2},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$21, $C$21,D$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":1.4887761774118295},1.6199573127533127,1.7784923827792865,1.9493215897506093,2.1236536888786235,2.2994200864364007,null,{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$21, $C$21,K$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":2.4744907175854376},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$21, $C$21,L$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":2.6457086228574558},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$21, $C$21,M$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":2.8138966856505983},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$21, $C$21,N$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":2.9776458757583772},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$21, $C$21,O$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":3.1362058129525692}]
[null,null,{"$f":"C21+$E$12","v":1.7500000000000002E-2},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$22, $C$22,D$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":1.4995209346801841},1.6341430473331493,1.7940221889239449,1.9647318351655174,2.1385286504484156,2.314467448596182,null,{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$22, $C$22,K$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":2.4886541438801988},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$22, $C$22,L$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":2.6594032435257668},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$22, $C$22,M$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":2.8269623522644043},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$22, $C$22,N$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":2.9899951188564668},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$22, $C$22,O$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":3.1477587966647751}]
[null,null,{"$f":"C22+$E$12","v":0.02},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$23, $C$23,D$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":1.5117640990040917},1.6486210617069996,1.8096344645823346,1.9804569096051168,2.1538095593824482,2.3295752524275577,null,{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$23, $C$23,K$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":2.5027855940687815},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$23, $C$23,L$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":2.6731700443914623},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$23, $C$23,M$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":2.8400800138538287},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$23, $C$23,N$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":3.002382493134963},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$23, $C$23,O$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":3.1594041126645558}]
[null,null,{"$f":"C23+$E$12","v":2.2499999999999999E-2},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$24, $C$24,D$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":1.5246333522623217},1.6636034446351065,1.8251773391762629,1.996122215217804,2.1697704341339481,2.3447405518961197,null,{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$24, $C$24,K$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":2.5171085251518188},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$24, $C$24,L$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":2.687118184722554},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$24, $C$24,M$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":2.853282733691354},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$24, $C$24,N$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":3.0147318562935865},{"$f":"$E$6*crrbinomialbermudan_n(\"b\",\"c\", $E$4, $E$5, $H$48/360, $C$24, $C$24,O$15, 100,$H$40, $H$41, $H$42, $H$43,$H$44, $H$45, $H$46,$H$47, $H$48, $K$40, $K$41, $K$42, $K$43, $K$44, $K$45, $K$46, $K$47, $K$48)","v":3.1711172548817972}]
[]
[null,null,"Πίνακας Λόγου Μεταβολών","ΕΤΗΣΙΟΠΟΙΗΜΕΝΗ ΜΕΤΑΒΛΗΤΟΤΗΤΑ (Annualised Volatility)"]
[null,null,"ΕΠΙΤΟΚΙΟ ΔΙΧΩΣ ΚΙΝΔΥΝΟ \n(Risk Free Rate)",{"$f":"D15","v":0.20000000000000007},{"$f":"E15","v":0.25000000000000006},0.30000000000000004,0.35000000000000003,0.4,0.45,null,0.5,0.55000000000000004,0.60000000000000009,0.65000000000000013,0.70000000000000018]
[null,null,{"$f":"C16","v":2.4999999999999992E-3},{"$f":"D16/$I$20","v":0.62939166747081032},{"$f":"E16/$I$20","v":0.68138198479404044},0.74754783516835543,0.82103779186917702,0.8978184420352876,0.97514627614716787,null,1.0522360508319939,1.1290166340809575,1.203890834888466,1.2766366067756125,1.347573250417667]
[null,null,{"$f":"C17","v":4.9999999999999992E-3},{"$f":"D17/$I$20","v":0.6333358197537633},0.68680200594437091,0.75354023953180138,0.82741862322967785,0.90404295470861828,0.98119423132305772,null,1.0583434235624438,1.1348673379276946,1.2093338182368605,1.2819409575360559,1.352591085471877]
[null,null,7.4999999999999997E-3,0.63797153023450348,0.69221926032830794,0.7596200370646139,0.83377464848536142,0.91036691553081373,0.9873474245787176,null,1.0645209003420806,1.1407008890854147,1.2147856407194786,1.2873065077395436,1.3576541004679599]
[null,null,0.01,0.64259849319846662,0.69770550289525846,0.76579747444934476,0.8401258474452642,0.91678765257469663,0.99359649089290336,null,1.0707352825701912,1.1465169439053329,1.2203967742551416,1.2926722809378426,1.362723312763221]
[null,null,1.2500000000000001E-2,0.64717544224945045,0.70321633928109106,0.77199565395550862,0.84662605690109072,0.92318710613085853,1,null,1.0769725934637315,1.1523153285618288,1.2260500114406694,1.2980227416354337,1.3677839249774477]
[null,null,1.5000000000000001E-2,0.65170162398984022,0.70912527183964513,0.77852291814997443,0.85330223910985792,0.92961492723521122,1.006555469721848,null,1.0831914452054834,1.1581409161970833,1.2317640942953152,1.3034441861314037,1.3728527178751231]
[null,null,1.7500000000000002E-2,0.65640506824654288,0.71533498046034605,0.78532098493682745,0.86004796900220259,0.93612634027291353,1.0131423499427155,null,1.0893913885264483,1.1641356430505037,1.2374835007984002,1.3088499831237101,1.3779099577486558]
[null,null,0.02,0.66176442997849638,0.72167263256866321,0.79215515219119437,0.86693151315419448,0.94281545400232747,1.0197556880933458,null,1.0955773345248867,1.1701619662933402,1.2432256677476583,1.3142724717803329,1.3830076154517268]
[null,null,2.2499999999999999E-2,0.66739785787395434,0.72823106857377129,0.7989589396026392,0.8737888939095968,0.94980221813361143,1.0263941945672577,null,1.1018470999797163,1.1762676696511232,1.2490050683652558,1.3196783213283199,1.3881349636191798]
[]
[null,"Ε.","Πληροφορία για τα αντίστοιχα Ευρωπαϊκά warrants με λήξεις στις 9 ημ/νιες άσκησης"]
[null,null,"Περίοδος Άσκησης","Μήνες από ημ/νια εισαγωγής","Ετήσιο Επιτόκιο (ΤΧΣ)","Περιθώριο (ΤΧΣ)","Αριθμός Ημερών ανά Περίοδο","Συνολικός Αριθμός Ημερών","Μεταβλη-\nτότητα",null,"Τιμή Άσκησης","Αξία Ευρωπαϊκού Warrant"]
[null,null,1,6,0.03,0.01,180,180,{"$f":"$M$5","v":0.45},{"$f":"$E$5*(1+(E40+F40)*G40/360)","v":0.44880000000000003},{"$f":"J40","v":0.44880000000000003},{"$f":"GBlackScholes(\"c\",$E$4, K40, H40/360,$M$4, $M$4, I40)","v":0.1694547895994854}]
[null,null,2,12,0.03,0.01,360,{"$f":"D41*30","v":360},0.45,{"$f":"$E$5*(1+(E41+F41)*G41/360)","v":0.45760000000000001},0.45760000000000001,0.18520809486421869]
[null,null,3,18,0.03,0.02,180,540,0.45,{"$f":"$E$5*(1+(E40+F40)+(F42+E42)*G42/360)","v":0.46859999999999996},0.46859999999999996,0.19783206223825112]
[null,null,4,24,0.03,0.02,360,720,0.45,{"$f":"$E$5*(1+(E40+F40)+(F43+E43)*G43/360)","v":0.47960000000000003},0.47960000000000003,0.20908673792067584]
[null,null,5,30,0.03,0.03,180,900,0.45,{"$f":"$E$5*(1+(E40+F40)+(E42+F42)+(F44+E44)*G44/360)","v":0.49280000000000007},0.49280000000000007,0.2182342966879853]
[null,null,6,36,0.03,0.03,360,1080,0.45,{"$f":"$E$5*(1+(E41+F41)+(E43+F43)+(F45+E45)*G45/360)","v":0.50600000000000012},0.50600000000000012,0.22670159313354721]
[null,null,7,42,0.03,0.04,180,1260,0.45,{"$f":"$E$5*(1+(E40+F40)+(E42+F42)+(E44+F44)+(F46+E46)*G46/360)","v":0.52139999999999997},0.52139999999999997,0.23373041303395817]
[null,null,8,48,0.03,0.04,360,1440,0.45,{"$f":"$E$5*(1+(E41+F41)+(E43+F43)+(E45+F45)+(F47+E47)*G47/360)","v":0.53680000000000005},0.53680000000000005,0.24042181835166063]
[null,null,9,54,0.03,0.05,180,1620,0.45,{"$f":"$E$5*(1+(E40+F40)+(E42+F42)+(E44+F44)+(E46+F46)+(F48+E48)*G48/360)","v":0.55440000000000011},0.55440000000000011,0.24605677691524444]