 |
||
| Days | PH | PH/NoX | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | Days | |||||||||
| 2 | $164.01 | $174.66 | $10.65 | $66.03 | $86.27 | $108.63 | $120.35 | $132.06 | $183.20 | $186.39 | $189.57 | 2 | |||||||||
| 3 | $219.39 | $230.04 | $10.65 | $30.89 | $53.25 | $64.97 | $76.68 | $127.82 | $131.01 | $134.19 | 3 | ||||||||||
| 4 | $234.30 | $250.28 | $15.98 | $38.34 | $50.06 | $61.77 | $112.91 | $116.10 | $119.28 | 4 | |||||||||||
| 5 | $235.37 | $272.64 | $37.27 | $48.99 | $60.70 | $111.84 | $115.03 | $118.21 | 5 | ||||||||||||
| 6 | $236.43 | $284.36 | $47.93 | $59.64 | $110.78 | $113.97 | $117.15 | 6 | |||||||||||||
| 7 | $237.50 | $296.07 | $58.57 | $109.71 | $112.90 | $116.08 | 7 | ||||||||||||||
| 8 | $240.69 | $347.21 | $106.52 | $109.71 | $112.89 | 8 | |||||||||||||||
| 9 | $243.89 | $350.40 | $106.51 | $109.69 | 9 | ||||||||||||||||
| 10 | $247.08 | $353.58 | $106.50 | 10 | |||||||||||||||||
| Average cost of extra days if you NEED X (expiring) and BUY Y (non-expiring) | |||||||||||||||||||||
| Buy | |||||||||||||||||||||
| 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | ||||||||||||||
| Need | 2 | $66.03 | $43.14 | $36.21 | $30.09 | $26.41 | $30.53 | $26.63 | $23.70 | ||||||||||||
| 3 | $30.89 | $26.63 | $21.66 | $19.17 | $25.56 | $21.84 | $19.17 | ||||||||||||||
| 4 | $38.34 | $25.03 | $20.59 | $28.23 | $23.22 | $19.88 | |||||||||||||||
| 5 | $48.99 | $30.35 | $37.28 | $28.76 | $23.64 | ||||||||||||||||
| 6 | $59.64 | $55.39 | $37.99 | $29.29 | |||||||||||||||||
| 7 | $109.71 | $56.45 | $38.69 | ||||||||||||||||||
| 8 | $109.71 | $56.45 | |||||||||||||||||||
| 9 | $109.69 | ||||||||||||||||||||
|
|||||||||||||||||||||