{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":1,"images":1,"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":"Sheet1","index":0,"n_rows":81,"n_cols":24,"rows_kept":81,"cut":false,"hidden":false,"merged":[]}
["Portfolio Payoff Diagram"]
[null,null,null,null,null,null,"Enter graph data in yellow cells and portfolio data"]
["Start","End","Increment",null,null,null,"in columns A - E. Cells D7 and E7 are optional."]
[0,35,1]
[]
["Strike Prices","Calls","Puts","Shares","Cash","S_T","Payoff"]
[5,-5,null,2,10,0,10,null,null,null,null,null,null,null,null,null,null,null,null,"Strangle"]
[10,10,null,null,null,1,12,null,null,null,null,null,null,null,null,null,null,null,null,"Strike prices","Calls","Puts"]
[15,-14,null,null,null,2,14,null,null,null,null,null,null,null,null,null,null,null,null,5,null,1]
[20,10,null,null,null,3,16,null,null,null,null,null,null,null,null,null,null,null,null,10,1]
[25,-6,null,null,null,4,18]
[30,5,null,null,null,5,20,null,null,null,null,null,null,null,null,null,null,null,null,"Straddle"]
[null,null,null,null,null,6,18,null,null,null,null,null,null,null,null,null,null,null,null,"Strike prices","Calls","Puts"]
[null,null,null,null,null,7,15,null,null,null,null,null,null,null,null,null,null,null,null,5,1,1]
[null,null,null,null,null,8,12]
[null,null,null,null,null,9,9,null,null,null,null,null,null,null,null,null,null,null,null,"Misc"]
[null,null,null,null,null,10,6,null,null,null,null,null,null,null,null,null,null,null,null,"Start","End","Increment"]
[null,null,null,null,null,11,13,null,null,null,null,null,null,null,null,null,null,null,null,0,20,0.5]
[null,null,null,null,null,12,20,null,null,null,null,null,null,null,null,null,null,null,null,"Strike prices","Calls","Puts","Shares","Cash"]
[null,null,null,null,null,13,27,null,null,null,null,null,null,null,null,null,null,null,null,5,-1,1]
[null,null,null,null,null,14,34,null,null,null,null,null,null,null,null,null,null,null,null,8,null,-2]
[null,null,null,null,null,15,41,null,null,null,null,null,null,null,null,null,null,null,null,11,-1]
[null,null,null,null,null,16,34,null,null,null,null,null,null,null,null,null,null,null,null,15,2,3]
[null,null,null,null,null,17,27,null,null,null,null,null,null,null,null,null,null,null,null,17,-1,-1]
[null,null,null,null,null,18,20]
[null,null,null,null,null,19,13,null,null,null,null,null,null,null,null,null,null,null,null,"Misc"]
[null,null,null,null,null,20,6,null,null,null,"Book Example",null,null,null,null,null,null,null,null,"Start","End","Increment"]
[null,null,null,null,null,21,9,null,null,null,"Start","End","Increment",null,null,null,null,null,null,0,30,1]
[null,null,null,null,null,22,12,null,null,null,0,20,1,null,null,null,null,null,null,"Strike prices","Calls","Puts","Shares","Cash"]
[null,null,null,null,null,23,15,null,null,null,"Strike Prices","Calls","Puts","Shares","Cash",null,null,null,null,10,null,-1]
[null,null,null,null,null,24,18,null,null,null,5,1,null,1,-15,null,null,null,null,20,-3]
[null,null,null,null,null,25,21,null,null,null,10,-2,1,null,null,null,null,null,null,5,1]
[null,null,null,null,null,26,18,null,null,null,15,1,1]
[null,null,null,null,null,27,15]
[null,null,null,null,null,28,12,null,null,null,"butterfly",null,null,null,null,null,null,null,null,"Start","End","Increment"]
[null,null,null,null,null,29,9,null,null,null,"Start","End","Increment",null,null,null,null,null,null,0,20,1]
[null,null,null,null,null,30,6,null,null,null,0,20,1,null,null,null,null,null,null,"Strike Prices","Calls","Puts","Shares","Cash"]
[null,null,null,null,null,31,8,null,null,null,"Strike Prices","Calls","Puts","Shares","Cash",null,null,null,null,10,-2,1]
[null,null,null,null,null,32,10,null,null,null,5,1,null,null,null,null,null,null,null,15,1,1]
[null,null,null,null,null,33,12,null,null,null,10,-2]
[null,null,null,null,null,34,14,null,null,null,15,1,null,null,null,null,null,null,null,"Start","End","Increment"]
[null,null,null,null,null,35,16,null,null,null,null,null,null,null,null,null,null,null,null,0,20,1]
[null,null,null,null,null,null,null,null,null,null,"butterfly dual",null,null,null,null,null,null,null,null,"Strike Prices","Calls","Puts","Shares","Cash"]
[null,null,null,null,null,null,null,null,null,null,"Start","End","Increment",null,null,null,null,null,null,5,1]
[null,null,null,null,null,null,null,null,null,null,0,20,1,null,null,null,null,null,null,10,null,1]
[null,null,null,null,null,null,null,null,null,null,"Strike Prices","Calls","Puts","Shares","Cash",null,null,null,null,"Start","End","Increment"]
[null,null,null,null,null,null,null,null,null,null,5,null,1,null,null,null,null,null,null,0,25,1]
[null,null,null,null,null,null,null,null,null,null,10,null,-2,null,null,null,null,null,null,"Strike Prices","Calls","Puts","Shares","Cash"]
[null,null,null,null,null,null,null,null,null,null,15,null,1,null,null,null,null,null,null,5,1,null,0.2,-7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,-1]
[null,null,null,null,null,null,null,null,null,null,"strip",null,null,null,null,null,null,null,null,15,-1]
[null,null,null,null,null,null,null,null,null,null,"Start","End","Increment",null,null,null,null,null,null,20,null,1]
[null,null,null,null,null,null,null,null,null,null,0,10,1]
[null,null,null,null,null,null,null,null,null,null,"Strike Prices","Calls","Puts","Shares","Cash",null,null,null,null,"Start","End","Increment"]
[null,null,null,null,null,null,null,null,null,null,5,1,2,null,null,null,null,null,null,1,18,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Strike Prices","Calls","Puts","Shares","Cash"]
[null,null,null,null,null,null,null,null,null,null,"strap","(dual of strip)",null,null,null,null,null,null,null,5,1,null,0.7,-8]
[null,null,null,null,null,null,null,null,null,null,"Start","End","Increment",null,null,null,null,null,null,10,-2,1]
[null,null,null,null,null,null,null,null,null,null,0,10,1,null,null,null,null,null,null,15,1]
[null,null,null,null,null,null,null,null,null,null,"Strike Prices","Calls","Puts","Shares","Cash"]
[null,null,null,null,null,null,null,null,null,null,5,2,1,null,null,null,null,null,null,"Nice one"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Start","End","Increment"]
[null,null,null,null,null,null,null,null,null,null,"straddle",null,null,null,null,null,null,null,null,1,14,1]
[null,null,null,null,null,null,null,null,null,null,"Start","End","Increment"]
[null,null,null,null,null,null,null,null,null,null,0,10,1,null,null,null,null,null,null,"Strike Prices","Calls","Puts","Shares","Cash"]
[null,null,null,null,null,null,null,null,null,null,"Strike Prices","Calls","Puts","Shares","Cash",null,null,null,null,5,null,-1,1]
[null,null,null,null,null,null,null,null,null,null,5,1,1,null,null,null,null,null,null,10,1,1]
[]
[null,null,null,null,null,null,null,null,null,null,"strangle"]
[null,null,null,null,null,null,null,null,null,null,"Start","End","Increment"]
[null,null,null,null,null,null,null,null,null,null,0,15,1]
[null,null,null,null,null,null,null,null,null,null,"Strike Prices","Calls","Puts","Shares","Cash"]
[null,null,null,null,null,null,null,null,null,null,5,null,1]
[null,null,null,null,null,null,null,null,null,null,10,1]
[]
[null,null,null,null,null,null,null,null,null,null,"strangle dual"]
[null,null,null,null,null,null,null,null,null,null,"Start","End","Increment"]
[null,null,null,null,null,null,null,null,null,null,0,15,1]
[null,null,null,null,null,null,null,null,null,null,"Strike Prices","Calls","Puts","Shares","Cash"]
[null,null,null,null,null,null,null,null,null,null,5,1]
[null,null,null,null,null,null,null,null,null,null,10,null,1]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}