{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":1,"images":3,"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":29,"n_cols":5,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["Stock Value Graph",null,null,"     Calculates and graphs stock value after N periods against u or d."]
[]
["u",1.5,null,"Use this value when graphing against d, or as the start value when graphing against u."]
["d",0.5,null,"Use this value when graphing against u, or as the start value when graphing against d."]
["Periods N",10,null,"Choose number of periods over which stock price is calculated."]
["Upticks",8,null,"Choose number of upticks during these periods."]
["u or d?","u",null,"Enter u if graphing against u. Enter d if graphing against d."]
[]
["Change upticks",null,null,"u","Stock Value S_N"]
[null,null,null,1.6,107.37418240000005]
[null,null,null,1.7000000000000002,174.39393602500016]
["   Enter parameters in yellow cells.",null,null,1.8000000000000003,275.49901440000031]
["   Enter x-axis variable u or d  in B7.",null,null,1.9000000000000004,424.58907602500062]
["   Initial stock price is set at 10.00.",null,null,2.0000000000000004,640.00000000000114]
[null,null,null,2.1000000000000005,945.57148402500184]
[null,null,null,2.2000000000000006,1371.8968384000029]
[null,null,null,2.3000000000000007,1957.7746320250048]
[null,null,null,2.4000000000000008,2751.8828544000075]
[null,null,null,2.5000000000000009,3814.6972656250109]
[null,null,null,2.600000000000001,5220.6766144000158]
[null,null,null,2.7000000000000011,7060.7384120250217]
[null,null,null,2.8000000000000012,9445.0499584000299]
[null,null,null,2.9000000000000012,12506.160324025042]
[null,null,null,3.0000000000000013,16402.500000000058]
[null,null,null,3.1000000000000014,21322.275936025078]
[null,null,null,3.2000000000000015,27487.790694400104]
[null,null,null,3.3000000000000016,35160.215456025137]
[null,null,null,3.4000000000000017,44644.847622400179]
[null,null,null,3.5000000000000018,56296.884765625226]

{"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":[]}