{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":0,"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":23,"n_cols":9,"rows_kept":23,"cut":false,"hidden":false,"merged":[[16,1,16,5],[16,0,27,0]]}
["market move: up or down (u/d)",null,null,null,null,null,null,"up/down returns",0.1]
["realized stock prices:",100,null,null,null,null,null,"initial stock price S0",100]
["Replicating Trading Strategy:"," delta_0"," delta_1"," delta_2"," delta_3"," delta_4"]
["Hold  delta_k  Stocks at the End of Day k:"]
["row2 times row4 ",{"$f":"B4*B2","v":0},{"$f":"C4*C2","v":0},0,0,0]
[]
["Bank-Portfolio, End of Day k, before Readjustment: We still have delta_{k-1} Stocks from the previous Day  (stock price is S_k)"]
["cash"]
["value stock-position"]
["cash + stocks"]
["profit/loss:   previous day  ->  next day ",null,{"$f":"C9-B14","v":0},{"$f":"D9-C14","v":0},0,0]
["Bank-Portfolio, Ende Tag k, after Readjustment:  Hold delta_k Stocks  (stock price is still S_k)"]
["cash"]
["value stock-position",null,null,null,null,null,null,"Price of Option"]
["cash + stocks"]
[]
[null,"Realized Stock Price Path",null,null,null,null,null,"Option Payoff"]
[null,"Day 0","Day 1","Day 2","Day 3","Day 4"]
[]
[]
[]
[]
[null,100]

{"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":[]}