{"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":27,"n_cols":9,"rows_kept":27,"cut":false,"hidden":false,"merged":[[16,1,16,5],[16,0,27,0]]}
["market move: up or down (u/d)",null,"u","u","d","u",null,"up/down returns",0.1]
["realized stock prices:",100,110.00000000000001,121.00000000000001,108.90000000000002,119.79000000000003,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:",0.49999999999999967,0.56818181818181823,0.61983471074380081,0.45913682277318607,0]
["row2 times row4 ",{"$f":"B4*B2","v":49.999999999999964},{"$f":"C4*C2","v":62.500000000000014},74.999999999999901,49.999999999999972,0]
[]
["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",11.25,-38.749999999999972,-46.250000000000014,-52.499999999999922,-34.999999999999979]
["value stock-position",0,54.999999999999972,68.750000000000014,67.499999999999915,54.999999999999979]
["cash + stocks",11.25,16.25,22.5,15,20]
["profit/loss:   previous day  ->  next day ",null,{"$f":"C9-B14","v":5.0000000000000071},{"$f":"D9-C14","v":6.25},-7.4999999999999858,5.0000000000000071]
["Bank-Portfolio, Ende Tag k, after Readjustment:  Hold delta_k Stocks  (stock price is still S_k)"]
["cash",-38.749999999999964,-46.250000000000014,-52.499999999999908,-34.999999999999972,20]
["value stock-position",49.999999999999964,62.500000000000014,74.999999999999901,49.999999999999972,0,null,"Price of Option"]
["cash + stocks",11.25,16.25,22.5,15,20,null,11.25]
[]
[null,"Realized Stock Price Path",null,null,null,null,null,"Option Payoff"]
[null,"Day 0","Day 1","Day 2","Day 3","Day 4"]
[null,null,null,null,null,146.41000000000005,null,40]
[null,null,null,null,133.10000000000005]
[null,null,null,121.00000000000001,null,119.79000000000003,null,20]
[null,null,110.00000000000001,null,108.90000000000002]
[null,100,null,99.000000000000014,null,98.010000000000019,null,10]
[null,null,90,null,89.100000000000009]
[null,null,null,81,null,80.190000000000012,null,0]
[null,null,null,null,72.900000000000006]
[null,null,null,null,null,65.61,null,0]

{"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":[]}