{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":1,"images":0,"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":59,"n_cols":14,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"Underly Data"]
[null,null,null,null,null,"Input"]
[null,null,null,null,null,"current stock price",1.9910000000000001,"S"]
[null,null,null,null,null,"Volatiltiy",0.2,"Sigma"]
[null,null,null,null,null,"Risk-Free Rate",0.05,"r"]
[null,null,null,null,null,"Dividend Rate",9.9999999999999995E-7,"D"]
[null,null,null,null,null,"Strike Price",2,"X"]
[null,null,null,null,null,"Start data","2010-12-02"]
[null,null,null,null,null,"End date","2011-01-20"]
[null,null,null,null,null,"Time to maturity",{"$f":"(G9-G8)/365","v":0.13424657534246576},"T"]
[null,null,null,null,null,"Step",3]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Barone-Adesi-Whaley",null,null,"Black-Schole MODEL",null,"Binomial MODEL(calculation in word file)"]
[null,null,null,null,null,"Output"]
[null,null,null,null,null,"call option price",null,null,{"$f":"BAW_call(G3,G7, G10,G5,G6,G4)","v":6.0344273465784151E-2},null,null,{"$f":"BS_Call(G3,G7,G10,G5,G6,G4,G11)","v":6.0898171549209318E-2},null,7.4999999999999997E-2]
[null,null,null,null,null,"put option price",null,null,{"$f":"BAW_Put(G3,G7,G10,G5,G6,G4)","v":5.6977799287942582E-2},null,null,{"$f":"BS_Put(G3,G7,G10,G5,G6,G4,G11)","v":6.52776070809159E-2},null,7.0499999999999993E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Author name:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Jing Li"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simei Deng"]

{"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":[]}