{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["CONVSEC.XLT"],"read":"whole","date_system":"1904","formulas":"cached_only"}

{"sheet":"CONVSEC.XLT","index":0,"n_rows":31,"n_cols":5,"rows_kept":31,"flags":["formulas_cached_only"]}
["Valuation of Convertible Bonds"]
[]
["Par Value of Bond",{"$nulls":3},{"v":0,"d":"$0.00"}]
["Call or Sale Value of Bond",{"$nulls":3},{"v":0,"d":"$0.00"}]
["Annual Coupon Rate",{"$nulls":3},{"v":0,"d":"0.00%"}]
["Coupon Periods per Year",{"$nulls":3},0]
["Years to Maturity",{"$nulls":3},0]
["Required Rate of Return",{"$nulls":3},{"v":0,"d":"0.00%"}]
["Conversion Price",{"$nulls":3},{"v":0,"d":"$0.00"}]
["Market Value of Firm's Common Stock",{"$nulls":3},{"v":0,"d":"$0.00"}]
["Current Market Price of Convertible Bond",{"$nulls":3},{"v":0,"d":"$0.00"}]
[]
["Stock/Bond Conversion Ratio",{"$nulls":3},{"$error":"#DIV/0!"}]
["Conversion Value",{"$nulls":3},{"$error":"#DIV/0!"}]
["Straight Bond Value",{"$nulls":3},{"$error":"#DIV/0!"}]
[]
["Minimum Market Value of Convertible Bond",{"$nulls":3},{"$error":"#DIV/0!"}]
[]
["Premium Over Minimum Market Value",{"$nulls":3},{"$error":"#DIV/0!"}]
[]
[]
["Valuation of Warrants"]
[]
["Exercise Price per Share",{"$nulls":3},{"v":0,"d":"$0.00"}]
["Common Stock Market Price",{"$nulls":3},{"v":0,"d":"$0.00"}]
["Number of Shares One Warrant Buys",{"$nulls":3},0]
["Market Value of One Warrant",{"$nulls":3},{"v":0,"d":"$0.00"}]
[]
["Formula Value of Warrant",{"$nulls":3},{"v":0,"d":"$0.00"}]
[]
["Premium Over Market Value",{"$nulls":3},{"$error":"#DIV/0!"}]