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

{"sheet":"CSTOCKVL.XLT","index":0,"n_rows":35,"n_cols":5,"rows_kept":35,"flags":["formulas_cached_only"]}
["Stock Valuation--Zero or Constant Dividend Growth"]
[]
["Current Dividend (Do)",null,null,{"v":0,"d":"$0.00"}]
["Dividend Growth Rate",null,null,{"v":0,"d":"0.00%"}]
["Required Rate of Return",null,null,{"v":0,"d":"0.00%"}]
["Stock Price",{"$nulls":3},{"$error":"#DIV/0!"}]
[]
["Stock Valuation--Nonconstant Dividend Growth"]
[]
["Current Dividend (Do)",null,{"v":0,"d":"$0.00"}]
["Required Rate of Return",null,{"v":0,"d":"0.00%"}]
["Constant Growth Rate",null,{"v":0,"d":"0.00%"}]
["Super-Normal Growth"]
["Year","Growth Rate","Dividend","Present Value of Dividend"]
[1,{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[2,{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[3,{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[4,{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[5,{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[6,{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[7,{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[8,{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[9,{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[10,{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["Present Value of Dividends",null,null,{"v":0,"d":"$0.00"}]
["Year 10 Stock Price",null,null,{"$error":"#DIV/0!"}]
["Present Value of Year 10 Stock Price",null,null,{"$error":"#DIV/0!"}]
["Current Stock Price",{"$nulls":3},{"$error":"#DIV/0!"}]
[]
["Implied Dividend Growth--Constant Dividend Growth"]
[]
["Current Dividend (Do)",null,null,{"v":0,"d":"$0.00"}]
["Stock Price",null,null,{"v":0,"d":"$0.00"}]
["Required Rate of Return",null,null,{"v":0,"d":"0.00%"}]
["Dividend Growth Rate",{"$nulls":3},{"$error":"#DIV/0!"}]