{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Home","Settings","Data"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":3,"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":"Home","index":0,"n_rows":38,"n_cols":26,"rows_kept":38,"cut":false,"hidden":false,"merged":[[27,10,27,11],[28,10,28,11],[0,15,0,16],[12,10,12,11],[33,2,33,3],[17,10,17,20],[13,10,13,11],[14,10,14,11],[15,10,15,11],[31,10,31,11],[25,10,25,11],[18,10,18,11],[19,10,19,11],[20,10,20,11],[21,10,21,11],[22,10,22,11],[23,10,23,11],[24,10,24,11],[29,10,29,11],[30,10,30,11],[26,10,26,11],[0,18,0,20],[1,0,1,1],[17,0,17,1],[2,10,2,11],[3,10,3,11],[4,10,4,11],[5,10,5,11],[6,10,6,11],[7,10,7,11],[8,10,8,11],[9,10,9,11],[10,10,10,11],[11,10,11,11]]}
["SPXW",0,1,null,null,null,null,null,{"$f":"RTD(\"tos.rtd\", ,\"MARK\",\"SPX\")","v":4026.12},null,"Spreads","Call Delta",null,9,15,"Buy Stop",null,{"$f":"SUM(A3:A16,A19:A32)","v":2.111213774055418E-2},"SPREAD GREEKS"]
["CALLS",null,"2022-11-28",5,{"$f":"I2","v":"ASK"},"DELTA","BID","ASK","ASK",null,1,"Put Delta",null,9,12,0.05,0.2,{"$f":"LOOKUP(2,1/($R$3:$R$16<>\"\"),B3:B16)-LOOKUP(2,1/($R$19:$R$32<>\"\"),$B$19:$B$32)","v":85},"DELTA","THETA","GAMMA"]
[{"$f":"IF($R3=\"\",\"\",(B3-$I$1)/$I$1)","v":""},{"$f":"ROUND(I1/5,0)*5+$B$1","v":4025},{"$f":"\".\"&$A$1&TEXT($C$2,\"yymmdd\")&\"C\"&$B3","v":".SPXW221128C4025"},{"$f":"\".\"&$A$1&TEXT($C$2,\"yymmdd\")&\"C\"&$B3+$D$2","v":".SPXW221128C4030"},null,{"$f":"RTD(\"tos.rtd\", ,$F$2,$C3)","v":0.60199999999999998},null,null,{"$f":"RTD(\"tos.rtd\", ,I$2,C3) - RTD(\"tos.rtd\", ,I$2,D3)","v":0.75000000000000022},null,{"$f":"IF($R3=\"\",\"\",\"SELL -\"&$K$2&\" VERTICAL SPX 100\"&IF($A$1=\"SPXW\",\" (Weeklys) \",\" \")&TEXT($C$2,\"DD\")&\" \"&TEXT($C$2,\"MMM \")&TEXT($C$2,\"YY \")&$B3&\"/\"&$B3+25&\" CALL @\"&$I3&\" LMT\")","v":""}," ",null,null,null,{"$f":"IF($R3=\"\",\"\",\"BUY +\"&$K$2&\" VERTICAL SPX 100\"&IF($A$1=\"SPXW\",\" (Weeklys) \",\" \")&TEXT($C$2,\"DD\")&\" \"&TEXT($C$2,\"MMM \")&TEXT($C$2,\"YY \")&$B3&\"/\"&$B3+25&\" CALL @\"&2*$I3+$P$2&\" STPLMT \"&2*$I3&\" MARK CBOE\")","v":""},{"$f":"IF($R3=\"\",\"\",\"BUY +\"&$K$2&\" SPX 100\"&IF($A$1=\"SPXW\",\" (Weeklys) \",\" \")&TEXT($C$2,\"DD\")&\" \"&TEXT($C$2,\"MMM \")&TEXT($C$2,\"YY \")&$B3&\" CALL @\"&2*$E3+$Q$2&\" STPLMT \"&2*$E3&\" MARK CBOE\")","v":""},{"$f":"IF(AND(ISNUMBER(F3),ABS(F3*100)>=$N$1,ABS(F4*100)<$N$1),B3&\"/\"&B3+$D$2,\"\")","v":""},{"$f":"RTD(\"tos.rtd\", ,S$2,$D3&\"-\"&$C3)*100","v":-27.05},{"$f":"RTD(\"tos.rtd\", ,T$2,$D3&\"-\"&$C3)","v":-0.39500000000000002},{"$f":"RTD(\"tos.rtd\", ,U$2,$D3&\"-\"&$C3)","v":-3.8100000000000002E-2}]
["",{"$f":"B3+5","v":4030},{"$f":"\".\"&$A$1&TEXT($C$2,\"yymmdd\")&\"C\"&B4","v":".SPXW221128C4030"},".SPXW221128C4035",null,{"$f":"RTD(\"tos.rtd\", ,$F$2,$C4)","v":0.33139999999999997},null,null,{"$f":"RTD(\"tos.rtd\", ,I$2,C4) - RTD(\"tos.rtd\", ,I$2,D4)","v":0.55000000000000004},null,""," ",null,null,null,"","","",{"$f":"RTD(\"tos.rtd\", ,S$2,$D4&\"-\"&$C4)*100","v":-12.22},{"$f":"RTD(\"tos.rtd\", ,T$2,$D4&\"-\"&$C4)","v":0.5998},{"$f":"RTD(\"tos.rtd\", ,U$2,$D4&\"-\"&$C4)","v":-1.55E-2}]
["",4035,".SPXW221128C4035",".SPXW221128C4040",null,{"$f":"RTD(\"tos.rtd\", ,$F$2,$C5)","v":0.2092},null,null,{"$f":"RTD(\"tos.rtd\", ,I$2,C5) - RTD(\"tos.rtd\", ,I$2,D5)","v":0.34999999999999987},null,""," ",null,null,null,"","","",{"$f":"RTD(\"tos.rtd\", ,S$2,$D5&\"-\"&$C5)*100","v":-10.7},{"$f":"RTD(\"tos.rtd\", ,T$2,$D5&\"-\"&$C5)","v":0.75019999999999998},{"$f":"RTD(\"tos.rtd\", ,U$2,$D5&\"-\"&$C5)","v":-1.01E-2}]
["",4040,".SPXW221128C4040",".SPXW221128C4045",null,{"$f":"RTD(\"tos.rtd\", ,$F$2,$C6)","v":0.1022},null,null,{"$f":"RTD(\"tos.rtd\", ,I$2,C6) - RTD(\"tos.rtd\", ,I$2,D6)","v":0.4},null,""," ",null,null,null,"","","",{"$f":"RTD(\"tos.rtd\", ,S$2,$D6&\"-\"&$C6)*100","v":-1.04},{"$f":"RTD(\"tos.rtd\", ,T$2,$D6&\"-\"&$C6)","v":-7.4999999999999997E-2},{"$f":"RTD(\"tos.rtd\", ,U$2,$D6&\"-\"&$C6)","v":-4.7999999999999996E-3}]
[4.6893783593137091E-3,4045,".SPXW221128C4045",".SPXW221128C4050",null,{"$f":"RTD(\"tos.rtd\", ,$F$2,$C7)","v":9.1800000000000007E-2},null,null,{"$f":"RTD(\"tos.rtd\", ,I$2,C7) - RTD(\"tos.rtd\", ,I$2,D7)","v":0.15000000000000002},null,"SELL -1 VERTICAL SPX 100 (Weeklys) 28 Nov 22 4045/4070 CALL @0.15 LMT"," ",null,null,null,"BUY +1 VERTICAL SPX 100 (Weeklys) 28 Nov 22 4045/4070 CALL @0.35 STPLMT 0.3 MARK CBOE","BUY +1 SPX 100 (Weeklys) 28 Nov 22 4045 CALL @0.2 STPLMT 0 MARK CBOE","4045/4050",{"$f":"RTD(\"tos.rtd\", ,S$2,$D7&\"-\"&$C7)*100","v":-3.37},{"$f":"RTD(\"tos.rtd\", ,T$2,$D7&\"-\"&$C7)","v":0.22500000000000001},{"$f":"RTD(\"tos.rtd\", ,U$2,$D7&\"-\"&$C7)","v":-4.0000000000000001E-3}]
["",4050,".SPXW221128C4050",".SPXW221128C4055",null,{"$f":"RTD(\"tos.rtd\", ,$F$2,$C8)","v":5.8200000000000002E-2},null,null,{"$f":"RTD(\"tos.rtd\", ,I$2,C8) - RTD(\"tos.rtd\", ,I$2,D8)","v":0.15000000000000002},null,""," ",null,null,null,"","","",{"$f":"RTD(\"tos.rtd\", ,S$2,$D8&\"-\"&$C8)*100","v":-1.96},{"$f":"RTD(\"tos.rtd\", ,T$2,$D8&\"-\"&$C8)","v":0.125},{"$f":"RTD(\"tos.rtd\", ,U$2,$D8&\"-\"&$C8)","v":-2.5999999999999999E-3}]
["",4055,".SPXW221128C4055",".SPXW221128C4060",null,{"$f":"RTD(\"tos.rtd\", ,$F$2,$C9)","v":3.85E-2},null,null,{"$f":"RTD(\"tos.rtd\", ,I$2,C9) - RTD(\"tos.rtd\", ,I$2,D9)","v":0.14999999999999997},null,""," ",null,null,null,"","","",{"$f":"RTD(\"tos.rtd\", ,S$2,$D9&\"-\"&$C9)*100","v":-1.79},{"$f":"RTD(\"tos.rtd\", ,T$2,$D9&\"-\"&$C9)","v":0.125},{"$f":"RTD(\"tos.rtd\", ,U$2,$D9&\"-\"&$C9)","v":-2.0999999999999999E-3}]
["",4060,".SPXW221128C4060",".SPXW221128C4065",null,{"$f":"RTD(\"tos.rtd\", ,$F$2,$C10)","v":2.06E-2},null,null,{"$f":"RTD(\"tos.rtd\", ,I$2,C10) - RTD(\"tos.rtd\", ,I$2,D10)","v":0},null,""," ",null,null,null,"","","",{"$f":"RTD(\"tos.rtd\", ,S$2,$D10&\"-\"&$C10)*100","v":-0.49},{"$f":"RTD(\"tos.rtd\", ,T$2,$D10&\"-\"&$C10)","v":2.5000000000000001E-2},{"$f":"RTD(\"tos.rtd\", ,U$2,$D10&\"-\"&$C10)","v":-8.0000000000000004E-4}]
["",4065,".SPXW221128C4065",".SPXW221128C4070",null,{"$f":"RTD(\"tos.rtd\", ,$F$2,$C11)","v":1.5699999999999999E-2},null,null,{"$f":"RTD(\"tos.rtd\", ,I$2,C11) - RTD(\"tos.rtd\", ,I$2,D11)","v":0},null,""," ",null,null,null,"","","",{"$f":"RTD(\"tos.rtd\", ,S$2,$D11&\"-\"&$C11)*100","v":-0.13999999999999999},{"$f":"RTD(\"tos.rtd\", ,T$2,$D11&\"-\"&$C11)","v":0},{"$f":"RTD(\"tos.rtd\", ,U$2,$D11&\"-\"&$C11)","v":-4.0000000000000002E-4}]
["",4070,".SPXW221128C4070",".SPXW221128C4075",null,{"$f":"RTD(\"tos.rtd\", ,$F$2,$C12)","v":1.43E-2},null,null,{"$f":"RTD(\"tos.rtd\", ,I$2,C12) - RTD(\"tos.rtd\", ,I$2,D12)","v":5.0000000000000017E-2},null,""," ",null,null,null,"","","",{"$f":"RTD(\"tos.rtd\", ,S$2,$D12&\"-\"&$C12)*100","v":-0.38},{"$f":"RTD(\"tos.rtd\", ,T$2,$D12&\"-\"&$C12)","v":2.5000000000000001E-2},{"$f":"RTD(\"tos.rtd\", ,U$2,$D12&\"-\"&$C12)","v":-5.0000000000000001E-4}]
["",4075,".SPXW221128C4075",".SPXW221128C4080",null,{"$f":"RTD(\"tos.rtd\", ,$F$2,$C13)","v":1.0500000000000001E-2},null,null,{"$f":"RTD(\"tos.rtd\", ,I$2,C13) - RTD(\"tos.rtd\", ,I$2,D13)","v":0},null,""," ",null,null,null,"","","",{"$f":"RTD(\"tos.rtd\", ,S$2,$D13&\"-\"&$C13)*100","v":-0.08},{"$f":"RTD(\"tos.rtd\", ,T$2,$D13&\"-\"&$C13)","v":0},{"$f":"RTD(\"tos.rtd\", ,U$2,$D13&\"-\"&$C13)","v":-2.0000000000000001E-4}]
["",4080,".SPXW221128C4080",".SPXW221128C4085",null,{"$f":"RTD(\"tos.rtd\", ,$F$2,$C14)","v":9.7000000000000003E-3},null,null,{"$f":"RTD(\"tos.rtd\", ,I$2,C14) - RTD(\"tos.rtd\", ,I$2,D14)","v":4.9999999999999989E-2},null,""," ",null,null,null,"","","",{"$f":"RTD(\"tos.rtd\", ,S$2,$D14&\"-\"&$C14)*100","v":-0.32},{"$f":"RTD(\"tos.rtd\", ,T$2,$D14&\"-\"&$C14)","v":2.5499999999999998E-2},{"$f":"RTD(\"tos.rtd\", ,U$2,$D14&\"-\"&$C14)","v":-4.0000000000000002E-4}]
["",4085,".SPXW221128C4085",".SPXW221128C4090",null,{"$f":"RTD(\"tos.rtd\", ,$F$2,$C15)","v":6.4999999999999997E-3},null,null,{"$f":"RTD(\"tos.rtd\", ,I$2,C15) - RTD(\"tos.rtd\", ,I$2,D15)","v":-4.9999999999999989E-2},null,""," ",null,null,null,"","","",{"$f":"RTD(\"tos.rtd\", ,S$2,$D15&\"-\"&$C15)*100","v":0.2},{"$f":"RTD(\"tos.rtd\", ,T$2,$D15&\"-\"&$C15)","v":-2.5600000000000001E-2},{"$f":"RTD(\"tos.rtd\", ,U$2,$D15&\"-\"&$C15)","v":1E-4}]
["",4090,".SPXW221128C4090",".SPXW221128C4095",null,{"$f":"RTD(\"tos.rtd\", ,$F$2,$C16)","v":8.5000000000000006E-3},null,null,{"$f":"RTD(\"tos.rtd\", ,I$2,C16) - RTD(\"tos.rtd\", ,I$2,D16)","v":0},null,""," ",null,null,null,"","","",{"$f":"RTD(\"tos.rtd\", ,S$2,$D16&\"-\"&$C16)*100","v":-0.05},{"$f":"RTD(\"tos.rtd\", ,T$2,$D16&\"-\"&$C16)","v":-1E-4},{"$f":"RTD(\"tos.rtd\", ,U$2,$D16&\"-\"&$C16)","v":-1E-4},{"$f":"LOOKUP(2,1/($R3:$R16<>\"\"),$R3:$R16)","v":"4045/4050"},{"$f":"LOOKUP(2,1/($R3:$R16<>\"\"),$I3:$I16)","v":0.15000000000000002},{"$f":"LOOKUP(2,1/($R3:$R16<>\"\"),$P3:$P16)","v":"BUY +1 VERTICAL SPX 100 (Weeklys) 28 Nov 22 4045/4070 CALL @0.35 STPLMT 0.3 MARK CBOE"},{"$f":"LOOKUP(2,1/($R3:$R16<>\"\"),$Q3:$Q16)","v":"BUY +1 SPX 100 (Weeklys) 28 Nov 22 4045 CALL @0.2 STPLMT 0 MARK CBOE"},{"$f":"LOOKUP(2,1/($R3:$R16<>\"\"),$S3:$S16)","v":-3.37}]
[]
["PUTS",null,null,null,{"$f":"$I$2","v":"ASK"},"DELTA","BID","ASK",{"$f":"pricesource","v":"ASK"},null,{"$f":"\"SELL -\"&$K$2&\" IRON CONDOR SPX 100\"&IF($A$1=\"SPXW\",\" (Weeklys) \",\" \")&TEXT($C$2,\"DD\")&\" \"&TEXT($C$2,\"MMM \")&TEXT($C$2,\"YY \")&$V$16&\"/\"&$V$19&\" CALL/PUT @\"&W18&\" LMT CBOE\"","v":"SELL -1 IRON CONDOR SPX 100 (Weeklys) 28 Nov 22 4045/4050/3960/3955 CALL/PUT @0.8 LMT CBOE"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((W16+W19)/0.05,0)*0.05","v":0.8},{"$f":"K18","v":"SELL -1 IRON CONDOR SPX 100 (Weeklys) 28 Nov 22 4045/4050/3960/3955 CALL/PUT @0.8 LMT CBOE"}]
[{"$f":"IF($R19=\"\",\"\",($I$1-B19)/$I$1)","v":""},{"$f":"B3","v":4025},{"$f":"\".\"&$A$1&TEXT($C$2,\"yymmdd\")&\"P\"&B19","v":".SPXW221128P4025"},{"$f":"\".\"&$A$1&TEXT($C$2,\"yymmdd\")&\"P\"&$B19-$D$2","v":".SPXW221128P4020"},null,{"$f":"RTD(\"tos.rtd\", ,$F$2,$C19)","v":-0.4899},null,null,{"$f":"RTD(\"tos.rtd\", ,I$2,C19)-RTD(\"tos.rtd\", ,I$2,D19)","v":7.5},null,{"$f":"IF($R19=\"\",\"\",\"SELL -\"&$K$2&\" VERTICAL SPX 100\"&IF($A$1=\"SPXW\",\" (Weeklys) \",\" \")&TEXT($C$2,\"DD\")&\" \"&TEXT($C$2,\"MMM \")&TEXT($C$2,\"YY \")&$B19&\"/\"&$B19-25&\" PUT @\"&$I19&\" LMT CBOE\")","v":""},null,null,null,null,{"$f":"IF($R19=\"\",\"\",\"BUY +\"&$K$2&\" VERTICAL SPX 100\"&IF($A$1=\"SPXW\",\" (Weeklys) \",\" \")&TEXT($C$2,\"DD\")&\" \"&TEXT($C$2,\"MMM \")&TEXT($C$2,\"YY \")&$B19&\"/\"&$B19-25&\" PUT @\"&2*$I19+$P$2&\" STPLMT \"&2*$I19&\" MARK CBOE\")","v":""},{"$f":"IF($R19=\"\",\"\",\"BUY +\"&$K$2&\" SPX 100\"&IF($A$1=\"SPXW\",\" (Weeklys) \",\" \")&TEXT($C$2,\"DD\")&\" \"&TEXT($C$2,\"MMM \")&TEXT($C$2,\"YY \")&$B19&\" PUT @\"&2*$E19+$Q$2&\" STPLMT \"&2*$E19&\" MARK CBOE\")","v":""},{"$f":"IF(AND(ISNUMBER(F19),ABS(F19*100)>=$N$2,ABS(F20*100)<$N$2),B19&\"/\"&B19-$D$2,\"\")","v":""},{"$f":"RTD(\"tos.rtd\", ,S$2,$D19&\"-\"&$C19)*100","v":2.59},{"$f":"RTD(\"tos.rtd\", ,T$2,$D19&\"-\"&$C19)","v":4.0500999999999996},{"$f":"RTD(\"tos.rtd\", ,U$2,$D19&\"-\"&$C19)","v":2.0000000000000001E-4},{"$f":"LOOKUP(2,1/(R19:R32<>\"\"),R19:R32)","v":"3960/3955"},{"$f":"LOOKUP(2,1/($R19:$R32<>\"\"),$I19:$I32)","v":0.64999999999999991},{"$f":"LOOKUP(2,1/($R19:$R32<>\"\"),$P19:$P32)","v":"BUY +1 VERTICAL SPX 100 (Weeklys) 28 Nov 22 3960/3935 PUT @1.35 STPLMT 1.3 MARK CBOE"},{"$f":"LOOKUP(2,1/($R19:$R32<>\"\"),$Q19:$Q32)","v":"BUY +1 SPX 100 (Weeklys) 28 Nov 22 3960 PUT @0.2 STPLMT 0 MARK CBOE"},{"$f":"LOOKUP(2,1/($R19:$R32<>\"\"),$S19:$S32)","v":5.0999999999999996}]
["",{"$f":"B19-5","v":4020},".SPXW221128P4020",".SPXW221128P4015",null,{"$f":"RTD(\"tos.rtd\", ,$F$2,$C20)","v":-0.46400000000000002},null,null,{"$f":"RTD(\"tos.rtd\", ,I$2,C20)-RTD(\"tos.rtd\", ,I$2,D20)","v":3.7999999999999972},null,"",null,null,null,null,"","","",{"$f":"RTD(\"tos.rtd\", ,S$2,$D20&\"-\"&$C20)*100","v":2.8400000000000003},{"$f":"RTD(\"tos.rtd\", ,T$2,$D20&\"-\"&$C20)","v":3.75},{"$f":"RTD(\"tos.rtd\", ,U$2,$D20&\"-\"&$C20)","v":2.0000000000000001E-4}]
["",{"$f":"B20-5","v":4015},".SPXW221128P4015",".SPXW221128P4010",null,{"$f":"RTD(\"tos.rtd\", ,$F$2,$C21)","v":-0.43559999999999999},null,null,{"$f":"RTD(\"tos.rtd\", ,I$2,C21)-RTD(\"tos.rtd\", ,I$2,D21)","v":3.4000000000000021},null,"",null,null,null,null,"","","",{"$f":"RTD(\"tos.rtd\", ,S$2,$D21&\"-\"&$C21)*100","v":3.04},{"$f":"RTD(\"tos.rtd\", ,T$2,$D21&\"-\"&$C21)","v":3.4},{"$f":"RTD(\"tos.rtd\", ,U$2,$D21&\"-\"&$C21)","v":2.0000000000000001E-4}]
["",4010,".SPXW221128P4010",".SPXW221128P4005",null,{"$f":"RTD(\"tos.rtd\", ,$F$2,$C22)","v":-0.4052},null,null,{"$f":"RTD(\"tos.rtd\", ,I$2,C22)-RTD(\"tos.rtd\", ,I$2,D22)","v":2.5999999999999979},null,"",null,null,null,null,"","","",{"$f":"RTD(\"tos.rtd\", ,S$2,$D22&\"-\"&$C22)*100","v":8.870000000000001},{"$f":"RTD(\"tos.rtd\", ,T$2,$D22&\"-\"&$C22)","v":11.3499},{"$f":"RTD(\"tos.rtd\", ,U$2,$D22&\"-\"&$C22)","v":2.3999999999999998E-3}]
["",4005,".SPXW221128P4005",".SPXW221128P4000",null,{"$f":"RTD(\"tos.rtd\", ,$F$2,$C23)","v":-0.3165},null,null,{"$f":"RTD(\"tos.rtd\", ,I$2,C23)-RTD(\"tos.rtd\", ,I$2,D23)","v":3.5000000000000018},null,"",null,null,null,null,"","","",{"$f":"RTD(\"tos.rtd\", ,S$2,$D23&\"-\"&$C23)*100","v":-2.35},{"$f":"RTD(\"tos.rtd\", ,T$2,$D23&\"-\"&$C23)","v":-5.55},{"$f":"RTD(\"tos.rtd\", ,U$2,$D23&\"-\"&$C23)","v":-2.3E-3}]
["",4000,".SPXW221128P4000",".SPXW221128P3995",null,{"$f":"RTD(\"tos.rtd\", ,$F$2,$C24)","v":-0.34},null,null,{"$f":"RTD(\"tos.rtd\", ,I$2,C24)-RTD(\"tos.rtd\", ,I$2,D24)","v":2},null,"",null,null,null,null,"","","",{"$f":"RTD(\"tos.rtd\", ,S$2,$D24&\"-\"&$C24)*100","v":9.7100000000000009},{"$f":"RTD(\"tos.rtd\", ,T$2,$D24&\"-\"&$C24)","v":8.2995999999999999},{"$f":"RTD(\"tos.rtd\", ,U$2,$D24&\"-\"&$C24)","v":1.2999999999999999E-3}]
["",3995,".SPXW221128P3995",".SPXW221128P3990",null,{"$f":"RTD(\"tos.rtd\", ,$F$2,$C25)","v":-0.2429},null,null,{"$f":"RTD(\"tos.rtd\", ,I$2,C25)-RTD(\"tos.rtd\", ,I$2,D25)","v":2.5999999999999996},null,"",null,null,null,null,"","","",{"$f":"RTD(\"tos.rtd\", ,S$2,$D25&\"-\"&$C25)*100","v":3.61},{"$f":"RTD(\"tos.rtd\", ,T$2,$D25&\"-\"&$C25)","v":1.3004},{"$f":"RTD(\"tos.rtd\", ,U$2,$D25&\"-\"&$C25)","v":-5.0000000000000001E-4}]
["",3990,".SPXW221128P3990",".SPXW221128P3985",null,{"$f":"RTD(\"tos.rtd\", ,$F$2,$C26)","v":-0.20680000000000001},null,null,{"$f":"RTD(\"tos.rtd\", ,I$2,C26)-RTD(\"tos.rtd\", ,I$2,D26)","v":1.6999999999999993},null,"",null,null,null,null,"","","",{"$f":"RTD(\"tos.rtd\", ,S$2,$D26&\"-\"&$C26)*100","v":-3.27},{"$f":"RTD(\"tos.rtd\", ,T$2,$D26&\"-\"&$C26)","v":-3.15},{"$f":"RTD(\"tos.rtd\", ,U$2,$D26&\"-\"&$C26)","v":-1.1000000000000001E-3}]
["",3985,".SPXW221128P3985",".SPXW221128P3980",null,{"$f":"RTD(\"tos.rtd\", ,$F$2,$C27)","v":-0.23949999999999999},null,null,{"$f":"RTD(\"tos.rtd\", ,I$2,C27)-RTD(\"tos.rtd\", ,I$2,D27)","v":1.5000000000000009},null,"",null,null,null,null,"","",{"$f":"IF(AND(ISNUMBER(F27),ABS(F27*100)>=$N$2,ABS(F28*100)<$N$2),B27&\"/\"&B27-$D$2,\"\")","v":""},{"$f":"RTD(\"tos.rtd\", ,S$2,$D27&\"-\"&$C27)*100","v":8.66},{"$f":"RTD(\"tos.rtd\", ,T$2,$D27&\"-\"&$C27)","v":4.75},{"$f":"RTD(\"tos.rtd\", ,U$2,$D27&\"-\"&$C27)","v":-1E-4}]
["",3980,".SPXW221128P3980",".SPXW221128P3975",null,{"$f":"RTD(\"tos.rtd\", ,$F$2,$C28)","v":-0.15290000000000001},null,null,{"$f":"RTD(\"tos.rtd\", ,I$2,C28)-RTD(\"tos.rtd\", ,I$2,D28)","v":1.3999999999999995},null,"",null,null,null,null,"","","",{"$f":"RTD(\"tos.rtd\", ,S$2,$D28&\"-\"&$C28)*100","v":-2.98},{"$f":"RTD(\"tos.rtd\", ,T$2,$D28&\"-\"&$C28)","v":-2.1},{"$f":"RTD(\"tos.rtd\", ,U$2,$D28&\"-\"&$C28)","v":-5.9999999999999995E-4}]
["",3975,".SPXW221128P3975",".SPXW221128P3970",null,{"$f":"RTD(\"tos.rtd\", ,$F$2,$C29)","v":-0.1827},null,null,{"$f":"RTD(\"tos.rtd\", ,I$2,C29)-RTD(\"tos.rtd\", ,I$2,D29)","v":1.1000000000000005},null,"",null,null,null,null,"","","",{"$f":"RTD(\"tos.rtd\", ,S$2,$D29&\"-\"&$C29)*100","v":2.63},{"$f":"RTD(\"tos.rtd\", ,T$2,$D29&\"-\"&$C29)","v":1.1000000000000001},{"$f":"RTD(\"tos.rtd\", ,U$2,$D29&\"-\"&$C29)","v":-4.0000000000000002E-4}]
["",3970,".SPXW221128P3970",".SPXW221128P3965",null,{"$f":"RTD(\"tos.rtd\", ,$F$2,$C30)","v":-0.15629999999999999},null,null,{"$f":"RTD(\"tos.rtd\", ,I$2,C30)-RTD(\"tos.rtd\", ,I$2,D30)","v":1},null,"",null,null,null,null,"","","",{"$f":"RTD(\"tos.rtd\", ,S$2,$D30&\"-\"&$C30)*100","v":2.4500000000000002},{"$f":"RTD(\"tos.rtd\", ,T$2,$D30&\"-\"&$C30)","v":0.95},{"$f":"RTD(\"tos.rtd\", ,U$2,$D30&\"-\"&$C30)","v":-4.0000000000000002E-4}]
["",3965,".SPXW221128P3965",".SPXW221128P3960",null,{"$f":"RTD(\"tos.rtd\", ,$F$2,$C31)","v":-0.1318},null,null,{"$f":"RTD(\"tos.rtd\", ,I$2,C31)-RTD(\"tos.rtd\", ,I$2,D31)","v":0.79999999999999982},null,"",null,null,null,null,"","","",{"$f":"RTD(\"tos.rtd\", ,S$2,$D31&\"-\"&$C31)*100","v":2.1800000000000002},{"$f":"RTD(\"tos.rtd\", ,T$2,$D31&\"-\"&$C31)","v":0.77500000000000002},{"$f":"RTD(\"tos.rtd\", ,U$2,$D31&\"-\"&$C31)","v":-4.0000000000000002E-4}]
[1.6422759381240472E-2,3960,".SPXW221128P3960",".SPXW221128P3955",null,{"$f":"RTD(\"tos.rtd\", ,$F$2,$C32)","v":-0.11},null,null,{"$f":"RTD(\"tos.rtd\", ,I$2,C32)-RTD(\"tos.rtd\", ,I$2,D32)","v":0.64999999999999991},null,"SELL -1 VERTICAL SPX 100 (Weeklys) 28 Nov 22 3960/3935 PUT @0.65 LMT CBOE",null,null,null,null,"BUY +1 VERTICAL SPX 100 (Weeklys) 28 Nov 22 3960/3935 PUT @1.35 STPLMT 1.3 MARK CBOE","BUY +1 SPX 100 (Weeklys) 28 Nov 22 3960 PUT @0.2 STPLMT 0 MARK CBOE","3960/3955",{"$f":"RTD(\"tos.rtd\", ,S$2,$D32&\"-\"&$C32)*100","v":5.0999999999999996},{"$f":"RTD(\"tos.rtd\", ,T$2,$D32&\"-\"&$C32)","v":1.7496},{"$f":"RTD(\"tos.rtd\", ,U$2,$D32&\"-\"&$C32)","v":-8.9999999999999998E-4}]
["Entry price",0.45,null,null,null,null,null,null,null,null,"Margin","Credit",null,0.75,"IC's","SELL -1 IRON CONDOR SPX 100 (Weeklys) 25 Nov 22 4065/4070/3995/3990 CALL/PUT @0.6 LMT CBOE","SELL -1 IRON CONDOR SPX 100 (Weeklys) 25 Nov 22 4065/4070/3995/3990 CALL/PUT @0.6 LMT CBOE",null,"Expected Move",null,{"$f":"(RTD(\"tos.rtd\",,pricesource,Data!C3 & \"C\" & Data!C4)+RTD(\"tos.rtd\",,pricesource,symbolroot & \"P\" & Data!C4))","v":38.6}]
["Current",0.4,"Position Delta",null,null,{"$f":"Z16+Z19","v":1.7299999999999995},null,null,"Per spread",null,{"$f":"Data!C21/K2","v":455},{"$f":"activespreadprice*100","v":80},null,{"$f":"L34*$N$33","v":60},"Call Stops","BUY +1 VERTICAL SPX 100 (Weeklys) 25 Nov 22 4065/4090 CALL @0.75 STPLMT 0.7 MARK CBOE","BUY +1 SPX 100 (Weeklys) 25 Nov 22 4065 CALL @0.2 STPLMT 0 MARK CBOE",null,"Expected Move Upper",null,{"$f":"I1+U33","v":4064.72}]
["Spreads",1,null,null,null,null,null,null,"Total",null,{"$f":"K34*K2","v":455},{"$f":"L34*K2","v":80},null,{"$f":"L35*$N$33","v":60},"Put Stops","BUY +1 VERTICAL SPX 100 (Weeklys) 25 Nov 22 3995/3970 PUT @0.55 STPLMT 0.5 MARK CBOE","BUY +1 SPX 100 (Weeklys) 25 Nov 22 3995 PUT @0.2 STPLMT 0 MARK CBOE",null,"Expected Move Lower",null,{"$f":"I1-U33","v":3987.52}]
["Profit/Loss $",{"$f":"IF(AND(B33>0,B35>0),100*(B35*(B33-B34)-Data!E22),\"\")","v":-4.9200000000000008},null,null,null,null,null,null,"Max Yield",null,{"$f":"L34/K34","v":0.17582417582417584},"Target",null,{"$f":"K36*N33","v":0.13186813186813187},"Short Call","Delta",{"$f":"Data!C7","v":9.1800000000000007E-2},"To Mark",{"$f":"Data!C5-Home!I1","v":18.880000000000109},"EM Ratio",{"$f":"S36/U33","v":0.48911917098445878}]
["Profit/Loss %",{"$f":"IF(AND(B33>0,B35>0),B36/Data!C21,\"\")","v":-1.0813186813186815E-2},null,null,null,null,null,null,null,null,null,null,null,null,"Short Put","Delta",{"$f":"Data!C9","v":-0.11},"To Mark",{"$f":"Home!I1-Data!C6","v":66.119999999999891},"EM Ratio",{"$f":"S37/U33","v":1.7129533678756448}]
["Commissions",{"$f":"Data!C22","v":9.92}]

{"sheet":"Settings","index":1,"n_rows":8,"n_cols":5,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[null,"Settings"]
[]
[null,"Expected Move Threshold - Green",1.75,null,"Above this value"]
[null,"Expected Move Threshold - Normal",1.25,null,"Between this and Green value"]
[null,"Expected Move Threshold - Alert",1,null,"Between this and Normal value"]
[null,"Expected Move Threshold - Warning",0.8,null,"Below Alert value"]
[]
[null,"Commissions per contract",1.24]

{"sheet":"Data","index":2,"n_rows":22,"n_cols":7,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[null,"Data"]
[]
[null,"Symbol Root",{"$f":"\".\" & Home!A1 & TEXT(Home!C2,\"yymmdd\")","v":".SPXW221128"}]
[null,"ATM Strike",{"$f":"MROUND(Home!I1,5)","v":4025}]
[null,"Short Call Strike",{"$f":"LOOKUP(2,1/(Home!$R3:$R16<>\"\"),Home!$B3:$B16)","v":4045},null,{"$f":"RTD(\"tos.rtd\", ,pricesource,symbolroot&\"C\"&C5)","v":0.65}]
[null,"Short Put Strike",{"$f":"LOOKUP(2,1/(Home!R19:R32<>\"\"),Home!B19:B32)","v":3960},null,{"$f":"RTD(\"tos.rtd\", ,pricesource,symbolroot&\"P\"&C6)","v":3}]
[null,"Call Delta",{"$f":"LOOKUP(2,1/(Home!$R3:$R16<>\"\"),Home!$F3:$F16)","v":9.1800000000000007E-2}]
[null,"Call Distance to EM"]
[null,"Put Delta",{"$f":"LOOKUP(2,1/(Home!$R19:$R32<>\"\"),Home!$F19:$F32)","v":-0.11}]
[null,"Put Distance to EM"]
[null,"Long Call Strike",{"$f":"C5+Home!D2","v":4050},null,{"$f":"RTD(\"tos.rtd\", ,pricesource,symbolroot&\"C\"&C11)","v":0.5}]
[null,"Long Put Strike",{"$f":"C6-Home!D2","v":3955},null,{"$f":"RTD(\"tos.rtd\", ,pricesource,symbolroot&\"P\"&C12)","v":2.35}]
[null,"Spread price",null,null,{"$f":"G18","v":0.79999999999999993}]
[]
[null,"Position"]
[null,"Active position",1]
[null,"Call - Long strike",4050,null,{"$f":"RTD(\"tos.rtd\", ,pricesource,symbolroot&\"C\"&C17)","v":0.5}]
[null,"Call - Short strike",4045,null,{"$f":"RTD(\"tos.rtd\", ,pricesource,symbolroot&\"C\"&C18)","v":0.65},{"$f":"E18-E17","v":0.15000000000000002},{"$f":"F18+F19","v":0.79999999999999993}]
[null,"Put - Short strike",3960,null,{"$f":"RTD(\"tos.rtd\", ,pricesource,symbolroot & \"P\" & C19)","v":3},{"$f":"E19-E20","v":0.64999999999999991}]
[null,"Put - Long strike",3955,null,{"$f":"RTD(\"tos.rtd\", ,pricesource,symbolroot & \"P\" & C20)","v":2.35}]
[null,"Margin required",{"$f":"Home!B35*(Home!D2-Home!B33)*100","v":455}]
[null,"Commissions",{"$f":"IF(Home!B34=0,4*Settings!C8,8*Settings!C8)*Home!B35","v":9.92},null,{"$f":"C22/100","v":9.9199999999999997E-2}]