{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Options Calculator","Sheet 1"],"not_rendered":{"charts":1,"images":4,"macros":1,"external_links":0,"defined_names":2,"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":"Options Calculator","index":0,"n_rows":67,"n_cols":49,"rows_kept":67,"cut":false,"hidden":false,"merged":[[2,36,2,39],[3,36,3,37],[0,5,0,37],[63,29,63,37],[9,36,13,36],[5,1,5,12],[5,14,5,25],[2,27,2,31],[2,33,2,34],[17,28,17,29],[1,0,1,4],[3,28,3,29],[4,28,4,29],[4,36,8,36]]}
[null,null,null,null,null,"Options Strategy Calculator"]
["Use Barchart --> Options Prices to insert symbol in B3"]
[null,{"$f":"_xll.cmdty.udfs.BCO(B5:D5,C7:M7,\"Strikes=20\",\"Dynamic=False\",\"HighlightStrikes=True\",\"AvailableNumberOfStrikes=20\",\"NumberOfExpirations=1\",\"Symbol=ESZ23\",\"Display=SideBySide\")","v":"Options"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Strategy Setup",null,null,null,null,null,"Strategy Outlook",null,null,"Breakevens/Probabilities/IV",null,null,null,null,null,null,null,null,null,null,null,111111]
[null,"Symbol","Type","Expiration Date","DTE","Last","Timestamp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Underlying Price",4473.5,null,null,null,null,"Strategy Premium ",{"$f":"'Sheet 1'!$X$3","v":24.75},null,"Breakeven ",null,"Probability Above","Probability Below"]
[null,{"$f":"_xll.cmdty.udfs.BCOE(\"ESU3\",\"AvailableNumberOfStrikes=20\")","v":"ESU3"},"American","2023-09-15",9,{"$f":"_xll.cmdty.udfs.BCD(B$5,F$4)","v":4477.75},{"$f":"_xll.cmdty.udfs.BCD(B$5,G$4)","v":45180.439320324076},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contract Size",{"$f":"_xll.BEF_PointValue($B$5)","v":50},null,null,null,null,"Max Prof",{"$f":"'Sheet 1'!$N$3","v":1237.5},null,"Breakeven Points",{"$f":"'Sheet 1'!$N$6","v":""},{"$f":"IFERROR(1-NORMSDIST(LN(AL5/$AC$4)/($AN$11*SQRT($E$5/365))),\"\")","v":""},{"$f":"IFERROR(NORMSDIST(LN($AL$5/$AC$4)/($AN$11*SQRT($E$5/365))),\"\")","v":""}]
[null,"Calls",null,null,null,null,null,null,null,null,null,null,null,null,"Puts",null,null,null,null,null,null,null,null,null,null,null,null,"Position Size",-1,-1,0,0,null,"Max Loss ",{"$f":"'Sheet 1'!$N$4","v":"Infinite"},null,null,{"$f":"'Sheet 1'!$N$7","v":""},{"$f":"IFERROR(1-NORMSDIST(LN(AL6/$AC$4)/($AN$11*SQRT($E$5/365))),\"\")","v":""},{"$f":"IFERROR(NORMSDIST(LN($AL$6/$AC$4)/($AN$11*SQRT($E$5/365))),\"\")","v":""}]
[null,"Symbol","Last","ImpliedVolatility","Bid","Ask","Timestamp","Delta","Gamma","Vega","Theta","Volume","Change","Strike","Symbol","Last","ImpliedVolatility","Bid","Ask","Timestamp","Delta","Gamma","Vega","Theta","Volume","Change",null,"Call/Put","Call","Put","Call","Put",null,"R/R Ratio",{"$f":"IFERROR('Sheet 1'!N5,\"Undefinied\")","v":"Undefinied"},null,null,{"$f":"'Sheet 1'!$N$8","v":4455.25},{"$f":"IFERROR(1-NORMSDIST(LN(AL7/$AC$4)/($AN$11*SQRT($E$5/365))),\"\")","v":0.59234189651415636},{"$f":"IFERROR(NORMSDIST(LN($AL$7/$AC$4)/($AN$11*SQRT($E$5/365))),\"\")","v":0.40765810348584364}]
[null,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4410C\")","v":"ESU23|4410C"},{"$f":"_xll.cmdty.udfs.BCD($B8,C$7)","v":71.75},{"$f":"_xll.cmdty.udfs.BCOBS($B8,D$7,B$5,C$5,D$5)","v":0.13025427436828618},{"$f":"_xll.cmdty.udfs.BCD($B8,E$7)","v":72},{"$f":"_xll.cmdty.udfs.BCD($B8,F$7)","v":72.75},{"$f":"_xll.cmdty.udfs.BCD($B8,G$7)","v":45180.4376953588},{"$f":"_xll.cmdty.udfs.BCOBS($B8,H$7,B$5,C$5,D$5)","v":0.86955252263603267},{"$f":"_xll.cmdty.udfs.BCOBS($B8,I$7,B$5,C$5,D$5)","v":3.2663239970837153E-3},{"$f":"_xll.cmdty.udfs.BCOBS($B8,J$7,B$5,C$5,D$5)","v":0.81459536586723491},{"$f":"_xll.cmdty.udfs.BCOBS($B8,K$7,B$5,C$5,D$5)","v":-1.7455922104766173},{"$f":"_xll.cmdty.udfs.BCD($B8,L$7)","v":19},{"$f":"_xll.cmdty.udfs.BCD($B8,M$7)","v":11.25},4410,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4410P\")","v":"ESU23|4410P"},{"$f":"_xll.cmdty.udfs.BCD($O8,P$7)","v":4.6500000000000004},{"$f":"_xll.cmdty.udfs.BCOBS($O8,Q$7,B$5,C$5,D$5)","v":0.13651060104370119},{"$f":"_xll.cmdty.udfs.BCD($O8,R$7)","v":4.75},{"$f":"_xll.cmdty.udfs.BCD($O8,S$7)","v":4.8499999999999996},{"$f":"_xll.cmdty.udfs.BCD($O8,T$7)","v":45180.436805787038},{"$f":"_xll.cmdty.udfs.BCOBS($O8,U$7,B$5,C$5,D$5)","v":-0.14138900744249747},{"$f":"_xll.cmdty.udfs.BCOBS($O8,V$7,B$5,C$5,D$5)","v":3.2663239970837153E-3},{"$f":"_xll.cmdty.udfs.BCOBS($O8,W$7,B$5,C$5,D$5)","v":0.81459536586723491},{"$f":"_xll.cmdty.udfs.BCOBS($O8,X$7,B$5,C$5,D$5)","v":-1.7471475402111067},{"$f":"_xll.cmdty.udfs.BCD($O8,Y$7)","v":392},{"$f":"_xll.cmdty.udfs.BCD($O8,Z$7)","v":-4.0999999999999996},null,"Strike",4540,4480,1100,1080,null,"Net Delta",{"$f":"SUM(AC10:AF10)","v":0.40835646364337269},null,null,{"$f":"'Sheet 1'!$N$9","v":""},{"$f":"IFERROR(1-NORMSDIST(LN(AL8/$AC$4)/($AN$11*SQRT($E$5/365))),\"\")","v":""},{"$f":"IFERROR(NORMSDIST(LN($AL$8/$AC$4)/($AN$11*SQRT($E$5/365))),\"\")","v":""}]
[null,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4420C\")","v":"ESU23|4420C"},{"$f":"_xll.cmdty.udfs.BCD($B9,C$7)","v":60.5},{"$f":"_xll.cmdty.udfs.BCOBS($B9,D$7,B$5,C$5,D$5)","v":0.10398931694030762},{"$f":"_xll.cmdty.udfs.BCD($B9,E$7)","v":63.25},{"$f":"_xll.cmdty.udfs.BCD($B9,F$7)","v":64},{"$f":"_xll.cmdty.udfs.BCD($B9,G$7)","v":45180.430729629632},{"$f":"_xll.cmdty.udfs.BCOBS($B9,H$7,B$5,C$5,D$5)","v":0.88438052607793438},{"$f":"_xll.cmdty.udfs.BCOBS($B9,I$7,B$5,C$5,D$5)","v":4.1010111255166118E-3},{"$f":"_xll.cmdty.udfs.BCOBS($B9,J$7,B$5,C$5,D$5)","v":1.0227597327143489},{"$f":"_xll.cmdty.udfs.BCOBS($B9,K$7,B$5,C$5,D$5)","v":-1.3181460734036772},{"$f":"_xll.cmdty.udfs.BCD($B9,L$7)","v":4},{"$f":"_xll.cmdty.udfs.BCD($B9,M$7)","v":8},4420,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4420P\")","v":"ESU23|4420P"},{"$f":"_xll.cmdty.udfs.BCD($O9,P$7)","v":6},{"$f":"_xll.cmdty.udfs.BCOBS($O9,Q$7,B$5,C$5,D$5)","v":0.13416262817382812},{"$f":"_xll.cmdty.udfs.BCD($O9,R$7)","v":5.75},{"$f":"_xll.cmdty.udfs.BCD($O9,S$7)","v":6.25},{"$f":"_xll.cmdty.udfs.BCD($O9,T$7)","v":45180.438736620374},{"$f":"_xll.cmdty.udfs.BCOBS($O9,U$7,B$5,C$5,D$5)","v":-0.17582713607860004},{"$f":"_xll.cmdty.udfs.BCOBS($O9,V$7,B$5,C$5,D$5)","v":4.1010111255166118E-3},{"$f":"_xll.cmdty.udfs.BCOBS($O9,W$7,B$5,C$5,D$5)","v":1.0227597327143489},{"$f":"_xll.cmdty.udfs.BCOBS($O9,X$7,B$5,C$5,D$5)","v":-1.981315413096695},{"$f":"_xll.cmdty.udfs.BCD($O9,Y$7)","v":188},{"$f":"_xll.cmdty.udfs.BCD($O9,Z$7)","v":-4.75},null,"Premium",{"$f":"IF(AC6<>0,IF(AC$7=\"Call\",INDEX($C$8:$P500,MATCH(AC$8,$N$8:$N$500,0),1),INDEX($C$8:$P500,MATCH(AC$8,$N$8:$N$500,0),14)),0)","v":2.5},{"$f":"IF(AD6<>0,IF(AD$7=\"Call\",INDEX($C$8:$P500,MATCH(AD$8,$N$8:$N$500,0),1),INDEX($C$8:$P500,MATCH(AD$8,$N$8:$N$500,0),14)),0)","v":22.25},{"$f":"IF(AE6<>0,IF(AE$7=\"Call\",INDEX($C$8:$P500,MATCH(AE$8,$N$8:$N$500,0),1),INDEX($C$8:$P500,MATCH(AE$8,$N$8:$N$500,0),14)),0)","v":0},{"$f":"IF(AF6<>0,IF(AF$7=\"Call\",INDEX($C$8:$P500,MATCH(AF$8,$N$8:$N$500,0),1),INDEX($C$8:$P500,MATCH(AF$8,$N$8:$N$500,0),14)),0)","v":0},null,null,null,null,null,{"$f":"'Sheet 1'!$N$10","v":4564.75},{"$f":"IFERROR(1-NORMSDIST(LN(AL9/$AC$4)/($AN$11*SQRT($E$5/365))),\"\")","v":0.12430020954412535},{"$f":"IFERROR(NORMSDIST(LN($AL$9/$AC$4)/($AN$11*SQRT($E$5/365))),\"\")","v":0.87569979045587465}]
[null,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4425C\")","v":"ESU23|4425C"},{"$f":"_xll.cmdty.udfs.BCD($B10,C$7)","v":56.25},{"$f":"_xll.cmdty.udfs.BCOBS($B10,D$7,B$5,C$5,D$5)","v":0.10503330326080323},{"$f":"_xll.cmdty.udfs.BCD($B10,E$7)","v":59},{"$f":"_xll.cmdty.udfs.BCD($B10,F$7)","v":59.5},{"$f":"_xll.cmdty.udfs.BCD($B10,G$7)","v":45180.415085891203},{"$f":"_xll.cmdty.udfs.BCOBS($B10,H$7,B$5,C$5,D$5)","v":0.86051940828302509},{"$f":"_xll.cmdty.udfs.BCOBS($B10,I$7,B$5,C$5,D$5)","v":4.5322939414444352E-3},{"$f":"_xll.cmdty.udfs.BCOBS($B10,J$7,B$5,C$5,D$5)","v":1.1303182552450739},{"$f":"_xll.cmdty.udfs.BCOBS($B10,K$7,B$5,C$5,D$5)","v":-1.4928097526916326},{"$f":"_xll.cmdty.udfs.BCD($B10,L$7)","v":9},{"$f":"_xll.cmdty.udfs.BCD($B10,M$7)","v":7.5},4425,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4425P\")","v":"ESU23|4425P"},{"$f":"_xll.cmdty.udfs.BCD($O10,P$7)","v":6.25},{"$f":"_xll.cmdty.udfs.BCOBS($O10,Q$7,B$5,C$5,D$5)","v":0.12869351387023925},{"$f":"_xll.cmdty.udfs.BCD($O10,R$7)","v":6.5},{"$f":"_xll.cmdty.udfs.BCD($O10,S$7)","v":6.75},{"$f":"_xll.cmdty.udfs.BCD($O10,T$7)","v":45180.436873321756},{"$f":"_xll.cmdty.udfs.BCOBS($O10,U$7,B$5,C$5,D$5)","v":-0.18768464459804227},{"$f":"_xll.cmdty.udfs.BCOBS($O10,V$7,B$5,C$5,D$5)","v":4.5322939414444352E-3},{"$f":"_xll.cmdty.udfs.BCOBS($O10,W$7,B$5,C$5,D$5)","v":1.1303182552450739},{"$f":"_xll.cmdty.udfs.BCOBS($O10,X$7,B$5,C$5,D$5)","v":-1.9778483754278477},{"$f":"_xll.cmdty.udfs.BCD($O10,Y$7)","v":355},{"$f":"_xll.cmdty.udfs.BCD($O10,Z$7)","v":-5.75},null,"Delta",{"$f":"IFERROR(IF(AC$7=\"Call\",INDEX($C$8:$V501,MATCH(AC$8,$N$8:$N$500,0),6),INDEX($C$8:$V501,MATCH(AC$8,$N$8:$N$500,0),19))*SIGN(AC$6),0)","v":-0.10616758486954352},{"$f":"IFERROR(IF(AD$7=\"Call\",INDEX($C$8:$V501,MATCH(AD$8,$N$8:$N$500,0),6),INDEX($C$8:$V501,MATCH(AD$8,$N$8:$N$500,0),19))*SIGN(AD$6),0)","v":0.51452404851291622},{"$f":"IFERROR(IF(AE$7=\"Call\",INDEX($C$8:$V501,MATCH(AE$8,$N$8:$N$500,0),6),INDEX($C$8:$V501,MATCH(AE$8,$N$8:$N$500,0),19))*SIGN(AE$6),0)","v":0},{"$f":"IFERROR(IF(AF$7=\"Call\",INDEX($C$8:$V501,MATCH(AF$8,$N$8:$N$500,0),6),INDEX($C$8:$V501,MATCH(AF$8,$N$8:$N$500,0),19))*SIGN(AF$6),0)","v":0},null,null,null,null,"Last-to-Breakeven (%)",{"$f":"IF(AL5<>\"\",AL5/$AC$4-1,\"\")","v":""}]
[null,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4430C\")","v":"ESU23|4430C"},{"$f":"_xll.cmdty.udfs.BCD($B11,C$7)","v":54.5},{"$f":"_xll.cmdty.udfs.BCOBS($B11,D$7,B$5,C$5,D$5)","v":0.12491003608703614},{"$f":"_xll.cmdty.udfs.BCD($B11,E$7)","v":54.75},{"$f":"_xll.cmdty.udfs.BCD($B11,F$7)","v":55.25},{"$f":"_xll.cmdty.udfs.BCD($B11,G$7)","v":45180.4376953588},{"$f":"_xll.cmdty.udfs.BCOBS($B11,H$7,B$5,C$5,D$5)","v":0.7955972126261367},{"$f":"_xll.cmdty.udfs.BCOBS($B11,I$7,B$5,C$5,D$5)","v":4.9633014893690382E-3},{"$f":"_xll.cmdty.udfs.BCOBS($B11,J$7,B$5,C$5,D$5)","v":1.2378081281133666},{"$f":"_xll.cmdty.udfs.BCOBS($B11,K$7,B$5,C$5,D$5)","v":-2.1917611666362631},{"$f":"_xll.cmdty.udfs.BCD($B11,L$7)","v":11},{"$f":"_xll.cmdty.udfs.BCD($B11,M$7)","v":9.5},4430,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4430P\")","v":"ESU23|4430P"},{"$f":"_xll.cmdty.udfs.BCD($O11,P$7)","v":8.5},{"$f":"_xll.cmdty.udfs.BCOBS($O11,Q$7,B$5,C$5,D$5)","v":0.13762072610855103},{"$f":"_xll.cmdty.udfs.BCD($O11,R$7)","v":7.25},{"$f":"_xll.cmdty.udfs.BCD($O11,S$7)","v":7.75},{"$f":"_xll.cmdty.udfs.BCD($O11,T$7)","v":45180.421068842596},{"$f":"_xll.cmdty.udfs.BCOBS($O11,U$7,B$5,C$5,D$5)","v":-0.22617873952337672},{"$f":"_xll.cmdty.udfs.BCOBS($O11,V$7,B$5,C$5,D$5)","v":4.9633014893690382E-3},{"$f":"_xll.cmdty.udfs.BCOBS($O11,W$7,B$5,C$5,D$5)","v":1.2378081281133666},{"$f":"_xll.cmdty.udfs.BCOBS($O11,X$7,B$5,C$5,D$5)","v":-2.3668795406375844},{"$f":"_xll.cmdty.udfs.BCD($O11,Y$7)","v":164},{"$f":"_xll.cmdty.udfs.BCD($O11,Z$7)","v":-4.75},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL6<>\"\",AL6/$AC$4-1,\"\")","v":""},"Historic Vol",{"$f":"'Sheet 1'!S37","v":0.11145631108907167}]
[null,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4440C\")","v":"ESU23|4440C"},{"$f":"_xll.cmdty.udfs.BCD($B12,C$7)","v":46.75},{"$f":"_xll.cmdty.udfs.BCOBS($B12,D$7,B$5,C$5,D$5)","v":0.12431488227844241},{"$f":"_xll.cmdty.udfs.BCD($B12,E$7)","v":46.75},{"$f":"_xll.cmdty.udfs.BCD($B12,F$7)","v":47.25},{"$f":"_xll.cmdty.udfs.BCD($B12,G$7)","v":45180.437568240741},{"$f":"_xll.cmdty.udfs.BCOBS($B12,H$7,B$5,C$5,D$5)","v":0.74431539472073138},{"$f":"_xll.cmdty.udfs.BCOBS($B12,I$7,B$5,C$5,D$5)","v":5.7916959027175937E-3},{"$f":"_xll.cmdty.udfs.BCOBS($B12,J$7,B$5,C$5,D$5)","v":1.4444031415984131},{"$f":"_xll.cmdty.udfs.BCOBS($B12,K$7,B$5,C$5,D$5)","v":-2.4517427920901258},{"$f":"_xll.cmdty.udfs.BCD($B12,L$7)","v":87},{"$f":"_xll.cmdty.udfs.BCD($B12,M$7)","v":8.75},4440,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4440P\")","v":"ESU23|4440P"},{"$f":"_xll.cmdty.udfs.BCD($O12,P$7)","v":11},{"$f":"_xll.cmdty.udfs.BCOBS($O12,Q$7,B$5,C$5,D$5)","v":0.13728680610656741},{"$f":"_xll.cmdty.udfs.BCD($O12,R$7)","v":9.25},{"$f":"_xll.cmdty.udfs.BCD($O12,S$7)","v":9.5},{"$f":"_xll.cmdty.udfs.BCD($O12,T$7)","v":45180.422866805558},{"$f":"_xll.cmdty.udfs.BCOBS($O12,U$7,B$5,C$5,D$5)","v":-0.27545242997468378},{"$f":"_xll.cmdty.udfs.BCOBS($O12,V$7,B$5,C$5,D$5)","v":5.7916959027175937E-3},{"$f":"_xll.cmdty.udfs.BCOBS($O12,W$7,B$5,C$5,D$5)","v":1.4444031415984131},{"$f":"_xll.cmdty.udfs.BCOBS($O12,X$7,B$5,C$5,D$5)","v":-2.6212680285334935},{"$f":"_xll.cmdty.udfs.BCD($O12,Y$7)","v":1172},{"$f":"_xll.cmdty.udfs.BCD($O12,Z$7)","v":-5.25},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL7<>\"\",AL7/$AC$4-1,\"\")","v":-4.0795797474013629E-3}]
[null,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4450C\")","v":"ESU23|4450C"},{"$f":"_xll.cmdty.udfs.BCD($B13,C$7)","v":41.25},{"$f":"_xll.cmdty.udfs.BCOBS($B13,D$7,B$5,C$5,D$5)","v":0.13392274475097654},{"$f":"_xll.cmdty.udfs.BCD($B13,E$7)","v":39.25},{"$f":"_xll.cmdty.udfs.BCD($B13,F$7)","v":39.75},{"$f":"_xll.cmdty.udfs.BCD($B13,G$7)","v":45180.436884571762},{"$f":"_xll.cmdty.udfs.BCOBS($B13,H$7,B$5,C$5,D$5)","v":0.67369456385602744},{"$f":"_xll.cmdty.udfs.BCOBS($B13,I$7,B$5,C$5,D$5)","v":6.5178251824656889E-3},{"$f":"_xll.cmdty.udfs.BCOBS($B13,J$7,B$5,C$5,D$5)","v":1.6254940397553086},{"$f":"_xll.cmdty.udfs.BCOBS($B13,K$7,B$5,C$5,D$5)","v":-2.9307054912840256},{"$f":"_xll.cmdty.udfs.BCD($B13,L$7)","v":462},{"$f":"_xll.cmdty.udfs.BCD($B13,M$7)","v":9.75},4450,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4450P\")","v":"ESU23|4450P"},{"$f":"_xll.cmdty.udfs.BCD($O13,P$7)","v":13.25},{"$f":"_xll.cmdty.udfs.BCOBS($O13,Q$7,B$5,C$5,D$5)","v":0.13241559743881226},{"$f":"_xll.cmdty.udfs.BCD($O13,R$7)","v":11.75},{"$f":"_xll.cmdty.udfs.BCD($O13,S$7)","v":12},{"$f":"_xll.cmdty.udfs.BCD($O13,T$7)","v":45180.432917094906},{"$f":"_xll.cmdty.udfs.BCOBS($O13,U$7,B$5,C$5,D$5)","v":-0.32436133412585677},{"$f":"_xll.cmdty.udfs.BCOBS($O13,V$7,B$5,C$5,D$5)","v":6.5178251824656889E-3},{"$f":"_xll.cmdty.udfs.BCOBS($O13,W$7,B$5,C$5,D$5)","v":1.6254940397553086},{"$f":"_xll.cmdty.udfs.BCOBS($O13,X$7,B$5,C$5,D$5)","v":-2.7196948469112945},{"$f":"_xll.cmdty.udfs.BCD($O13,Y$7)","v":2215},{"$f":"_xll.cmdty.udfs.BCD($O13,Z$7)","v":-6.5},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL8<>\"\",AL8/$AC$4-1,\"\")","v":""}]
[null,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4460C\")","v":"ESU23|4460C"},{"$f":"_xll.cmdty.udfs.BCD($B14,C$7)","v":33},{"$f":"_xll.cmdty.udfs.BCOBS($B14,D$7,B$5,C$5,D$5)","v":0.12350954580307008},{"$f":"_xll.cmdty.udfs.BCD($B14,E$7)","v":32.25},{"$f":"_xll.cmdty.udfs.BCD($B14,F$7)","v":32.75},{"$f":"_xll.cmdty.udfs.BCD($B14,G$7)","v":45180.434073912038},{"$f":"_xll.cmdty.udfs.BCOBS($B14,H$7,B$5,C$5,D$5)","v":0.6230139219548082},{"$f":"_xll.cmdty.udfs.BCOBS($B14,I$7,B$5,C$5,D$5)","v":7.0756628488105348E-3},{"$f":"_xll.cmdty.udfs.BCOBS($B14,J$7,B$5,C$5,D$5)","v":1.7646143408388562},{"$f":"_xll.cmdty.udfs.BCOBS($B14,K$7,B$5,C$5,D$5)","v":-2.8460156618278987},{"$f":"_xll.cmdty.udfs.BCD($B14,L$7)","v":168},{"$f":"_xll.cmdty.udfs.BCD($B14,M$7)","v":7.5},4460,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4460P\")","v":"ESU23|4460P"},{"$f":"_xll.cmdty.udfs.BCD($O14,P$7)","v":15},{"$f":"_xll.cmdty.udfs.BCOBS($O14,Q$7,B$5,C$5,D$5)","v":0.12208874893188479},{"$f":"_xll.cmdty.udfs.BCD($O14,R$7)","v":14.75},{"$f":"_xll.cmdty.udfs.BCD($O14,S$7)","v":15},{"$f":"_xll.cmdty.udfs.BCD($O14,T$7)","v":45180.43793414352},{"$f":"_xll.cmdty.udfs.BCOBS($O14,U$7,B$5,C$5,D$5)","v":-0.37550190866041006},{"$f":"_xll.cmdty.udfs.BCOBS($O14,V$7,B$5,C$5,D$5)","v":7.0756628488105348E-3},{"$f":"_xll.cmdty.udfs.BCOBS($O14,W$7,B$5,C$5,D$5)","v":1.7646143408388562},{"$f":"_xll.cmdty.udfs.BCOBS($O14,X$7,B$5,C$5,D$5)","v":-2.6380583047711652},{"$f":"_xll.cmdty.udfs.BCD($O14,Y$7)","v":1273},{"$f":"_xll.cmdty.udfs.BCD($O14,Z$7)","v":-8.75},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL9<>\"\",AL9/$AC$4-1,\"\")","v":2.0397898737006814E-2}]
[null,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4470C\")","v":"ESU23|4470C"},{"$f":"_xll.cmdty.udfs.BCD($B15,C$7)","v":26},{"$f":"_xll.cmdty.udfs.BCOBS($B15,D$7,B$5,C$5,D$5)","v":0.11727191257476807},{"$f":"_xll.cmdty.udfs.BCD($B15,E$7)","v":26},{"$f":"_xll.cmdty.udfs.BCD($B15,F$7)","v":26.5},{"$f":"_xll.cmdty.udfs.BCD($B15,G$7)","v":45180.437934120368},{"$f":"_xll.cmdty.udfs.BCOBS($B15,H$7,B$5,C$5,D$5)","v":0.55844285962847517},{"$f":"_xll.cmdty.udfs.BCOBS($B15,I$7,B$5,C$5,D$5)","v":7.4114597930643239E-3},{"$f":"_xll.cmdty.udfs.BCOBS($B15,J$7,B$5,C$5,D$5)","v":1.8483594423369747},{"$f":"_xll.cmdty.udfs.BCOBS($B15,K$7,B$5,C$5,D$5)","v":-2.8036173974019958},{"$f":"_xll.cmdty.udfs.BCD($B15,L$7)","v":394},{"$f":"_xll.cmdty.udfs.BCD($B15,M$7)","v":5.75},4470,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4470P\")","v":"ESU23|4470P"},{"$f":"_xll.cmdty.udfs.BCD($O15,P$7)","v":18},{"$f":"_xll.cmdty.udfs.BCOBS($O15,Q$7,B$5,C$5,D$5)","v":0.11591355371475223},{"$f":"_xll.cmdty.udfs.BCD($O15,R$7)","v":18.25},{"$f":"_xll.cmdty.udfs.BCD($O15,S$7)","v":18.75},{"$f":"_xll.cmdty.udfs.BCD($O15,T$7)","v":45180.437265393521},{"$f":"_xll.cmdty.udfs.BCOBS($O15,U$7,B$5,C$5,D$5)","v":-0.44077720275972593},{"$f":"_xll.cmdty.udfs.BCOBS($O15,V$7,B$5,C$5,D$5)","v":7.4114597930643239E-3},{"$f":"_xll.cmdty.udfs.BCOBS($O15,W$7,B$5,C$5,D$5)","v":1.8483594423369747},{"$f":"_xll.cmdty.udfs.BCOBS($O15,X$7,B$5,C$5,D$5)","v":-2.597778091527668},{"$f":"_xll.cmdty.udfs.BCD($O15,Y$7)","v":418},{"$f":"_xll.cmdty.udfs.BCD($O15,Z$7)","v":-10.5}]
[null,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4475C\")","v":"ESU23|4475C"},{"$f":"_xll.cmdty.udfs.BCD($B16,C$7)","v":24},{"$f":"_xll.cmdty.udfs.BCOBS($B16,D$7,B$5,C$5,D$5)","v":0.12090138292312623},{"$f":"_xll.cmdty.udfs.BCD($B16,E$7)","v":23},{"$f":"_xll.cmdty.udfs.BCD($B16,F$7)","v":23.5},{"$f":"_xll.cmdty.udfs.BCD($B16,G$7)","v":45180.436438738427},{"$f":"_xll.cmdty.udfs.BCOBS($B16,H$7,B$5,C$5,D$5)","v":0.52179678487673387},{"$f":"_xll.cmdty.udfs.BCOBS($B16,I$7,B$5,C$5,D$5)","v":7.4848248474016447E-3},{"$f":"_xll.cmdty.udfs.BCOBS($B16,J$7,B$5,C$5,D$5)","v":1.8666561065176059},{"$f":"_xll.cmdty.udfs.BCOBS($B16,K$7,B$5,C$5,D$5)","v":-2.910597711476024},{"$f":"_xll.cmdty.udfs.BCD($B16,L$7)","v":319},{"$f":"_xll.cmdty.udfs.BCD($B16,M$7)","v":6},4475,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4475P\")","v":"ESU23|4475P"},{"$f":"_xll.cmdty.udfs.BCD($O16,P$7)","v":20.75},{"$f":"_xll.cmdty.udfs.BCOBS($O16,Q$7,B$5,C$5,D$5)","v":0.1182209134101868},{"$f":"_xll.cmdty.udfs.BCD($O16,R$7)","v":20.5},{"$f":"_xll.cmdty.udfs.BCD($O16,S$7)","v":20.75},{"$f":"_xll.cmdty.udfs.BCD($O16,T$7)","v":45180.434941342595},{"$f":"_xll.cmdty.udfs.BCOBS($O16,U$7,B$5,C$5,D$5)","v":-0.47766517477554438},{"$f":"_xll.cmdty.udfs.BCOBS($O16,V$7,B$5,C$5,D$5)","v":7.4848248474016447E-3},{"$f":"_xll.cmdty.udfs.BCOBS($O16,W$7,B$5,C$5,D$5)","v":1.8666561065176059},{"$f":"_xll.cmdty.udfs.BCOBS($O16,X$7,B$5,C$5,D$5)","v":-2.6738861960415714},{"$f":"_xll.cmdty.udfs.BCD($O16,Y$7)","v":1278},{"$f":"_xll.cmdty.udfs.BCD($O16,Z$7)","v":-10.25}]
[null,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4480C\")","v":"ESU23|4480C"},{"$f":"_xll.cmdty.udfs.BCD($B17,C$7)","v":20.5},{"$f":"_xll.cmdty.udfs.BCOBS($B17,D$7,B$5,C$5,D$5)","v":0.11552744388580324},{"$f":"_xll.cmdty.udfs.BCD($B17,E$7)","v":20.5},{"$f":"_xll.cmdty.udfs.BCD($B17,F$7)","v":20.75},{"$f":"_xll.cmdty.udfs.BCD($B17,G$7)","v":45180.439187662036},{"$f":"_xll.cmdty.udfs.BCOBS($B17,H$7,B$5,C$5,D$5)","v":0.48576847355081926},{"$f":"_xll.cmdty.udfs.BCOBS($B17,I$7,B$5,C$5,D$5)","v":7.4923225551213456E-3},{"$f":"_xll.cmdty.udfs.BCOBS($B17,J$7,B$5,C$5,D$5)","v":1.8685259755105621},{"$f":"_xll.cmdty.udfs.BCOBS($B17,K$7,B$5,C$5,D$5)","v":-2.7845552884669162},{"$f":"_xll.cmdty.udfs.BCD($B17,L$7)","v":722},{"$f":"_xll.cmdty.udfs.BCD($B17,M$7)","v":4.75},4480,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4480P\")","v":"ESU23|4480P"},{"$f":"_xll.cmdty.udfs.BCD($O17,P$7)","v":22.25},{"$f":"_xll.cmdty.udfs.BCOBS($O17,Q$7,B$5,C$5,D$5)","v":0.11285342693328859},{"$f":"_xll.cmdty.udfs.BCD($O17,R$7)","v":22.75},{"$f":"_xll.cmdty.udfs.BCD($O17,S$7)","v":23.25},{"$f":"_xll.cmdty.udfs.BCD($O17,T$7)","v":45180.437133206018},{"$f":"_xll.cmdty.udfs.BCOBS($O17,U$7,B$5,C$5,D$5)","v":-0.51452404851291622},{"$f":"_xll.cmdty.udfs.BCOBS($O17,V$7,B$5,C$5,D$5)","v":7.4923225551213456E-3},{"$f":"_xll.cmdty.udfs.BCOBS($O17,W$7,B$5,C$5,D$5)","v":1.8685259755105621},{"$f":"_xll.cmdty.udfs.BCOBS($O17,X$7,B$5,C$5,D$5)","v":-2.5477138936624577},{"$f":"_xll.cmdty.udfs.BCD($O17,Y$7)","v":255},{"$f":"_xll.cmdty.udfs.BCD($O17,Z$7)","v":-11.75}]
[null,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4490C\")","v":"ESU23|4490C"},{"$f":"_xll.cmdty.udfs.BCD($B18,C$7)","v":15.75},{"$f":"_xll.cmdty.udfs.BCOBS($B18,D$7,B$5,C$5,D$5)","v":0.11385158109664918},{"$f":"_xll.cmdty.udfs.BCD($B18,E$7)","v":15.75},{"$f":"_xll.cmdty.udfs.BCD($B18,F$7)","v":16},{"$f":"_xll.cmdty.udfs.BCD($B18,G$7)","v":45180.43874114583},{"$f":"_xll.cmdty.udfs.BCOBS($B18,H$7,B$5,C$5,D$5)","v":0.41160068633987923},{"$f":"_xll.cmdty.udfs.BCOBS($B18,I$7,B$5,C$5,D$5)","v":7.3115303988498881E-3},{"$f":"_xll.cmdty.udfs.BCOBS($B18,J$7,B$5,C$5,D$5)","v":1.823437841934296},{"$f":"_xll.cmdty.udfs.BCOBS($B18,K$7,B$5,C$5,D$5)","v":-2.6751745217919161},{"$f":"_xll.cmdty.udfs.BCD($B18,L$7)","v":439},{"$f":"_xll.cmdty.udfs.BCD($B18,M$7)","v":3.75},4490,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4490P\")","v":"ESU23|4490P"},{"$f":"_xll.cmdty.udfs.BCD($O18,P$7)","v":28.5},{"$f":"_xll.cmdty.udfs.BCOBS($O18,Q$7,B$5,C$5,D$5)","v":0.11660198497772217},{"$f":"_xll.cmdty.udfs.BCD($O18,R$7)","v":28},{"$f":"_xll.cmdty.udfs.BCD($O18,S$7)","v":28.25},{"$f":"_xll.cmdty.udfs.BCD($O18,T$7)","v":45180.438861238428},{"$f":"_xll.cmdty.udfs.BCOBS($O18,U$7,B$5,C$5,D$5)","v":-0.58608274615026879},{"$f":"_xll.cmdty.udfs.BCOBS($O18,V$7,B$5,C$5,D$5)","v":7.3115303988498881E-3},{"$f":"_xll.cmdty.udfs.BCOBS($O18,W$7,B$5,C$5,D$5)","v":1.823437841934296},{"$f":"_xll.cmdty.udfs.BCOBS($O18,X$7,B$5,C$5,D$5)","v":-2.5666500683393187},{"$f":"_xll.cmdty.udfs.BCD($O18,Y$7)","v":233},{"$f":"_xll.cmdty.udfs.BCD($O18,Z$7)","v":-11.75},null,null,{"$f":"$F$5","v":4477.75}]
[null,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4500C\")","v":"ESU23|4500C"},{"$f":"_xll.cmdty.udfs.BCD($B19,C$7)","v":11.75},{"$f":"_xll.cmdty.udfs.BCOBS($B19,D$7,B$5,C$5,D$5)","v":0.11218368911743165},{"$f":"_xll.cmdty.udfs.BCD($B19,E$7)","v":11.75},{"$f":"_xll.cmdty.udfs.BCD($B19,F$7)","v":12},{"$f":"_xll.cmdty.udfs.BCD($B19,G$7)","v":45180.43912328704},{"$f":"_xll.cmdty.udfs.BCOBS($B19,H$7,B$5,C$5,D$5)","v":0.33858144703479504},{"$f":"_xll.cmdty.udfs.BCOBS($B19,I$7,B$5,C$5,D$5)","v":6.8894003103968432E-3},{"$f":"_xll.cmdty.udfs.BCOBS($B19,J$7,B$5,C$5,D$5)","v":1.7181619372310299},{"$f":"_xll.cmdty.udfs.BCOBS($B19,K$7,B$5,C$5,D$5)","v":-2.477261326054141},{"$f":"_xll.cmdty.udfs.BCD($B19,L$7)","v":3043},{"$f":"_xll.cmdty.udfs.BCD($B19,M$7)","v":3},4500,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4500P\")","v":"ESU23|4500P"},{"$f":"_xll.cmdty.udfs.BCD($O19,P$7)","v":33.25},{"$f":"_xll.cmdty.udfs.BCOBS($O19,Q$7,B$5,C$5,D$5)","v":0.1078140721321106},{"$f":"_xll.cmdty.udfs.BCD($O19,R$7)","v":33.75},{"$f":"_xll.cmdty.udfs.BCD($O19,S$7)","v":34.5},{"$f":"_xll.cmdty.udfs.BCD($O19,T$7)","v":45180.436424629632},{"$f":"_xll.cmdty.udfs.BCOBS($O19,U$7,B$5,C$5,D$5)","v":-0.66758063870517348},{"$f":"_xll.cmdty.udfs.BCOBS($O19,V$7,B$5,C$5,D$5)","v":6.8894003103968432E-3},{"$f":"_xll.cmdty.udfs.BCOBS($O19,W$7,B$5,C$5,D$5)","v":1.7181619372310299},{"$f":"_xll.cmdty.udfs.BCOBS($O19,X$7,B$5,C$5,D$5)","v":-2.1909979345670605},{"$f":"_xll.cmdty.udfs.BCD($O19,Y$7)","v":490},{"$f":"_xll.cmdty.udfs.BCD($O19,Z$7)","v":-13.75}]
[null,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4510C\")","v":"ESU23|4510C"},{"$f":"_xll.cmdty.udfs.BCD($B20,C$7)","v":9},{"$f":"_xll.cmdty.udfs.BCOBS($B20,D$7,B$5,C$5,D$5)","v":0.11384237670898439},{"$f":"_xll.cmdty.udfs.BCD($B20,E$7)","v":8.5},{"$f":"_xll.cmdty.udfs.BCD($B20,F$7)","v":8.75},{"$f":"_xll.cmdty.udfs.BCD($B20,G$7)","v":45180.437084872683},{"$f":"_xll.cmdty.udfs.BCOBS($B20,H$7,B$5,C$5,D$5)","v":0.27547230838526587},{"$f":"_xll.cmdty.udfs.BCOBS($B20,I$7,B$5,C$5,D$5)","v":6.2695622281430767E-3},{"$f":"_xll.cmdty.udfs.BCOBS($B20,J$7,B$5,C$5,D$5)","v":1.5635792228883134},{"$f":"_xll.cmdty.udfs.BCOBS($B20,K$7,B$5,C$5,D$5)","v":-2.2934257448139999},{"$f":"_xll.cmdty.udfs.BCD($B20,L$7)","v":414},{"$f":"_xll.cmdty.udfs.BCD($B20,M$7)","v":2.5},4510,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4510P\")","v":"ESU23|4510P"},{"$f":"_xll.cmdty.udfs.BCD($O20,P$7)","v":39},{"$f":"_xll.cmdty.udfs.BCOBS($O20,Q$7,B$5,C$5,D$5)","v":9.9110422134399398E-2},{"$f":"_xll.cmdty.udfs.BCD($O20,R$7)","v":40.75},{"$f":"_xll.cmdty.udfs.BCD($O20,S$7)","v":41.25},{"$f":"_xll.cmdty.udfs.BCD($O20,T$7)","v":45180.436861377311},{"$f":"_xll.cmdty.udfs.BCOBS($O20,U$7,B$5,C$5,D$5)","v":-0.75368267535146405},{"$f":"_xll.cmdty.udfs.BCOBS($O20,V$7,B$5,C$5,D$5)","v":6.2695622281430767E-3},{"$f":"_xll.cmdty.udfs.BCOBS($O20,W$7,B$5,C$5,D$5)","v":1.5635792228883134},{"$f":"_xll.cmdty.udfs.BCOBS($O20,X$7,B$5,C$5,D$5)","v":-1.7171540323186774},{"$f":"_xll.cmdty.udfs.BCD($O20,Y$7)","v":175},{"$f":"_xll.cmdty.udfs.BCD($O20,Z$7)","v":-15.5}]
[null,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4520C\")","v":"ESU23|4520C"},{"$f":"_xll.cmdty.udfs.BCD($B21,C$7)","v":6.25},{"$f":"_xll.cmdty.udfs.BCOBS($B21,D$7,B$5,C$5,D$5)","v":0.11142266654968264},{"$f":"_xll.cmdty.udfs.BCD($B21,E$7)","v":6},{"$f":"_xll.cmdty.udfs.BCD($B21,F$7)","v":6.25},{"$f":"_xll.cmdty.udfs.BCD($B21,G$7)","v":45180.435422499999},{"$f":"_xll.cmdty.udfs.BCOBS($B21,H$7,B$5,C$5,D$5)","v":0.21202425851671217},{"$f":"_xll.cmdty.udfs.BCOBS($B21,I$7,B$5,C$5,D$5)","v":5.51158130445825E-3},{"$f":"_xll.cmdty.udfs.BCOBS($B21,J$7,B$5,C$5,D$5)","v":1.3745447767033345},{"$f":"_xll.cmdty.udfs.BCOBS($B21,K$7,B$5,C$5,D$5)","v":-1.9498512610647181},{"$f":"_xll.cmdty.udfs.BCD($B21,L$7)","v":419},{"$f":"_xll.cmdty.udfs.BCD($B21,M$7)","v":1.7999999999999998},4520,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4520P\")","v":"ESU23|4520P"},{"$f":"_xll.cmdty.udfs.BCD($O21,P$7)","v":45.5},{"$f":"_xll.cmdty.udfs.BCOBS($O21,Q$7,B$5,C$5,D$5)","v":8.7371886253356928E-2},{"$f":"_xll.cmdty.udfs.BCD($O21,R$7)","v":48},{"$f":"_xll.cmdty.udfs.BCD($O21,S$7)","v":48.75},{"$f":"_xll.cmdty.udfs.BCD($O21,T$7)","v":45180.393112094906},{"$f":"_xll.cmdty.udfs.BCOBS($O21,U$7,B$5,C$5,D$5)","v":-0.84652296723071752},{"$f":"_xll.cmdty.udfs.BCOBS($O21,V$7,B$5,C$5,D$5)","v":5.51158130445825E-3},{"$f":"_xll.cmdty.udfs.BCOBS($O21,W$7,B$5,C$5,D$5)","v":1.3745447767033345},{"$f":"_xll.cmdty.udfs.BCOBS($O21,X$7,B$5,C$5,D$5)","v":-1.0838194419979341},{"$f":"_xll.cmdty.udfs.BCD($O21,Y$7)","v":130},{"$f":"_xll.cmdty.udfs.BCD($O21,Z$7)","v":-17.25}]
[null,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4525C\")","v":"ESU23|4525C"},{"$f":"_xll.cmdty.udfs.BCD($B22,C$7)","v":4.5},{"$f":"_xll.cmdty.udfs.BCOBS($B22,D$7,B$5,C$5,D$5)","v":0.10510598945617676},{"$f":"_xll.cmdty.udfs.BCD($B22,E$7)","v":5},{"$f":"_xll.cmdty.udfs.BCD($B22,F$7)","v":5.25},{"$f":"_xll.cmdty.udfs.BCD($B22,G$7)","v":45180.423996006946},{"$f":"_xll.cmdty.udfs.BCOBS($B22,H$7,B$5,C$5,D$5)","v":0.1714105042849679},{"$f":"_xll.cmdty.udfs.BCOBS($B22,I$7,B$5,C$5,D$5)","v":5.1014732674214969E-3},{"$f":"_xll.cmdty.udfs.BCOBS($B22,J$7,B$5,C$5,D$5)","v":1.2722670765200959},{"$f":"_xll.cmdty.udfs.BCOBS($B22,K$7,B$5,C$5,D$5)","v":-1.6181899410531928},{"$f":"_xll.cmdty.udfs.BCD($B22,L$7)","v":930},{"$f":"_xll.cmdty.udfs.BCD($B22,M$7)","v":0.79999999999999982},4525,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4525P\")","v":"ESU23|4525P"},{"$f":"_xll.cmdty.udfs.BCD($O22,P$7)","v":56.75},{"$f":"_xll.cmdty.udfs.BCOBS($O22,Q$7,B$5,C$5,D$5)","v":0.14232359886169432},{"$f":"_xll.cmdty.udfs.BCD($O22,R$7)","v":52},{"$f":"_xll.cmdty.udfs.BCD($O22,S$7)","v":52.75},{"$f":"_xll.cmdty.udfs.BCD($O22,T$7)","v":45180.426519583336},{"$f":"_xll.cmdty.udfs.BCOBS($O22,U$7,B$5,C$5,D$5)","v":-0.75700635779212366},{"$f":"_xll.cmdty.udfs.BCOBS($O22,V$7,B$5,C$5,D$5)","v":5.1014732674214969E-3},{"$f":"_xll.cmdty.udfs.BCOBS($O22,W$7,B$5,C$5,D$5)","v":1.2722670765200959},{"$f":"_xll.cmdty.udfs.BCOBS($O22,X$7,B$5,C$5,D$5)","v":-2.4947124005459833},{"$f":"_xll.cmdty.udfs.BCD($O22,Y$7)","v":150},{"$f":"_xll.cmdty.udfs.BCD($O22,Z$7)","v":-10}]
[null,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4530C\")","v":"ESU23|4530C"},{"$f":"_xll.cmdty.udfs.BCD($B23,C$7)","v":4.5999999999999996},{"$f":"_xll.cmdty.udfs.BCOBS($B23,D$7,B$5,C$5,D$5)","v":0.11297033214569091},{"$f":"_xll.cmdty.udfs.BCD($B23,E$7)","v":4.1500000000000004},{"$f":"_xll.cmdty.udfs.BCD($B23,F$7)","v":4.3},{"$f":"_xll.cmdty.udfs.BCD($B23,G$7)","v":45180.436861377311},{"$f":"_xll.cmdty.udfs.BCOBS($B23,H$7,B$5,C$5,D$5)","v":0.16473974523844151},{"$f":"_xll.cmdty.udfs.BCOBS($B23,I$7,B$5,C$5,D$5)","v":4.6816414096929517E-3},{"$f":"_xll.cmdty.udfs.BCOBS($B23,J$7,B$5,C$5,D$5)","v":1.1675643323788385},{"$f":"_xll.cmdty.udfs.BCOBS($B23,K$7,B$5,C$5,D$5)","v":-1.6917827701037906},{"$f":"_xll.cmdty.udfs.BCD($B23,L$7)","v":370},{"$f":"_xll.cmdty.udfs.BCD($B23,M$7)","v":1.5499999999999998},4530,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4530P\")","v":"ESU23|4530P"},{"$f":"_xll.cmdty.udfs.BCD($O23,P$7)","v":57.5},{"$f":"_xll.cmdty.udfs.BCOBS($O23,Q$7,B$5,C$5,D$5)","v":0.11850615453720095},{"$f":"_xll.cmdty.udfs.BCD($O23,R$7)","v":56.25},{"$f":"_xll.cmdty.udfs.BCD($O23,S$7)","v":57},{"$f":"_xll.cmdty.udfs.BCD($O23,T$7)","v":45180.399305706022},{"$f":"_xll.cmdty.udfs.BCOBS($O23,U$7,B$5,C$5,D$5)","v":-0.82341311823777286},{"$f":"_xll.cmdty.udfs.BCOBS($O23,V$7,B$5,C$5,D$5)","v":4.6816414096929517E-3},{"$f":"_xll.cmdty.udfs.BCOBS($O23,W$7,B$5,C$5,D$5)","v":1.1675643323788385},{"$f":"_xll.cmdty.udfs.BCOBS($O23,X$7,B$5,C$5,D$5)","v":-1.6752043842087625},{"$f":"_xll.cmdty.udfs.BCD($O23,Y$7)","v":74},{"$f":"_xll.cmdty.udfs.BCD($O23,Z$7)","v":-13.75}]
[null,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4540C\")","v":"ESU23|4540C"},{"$f":"_xll.cmdty.udfs.BCD($B24,C$7)","v":2.5},{"$f":"_xll.cmdty.udfs.BCOBS($B24,D$7,B$5,C$5,D$5)","v":0.10528950786590577},{"$f":"_xll.cmdty.udfs.BCD($B24,E$7)","v":2.85},{"$f":"_xll.cmdty.udfs.BCD($B24,F$7)","v":2.95},{"$f":"_xll.cmdty.udfs.BCD($B24,G$7)","v":45180.423409745374},{"$f":"_xll.cmdty.udfs.BCOBS($B24,H$7,B$5,C$5,D$5)","v":0.10616758486954352},{"$f":"_xll.cmdty.udfs.BCOBS($B24,I$7,B$5,C$5,D$5)","v":3.8432790256378853E-3},{"$f":"_xll.cmdty.udfs.BCOBS($B24,J$7,B$5,C$5,D$5)","v":0.9584833858535079},{"$f":"_xll.cmdty.udfs.BCOBS($B24,K$7,B$5,C$5,D$5)","v":-1.169765205488249},{"$f":"_xll.cmdty.udfs.BCD($B24,L$7)","v":303},{"$f":"_xll.cmdty.udfs.BCD($B24,M$7)","v":0.45000000000000018},4540,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4540P\")","v":"ESU23|4540P"},{"$f":"_xll.cmdty.udfs.BCD($O24,P$7)","v":64.5},{"$f":"_xll.cmdty.udfs.BCOBS($O24,Q$7,B$5,C$5,D$5)","v":0.10243083381652833},{"$f":"_xll.cmdty.udfs.BCD($O24,R$7)","v":64.75},{"$f":"_xll.cmdty.udfs.BCD($O24,S$7)","v":65.5},{"$f":"_xll.cmdty.udfs.BCD($O24,T$7)","v":45180.368463749997},{"$f":"_xll.cmdty.udfs.BCOBS($O24,U$7,B$5,C$5,D$5)","v":-0.89997144879480051},{"$f":"_xll.cmdty.udfs.BCOBS($O24,V$7,B$5,C$5,D$5)","v":3.8432790256378853E-3},{"$f":"_xll.cmdty.udfs.BCOBS($O24,W$7,B$5,C$5,D$5)","v":0.9584833858535079},{"$f":"_xll.cmdty.udfs.BCOBS($O24,X$7,B$5,C$5,D$5)","v":-0.91326845737788742},{"$f":"_xll.cmdty.udfs.BCD($O24,Y$7)","v":1},{"$f":"_xll.cmdty.udfs.BCD($O24,Z$7)","v":-15.75}]
[null,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4550C\")","v":"ESU23|4550C"},{"$f":"_xll.cmdty.udfs.BCD($B25,C$7)","v":2.1},{"$f":"_xll.cmdty.udfs.BCOBS($B25,D$7,B$5,C$5,D$5)","v":0.11208310508728027},{"$f":"_xll.cmdty.udfs.BCD($B25,E$7)","v":1.9},{"$f":"_xll.cmdty.udfs.BCD($B25,F$7)","v":2},{"$f":"_xll.cmdty.udfs.BCD($B25,G$7)","v":45180.436971793984},{"$f":"_xll.cmdty.udfs.BCOBS($B25,H$7,B$5,C$5,D$5)","v":8.7167542865450948E-2},{"$f":"_xll.cmdty.udfs.BCOBS($B25,I$7,B$5,C$5,D$5)","v":3.04990032001572E-3},{"$f":"_xll.cmdty.udfs.BCOBS($B25,J$7,B$5,C$5,D$5)","v":0.76062101287563311},{"$f":"_xll.cmdty.udfs.BCOBS($B25,K$7,B$5,C$5,D$5)","v":-1.0758130688530241},{"$f":"_xll.cmdty.udfs.BCD($B25,L$7)","v":2450},{"$f":"_xll.cmdty.udfs.BCD($B25,M$7)","v":0.75},4550,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4550P\")","v":"ESU23|4550P"},{"$f":"_xll.cmdty.udfs.BCD($O25,P$7)","v":80.5},{"$f":"_xll.cmdty.udfs.BCOBS($O25,Q$7,B$5,C$5,D$5)","v":0.17147987270355228},{"$f":"_xll.cmdty.udfs.BCD($O25,R$7)","v":74},{"$f":"_xll.cmdty.udfs.BCD($O25,S$7)","v":74.75},{"$f":"_xll.cmdty.udfs.BCD($O25,T$7)","v":45180.425166284724},{"$f":"_xll.cmdty.udfs.BCOBS($O25,U$7,B$5,C$5,D$5)","v":-0.8111712592228234},{"$f":"_xll.cmdty.udfs.BCOBS($O25,V$7,B$5,C$5,D$5)","v":3.04990032001572E-3},{"$f":"_xll.cmdty.udfs.BCOBS($O25,W$7,B$5,C$5,D$5)","v":0.76062101287563311},{"$f":"_xll.cmdty.udfs.BCOBS($O25,X$7,B$5,C$5,D$5)","v":-2.5918424397224586},{"$f":"_xll.cmdty.udfs.BCD($O25,Y$7)","v":21},{"$f":"_xll.cmdty.udfs.BCD($O25,Z$7)","v":-9}]
[null,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4560C\")","v":"ESU23|4560C"},{"$f":"_xll.cmdty.udfs.BCD($B26,C$7)","v":1.1499999999999999},{"$f":"_xll.cmdty.udfs.BCOBS($B26,D$7,B$5,C$5,D$5)","v":0.10781264877319335},{"$f":"_xll.cmdty.udfs.BCD($B26,E$7)","v":1.25},{"$f":"_xll.cmdty.udfs.BCD($B26,F$7)","v":1.3},{"$f":"_xll.cmdty.udfs.BCD($B26,G$7)","v":45180.421845393517},{"$f":"_xll.cmdty.udfs.BCOBS($B26,H$7,B$5,C$5,D$5)","v":5.4008182704774796E-2},{"$f":"_xll.cmdty.udfs.BCOBS($B26,I$7,B$5,C$5,D$5)","v":2.3401659816341121E-3},{"$f":"_xll.cmdty.udfs.BCOBS($B26,J$7,B$5,C$5,D$5)","v":0.58361888339959378},{"$f":"_xll.cmdty.udfs.BCOBS($B26,K$7,B$5,C$5,D$5)","v":-0.71786309402060611},{"$f":"_xll.cmdty.udfs.BCD($B26,L$7)","v":46},{"$f":"_xll.cmdty.udfs.BCD($B26,M$7)","v":0.24999999999999989},4560,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4560P\")","v":"ESU23|4560P"},{"$f":"_xll.cmdty.udfs.BCD($O26,P$7)","v":89.75},{"$f":"_xll.cmdty.udfs.BCOBS($O26,Q$7,B$5,C$5,D$5)","v":0.17956284332275391},{"$f":"_xll.cmdty.udfs.BCD($O26,R$7)","v":83.25},{"$f":"_xll.cmdty.udfs.BCD($O26,S$7)","v":84},{"$f":"_xll.cmdty.udfs.BCD($O26,T$7)","v":45180.424751562503},{"$f":"_xll.cmdty.udfs.BCOBS($O26,U$7,B$5,C$5,D$5)","v":-0.83107069363925679},{"$f":"_xll.cmdty.udfs.BCOBS($O26,V$7,B$5,C$5,D$5)","v":2.3401659816341121E-3},{"$f":"_xll.cmdty.udfs.BCOBS($O26,W$7,B$5,C$5,D$5)","v":0.58361888339959378},{"$f":"_xll.cmdty.udfs.BCOBS($O26,X$7,B$5,C$5,D$5)","v":-2.5235084062907203},{"$f":"_xll.cmdty.udfs.BCD($O26,Y$7)","v":2},{"$f":"_xll.cmdty.udfs.BCD($O26,Z$7)","v":-9.25}]
[null,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4570C\")","v":"ESU23|4570C"},{"$f":"_xll.cmdty.udfs.BCD($B27,C$7)","v":0.9},{"$f":"_xll.cmdty.udfs.BCOBS($B27,D$7,B$5,C$5,D$5)","v":0.11246001052856444},{"$f":"_xll.cmdty.udfs.BCD($B27,E$7)","v":0.8},{"$f":"_xll.cmdty.udfs.BCD($B27,F$7)","v":0.85},{"$f":"_xll.cmdty.udfs.BCD($B27,G$7)","v":45180.409770312501},{"$f":"_xll.cmdty.udfs.BCOBS($B27,H$7,B$5,C$5,D$5)","v":4.2142098648219974E-2},{"$f":"_xll.cmdty.udfs.BCOBS($B27,I$7,B$5,C$5,D$5)","v":1.7365268745390453E-3},{"$f":"_xll.cmdty.udfs.BCOBS($B27,J$7,B$5,C$5,D$5)","v":0.43307606531574705},{"$f":"_xll.cmdty.udfs.BCOBS($B27,K$7,B$5,C$5,D$5)","v":-0.61359143363915358},{"$f":"_xll.cmdty.udfs.BCD($B27,L$7)","v":309},{"$f":"_xll.cmdty.udfs.BCD($B27,M$7)","v":0.30000000000000004},4570,{"$f":"_xll.cmdty.udfs.BCSTL(\"ESU2023|4570P\")","v":"ESU23|4570P"},{"$f":"_xll.cmdty.udfs.BCD($O27,P$7)","v":92.5},{"$f":"_xll.cmdty.udfs.BCOBS($O27,Q$7,B$5,C$5,D$5)","v":9.1791320800781256E-2},{"$f":"_xll.cmdty.udfs.BCD($O27,R$7)","v":92.75},{"$f":"_xll.cmdty.udfs.BCD($O27,S$7)","v":93.5},{"$f":"_xll.cmdty.udfs.BCD($O27,T$7)","v":45180.37006760417},{"$f":"_xll.cmdty.udfs.BCOBS($O27,U$7,B$5,C$5,D$5)","v":-0.98273383087612998},{"$f":"_xll.cmdty.udfs.BCOBS($O27,V$7,B$5,C$5,D$5)","v":1.7365268745390453E-3},{"$f":"_xll.cmdty.udfs.BCOBS($O27,W$7,B$5,C$5,D$5)","v":0.43307606531574705},{"$f":"_xll.cmdty.udfs.BCOBS($O27,X$7,B$5,C$5,D$5)","v":-6.1296071019712024E-2},{"$f":"_xll.cmdty.udfs.BCD($O27,Y$7)","v":3},{"$f":"_xll.cmdty.udfs.BCD($O27,Z$7)","v":-16.25}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Strategy Payoff Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% Move",-0.1,-0.05,-0.03,-0.01,0,0.01,0.03,0.05,0.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",{"$f":"'Sheet 1'!$J$30","v":4026.15},{"$f":"'Sheet 1'!$J$31","v":4249.8249999999998},{"$f":"'Sheet 1'!$J$32","v":4339.2950000000001},{"$f":"'Sheet 1'!$J$33","v":4428.7650000000003},{"$f":"'Sheet 1'!$J$34","v":4473.5},{"$f":"'Sheet 1'!$J$35","v":4518.2349999999997},{"$f":"'Sheet 1'!$J$36","v":4607.7049999999999},{"$f":"'Sheet 1'!$J$37","v":4697.1750000000002},{"$f":"'Sheet 1'!$J$38","v":4920.8500000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P/L",{"$f":"'Sheet 1'!$O$30","v":-21454.999999999996},{"$f":"'Sheet 1'!$O$31","v":-10271.250000000009},{"$f":"'Sheet 1'!$O$32","v":-5797.7499999999964},{"$f":"'Sheet 1'!$O$33","v":-1324.2499999999836},{"$f":"'Sheet 1'!$O$34","v":912.5},{"$f":"'Sheet 1'!$O$35","v":1237.5},{"$f":"'Sheet 1'!$O$36","v":-2147.7499999999964},{"$f":"'Sheet 1'!$O$37","v":-6621.2500000000091},{"$f":"'Sheet 1'!$O$38","v":-17805.000000000018}]

{"sheet":"Sheet 1","index":1,"n_rows":77,"n_cols":500,"rows_kept":77,"cut":false,"hidden":false,"merged":[[5,12,9,12]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"calls & puts booleans"]
[null,"Cntr Size",{"$f":"'Options Calculator'!$AC$5","v":50},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C4=\"Call\",1,2)","v":1},{"$f":"IF(D4=\"Call\",1,2)","v":2},{"$f":"IF(E4=\"Call\",1,2)","v":1},{"$f":"IF(F4=\"Call\",1,2)","v":2},null,null,null,null,null,"Premium colected",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,"Position Size",{"$f":"'Options Calculator'!AC$6","v":-1},{"$f":"'Options Calculator'!AD$6","v":-1},{"$f":"'Options Calculator'!AE$6","v":0},{"$f":"'Options Calculator'!AF$6","v":0},null,null,null,null,null,null,"Max Prof",{"$f":"IF($G$67>$G$66,\"Infinite\",MAX($G$61:$G$65))","v":1237.5},null,null,null,null,null,{"$f":"IF(SIGN(C3)=-1, 'Options Calculator'!AC9,0-'Options Calculator'!AC9)","v":2.5},{"$f":"IF(SIGN(D3)=-1, 'Options Calculator'!AD9,0-'Options Calculator'!AD9)","v":22.25},{"$f":"IF(SIGN(E3)=-1, 'Options Calculator'!AE9,0-'Options Calculator'!AE9)","v":0},{"$f":"IF(SIGN(F3)=-1, 'Options Calculator'!AF9,0-'Options Calculator'!AF9)","v":0},{"$f":"SUM(T3:W3)","v":24.75}]
[null,"Call/Put",{"$f":"'Options Calculator'!AC$7","v":"Call"},{"$f":"'Options Calculator'!AD$7","v":"Put"},{"$f":"'Options Calculator'!AE$7","v":"Call"},{"$f":"'Options Calculator'!AF$7","v":"Put"},null,null,null,null,null,null,"Max Loss ",{"$f":"IF($G$67<$G$66,\"Infinite\",MIN($G$61:$G$65))","v":"Infinite"}]
[null,"Strike",{"$f":"'Options Calculator'!AC$8","v":4540},{"$f":"'Options Calculator'!AD$8","v":4480},{"$f":"'Options Calculator'!AE$8","v":1100},{"$f":"'Options Calculator'!AF$8","v":1080},null,null,null,null,null,null,"R/R Ratio",{"$f":"IF(AND(N3>0,N4<0),N3/ABS(N4),NA())","v":{"$error":"#N/A"}}]
[null,"Premium",{"$f":"'Options Calculator'!AC$9","v":2.5},{"$f":"'Options Calculator'!AD$9","v":22.25},{"$f":"'Options Calculator'!AE$9","v":0},{"$f":"'Options Calculator'!AF$9","v":0},null,null,null,null,"Increment",{"$f":"_xlfn.IFS('Options Calculator'!AC4<10,0.25,'Options Calculator'!AC4<30,0.5,'Options Calculator'!AC4<100,1,'Options Calculator'!AC4<300,2.5,'Options Calculator'!AC4<600,5,'Options Calculator'!AC4<1000,10,'Options Calculator'!AC4>=1000,20 )","v":20},"Breakevens",{"$f":"IF(K73<>0,K73,\"\")","v":""}]
[null,"Underlying",{"$f":"'Options Calculator'!AC4","v":4473.5},{"$f":"$C$7","v":4473.5},{"$f":"$C$7","v":4473.5},4473.5,null,null,null,null,null,null,null,{"$f":"IF(K74<>0,K74,\"\")","v":""}]
[null,null,{"$f":"'Options Calculator'!AC4","v":4473.5},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K75<>0,K75,\"\")","v":4455.25}]
[null,"P/L",{"$f":"(MAX(IF($O$2=\"Call\",$C$8-C5,C5-$C$8),0)-C6)*$C$2*$C$3","v":-3200},{"$f":"(MAX(IF($O$2=\"Call\",$C$8-D5,D5-$C$8),0)-D6)*$C$2*$C$3","v":787.5},{"$f":"(MAX(IF($O$2=\"Call\",$C$8-E5,E5-$C$8),0)-E6)*$C$2*$C$3","v":0},{"$f":"(MAX(IF($O$2=\"Call\",$C$8-F5,F5-$C$8),0)-F6)*$C$2*$C$3","v":0},{"$f":"SUM(C9:F9)","v":-2412.5},null,null,null,null,null,null,{"$f":"IF(K76<>0,K76,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K77<>0,K77,\"\")","v":4564.75}]
[null,"Underlying price","Leg 1","Leg 2","Leg 3","Leg 4","ALL"]
[0,{"$f":"B13-$L$6","v":4034},{"$f":"(MAX(IF(O$2=1,$B12-C$5,C$5-$B12),0)-C$6)*$C$2*$C$3","v":125},{"$f":"(MAX(IF(P$2=1,$B12-D$5,D$5-B12),0)-D$6)*$C$2*D$3","v":-21187.5},{"$f":"(MAX(IF(Q$2=1,$B12-E$5,E$5-$B12),0)-E$6)*$C$2*$E$3","v":0},{"$f":"(MAX(IF(R$2=1,$B12-F$5,F$5-$B12),0)-F$6)*$C$2*$F$3","v":0},{"$f":"SUM(C12:F12)","v":-21062.5},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-($V12/100)","v":0.85},15]
[0,4054,125,-20187.5,0,0,-20062.5,null,null,null,null,null,null,null,null,null,null,null,null,null,0.86,14]
[0,4074,125,-19187.5,0,0,-19062.5,null,null,null,null,null,null,null,null,null,null,null,null,null,0.87,13]
[0,4094,125,-18187.5,0,0,-18062.5,null,null,null,null,null,null,null,null,null,null,null,null,null,0.88,12]
[0,4114,125,-17187.5,0,0,-17062.5,null,null,null,null,null,null,null,null,null,null,null,null,null,0.89,11]
[0,4134,125,-16187.5,0,0,-16062.5,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,10]
[0,4154,125,-15187.5,0,0,-15062.5,null,null,null,null,null,null,null,null,null,null,null,null,null,0.90500000000000003,9.5]
[0,4174,125,-14187.5,0,0,-14062.5,null,null,null,null,null,null,null,null,null,null,null,null,null,0.91500000000000004,8.5]
[0,4194,125,-13187.5,0,0,-13062.5,null,null,null,null,null,null,null,null,null,null,null,null,null,0.92999999999999994,7]
[0,4214,125,-12187.5,0,0,-12062.5,null,null,null,null,null,null,null,null,null,null,null,null,null,0.93500000000000005,6.5]
[0,4234,125,-11187.5,0,0,-11062.5,null,null,null,null,null,null,null,null,null,null,null,null,null,0.94,6]
[0,4254,125,-10187.5,0,0,-10062.5,null,null,null,null,null,null,null,null,null,null,null,null,null,0.94499999999999995,5.5]
[0,4274,125,-9187.5,0,0,-9062.5,null,null,null,null,null,null,null,null,null,null,null,null,null,0.95,5]
[0,4294,125,-8187.5,0,0,-8062.5,null,null,null,null,null,null,null,null,null,null,null,null,null,0.95499999999999996,4.5]
[0,4314,125,-7187.5,0,0,-7062.5,null,null,null,null,null,null,null,null,null,null,null,null,null,0.96,4]
[0,4334,125,-6187.5,0,0,-6062.5,null,null,null,null,null,null,null,null,null,null,null,null,null,0.96499999999999997,3.5]
[0,4354,125,-5187.5,0,0,-5062.5,null,null,null,null,null,null,null,null,null,null,null,null,null,0.97,3]
[0,4374,125,-4187.5,0,0,-4062.5,null,null,"u price","Leg 1","Leg 2","Leg 3","Leg 4","ALL",null,null,null,null,null,0.97499999999999998,2.5]
[0,4394,125,-3187.5,0,0,-3062.5,{"$f":"ABS('Options Calculator'!AD65)*100","v":10},{"$f":"1-($H30/100)","v":0.9},{"$f":"$J$34*I30","v":4026.15},{"$f":"(MAX(IF(O$2=1,$J30-C$5,C$5-$J30),0)-C$6)*$C$2*$C$3","v":125},{"$f":"(MAX(IF(P$2=1,$J30-D$5,D$5-J30),0)-D$6)*$C$2*D$3","v":-21579.999999999996},{"$f":"(MAX(IF(Q$2=1,$J30-E$5,E$5-$J30),0)-E$6)*$C$2*$E$3","v":0},{"$f":"(MAX(IF(R$2=1,$J30-F$5,F$5-$J30),0)-F$6)*$C$2*$F$3","v":0},{"$f":"SUM(K30:N30)","v":-21454.999999999996},null,null,null,null,null,0.98,2]
[0,4414,125,-2187.5,0,0,-2062.5,{"$f":"ABS('Options Calculator'!AE65)*100","v":5},{"$f":"1-($H31/100)","v":0.95},4249.8249999999998,{"$f":"(MAX(IF(O$2=1,$J31-C$5,C$5-$J31),0)-C$6)*$C$2*$C$3","v":125},{"$f":"(MAX(IF(P$2=1,$J31-D$5,D$5-J31),0)-D$6)*$C$2*D$3","v":-10396.250000000009},{"$f":"(MAX(IF(Q$2=1,$J31-E$5,E$5-$J31),0)-E$6)*$C$2*$E$3","v":0},{"$f":"(MAX(IF(R$2=1,$J31-F$5,F$5-$J31),0)-F$6)*$C$2*$F$3","v":0},-10271.250000000009,null,null,null,null,null,0.98499999999999999,1.5]
[0,4434,125,-1187.5,0,0,-1062.5,{"$f":"ABS('Options Calculator'!AF65)*100","v":3},0.97,4339.2950000000001,125,-5922.7499999999964,0,0,-5797.7499999999964,null,null,null,null,null,0.99,1]
[0,{"$f":"B34-$L$6","v":4454},125,-187.5,0,0,-62.5,{"$f":"ABS('Options Calculator'!AG65)*100","v":1},0.99,{"$f":"$J$34*I33","v":4428.7650000000003},125,-1449.2499999999836,0,0,-1324.2499999999836,null,null,null,null,null,0.995,0.5]
[0,{"$f":"ROUND('Options Calculator'!AC4,0)","v":4474},125,812.5,0,0,937.5,0,1,{"$f":"'Options Calculator'!$AC$4","v":4473.5},125,787.5,0,0,{"$f":"SUM(K34:N34)","v":912.5},null,null,null,null,null,null,0]
[0,{"$f":"B34+$L$6","v":4494},125,1112.5,0,0,1237.5,{"$f":"ABS('Options Calculator'!AI65)*100","v":1},{"$f":"1+($H35/100)","v":1.01},{"$f":"$J$34*I35","v":4518.2349999999997},125,1112.5,0,0,{"$f":"SUM(K35:N35)","v":1237.5},null,null,null,null,null,{"$f":"$V35/100+1","v":1.0049999999999999},0.5]
[0,{"$f":"B35+$L$6","v":4514},125,1112.5,0,0,1237.5,{"$f":"ABS('Options Calculator'!AJ65)*100","v":3},{"$f":"1+($H36/100)","v":1.03},4607.7049999999999,-3260.2499999999964,1112.5,0,0,-2147.7499999999964,null,null,"HV",{"$f":"_xll.BCH_Daily_Close(_xll.BCS_HV('Options Calculator'!$B$5,30), TODAY())","v":11.145631108907168},null,1.01,1]
[0,4534,125,1112.5,0,0,1237.5,{"$f":"ABS('Options Calculator'!AK65)*100","v":5},1.05,4697.1750000000002,-7733.7500000000091,1112.5,0,0,-6621.2500000000091,null,null,"HV %",{"$f":"S36/100","v":0.11145631108907167},null,1.0149999999999999,1.5]
[0,4554,-575,1112.5,0,0,537.5,{"$f":"ABS('Options Calculator'!AL65)*100","v":10},1.1000000000000001,4920.8500000000004,-18917.500000000018,1112.5,0,0,{"$f":"SUM(K38:N38)","v":-17805.000000000018},null,null,null,null,null,1.02,2]
[0,4574,-1575,1112.5,0,0,-462.5,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0249999999999999,2.5]
[0,4594,-2575,1112.5,0,0,-1462.5,null,null,null,null,null,null,null,null,null,null,null,null,null,1.03,3]
[0,4614,-3575,1112.5,0,0,-2462.5,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0349999999999999,3.5]
[0,4634,{"$f":"(MAX(IF(O$2=1,$B42-C$5,C$5-$B42),0)-C$6)*$C$2*$C$3","v":-4575},{"$f":"(MAX(IF(P$2=1,$B42-D$5,D$5-B42),0)-D$6)*$C$2*D$3","v":1112.5},{"$f":"(MAX(IF(Q$2=1,$B42-E$5,E$5-$B42),0)-E$6)*$C$2*$E$3","v":0},{"$f":"(MAX(IF(R$2=1,$B42-F$5,F$5-$B42),0)-F$6)*$C$2*$F$3","v":0},-3462.5,null,null,null,null,null,null,null,null,null,null,null,null,null,1.04,4]
[0,4654,-5575,1112.5,0,0,-4462.5,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0449999999999999,4.5]
[0,4674,-6575,1112.5,0,0,-5462.5,null,null,null,null,null,null,null,null,null,null,null,null,null,1.05,5]
[0,4694,-7575,1112.5,0,0,-6462.5,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0549999999999999,5.5]
[0,4714,-8575,1112.5,0,0,-7462.5,null,null,null,null,null,null,null,null,null,null,null,null,null,1.06,6]
[0,4734,-9575,1112.5,0,0,-8462.5,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0649999999999999,6.5]
[0,4754,-10575,1112.5,0,0,-9462.5,null,null,null,null,null,null,null,null,null,null,null,null,null,1.07,7]
[0,4774,-11575,1112.5,0,0,-10462.5,null,null,null,null,null,null,null,null,null,null,null,null,null,1.075,7.5]
[0,4794,-12575,1112.5,0,0,-11462.5,null,null,null,null,null,null,null,null,null,null,null,null,null,1.08,8]
[0,4814,-13575,1112.5,0,0,-12462.5,null,null,null,null,null,null,null,null,null,null,null,null,null,1.085,8.5]
[0,4834,-14575,1112.5,0,0,-13462.5,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0900000000000001,9]
[0,4854,-15575,1112.5,0,0,-14462.5,null,null,null,null,null,null,null,null,null,null,null,null,null,1.095,9.5]
[0,4874,-16575,1112.5,0,0,-15462.5,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001,10]
[0,4894,-17575,1112.5,0,0,-16462.5,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1100000000000001,11]
[0,4914,-18575,1112.5,0,0,-17462.5,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1200000000000001,12]
[0,4934,-19575,1112.5,0,0,-18462.5,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1299999999999999,13]
[0,4954,-20575,1112.5,0,0,-19462.5,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1400000000000001,14]
[0,4974,{"$f":"(MAX(IF(O$2=1,$B59-C$5,C$5-$B59),0)-C$6)*$C$2*$C$3","v":-21575},{"$f":"(MAX(IF(P$2=1,$B59-D$5,D$5-B59),0)-D$6)*$C$2*D$3","v":1112.5},{"$f":"(MAX(IF(Q$2=1,$B59-E$5,E$5-$B59),0)-E$6)*$C$2*$E$3","v":0},{"$f":"(MAX(IF(R$2=1,$B59-F$5,F$5-$B59),0)-F$6)*$C$2*$F$3","v":0},{"$f":"SUM(C59:F59)","v":-20462.5},null,null,null,null,null,null,null,null,null,null,null,null,null,1.1499999999999999,15]
[null,"Underlying price","Leg 1","Leg 2","Leg 3","Leg 4","ALL"]
[null,0,{"$f":"(MAX(IF(O$2=1,$B61-C$5,C$5-$B61),0)-C$6)*$C$2*$C$3","v":125},{"$f":"(MAX(IF(P$2=1,$B61-D$5,D$5-B61),0)-D$6)*$C$2*D$3","v":-222887.5},{"$f":"(MAX(IF(Q$2=1,$B61-E$5,E$5-$B61),0)-E$6)*$C$2*$E$3","v":0},{"$f":"(MAX(IF(R$2=1,$B61-F$5,F$5-$B61),0)-F$6)*$C$2*$F$3","v":0},{"$f":"SUM(C61:F61)","v":-222762.5}]
[null,{"$f":"C5","v":4540},125,1112.5,0,0,1237.5]
[null,{"$f":"D5","v":4480},125,1112.5,0,0,1237.5]
[null,{"$f":"E5","v":1100},125,-167887.5,0,0,-167762.5]
[null,{"$f":"F5","v":1080},125,-168887.5,0,0,-168762.5]
[null,{"$f":"MAX(B62:B65)","v":4540},125,1112.5,0,0,1237.5]
[null,{"$f":"B66+1","v":4541},75,1112.5,0,0,1187.5]
[]
[null,"Underlying price","Leg 1","Leg 2","Leg 3","Leg 4","ALL",null,null,"BE?","B/E"]
[null,"Strikes",{"$f":"IF(C3=0,0,C5)","v":4540},{"$f":"IF(D3=0,0,D5)","v":4480},{"$f":"IF(E3=0,0,E5)","v":0},{"$f":"IF(F3=0,0,F5)","v":0}]
[null,"Strikes rank",{"$f":"_xlfn.RANK.EQ(C70,$C70:$F70,1)+COUNTIF($C70:C70,C70)-1","v":4},{"$f":"_xlfn.RANK.EQ(D70,$C70:$F70,1)+COUNTIF($C70:D70,D70)-1","v":3},{"$f":"_xlfn.RANK.EQ(E70,$C70:$F70,1)+COUNTIF($C70:E70,E70)-1","v":1},{"$f":"_xlfn.RANK.EQ(F70,$C70:$F70,1)+COUNTIF($C70:F70,F70)-1","v":2}]
[null,0,{"$f":"(MAX(IF(O$2=1,$B72-C$5,C$5-$B72),0)-C$6)*$C$2*$C$3","v":125},{"$f":"(MAX(IF(P$2=1,$B72-D$5,D$5-B72),0)-D$6)*$C$2*D$3","v":-222887.5},{"$f":"(MAX(IF(Q$2=1,$B72-E$5,E$5-$B72),0)-E$6)*$C$2*$E$3","v":0},{"$f":"(MAX(IF(R$2=1,$B72-F$5,F$5-$B72),0)-F$6)*$C$2*$F$3","v":0},{"$f":"SUM(C72:F72)","v":-222762.5}]
[1,{"$f":"INDEX($C$70:$F$70,MATCH(A73,$C$71:$F$71,0))","v":0},125,-222887.5,0,0,-222762.5,null,null,{"$f":"IF(SIGN(G73)=SIGN(G72),0,1)","v":0},{"$f":"IF(J73=0,0,B72+(B73-B72)*(0-G72)/(G73-G72))","v":0}]
[2,{"$f":"INDEX($C$70:$F$70,MATCH(A74,$C$71:$F$71,0))","v":0},125,-222887.5,0,0,-222762.5,null,null,{"$f":"IF(SIGN(G74)=SIGN(G73),0,1)","v":0},{"$f":"IF(J74=0,0,B73+(B74-B73)*(0-G73)/(G74-G73))","v":0}]
[3,{"$f":"INDEX($C$70:$F$70,MATCH(A75,$C$71:$F$71,0))","v":4480},125,1112.5,0,0,1237.5,null,null,{"$f":"IF(SIGN(G75)=SIGN(G74),0,1)","v":1},{"$f":"IF(J75=0,0,B74+(B75-B74)*(0-G74)/(G75-G74))","v":4455.25}]
[4,{"$f":"INDEX($C$70:$F$70,MATCH(A76,$C$71:$F$71,0))","v":4540},125,1112.5,0,0,1237.5,null,null,{"$f":"IF(SIGN(G76)=SIGN(G75),0,1)","v":0},{"$f":"IF(J76=0,0,B75+(B76-B75)*(0-G75)/(G76-G75))","v":0}]
[null,1000000000,-49999772875,1112.5,0,0,-49999771762.5,null,null,{"$f":"IF(SIGN(G77)=SIGN(G76),0,1)","v":1},{"$f":"IF(J77=0,0,B76+(B77-B76)*(0-G76)/(G77-G76))","v":4564.75}]