{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":0,"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":20,"n_cols":7,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[0]
[null,"XR500dm","282.229","10000.","287.421","10000.","0."]
[null,"T-Strip","945.719","10000.","947.526","10000.","0."]
[null,"Call290","9.025","10000.","9.115","10000.","0."]
[null,"Put290","22.717","10000.","23.997","10000.","-2000."]
[null,"Call310","4.164","10000.","4.326","10000.","695."]
[null,"Put310","37.306","10000.","38.754","10000.","0."]
[null,"dm Fut","274.312","10000.","276.38","10000.","0."]
[null,"Cash","122607.4"]
[null,"Trading Case XR1 Support  (Market writes in rows 11/12 below).  To make you spreadsheet update automatically turn Auto Calculate on (Tools, Options , Calculation), otherwise use the F9 to manually update."]
[]
[]
[]
[null,null,"Delta","Gamma","Vega"]
[null,"Call290",{"$f":"OptionDelta(1,0.03,$B$12/$C$12,290,$C$2,0.25,0)","v":{"$error":"#VALUE!"}},{"$f":"OptionGamma(0.03,$B$12/$C$12,290,$C$2,0.25,0)","v":{"$error":"#VALUE!"}},{"$f":"OptionVega(0.03,$B$12/$C$12,290,$C$2,0.25,0)","v":{"$error":"#VALUE!"}}]
[null,"Put290",{"$f":"OptionDelta(2,0.03,$B$12/$C$12,290,$C$2,0.25,0)","v":{"$error":"#VALUE!"}},{"$f":"OptionGamma(0.03,$B$12/$C$12,290,$C$2,0.25,0)","v":{"$error":"#VALUE!"}},{"$f":"OptionVega(0.03,$B$12/$C$12,290,$C$2,0.25,0)","v":{"$error":"#VALUE!"}}]
[null,"Call310",{"$f":"OptionDelta(1,0.03,$B$12/$C$12,310,$C$2,0.25,0)","v":{"$error":"#VALUE!"}},{"$f":"OptionGamma(0.03,$B$12/$C$12,310,$C$2,0.25,0)","v":{"$error":"#VALUE!"}},{"$f":"OptionVega(0.03,$B$12/$C$12,310,$C$2,0.25,0)","v":{"$error":"#VALUE!"}}]
[null,"Put310",{"$f":"OptionDelta(2,0.03,$B$12/$C$12,310,$C$2,0.25,0)","v":{"$error":"#VALUE!"}},{"$f":"OptionGamma(0.03,$B$12/$C$12,310,$C$2,0.25,0)","v":{"$error":"#VALUE!"}},{"$f":"OptionVega(0.03,$B$12/$C$12,310,$C$2,0.25,0)","v":{"$error":"#VALUE!"}}]
[null,"dm Fut",{"$f":"+EXP(0.03*$B$12/$C$12)","v":{"$error":"#DIV/0!"}}]
[500,"Position",{"$f":"+$G$4*C15+$G$5*C16+$G$6*C17+$G$7*C18+$G$8*C19","v":{"$error":"#VALUE!"}},{"$f":"+$G$4*D15+$G$5*D16+$G$6*D17+$G$7*D18+$G$8*D19","v":{"$error":"#VALUE!"}},{"$f":"+$G$4*E15+$G$5*E16+$G$6*E17+$G$7*E18+$G$8*E19","v":{"$error":"#VALUE!"}}]

{"sheet":"Sheet2","index":1,"n_rows":47,"n_cols":8,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[null,"Trial","Period","Time","Security","Action","Price","Quantity"]
[null,"2","1","480","5","sell","6.999","5."]
[null,"2","1","479","5","sell","6.999","5."]
[null,"2","1","478","5","sell","6.999","5."]
[null,"2","1","477","5","sell","6.999","5."]
[null,"2","1","476","5","Buy","7.159","5."]
[null,"2","1","475","5","Buy","7.159","5."]
[null,"2","1","475","5","Buy","7.159","5."]
[null,"2","1","474","5","Buy","7.159","5."]
[null,"2","1","474","5","Buy","7.159","5."]
[null,"2","1","473","5","Buy","7.159","5."]
[null,"2","1","473","5","Buy","7.159","5."]
[null,"2","1","473","5","Buy","7.159","5."]
[null,"2","1","472","5","Buy","7.159","5."]
[null,"2","1","472","5","Buy","7.159","5."]
[null,"2","1","471","5","Buy","7.159","5."]
[null,"2","1","471","5","Buy","7.159","5."]
[null,"2","1","471","5","Buy","7.159","5."]
[null,"2","1","465","5","Buy","7.159","50."]
[null,"2","1","465","5","Buy","7.159","50."]
[null,"2","1","464","5","Buy","7.159","50."]
[null,"2","1","464","5","Buy","7.159","50."]
[null,"2","1","463","5","Buy","7.159","50."]
[null,"2","1","462","5","Buy","7.159","50."]
[null,"2","1","462","5","Buy","7.159","50."]
[null,"2","1","461","5","Buy","7.159","50."]
[null,"2","1","461","5","Buy","7.159","50."]
[null,"2","1","461","5","Buy","7.159","50."]
[null,"2","1","460","5","Buy","5.251","50."]
[null,"2","1","460","5","Buy","5.251","50."]
[null,"2","1","459","5","Buy","5.251","50."]
[null,"1","1","169","7","sell","314.547","10."]
[null,"1","1","169","7","sell","314.547","10."]
[null,"1","1","169","7","sell","314.547","10."]
[null,"1","1","168","7","sell","314.547","10."]
[null,"1","1","168","7","sell","314.547","10."]
[null,"1","1","167","7","sell","314.547","10."]
[null,"1","1","167","7","sell","314.547","10."]
[null,"1","1","167","7","sell","314.547","10."]
[null,"1","1","166","7","sell","314.547","10."]
[null,"1","1","159","7","sell","309.79","10."]
[null,"1","1","158","7","sell","309.79","10."]
[null,"1","1","158","7","sell","309.79","10."]
[null,"1","1","158","7","sell","309.79","10."]
[null,"1","1","154","7","sell","309.79","100."]
[null,"1","1","154","7","sell","309.79","100."]
[null,"1","1","153","7","sell","309.79","100."]

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}