{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Iron Condor"],"not_rendered":{"charts":1,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":1,"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":"Iron Condor","index":0,"n_rows":15,"n_cols":12,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Type","Call","Call","Put","Put",null,null,null,"Option Multiplier",100]
["Volume",-1,1,-1,1,null,null,null,"Graph Centre",26]
["Strike",30,31,24,23,null,null,null,"Graph Increment",2]
["Price",0.5,0.35,0.4,0.2,null,null,null,{"$f":"IF(J6>0,\"Net Debit\",\"Net Credit\")","v":"Net Credit"},{"$f":"SUM(B7:F7)","v":-35}]
[null,{"$f":"B4*B6*$J$3","v":-50},{"$f":"C4*C6*$J$3","v":35},{"$f":"D4*D6*$J$3","v":-40},{"$f":"E4*E6*$J$3","v":20},{"$f":"F4*F6*$J$3","v":0}]
["Stock Price",{"$f":"C8-$J$5","v":16},{"$f":"D8-$J$5","v":18},{"$f":"E8-$J$5","v":20},{"$f":"F8-$J$5","v":22},{"$f":"G8-$J$5","v":24},{"$f":"J4","v":26},{"$f":"G8+$J$5","v":28},{"$f":"H8+$J$5","v":30},{"$f":"I8+$J$5","v":32},{"$f":"J8+$J$5","v":34},{"$f":"K8+$J$5","v":36}]
[{"$f":"printleg(B3,B4,B5)","v":"Short 30 Call"},{"$f":"payoff($B$3,$B$4,$B$5,$B$6,$J$3,B8)","v":50},{"$f":"payoff($B$3,$B$4,$B$5,$B$6,$J$3,C8)","v":50},50,50,50,50,50,50,-150,-350,-550]
[{"$f":"printleg(C3,C4,C5)","v":"Long 31 Call"},{"$f":"payoff($C$3,$C$4,$C$5,$C$6,$J$3,B8)","v":-35},{"$f":"payoff($C$3,$C$4,$C$5,$C$6,$J$3,C8)","v":-35},-35,-35,-35,-35,-35,-35,65,265,465.00000000000006]
[{"$f":"printleg(D3,D4,D5)","v":"Short 24 Put"},{"$f":"payoff($D$3,$D$4,$D$5,$D$6,$J$3,B8)","v":-760},{"$f":"payoff($D$3,$D$4,$D$5,$D$6,$J$3,C8)","v":-560},-360,-160,40,40,40,40,40,40,40]
[{"$f":"printleg(E3,E4,E5)","v":"Long 23 Put"},{"$f":"payoff($E$3,$E$4,$E$5,$E$6,$J$3,B8)","v":680},{"$f":"payoff($E$3,$E$4,$E$5,$E$6,$J$3,C8)","v":480},280,80,-20,-20,-20,-20,-20,-20,-20]
[{"$f":"printleg(F3,F4,F5)","v":0},{"$f":"payoff($F$3,$F$4,$F$5,$F$6,$J$3,B8)","v":0},{"$f":"payoff($F$3,$F$4,$F$5,$F$6,$J$3,C8)","v":0},0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B9:B13)","v":-65},{"$f":"SUM(C9:C13)","v":-65},-65,-65,35,35,35,35,-65,-65,-64.999999999999943]
["Break Even Prices",null,{"$f":"IF(SIGN(B14)<>SIGN(C14),INTERCEPT(B8:C8,B14:C14),\" \")","v":" "},{"$f":"IF(SIGN(C14)<>SIGN(D14),INTERCEPT(C8:D8,C14:D14),\" \")","v":" "}," ",23.3," "," "," ",30.7," "," "]