Thanks dk
I have told it to use all formulas this time
Should have deleted all column C because it's just wrong...
<b>Excel 2007</b><table cellpadding="2.5px" rules="all" style=";background-color: #FFFFFF;border: 1px solid;border-collapse: collapse; border-color: #A6AAB6"><colgroup><col width="25px" style="background-color: #E0E0F0" /><col /><col /><col /><col /><col /><col /></colgroup><thead><tr style=" background-color: #E0E0F0;text-align: center;color: #161120"><th></th><th>A</th><th>B</th><th>C</th><th>D</th><th>E</th><th>F</th></tr></thead><tbody><tr ><td style="color: #161120;text-align: center;">1</td><td style="font-weight: bold;text-align: center;color: #FFFF00;background-color: #000000;;">My Sports Options Calculator </td><td style="text-align: center;color: #FFFF00;background-color: #000000;;"></td><td style="text-align: center;color: #FFFF00;background-color: #000000;;"></td><td style="text-align: center;color: #FFFF00;background-color: #000000;;"></td><td style="text-align: center;color: #FFFF00;background-color: #000000;;"></td><td style="text-align: center;color: #FFFF00;background-color: #000000;;"></td></tr><tr ><td style="color: #161120;text-align: center;">2</td><td style="text-align: center;border-bottom: 1px solid black;color: #FFFF00;background-color: #000000;;"></td><td style="text-align: center;border-bottom: 1px solid black;color: #FFFF00;background-color: #000000;;"></td><td style="text-align: center;border-bottom: 1px solid black;color: #FFFF00;background-color: #000000;;"></td><td style="text-align: center;border-bottom: 1px solid black;color: #FFFF00;background-color: #000000;;"></td><td style="text-align: center;border-bottom: 1px solid black;color: #FFFF00;background-color: #000000;;"></td><td style="text-align: center;border-bottom: 1px solid black;color: #FFFF00;background-color: #000000;;"></td></tr><tr ><td style="color: #161120;text-align: center;">3</td><td style="font-weight: bold;text-align: center;border-top: 1px solid black;border-bottom: 1px solid black;border-left: 1px solid black;background-color: #00B0F0;;">Cash available for this trade</td><td style="text-align: center;border-top: 1px solid black;border-bottom: 1px solid black;color: #00B0F0;background-color: #00B0F0;;"></td><td style="text-align: center;border-top: 1px solid black;border-right: 1px solid black;border-bottom: 1px solid black;color: #00B0F0;background-color: #00B0F0;;"></td><td style="font-weight: bold;text-align: center;border-top: 1px solid black;border-bottom: 1px solid black;border-left: 1px solid black;background-color: #FFFF00;;">$20,000 </td><td style="font-weight: bold;text-align: center;border-top: 1px solid black;border-bottom: 1px solid black;background-color: #FFFF00;;"></td><td style="font-weight: bold;text-align: center;border-top: 1px solid black;border-right: 1px solid black;border-bottom: 1px solid black;background-color: #FFFF00;;"></td></tr><tr ><td style="color: #161120;text-align: center;">4</td><td style="font-weight: bold;text-align: center;border-top: 1px solid black;border-bottom: 1px solid black;border-left: 1px solid black;background-color: #66FFFF;;">Depth Averager (in cents)</td><td style="font-weight: bold;text-align: center;border-top: 1px solid black;border-right: 1px solid black;border-bottom: 1px solid black;background-color: #66FFFF;;"></td><td style="font-weight: bold;text-align: center;border-top: 1px solid black;border-right: 1px solid black;border-bottom: 1px solid black;border-left: 1px solid black;color: #FFFFFF;background-color: #0070C0;;">Mid Price</td><td style="font-weight: bold;text-align: center;border-top: 1px solid black;border-bottom: 1px solid black;border-left: 1px solid black;color: #FFFFFF;background-color: #00B0F0;;">Fast Trade Price</td><td style="text-align: center;border-top: 1px solid black;border-bottom: 1px solid black;color: #FFFFFF;background-color: #00B0F0;;"></td><td style="text-align: center;border-top: 1px solid black;border-right: 1px solid black;border-bottom: 1px solid black;color: #FFFFFF;background-color: #00B0F0;;"></td></tr><tr ><td style="color: #161120;text-align: center;">5</td><td style="font-weight: bold;border-top: 1px solid black;border-right: 1px solid black;border-bottom: 1px solid black;border-left: 1px solid black;;">Enter Bid Price</td><td style="font-weight: bold;text-align: center;border-top: 1px solid black;border-right: 1px solid black;border-bottom: 1px solid black;border-left: 1px solid black;background-color: #FFFF00;;">64</td><td style="font-weight: bold;text-align: center;border-top: 1px solid black;border-right: 1px solid black;border-left: 1px solid black;color: #FF3300;background-color: #BFBFBF;;">68</td><td style="font-weight: bold;text-align: center;border-top: 1px solid black;border-right: 1px solid black;border-bottom: 1px solid black;border-left: 1px solid black;background-color: #00CC00;;">66</td><td style="font-weight: bold;text-align: center;border-top: 1px solid black;border-bottom: 1px solid black;border-left: 1px solid black;;">Fast Trade Sell</td><td style="font-weight: bold;text-align: center;border-top: 1px solid black;border-right: 1px solid black;border-bottom: 1px solid black;;"></td></tr><tr ><td style="color: #161120;text-align: center;">6</td><td style="font-weight: bold;text-align: center;border-top: 1px solid black;border-right: 1px solid black;border-bottom: 1px solid black;border-left: 1px solid black;;">Enter Ask Price</td><td style="font-weight: bold;text-align: center;border-top: 1px solid black;border-right: 1px solid black;border-bottom: 1px solid black;border-left: 1px solid black;background-color: #FFFF00;;">72</td><td style="font-weight: bold;text-align: center;border-right: 1px solid black;border-bottom: 1px solid black;border-left: 1px solid black;color: #FF3300;background-color: #BFBFBF;;"></td><td style="font-weight: bold;text-align: center;border-top: 1px solid black;border-right: 1px solid black;border-bottom: 1px solid black;border-left: 1px solid black;background-color: #FFC000;;">70</td><td style="font-weight: bold;text-align: center;border-top: 1px solid black;border-bottom: 1px solid black;border-left: 1px solid black;;">Fast Trade Buy</td><td style="font-weight: bold;text-align: center;border-top: 1px solid black;border-right: 1px solid black;border-bottom: 1px solid black;;"></td></tr><tr ><td style="color: #161120;text-align: center;">7</td><td style="font-weight: bold;text-align: center;border-top: 1px solid black;border-right: 1px solid black;border-bottom: 1px solid black;border-left: 1px solid black;background-color: #66FFFF;;">Price Paid</td><td style="font-weight: bold;text-align: center;border-top: 1px solid black;border-right: 1px solid black;border-bottom: 1px solid black;border-left: 1px solid black;background-color: #66FFFF;;">Contract Size</td><td style="font-weight: bold;text-align: center;border-top: 1px solid black;border-right: 1px solid black;border-bottom: 1px solid black;border-left: 1px solid black;background-color: #66FFFF;;">Contracts</td><td style="font-weight: bold;text-align: center;border-top: 1px solid black;border-bottom: 1px solid black;border-left: 1px solid black;background-color: #66FFFF;;">Actual Investment </td><td style="text-align: center;border-top: 1px solid black;border-right: 1px solid black;border-bottom: 1px solid black;background-color: #66FFFF;;"></td><td style="font-weight: bold;text-align: center;border-top: 1px solid black;border-right: 1px solid black;border-left: 1px solid black;background-color: #66FFFF;;">Trader Dealer Fees</td></tr><tr ><td style="color: #161120;text-align: center;">8</td><td style="font-weight: bold;text-align: center;border-top: 1px solid black;border-right: 1px solid black;border-bottom: 1px solid black;border-left: 1px solid black;background-color: #FFFF00;;">5</td><td style="font-weight: bold;text-align: center;border-top: 1px solid black;border-right: 1px solid black;border-bottom: 1px solid black;border-left: 1px solid black;background-color: #FFFF00;;">1000</td><td style="font-weight: bold;text-align: center;border-top: 1px solid black;border-right: 1px solid black;border-bottom: 1px solid black;border-left: 1px solid black;color: #FFFF00;background-color: #000000;;">400</td><td style="font-weight: bold;text-align: center;border-top: 1px solid black;border-bottom: 1px solid black;border-left: 1px solid black;;">$20,000 </td><td style="font-weight: bold;text-align: center;border-top: 1px solid black;border-right: 1px solid black;border-bottom: 1px solid black;;"></td><td style="font-weight: bold;text-align: center;border-right: 1px solid black;border-left: 1px solid black;background-color: #66FFFF;;"></td></tr><tr ><td style="color: #161120;text-align: center;">9</td><td style="font-weight: bold;text-align: center;border-top: 1px solid black;border-right: 1px solid black;border-bottom: 1px solid black;border-left: 1px solid black;background-color: #66FFFF;;">Option Price</td><td style="font-weight: bold;text-align: center;border-top: 1px solid black;border-right: 1px solid black;border-bottom: 1px solid black;border-left: 1px solid black;background-color: #66FFFF;;">Trade Value</td><td style="font-weight: bold;text-align: center;border-top: 1px solid black;border-right: 1px solid black;border-bottom: 1px solid black;border-left: 1px solid black;background-color: #66FFFF;;">Gross P/L</td><td style="font-weight: bold;text-align: center;border-top: 1px solid black;border-right: 1px solid black;border-bottom: 1px solid black;border-left: 1px solid black;background-color: #66FFFF;;">Net P/L</td><td style="font-weight: bold;text-align: center;border-top: 1px solid black;border-right: 1px solid black;border-bottom: 1px solid black;border-left: 1px solid black;background-color: #66FFFF;;">Net %</td><td style="font-weight: bold;text-align: center;border-right: 1px solid black;border-bottom: 1px solid black;border-left: 1px solid black;background-color: #66FFFF;;"></td></tr><tr ><td style="color: #161120;text-align: center;">10</td><td style="text-align: right;border-top: 1px solid black;color: #00B050;;">$0.000</td><td style="font-weight: bold;text-align: center;border-top: 1px solid black;color: #00B050;;">$0.00</td><td style="text-align: right;border-top: 1px solid black;;"></td><td style="text-align: right;border-top: 1px solid black;;"></td><td style="text-align: right;border-top: 1px solid black;;"></td><td style="text-align: right;border-top: 1px solid black;;"></td></tr><tr ><td style="color: #161120;text-align: center;">11</td><td style="text-align: right;color: #00B050;;">$0.005</td><td style="font-weight: bold;text-align: center;color: #00B050;;">$2,000.00</td><td style="text-align: right;;">$40,000.00</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td></tr><tr ><td style="color: #161120;text-align: center;">12</td><td style="text-align: right;color: #00B050;;">$0.010</td><td style="font-weight: bold;text-align: center;color: #00B050;;">$4,000.00</td><td style="text-align: right;;">$19,523.80</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td></tr><tr ><td style="color: #161120;text-align: center;">13</td><td style="text-align: right;color: #00B050;;">$0.015</td><td style="font-weight: bold;text-align: center;color: #00B050;;">$6,000.00</td><td style="text-align: right;;">$19,285.71</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td></tr><tr ><td style="color: #161120;text-align: center;">14</td><td style="text-align: right;color: #00B050;;">$0.020</td><td style="font-weight: bold;text-align: center;color: #00B050;;">$8,000.00</td><td style="text-align: right;;">$19,047.62</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td></tr><tr ><td style="color: #161120;text-align: center;">15</td><td style="text-align: right;color: #00B050;;">$0.025</td><td style="font-weight: bold;text-align: center;color: #00B050;;">$10,000.00</td><td style="text-align: right;;">$18,809.52</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td></tr><tr ><td style="color: #161120;text-align: center;">16</td><td style="text-align: right;color: #00B050;;">$0.030</td><td style="font-weight: bold;text-align: center;color: #00B050;;">$12,000.00</td><td style="text-align: right;;">$18,571.43</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td></tr><tr ><td style="color: #161120;text-align: center;">17</td><td style="text-align: right;color: #00B050;;">$0.035</td><td style="font-weight: bold;text-align: center;color: #00B050;;">$14,000.00</td><td style="text-align: right;;">$18,333.32</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td></tr><tr ><td style="color: #161120;text-align: center;">18</td><td style="text-align: right;color: #00B050;;">$0.040</td><td style="font-weight: bold;text-align: center;color: #00B050;;">$16,000.00</td><td style="text-align: right;;">$18,095.24</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td></tr><tr ><td style="color: #161120;text-align: center;">19</td><td style="text-align: right;color: #00B050;;">$0.045</td><td style="font-weight: bold;text-align: center;color: #00B050;;">$18,000.00</td><td style="text-align: right;;">$38,000.00</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td></tr><tr ><td style="color: #161120;text-align: center;">20</td><td style="text-align: right;color: #00B050;;">$0.050</td><td style="font-weight: bold;text-align: center;color: #00B050;;">$20,000.00</td><td style="text-align: right;;">$50.00</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td></tr><tr ><td style="color: #161120;text-align: center;">21</td><td style="text-align: right;color: #00B050;;">$0.055</td><td style="font-weight: bold;text-align: center;color: #00B050;;">$22,000.00</td><td style="text-align: right;;">$17,380.94</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td></tr><tr ><td style="color: #161120;text-align: center;">22</td><td style="text-align: right;color: #00B050;;">$0.060</td><td style="font-weight: bold;text-align: center;color: #00B050;;">$24,000.00</td><td style="text-align: right;;">$17,142.84</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td></tr><tr ><td style="color: #161120;text-align: center;">23</td><td style="text-align: right;color: #00B050;;">$0.065</td><td style="font-weight: bold;text-align: center;color: #00B050;;">$26,000.00</td><td style="text-align: right;;">$16,904.76</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td></tr><tr ><td style="color: #161120;text-align: center;">24</td><td style="text-align: right;color: #00B050;;">$0.070</td><td style="font-weight: bold;text-align: center;color: #00B050;;">$28,000.00</td><td style="text-align: right;;">$16,666.67</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td></tr><tr ><td style="color: #161120;text-align: center;">25</td><td style="text-align: right;color: #00B050;;">$0.075</td><td style="font-weight: bold;text-align: center;color: #00B050;;">$30,000.00</td><td style="text-align: right;;">$16,428.56</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td></tr><tr ><td style="color: #161120;text-align: center;">26</td><td style="text-align: right;color: #00B050;;">$0.080</td><td style="font-weight: bold;text-align: center;color: #00B050;;">$32,000.00</td><td style="text-align: right;;">$16,190.46</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td></tr><tr ><td style="color: #161120;text-align: center;">27</td><td style="text-align: right;color: #00B050;;">$0.085</td><td style="font-weight: bold;text-align: center;color: #00B050;;">$34,000.00</td><td style="text-align: right;;">$15,952.38</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td></tr><tr ><td style="color: #161120;text-align: center;">28</td><td style="text-align: right;color: #00B050;;">$0.090</td><td style="font-weight: bold;text-align: center;color: #00B050;;">$36,000.00</td><td style="text-align: right;;">$15,714.28</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td></tr></tbody></table><p style="width:3.6em;font-weight:bold;margin:0;padding:0.2em 0.6em 0.2em 0.5em;border: 1px solid #A6AAB6;border-top:none;text-align: center;background-color: #E0E0F0;color: #161120">Sheet1</p><br /><br /><table width="85%" cellpadding="2.5px" rules="all" style=";border: 2px solid black;border-collapse:collapse;padding: 0.4em;background-color: #FFFFFF" ><tr><td style="padding:6px" ><b>Worksheet Formulas</b><table cellpadding="2.5px" width="100%" rules="all" style="border: 1px solid;text-align:center;background-color: #FFFFFF;border-collapse: collapse; border-color: #A6AAB6"><thead><tr style=" background-color: #E0E0F0;color: #161120"><th width="10px">Cell</th><th style="text-align:left;padding-left:5px;">Formula</th></tr></thead><tbody><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">C5</th><td style="text-align:left">=SUM(<font color="Blue">B6,B5</font>)*0.5</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">D5</th><td style="text-align:left">=SUM(<font color="Blue">(<font color="Red">B6-B5</font>)*0.26,B5</font>)</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">D6</th><td style="text-align:left">=SUM(<font color="Blue">(<font color="Red">B6-B5</font>)*0.74,B5</font>)</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">C8</th><td style="text-align:left">=ROUNDDOWN(<font color="Blue">D3/(<font color="Red">A8*10</font>),0</font>)</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">D8</th><td style="text-align:left">=C8*10*A8</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">B10</th><td style="text-align:left">=A10*1000*C$8</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">B11</th><td style="text-align:left">=A11*1000*C$8</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">B12</th><td style="text-align:left">=A12*1000*C$8</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">B13</th><td style="text-align:left">=A13*1000*C$8</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">B14</th><td style="text-align:left">=A14*1000*C$8</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">B15</th><td style="text-align:left">=A15*1000*C$8</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">B16</th><td style="text-align:left">=A16*1000*C$8</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">B17</th><td style="text-align:left">=A17*1000*C$8</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">B18</th><td style="text-align:left">=A18*1000*C$8</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">B19</th><td style="text-align:left">=A19*1000*C$8</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">B20</th><td style="text-align:left">=A20*1000*C$8</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">B21</th><td style="text-align:left">=A21*1000*C$8</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">B22</th><td style="text-align:left">=A22*1000*C$8</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">B23</th><td style="text-align:left">=A23*1000*C$8</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">B24</th><td style="text-align:left">=A24*1000*C$8</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">B25</th><td style="text-align:left">=A25*1000*C$8</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">B26</th><td style="text-align:left">=A26*1000*C$8</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">B27</th><td style="text-align:left">=A27*1000*C$8</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">B28</th><td style="text-align:left">=A28*1000*C$8</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">C11</th><td style="text-align:left">=SUM(<font color="Blue">C8*0.5</font>)/A11</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">C12</th><td style="text-align:left">=0.97619*D8</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">C13</th><td style="text-align:left">=0.9642857*D8</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">C14</th><td style="text-align:left">=0.9523809*D8</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">C15</th><td style="text-align:left">=0.940476*D8</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">C16</th><td style="text-align:left">=0.9285714*D8</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">C17</th><td style="text-align:left">=0.916666*D8</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">C18</th><td style="text-align:left">=0.9047619*D8</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">C19</th><td style="text-align:left">=D8--B19</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">C20</th><td style="text-align:left">=A20*B8</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">C21</th><td style="text-align:left">=0.869047*D8</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">C22</th><td style="text-align:left">=0.857142*D8</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">C23</th><td style="text-align:left">=0.845238*D8</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">C24</th><td style="text-align:left">=0.8333333*D8</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">C25</th><td style="text-align:left">=0.821428*D8</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">C26</th><td style="text-align:left">=0.809523*D8</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">C27</th><td style="text-align:left">=0.797619*D8</td></tr><tr><th width="10px" style=" background-color: #E0E0F0;color: #161120">C28</th><td style="text-align:left">=0.785714*D8</td></tr></tbody></table></td></tr></table><br />