I've adjusted the model. This is what I feel like could be more accurate. The structures are mirror images of each other. GL

Disclaimer

The information and publications are not meant to be, and do not constitute, financial, investment, trading, or other types of advice or recommendations supplied or endorsed by TradingView. Read more in the Terms of Use.