JP, the thing is, at open the cash price will hardly ever be the same as yesterdays close - the spread betters will move it in line with the future so u will never be able to take a position at or near yesterdays close - this is what your spreadsheet assumes - fundemantally incorrect !
So, as in my example above, if the close is 9000, futures are at 9100 next day, the cash will open at 9100 - the entry point of 9050 (with 50 as trigger) is invalid because your ss will say that the dow opened at 9000 - no it didn't !
U really need to use the futures ss to get a more accurate picture - ignore the FV difference.