You boosted the vols (volshift +) and your thing is simply a ratio calendar on a three day between exps. It's going to get wrecked but good luck with it.
Well then your model is optimistic. It's definitely a three calendar day ratio calendar with a weekends as trading days (SPX). Your back vols are trading about 200 beeps under the front.