{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Swaps","Futures Cracks","Swaps Charts","Futures Crack Charts","Exchange Holidays","SpotExpDates","Help"],"not_rendered":{"charts":11,"images":19,"macros":1,"external_links":0,"defined_names":93,"comments":0,"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":"Swaps","index":0,"n_rows":91,"n_cols":118,"rows_kept":91,"cut":false,"hidden":false,"merged":[[2,37,2,39],[2,1,2,18],[2,19,2,36],[2,40,2,64],[4,1,5,4],[4,40,5,43],[4,19,5,22],[4,37,5,37],[4,90,5,90],[2,65,2,89],[2,115,2,117],[90,97,90,117],[4,65,5,68],[4,93,5,96],[4,115,5,115],[2,93,2,114],[2,90,2,92]]}
[]
[]
[null,"WTI Crude",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brent Crude",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brent - WTI",null,null,"RBOB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Oil",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RBOB - HO",null,null,"Gasoil",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HO - GO"]
[null,"Mo/Yr","Symb","Mkt Sprd","Prev Sprd","My Sprd","Imp Fut","Last Trade","Net Chg","Time","OldSet","NewSet","Chg","Exp Date","Month\nRatio","Swap OldSet","Swap NewSet","Swap\n Chg","Swap","Mo/Yr","Symb","Mkt Sprd","Prev Sprd","My Sprd","Imp Fut","Last Trade","Net Chg","Time","OldSet","NewSet","Chg","Exp Date","Month\nRatio","Swap OldSet","Swap NewSet","Swap Chg","Swap"," Mo/Yr","Future","Swap","Mo/Yr","Symb","Mkt Sprd","Prev Sprd","My Sprd","Imp Fut","Last Trade","Net Chg","Time","OldSet","NewSet","Chg","Exp Date","Swap OldSet","Swap NewSet","Swap Chg","Swap","WTI Crack","WTI Crk OldSet","WTI Crk NewSet","WTI Crk Chg","Brent Crack","BRN Crk OldSet","BRN Crk NewSet","BRN Crk Chg","Mo/Yr","Symb","Mkt Sprd","Prev Sprd","My Sprd","Imp Fut","Last Trade","Net Chg","Time","OldSet","NewSet","Chg","Exp Date","Swap OldSet","Swap NewSet","Swap Chg","Swap","WTI Crack","WTI Crk OldSet","WTI Crk NewSet","WTI Crk Chg","Brent Crack","BRN Crk OldSet","BRN Crk NewSet","BRN Crk Chg"," Mo/Yr","Future","Swap","Mo/Yr","Symb","Mkt Sprd","Prev Sprd","My Sprd","Imp Fut","Last Trade","Net Chg","Time","OldSet","NewSet","Chg","Exp Date","Month\nRatio","Swap OldSet","Swap NewSet","Swap Chg","Swap","Brent Crack","Brent Crk OldSet","Brent Crk NewSet","Brent Crk Chg"," Mo/Yr","Future","Swap"]
[]
[]
[null,"Bal Mo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(TEXT(TODAY(),\"mmm'yy\")=B8,IF(OR(G9=\"\",G10=\"\"),\"\",(O8*G9)+(1-O8)*G10),G9)","v":46.232272727272729},"Bal Mo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(TEXT(TODAY(),\"mmm'yy\")=T8,IF(OR(Y9=\"\",Y10=\"\"),\"\",(AG8*Y9)+(1-AG8)*Y10),Y9)","v":49.447272727272733}]
[null,{"$f":"TEXT(N9,\"mmm\") & \"'\"& TEXT(N9,\"yy\")","v":"Oct'15"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(K8<>\"\",L8<>\"\"),K8-L8,\"\")","v":""},null,{"$f":"NetDaysRatioBalmo(N9,NYMEXHolidays)","v":0.63636363636363635},null,{"$f":"IF(OR(L9=\"\",L10=\"\"),\"\",(O9*L9)+(1-O9)*L10)","v":""},{"$f":"IF(AND(P8<>\"\",Q8<>\"\"),Q8-P8,\"\")","v":""},{"$f":"IF(OR(G9=\"\",G10=\"\"),\"\",(O9*G9)+(1-O9)*G10)","v":46.18},{"$f":"TEXT(AF9,\"mmm\") & \"'\"& TEXT(AF9,\"yy\")","v":"Oct'15"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC8<>\"\",AD8<>\"\"),AD8-AC8,\"\")","v":""},null,{"$f":"NetDaysRatioBalmo(AF9,ICEHolidays,-1)","v":0.45454545454545453},null,null,{"$f":"IF(AND(AH8<>\"\",AI8<>\"\"),AI8-AH8,\"\")","v":""},{"$f":"(AG9*Y9)+(1-AG9)*Y10","v":49.464285714285715},{"$f":"B8","v":"Oct'15"},null,{"$f":"IF(T8=B8,S8-AK8,IF(T6=B8,S8-AK6,\"\"))","v":-3.2842857142857156},{"$f":"TEXT(BA9,\"mmm\") & \"'\"& TEXT(BA9,\"yy\")","v":"Oct'15"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX8<>\"\",AY8<>\"\"),AY8-AX8,\"\")","v":""},null,null,null,{"$f":"IF(AND(BB8<>\"\",BC8<>\"\"),BC8-BB8,\"\")","v":""},{"$f":"AT9","v":1.40245},{"$f":"IF(BE8=\"\",\"\",IF(CLEXPDATE<XRBEXPDATE,(BE8*42)-S8,\"\"))","v":12.722900000000003},null,{"$f":"IFERROR(IF(DATEVALUE(CLEXPDATE)<DATEVALUE(XRBEXPDATE),(BC8*42)-Q8,\"\"),\"\")","v":""},{"$f":"IF(AND(BG8<>\"\",BH8<>\"\"),BH8-BG8,\"\")","v":""},{"$f":"IF(BE8=\"\",\"\",IF(BRNEXPDATE<XRBEXPDATE,(BE8*42)-AK8,\"\"))","v":9.4386142857142872},null,null,{"$f":"IF(AND(BK8<>\"\",BL8<>\"\"),BL8-BK8,\"\")","v":""},{"$f":"TEXT(BZ9,\"mmm\") & \"'\"& TEXT(BZ9,\"yy\")","v":"Oct'15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS9","v":1.5628500000000001},{"$f":"IF(CD8=\"\",\"\",IF(CLEXPDATE<HOEXPDATE,(CD8*42)-S8,\"\"))","v":19.459700000000005},null,null,null,{"$f":"IF(CD8=\"\",\"\",IF(BRNEXPDATE<HOEXPDATE,(CD8*42)-AK8,\"\"))","v":16.17541428571429},null,null,null,{"$f":"BN8","v":"Oct'15"},null,null,{"$f":"RTD(\"esrtd\",,\"GAS 1!-ICE\",\"Delivery\")","v":"Oct'15"},{"$f":"RTD(\"esrtd\",,\"GAS 1!-ICE\",\"Symbol\")","v":"GAS 5V-ICE"},null,null,null,{"$f":"RTD(\"esrtd\",,CQ8,\"Market\")","v":472.125},{"$f":"RTD(\"esrtd\",,\"GAS 1!-ICE\",\"Last\")","v":472.25},{"$f":"RTD(\"esrtd\",,\"GAS 1!-ICE\",\"Change\")","v":8.25},{"$f":"RTD(\"esrtd\",,\"GAS 1!-ICE\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"GAS 1!-ICE\",\"PrevPrice\")","v":464},{"$f":"RTD(\"esrtd\",,\"GAS 1!-ICE\",\"NewSettlement\")","v":""},{"$f":"IF(AND(CY8<>\"\",CZ8<>\"\"),CZ8-CY8,\"\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 1!-ICE\",\"Expiration\")","v":"2015-10-12"},{"$f":"NetDaysRatio(DB8,ICEHolidays,-1)","v":0.31818181818181818},{"$f":"IF(OR(CY8=\"\",CY9=\"\"),\"\",IF(DC8<1,(DC8*CY8)+(1-DC8)*CY9,\"\"))","v":466.04545454545456},{"$f":"IF(OR(CZ8=\"\",CZ9=\"\"),\"\",IF(DC8<1,(DC8*CZ8)+(1-DC8)*CZ9,\"\"))","v":""},{"$f":"IF(AND(DD8<>\"\",DE8<>\"\"),DE8-DD8,\"\")","v":""},{"$f":"IF(DC8<1,(DC8*CU8)+(1-DC8)*CU9,\"\")","v":474.17045454545462},{"$f":"IF(DG8=\"\",\"\",IF(BRNEXPDATE<GASEXPDATE,(DG8/7.45)-AK9,(DG8/7.45)-AK8))","v":14.182755164298797},{"$f":"IF(DD8=\"\",\"\",IF(BRNEXPDATE<GASEXPDATE,(DD8/7.45)-AH9,\"\"))","v":""},{"$f":"IFERROR(IF(DE8=\"\",\"\",IF(BRNEXPDATE<GASEXPDATE,(DE8/7.45)-AI9,\"\")),\"\")","v":""},{"$f":"IF(AND(DI8<>\"\",DJ8<>\"\"),DJ8-DI8,\"\")","v":""},{"$f":"CP8","v":"Oct'15"},{"$f":"IFERROR(IF(CP8=BN9,BS9-CU8/312.9,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(CP8=BN9,CD9-DG8/312.9,\"\"),\"\")","v":""}]
[null,{"$f":"RTD(\"esrtd\",,\"CL 1!\",\"Delivery\")","v":"Nov'15"},{"$f":"RTD(\"esrtd\",,\"CL 1!\",\"Symbol\")","v":"CL X5"},null,null,null,{"$f":"RTD(\"esrtd\",,C9,\"Market\")","v":46.064999999999998},{"$f":"RTD(\"esrtd\",,\"CL 1!\",\"Last\")","v":46.06},{"$f":"RTD(\"esrtd\",,\"CL 1!\",\"Change\")","v":0.96999999999999886},{"$f":"RTD(\"esrtd\",,\"CL 1!\",\"Time\")","v":42278.369317129633},{"$f":"RTD(\"esrtd\",,\"CL 1!\",\"PrevPrice\")","v":45.09},{"$f":"RTD(\"esrtd\",,\"CL 1!\",\"NewSettlement\")","v":""},{"$f":"IF(AND(K9<>\"\",L9<>\"\"),L9-K9,\"\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 1!\",\"Expiration\")","v":"2015-10-20"},{"$f":"NetDaysRatio(N10,NYMEXHolidays)","v":0.75},{"$f":"(O9*K10)+(1-O9)*K11","v":45.71},{"$f":"IF(OR(L10=\"\",L11=\"\"),\"\",(O9*L10)+(1-O9)*L11)","v":""},"",{"$f":"IF(OR(G10=\"\",G11=\"\"),\"\",(O9*G10)+(1-O9)*G11)","v":46.671250000000008},{"$f":"RTD(\"esrtd\",,\"BRN 1!-ICE\",\"Delivery\")","v":"Nov'15"},{"$f":"RTD(\"esrtd\",,\"BRN 1!-ICE\",\"Symbol\")","v":"BRN 5X-ICE"},null,null,null,{"$f":"RTD(\"esrtd\",,U9,\"Market\")","v":49.09},{"$f":"RTD(\"esrtd\",,\"BRN 1!-ICE\",\"Last\")","v":49.08},{"$f":"RTD(\"esrtd\",,\"BRN 1!-ICE\",\"Change\")","v":0.71000000000000085},{"$f":"RTD(\"esrtd\",,\"BRN 1!-ICE\",\"Time\")","v":42278.369317129633},{"$f":"RTD(\"esrtd\",,\"BRN 1!-ICE\",\"PrevPrice\")","v":48.37},{"$f":"RTD(\"esrtd\",,\"BRN 1!-ICE\",\"NewSettlement\")","v":""},{"$f":"IF(AND(AC9<>\"\",AD9<>\"\"),AD9-AC9,\"\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 1!-ICE\",\"Expiration\")","v":"2015-10-15"},{"$f":"IF(BRNDateDiff(AF9,BRNNewExpDate)>0,NetDaysRatio(AF10,ICEHolidays,-1),IF(BRNDateDiff(AF9,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF9,BRNNewExpDate)<0,NetDaysRatio(AF11,ICEHolidays,-1))))","v":0.42857142857142855},{"$f":"IF(BRNDateDiff(AF9,BRNNewExpDate)>0,(AG9*AC10)+(1-AG9)*AC11,IF(BRNDateDiff(AF9,BRNNewExpDate)=0,((8/20)*AC10+(11/20)*AC11+1/20*AC12),IF(BRNDateDiff(AF9,BRNNewExpDate)<0,(AG9*AC11)+(1-AG9)*AC12)))","v":49.427142857142854},{"$f":"IF(OR(AD10=\"\",AD11=\"\",AD12=\"\"),\"\",IF(BRNDateDiff(AF9,BRNNewExpDate)>0,(AG9*AD10)+(1-AG9)*AD11,IF(BRNDateDiff(AF9,BRNNewExpDate)=0,((8/20)*AD10+(11/20)*AD11+1/20*AD12),IF(BRNDateDiff(AF9,BRNNewExpDate)<0,(AG9*AD11)+(1-AG9)*AD12))))","v":""},{"$f":"IF(AND(AH9<>\"\",AI9<>\"\"),AI9-AH9,\"\")","v":""},{"$f":"IF(BRNDateDiff(AF9,BRNNewExpDate)>0,IF(OR(Y10=\"\",Y11=\"\"),\"\",(AG9*Y10)+(1-AG9)*Y11),IF(BRNDateDiff(AF9,BRNNewExpDate)=0,IF(OR(Y10=\"\",Y11=\"\",Y12=\"\"),\"\",(8/20*Y10)+11/20*Y11)+(1/20*Y12),IF(BRNDateDiff(AF9,BRNNewExpDate)<0,IF(OR(Y11=\"\",Y12=\"\"),\"\",(AG9*Y11)+(1-AG9)*Y12))))","v":50.113571428571433},{"$f":"B9","v":"Nov'15"},{"$f":"IF(T9=B9,G9-Y9,IF(AND(T8=B9,Y8<>\"\"),G9-Y8,\"\"))","v":-3.0250000000000057},{"$f":"IF(T9=B9,S9-AK9,IF(T8=B9,S9-AK8,\"\"))","v":-3.4423214285714252},{"$f":"RTD(\"esrtd\",,\"XRB 1!\",\"Delivery\")","v":"Nov'15"},{"$f":"RTD(\"esrtd\",,\"XRB 1!\",\"Symbol\")","v":"XRB X5"},null,null,null,{"$f":"RTD(\"esrtd\",,AP9,\"Market\")","v":1.40245},{"$f":"RTD(\"esrtd\",,\"XRB 1!\",\"Last\")","v":1.4026000000000001},{"$f":"RTD(\"esrtd\",,\"XRB 1!\",\"Change\")","v":3.5900000000000043E-2},{"$f":"RTD(\"esrtd\",,\"XRB 1!\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"XRB 1!\",\"PrevPrice\")","v":1.3667},{"$f":"RTD(\"esrtd\",,\"XRB 1!\",\"NewSettlement\")","v":""},{"$f":"IF(AND(AX9<>\"\",AY9<>\"\"),AY9-AX9,\"\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 1!\",\"Expiration\")","v":"2015-10-30"},{"$f":"AX10","v":1.3368},{"$f":"AY10","v":""},{"$f":"IF(AND(BB9<>\"\",BC9<>\"\"),BC9-BB9,\"\")","v":""},{"$f":"AT10","v":1.3688},{"$f":"IF(BE9=\"\",\"\",IF(CLEXPDATE<XRBEXPDATE,(BE9*42)-S9,(BE9*42)-S8))","v":10.818349999999995},{"$f":"IF(CLEXPDATE<XRBEXPDATE,(BB9*42)-P9,\"\")","v":10.435600000000001},{"$f":"IFERROR(IF(DATEVALUE(CLEXPDATE)<DATEVALUE(XRBEXPDATE),(BC9*42)-Q9,\"\"),\"\")","v":""},{"$f":"IF(AND(BG9<>\"\",BH9<>\"\"),BH9-BG9,\"\")","v":""},{"$f":"IF(BE9=\"\",\"\",IF(BRNEXPDATE<XRBEXPDATE,(BE9*42)-AK9,(BE9*42)-AK8))","v":7.37602857142857},{"$f":"IF(BRNEXPDATE<XRBEXPDATE,(BB9*42)-AH9,\"\")","v":6.7184571428571473},{"$f":"IFERROR(IF(BRNEXPDATE<XRBEXPDATE,(BC9*42)-AI9,\"\"),\"\")","v":""},{"$f":"IF(AND(BK9<>\"\",BL9<>\"\"),BL9-BK9,\"\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 1!\",\"Delivery\")","v":"Nov'15"},{"$f":"RTD(\"esrtd\",,\"HO 1!\",\"Symbol\")","v":"HO X5"},null,null,null,{"$f":"RTD(\"esrtd\",,BO9,\"Market\")","v":1.5628500000000001},{"$f":"RTD(\"esrtd\",,\"HO 1!\",\"Last\")","v":1.5627},{"$f":"RTD(\"esrtd\",,\"HO 1!\",\"Change\")","v":2.5299999999999878E-2},{"$f":"RTD(\"esrtd\",,\"HO 1!\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"HO 1!\",\"PrevPrice\")","v":1.5374000000000001},{"$f":"RTD(\"esrtd\",,\"HO 1!\",\"NewSettlement\")","v":""},{"$f":"IF(AND(BW9<>\"\",BX9<>\"\"),BX9-BW9,\"\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 1!\",\"Expiration\")","v":"2015-10-30"},{"$f":"BW10","v":1.5568},{"$f":"BX10","v":""},{"$f":"IF(AND(CA9<>\"\",CB9<>\"\"),CB9-CA9,\"\")","v":""},{"$f":"BS10","v":1.5810999999999999},{"$f":"IF(CD9=\"\",\"\",IF(CLEXPDATE<HOEXPDATE,(CD9*42)-S9,(CD9*42)-S8))","v":19.734949999999991},{"$f":"IF(CLEXPDATE<HOEXPDATE,(CA9*42)-P9,\"\")","v":19.675599999999996},{"$f":"IFERROR(IF(DATEVALUE(CLEXPDATE)<DATEVALUE(HOEXPDATE),(CB9*42)-Q9,\"\"),\"\")","v":""},{"$f":"IF(AND(CF9<>\"\",CG9<>\"\"),CG9-CF9,\"\")","v":""},{"$f":"IF(CD9=\"\",\"\",IF(BRNEXPDATE<HOEXPDATE,(CD9*42)-AK9,(CD9*42)-AK8))","v":16.292628571428565},{"$f":"IF(BRNEXPDATE<HOEXPDATE,(CA9*42)-AH9,\"\")","v":15.958457142857142},{"$f":"IFERROR(IF(BRNEXPDATE<HOEXPDATE,(CB9*42)-AI9,\"\"),\"\")","v":""},{"$f":"IF(AND(CJ9<>\"\",CK9<>\"\"),CK9-CJ9,\"\")","v":""},{"$f":"BN9","v":"Nov'15"},{"$f":"IFERROR(AT9-BS9,\"\")","v":-0.1604000000000001},{"$f":"IFERROR(AT10-BS10,\"\")","v":-0.21229999999999993},{"$f":"RTD(\"esrtd\",,\"GAS 2!-ICE\",\"Delivery\")","v":"Nov'15"},{"$f":"RTD(\"esrtd\",,\"GAS 2!-ICE\",\"Symbol\")","v":"GAS 5X-ICE"},null,null,null,{"$f":"RTD(\"esrtd\",,CQ9,\"Market\")","v":475.125},{"$f":"RTD(\"esrtd\",,\"GAS 2!-ICE\",\"Last\")","v":475.25},{"$f":"RTD(\"esrtd\",,\"GAS 2!-ICE\",\"Change\")","v":8.25},{"$f":"RTD(\"esrtd\",,\"GAS 2!-ICE\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"GAS 2!-ICE\",\"PrevPrice\")","v":467},{"$f":"RTD(\"esrtd\",,\"GAS 2!-ICE\",\"NewSettlement\")","v":""},{"$f":"IF(AND(CY9<>\"\",CZ9<>\"\"),CZ9-CY9,\"\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 2!-ICE\",\"Expiration\")","v":"2015-11-12"},0.38095238095238093,468.39285714285711,"",{"$f":"IF(AND(DD9<>\"\",DE9<>\"\"),DE9-DD9,\"\")","v":""},{"$f":"IF(CU10=\"\",\"\",IF(DC9<1,(DC9*CU9)+(1-DC9)*CU10,\"\"))","v":476.4404761904762},13.838170341962282,{"$f":"IF(DD9=\"\",\"\",IF(BRNEXPDATE<GASEXPDATE,(DD9/7.45)-AH10,(DD9/7.45)-AH9))","v":13.444381591562795},{"$f":"IFERROR(IF(DE9=\"\",\"\",IF(BRNEXPDATE<GASEXPDATE,(DE9/7.45)-AI10,(DE9/7.45)-AI9)),\"\")","v":""},{"$f":"IF(AND(DI9<>\"\",DJ9<>\"\"),DJ9-DI9,\"\")","v":""},{"$f":"CP9","v":"Nov'15"},{"$f":"IFERROR(IF(CP9=BN10,BS10-CU9/312.9,BS9-CU9/312.9),\"\")","v":4.4393624161073841E-2},{"$f":"IFERROR(IF(CP9=BN10,CD10-DG9/312.9,CD9-DG9/312.9),\"\")","v":5.8439481653958847E-2}]
[null,{"$f":"RTD(\"esrtd\",,\"CL 2!\",\"Delivery\")","v":"Dec'15"},{"$f":"RTD(\"esrtd\",,\"CL 2!\",\"Symbol\")","v":"CL Z5"},{"$f":"RTD(\"esrtd\",,C9 & \":\" &  SUBSTITUTE(C10,\" \",\"\"),\"Market\")","v":-0.46499999999999997},null,null,{"$f":"RTD(\"esrtd\",,C10,\"Market\")","v":46.525000000000006},{"$f":"RTD(\"esrtd\",,\"CL 2!\",\"Last\")","v":46.52},{"$f":"RTD(\"esrtd\",,\"CL 2!\",\"Change\")","v":0.96000000000000085},{"$f":"RTD(\"esrtd\",,\"CL 2!\",\"Time\")","v":42278.369317129633},{"$f":"RTD(\"esrtd\",,\"CL 2!\",\"PrevPrice\")","v":45.56},{"$f":"RTD(\"esrtd\",,\"CL 2!\",\"NewSettlement\")","v":""},{"$f":"IF(AND(K10<>\"\",L10<>\"\"),L10-K10,\"\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 2!\",\"Expiration\")","v":"2015-11-20"},{"$f":"NetDaysRatio(N11,NYMEXHolidays)","v":0.68181818181818177},{"$f":"(O10*K11)+(1-O10)*K12","v":46.350909090909092},"","",{"$f":"IF(OR(G11=\"\",G12=\"\"),\"\",(O10*G11)+(1-O10)*G12)","v":47.292954545454556},{"$f":"RTD(\"esrtd\",,\"BRN 2!-ICE\",\"Delivery\")","v":"Dec'15"},{"$f":"RTD(\"esrtd\",,\"BRN 2!-ICE\",\"Symbol\")","v":"BRN 5Z-ICE"},null,"       ",null,{"$f":"RTD(\"esrtd\",,U10,\"Market\")","v":49.745000000000005},{"$f":"RTD(\"esrtd\",,\"BRN 2!-ICE\",\"Last\")","v":49.74},{"$f":"RTD(\"esrtd\",,\"BRN 2!-ICE\",\"Change\")","v":0.69000000000000483},{"$f":"RTD(\"esrtd\",,\"BRN 2!-ICE\",\"Time\")","v":42278.369317129633},{"$f":"RTD(\"esrtd\",,\"BRN 2!-ICE\",\"PrevPrice\")","v":49.05},{"$f":"RTD(\"esrtd\",,\"BRN 2!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 2!-ICE\",\"Expiration\")","v":"2015-11-13"},{"$f":"IF(BRNDateDiff(AF10,BRNNewExpDate)>0,NetDaysRatio(AF11,ICEHolidays,-1),IF(BRNDateDiff(AF10,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF10,BRNNewExpDate)<0,NetDaysRatio(AF12,ICEHolidays,-1))))","v":0.5},{"$f":"IF(BRNDateDiff(AF10,BRNNewExpDate)>0,(AG10*AC11)+(1-AG10)*AC12,IF(BRNDateDiff(AF10,BRNNewExpDate)=0,((8/20)*AC11+(11/20)*AC12+1/20*AC13),IF(BRNDateDiff(AF10,BRNNewExpDate)<0,(AG10*AC12)+(1-AG10)*AC13)))","v":50.04},{"$f":"IF(OR(AD11=\"\",AD12=\"\",AD13=\"\"),\"\",IF(BRNDateDiff(AF10,BRNNewExpDate)>0,(AG10*AD11)+(1-AG10)*AD12,IF(BRNDateDiff(AF10,BRNNewExpDate)=0,((8/20)*AD11+(11/20)*AD12+1/20*AD13),IF(BRNDateDiff(AF10,BRNNewExpDate)<0,(AG10*AD12)+(1-AG10)*AD13))))","v":""},"",{"$f":"IF(BRNDateDiff(AF10,BRNNewExpDate)>0,IF(OR(Y11=\"\",Y12=\"\"),\"\",(AG10*Y11)+(1-AG10)*Y12),IF(BRNDateDiff(AF10,BRNNewExpDate)=0,IF(OR(Y11=\"\",Y12=\"\",Y13=\"\"),\"\",(8/20*Y11)+11/20*Y12)+(1/20*Y13),IF(BRNDateDiff(AF10,BRNNewExpDate)<0,IF(OR(Y12=\"\",Y13=\"\"),\"\",(AG10*Y12)+(1-AG10)*Y13))))","v":50.717500000000008},{"$f":"B10","v":"Dec'15"},{"$f":"IF(T10=B10,G10-Y10,IF(AND(T9=B10,Y9<>\"\"),G10-Y9,\"\"))","v":-3.2199999999999989},-3.4245454545454521,{"$f":"RTD(\"esrtd\",,\"XRB 2!\",\"Delivery\")","v":"Dec'15"},{"$f":"RTD(\"esrtd\",,\"XRB 2!\",\"Symbol\")","v":"XRB Z5"},null,null,null,{"$f":"RTD(\"esrtd\",,AP10,\"Market\")","v":1.3688},{"$f":"RTD(\"esrtd\",,\"XRB 2!\",\"Last\")","v":1.3689},{"$f":"RTD(\"esrtd\",,\"XRB 2!\",\"Change\")","v":3.2100000000000017E-2},{"$f":"RTD(\"esrtd\",,\"XRB 2!\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"XRB 2!\",\"PrevPrice\")","v":1.3368},{"$f":"RTD(\"esrtd\",,\"XRB 2!\",\"NewSettlement\")","v":""},{"$f":"IF(AND(AX10<>\"\",AY10<>\"\"),AY10-AX10,\"\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 2!\",\"Expiration\")","v":"2015-11-30"},{"$f":"AX11","v":1.3387},{"$f":"AY11","v":""},{"$f":"IF(AND(BB10<>\"\",BC10<>\"\"),BC10-BB10,\"\")","v":""},{"$f":"AT11","v":1.3684499999999999},10.181945454545442,{"$f":"IF(CLEXPDATE<XRBEXPDATE,(BB10*42)-P10,(BB10*42)-P9)","v":9.874490909090909},{"$f":"IFERROR(IF(DATEVALUE(CLEXPDATE)<DATEVALUE(XRBEXPDATE),(BC10*42)-Q10,(BC10*42)-Q9),\"\")","v":""},{"$f":"IF(AND(BG10<>\"\",BH10<>\"\"),BH10-BG10,\"\")","v":""},6.7573999999999899,{"$f":"IF(BRNEXPDATE<XRBEXPDATE,(BB10*42)-AH10,(BB10*42)-AH9)","v":6.1854000000000013},{"$f":"IFERROR(IF(BRNEXPDATE<XRBEXPDATE,(BC10*42)-AI10,(BC10*42)-AI9),\"\")","v":""},{"$f":"IF(AND(BK10<>\"\",BL10<>\"\"),BL10-BK10,\"\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 2!\",\"Delivery\")","v":"Dec'15"},{"$f":"RTD(\"esrtd\",,\"HO 2!\",\"Symbol\")","v":"HO Z5"},null,null,null,{"$f":"RTD(\"esrtd\",,BO10,\"Market\")","v":1.5810999999999999},{"$f":"RTD(\"esrtd\",,\"HO 2!\",\"Last\")","v":1.5807},{"$f":"RTD(\"esrtd\",,\"HO 2!\",\"Change\")","v":2.3900000000000032E-2},{"$f":"RTD(\"esrtd\",,\"HO 2!\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"HO 2!\",\"PrevPrice\")","v":1.5568},{"$f":"RTD(\"esrtd\",,\"HO 2!\",\"NewSettlement\")","v":""},{"$f":"IF(AND(BW10<>\"\",BX10<>\"\"),BX10-BW10,\"\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 2!\",\"Expiration\")","v":"2015-11-30"},{"$f":"BW11","v":1.5762},{"$f":"BX11","v":""},{"$f":"IF(AND(CA10<>\"\",CB10<>\"\"),CB10-CA10,\"\")","v":""},{"$f":"BS11","v":1.59985},19.900745454545451,{"$f":"IF(CLEXPDATE<HOEXPDATE,(CA10*42)-P10,(CA10*42)-P9)","v":19.84949090909091},{"$f":"IFERROR(IF(DATEVALUE(CLEXPDATE)<DATEVALUE(HOEXPDATE),(CB10*42)-Q10,(CB10*42)-Q9),\"\")","v":""},"",16.476199999999999,{"$f":"IF(BRNEXPDATE<HOEXPDATE,(CA10*42)-AH10,(CA10*42)-AH9)","v":16.160400000000003},{"$f":"IFERROR(IF(BRNEXPDATE<HOEXPDATE,(CB10*42)-AI10,(CB10*42)-AI9),\"\")","v":""},"","Dec'15",{"$f":"IFERROR(AT10-BS10,\"\")","v":-0.21229999999999993},{"$f":"IFERROR(AT11-BS11,\"\")","v":-0.23140000000000005},{"$f":"RTD(\"esrtd\",,\"GAS 3!-ICE\",\"Delivery\")","v":"Dec'15"},{"$f":"RTD(\"esrtd\",,\"GAS 3!-ICE\",\"Symbol\")","v":"GAS 5Z-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ9,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ10,\" \",\"\"),\"Market\")","v":-2.125},{"$f":"CY9-CY10","v":-2.25},null,{"$f":"IF(CU9=\"\",\"\",IF(CT10<>\"\",CU9-CT10,IF(CR10<>\"\",CU9-CR10,CU9-CS10)))","v":477.25},{"$f":"RTD(\"esrtd\",,\"GAS 3!-ICE\",\"Last\")","v":477.25},{"$f":"RTD(\"esrtd\",,\"GAS 3!-ICE\",\"Change\")","v":8},{"$f":"RTD(\"esrtd\",,\"GAS 3!-ICE\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"GAS 3!-ICE\",\"PrevPrice\")","v":469.25},{"$f":"RTD(\"esrtd\",,\"GAS 3!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 3!-ICE\",\"Expiration\")","v":"2015-12-10"},0.31818181818181818,471.97727272727275,"","",479.8920454545455,13.697539658328246,13.312654057352049,"","","Dec'15",{"$f":"IFERROR(IF(CP10=BN11,BS11-CU10/312.9,BS10-CU10/312.9),\"\")","v":5.585231703419602E-2},{"$f":"IFERROR(IF(CP10=BN11,CD11-DG10/312.9,CD10-DG10/312.9),\"\")","v":6.6158579563612818E-2}]
[null,{"$f":"RTD(\"esrtd\",,\"CL 3!\",\"Delivery\")","v":"Jan'16"},{"$f":"RTD(\"esrtd\",,\"CL 3!\",\"Symbol\")","v":"CL F6"},{"$f":"RTD(\"esrtd\",,C10 & \":\" &  SUBSTITUTE(C11,\" \",\"\"),\"Market\")","v":-0.58499999999999996},{"$f":"K10-K11","v":-0.59999999999999432},null,{"$f":"IF(G10=\"\",\"\",IF(F11<>\"\",G10-F11,IF(D11<>\"\",G10-D11,G10-E11)))","v":47.110000000000007},{"$f":"RTD(\"esrtd\",,\"CL 3!\",\"Last\")","v":47.11},{"$f":"RTD(\"esrtd\",,\"CL 3!\",\"Change\")","v":0.95000000000000284},{"$f":"RTD(\"esrtd\",,\"CL 3!\",\"Time\")","v":42278.369317129633},{"$f":"RTD(\"esrtd\",,\"CL 3!\",\"PrevPrice\")","v":46.16},{"$f":"RTD(\"esrtd\",,\"CL 3!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 3!\",\"Expiration\")","v":"2015-12-21"},0.63157894736842102,{"$f":"(O11*K12)+(1-O11)*K13","v":46.984736842105264},"","",{"$f":"IF(OR(G12=\"\",G13=\"\"),\"\",(O11*G12)+(1-O11)*G13)","v":47.900526315789484},{"$f":"RTD(\"esrtd\",,\"BRN 3!-ICE\",\"Delivery\")","v":"Jan'16"},{"$f":"RTD(\"esrtd\",,\"BRN 3!-ICE\",\"Symbol\")","v":"BRN 6F-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U10,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U11,\" \",\"\"),\"Market\")","v":-0.64500000000000002},{"$f":"AC10-AC11","v":-0.66000000000000369},null,{"$f":"IF(Y10=\"\",\"\",IF(X11<>\"\",Y10-X11,IF(V11<>\"\",Y10-V11,Y10-W11)))","v":50.390000000000008},{"$f":"RTD(\"esrtd\",,\"BRN 3!-ICE\",\"Last\")","v":50.46},{"$f":"RTD(\"esrtd\",,\"BRN 3!-ICE\",\"Change\")","v":0.75},{"$f":"RTD(\"esrtd\",,\"BRN 3!-ICE\",\"Time\")","v":42278.369317129633},{"$f":"RTD(\"esrtd\",,\"BRN 3!-ICE\",\"PrevPrice\")","v":49.71},{"$f":"RTD(\"esrtd\",,\"BRN 3!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 3!-ICE\",\"Expiration\")","v":"2015-12-16"},{"$f":"IF(BRNDateDiff(AF11,BRNNewExpDate)>0,NetDaysRatio(AF12,ICEHolidays,-1),IF(BRNDateDiff(AF11,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF11,BRNNewExpDate)<0,NetDaysRatio(AF13,ICEHolidays,-1))))","v":""},{"$f":"IF(BRNDateDiff(AF11,BRNNewExpDate)>0,(AG11*AC12)+(1-AG11)*AC13,IF(BRNDateDiff(AF11,BRNNewExpDate)=0,((8/20)*AC12+(11/20)*AC13+1/20*AC14),IF(BRNDateDiff(AF11,BRNNewExpDate)<0,(AG11*AC13)+(1-AG11)*AC14)))","v":50.751500000000007},{"$f":"IF(OR(AD12=\"\",AD13=\"\",AD14=\"\"),\"\",IF(BRNDateDiff(AF11,BRNNewExpDate)>0,(AG11*AD12)+(1-AG11)*AD13,IF(BRNDateDiff(AF11,BRNNewExpDate)=0,((8/20)*AD12+(11/20)*AD13+1/20*AD14),IF(BRNDateDiff(AF11,BRNNewExpDate)<0,(AG11*AD13)+(1-AG11)*AD14))))","v":""},"",{"$f":"IF(BRNDateDiff(AF11,BRNNewExpDate)>0,IF(OR(Y12=\"\",Y13=\"\"),\"\",(AG11*Y12)+(1-AG11)*Y13),IF(BRNDateDiff(AF11,BRNNewExpDate)=0,IF(OR(Y12=\"\",Y13=\"\",Y14=\"\"),\"\",(8/20*Y12)+11/20*Y13)+(1/20*Y14),IF(BRNDateDiff(AF11,BRNNewExpDate)<0,IF(OR(Y13=\"\",Y14=\"\"),\"\",(AG11*Y13)+(1-AG11)*Y14))))","v":51.42325000000001},{"$f":"B11","v":"Jan'16"},{"$f":"IF(T11=B11,G11-Y11,IF(AND(T10=B11,Y10<>\"\"),G11-Y10,\"\"))","v":-3.2800000000000011},-3.5227236842105256,{"$f":"RTD(\"esrtd\",,\"XRB 3!\",\"Delivery\")","v":"Jan'16"},{"$f":"RTD(\"esrtd\",,\"XRB 3!\",\"Symbol\")","v":"XRB F6"},{"$f":"RTD(\"esrtd\",,AP10 & \":\" &  SUBSTITUTE(AP11,\" \",\"\"),\"Market\")","v":3.5E-4},{"$f":"AX10-AX11","v":-1.9000000000000128E-3},null,{"$f":"IF(AT10=\"\",\"\",IF(AS11<>\"\",AT10-AS11,IF(AQ11<>\"\",AT10-AQ11,AT10-AR11)))","v":1.3684499999999999},{"$f":"RTD(\"esrtd\",,\"XRB 3!\",\"Last\")","v":1.3689},{"$f":"RTD(\"esrtd\",,\"XRB 3!\",\"Change\")","v":3.0200000000000005E-2},{"$f":"RTD(\"esrtd\",,\"XRB 3!\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"XRB 3!\",\"PrevPrice\")","v":1.3387},{"$f":"RTD(\"esrtd\",,\"XRB 3!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"XRB 3!\",\"Expiration\")","v":"2015-12-31"},1.3554999999999999,"","",1.3838999999999999,10.223273684210511,9.9462631578947338,"","",6.7005499999999856,6.1794999999999902,"","",{"$f":"RTD(\"esrtd\",,\"HO 3!\",\"Delivery\")","v":"Jan'16"},{"$f":"RTD(\"esrtd\",,\"HO 3!\",\"Symbol\")","v":"HO F6"},{"$f":"RTD(\"esrtd\",,BO10 & \":\" &  SUBSTITUTE(BO11,\" \",\"\"),\"Market\")","v":-1.8750000000000003E-2},{"$f":"BW10-BW11","v":-1.9400000000000084E-2},null,{"$f":"IF(BS10=\"\",\"\",IF(BR11<>\"\",BS10-BR11,IF(BP11<>\"\",BS10-BP11,BS10-BQ11)))","v":1.59985},{"$f":"RTD(\"esrtd\",,\"HO 3!\",\"Last\")","v":1.5995999999999999},{"$f":"RTD(\"esrtd\",,\"HO 3!\",\"Change\")","v":2.3399999999999865E-2},{"$f":"RTD(\"esrtd\",,\"HO 3!\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"HO 3!\",\"PrevPrice\")","v":1.5762},{"$f":"RTD(\"esrtd\",,\"HO 3!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"HO 3!\",\"Expiration\")","v":"2015-12-31"},1.5893999999999999,"","",1.6123000000000001,19.816073684210515,19.770063157894739,"","",16.29334999999999,16.003299999999996,"","","Jan'16",{"$f":"IFERROR(AT11-BS11,\"\")","v":-0.23140000000000005},{"$f":"IFERROR(AT12-BS12,\"\")","v":-0.22840000000000016},{"$f":"RTD(\"esrtd\",,\"GAS 4!-ICE\",\"Delivery\")","v":"Jan'16"},{"$f":"RTD(\"esrtd\",,\"GAS 4!-ICE\",\"Symbol\")","v":"GAS 6F-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ10,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ11,\" \",\"\"),\"Market\")","v":-3.875},-4,null,{"$f":"IF(CU10=\"\",\"\",IF(CT11<>\"\",CU10-CT11,IF(CR11<>\"\",CU10-CR11,CU10-CS11)))","v":481.125},{"$f":"RTD(\"esrtd\",,\"GAS 4!-ICE\",\"Last\")","v":481.5},{"$f":"RTD(\"esrtd\",,\"GAS 4!-ICE\",\"Change\")","v":8.25},{"$f":"RTD(\"esrtd\",,\"GAS 4!-ICE\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"GAS 4!-ICE\",\"PrevPrice\")","v":473.25},{"$f":"RTD(\"esrtd\",,\"GAS 4!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 4!-ICE\",\"Expiration\")","v":"2016-01-12"},0.3,476.04999999999995,"","",483.83749999999998,13.521380872483206,13.14782885906039,"","","Jan'16",{"$f":"IFERROR(IF(CP11=BN12,BS12-CU11/312.9,BS11-CU11/312.9),\"\")","v":6.221816874400754E-2},{"$f":"IFERROR(IF(CP11=BN12,CD12-DG11/312.9,CD11-DG11/312.9),\"\")","v":6.5999264940875602E-2}]
[null,{"$f":"RTD(\"esrtd\",,\"CL 4!\",\"Delivery\")","v":"Feb'16"},{"$f":"RTD(\"esrtd\",,\"CL 4!\",\"Symbol\")","v":"CL G6"},{"$f":"RTD(\"esrtd\",,C11 & \":\" &  SUBSTITUTE(C12,\" \",\"\"),\"Market\")","v":-0.57499999999999996},-0.60000000000000142,null,{"$f":"IF(G11=\"\",\"\",IF(F12<>\"\",G11-F12,IF(D12<>\"\",G11-D12,G11-E12)))","v":47.685000000000009},{"$f":"RTD(\"esrtd\",,\"CL 4!\",\"Last\")","v":47.67},{"$f":"RTD(\"esrtd\",,\"CL 4!\",\"Change\")","v":0.91000000000000369},{"$f":"RTD(\"esrtd\",,\"CL 4!\",\"Time\")","v":42278.369317129633},{"$f":"RTD(\"esrtd\",,\"CL 4!\",\"PrevPrice\")","v":46.76},{"$f":"RTD(\"esrtd\",,\"CL 4!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 4!\",\"Expiration\")","v":"2016-01-20"},{"$f":"NetDaysRatio(N13,NYMEXHolidays)","v":0.76190476190476186},47.498571428571424,"","",48.392619047619057,{"$f":"RTD(\"esrtd\",,\"BRN 4!-ICE\",\"Delivery\")","v":"Feb'16"},{"$f":"RTD(\"esrtd\",,\"BRN 4!-ICE\",\"Symbol\")","v":"BRN 6G-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U11,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U12,\" \",\"\"),\"Market\")","v":-0.65500000000000003},-0.65999999999999659,null,{"$f":"IF(Y11=\"\",\"\",IF(X12<>\"\",Y11-X12,IF(V12<>\"\",Y11-V12,Y11-W12)))","v":51.045000000000009},{"$f":"RTD(\"esrtd\",,\"BRN 4!-ICE\",\"Last\")","v":50.93},{"$f":"RTD(\"esrtd\",,\"BRN 4!-ICE\",\"Change\")","v":0.56000000000000227},{"$f":"RTD(\"esrtd\",,\"BRN 4!-ICE\",\"Time\")","v":42278.369317129633},{"$f":"RTD(\"esrtd\",,\"BRN 4!-ICE\",\"PrevPrice\")","v":50.37},{"$f":"RTD(\"esrtd\",,\"BRN 4!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 4!-ICE\",\"Expiration\")","v":"2016-01-14"},{"$f":"IF(BRNDateDiff(AF12,BRNNewExpDate)>0,NetDaysRatio(AF13,ICEHolidays,-1),IF(BRNDateDiff(AF12,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF12,BRNNewExpDate)<0,NetDaysRatio(AF14,ICEHolidays,-1))))","v":0.95238095238095233},{"$f":"IF(BRNDateDiff(AF12,BRNNewExpDate)>0,(AG12*AC13)+(1-AG12)*AC14,IF(BRNDateDiff(AF12,BRNNewExpDate)=0,((8/20)*AC13+(11/20)*AC14+1/20*AC15),IF(BRNDateDiff(AF12,BRNNewExpDate)<0,(AG12*AC14)+(1-AG12)*AC15)))","v":51.649047619047614},{"$f":"IF(OR(AD13=\"\",AD14=\"\",AD15=\"\"),\"\",IF(BRNDateDiff(AF12,BRNNewExpDate)>0,(AG12*AD13)+(1-AG12)*AD14,IF(BRNDateDiff(AF12,BRNNewExpDate)=0,((8/20)*AD13+(11/20)*AD14+1/20*AD15),IF(BRNDateDiff(AF12,BRNNewExpDate)<0,(AG12*AD14)+(1-AG12)*AD15))))","v":""},"",{"$f":"IF(BRNDateDiff(AF12,BRNNewExpDate)>0,IF(OR(Y13=\"\",Y14=\"\"),\"\",(AG12*Y13)+(1-AG12)*Y14),IF(BRNDateDiff(AF12,BRNNewExpDate)=0,IF(OR(Y13=\"\",Y14=\"\",Y15=\"\"),\"\",(8/20*Y13)+11/20*Y14)+(1/20*Y15),IF(BRNDateDiff(AF12,BRNNewExpDate)<0,IF(OR(Y14=\"\",Y15=\"\"),\"\",(AG12*Y14)+(1-AG12)*Y15))))","v":52.313809523809539},"Feb'16",-3.3599999999999994,-3.9211904761904819,{"$f":"RTD(\"esrtd\",,\"XRB 4!\",\"Delivery\")","v":"Feb'16"},{"$f":"RTD(\"esrtd\",,\"XRB 4!\",\"Symbol\")","v":"XRB G6"},{"$f":"RTD(\"esrtd\",,AP11 & \":\" &  SUBSTITUTE(AP12,\" \",\"\"),\"Market\")","v":-1.545E-2},-1.6799999999999926E-2,null,{"$f":"IF(AT11=\"\",\"\",IF(AS12<>\"\",AT11-AS12,IF(AQ12<>\"\",AT11-AQ12,AT11-AR12)))","v":1.3838999999999999},{"$f":"RTD(\"esrtd\",,\"XRB 4!\",\"Last\")","v":1.3839999999999999},{"$f":"RTD(\"esrtd\",,\"XRB 4!\",\"Change\")","v":2.849999999999997E-2},{"$f":"RTD(\"esrtd\",,\"XRB 4!\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"XRB 4!\",\"PrevPrice\")","v":1.3554999999999999},{"$f":"RTD(\"esrtd\",,\"XRB 4!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"XRB 4!\",\"Expiration\")","v":"2016-01-29"},1.3833,"","",1.4100499999999998,10.829480952380933,10.600028571428574,"","",6.9082904761904516,6.4495523809523831,"","",{"$f":"RTD(\"esrtd\",,\"HO 4!\",\"Delivery\")","v":"Feb'16"},{"$f":"RTD(\"esrtd\",,\"HO 4!\",\"Symbol\")","v":"HO G6"},{"$f":"RTD(\"esrtd\",,BO11 & \":\" &  SUBSTITUTE(BO12,\" \",\"\"),\"Market\")","v":-1.2449999999999999E-2},-1.3199999999999878E-2,null,{"$f":"IF(BS11=\"\",\"\",IF(BR12<>\"\",BS11-BR12,IF(BP12<>\"\",BS11-BP12,BS11-BQ12)))","v":1.6123000000000001},{"$f":"RTD(\"esrtd\",,\"HO 4!\",\"Last\")","v":1.6133999999999999},{"$f":"RTD(\"esrtd\",,\"HO 4!\",\"Change\")","v":2.4000000000000021E-2},{"$f":"RTD(\"esrtd\",,\"HO 4!\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"HO 4!\",\"PrevPrice\")","v":1.5893999999999999},{"$f":"RTD(\"esrtd\",,\"HO 4!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"HO 4!\",\"Expiration\")","v":"2016-01-29"},1.5918000000000001,"","",1.61405,19.397480952380938,19.357028571428586,"","",15.476290476190457,15.206552380952395,"","","Feb'16",-0.22840000000000016,-0.20400000000000018,{"$f":"RTD(\"esrtd\",,\"GAS 5!-ICE\",\"Delivery\")","v":"Feb'16"},{"$f":"RTD(\"esrtd\",,\"GAS 5!-ICE\",\"Symbol\")","v":"GAS 6G-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ11,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ12,\" \",\"\"),\"Market\")","v":-3.875},-4,null,485,{"$f":"RTD(\"esrtd\",,\"GAS 5!-ICE\",\"Last\")","v":484.25},{"$f":"RTD(\"esrtd\",,\"GAS 5!-ICE\",\"Change\")","v":7},{"$f":"RTD(\"esrtd\",,\"GAS 5!-ICE\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"GAS 5!-ICE\",\"PrevPrice\")","v":477.25},{"$f":"RTD(\"esrtd\",,\"GAS 5!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 5!-ICE\",\"Expiration\")","v":"2016-02-11"},0.38095238095238093,479.41666666666669,"","",487.08928571428572,13.067302652604653,12.702182806008317,"","","Feb'16",6.2284020453819089E-2,5.7356852942519243E-2]
[null,{"$f":"RTD(\"esrtd\",,\"CL 5!\",\"Delivery\")","v":"Mar'16"},{"$f":"RTD(\"esrtd\",,\"CL 5!\",\"Symbol\")","v":"CL H6"},{"$f":"RTD(\"esrtd\",,C12 & \":\" &  SUBSTITUTE(C13,\" \",\"\"),\"Market\")","v":-0.58499999999999996},-0.60999999999999943,null,{"$f":"IF(G12=\"\",\"\",IF(F13<>\"\",G12-F13,IF(D13<>\"\",G12-D13,G12-E13)))","v":48.27000000000001},{"$f":"RTD(\"esrtd\",,\"CL 5!\",\"Last\")","v":48.22},{"$f":"RTD(\"esrtd\",,\"CL 5!\",\"Change\")","v":0.85000000000000142},{"$f":"RTD(\"esrtd\",,\"CL 5!\",\"Time\")","v":42278.369317129633},{"$f":"RTD(\"esrtd\",,\"CL 5!\",\"PrevPrice\")","v":47.37},{"$f":"RTD(\"esrtd\",,\"CL 5!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 5!\",\"Expiration\")","v":"2016-02-22"},0.68181818181818177,48.056363636363635,"","",48.926590909090919,{"$f":"RTD(\"esrtd\",,\"BRN 5!-ICE\",\"Delivery\")","v":"Mar'16"},{"$f":"RTD(\"esrtd\",,\"BRN 5!-ICE\",\"Symbol\")","v":"BRN 6H-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U12,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U13,\" \",\"\"),\"Market\")","v":-0.57499999999999996},-0.5800000000000054,null,51.620000000000012,{"$f":"RTD(\"esrtd\",,\"BRN 5!-ICE\",\"Last\")","v":51.64},{"$f":"RTD(\"esrtd\",,\"BRN 5!-ICE\",\"Change\")","v":0.68999999999999773},{"$f":"RTD(\"esrtd\",,\"BRN 5!-ICE\",\"Time\")","v":42278.369317129633},{"$f":"RTD(\"esrtd\",,\"BRN 5!-ICE\",\"PrevPrice\")","v":50.95},{"$f":"RTD(\"esrtd\",,\"BRN 5!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 5!-ICE\",\"Expiration\")","v":"2016-01-29"},{"$f":"IF(BRNDateDiff(AF13,BRNNewExpDate)>0,NetDaysRatio(AF14,ICEHolidays,-1),IF(BRNDateDiff(AF13,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF13,BRNNewExpDate)<0,NetDaysRatio(AF15,ICEHolidays,-1))))","v":0.95454545454545459},{"$f":"IF(BRNDateDiff(AF13,BRNNewExpDate)>0,(AG13*AC14)+(1-AG13)*AC15,IF(BRNDateDiff(AF13,BRNNewExpDate)=0,((8/20)*AC14+(11/20)*AC15+1/20*AC16),IF(BRNDateDiff(AF13,BRNNewExpDate)<0,(AG13*AC15)+(1-AG13)*AC16)))","v":52.254999999999995},{"$f":"IF(OR(AD14=\"\",AD15=\"\",AD16=\"\"),\"\",IF(BRNDateDiff(AF13,BRNNewExpDate)>0,(AG13*AD14)+(1-AG13)*AD15,IF(BRNDateDiff(AF13,BRNNewExpDate)=0,((8/20)*AD14+(11/20)*AD15+1/20*AD16),IF(BRNDateDiff(AF13,BRNNewExpDate)<0,(AG13*AD15)+(1-AG13)*AD16))))","v":""},"",{"$f":"IF(BRNDateDiff(AF13,BRNNewExpDate)>0,IF(OR(Y14=\"\",Y15=\"\"),\"\",(AG13*Y14)+(1-AG13)*Y15),IF(BRNDateDiff(AF13,BRNNewExpDate)=0,IF(OR(Y14=\"\",Y15=\"\",Y16=\"\"),\"\",(8/20*Y14)+11/20*Y15)+(1/20*Y16),IF(BRNDateDiff(AF13,BRNNewExpDate)<0,IF(OR(Y15=\"\",Y16=\"\"),\"\",(AG13*Y15)+(1-AG13)*Y16))))","v":52.914772727272741},"Mar'16",-3.3500000000000014,-3.9881818181818218,{"$f":"RTD(\"esrtd\",,\"XRB 5!\",\"Delivery\")","v":"Mar'16"},{"$f":"RTD(\"esrtd\",,\"XRB 5!\",\"Symbol\")","v":"XRB H6"},{"$f":"RTD(\"esrtd\",,AP12 & \":\" &  SUBSTITUTE(AP13,\" \",\"\"),\"Market\")","v":-2.615E-2},-2.7800000000000047E-2,null,1.4100499999999998,{"$f":"RTD(\"esrtd\",,\"XRB 5!\",\"Last\")","v":1.4104000000000001},{"$f":"RTD(\"esrtd\",,\"XRB 5!\",\"Change\")","v":2.7100000000000124E-2},{"$f":"RTD(\"esrtd\",,\"XRB 5!\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"XRB 5!\",\"PrevPrice\")","v":1.3833},{"$f":"RTD(\"esrtd\",,\"XRB 5!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"XRB 5!\",\"Expiration\")","v":"2016-02-29"},1.5920000000000001,"","",1.6160999999999999,18.949609090909078,18.807636363636369,"","",14.961427272727256,14.609000000000009,"","",{"$f":"RTD(\"esrtd\",,\"HO 5!\",\"Delivery\")","v":"Mar'16"},{"$f":"RTD(\"esrtd\",,\"HO 5!\",\"Symbol\")","v":"HO H6"},{"$f":"RTD(\"esrtd\",,BO12 & \":\" &  SUBSTITUTE(BO13,\" \",\"\"),\"Market\")","v":-1.7499999999999998E-3},-2.4000000000001798E-3,null,1.61405,{"$f":"RTD(\"esrtd\",,\"HO 5!\",\"Last\")","v":1.6145},{"$f":"RTD(\"esrtd\",,\"HO 5!\",\"Change\")","v":2.2699999999999942E-2},{"$f":"RTD(\"esrtd\",,\"HO 5!\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"HO 5!\",\"PrevPrice\")","v":1.5918000000000001},{"$f":"RTD(\"esrtd\",,\"HO 5!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"HO 5!\",\"Expiration\")","v":"2016-02-29"},1.587,"","",1.6088,18.643009090909075,18.597636363636362,"","",14.654827272727253,14.399000000000001,"","","Mar'16",-0.20400000000000018,7.2999999999998622E-3,{"$f":"RTD(\"esrtd\",,\"GAS 6!-ICE\",\"Delivery\")","v":"Mar'16"},{"$f":"RTD(\"esrtd\",,\"GAS 6!-ICE\",\"Symbol\")","v":"GAS 6H-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ12,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ13,\" \",\"\"),\"Market\")","v":-3.375},-3.5,null,488.375,{"$f":"RTD(\"esrtd\",,\"GAS 6!-ICE\",\"Last\")","v":485.75},{"$f":"RTD(\"esrtd\",,\"GAS 6!-ICE\",\"Change\")","v":5},{"$f":"RTD(\"esrtd\",,\"GAS 6!-ICE\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"GAS 6!-ICE\",\"PrevPrice\")","v":480.75},{"$f":"RTD(\"esrtd\",,\"GAS 6!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 6!-ICE\",\"Expiration\")","v":"2016-03-10"},0.31818181818181818,482.79545454545462,"","",490.33522727272731,12.902036302623536,12.54975899938988,"","","Mar'16",5.3247826781719354E-2,4.1733118335802732E-2]
[null,{"$f":"RTD(\"esrtd\",,\"CL 6!\",\"Delivery\")","v":"Apr'16"},{"$f":"RTD(\"esrtd\",,\"CL 6!\",\"Symbol\")","v":"CL J6"},{"$f":"RTD(\"esrtd\",,C13 & \":\" &  SUBSTITUTE(C14,\" \",\"\"),\"Market\")","v":-0.51500000000000001},-0.53999999999999915,null,{"$f":"IF(G13=\"\",\"\",IF(F14<>\"\",G13-F14,IF(D14<>\"\",G13-D14,G13-E14)))","v":48.785000000000011},{"$f":"RTD(\"esrtd\",,\"CL 6!\",\"Last\")","v":48.48},{"$f":"RTD(\"esrtd\",,\"CL 6!\",\"Change\")","v":0.57000000000000028},{"$f":"RTD(\"esrtd\",,\"CL 6!\",\"Time\")","v":42278.369293981479},{"$f":"RTD(\"esrtd\",,\"CL 6!\",\"PrevPrice\")","v":47.91},{"$f":"RTD(\"esrtd\",,\"CL 6!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 6!\",\"Expiration\")","v":"2016-03-21"},0.66666666666666663,48.493333333333332,"","",{"$f":"IF(OR(G15=\"\",G16=\"\"),\"\",(O14*G15)+(1-O14)*G16)","v":49.348333333333343},{"$f":"RTD(\"esrtd\",,\"BRN 6!-ICE\",\"Delivery\")","v":"Apr'16"},{"$f":"RTD(\"esrtd\",,\"BRN 6!-ICE\",\"Symbol\")","v":"BRN 6J-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U13,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U14,\" \",\"\"),\"Market\")","v":-0.66500000000000004},-0.6699999999999946,null,52.285000000000011,{"$f":"RTD(\"esrtd\",,\"BRN 6!-ICE\",\"Last\")","v":52.38},{"$f":"RTD(\"esrtd\",,\"BRN 6!-ICE\",\"Change\")","v":0.76000000000000512},{"$f":"RTD(\"esrtd\",,\"BRN 6!-ICE\",\"Time\")","v":42278.369317129633},{"$f":"RTD(\"esrtd\",,\"BRN 6!-ICE\",\"PrevPrice\")","v":51.62},{"$f":"RTD(\"esrtd\",,\"BRN 6!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 6!-ICE\",\"Expiration\")","v":"2016-02-29"},{"$f":"IF(BRNDateDiff(AF14,BRNNewExpDate)>0,NetDaysRatio(AF15,ICEHolidays,-1),IF(BRNDateDiff(AF14,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF14,BRNNewExpDate)<0,NetDaysRatio(AF16,ICEHolidays,-1))))","v":0.95238095238095233},{"$f":"IF(BRNDateDiff(AF14,BRNNewExpDate)>0,(AG14*AC15)+(1-AG14)*AC16,IF(BRNDateDiff(AF14,BRNNewExpDate)=0,((8/20)*AC15+(11/20)*AC16+1/20*AC17),IF(BRNDateDiff(AF14,BRNNewExpDate)<0,(AG14*AC16)+(1-AG14)*AC17)))","v":52.802380952380958},{"$f":"IF(OR(AD15=\"\",AD16=\"\",AD17=\"\"),\"\",IF(BRNDateDiff(AF14,BRNNewExpDate)>0,(AG14*AD15)+(1-AG14)*AD16,IF(BRNDateDiff(AF14,BRNNewExpDate)=0,((8/20)*AD15+(11/20)*AD16+1/20*AD17),IF(BRNDateDiff(AF14,BRNNewExpDate)<0,(AG14*AD16)+(1-AG14)*AD17))))","v":""},"",{"$f":"IF(BRNDateDiff(AF14,BRNNewExpDate)>0,IF(OR(Y15=\"\",Y16=\"\"),\"\",(AG14*Y15)+(1-AG14)*Y16),IF(BRNDateDiff(AF14,BRNNewExpDate)=0,IF(OR(Y15=\"\",Y16=\"\",Y17=\"\"),\"\",(8/20*Y15)+11/20*Y16)+(1/20*Y17),IF(BRNDateDiff(AF14,BRNNewExpDate)<0,IF(OR(Y16=\"\",Y17=\"\"),\"\",(AG14*Y16)+(1-AG14)*Y17))))","v":53.45714285714287},"Apr'16",-3.5,-4.1088095238095264,{"$f":"RTD(\"esrtd\",,\"XRB 6!\",\"Delivery\")","v":"Apr'16"},{"$f":"RTD(\"esrtd\",,\"XRB 6!\",\"Symbol\")","v":"XRB J6"},{"$f":"RTD(\"esrtd\",,AP13 & \":\" &  SUBSTITUTE(AP14,\" \",\"\"),\"Market\")","v":-0.20605000000000001},-0.20870000000000011,null,1.6160999999999999,{"$f":"RTD(\"esrtd\",,\"XRB 6!\",\"Last\")","v":1.6141000000000001},{"$f":"RTD(\"esrtd\",,\"XRB 6!\",\"Change\")","v":2.2100000000000009E-2},{"$f":"RTD(\"esrtd\",,\"XRB 6!\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"XRB 6!\",\"PrevPrice\")","v":1.5920000000000001},{"$f":"RTD(\"esrtd\",,\"XRB 6!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"XRB 6!\",\"Expiration\")","v":"2016-03-31"},1.6045,"","",1.6272499999999999,18.996166666666653,18.895666666666664,"","",14.887357142857127,14.586619047619038,"","",{"$f":"RTD(\"esrtd\",,\"HO 6!\",\"Delivery\")","v":"Apr'16"},{"$f":"RTD(\"esrtd\",,\"HO 6!\",\"Symbol\")","v":"HO J6"},{"$f":"RTD(\"esrtd\",,BO13 & \":\" &  SUBSTITUTE(BO14,\" \",\"\"),\"Market\")","v":5.2499999999999995E-3},4.8000000000001375E-3,null,1.6088,{"$f":"RTD(\"esrtd\",,\"HO 6!\",\"Last\")","v":1.6083000000000001},{"$f":"RTD(\"esrtd\",,\"HO 6!\",\"Change\")","v":2.1300000000000097E-2},{"$f":"RTD(\"esrtd\",,\"HO 6!\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"HO 6!\",\"PrevPrice\")","v":1.587},{"$f":"RTD(\"esrtd\",,\"HO 6!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"HO 6!\",\"Expiration\")","v":"2016-03-31"},1.5929,"","",1.6144499999999999,18.458566666666655,18.408466666666662,"","",14.349757142857129,14.099419047619037,"","","Apr'16",7.2999999999998622E-3,1.2799999999999923E-2,{"$f":"RTD(\"esrtd\",,\"GAS 7!-ICE\",\"Delivery\")","v":"Apr'16"},{"$f":"RTD(\"esrtd\",,\"GAS 7!-ICE\",\"Symbol\")","v":"GAS 6J-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ13,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ14,\" \",\"\"),\"Market\")","v":-2.875},-3,null,491.25,{"$f":"RTD(\"esrtd\",,\"GAS 7!-ICE\",\"Last\")","v":491.25},{"$f":"RTD(\"esrtd\",,\"GAS 7!-ICE\",\"Change\")","v":7.5},{"$f":"RTD(\"esrtd\",,\"GAS 7!-ICE\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"GAS 7!-ICE\",\"PrevPrice\")","v":483.75},{"$f":"RTD(\"esrtd\",,\"GAS 7!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 7!-ICE\",\"Expiration\")","v":"2016-04-12"},0.33333333333333331,485.91666666666669,"","",493.33333333333337,12.762096516458925,12.421332694151488,"","","Apr'16",3.8809587727708372E-2,3.7801443485671271E-2]
[null,{"$f":"RTD(\"esrtd\",,\"CL 7!\",\"Delivery\")","v":"May'16"},{"$f":"RTD(\"esrtd\",,\"CL 7!\",\"Symbol\")","v":"CL K6"},{"$f":"RTD(\"esrtd\",,C14 & \":\" &  SUBSTITUTE(C15,\" \",\"\"),\"Market\")","v":-0.44500000000000001},-0.46000000000000085,null,{"$f":"IF(G14=\"\",\"\",IF(F15<>\"\",G14-F15,IF(D15<>\"\",G14-D15,G14-E15)))","v":49.230000000000011},{"$f":"RTD(\"esrtd\",,\"CL 7!\",\"Last\")","v":49.29},{"$f":"RTD(\"esrtd\",,\"CL 7!\",\"Change\")","v":0.92000000000000171},{"$f":"RTD(\"esrtd\",,\"CL 7!\",\"Time\")","v":42278.369317129633},{"$f":"RTD(\"esrtd\",,\"CL 7!\",\"PrevPrice\")","v":48.37},{"$f":"RTD(\"esrtd\",,\"CL 7!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 7!\",\"Expiration\")","v":"2016-04-20"},0.7142857142857143,48.825714285714284,"","",{"$f":"IF(OR(G16=\"\",G17=\"\"),\"\",(O15*G16)+(1-O15)*G17)","v":49.666428571428582},{"$f":"RTD(\"esrtd\",,\"BRN 7!-ICE\",\"Delivery\")","v":"May'16"},{"$f":"RTD(\"esrtd\",,\"BRN 7!-ICE\",\"Symbol\")","v":"BRN 6K-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U14,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U15,\" \",\"\"),\"Market\")","v":-0.60499999999999998},-0.60999999999999943,null,52.890000000000008,{"$f":"RTD(\"esrtd\",,\"BRN 7!-ICE\",\"Last\")","v":52.65},{"$f":"RTD(\"esrtd\",,\"BRN 7!-ICE\",\"Change\")","v":0.42000000000000171},{"$f":"RTD(\"esrtd\",,\"BRN 7!-ICE\",\"Time\")","v":42278.369317129633},{"$f":"RTD(\"esrtd\",,\"BRN 7!-ICE\",\"PrevPrice\")","v":52.23},{"$f":"RTD(\"esrtd\",,\"BRN 7!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 7!-ICE\",\"Expiration\")","v":"2016-03-31"},{"$f":"IF(BRNDateDiff(AF15,BRNNewExpDate)>0,NetDaysRatio(AF16,ICEHolidays,-1),IF(BRNDateDiff(AF15,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF15,BRNNewExpDate)<0,NetDaysRatio(AF17,ICEHolidays,-1))))","v":0.95454545454545459},{"$f":"IF(BRNDateDiff(AF15,BRNNewExpDate)>0,(AG15*AC16)+(1-AG15)*AC17,IF(BRNDateDiff(AF15,BRNNewExpDate)=0,((8/20)*AC16+(11/20)*AC17+1/20*AC18),IF(BRNDateDiff(AF15,BRNNewExpDate)<0,(AG15*AC17)+(1-AG15)*AC18)))","v":53.268636363636361},{"$f":"IF(OR(AD16=\"\",AD17=\"\",AD18=\"\"),\"\",IF(BRNDateDiff(AF15,BRNNewExpDate)>0,(AG15*AD16)+(1-AG15)*AD17,IF(BRNDateDiff(AF15,BRNNewExpDate)=0,((8/20)*AD16+(11/20)*AD17+1/20*AD18),IF(BRNDateDiff(AF15,BRNNewExpDate)<0,(AG15*AD17)+(1-AG15)*AD18))))","v":""},"",{"$f":"IF(BRNDateDiff(AF15,BRNNewExpDate)>0,IF(OR(Y16=\"\",Y17=\"\"),\"\",(AG15*Y16)+(1-AG15)*Y17),IF(BRNDateDiff(AF15,BRNNewExpDate)=0,IF(OR(Y16=\"\",Y17=\"\",Y18=\"\"),\"\",(8/20*Y16)+11/20*Y17)+(1/20*Y18),IF(BRNDateDiff(AF15,BRNNewExpDate)<0,IF(OR(Y17=\"\",Y18=\"\"),\"\",(AG15*Y17)+(1-AG15)*Y18))))","v":53.918863636363653},"May'16",-3.6599999999999966,-4.2524350649350708,{"$f":"RTD(\"esrtd\",,\"XRB 7!\",\"Delivery\")","v":"May'16"},{"$f":"RTD(\"esrtd\",,\"XRB 7!\",\"Symbol\")","v":"XRB K6"},{"$f":"RTD(\"esrtd\",,AP14 & \":\" &  SUBSTITUTE(AP15,\" \",\"\"),\"Market\")","v":-1.115E-2},-1.2499999999999956E-2,null,1.6272499999999999,{"$f":"RTD(\"esrtd\",,\"XRB 7!\",\"Last\")","v":1.6281000000000001},{"$f":"RTD(\"esrtd\",,\"XRB 7!\",\"Change\")","v":2.3600000000000065E-2},{"$f":"RTD(\"esrtd\",,\"XRB 7!\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"XRB 7!\",\"PrevPrice\")","v":1.6045},{"$f":"RTD(\"esrtd\",,\"XRB 7!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"XRB 7!\",\"Expiration\")","v":"2016-04-29"},1.603,"","",1.6248999999999998,18.579371428571406,18.50028571428571,"","",14.326936363636335,14.057363636363633,"","",{"$f":"RTD(\"esrtd\",,\"HO 7!\",\"Delivery\")","v":"May'16"},{"$f":"RTD(\"esrtd\",,\"HO 7!\",\"Symbol\")","v":"HO K6"},{"$f":"RTD(\"esrtd\",,BO14 & \":\" &  SUBSTITUTE(BO15,\" \",\"\"),\"Market\")","v":-5.6500000000000005E-3},-5.9000000000000163E-3,null,1.6144499999999999,{"$f":"RTD(\"esrtd\",,\"HO 7!\",\"Last\")","v":1.6075999999999999},{"$f":"RTD(\"esrtd\",,\"HO 7!\",\"Change\")","v":1.4699999999999935E-2},{"$f":"RTD(\"esrtd\",,\"HO 7!\",\"Time\")","v":42278.369293981479},{"$f":"RTD(\"esrtd\",,\"HO 7!\",\"PrevPrice\")","v":1.5929},{"$f":"RTD(\"esrtd\",,\"HO 7!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"HO 7!\",\"Expiration\")","v":"2016-04-29"},1.6020000000000001,"","",1.6234999999999999,18.520571428571415,18.458285714285722,"","",14.268136363636344,14.015363636363645,"","","May'16",1.2799999999999923E-2,1.3999999999998458E-3,{"$f":"RTD(\"esrtd\",,\"GAS 8!-ICE\",\"Delivery\")","v":"May'16"},{"$f":"RTD(\"esrtd\",,\"GAS 8!-ICE\",\"Symbol\")","v":"GAS 6K-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ14,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ15,\" \",\"\"),\"Market\")","v":-3.125},-3.25,null,494.375,{"$f":"RTD(\"esrtd\",,\"GAS 8!-ICE\",\"Last\")","v":492.5},{"$f":"RTD(\"esrtd\",,\"GAS 8!-ICE\",\"Change\")","v":5.5},{"$f":"RTD(\"esrtd\",,\"GAS 8!-ICE\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"GAS 8!-ICE\",\"PrevPrice\")","v":487},{"$f":"RTD(\"esrtd\",,\"GAS 8!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 8!-ICE\",\"Expiration\")","v":"2016-05-12"},0.36363636363636365,488.75,"","",495.88636363636363,12.643064368517372,12.335390482001216,"","","May'16",3.4472371364653087E-2,3.8692190359975509E-2]
[null,{"$f":"RTD(\"esrtd\",,\"CL 8!\",\"Delivery\")","v":"Jun'16"},{"$f":"RTD(\"esrtd\",,\"CL 8!\",\"Symbol\")","v":"CL M6"},{"$f":"RTD(\"esrtd\",,C15 & \":\" &  SUBSTITUTE(C16,\" \",\"\"),\"Market\")","v":-0.35499999999999998},-0.37000000000000455,null,49.585000000000008,{"$f":"RTD(\"esrtd\",,\"CL 8!\",\"Last\")","v":49.57},{"$f":"RTD(\"esrtd\",,\"CL 8!\",\"Change\")","v":0.82999999999999829},{"$f":"RTD(\"esrtd\",,\"CL 8!\",\"Time\")","v":42278.369317129633},{"$f":"RTD(\"esrtd\",,\"CL 8!\",\"PrevPrice\")","v":48.74},{"$f":"RTD(\"esrtd\",,\"CL 8!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 8!\",\"Expiration\")","v":"2016-05-20"},0.68181818181818177,49.135454545454543,"","",{"$f":"IF(OR(G17=\"\",G18=\"\"),\"\",(O16*G17)+(1-O16)*G18)","v":49.960681818181818},{"$f":"RTD(\"esrtd\",,\"BRN 8!-ICE\",\"Delivery\")","v":"Jun'16"},{"$f":"RTD(\"esrtd\",,\"BRN 8!-ICE\",\"Symbol\")","v":"BRN 6M-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U15,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U16,\" \",\"\"),\"Market\")","v":-0.54500000000000004},-0.55000000000000426,null,53.435000000000009,{"$f":"RTD(\"esrtd\",,\"BRN 8!-ICE\",\"Last\")","v":53.45},{"$f":"RTD(\"esrtd\",,\"BRN 8!-ICE\",\"Change\")","v":0.67000000000000171},{"$f":"RTD(\"esrtd\",,\"BRN 8!-ICE\",\"Time\")","v":42278.369317129633},{"$f":"RTD(\"esrtd\",,\"BRN 8!-ICE\",\"PrevPrice\")","v":52.78},{"$f":"RTD(\"esrtd\",,\"BRN 8!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 8!-ICE\",\"Expiration\")","v":"2016-04-29"},{"$f":"IF(BRNDateDiff(AF16,BRNNewExpDate)>0,NetDaysRatio(AF17,ICEHolidays,-1),IF(BRNDateDiff(AF16,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF16,BRNNewExpDate)<0,NetDaysRatio(AF18,ICEHolidays,-1))))","v":0.95454545454545459},{"$f":"IF(BRNDateDiff(AF16,BRNNewExpDate)>0,(AG16*AC17)+(1-AG16)*AC18,IF(BRNDateDiff(AF16,BRNNewExpDate)=0,((8/20)*AC17+(11/20)*AC18+1/20*AC19),IF(BRNDateDiff(AF16,BRNNewExpDate)<0,(AG16*AC18)+(1-AG16)*AC19)))","v":53.678636363636357},{"$f":"IF(OR(AD17=\"\",AD18=\"\",AD19=\"\"),\"\",IF(BRNDateDiff(AF16,BRNNewExpDate)>0,(AG16*AD17)+(1-AG16)*AD18,IF(BRNDateDiff(AF16,BRNNewExpDate)=0,((8/20)*AD17+(11/20)*AD18+1/20*AD19),IF(BRNDateDiff(AF16,BRNNewExpDate)<0,(AG16*AD18)+(1-AG16)*AD19))))","v":""},"",{"$f":"IF(BRNDateDiff(AF16,BRNNewExpDate)>0,IF(OR(Y17=\"\",Y18=\"\"),\"\",(AG16*Y17)+(1-AG16)*Y18),IF(BRNDateDiff(AF16,BRNNewExpDate)=0,IF(OR(Y17=\"\",Y18=\"\",Y19=\"\"),\"\",(8/20*Y17)+11/20*Y18)+(1/20*Y19),IF(BRNDateDiff(AF16,BRNNewExpDate)<0,IF(OR(Y18=\"\",Y19=\"\"),\"\",(AG16*Y18)+(1-AG16)*Y19))))","v":54.332954545454555},"Jun'16",-3.8500000000000014,-4.3722727272727369,{"$f":"RTD(\"esrtd\",,\"XRB 8!\",\"Delivery\")","v":"Jun'16"},{"$f":"RTD(\"esrtd\",,\"XRB 8!\",\"Symbol\")","v":"XRB M6"},{"$f":"RTD(\"esrtd\",,AP15 & \":\" &  SUBSTITUTE(AP16,\" \",\"\"),\"Market\")","v":2.3499999999999997E-3},1.5000000000000568E-3,null,1.6248999999999998,{"$f":"RTD(\"esrtd\",,\"XRB 8!\",\"Last\")","v":1.6262000000000001},{"$f":"RTD(\"esrtd\",,\"XRB 8!\",\"Change\")","v":2.3200000000000109E-2},{"$f":"RTD(\"esrtd\",,\"XRB 8!\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"XRB 8!\",\"PrevPrice\")","v":1.603},{"$f":"RTD(\"esrtd\",,\"XRB 8!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"XRB 8!\",\"Expiration\")","v":"2016-05-31"},1.5938000000000001,"","",1.6150499999999999,17.871418181818179,17.804145454545456,"","",13.499145454545442,13.260963636363641,"","",{"$f":"RTD(\"esrtd\",,\"HO 8!\",\"Delivery\")","v":"Jun'16"},{"$f":"RTD(\"esrtd\",,\"HO 8!\",\"Symbol\")","v":"HO M6"},{"$f":"RTD(\"esrtd\",,BO15 & \":\" &  SUBSTITUTE(BO16,\" \",\"\"),\"Market\")","v":-9.049999999999999E-3},-9.100000000000108E-3,null,1.6234999999999999,{"$f":"RTD(\"esrtd\",,\"HO 8!\",\"Last\")","v":1.6214999999999999},{"$f":"RTD(\"esrtd\",,\"HO 8!\",\"Change\")","v":1.9499999999999851E-2},{"$f":"RTD(\"esrtd\",,\"HO 8!\",\"Time\")","v":42278.369293981479},{"$f":"RTD(\"esrtd\",,\"HO 8!\",\"PrevPrice\")","v":1.6020000000000001},{"$f":"RTD(\"esrtd\",,\"HO 8!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"HO 8!\",\"Expiration\")","v":"2016-05-31"},1.6146,"","",1.6355,18.730318181818184,18.677745454545452,"","",14.358045454545447,14.134563636363637,"","","Jun'16",1.3999999999998458E-3,-2.0450000000000079E-2,{"$f":"RTD(\"esrtd\",,\"GAS 9!-ICE\",\"Delivery\")","v":"Jun'16"},{"$f":"RTD(\"esrtd\",,\"GAS 9!-ICE\",\"Symbol\")","v":"GAS 6M-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ15,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ16,\" \",\"\"),\"Market\")","v":-2.375},-2.75,null,496.75,{"$f":"RTD(\"esrtd\",,\"GAS 9!-ICE\",\"Last\")","v":496.75},{"$f":"RTD(\"esrtd\",,\"GAS 9!-ICE\",\"Change\")","v":7},{"$f":"RTD(\"esrtd\",,\"GAS 9!-ICE\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"GAS 9!-ICE\",\"PrevPrice\")","v":489.75},{"$f":"RTD(\"esrtd\",,\"GAS 9!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 9!-ICE\",\"Expiration\")","v":"2016-06-10"},0.31818181818181818,492.98863636363637,"","",499.73295454545456,12.745294386821229,12.494334960341675,"","","Jun'16",3.5932086928730955E-2,3.8398834945814642E-2]
[null,{"$f":"RTD(\"esrtd\",,\"CL 9!\",\"Delivery\")","v":"Jul'16"},{"$f":"RTD(\"esrtd\",,\"CL 9!\",\"Symbol\")","v":"CL N6"},{"$f":"RTD(\"esrtd\",,C16 & \":\" &  SUBSTITUTE(C17,\" \",\"\"),\"Market\")","v":-0.28500000000000003},-0.29999999999999716,null,49.870000000000005,{"$f":"RTD(\"esrtd\",,\"CL 9!\",\"Last\")","v":49.92},{"$f":"RTD(\"esrtd\",,\"CL 9!\",\"Change\")","v":0.88000000000000256},{"$f":"RTD(\"esrtd\",,\"CL 9!\",\"Time\")","v":42278.369293981479},{"$f":"RTD(\"esrtd\",,\"CL 9!\",\"PrevPrice\")","v":49.04},{"$f":"RTD(\"esrtd\",,\"CL 9!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 9!\",\"Expiration\")","v":"2016-06-21"},0.65,49.451999999999998,"","",{"$f":"IF(OR(G18=\"\",G19=\"\"),\"\",(O17*G18)+(1-O17)*G19)","v":50.265250000000002},{"$f":"RTD(\"esrtd\",,\"BRN 9!-ICE\",\"Delivery\")","v":"Jul'16"},{"$f":"RTD(\"esrtd\",,\"BRN 9!-ICE\",\"Symbol\")","v":"BRN 6N-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U16,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U17,\" \",\"\"),\"Market\")","v":-0.46499999999999997},-0.46999999999999886,null,53.900000000000013,{"$f":"RTD(\"esrtd\",,\"BRN 9!-ICE\",\"Last\")","v":54},{"$f":"RTD(\"esrtd\",,\"BRN 9!-ICE\",\"Change\")","v":0.75},{"$f":"RTD(\"esrtd\",,\"BRN 9!-ICE\",\"Time\")","v":42278.369317129633},{"$f":"RTD(\"esrtd\",,\"BRN 9!-ICE\",\"PrevPrice\")","v":53.25},{"$f":"RTD(\"esrtd\",,\"BRN 9!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 9!-ICE\",\"Expiration\")","v":"2016-05-31"},{"$f":"IF(BRNDateDiff(AF17,BRNNewExpDate)>0,NetDaysRatio(AF18,ICEHolidays,-1),IF(BRNDateDiff(AF17,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF17,BRNNewExpDate)<0,NetDaysRatio(AF19,ICEHolidays,-1))))","v":0.95238095238095233},{"$f":"IF(BRNDateDiff(AF17,BRNNewExpDate)>0,(AG17*AC18)+(1-AG17)*AC19,IF(BRNDateDiff(AF17,BRNNewExpDate)=0,((8/20)*AC18+(11/20)*AC19+1/20*AC20),IF(BRNDateDiff(AF17,BRNNewExpDate)<0,(AG17*AC19)+(1-AG17)*AC20)))","v":54.088571428571427},{"$f":"IF(OR(AD18=\"\",AD19=\"\",AD20=\"\"),\"\",IF(BRNDateDiff(AF17,BRNNewExpDate)>0,(AG17*AD18)+(1-AG17)*AD19,IF(BRNDateDiff(AF17,BRNNewExpDate)=0,((8/20)*AD18+(11/20)*AD19+1/20*AD20),IF(BRNDateDiff(AF17,BRNNewExpDate)<0,(AG17*AD19)+(1-AG17)*AD20))))","v":""},"",{"$f":"IF(BRNDateDiff(AF17,BRNNewExpDate)>0,IF(OR(Y18=\"\",Y19=\"\"),\"\",(AG17*Y18)+(1-AG17)*Y19),IF(BRNDateDiff(AF17,BRNNewExpDate)=0,IF(OR(Y18=\"\",Y19=\"\",Y20=\"\"),\"\",(8/20*Y18)+11/20*Y19)+(1/20*Y20),IF(BRNDateDiff(AF17,BRNNewExpDate)<0,IF(OR(Y19=\"\",Y20=\"\"),\"\",(AG17*Y19)+(1-AG17)*Y20))))","v":54.728333333333346},"Jul'16",-4.0300000000000082,-4.4630833333333442,{"$f":"RTD(\"esrtd\",,\"XRB 9!\",\"Delivery\")","v":"Jul'16"},{"$f":"RTD(\"esrtd\",,\"XRB 9!\",\"Symbol\")","v":"XRB N6"},{"$f":"RTD(\"esrtd\",,AP16 & \":\" &  SUBSTITUTE(AP17,\" \",\"\"),\"Market\")","v":9.8500000000000011E-3},9.1999999999998749E-3,null,1.6150499999999999,{"$f":"RTD(\"esrtd\",,\"XRB 9!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 9!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 9!\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"XRB 9!\",\"PrevPrice\")","v":1.5938000000000001},{"$f":"RTD(\"esrtd\",,\"XRB 9!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"XRB 9!\",\"Expiration\")","v":"2016-06-30"},1.5782,"","",1.5985999999999998,16.875949999999996,16.832400000000007,"","",12.412866666666652,12.195828571428578,"","",{"$f":"RTD(\"esrtd\",,\"HO 9!\",\"Delivery\")","v":"Jul'16"},{"$f":"RTD(\"esrtd\",,\"HO 9!\",\"Symbol\")","v":"HO N6"},{"$f":"RTD(\"esrtd\",,BO16 & \":\" &  SUBSTITUTE(BO17,\" \",\"\"),\"Market\")","v":-1.2E-2},-1.2599999999999945E-2,null,1.6355,{"$f":"RTD(\"esrtd\",,\"HO 9!\",\"Last\")","v":1.6375},{"$f":"RTD(\"esrtd\",,\"HO 9!\",\"Change\")","v":2.289999999999992E-2},{"$f":"RTD(\"esrtd\",,\"HO 9!\",\"Time\")","v":42278.369293981479},{"$f":"RTD(\"esrtd\",,\"HO 9!\",\"PrevPrice\")","v":1.6146},{"$f":"RTD(\"esrtd\",,\"HO 9!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"HO 9!\",\"Expiration\")","v":"2016-06-30"},1.6274,"","",1.6476500000000001,18.936050000000002,18.898799999999994,"","",14.472966666666657,14.262228571428565,"","","Jul'16",-2.0450000000000079E-2,-4.905000000000026E-2,{"$f":"RTD(\"esrtd\",,\"GAS 10!-ICE\",\"Delivery\")","v":"Jul'16"},{"$f":"RTD(\"esrtd\",,\"GAS 10!-ICE\",\"Symbol\")","v":"GAS 6N-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ16,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ17,\" \",\"\"),\"Market\")","v":-4.375},-4.75,null,501.125,{"$f":"RTD(\"esrtd\",,\"GAS 10!-ICE\",\"Last\")","v":502},{"$f":"RTD(\"esrtd\",,\"GAS 10!-ICE\",\"Change\")","v":7.5},{"$f":"RTD(\"esrtd\",,\"GAS 10!-ICE\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"GAS 10!-ICE\",\"PrevPrice\")","v":494.5},{"$f":"RTD(\"esrtd\",,\"GAS 10!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 10!-ICE\",\"Expiration\")","v":"2016-07-12"},0.33333333333333331,497.5,"","",504.04166666666674,12.928266219239369,12.689952061361453,"","","Jul'16",3.3949984020453572E-2,3.6778582081602007E-2]
[null,{"$f":"RTD(\"esrtd\",,\"CL 10!\",\"Delivery\")","v":"Aug'16"},{"$f":"RTD(\"esrtd\",,\"CL 10!\",\"Symbol\")","v":"CL Q6"},{"$f":"RTD(\"esrtd\",,C17 & \":\" &  SUBSTITUTE(C18,\" \",\"\"),\"Market\")","v":-0.28500000000000003},-0.30000000000000426,null,50.155000000000001,{"$f":"RTD(\"esrtd\",,\"CL 10!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 10!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 10!\",\"Time\")","v":42278.369212962964},{"$f":"RTD(\"esrtd\",,\"CL 10!\",\"PrevPrice\")","v":49.34},{"$f":"RTD(\"esrtd\",,\"CL 10!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 10!\",\"Expiration\")","v":"2016-07-20"},0.69565217391304346,49.760434782608691,"","",50.567391304347822,{"$f":"RTD(\"esrtd\",,\"BRN 10!-ICE\",\"Delivery\")","v":"Aug'16"},{"$f":"RTD(\"esrtd\",,\"BRN 10!-ICE\",\"Symbol\")","v":"BRN 6Q-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U17,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U18,\" \",\"\"),\"Market\")","v":-0.41499999999999998},-0.40999999999999659,null,54.315000000000012,{"$f":"RTD(\"esrtd\",,\"BRN 10!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 10!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 10!-ICE\",\"Time\")","v":42278.369293981479},{"$f":"RTD(\"esrtd\",,\"BRN 10!-ICE\",\"PrevPrice\")","v":53.66},{"$f":"RTD(\"esrtd\",,\"BRN 10!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 10!-ICE\",\"Expiration\")","v":"2016-06-30"},{"$f":"IF(BRNDateDiff(AF18,BRNNewExpDate)>0,NetDaysRatio(AF19,ICEHolidays,-1),IF(BRNDateDiff(AF18,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF18,BRNNewExpDate)<0,NetDaysRatio(AF20,ICEHolidays,-1))))","v":0.95652173913043481},{"$f":"IF(BRNDateDiff(AF18,BRNNewExpDate)>0,(AG18*AC19)+(1-AG18)*AC20,IF(BRNDateDiff(AF18,BRNNewExpDate)=0,((8/20)*AC19+(11/20)*AC20+1/20*AC21),IF(BRNDateDiff(AF18,BRNNewExpDate)<0,(AG18*AC20)+(1-AG18)*AC21)))","v":54.476956521739133},{"$f":"IF(OR(AD19=\"\",AD20=\"\",AD21=\"\"),\"\",IF(BRNDateDiff(AF18,BRNNewExpDate)>0,(AG18*AD19)+(1-AG18)*AD20,IF(BRNDateDiff(AF18,BRNNewExpDate)=0,((8/20)*AD19+(11/20)*AD20+1/20*AD21),IF(BRNDateDiff(AF18,BRNNewExpDate)<0,(AG18*AD20)+(1-AG18)*AD21))))","v":""},"",{"$f":"IF(BRNDateDiff(AF18,BRNNewExpDate)>0,IF(OR(Y19=\"\",Y20=\"\"),\"\",(AG18*Y19)+(1-AG18)*Y20),IF(BRNDateDiff(AF18,BRNNewExpDate)=0,IF(OR(Y19=\"\",Y20=\"\",Y21=\"\"),\"\",(8/20*Y19)+11/20*Y20)+(1/20*Y21),IF(BRNDateDiff(AF18,BRNNewExpDate)<0,IF(OR(Y20=\"\",Y21=\"\"),\"\",(AG18*Y20)+(1-AG18)*Y21))))","v":55.111739130434792},"Aug'16",-4.1600000000000108,-4.5443478260869696,{"$f":"RTD(\"esrtd\",,\"XRB 10!\",\"Delivery\")","v":"Aug'16"},{"$f":"RTD(\"esrtd\",,\"XRB 10!\",\"Symbol\")","v":"XRB Q6"},{"$f":"RTD(\"esrtd\",,AP17 & \":\" &  SUBSTITUTE(AP18,\" \",\"\"),\"Market\")","v":1.6449999999999999E-2},1.5600000000000058E-2,null,1.5985999999999998,{"$f":"RTD(\"esrtd\",,\"XRB 10!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 10!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 10!\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"XRB 10!\",\"PrevPrice\")","v":1.5782},{"$f":"RTD(\"esrtd\",,\"XRB 10!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"XRB 10!\",\"Expiration\")","v":"2016-07-29"},1.5556000000000001,"","",1.5753499999999998,15.597308695652174,15.57476521739131,"","",11.052960869565204,10.858243478260867,"","",{"$f":"RTD(\"esrtd\",,\"HO 10!\",\"Delivery\")","v":"Aug'16"},{"$f":"RTD(\"esrtd\",,\"HO 10!\",\"Symbol\")","v":"HO Q6"},{"$f":"RTD(\"esrtd\",,BO17 & \":\" &  SUBSTITUTE(BO18,\" \",\"\"),\"Market\")","v":-1.2150000000000001E-2},-1.2799999999999923E-2,null,1.6476500000000001,{"$f":"RTD(\"esrtd\",,\"HO 10!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 10!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 10!\",\"Time\")","v":42278.369293981479},{"$f":"RTD(\"esrtd\",,\"HO 10!\",\"PrevPrice\")","v":1.6274},{"$f":"RTD(\"esrtd\",,\"HO 10!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"HO 10!\",\"Expiration\")","v":"2016-07-29"},1.6414,"","",1.6612500000000001,19.205108695652186,19.17836521739131,"","",14.660760869565216,14.461843478260867,"","","Aug'16",-4.905000000000026E-2,-8.5900000000000309E-2,{"$f":"RTD(\"esrtd\",,\"GAS 11!-ICE\",\"Delivery\")","v":"Aug'16"},{"$f":"RTD(\"esrtd\",,\"GAS 11!-ICE\",\"Symbol\")","v":"GAS 6Q-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ17,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ18,\" \",\"\"),\"Market\")","v":-4.375},-4.5,null,505.5,{"$f":"RTD(\"esrtd\",,\"GAS 11!-ICE\",\"Last\")","v":503.25},{"$f":"RTD(\"esrtd\",,\"GAS 11!-ICE\",\"Change\")","v":4.25},{"$f":"RTD(\"esrtd\",,\"GAS 11!-ICE\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"GAS 11!-ICE\",\"PrevPrice\")","v":499},{"$f":"RTD(\"esrtd\",,\"GAS 11!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 11!-ICE\",\"Expiration\")","v":"2016-08-11"},0.34782608695652173,{"$f":"IF(OR(CY18=\"\",CY19=\"\"),\"\",IF(DC18<1,(DC18*CY18)+(1-DC18)*CY19,\"\"))","v":501.445652173913},{"$f":"IF(OR(CZ18=\"\",CZ19=\"\"),\"\",IF(DC18<1,(DC18*CZ18)+(1-DC18)*CZ19,\"\"))","v":""},{"$f":"IF(AND(DD18<>\"\",DE18<>\"\"),DE18-DD18,\"\")","v":""},{"$f":"IF(CU19=\"\",\"\",IF(DC18<1,(DC18*CU18)+(1-DC18)*CU19,\"\"))","v":507.86413043478262},13.057942807119922,12.831184709658579,"",{"$f":"IF(AND(DI18<>\"\",DJ18<>\"\"),DJ18-DI18,\"\")","v":""},"Aug'16",3.2117881112176283E-2,3.8162334820125876E-2]
[null,{"$f":"RTD(\"esrtd\",,\"CL 11!\",\"Delivery\")","v":"Sep'16"},{"$f":"RTD(\"esrtd\",,\"CL 11!\",\"Symbol\")","v":"CL U6"},{"$f":"RTD(\"esrtd\",,C18 & \":\" &  SUBSTITUTE(C19,\" \",\"\"),\"Market\")","v":-0.315},-0.31999999999999318,null,50.47,{"$f":"RTD(\"esrtd\",,\"CL 11!\",\"Last\")","v":50.38},{"$f":"RTD(\"esrtd\",,\"CL 11!\",\"Change\")","v":0.72000000000000597},{"$f":"RTD(\"esrtd\",,\"CL 11!\",\"Time\")","v":42278.369293981479},{"$f":"RTD(\"esrtd\",,\"CL 11!\",\"PrevPrice\")","v":49.66},{"$f":"RTD(\"esrtd\",,\"CL 11!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 11!\",\"Expiration\")","v":"2016-08-22"},0.61904761904761907,50.13095238095238,"","",50.923333333333332,{"$f":"RTD(\"esrtd\",,\"BRN 11!-ICE\",\"Delivery\")","v":"Sep'16"},{"$f":"RTD(\"esrtd\",,\"BRN 11!-ICE\",\"Symbol\")","v":"BRN 6U-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U18,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U19,\" \",\"\"),\"Market\")","v":-0.39500000000000002},-0.41000000000000369,null,54.710000000000015,{"$f":"RTD(\"esrtd\",,\"BRN 11!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 11!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 11!-ICE\",\"Time\")","v":42278.369259259256},{"$f":"RTD(\"esrtd\",,\"BRN 11!-ICE\",\"PrevPrice\")","v":54.07},{"$f":"RTD(\"esrtd\",,\"BRN 11!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 11!-ICE\",\"Expiration\")","v":"2016-07-29"},{"$f":"IF(BRNDateDiff(AF19,BRNNewExpDate)>0,NetDaysRatio(AF20,ICEHolidays,-1),IF(BRNDateDiff(AF19,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF19,BRNNewExpDate)<0,NetDaysRatio(AF21,ICEHolidays,-1))))","v":0.95454545454545459},{"$f":"IF(BRNDateDiff(AF19,BRNNewExpDate)>0,(AG19*AC20)+(1-AG19)*AC21,IF(BRNDateDiff(AF19,BRNNewExpDate)=0,((8/20)*AC20+(11/20)*AC21+1/20*AC22),IF(BRNDateDiff(AF19,BRNNewExpDate)<0,(AG19*AC21)+(1-AG19)*AC22)))","v":54.867272727272727},{"$f":"IF(OR(AD20=\"\",AD21=\"\",AD22=\"\"),\"\",IF(BRNDateDiff(AF19,BRNNewExpDate)>0,(AG19*AD20)+(1-AG19)*AD21,IF(BRNDateDiff(AF19,BRNNewExpDate)=0,((8/20)*AD20+(11/20)*AD21+1/20*AD22),IF(BRNDateDiff(AF19,BRNNewExpDate)<0,(AG19*AD21)+(1-AG19)*AD22))))","v":""},"",{"$f":"IF(BRNDateDiff(AF19,BRNNewExpDate)>0,IF(OR(Y20=\"\",Y21=\"\"),\"\",(AG19*Y20)+(1-AG19)*Y21),IF(BRNDateDiff(AF19,BRNNewExpDate)=0,IF(OR(Y20=\"\",Y21=\"\",Y22=\"\"),\"\",(8/20*Y20)+11/20*Y21)+(1/20*Y22),IF(BRNDateDiff(AF19,BRNNewExpDate)<0,IF(OR(Y21=\"\",Y22=\"\"),\"\",(AG19*Y21)+(1-AG19)*Y22))))","v":55.496818181818192},{"$f":"B19","v":"Sep'16"},-4.2400000000000162,-4.5734848484848598,{"$f":"RTD(\"esrtd\",,\"XRB 11!\",\"Delivery\")","v":"Sep'16"},{"$f":"RTD(\"esrtd\",,\"XRB 11!\",\"Symbol\")","v":"XRB U6"},{"$f":"RTD(\"esrtd\",,AP18 & \":\" &  SUBSTITUTE(AP19,\" \",\"\"),\"Market\")","v":2.325E-2},2.2599999999999953E-2,null,1.5753499999999998,{"$f":"RTD(\"esrtd\",,\"XRB 11!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 11!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 11!\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"XRB 11!\",\"PrevPrice\")","v":1.5556000000000001},{"$f":"RTD(\"esrtd\",,\"XRB 11!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"XRB 11!\",\"Expiration\")","v":"2016-08-31"},1.4219999999999999,"","",1.4397499999999999,9.5461666666666645,9.593047619047617,"","",4.9726818181818047,4.8567272727272695,"","",{"$f":"RTD(\"esrtd\",,\"HO 11!\",\"Delivery\")","v":"Sep'16"},{"$f":"RTD(\"esrtd\",,\"HO 11!\",\"Symbol\")","v":"HO U6"},{"$f":"RTD(\"esrtd\",,BO18 & \":\" &  SUBSTITUTE(BO19,\" \",\"\"),\"Market\")","v":-1.3599999999999999E-2},-1.4000000000000012E-2,null,1.6612500000000001,{"$f":"RTD(\"esrtd\",,\"HO 11!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 11!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 11!\",\"Time\")","v":42278.369293981479},{"$f":"RTD(\"esrtd\",,\"HO 11!\",\"PrevPrice\")","v":1.6414},{"$f":"RTD(\"esrtd\",,\"HO 11!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"HO 11!\",\"Expiration\")","v":"2016-08-31"},1.6580999999999999,"","",1.6775500000000001,19.533766666666665,19.509247619047613,"","",14.960281818181805,14.772927272727266,"","","Sep'16",-8.5900000000000309E-2,-0.23780000000000023,{"$f":"RTD(\"esrtd\",,\"GAS 12!-ICE\",\"Delivery\")","v":"Sep'16"},{"$f":"RTD(\"esrtd\",,\"GAS 12!-ICE\",\"Symbol\")","v":"GAS 6U-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ18,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ19,\" \",\"\"),\"Market\")","v":-3.625},-3.75,null,509.125,{"$f":"RTD(\"esrtd\",,\"GAS 12!-ICE\",\"Last\")","v":510},{"$f":"RTD(\"esrtd\",,\"GAS 12!-ICE\",\"Change\")","v":7.25},{"$f":"RTD(\"esrtd\",,\"GAS 12!-ICE\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"GAS 12!-ICE\",\"PrevPrice\")","v":502.75},{"$f":"RTD(\"esrtd\",,\"GAS 12!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 12!-ICE\",\"Expiration\")","v":"2016-09-12"},0.31818181818181818,505.64772727272725,"","",512.1079545454545,13.242504575960929,13.004905430140319,"","","Sep'16",3.4132710131032251E-2,4.0899458148115908E-2]
[null,{"$f":"RTD(\"esrtd\",,\"CL 12!\",\"Delivery\")","v":"Oct'16"},{"$f":"RTD(\"esrtd\",,\"CL 12!\",\"Symbol\")","v":"CL V6"},{"$f":"RTD(\"esrtd\",,C19 & \":\" &  SUBSTITUTE(C20,\" \",\"\"),\"Market\")","v":-0.32},-0.3300000000000054,null,50.79,{"$f":"RTD(\"esrtd\",,\"CL 12!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 12!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 12!\",\"Time\")","v":42278.369270833333},{"$f":"RTD(\"esrtd\",,\"CL 12!\",\"PrevPrice\")","v":49.99},{"$f":"RTD(\"esrtd\",,\"CL 12!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 12!\",\"Expiration\")","v":"2016-09-20"},0.66666666666666663,50.483333333333334,"","",51.260000000000005,{"$f":"RTD(\"esrtd\",,\"BRN 12!-ICE\",\"Delivery\")","v":"Oct'16"},{"$f":"RTD(\"esrtd\",,\"BRN 12!-ICE\",\"Symbol\")","v":"BRN 6V-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U19,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U20,\" \",\"\"),\"Market\")","v":-0.38500000000000001},-0.39000000000000057,null,55.095000000000013,{"$f":"RTD(\"esrtd\",,\"BRN 12!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 12!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 12!-ICE\",\"Time\")","v":42278.369097222225},{"$f":"RTD(\"esrtd\",,\"BRN 12!-ICE\",\"PrevPrice\")","v":54.46},{"$f":"RTD(\"esrtd\",,\"BRN 12!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 12!-ICE\",\"Expiration\")","v":"2016-08-31"},{"$f":"IF(BRNDateDiff(AF20,BRNNewExpDate)>0,NetDaysRatio(AF21,ICEHolidays,-1),IF(BRNDateDiff(AF20,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF20,BRNNewExpDate)<0,NetDaysRatio(AF22,ICEHolidays,-1))))","v":0.95238095238095233},{"$f":"IF(BRNDateDiff(AF20,BRNNewExpDate)>0,(AG20*AC21)+(1-AG20)*AC22,IF(BRNDateDiff(AF20,BRNNewExpDate)=0,((8/20)*AC21+(11/20)*AC22+1/20*AC23),IF(BRNDateDiff(AF20,BRNNewExpDate)<0,(AG20*AC22)+(1-AG20)*AC23)))","v":55.247142857142855},{"$f":"IF(OR(AD21=\"\",AD22=\"\",AD23=\"\"),\"\",IF(BRNDateDiff(AF20,BRNNewExpDate)>0,(AG20*AD21)+(1-AG20)*AD22,IF(BRNDateDiff(AF20,BRNNewExpDate)=0,((8/20)*AD21+(11/20)*AD22+1/20*AD23),IF(BRNDateDiff(AF20,BRNNewExpDate)<0,(AG20*AD22)+(1-AG20)*AD23))))","v":""},"",{"$f":"IF(BRNDateDiff(AF20,BRNNewExpDate)>0,IF(OR(Y21=\"\",Y22=\"\"),\"\",(AG20*Y21)+(1-AG20)*Y22),IF(BRNDateDiff(AF20,BRNNewExpDate)=0,IF(OR(Y21=\"\",Y22=\"\",Y23=\"\"),\"\",(8/20*Y21)+11/20*Y22)+(1/20*Y23),IF(BRNDateDiff(AF20,BRNNewExpDate)<0,IF(OR(Y22=\"\",Y23=\"\"),\"\",(AG20*Y22)+(1-AG20)*Y23))))","v":55.86690476190477},"Oct'16",-4.3050000000000139,-4.6069047619047652,{"$f":"RTD(\"esrtd\",,\"XRB 12!\",\"Delivery\")","v":"Oct'16"},{"$f":"RTD(\"esrtd\",,\"XRB 12!\",\"Symbol\")","v":"XRB V6"},{"$f":"RTD(\"esrtd\",,AP19 & \":\" &  SUBSTITUTE(AP20,\" \",\"\"),\"Market\")","v":0.1356},0.13360000000000016,null,1.4397499999999999,{"$f":"RTD(\"esrtd\",,\"XRB 12!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 12!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 12!\",\"Time\")","v":42278.369293981479},{"$f":"RTD(\"esrtd\",,\"XRB 12!\",\"PrevPrice\")","v":1.4219999999999999},{"$f":"RTD(\"esrtd\",,\"XRB 12!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"XRB 12!\",\"Expiration\")","v":"2016-09-30"},1.3987000000000001,"","",1.41475,8.1594999999999942,8.2620666666666693,"","",3.552595238095229,3.4982571428571489,"","",{"$f":"RTD(\"esrtd\",,\"HO 12!\",\"Delivery\")","v":"Oct'16"},{"$f":"RTD(\"esrtd\",,\"HO 12!\",\"Symbol\")","v":"HO V6"},{"$f":"RTD(\"esrtd\",,BO19 & \":\" &  SUBSTITUTE(BO20,\" \",\"\"),\"Market\")","v":-1.6300000000000002E-2},-1.6699999999999937E-2,null,1.6775500000000001,{"$f":"RTD(\"esrtd\",,\"HO 12!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 12!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 12!\",\"Time\")","v":42278.369212962964},{"$f":"RTD(\"esrtd\",,\"HO 12!\",\"PrevPrice\")","v":1.6580999999999999},{"$f":"RTD(\"esrtd\",,\"HO 12!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"HO 12!\",\"Expiration\")","v":"2016-09-30"},1.6737,"","",1.6929500000000002,19.843900000000005,19.812066666666666,"","",15.23699523809524,15.048257142857146,"","","Oct'16",-0.23780000000000023,-0.27820000000000022,{"$f":"RTD(\"esrtd\",,\"GAS 13!-ICE\",\"Delivery\")","v":"Oct'16"},{"$f":"RTD(\"esrtd\",,\"GAS 13!-ICE\",\"Symbol\")","v":"GAS 6V-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ19,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ20,\" \",\"\"),\"Market\")","v":-4.375},-4.25,null,513.5,{"$f":"RTD(\"esrtd\",,\"GAS 13!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 13!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 13!-ICE\",\"Time\")","v":42278.368402777778},{"$f":"RTD(\"esrtd\",,\"GAS 13!-ICE\",\"PrevPrice\")","v":507},{"$f":"RTD(\"esrtd\",,\"GAS 13!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 13!-ICE\",\"Expiration\")","v":"2016-10-12"},0.33333333333333331,508.50000000000006,"","",514.91666666666674,13.249426334292103,13.007890699904131,"","","Oct'16",3.6450607222754838E-2,4.7323069138169638E-2]
[null,{"$f":"RTD(\"esrtd\",,\"CL 13!\",\"Delivery\")","v":"Nov'16"},{"$f":"RTD(\"esrtd\",,\"CL 13!\",\"Symbol\")","v":"CL X6"},{"$f":"RTD(\"esrtd\",,C20 & \":\" &  SUBSTITUTE(C21,\" \",\"\"),\"Market\")","v":-0.35},-0.36999999999999744,null,51.14,{"$f":"RTD(\"esrtd\",,\"CL 13!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 13!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 13!\",\"Time\")","v":42278.369270833333},{"$f":"RTD(\"esrtd\",,\"CL 13!\",\"PrevPrice\")","v":50.36},{"$f":"RTD(\"esrtd\",,\"CL 13!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 13!\",\"Expiration\")","v":"2016-10-20"},0.7142857142857143,50.807142857142857,"","",51.575714285714284,{"$f":"RTD(\"esrtd\",,\"BRN 13!-ICE\",\"Delivery\")","v":"Nov'16"},{"$f":"RTD(\"esrtd\",,\"BRN 13!-ICE\",\"Symbol\")","v":"BRN 6X-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U20,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U21,\" \",\"\"),\"Market\")","v":-0.38500000000000001},-0.39000000000000057,null,55.480000000000011,{"$f":"RTD(\"esrtd\",,\"BRN 13!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 13!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 13!-ICE\",\"Time\")","v":42278.369317129633},{"$f":"RTD(\"esrtd\",,\"BRN 13!-ICE\",\"PrevPrice\")","v":54.85},{"$f":"RTD(\"esrtd\",,\"BRN 13!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 13!-ICE\",\"Expiration\")","v":"2016-09-30"},{"$f":"IF(BRNDateDiff(AF21,BRNNewExpDate)>0,NetDaysRatio(AF22,ICEHolidays,-1),IF(BRNDateDiff(AF21,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF21,BRNNewExpDate)<0,NetDaysRatio(AF23,ICEHolidays,-1))))","v":0.95454545454545459},{"$f":"IF(BRNDateDiff(AF21,BRNNewExpDate)>0,(AG21*AC22)+(1-AG21)*AC23,IF(BRNDateDiff(AF21,BRNNewExpDate)=0,((8/20)*AC22+(11/20)*AC23+1/20*AC24),IF(BRNDateDiff(AF21,BRNNewExpDate)<0,(AG21*AC23)+(1-AG21)*AC24)))","v":55.606363636363639},{"$f":"IF(OR(AD22=\"\",AD23=\"\",AD24=\"\"),\"\",IF(BRNDateDiff(AF21,BRNNewExpDate)>0,(AG21*AD22)+(1-AG21)*AD23,IF(BRNDateDiff(AF21,BRNNewExpDate)=0,((8/20)*AD22+(11/20)*AD23+1/20*AD24),IF(BRNDateDiff(AF21,BRNNewExpDate)<0,(AG21*AD23)+(1-AG21)*AD24))))","v":""},"",{"$f":"IF(BRNDateDiff(AF21,BRNNewExpDate)>0,IF(OR(Y22=\"\",Y23=\"\"),\"\",(AG21*Y22)+(1-AG21)*Y23),IF(BRNDateDiff(AF21,BRNNewExpDate)=0,IF(OR(Y22=\"\",Y23=\"\",Y24=\"\"),\"\",(8/20*Y22)+11/20*Y23)+(1/20*Y24),IF(BRNDateDiff(AF21,BRNNewExpDate)<0,IF(OR(Y23=\"\",Y24=\"\"),\"\",(AG21*Y23)+(1-AG21)*Y24))))","v":56.221136363636369},"Nov'16",-4.3400000000000105,-4.6454220779220847,{"$f":"RTD(\"esrtd\",,\"XRB 13!\",\"Delivery\")","v":"Nov'16"},{"$f":"RTD(\"esrtd\",,\"XRB 13!\",\"Symbol\")","v":"XRB X6"},{"$f":"RTD(\"esrtd\",,AP20 & \":\" &  SUBSTITUTE(AP21,\" \",\"\"),\"Market\")","v":2.5000000000000001E-2},2.3299999999999876E-2,null,1.41475,{"$f":"RTD(\"esrtd\",,\"XRB 13!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 13!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 13!\",\"Time\")","v":42278.36928240741},{"$f":"RTD(\"esrtd\",,\"XRB 13!\",\"PrevPrice\")","v":1.3987000000000001},{"$f":"RTD(\"esrtd\",,\"XRB 13!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"XRB 13!\",\"Expiration\")","v":"2016-10-31"},1.3891,"","",1.4037999999999999,7.3838857142857108,7.5350571428571413,"","",2.7384636363636261,2.7358363636363592,"","",{"$f":"RTD(\"esrtd\",,\"HO 13!\",\"Delivery\")","v":"Nov'16"},{"$f":"RTD(\"esrtd\",,\"HO 13!\",\"Symbol\")","v":"HO X6"},{"$f":"RTD(\"esrtd\",,BO20 & \":\" &  SUBSTITUTE(BO21,\" \",\"\"),\"Market\")","v":-1.54E-2},-1.5600000000000058E-2,null,1.6929500000000002,{"$f":"RTD(\"esrtd\",,\"HO 13!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 13!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 13!\",\"Time\")","v":42278.369212962964},{"$f":"RTD(\"esrtd\",,\"HO 13!\",\"PrevPrice\")","v":1.6737},{"$f":"RTD(\"esrtd\",,\"HO 13!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"HO 13!\",\"Expiration\")","v":"2016-10-31"},{"$f":"BW22","v":1.6889000000000001},{"$f":"BX22","v":""},"",{"$f":"BS22","v":1.7081500000000003},20.166585714285731,20.126657142857148,"","",15.521163636363646,15.327436363636366,"","","Nov'16",-0.27820000000000022,-0.30435000000000034,{"$f":"RTD(\"esrtd\",,\"GAS 14!-ICE\",\"Delivery\")","v":"Nov'16"},{"$f":"RTD(\"esrtd\",,\"GAS 14!-ICE\",\"Symbol\")","v":"GAS 6X-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ20,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ21,\" \",\"\"),\"Market\")","v":-2.125},-2.25,null,515.625,{"$f":"RTD(\"esrtd\",,\"GAS 14!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 14!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 14!-ICE\",\"Time\")","v":42278.368402777778},{"$f":"RTD(\"esrtd\",,\"GAS 14!-ICE\",\"PrevPrice\")","v":509.25},{"$f":"RTD(\"esrtd\",,\"GAS 14!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 14!-ICE\",\"Expiration\")","v":"2016-11-10"},0.31818181818181818,510.78409090909099,"","",517.07386363636374,13.184751372788291,12.955259304453946,"","","Nov'16",4.5059300095877441E-2,5.5628863418460517E-2]
[null,{"$f":"RTD(\"esrtd\",,\"CL 14!\",\"Delivery\")","v":"Dec'16"},{"$f":"RTD(\"esrtd\",,\"CL 14!\",\"Symbol\")","v":"CL Z6"},{"$f":"RTD(\"esrtd\",,C21 & \":\" &  SUBSTITUTE(C22,\" \",\"\"),\"Market\")","v":-0.36},-0.36999999999999744,null,51.5,{"$f":"RTD(\"esrtd\",,\"CL 14!\",\"Last\")","v":51.48},{"$f":"RTD(\"esrtd\",,\"CL 14!\",\"Change\")","v":0.75},{"$f":"RTD(\"esrtd\",,\"CL 14!\",\"Time\")","v":42278.369293981479},{"$f":"RTD(\"esrtd\",,\"CL 14!\",\"PrevPrice\")","v":50.73},{"$f":"RTD(\"esrtd\",,\"CL 14!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 14!\",\"Expiration\")","v":"2016-11-21"},0.66666666666666663,51.093333333333334,"","",51.855000000000004,{"$f":"RTD(\"esrtd\",,\"BRN 14!-ICE\",\"Delivery\")","v":"Dec'16"},{"$f":"RTD(\"esrtd\",,\"BRN 14!-ICE\",\"Symbol\")","v":"BRN 6Z-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U21,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U22,\" \",\"\"),\"Market\")","v":-0.37},-0.37999999999999545,null,55.850000000000009,{"$f":"RTD(\"esrtd\",,\"BRN 14!-ICE\",\"Last\")","v":55.85},{"$f":"RTD(\"esrtd\",,\"BRN 14!-ICE\",\"Change\")","v":0.62000000000000455},{"$f":"RTD(\"esrtd\",,\"BRN 14!-ICE\",\"Time\")","v":42278.369317129633},{"$f":"RTD(\"esrtd\",,\"BRN 14!-ICE\",\"PrevPrice\")","v":55.23},{"$f":"RTD(\"esrtd\",,\"BRN 14!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 14!-ICE\",\"Expiration\")","v":"2016-10-31"},{"$f":"IF(BRNDateDiff(AF22,BRNNewExpDate)>0,NetDaysRatio(AF23,ICEHolidays,-1),IF(BRNDateDiff(AF22,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF22,BRNNewExpDate)<0,NetDaysRatio(AF24,ICEHolidays,-1))))","v":0.90476190476190477},{"$f":"IF(BRNDateDiff(AF22,BRNNewExpDate)>0,(AG22*AC23)+(1-AG22)*AC24,IF(BRNDateDiff(AF22,BRNNewExpDate)=0,((8/20)*AC23+(11/20)*AC24+1/20*AC25),IF(BRNDateDiff(AF22,BRNNewExpDate)<0,(AG22*AC24)+(1-AG22)*AC25)))","v":55.985238095238095},{"$f":"IF(OR(AD23=\"\",AD24=\"\",AD25=\"\"),\"\",IF(BRNDateDiff(AF22,BRNNewExpDate)>0,(AG22*AD23)+(1-AG22)*AD24,IF(BRNDateDiff(AF22,BRNNewExpDate)=0,((8/20)*AD23+(11/20)*AD24+1/20*AD25),IF(BRNDateDiff(AF22,BRNNewExpDate)<0,(AG22*AD24)+(1-AG22)*AD25))))","v":""},"",{"$f":"IF(BRNDateDiff(AF22,BRNNewExpDate)>0,IF(OR(Y23=\"\",Y24=\"\"),\"\",(AG22*Y23)+(1-AG22)*Y24),IF(BRNDateDiff(AF22,BRNNewExpDate)=0,IF(OR(Y23=\"\",Y24=\"\",Y25=\"\"),\"\",(8/20*Y23)+11/20*Y24)+(1/20*Y25),IF(BRNDateDiff(AF22,BRNNewExpDate)<0,IF(OR(Y24=\"\",Y25=\"\"),\"\",(AG22*Y24)+(1-AG22)*Y25))))","v":56.593809523809526},"Dec'16",-4.3500000000000085,-4.7388095238095218,{"$f":"RTD(\"esrtd\",,\"XRB 14!\",\"Delivery\")","v":"Dec'16"},{"$f":"RTD(\"esrtd\",,\"XRB 14!\",\"Symbol\")","v":"XRB Z6"},{"$f":"RTD(\"esrtd\",,AP21 & \":\" &  SUBSTITUTE(AP22,\" \",\"\"),\"Market\")","v":1.095E-2},9.6000000000000529E-3,null,1.4037999999999999,{"$f":"RTD(\"esrtd\",,\"XRB 14!\",\"Last\")","v":1.4053},{"$f":"RTD(\"esrtd\",,\"XRB 14!\",\"Change\")","v":1.6199999999999992E-2},{"$f":"RTD(\"esrtd\",,\"XRB 14!\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"XRB 14!\",\"PrevPrice\")","v":1.3891},{"$f":"RTD(\"esrtd\",,\"XRB 14!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"XRB 14!\",\"Expiration\")","v":"2016-11-30"},1.3935,"","",1.40785,7.2746999999999957,7.4336666666666673,"","",2.5358904761904739,2.5417619047619056,"","",{"$f":"RTD(\"esrtd\",,\"HO 14!\",\"Delivery\")","v":"Dec'16"},{"$f":"RTD(\"esrtd\",,\"HO 14!\",\"Symbol\")","v":"HO Z6"},{"$f":"RTD(\"esrtd\",,BO21 & \":\" &  SUBSTITUTE(BO22,\" \",\"\"),\"Market\")","v":-1.52E-2},{"$f":"BW21-BW22","v":-1.5200000000000102E-2},null,1.7081500000000003,{"$f":"RTD(\"esrtd\",,\"HO 14!\",\"Last\")","v":1.7133},{"$f":"RTD(\"esrtd\",,\"HO 14!\",\"Change\")","v":2.4399999999999977E-2},{"$f":"RTD(\"esrtd\",,\"HO 14!\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"HO 14!\",\"PrevPrice\")","v":1.6889000000000001},{"$f":"RTD(\"esrtd\",,\"HO 14!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"HO 14!\",\"Expiration\")","v":"2016-11-30"},1.7039,"","",1.7228500000000002,20.5047,20.470466666666667,"","",15.765890476190478,15.578561904761905,"","","Dec'16",-0.30435000000000034,-0.31500000000000017,{"$f":"RTD(\"esrtd\",,\"GAS 15!-ICE\",\"Delivery\")","v":"Dec'16"},{"$f":"RTD(\"esrtd\",,\"GAS 15!-ICE\",\"Symbol\")","v":"GAS 6Z-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ21,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ22,\" \",\"\"),\"Market\")","v":-2.125},-2.25,null,517.75,{"$f":"RTD(\"esrtd\",,\"GAS 15!-ICE\",\"Last\")","v":517},{"$f":"RTD(\"esrtd\",,\"GAS 15!-ICE\",\"Change\")","v":5.5},{"$f":"RTD(\"esrtd\",,\"GAS 15!-ICE\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"GAS 15!-ICE\",\"PrevPrice\")","v":511.5},{"$f":"RTD(\"esrtd\",,\"GAS 15!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 15!-ICE\",\"Expiration\")","v":"2016-12-12"},0.33333333333333331,514.16666666666674,"","",520.33333333333337,13.249590923617774,13.030421860019182,"","","Dec'16",5.3467992968999845E-2,5.9911894108873875E-2]
[null,{"$f":"RTD(\"esrtd\",,\"CL 15!\",\"Delivery\")","v":"Jan'17"},{"$f":"RTD(\"esrtd\",,\"CL 15!\",\"Symbol\")","v":"CL F7"},{"$f":"RTD(\"esrtd\",,C22 & \":\" &  SUBSTITUTE(C23,\" \",\"\"),\"Market\")","v":-0.26500000000000001},-0.27000000000000313,null,51.765000000000001,{"$f":"RTD(\"esrtd\",,\"CL 15!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 15!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 15!\",\"Time\")","v":42278.368449074071},{"$f":"RTD(\"esrtd\",,\"CL 15!\",\"PrevPrice\")","v":51},{"$f":"RTD(\"esrtd\",,\"CL 15!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 15!\",\"Expiration\")","v":"2016-12-20"},0.65,51.378,"","",52.127750000000006,{"$f":"RTD(\"esrtd\",,\"BRN 15!-ICE\",\"Delivery\")","v":"Jan'17"},{"$f":"RTD(\"esrtd\",,\"BRN 15!-ICE\",\"Symbol\")","v":"BRN 7F-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U22,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U23,\" \",\"\"),\"Market\")","v":-0.35499999999999998},-0.36000000000000654,null,56.205000000000005,{"$f":"RTD(\"esrtd\",,\"BRN 15!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 15!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 15!-ICE\",\"Time\")","v":42278.369317129633},{"$f":"RTD(\"esrtd\",,\"BRN 15!-ICE\",\"PrevPrice\")","v":55.59},{"$f":"RTD(\"esrtd\",,\"BRN 15!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 15!-ICE\",\"Expiration\")","v":"2016-11-30"},{"$f":"IF(BRNDateDiff(AF23,BRNNewExpDate)>0,NetDaysRatio(AF24,ICEHolidays,-1),IF(BRNDateDiff(AF23,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF23,BRNNewExpDate)<0,NetDaysRatio(AF25,ICEHolidays,-1))))","v":0.95238095238095233},{"$f":"IF(BRNDateDiff(AF23,BRNNewExpDate)>0,(AG23*AC24)+(1-AG23)*AC25,IF(BRNDateDiff(AF23,BRNNewExpDate)=0,((8/20)*AC24+(11/20)*AC25+1/20*AC26),IF(BRNDateDiff(AF23,BRNNewExpDate)<0,(AG23*AC25)+(1-AG23)*AC26)))","v":56.337619047619043},{"$f":"IF(OR(AD24=\"\",AD25=\"\",AD26=\"\"),\"\",IF(BRNDateDiff(AF23,BRNNewExpDate)>0,(AG23*AD24)+(1-AG23)*AD25,IF(BRNDateDiff(AF23,BRNNewExpDate)=0,((8/20)*AD24+(11/20)*AD25+1/20*AD26),IF(BRNDateDiff(AF23,BRNNewExpDate)<0,(AG23*AD25)+(1-AG23)*AD26))))","v":""},"",{"$f":"IF(BRNDateDiff(AF23,BRNNewExpDate)>0,IF(OR(Y24=\"\",Y25=\"\"),\"\",(AG23*Y24)+(1-AG23)*Y25),IF(BRNDateDiff(AF23,BRNNewExpDate)=0,IF(OR(Y24=\"\",Y25=\"\",Y26=\"\"),\"\",(8/20*Y24)+11/20*Y25)+(1/20*Y26),IF(BRNDateDiff(AF23,BRNNewExpDate)<0,IF(OR(Y25=\"\",Y26=\"\"),\"\",(AG23*Y25)+(1-AG23)*Y26))))","v":56.932142857142857},"Jan'17",-4.4400000000000048,-4.8043928571428509,{"$f":"RTD(\"esrtd\",,\"XRB 15!\",\"Delivery\")","v":"Jan'17"},{"$f":"RTD(\"esrtd\",,\"XRB 15!\",\"Symbol\")","v":"XRB F7"},{"$f":"RTD(\"esrtd\",,AP22 & \":\" &  SUBSTITUTE(AP23,\" \",\"\"),\"Market\")","v":-4.0499999999999998E-3},-4.3999999999999595E-3,null,1.40785,{"$f":"RTD(\"esrtd\",,\"XRB 15!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 15!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 15!\",\"Time\")","v":42278.369074074071},{"$f":"RTD(\"esrtd\",,\"XRB 15!\",\"PrevPrice\")","v":1.3935},{"$f":"RTD(\"esrtd\",,\"XRB 15!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"XRB 15!\",\"Expiration\")","v":"2016-12-30"},1.4075,"","",1.421,7.5542499999999961,7.7370000000000019,"","",2.7498571428571452,2.7773809523809589,"","",{"$f":"RTD(\"esrtd\",,\"HO 15!\",\"Delivery\")","v":"Jan'17"},{"$f":"RTD(\"esrtd\",,\"HO 15!\",\"Symbol\")","v":"HO F7"},{"$f":"RTD(\"esrtd\",,BO22 & \":\" &  SUBSTITUTE(BO23,\" \",\"\"),\"Market\")","v":-1.4700000000000001E-2},-1.4999999999999902E-2,null,1.7228500000000002,{"$f":"RTD(\"esrtd\",,\"HO 15!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 15!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 15!\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"HO 15!\",\"PrevPrice\")","v":1.7039},{"$f":"RTD(\"esrtd\",,\"HO 15!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"HO 15!\",\"Expiration\")","v":"2016-12-30"},1.7109000000000001,"","",1.7294000000000003,20.507050000000007,20.479799999999997,"","",15.702657142857156,15.520180952380954,"","","Jan'17",-0.31500000000000017,-0.30840000000000023,{"$f":"RTD(\"esrtd\",,\"GAS 16!-ICE\",\"Delivery\")","v":"Jan'17"},{"$f":"RTD(\"esrtd\",,\"GAS 16!-ICE\",\"Symbol\")","v":"GAS 7F-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ22,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ23,\" \",\"\"),\"Market\")","v":-3.875},-4,null,521.625,{"$f":"RTD(\"esrtd\",,\"GAS 16!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 16!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 16!-ICE\",\"Time\")","v":42278.368402777778},{"$f":"RTD(\"esrtd\",,\"GAS 16!-ICE\",\"PrevPrice\")","v":515.5},{"$f":"RTD(\"esrtd\",,\"GAS 16!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 16!-ICE\",\"Expiration\")","v":"2017-01-12"},0.33333333333333331,517.83333333333337,"","",524.04166666666674,13.409020453819117,13.170210930009603,"","","Jan'17",5.5783844678811256E-2,5.461039735804829E-2]
[null,{"$f":"RTD(\"esrtd\",,\"CL 16!\",\"Delivery\")","v":"Feb'17"},{"$f":"RTD(\"esrtd\",,\"CL 16!\",\"Symbol\")","v":"CL G7"},{"$f":"RTD(\"esrtd\",,C23 & \":\" &  SUBSTITUTE(C24,\" \",\"\"),\"Market\")","v":-0.27},-0.28000000000000114,null,52.035000000000004,{"$f":"RTD(\"esrtd\",,\"CL 16!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 16!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 16!\",\"Time\")","v":42278.368449074071},{"$f":"RTD(\"esrtd\",,\"CL 16!\",\"PrevPrice\")","v":51.28},{"$f":"RTD(\"esrtd\",,\"CL 16!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 16!\",\"Expiration\")","v":"2017-01-20"},0.73684210526315785,51.631052631578946,"","",52.365789473684217,{"$f":"RTD(\"esrtd\",,\"BRN 16!-ICE\",\"Delivery\")","v":"Feb'17"},{"$f":"RTD(\"esrtd\",,\"BRN 16!-ICE\",\"Symbol\")","v":"BRN 7G-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U23,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U24,\" \",\"\"),\"Market\")","v":-0.35499999999999998},-0.35999999999999943,null,56.56,{"$f":"RTD(\"esrtd\",,\"BRN 16!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 16!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 16!-ICE\",\"Time\")","v":42278.369317129633},{"$f":"RTD(\"esrtd\",,\"BRN 16!-ICE\",\"PrevPrice\")","v":55.95},{"$f":"RTD(\"esrtd\",,\"BRN 16!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 16!-ICE\",\"Expiration\")","v":"2016-12-29"},{"$f":"IF(BRNDateDiff(AF24,BRNNewExpDate)>0,NetDaysRatio(AF25,ICEHolidays,-1),IF(BRNDateDiff(AF24,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF24,BRNNewExpDate)<0,NetDaysRatio(AF26,ICEHolidays,-1))))","v":0.95},{"$f":"IF(BRNDateDiff(AF24,BRNNewExpDate)>0,(AG24*AC25)+(1-AG24)*AC26,IF(BRNDateDiff(AF24,BRNNewExpDate)=0,((8/20)*AC25+(11/20)*AC26+1/20*AC27),IF(BRNDateDiff(AF24,BRNNewExpDate)<0,(AG24*AC26)+(1-AG24)*AC27)))","v":56.705999999999996},{"$f":"IF(OR(AD25=\"\",AD26=\"\",AD27=\"\"),\"\",IF(BRNDateDiff(AF24,BRNNewExpDate)>0,(AG24*AD25)+(1-AG24)*AD26,IF(BRNDateDiff(AF24,BRNNewExpDate)=0,((8/20)*AD25+(11/20)*AD26+1/20*AD27),IF(BRNDateDiff(AF24,BRNNewExpDate)<0,(AG24*AD26)+(1-AG24)*AD27))))","v":""},"",{"$f":"IF(BRNDateDiff(AF24,BRNNewExpDate)>0,IF(OR(Y25=\"\",Y26=\"\"),\"\",(AG24*Y25)+(1-AG24)*Y26),IF(BRNDateDiff(AF24,BRNNewExpDate)=0,IF(OR(Y25=\"\",Y26=\"\",Y27=\"\"),\"\",(8/20*Y25)+11/20*Y26)+(1/20*Y27),IF(BRNDateDiff(AF24,BRNNewExpDate)<0,IF(OR(Y26=\"\",Y27=\"\"),\"\",(AG24*Y26)+(1-AG24)*Y27))))","v":57.290499999999994},"Feb'17",-4.5249999999999986,-4.9247105263157778,{"$f":"RTD(\"esrtd\",,\"XRB 16!\",\"Delivery\")","v":"Feb'17"},{"$f":"RTD(\"esrtd\",,\"XRB 16!\",\"Symbol\")","v":"XRB G7"},{"$f":"RTD(\"esrtd\",,AP23 & \":\" &  SUBSTITUTE(AP24,\" \",\"\"),\"Market\")","v":-1.315E-2},-1.4000000000000012E-2,null,1.421,{"$f":"RTD(\"esrtd\",,\"XRB 16!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 16!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 16!\",\"Time\")","v":42278.369293981479},{"$f":"RTD(\"esrtd\",,\"XRB 16!\",\"PrevPrice\")","v":1.4075},{"$f":"RTD(\"esrtd\",,\"XRB 16!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"XRB 16!\",\"Expiration\")","v":"2017-01-31"},1.43,"","",1.44235,8.2129105263157811,8.4289473684210492,"","",3.2882000000000033,3.3539999999999992,"","",{"$f":"RTD(\"esrtd\",,\"HO 16!\",\"Delivery\")","v":"Feb'17"},{"$f":"RTD(\"esrtd\",,\"HO 16!\",\"Symbol\")","v":"HO G7"},{"$f":"RTD(\"esrtd\",,BO23 & \":\" &  SUBSTITUTE(BO24,\" \",\"\"),\"Market\")","v":-6.5500000000000003E-3},-7.0000000000001172E-3,null,1.7294000000000003,{"$f":"RTD(\"esrtd\",,\"HO 16!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 16!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 16!\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"HO 16!\",\"PrevPrice\")","v":1.7109000000000001},{"$f":"RTD(\"esrtd\",,\"HO 16!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"HO 16!\",\"Expiration\")","v":"2017-01-31"},1.7103999999999999,"","",1.7288000000000003,20.243810526315798,20.205747368421051,"","",15.31910000000002,15.130800000000001,"","","Feb'17",-0.30840000000000023,-0.28645000000000032,{"$f":"RTD(\"esrtd\",,\"GAS 17!-ICE\",\"Delivery\")","v":"Feb'17"},{"$f":"RTD(\"esrtd\",,\"GAS 17!-ICE\",\"Symbol\")","v":"GAS 7G-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ23,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ24,\" \",\"\"),\"Market\")","v":-3.625},-3.5,null,525.25,{"$f":"RTD(\"esrtd\",,\"GAS 17!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 17!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 17!-ICE\",\"Time\")","v":42278.368402777778},{"$f":"RTD(\"esrtd\",,\"GAS 17!-ICE\",\"PrevPrice\")","v":519},{"$f":"RTD(\"esrtd\",,\"GAS 17!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 17!-ICE\",\"Expiration\")","v":"2017-02-10"},0.35,520.78749999999991,"","",526.79375000000005,13.420070469798674,13.198362416107379,"","","Feb'17",5.0748673697667224E-2,4.5214988814317847E-2]
[null,{"$f":"RTD(\"esrtd\",,\"CL 17!\",\"Delivery\")","v":"Mar'17"},{"$f":"RTD(\"esrtd\",,\"CL 17!\",\"Symbol\")","v":"CL H7"},{"$f":"RTD(\"esrtd\",,C24 & \":\" &  SUBSTITUTE(C25,\" \",\"\"),\"Market\")","v":-0.26500000000000001},-0.28000000000000114,null,52.300000000000004,{"$f":"RTD(\"esrtd\",,\"CL 17!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 17!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 17!\",\"Time\")","v":42278.368449074071},{"$f":"RTD(\"esrtd\",,\"CL 17!\",\"PrevPrice\")","v":51.56},{"$f":"RTD(\"esrtd\",,\"CL 17!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 17!\",\"Expiration\")","v":"2017-02-21"},0.65217391304347827,51.91,"","",52.626521739130439,{"$f":"RTD(\"esrtd\",,\"BRN 17!-ICE\",\"Delivery\")","v":"Mar'17"},{"$f":"RTD(\"esrtd\",,\"BRN 17!-ICE\",\"Symbol\")","v":"BRN 7H-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U24,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U25,\" \",\"\"),\"Market\")","v":-0.35499999999999998},-0.36999999999999744,null,56.914999999999999,{"$f":"RTD(\"esrtd\",,\"BRN 17!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 17!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 17!-ICE\",\"Time\")","v":42278.369317129633},{"$f":"RTD(\"esrtd\",,\"BRN 17!-ICE\",\"PrevPrice\")","v":56.32},{"$f":"RTD(\"esrtd\",,\"BRN 17!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 17!-ICE\",\"Expiration\")","v":"2017-01-31"},{"$f":"IF(BRNDateDiff(AF25,BRNNewExpDate)>0,NetDaysRatio(AF26,ICEHolidays,-1),IF(BRNDateDiff(AF25,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF25,BRNNewExpDate)<0,NetDaysRatio(AF27,ICEHolidays,-1))))","v":0.95652173913043481},{"$f":"IF(BRNDateDiff(AF25,BRNNewExpDate)>0,(AG25*AC26)+(1-AG25)*AC27,IF(BRNDateDiff(AF25,BRNNewExpDate)=0,((8/20)*AC26+(11/20)*AC27+1/20*AC28),IF(BRNDateDiff(AF25,BRNNewExpDate)<0,(AG25*AC27)+(1-AG25)*AC28)))","v":57.022173913043474},{"$f":"IF(OR(AD26=\"\",AD27=\"\",AD28=\"\"),\"\",IF(BRNDateDiff(AF25,BRNNewExpDate)>0,(AG25*AD26)+(1-AG25)*AD27,IF(BRNDateDiff(AF25,BRNNewExpDate)=0,((8/20)*AD26+(11/20)*AD27+1/20*AD28),IF(BRNDateDiff(AF25,BRNNewExpDate)<0,(AG25*AD27)+(1-AG25)*AD28))))","v":""},"",{"$f":"IF(BRNDateDiff(AF25,BRNNewExpDate)>0,IF(OR(Y26=\"\",Y27=\"\"),\"\",(AG25*Y26)+(1-AG25)*Y27),IF(BRNDateDiff(AF25,BRNNewExpDate)=0,IF(OR(Y26=\"\",Y27=\"\",Y28=\"\"),\"\",(8/20*Y26)+11/20*Y27)+(1/20*Y28),IF(BRNDateDiff(AF25,BRNNewExpDate)<0,IF(OR(Y27=\"\",Y28=\"\"),\"\",(AG25*Y27)+(1-AG25)*Y28))))","v":57.596739130434784},"Mar'17",-4.6149999999999949,-4.9702173913043453,{"$f":"RTD(\"esrtd\",,\"XRB 17!\",\"Delivery\")","v":"Mar'17"},{"$f":"RTD(\"esrtd\",,\"XRB 17!\",\"Symbol\")","v":"XRB H7"},{"$f":"RTD(\"esrtd\",,AP24 & \":\" &  SUBSTITUTE(AP25,\" \",\"\"),\"Market\")","v":-2.1350000000000001E-2},-2.2499999999999964E-2,null,1.44235,{"$f":"RTD(\"esrtd\",,\"XRB 17!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 17!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 17!\",\"Time\")","v":42278.368402777778},{"$f":"RTD(\"esrtd\",,\"XRB 17!\",\"PrevPrice\")","v":1.43},{"$f":"RTD(\"esrtd\",,\"XRB 17!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"XRB 17!\",\"Expiration\")","v":"2017-02-28"},1.6560999999999999,"","",1.6653,17.31607826086956,17.646199999999993,"","",12.345860869565215,12.534026086956516,"","",{"$f":"RTD(\"esrtd\",,\"HO 17!\",\"Delivery\")","v":"Mar'17"},{"$f":"RTD(\"esrtd\",,\"HO 17!\",\"Symbol\")","v":"HO H7"},{"$f":"RTD(\"esrtd\",,BO24 & \":\" &  SUBSTITUTE(BO25,\" \",\"\"),\"Market\")","v":5.9999999999999995E-4},5.0000000000016698E-4,null,1.7288000000000003,{"$f":"RTD(\"esrtd\",,\"HO 17!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 17!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 17!\",\"Time\")","v":42278.369039351855},{"$f":"RTD(\"esrtd\",,\"HO 17!\",\"PrevPrice\")","v":1.7103999999999999},{"$f":"RTD(\"esrtd\",,\"HO 17!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"HO 17!\",\"Expiration\")","v":"2017-02-28"},1.7034,"","",1.7208000000000003,19.647078260869577,19.632800000000003,"","",14.676860869565232,14.520626086956526,"","","Mar'17",-0.28645000000000032,-5.5500000000000327E-2,{"$f":"RTD(\"esrtd\",,\"GAS 18!-ICE\",\"Delivery\")","v":"Mar'17"},{"$f":"RTD(\"esrtd\",,\"GAS 18!-ICE\",\"Symbol\")","v":"GAS 7H-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ24,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ25,\" \",\"\"),\"Market\")","v":-2.375},-2.75,null,527.625,{"$f":"RTD(\"esrtd\",,\"GAS 18!-ICE\",\"Last\")","v":527},{"$f":"RTD(\"esrtd\",,\"GAS 18!-ICE\",\"Change\")","v":5.25},{"$f":"RTD(\"esrtd\",,\"GAS 18!-ICE\",\"Time\")","v":42278.359537037039},{"$f":"RTD(\"esrtd\",,\"GAS 18!-ICE\",\"PrevPrice\")","v":521.75},{"$f":"RTD(\"esrtd\",,\"GAS 18!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 18!-ICE\",\"Expiration\")","v":"2017-03-09T23:00:00"},0.2608695652173913,523.41304347826087,"","",529.10326086956525,13.423832798365922,13.234610446454624,"","","Mar'17",4.2558389261745155E-2,2.9834001695221435E-2]
[null,{"$f":"RTD(\"esrtd\",,\"CL 18!\",\"Delivery\")","v":"Apr'17"},{"$f":"RTD(\"esrtd\",,\"CL 18!\",\"Symbol\")","v":"CL J7"},{"$f":"RTD(\"esrtd\",,C25 & \":\" &  SUBSTITUTE(C26,\" \",\"\"),\"Market\")","v":-0.25},-0.26999999999999602,null,52.550000000000004,{"$f":"RTD(\"esrtd\",,\"CL 18!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 18!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 18!\",\"Time\")","v":42278.368449074071},{"$f":"RTD(\"esrtd\",,\"CL 18!\",\"PrevPrice\")","v":51.83},{"$f":"RTD(\"esrtd\",,\"CL 18!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 18!\",\"Expiration\")","v":"2017-03-21"},0.68421052631578949,52.142105263157902,"","",52.847368421052636,{"$f":"RTD(\"esrtd\",,\"BRN 18!-ICE\",\"Delivery\")","v":"Apr'17"},{"$f":"RTD(\"esrtd\",,\"BRN 18!-ICE\",\"Symbol\")","v":"BRN 7J-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U25,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U26,\" \",\"\"),\"Market\")","v":-0.36},-0.36999999999999744,null,57.274999999999999,{"$f":"RTD(\"esrtd\",,\"BRN 18!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 18!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 18!-ICE\",\"Time\")","v":42278.369317129633},{"$f":"RTD(\"esrtd\",,\"BRN 18!-ICE\",\"PrevPrice\")","v":56.69},{"$f":"RTD(\"esrtd\",,\"BRN 18!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 18!-ICE\",\"Expiration\")","v":"2017-02-28"},{"$f":"IF(BRNDateDiff(AF26,BRNNewExpDate)>0,NetDaysRatio(AF27,ICEHolidays,-1),IF(BRNDateDiff(AF26,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF26,BRNNewExpDate)<0,NetDaysRatio(AF28,ICEHolidays,-1))))","v":0.94736842105263153},{"$f":"IF(BRNDateDiff(AF26,BRNNewExpDate)>0,(AG26*AC27)+(1-AG26)*AC28,IF(BRNDateDiff(AF26,BRNNewExpDate)=0,((8/20)*AC27+(11/20)*AC28+1/20*AC29),IF(BRNDateDiff(AF26,BRNNewExpDate)<0,(AG26*AC28)+(1-AG26)*AC29)))","v":57.303157894736842},{"$f":"IF(OR(AD27=\"\",AD28=\"\",AD29=\"\"),\"\",IF(BRNDateDiff(AF26,BRNNewExpDate)>0,(AG26*AD27)+(1-AG26)*AD28,IF(BRNDateDiff(AF26,BRNNewExpDate)=0,((8/20)*AD27+(11/20)*AD28+1/20*AD29),IF(BRNDateDiff(AF26,BRNNewExpDate)<0,(AG26*AD28)+(1-AG26)*AD29))))","v":""},"",{"$f":"IF(BRNDateDiff(AF26,BRNNewExpDate)>0,IF(OR(Y27=\"\",Y28=\"\"),\"\",(AG26*Y27)+(1-AG26)*Y28),IF(BRNDateDiff(AF26,BRNNewExpDate)=0,IF(OR(Y27=\"\",Y28=\"\",Y29=\"\"),\"\",(8/20*Y27)+11/20*Y28)+(1/20*Y29),IF(BRNDateDiff(AF26,BRNNewExpDate)<0,IF(OR(Y28=\"\",Y29=\"\"),\"\",(AG26*Y28)+(1-AG26)*Y29))))","v":57.867894736842111},"Apr'17",-4.7249999999999943,-5.0205263157894748,{"$f":"RTD(\"esrtd\",,\"XRB 18!\",\"Delivery\")","v":"Apr'17"},{"$f":"RTD(\"esrtd\",,\"XRB 18!\",\"Symbol\")","v":"XRB J7"},{"$f":"RTD(\"esrtd\",,AP25 & \":\" &  SUBSTITUTE(AP26,\" \",\"\"),\"Market\")","v":-0.22294999999999998},-0.22609999999999997,null,1.6653,{"$f":"RTD(\"esrtd\",,\"XRB 18!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 18!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 18!\",\"Time\")","v":42278.369293981479},{"$f":"RTD(\"esrtd\",,\"XRB 18!\",\"PrevPrice\")","v":1.6560999999999999},{"$f":"RTD(\"esrtd\",,\"XRB 18!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"XRB 18!\",\"Expiration\")","v":"2017-03-31"},1.6666000000000001,"","",1.6752499999999999,17.513131578947366,17.855094736842105,"","",12.492605263157891,12.694042105263165,"","",{"$f":"RTD(\"esrtd\",,\"HO 18!\",\"Delivery\")","v":"Apr'17"},{"$f":"RTD(\"esrtd\",,\"HO 18!\",\"Symbol\")","v":"HO J7"},{"$f":"RTD(\"esrtd\",,BO25 & \":\" &  SUBSTITUTE(BO26,\" \",\"\"),\"Market\")","v":8.0000000000000002E-3},6.9999999999998952E-3,null,1.7208000000000003,{"$f":"RTD(\"esrtd\",,\"HO 18!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 18!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 18!\",\"Time\")","v":42278.368449074071},{"$f":"RTD(\"esrtd\",,\"HO 18!\",\"PrevPrice\")","v":1.7034},{"$f":"RTD(\"esrtd\",,\"HO 18!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"HO 18!\",\"Expiration\")","v":"2017-03-31"},1.7063999999999999,"","",1.7233500000000004,19.533331578947383,19.526694736842089,"","",14.512805263157908,14.365642105263149,"","","Apr'17",-5.5500000000000327E-2,-4.8100000000000476E-2,{"$f":"RTD(\"esrtd\",,\"GAS 19!-ICE\",\"Delivery\")","v":"Apr'17"},{"$f":"RTD(\"esrtd\",,\"GAS 19!-ICE\",\"Symbol\")","v":"GAS 7J-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ25,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ26,\" \",\"\"),\"Market\")","v":-2},-2.25,null,529.625,{"$f":"RTD(\"esrtd\",,\"GAS 19!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 19!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 19!-ICE\",\"Time\")","v":42278.368402777778},{"$f":"RTD(\"esrtd\",,\"GAS 19!-ICE\",\"PrevPrice\")","v":524},{"$f":"RTD(\"esrtd\",,\"GAS 19!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 19!-ICE\",\"Expiration\")","v":"2017-04-12"},0.36842105263157893,{"$f":"IF(OR(CY26=\"\",CY27=\"\"),\"\",IF(DC26<1,(DC26*CY26)+(1-DC26)*CY27,\"\"))","v":525.42105263157896},{"$f":"IF(OR(CZ26=\"\",CZ27=\"\"),\"\",IF(DC26<1,(DC26*CZ26)+(1-DC26)*CZ27,\"\"))","v":""},{"$f":"IF(AND(DD26<>\"\",DE26<>\"\"),DE26-DD26,\"\")","v":""},{"$f":"IF(CU27=\"\",\"\",IF(DC26<1,(DC26*CU26)+(1-DC26)*CU27,\"\"))","v":530.96710526315792},13.402857647474384,13.223157894736843,"",{"$f":"IF(AND(DI26<>\"\",DJ26<>\"\"),DJ26-DI26,\"\")","v":""},"Apr'17",2.8166570789389889E-2,2.6427324182940692E-2]
[null,{"$f":"RTD(\"esrtd\",,\"CL 19!\",\"Delivery\")","v":"May'17"},{"$f":"RTD(\"esrtd\",,\"CL 19!\",\"Symbol\")","v":"CL K7"},{"$f":"RTD(\"esrtd\",,C26 & \":\" &  SUBSTITUTE(C27,\" \",\"\"),\"Market\")","v":-0.22},-0.23000000000000398,null,52.77,{"$f":"RTD(\"esrtd\",,\"CL 19!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 19!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 19!\",\"Time\")","v":42278.368449074071},{"$f":"RTD(\"esrtd\",,\"CL 19!\",\"PrevPrice\")","v":52.06},{"$f":"RTD(\"esrtd\",,\"CL 19!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 19!\",\"Expiration\")","v":"2017-04-20"},0.72727272727272729,52.377272727272732,"","",53.068181818181813,{"$f":"RTD(\"esrtd\",,\"BRN 19!-ICE\",\"Delivery\")","v":"May'17"},{"$f":"RTD(\"esrtd\",,\"BRN 19!-ICE\",\"Symbol\")","v":"BRN 7K-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U26,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U27,\" \",\"\"),\"Market\")","v":-0.31},-0.32000000000000028,null,57.585000000000001,{"$f":"RTD(\"esrtd\",,\"BRN 19!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 19!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 19!-ICE\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"BRN 19!-ICE\",\"PrevPrice\")","v":57.01},{"$f":"RTD(\"esrtd\",,\"BRN 19!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 19!-ICE\",\"Expiration\")","v":"2017-03-31"},{"$f":"IF(BRNDateDiff(AF27,BRNNewExpDate)>0,NetDaysRatio(AF28,ICEHolidays,-1),IF(BRNDateDiff(AF27,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF27,BRNNewExpDate)<0,NetDaysRatio(AF29,ICEHolidays,-1))))","v":0.95652173913043481},{"$f":"IF(BRNDateDiff(AF27,BRNNewExpDate)>0,(AG27*AC28)+(1-AG27)*AC29,IF(BRNDateDiff(AF27,BRNNewExpDate)=0,((8/20)*AC28+(11/20)*AC29+1/20*AC30),IF(BRNDateDiff(AF27,BRNNewExpDate)<0,(AG27*AC29)+(1-AG27)*AC30)))","v":57.55086956521739},{"$f":"IF(OR(AD28=\"\",AD29=\"\",AD30=\"\"),\"\",IF(BRNDateDiff(AF27,BRNNewExpDate)>0,(AG27*AD28)+(1-AG27)*AD29,IF(BRNDateDiff(AF27,BRNNewExpDate)=0,((8/20)*AD28+(11/20)*AD29+1/20*AD30),IF(BRNDateDiff(AF27,BRNNewExpDate)<0,(AG27*AD29)+(1-AG27)*AD30))))","v":""},"",{"$f":"IF(BRNDateDiff(AF27,BRNNewExpDate)>0,IF(OR(Y28=\"\",Y29=\"\"),\"\",(AG27*Y28)+(1-AG27)*Y29),IF(BRNDateDiff(AF27,BRNNewExpDate)=0,IF(OR(Y28=\"\",Y29=\"\",Y30=\"\"),\"\",(8/20*Y28)+11/20*Y29)+(1/20*Y30),IF(BRNDateDiff(AF27,BRNNewExpDate)<0,IF(OR(Y29=\"\",Y30=\"\"),\"\",(AG27*Y29)+(1-AG27)*Y30))))","v":58.110217391304346},"May'17",-4.8149999999999977,-5.0420355731225328,{"$f":"RTD(\"esrtd\",,\"XRB 19!\",\"Delivery\")","v":"May'17"},{"$f":"RTD(\"esrtd\",,\"XRB 19!\",\"Symbol\")","v":"XRB K7"},{"$f":"RTD(\"esrtd\",,AP26 & \":\" &  SUBSTITUTE(AP27,\" \",\"\"),\"Market\")","v":-9.9500000000000005E-3},-1.0500000000000176E-2,null,1.6752499999999999,{"$f":"RTD(\"esrtd\",,\"XRB 19!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 19!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 19!\",\"Time\")","v":42278.369189814817},{"$f":"RTD(\"esrtd\",,\"XRB 19!\",\"PrevPrice\")","v":1.6666000000000001},{"$f":"RTD(\"esrtd\",,\"XRB 19!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"XRB 19!\",\"Expiration\")","v":"2017-04-28"},1.6671,"","",1.6759999999999999,17.323818181818183,17.640927272727275,"","",12.28178260869565,12.467330434782617,"","",{"$f":"RTD(\"esrtd\",,\"HO 19!\",\"Delivery\")","v":"May'17"},{"$f":"RTD(\"esrtd\",,\"HO 19!\",\"Symbol\")","v":"HO K7"},{"$f":"RTD(\"esrtd\",,BO26 & \":\" &  SUBSTITUTE(BO27,\" \",\"\"),\"Market\")","v":-2.5500000000000002E-3},-2.9999999999998916E-3,null,1.7233500000000004,{"$f":"RTD(\"esrtd\",,\"HO 19!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 19!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 19!\",\"Time\")","v":42278.368449074071},{"$f":"RTD(\"esrtd\",,\"HO 19!\",\"PrevPrice\")","v":1.7063999999999999},{"$f":"RTD(\"esrtd\",,\"HO 19!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"HO 19!\",\"Expiration\")","v":"2017-04-28"},1.7123999999999999,"","",1.7291000000000003,19.554018181818194,19.543527272727268,"","",14.511982608695661,14.36993043478261,"","","May'17",-4.8100000000000476E-2,-5.3100000000000369E-2,{"$f":"RTD(\"esrtd\",,\"GAS 20!-ICE\",\"Delivery\")","v":"May'17"},{"$f":"RTD(\"esrtd\",,\"GAS 20!-ICE\",\"Symbol\")","v":"GAS 7K-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ26,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ27,\" \",\"\"),\"Market\")","v":-2.125},-2.25,null,531.75,{"$f":"RTD(\"esrtd\",,\"GAS 20!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 20!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 20!-ICE\",\"Time\")","v":42278.368449074071},{"$f":"RTD(\"esrtd\",,\"GAS 20!-ICE\",\"PrevPrice\")","v":526.25},{"$f":"RTD(\"esrtd\",,\"GAS 20!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 20!-ICE\",\"Expiration\")","v":"2017-05-11"},0.34782608695652173,527.554347826087,"","",532.9728260869565,13.429759264662962,13.261794572512407,"","","May'17",2.3925263662512242E-2,2.5767222476968943E-2]
[null,{"$f":"RTD(\"esrtd\",,\"CL 20!\",\"Delivery\")","v":"Jun'17"},{"$f":"RTD(\"esrtd\",,\"CL 20!\",\"Symbol\")","v":"CL M7"},{"$f":"RTD(\"esrtd\",,C27 & \":\" &  SUBSTITUTE(C28,\" \",\"\"),\"Market\")","v":-0.245},-0.25999999999999801,null,53.015000000000001,{"$f":"RTD(\"esrtd\",,\"CL 20!\",\"Last\")","v":53.11},{"$f":"RTD(\"esrtd\",,\"CL 20!\",\"Change\")","v":0.78999999999999915},{"$f":"RTD(\"esrtd\",,\"CL 20!\",\"Time\")","v":42278.369270833333},{"$f":"RTD(\"esrtd\",,\"CL 20!\",\"PrevPrice\")","v":52.32},{"$f":"RTD(\"esrtd\",,\"CL 20!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 20!\",\"Expiration\")","v":"2017-05-22"},0.63636363636363635,52.61363636363636,"","",53.286363636363632,{"$f":"RTD(\"esrtd\",,\"BRN 20!-ICE\",\"Delivery\")","v":"Jun'17"},{"$f":"RTD(\"esrtd\",,\"BRN 20!-ICE\",\"Symbol\")","v":"BRN 7M-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U27,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U28,\" \",\"\"),\"Market\")","v":-0.27},-0.28000000000000114,null,57.855000000000004,{"$f":"RTD(\"esrtd\",,\"BRN 20!-ICE\",\"Last\")","v":58.06},{"$f":"RTD(\"esrtd\",,\"BRN 20!-ICE\",\"Change\")","v":0.77000000000000313},{"$f":"RTD(\"esrtd\",,\"BRN 20!-ICE\",\"Time\")","v":42278.369317129633},{"$f":"RTD(\"esrtd\",,\"BRN 20!-ICE\",\"PrevPrice\")","v":57.29},{"$f":"RTD(\"esrtd\",,\"BRN 20!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 20!-ICE\",\"Expiration\")","v":"2017-04-28"},{"$f":"IF(BRNDateDiff(AF28,BRNNewExpDate)>0,NetDaysRatio(AF29,ICEHolidays,-1),IF(BRNDateDiff(AF28,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF28,BRNNewExpDate)<0,NetDaysRatio(AF30,ICEHolidays,-1))))","v":0.95454545454545459},{"$f":"IF(BRNDateDiff(AF28,BRNNewExpDate)>0,(AG28*AC29)+(1-AG28)*AC30,IF(BRNDateDiff(AF28,BRNNewExpDate)=0,((8/20)*AC29+(11/20)*AC30+1/20*AC31),IF(BRNDateDiff(AF28,BRNNewExpDate)<0,(AG28*AC30)+(1-AG28)*AC31)))","v":57.800454545454542},{"$f":"IF(OR(AD29=\"\",AD30=\"\",AD31=\"\"),\"\",IF(BRNDateDiff(AF28,BRNNewExpDate)>0,(AG28*AD29)+(1-AG28)*AD30,IF(BRNDateDiff(AF28,BRNNewExpDate)=0,((8/20)*AD29+(11/20)*AD30+1/20*AD31),IF(BRNDateDiff(AF28,BRNNewExpDate)<0,(AG28*AD30)+(1-AG28)*AD31))))","v":""},"",{"$f":"IF(BRNDateDiff(AF28,BRNNewExpDate)>0,IF(OR(Y29=\"\",Y30=\"\"),\"\",(AG28*Y29)+(1-AG28)*Y30),IF(BRNDateDiff(AF28,BRNNewExpDate)=0,IF(OR(Y29=\"\",Y30=\"\",Y31=\"\"),\"\",(8/20*Y29)+11/20*Y30)+(1/20*Y31),IF(BRNDateDiff(AF28,BRNNewExpDate)<0,IF(OR(Y30=\"\",Y31=\"\"),\"\",(AG28*Y30)+(1-AG28)*Y31))))","v":58.344545454545454},"Jun'17",-4.8400000000000034,-5.0581818181818221,{"$f":"RTD(\"esrtd\",,\"XRB 20!\",\"Delivery\")","v":"Jun'17"},{"$f":"RTD(\"esrtd\",,\"XRB 20!\",\"Symbol\")","v":"XRB M7"},{"$f":"RTD(\"esrtd\",,AP27 & \":\" &  SUBSTITUTE(AP28,\" \",\"\"),\"Market\")","v":-7.5000000000000002E-4},-4.9999999999994493E-4,null,1.6759999999999999,{"$f":"RTD(\"esrtd\",,\"XRB 20!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 20!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 20!\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"XRB 20!\",\"PrevPrice\")","v":1.6671},{"$f":"RTD(\"esrtd\",,\"XRB 20!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"XRB 20!\",\"Expiration\")","v":"2017-05-31"},1.6566000000000001,"","",1.6653499999999999,16.658336363636366,16.963563636363645,"","",11.600154545454544,11.776745454545463,"","",{"$f":"RTD(\"esrtd\",,\"HO 20!\",\"Delivery\")","v":"Jun'17"},{"$f":"RTD(\"esrtd\",,\"HO 20!\",\"Symbol\")","v":"HO M7"},{"$f":"RTD(\"esrtd\",,BO27 & \":\" &  SUBSTITUTE(BO28,\" \",\"\"),\"Market\")","v":-5.7499999999999999E-3},-6.0000000000000053E-3,null,1.7291000000000003,{"$f":"RTD(\"esrtd\",,\"HO 20!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 20!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 20!\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"HO 20!\",\"PrevPrice\")","v":1.7123999999999999},{"$f":"RTD(\"esrtd\",,\"HO 20!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"HO 20!\",\"Expiration\")","v":"2017-05-31"},1.7243999999999999,"","",1.7411500000000002,19.841936363636378,19.811163636363631,"","",14.783754545454556,14.624345454545448,"","","Jun'17",-5.3100000000000369E-2,-7.5800000000000312E-2,{"$f":"RTD(\"esrtd\",,\"GAS 21!-ICE\",\"Delivery\")","v":"Jun'17"},{"$f":"RTD(\"esrtd\",,\"GAS 21!-ICE\",\"Symbol\")","v":"GAS 7M-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ27,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ28,\" \",\"\"),\"Market\")","v":-1.875},-2,null,533.625,{"$f":"RTD(\"esrtd\",,\"GAS 21!-ICE\",\"Last\")","v":533.25},{"$f":"RTD(\"esrtd\",,\"GAS 21!-ICE\",\"Change\")","v":5},{"$f":"RTD(\"esrtd\",,\"GAS 21!-ICE\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"GAS 21!-ICE\",\"PrevPrice\")","v":528.25},{"$f":"RTD(\"esrtd\",,\"GAS 21!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 21!-ICE\",\"Expiration\")","v":"2017-06-12"},0.31818181818181818,530.46590909090912,"","",535.75568181818187,13.56896888346553,13.403023184868829,"","","Jun'17",2.36829338446789E-2,2.892346814259561E-2]
[null,{"$f":"RTD(\"esrtd\",,\"CL 21!\",\"Delivery\")","v":"Jul'17"},{"$f":"RTD(\"esrtd\",,\"CL 21!\",\"Symbol\")","v":"CL N7"},{"$f":"RTD(\"esrtd\",,C28 & \":\" &  SUBSTITUTE(C29,\" \",\"\"),\"Market\")","v":-0.19500000000000001},-0.21000000000000085,null,53.21,{"$f":"RTD(\"esrtd\",,\"CL 21!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 21!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 21!\",\"Time\")","v":42278.368449074071},{"$f":"RTD(\"esrtd\",,\"CL 21!\",\"PrevPrice\")","v":52.53},{"$f":"RTD(\"esrtd\",,\"CL 21!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 21!\",\"Expiration\")","v":"2017-06-20"},0.65,52.850999999999999,"","",53.510999999999996,{"$f":"RTD(\"esrtd\",,\"BRN 21!-ICE\",\"Delivery\")","v":"Jul'17"},{"$f":"RTD(\"esrtd\",,\"BRN 21!-ICE\",\"Symbol\")","v":"BRN 7N-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U28,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U29,\" \",\"\"),\"Market\")","v":-0.245},-0.25,null,58.1,{"$f":"RTD(\"esrtd\",,\"BRN 21!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 21!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 21!-ICE\",\"Time\")","v":42278.369259259256},{"$f":"RTD(\"esrtd\",,\"BRN 21!-ICE\",\"PrevPrice\")","v":57.54},{"$f":"RTD(\"esrtd\",,\"BRN 21!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 21!-ICE\",\"Expiration\")","v":"2017-05-31"},{"$f":"IF(BRNDateDiff(AF29,BRNNewExpDate)>0,NetDaysRatio(AF30,ICEHolidays,-1),IF(BRNDateDiff(AF29,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF29,BRNNewExpDate)<0,NetDaysRatio(AF31,ICEHolidays,-1))))","v":0.95238095238095233},{"$f":"IF(BRNDateDiff(AF29,BRNNewExpDate)>0,(AG29*AC30)+(1-AG29)*AC31,IF(BRNDateDiff(AF29,BRNNewExpDate)=0,((8/20)*AC30+(11/20)*AC31+1/20*AC32),IF(BRNDateDiff(AF29,BRNNewExpDate)<0,(AG29*AC31)+(1-AG29)*AC32)))","v":58.030476190476193},{"$f":"IF(OR(AD30=\"\",AD31=\"\",AD32=\"\"),\"\",IF(BRNDateDiff(AF29,BRNNewExpDate)>0,(AG29*AD30)+(1-AG29)*AD31,IF(BRNDateDiff(AF29,BRNNewExpDate)=0,((8/20)*AD30+(11/20)*AD31+1/20*AD32),IF(BRNDateDiff(AF29,BRNNewExpDate)<0,(AG29*AD31)+(1-AG29)*AD32))))","v":""},"",{"$f":"IF(BRNDateDiff(AF29,BRNNewExpDate)>0,IF(OR(Y30=\"\",Y31=\"\"),\"\",(AG29*Y30)+(1-AG29)*Y31),IF(BRNDateDiff(AF29,BRNNewExpDate)=0,IF(OR(Y30=\"\",Y31=\"\",Y32=\"\"),\"\",(8/20*Y30)+11/20*Y31)+(1/20*Y32),IF(BRNDateDiff(AF29,BRNNewExpDate)<0,IF(OR(Y31=\"\",Y32=\"\"),\"\",(AG29*Y31)+(1-AG29)*Y32))))","v":58.554761904761904},"Jul'17",-4.8900000000000006,-5.043761904761908,{"$f":"RTD(\"esrtd\",,\"XRB 21!\",\"Delivery\")","v":"Jul'17"},{"$f":"RTD(\"esrtd\",,\"XRB 21!\",\"Symbol\")","v":"XRB N7"},{"$f":"RTD(\"esrtd\",,AP28 & \":\" &  SUBSTITUTE(AP29,\" \",\"\"),\"Market\")","v":1.065E-2},1.0499999999999954E-2,null,1.6653499999999999,{"$f":"RTD(\"esrtd\",,\"XRB 21!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 21!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 21!\",\"Time\")","v":42278.368831018517},{"$f":"RTD(\"esrtd\",,\"XRB 21!\",\"PrevPrice\")","v":1.6566000000000001},{"$f":"RTD(\"esrtd\",,\"XRB 21!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"XRB 21!\",\"Expiration\")","v":"2017-06-30"},1.6431,"","",1.6532499999999999,15.9255,16.159199999999998,"","",10.881738095238092,10.979723809523804,"","",{"$f":"RTD(\"esrtd\",,\"HO 21!\",\"Delivery\")","v":"Jul'17"},{"$f":"RTD(\"esrtd\",,\"HO 21!\",\"Symbol\")","v":"HO N7"},{"$f":"RTD(\"esrtd\",,BO28 & \":\" &  SUBSTITUTE(BO29,\" \",\"\"),\"Market\")","v":-1.205E-2},-1.2000000000000011E-2,null,1.7411500000000002,{"$f":"RTD(\"esrtd\",,\"HO 21!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 21!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 21!\",\"Time\")","v":42278.368449074071},{"$f":"RTD(\"esrtd\",,\"HO 21!\",\"PrevPrice\")","v":1.7243999999999999},{"$f":"RTD(\"esrtd\",,\"HO 21!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"HO 21!\",\"Expiration\")","v":"2017-06-30"},1.7374000000000001,"","",1.7499000000000002,19.984800000000007,20.119799999999998,"","",14.941038095238099,14.940323809523804,"","","Jul'17",-7.5800000000000312E-2,-9.6650000000000347E-2,{"$f":"RTD(\"esrtd\",,\"GAS 22!-ICE\",\"Delivery\")","v":"Jul'17"},{"$f":"RTD(\"esrtd\",,\"GAS 22!-ICE\",\"Symbol\")","v":"GAS 7N-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ28,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ29,\" \",\"\"),\"Market\")","v":-3.125},-3.25,null,536.75,{"$f":"RTD(\"esrtd\",,\"GAS 22!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 22!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 22!-ICE\",\"Time\")","v":42278.319212962961},{"$f":"RTD(\"esrtd\",,\"GAS 22!-ICE\",\"PrevPrice\")","v":531.5},{"$f":"RTD(\"esrtd\",,\"GAS 22!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 22!-ICE\",\"Expiration\")","v":"2017-07-12"},0.33333333333333331,533.66666666666674,"","",538.5,13.727117289868971,13.602633429210613,"","","Jul'17",2.5745717481623576E-2,2.8902876318312565E-2]
[null,{"$f":"RTD(\"esrtd\",,\"CL 22!\",\"Delivery\")","v":"Aug'17"},{"$f":"RTD(\"esrtd\",,\"CL 22!\",\"Symbol\")","v":"CL Q7"},{"$f":"RTD(\"esrtd\",,C29 & \":\" &  SUBSTITUTE(C30,\" \",\"\"),\"Market\")","v":-0.21000000000000002},-0.22999999999999687,null,53.42,{"$f":"RTD(\"esrtd\",,\"CL 22!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 22!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 22!\",\"Time\")","v":42278.348101851851},{"$f":"RTD(\"esrtd\",,\"CL 22!\",\"PrevPrice\")","v":52.76},{"$f":"RTD(\"esrtd\",,\"CL 22!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 22!\",\"Expiration\")","v":"2017-07-20"},0.69565217391304346,53.099130434782609,"","",53.756086956521742,{"$f":"RTD(\"esrtd\",,\"BRN 22!-ICE\",\"Delivery\")","v":"Aug'17"},{"$f":"RTD(\"esrtd\",,\"BRN 22!-ICE\",\"Symbol\")","v":"BRN 7Q-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U29,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U30,\" \",\"\"),\"Market\")","v":-0.23499999999999999},-0.25,null,58.335000000000001,{"$f":"RTD(\"esrtd\",,\"BRN 22!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 22!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 22!-ICE\",\"Time\")","v":42278.369259259256},{"$f":"RTD(\"esrtd\",,\"BRN 22!-ICE\",\"PrevPrice\")","v":57.79},{"$f":"RTD(\"esrtd\",,\"BRN 22!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 22!-ICE\",\"Expiration\")","v":"2017-06-30"},{"$f":"IF(BRNDateDiff(AF30,BRNNewExpDate)>0,NetDaysRatio(AF31,ICEHolidays,-1),IF(BRNDateDiff(AF30,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF30,BRNNewExpDate)<0,NetDaysRatio(AF32,ICEHolidays,-1))))","v":0.95652173913043481},{"$f":"IF(BRNDateDiff(AF30,BRNNewExpDate)>0,(AG30*AC31)+(1-AG30)*AC32,IF(BRNDateDiff(AF30,BRNNewExpDate)=0,((8/20)*AC31+(11/20)*AC32+1/20*AC33),IF(BRNDateDiff(AF30,BRNNewExpDate)<0,(AG30*AC32)+(1-AG30)*AC33)))","v":58.248695652173915},{"$f":"IF(OR(AD31=\"\",AD32=\"\",AD33=\"\"),\"\",IF(BRNDateDiff(AF30,BRNNewExpDate)>0,(AG30*AD31)+(1-AG30)*AD32,IF(BRNDateDiff(AF30,BRNNewExpDate)=0,((8/20)*AD31+(11/20)*AD32+1/20*AD33),IF(BRNDateDiff(AF30,BRNNewExpDate)<0,(AG30*AD32)+(1-AG30)*AD33))))","v":""},"",{"$f":"IF(BRNDateDiff(AF30,BRNNewExpDate)>0,IF(OR(Y31=\"\",Y32=\"\"),\"\",(AG30*Y31)+(1-AG30)*Y32),IF(BRNDateDiff(AF30,BRNNewExpDate)=0,IF(OR(Y31=\"\",Y32=\"\",Y33=\"\"),\"\",(8/20*Y31)+11/20*Y32)+(1/20*Y33),IF(BRNDateDiff(AF30,BRNNewExpDate)<0,IF(OR(Y32=\"\",Y33=\"\"),\"\",(AG30*Y32)+(1-AG30)*Y33))))","v":58.75826086956522},"Aug'17",-4.9149999999999991,-5.0021739130434781,{"$f":"RTD(\"esrtd\",,\"XRB 22!\",\"Delivery\")","v":"Aug'17"},{"$f":"RTD(\"esrtd\",,\"XRB 22!\",\"Symbol\")","v":"XRB Q7"},{"$f":"RTD(\"esrtd\",,AP29 & \":\" &  SUBSTITUTE(AP30,\" \",\"\"),\"Market\")","v":1.21E-2},1.3500000000000068E-2,null,1.6532499999999999,{"$f":"RTD(\"esrtd\",,\"XRB 22!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 22!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 22!\",\"Time\")","v":42278.351701388892},{"$f":"RTD(\"esrtd\",,\"XRB 22!\",\"PrevPrice\")","v":1.6431},{"$f":"RTD(\"esrtd\",,\"XRB 22!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"XRB 22!\",\"Expiration\")","v":"2017-07-31"},1.6246,"","",1.6355,14.934913043478261,15.134069565217388,"","",9.9327391304347827,9.984504347826082,"","",{"$f":"RTD(\"esrtd\",,\"HO 22!\",\"Delivery\")","v":"Aug'17"},{"$f":"RTD(\"esrtd\",,\"HO 22!\",\"Symbol\")","v":"HO Q7"},{"$f":"RTD(\"esrtd\",,BO29 & \":\" &  SUBSTITUTE(BO30,\" \",\"\"),\"Market\")","v":-8.7500000000000008E-3},-1.3000000000000123E-2,null,1.7499000000000002,{"$f":"RTD(\"esrtd\",,\"HO 22!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 22!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 22!\",\"Time\")","v":42278.368449074071},{"$f":"RTD(\"esrtd\",,\"HO 22!\",\"PrevPrice\")","v":1.7374000000000001},{"$f":"RTD(\"esrtd\",,\"HO 22!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"HO 22!\",\"Expiration\")","v":"2017-07-31"},1.7508999999999999,"","",1.7621500000000003,20.254213043478273,20.438669565217381,"","",15.252039130434795,15.289104347826076,"","","Aug'17",-9.6650000000000347E-2,-0.12665000000000037,{"$f":"RTD(\"esrtd\",,\"GAS 23!-ICE\",\"Delivery\")","v":"Aug'17"},{"$f":"RTD(\"esrtd\",,\"GAS 23!-ICE\",\"Symbol\")","v":"GAS 7Q-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ29,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ30,\" \",\"\"),\"Market\")","v":-2.625},-3.25,null,539.375,{"$f":"RTD(\"esrtd\",,\"GAS 23!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 23!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 23!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"GAS 23!-ICE\",\"PrevPrice\")","v":534.75},{"$f":"RTD(\"esrtd\",,\"GAS 23!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 23!-ICE\",\"Expiration\")","v":"2017-08-10"},0.30434782608695654,536.31521739130426,"","",540.85326086956525,13.839492267289174,13.739924131893765,"","","Aug'17",2.6106455736657264E-2,3.3632068170133644E-2]
[null,{"$f":"RTD(\"esrtd\",,\"CL 23!\",\"Delivery\")","v":"Sep'17"},{"$f":"RTD(\"esrtd\",,\"CL 23!\",\"Symbol\")","v":"CL U7"},{"$f":"RTD(\"esrtd\",,C30 & \":\" &  SUBSTITUTE(C31,\" \",\"\"),\"Market\")","v":""},-0.26000000000000512,null,53.680000000000007,{"$f":"RTD(\"esrtd\",,\"CL 23!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 23!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 23!\",\"Time\")","v":42278.348101851851},{"$f":"RTD(\"esrtd\",,\"CL 23!\",\"PrevPrice\")","v":53.02},{"$f":"RTD(\"esrtd\",,\"CL 23!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 23!\",\"Expiration\")","v":"2017-08-22"},0.65,53.374499999999998,"","",54.019250000000007,{"$f":"RTD(\"esrtd\",,\"BRN 23!-ICE\",\"Delivery\")","v":"Sep'17"},{"$f":"RTD(\"esrtd\",,\"BRN 23!-ICE\",\"Symbol\")","v":"BRN 7U-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U30,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U31,\" \",\"\"),\"Market\")","v":-0.21000000000000002},-0.23000000000000398,null,58.545000000000002,{"$f":"RTD(\"esrtd\",,\"BRN 23!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 23!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 23!-ICE\",\"Time\")","v":42278.368449074071},{"$f":"RTD(\"esrtd\",,\"BRN 23!-ICE\",\"PrevPrice\")","v":58.02},{"$f":"RTD(\"esrtd\",,\"BRN 23!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 23!-ICE\",\"Expiration\")","v":"2017-07-31"},{"$f":"IF(BRNDateDiff(AF31,BRNNewExpDate)>0,NetDaysRatio(AF32,ICEHolidays,-1),IF(BRNDateDiff(AF31,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF31,BRNNewExpDate)<0,NetDaysRatio(AF33,ICEHolidays,-1))))","v":0.95238095238095233},{"$f":"IF(BRNDateDiff(AF31,BRNNewExpDate)>0,(AG31*AC32)+(1-AG31)*AC33,IF(BRNDateDiff(AF31,BRNNewExpDate)=0,((8/20)*AC32+(11/20)*AC33+1/20*AC34),IF(BRNDateDiff(AF31,BRNNewExpDate)<0,(AG31*AC33)+(1-AG31)*AC34)))","v":58.449523809523804},{"$f":"IF(OR(AD32=\"\",AD33=\"\",AD34=\"\"),\"\",IF(BRNDateDiff(AF31,BRNNewExpDate)>0,(AG31*AD32)+(1-AG31)*AD33,IF(BRNDateDiff(AF31,BRNNewExpDate)=0,((8/20)*AD32+(11/20)*AD33+1/20*AD34),IF(BRNDateDiff(AF31,BRNNewExpDate)<0,(AG31*AD33)+(1-AG31)*AD34))))","v":""},"",{"$f":"IF(BRNDateDiff(AF31,BRNNewExpDate)>0,IF(OR(Y32=\"\",Y33=\"\"),\"\",(AG31*Y32)+(1-AG31)*Y33),IF(BRNDateDiff(AF31,BRNNewExpDate)=0,IF(OR(Y32=\"\",Y33=\"\",Y34=\"\"),\"\",(8/20*Y32)+11/20*Y33)+(1/20*Y34),IF(BRNDateDiff(AF31,BRNNewExpDate)<0,IF(OR(Y33=\"\",Y34=\"\"),\"\",(AG31*Y33)+(1-AG31)*Y34))))","v":58.949523809523804},"Sep'17",-4.8649999999999949,-4.930273809523797,{"$f":"RTD(\"esrtd\",,\"XRB 23!\",\"Delivery\")","v":"Sep'17"},{"$f":"RTD(\"esrtd\",,\"XRB 23!\",\"Symbol\")","v":"XRB U7"},{"$f":"RTD(\"esrtd\",,AP30 & \":\" &  SUBSTITUTE(AP31,\" \",\"\"),\"Market\")","v":1.7750000000000002E-2},1.8499999999999961E-2,null,1.6355,{"$f":"RTD(\"esrtd\",,\"XRB 23!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 23!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 23!\",\"Time\")","v":42278.369155092594},{"$f":"RTD(\"esrtd\",,\"XRB 23!\",\"PrevPrice\")","v":1.6246},{"$f":"RTD(\"esrtd\",,\"XRB 23!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"XRB 23!\",\"Expiration\")","v":"2017-08-31"},{"$f":"AX32","v":1.4901},{"$f":"AY32","v":""},"",{"$f":"AT32","v":1.5015999999999998},9.0479499999999859,9.209699999999998,"","",4.1176761904761889,4.1346761904761919,"","",{"$f":"RTD(\"esrtd\",,\"HO 23!\",\"Delivery\")","v":"Sep'17"},{"$f":"RTD(\"esrtd\",,\"HO 23!\",\"Symbol\")","v":"HO U7"},{"$f":"RTD(\"esrtd\",,BO30 & \":\" &  SUBSTITUTE(BO31,\" \",\"\"),\"Market\")","v":-1.225E-2},-1.3499999999999845E-2,null,1.7621500000000003,{"$f":"RTD(\"esrtd\",,\"HO 23!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 23!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 23!\",\"Time\")","v":42278.355509259258},{"$f":"RTD(\"esrtd\",,\"HO 23!\",\"PrevPrice\")","v":1.7508999999999999},{"$f":"RTD(\"esrtd\",,\"HO 23!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"HO 23!\",\"Expiration\")","v":"2017-08-31"},1.7628999999999999,"","",1.7734500000000004,20.465650000000004,20.667299999999997,"","",15.535376190476207,15.592276190476191,"","","Sep'17",-0.12665000000000037,-0.27185000000000059,{"$f":"RTD(\"esrtd\",,\"GAS 24!-ICE\",\"Delivery\")","v":"Sep'17"},{"$f":"RTD(\"esrtd\",,\"GAS 24!-ICE\",\"Symbol\")","v":"GAS 7U-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ30,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ31,\" \",\"\"),\"Market\")","v":-2.125},-2.25,null,541.5,{"$f":"RTD(\"esrtd\",,\"GAS 24!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 24!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 24!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"GAS 24!-ICE\",\"PrevPrice\")","v":537},{"$f":"RTD(\"esrtd\",,\"GAS 24!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 24!-ICE\",\"Expiration\")","v":"2017-09-12"},0.33333333333333331,538.83333333333337,"","",543.41666666666674,13.992310642377767,13.877098114413563,"","","Sep'17",3.1565148609779659E-2,3.6739655907105595E-2]
[null,{"$f":"RTD(\"esrtd\",,\"CL 24!\",\"Delivery\")","v":"Oct'17"},{"$f":"RTD(\"esrtd\",,\"CL 24!\",\"Symbol\")","v":"CL V7"},{"$f":"RTD(\"esrtd\",,C31 & \":\" &  SUBSTITUTE(C32,\" \",\"\"),\"Market\")","v":-0.25},-0.25999999999999801,null,53.930000000000007,{"$f":"RTD(\"esrtd\",,\"CL 24!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 24!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 24!\",\"Time\")","v":42277.630069444444},{"$f":"RTD(\"esrtd\",,\"CL 24!\",\"PrevPrice\")","v":53.28},{"$f":"RTD(\"esrtd\",,\"CL 24!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 24!\",\"Expiration\")","v":"2017-09-20"},0.68181818181818177,53.632727272727273,"","",54.264545454545463,{"$f":"RTD(\"esrtd\",,\"BRN 24!-ICE\",\"Delivery\")","v":"Oct'17"},{"$f":"RTD(\"esrtd\",,\"BRN 24!-ICE\",\"Symbol\")","v":"BRN 7V-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U31,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U32,\" \",\"\"),\"Market\")","v":-0.20500000000000002},-0.21999999999999886,null,58.75,{"$f":"RTD(\"esrtd\",,\"BRN 24!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 24!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 24!-ICE\",\"Time\")","v":42278.368449074071},{"$f":"RTD(\"esrtd\",,\"BRN 24!-ICE\",\"PrevPrice\")","v":58.24},{"$f":"RTD(\"esrtd\",,\"BRN 24!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 24!-ICE\",\"Expiration\")","v":"2017-08-31"},{"$f":"IF(BRNDateDiff(AF32,BRNNewExpDate)>0,NetDaysRatio(AF33,ICEHolidays,-1),IF(BRNDateDiff(AF32,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF32,BRNNewExpDate)<0,NetDaysRatio(AF34,ICEHolidays,-1))))","v":0.95454545454545459},{"$f":"IF(BRNDateDiff(AF32,BRNNewExpDate)>0,(AG32*AC33)+(1-AG32)*AC34,IF(BRNDateDiff(AF32,BRNNewExpDate)=0,((8/20)*AC33+(11/20)*AC34+1/20*AC35),IF(BRNDateDiff(AF32,BRNNewExpDate)<0,(AG32*AC34)+(1-AG32)*AC35)))","v":58.650454545454544},{"$f":"IF(OR(AD33=\"\",AD34=\"\",AD35=\"\"),\"\",IF(BRNDateDiff(AF32,BRNNewExpDate)>0,(AG32*AD33)+(1-AG32)*AD34,IF(BRNDateDiff(AF32,BRNNewExpDate)=0,((8/20)*AD33+(11/20)*AD34+1/20*AD35),IF(BRNDateDiff(AF32,BRNNewExpDate)<0,(AG32*AD34)+(1-AG32)*AD35))))","v":""},"",{"$f":"IF(BRNDateDiff(AF32,BRNNewExpDate)>0,IF(OR(Y33=\"\",Y34=\"\"),\"\",(AG32*Y33)+(1-AG32)*Y34),IF(BRNDateDiff(AF32,BRNNewExpDate)=0,IF(OR(Y33=\"\",Y34=\"\",Y35=\"\"),\"\",(8/20*Y33)+11/20*Y34)+(1/20*Y35),IF(BRNDateDiff(AF32,BRNNewExpDate)<0,IF(OR(Y34=\"\",Y35=\"\"),\"\",(AG32*Y34)+(1-AG32)*Y35))))","v":59.150454545454544},"Oct'17",-4.8199999999999932,-4.885909090909081,{"$f":"RTD(\"esrtd\",,\"XRB 24!\",\"Delivery\")","v":"Oct'17"},{"$f":"RTD(\"esrtd\",,\"XRB 24!\",\"Symbol\")","v":"XRB V7"},{"$f":"RTD(\"esrtd\",,AP31 & \":\" &  SUBSTITUTE(AP32,\" \",\"\"),\"Market\")","v":0.13390000000000002},0.13450000000000006,null,1.5015999999999998,{"$f":"RTD(\"esrtd\",,\"XRB 24!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 24!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 24!\",\"Time\")","v":42277.634189814817},{"$f":"RTD(\"esrtd\",,\"XRB 24!\",\"PrevPrice\")","v":1.4901},{"$f":"RTD(\"esrtd\",,\"XRB 24!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"XRB 24!\",\"Expiration\")","v":"2017-09-29"},1.4676,"","",1.4801999999999997,7.9038545454545286,8.0064727272727296,"","",3.0179454545454476,2.9887454545454588,"","",{"$f":"RTD(\"esrtd\",,\"HO 24!\",\"Delivery\")","v":"Oct'17"},{"$f":"RTD(\"esrtd\",,\"HO 24!\",\"Symbol\")","v":"HO V7"},{"$f":"RTD(\"esrtd\",,BO31 & \":\" &  SUBSTITUTE(BO32,\" \",\"\"),\"Market\")","v":-1.1300000000000001E-2},-1.2000000000000011E-2,null,1.7734500000000004,{"$f":"RTD(\"esrtd\",,\"HO 24!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 24!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 24!\",\"Time\")","v":42278.353854166664},{"$f":"RTD(\"esrtd\",,\"HO 24!\",\"PrevPrice\")","v":1.7628999999999999},{"$f":"RTD(\"esrtd\",,\"HO 24!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"HO 24!\",\"Expiration\")","v":"2017-09-29"},1.7714000000000001,"","",1.7819500000000004,20.577354545454547,20.766072727272736,"","",15.691445454545466,15.748345454545465,"","","Oct'17",-0.27185000000000059,-0.30175000000000063,{"$f":"RTD(\"esrtd\",,\"GAS 25!-ICE\",\"Delivery\")","v":"Oct'17"},{"$f":"RTD(\"esrtd\",,\"GAS 25!-ICE\",\"Symbol\")","v":"GAS 7V-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ31,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ32,\" \",\"\"),\"Market\")","v":-2.875},-2.75,null,544.375,{"$f":"RTD(\"esrtd\",,\"GAS 25!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 25!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 25!-ICE\",\"Time\")","v":42278.31318287037},{"$f":"RTD(\"esrtd\",,\"GAS 25!-ICE\",\"PrevPrice\")","v":539.75},{"$f":"RTD(\"esrtd\",,\"GAS 25!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 25!-ICE\",\"Expiration\")","v":"2017-10-12"},0.36363636363636365,540.5454545454545,"","",545.40909090909088,14.058819402074427,13.905982306284308,"","","Oct'17",3.3676909555768964E-2,3.8872048868357822E-2]
[null,{"$f":"RTD(\"esrtd\",,\"CL 25!\",\"Delivery\")","v":"Nov'17"},{"$f":"RTD(\"esrtd\",,\"CL 25!\",\"Symbol\")","v":"CL X7"},{"$f":"RTD(\"esrtd\",,C32 & \":\" &  SUBSTITUTE(C33,\" \",\"\"),\"Market\")","v":-0.255},-0.26999999999999602,null,54.185000000000009,{"$f":"RTD(\"esrtd\",,\"CL 25!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 25!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 25!\",\"Time\")","v":42277.630069444444},{"$f":"RTD(\"esrtd\",,\"CL 25!\",\"PrevPrice\")","v":53.55},{"$f":"RTD(\"esrtd\",,\"CL 25!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 25!\",\"Expiration\")","v":"2017-10-20"},0.66666666666666663,53.853333333333339,"","",54.476666666666674,{"$f":"RTD(\"esrtd\",,\"BRN 25!-ICE\",\"Delivery\")","v":"Nov'17"},{"$f":"RTD(\"esrtd\",,\"BRN 25!-ICE\",\"Symbol\")","v":"BRN 7X-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U32,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U33,\" \",\"\"),\"Market\")","v":-0.19},-0.19999999999999574,null,58.94,{"$f":"RTD(\"esrtd\",,\"BRN 25!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 25!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 25!-ICE\",\"Time\")","v":42278.369155092594},{"$f":"RTD(\"esrtd\",,\"BRN 25!-ICE\",\"PrevPrice\")","v":58.44},{"$f":"RTD(\"esrtd\",,\"BRN 25!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 25!-ICE\",\"Expiration\")","v":"2017-09-29"},{"$f":"IF(BRNDateDiff(AF33,BRNNewExpDate)>0,NetDaysRatio(AF34,ICEHolidays,-1),IF(BRNDateDiff(AF33,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF33,BRNNewExpDate)<0,NetDaysRatio(AF35,ICEHolidays,-1))))","v":0.95454545454545459},{"$f":"IF(BRNDateDiff(AF33,BRNNewExpDate)>0,(AG33*AC34)+(1-AG33)*AC35,IF(BRNDateDiff(AF33,BRNNewExpDate)=0,((8/20)*AC34+(11/20)*AC35+1/20*AC36),IF(BRNDateDiff(AF33,BRNNewExpDate)<0,(AG33*AC35)+(1-AG33)*AC36)))","v":58.88045454545454},{"$f":"IF(OR(AD34=\"\",AD35=\"\",AD36=\"\"),\"\",IF(BRNDateDiff(AF33,BRNNewExpDate)>0,(AG33*AD34)+(1-AG33)*AD35,IF(BRNDateDiff(AF33,BRNNewExpDate)=0,((8/20)*AD34+(11/20)*AD35+1/20*AD36),IF(BRNDateDiff(AF33,BRNNewExpDate)<0,(AG33*AD35)+(1-AG33)*AD36))))","v":""},"",{"$f":"IF(BRNDateDiff(AF33,BRNNewExpDate)>0,IF(OR(Y34=\"\",Y35=\"\"),\"\",(AG33*Y34)+(1-AG33)*Y35),IF(BRNDateDiff(AF33,BRNNewExpDate)=0,IF(OR(Y34=\"\",Y35=\"\",Y36=\"\"),\"\",(8/20*Y34)+11/20*Y35)+(1/20*Y36),IF(BRNDateDiff(AF33,BRNNewExpDate)<0,IF(OR(Y35=\"\",Y36=\"\"),\"\",(AG33*Y35)+(1-AG33)*Y36))))","v":59.37954545454545},"Nov'17",-4.7549999999999883,-4.9028787878787767,{"$f":"RTD(\"esrtd\",,\"XRB 25!\",\"Delivery\")","v":"Nov'17"},{"$f":"RTD(\"esrtd\",,\"XRB 25!\",\"Symbol\")","v":"XRB X7"},{"$f":"RTD(\"esrtd\",,AP32 & \":\" &  SUBSTITUTE(AP33,\" \",\"\"),\"Market\")","v":2.1400000000000002E-2},2.2499999999999964E-2,null,1.4801999999999997,{"$f":"RTD(\"esrtd\",,\"XRB 25!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 25!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 25!\",\"Time\")","v":42277.634189814817},{"$f":"RTD(\"esrtd\",,\"XRB 25!\",\"PrevPrice\")","v":1.4676},{"$f":"RTD(\"esrtd\",,\"XRB 25!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"XRB 25!\",\"Expiration\")","v":"2017-10-31"},1.4556,"","",1.4692999999999998,7.2339333333333187,7.2818666666666587,"","",2.3310545454545419,2.2547454545454571,"","",{"$f":"RTD(\"esrtd\",,\"HO 25!\",\"Delivery\")","v":"Nov'17"},{"$f":"RTD(\"esrtd\",,\"HO 25!\",\"Symbol\")","v":"HO X7"},{"$f":"RTD(\"esrtd\",,BO32 & \":\" &  SUBSTITUTE(BO33,\" \",\"\"),\"Market\")","v":-8.5000000000000006E-3},-8.5000000000001741E-3,null,1.7819500000000004,{"$f":"RTD(\"esrtd\",,\"HO 25!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 25!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 25!\",\"Time\")","v":42278.368449074071},{"$f":"RTD(\"esrtd\",,\"HO 25!\",\"PrevPrice\")","v":1.7714000000000001},{"$f":"RTD(\"esrtd\",,\"HO 25!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"HO 25!\",\"Expiration\")","v":"2017-10-31"},1.7788999999999999,"","",1.7894500000000004,20.680233333333348,20.860466666666653,"","",15.777354545454571,15.833345454545452,"","","Nov'17",-0.30175000000000063,-0.3201500000000006,{"$f":"RTD(\"esrtd\",,\"GAS 26!-ICE\",\"Delivery\")","v":"Nov'17"},{"$f":"RTD(\"esrtd\",,\"GAS 26!-ICE\",\"Symbol\")","v":"GAS 7X-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ32,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ33,\" \",\"\"),\"Market\")","v":-1.625},-1.25,null,546,{"$f":"RTD(\"esrtd\",,\"GAS 26!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 26!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 26!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"GAS 26!-ICE\",\"PrevPrice\")","v":541},{"$f":"RTD(\"esrtd\",,\"GAS 26!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 26!-ICE\",\"Expiration\")","v":"2017-11-10"},0.31818181818181818,541.85227272727275,"","",546.85227272727275,14.023444173276388,13.85139414276999,"","","Nov'17",3.6983557046980087E-2,4.1759770766146787E-2]
[null,{"$f":"RTD(\"esrtd\",,\"CL 26!\",\"Delivery\")","v":"Dec'17"},{"$f":"RTD(\"esrtd\",,\"CL 26!\",\"Symbol\")","v":"CL Z7"},{"$f":"RTD(\"esrtd\",,C33 & \":\" &  SUBSTITUTE(C34,\" \",\"\"),\"Market\")","v":-0.25},-0.26000000000000512,null,54.435000000000009,{"$f":"RTD(\"esrtd\",,\"CL 26!\",\"Last\")","v":54.42},{"$f":"RTD(\"esrtd\",,\"CL 26!\",\"Change\")","v":0.60999999999999943},{"$f":"RTD(\"esrtd\",,\"CL 26!\",\"Time\")","v":42278.369270833333},{"$f":"RTD(\"esrtd\",,\"CL 26!\",\"PrevPrice\")","v":53.81},{"$f":"RTD(\"esrtd\",,\"CL 26!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 26!\",\"Expiration\")","v":"2017-11-20"},0.65,53.9925,"","",54.609000000000009,{"$f":"RTD(\"esrtd\",,\"BRN 26!-ICE\",\"Delivery\")","v":"Dec'17"},{"$f":"RTD(\"esrtd\",,\"BRN 26!-ICE\",\"Symbol\")","v":"BRN 7Z-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U33,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U34,\" \",\"\"),\"Market\")","v":-0.2},-0.20000000000000284,null,59.14,{"$f":"RTD(\"esrtd\",,\"BRN 26!-ICE\",\"Last\")","v":59.11},{"$f":"RTD(\"esrtd\",,\"BRN 26!-ICE\",\"Change\")","v":0.46999999999999886},{"$f":"RTD(\"esrtd\",,\"BRN 26!-ICE\",\"Time\")","v":42278.369317129633},{"$f":"RTD(\"esrtd\",,\"BRN 26!-ICE\",\"PrevPrice\")","v":58.64},{"$f":"RTD(\"esrtd\",,\"BRN 26!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 26!-ICE\",\"Expiration\")","v":"2017-10-31"},{"$f":"IF(BRNDateDiff(AF34,BRNNewExpDate)>0,NetDaysRatio(AF35,ICEHolidays,-1),IF(BRNDateDiff(AF34,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF34,BRNNewExpDate)<0,NetDaysRatio(AF36,ICEHolidays,-1))))","v":0.9},{"$f":"IF(BRNDateDiff(AF34,BRNNewExpDate)>0,(AG34*AC35)+(1-AG34)*AC36,IF(BRNDateDiff(AF34,BRNNewExpDate)=0,((8/20)*AC35+(11/20)*AC36+1/20*AC37),IF(BRNDateDiff(AF34,BRNNewExpDate)<0,(AG34*AC36)+(1-AG34)*AC37)))","v":59.120000000000005},{"$f":"IF(OR(AD35=\"\",AD36=\"\",AD37=\"\"),\"\",IF(BRNDateDiff(AF34,BRNNewExpDate)>0,(AG34*AD35)+(1-AG34)*AD36,IF(BRNDateDiff(AF34,BRNNewExpDate)=0,((8/20)*AD35+(11/20)*AD36+1/20*AD37),IF(BRNDateDiff(AF34,BRNNewExpDate)<0,(AG34*AD36)+(1-AG34)*AD37))))","v":""},"",{"$f":"IF(BRNDateDiff(AF34,BRNNewExpDate)>0,IF(OR(Y35=\"\",Y36=\"\"),\"\",(AG34*Y35)+(1-AG34)*Y36),IF(BRNDateDiff(AF34,BRNNewExpDate)=0,IF(OR(Y35=\"\",Y36=\"\",Y37=\"\"),\"\",(8/20*Y35)+11/20*Y36)+(1/20*Y37),IF(BRNDateDiff(AF34,BRNNewExpDate)<0,IF(OR(Y36=\"\",Y37=\"\"),\"\",(AG34*Y36)+(1-AG34)*Y37))))","v":59.600499999999997},"Dec'17",-4.7049999999999912,-4.9914999999999878,{"$f":"RTD(\"esrtd\",,\"XRB 26!\",\"Delivery\")","v":"Dec'17"},{"$f":"RTD(\"esrtd\",,\"XRB 26!\",\"Symbol\")","v":"XRB Z7"},{"$f":"RTD(\"esrtd\",,AP33 & \":\" &  SUBSTITUTE(AP34,\" \",\"\"),\"Market\")","v":1.09E-2},1.2000000000000011E-2,null,1.4692999999999998,{"$f":"RTD(\"esrtd\",,\"XRB 26!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 26!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 26!\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"XRB 26!\",\"PrevPrice\")","v":1.4556},{"$f":"RTD(\"esrtd\",,\"XRB 26!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"XRB 26!\",\"Expiration\")","v":"2017-11-30"},1.4636,"","",1.4772999999999998,7.437599999999982,7.4787000000000035,"","",2.4460999999999942,2.3511999999999986,"","",{"$f":"RTD(\"esrtd\",,\"HO 26!\",\"Delivery\")","v":"Dec'17"},{"$f":"RTD(\"esrtd\",,\"HO 26!\",\"Symbol\")","v":"HO Z7"},{"$f":"RTD(\"esrtd\",,BO33 & \":\" &  SUBSTITUTE(BO34,\" \",\"\"),\"Market\")","v":-7.4999999999999997E-3},-7.4999999999998401E-3,null,1.7894500000000004,{"$f":"RTD(\"esrtd\",,\"HO 26!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 26!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 26!\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"HO 26!\",\"PrevPrice\")","v":1.7788999999999999},{"$f":"RTD(\"esrtd\",,\"HO 26!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"HO 26!\",\"Expiration\")","v":"2017-11-30"},1.7894000000000001,"","",1.7977500000000004,20.896500000000003,21.162300000000009,"","",15.905000000000015,16.034800000000004,"","","Dec'17",-0.3201500000000006,-0.32045000000000057,{"$f":"RTD(\"esrtd\",,\"GAS 27!-ICE\",\"Delivery\")","v":"Dec'17"},{"$f":"RTD(\"esrtd\",,\"GAS 27!-ICE\",\"Symbol\")","v":"GAS 7Z-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ33,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ34,\" \",\"\"),\"Market\")","v":-1.25},-1.25,null,547.25,{"$f":"RTD(\"esrtd\",,\"GAS 27!-ICE\",\"Last\")","v":546.25},{"$f":"RTD(\"esrtd\",,\"GAS 27!-ICE\",\"Change\")","v":4},{"$f":"RTD(\"esrtd\",,\"GAS 27!-ICE\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"GAS 27!-ICE\",\"PrevPrice\")","v":542.25},{"$f":"RTD(\"esrtd\",,\"GAS 27!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 27!-ICE\",\"Expiration\")","v":"2017-12-12"},0.35,544.36249999999995,"","",549.20000000000005,14.117620805369128,13.948791946308717,"","","Dec'17",4.0488670501757973E-2,4.2556647491211352E-2]
[null,{"$f":"RTD(\"esrtd\",,\"CL 27!\",\"Delivery\")","v":"Jan'18"},{"$f":"RTD(\"esrtd\",,\"CL 27!\",\"Symbol\")","v":"CL F18"},{"$f":"RTD(\"esrtd\",,C34 & \":\" &  SUBSTITUTE(C35,\" \",\"\"),\"Market\")","v":-0.125},-0.12999999999999545,null,54.560000000000009,{"$f":"RTD(\"esrtd\",,\"CL 27!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 27!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 27!\",\"Time\")","v":42277.630069444444},{"$f":"RTD(\"esrtd\",,\"CL 27!\",\"PrevPrice\")","v":53.94},{"$f":"RTD(\"esrtd\",,\"CL 27!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 27!\",\"Expiration\")","v":"2017-12-19"},0.66666666666666663,54.146666666666675,"","",54.753333333333345,{"$f":"RTD(\"esrtd\",,\"BRN 27!-ICE\",\"Delivery\")","v":"Jan'18"},{"$f":"RTD(\"esrtd\",,\"BRN 27!-ICE\",\"Symbol\")","v":"BRN 18F-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U34,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U35,\" \",\"\"),\"Market\")","v":-0.22999999999999998},-0.22999999999999687,null,59.37,{"$f":"RTD(\"esrtd\",,\"BRN 27!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 27!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 27!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"BRN 27!-ICE\",\"PrevPrice\")","v":58.87},{"$f":"RTD(\"esrtd\",,\"BRN 27!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 27!-ICE\",\"Expiration\")","v":"2017-11-30"},{"$f":"IF(BRNDateDiff(AF35,BRNNewExpDate)>0,NetDaysRatio(AF36,ICEHolidays,-1),IF(BRNDateDiff(AF35,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF35,BRNNewExpDate)<0,NetDaysRatio(AF37,ICEHolidays,-1))))","v":0.95454545454545459},{"$f":"IF(BRNDateDiff(AF35,BRNNewExpDate)>0,(AG35*AC36)+(1-AG35)*AC37,IF(BRNDateDiff(AF35,BRNNewExpDate)=0,((8/20)*AC36+(11/20)*AC37+1/20*AC38),IF(BRNDateDiff(AF35,BRNNewExpDate)<0,(AG35*AC37)+(1-AG35)*AC38)))","v":59.309999999999995},{"$f":"IF(OR(AD36=\"\",AD37=\"\",AD38=\"\"),\"\",IF(BRNDateDiff(AF35,BRNNewExpDate)>0,(AG35*AD36)+(1-AG35)*AD37,IF(BRNDateDiff(AF35,BRNNewExpDate)=0,((8/20)*AD36+(11/20)*AD37+1/20*AD38),IF(BRNDateDiff(AF35,BRNNewExpDate)<0,(AG35*AD37)+(1-AG35)*AD38))))","v":""},"",{"$f":"IF(BRNDateDiff(AF35,BRNNewExpDate)>0,IF(OR(Y36=\"\",Y37=\"\"),\"\",(AG35*Y36)+(1-AG35)*Y37),IF(BRNDateDiff(AF35,BRNNewExpDate)=0,IF(OR(Y36=\"\",Y37=\"\",Y38=\"\"),\"\",(8/20*Y36)+11/20*Y37)+(1/20*Y38),IF(BRNDateDiff(AF35,BRNNewExpDate)<0,IF(OR(Y37=\"\",Y38=\"\"),\"\",(AG35*Y37)+(1-AG35)*Y38))))","v":59.794772727272729},"Jan'18",-4.8099999999999881,-5.0414393939393847,{"$f":"RTD(\"esrtd\",,\"XRB 27!\",\"Delivery\")","v":"Jan'18"},{"$f":"RTD(\"esrtd\",,\"XRB 27!\",\"Symbol\")","v":"XRB F18"},{"$f":"RTD(\"esrtd\",,AP34 & \":\" &  SUBSTITUTE(AP35,\" \",\"\"),\"Market\")","v":-8.0000000000000002E-3},-8.0000000000000071E-3,null,1.4772999999999998,{"$f":"RTD(\"esrtd\",,\"XRB 27!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 27!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 27!\",\"Time\")","v":42277.634189814817},{"$f":"RTD(\"esrtd\",,\"XRB 27!\",\"PrevPrice\")","v":1.4636},{"$f":"RTD(\"esrtd\",,\"XRB 27!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"XRB 27!\",\"Expiration\")","v":"2017-12-29"},1.4685999999999999,"","",1.4822999999999997,7.5032666666666472,7.5345333333333215,"","",2.4618272727272625,2.3712000000000018,"","",{"$f":"RTD(\"esrtd\",,\"HO 27!\",\"Delivery\")","v":"Jan'18"},{"$f":"RTD(\"esrtd\",,\"HO 27!\",\"Symbol\")","v":"HO F18"},{"$f":"RTD(\"esrtd\",,BO34 & \":\" &  SUBSTITUTE(BO35,\" \",\"\"),\"Market\")","v":-8.3000000000000001E-3},-1.0500000000000176E-2,null,1.7977500000000004,{"$f":"RTD(\"esrtd\",,\"HO 27!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 27!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 27!\",\"Time\")","v":42277.622800925928},{"$f":"RTD(\"esrtd\",,\"HO 27!\",\"PrevPrice\")","v":1.7894000000000001},{"$f":"RTD(\"esrtd\",,\"HO 27!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"HO 27!\",\"Expiration\")","v":"2017-12-29"},1.7944,"","",1.8013500000000005,20.90336666666667,21.218133333333327,"","",15.861927272727286,16.054800000000007,"","","Jan'18",-0.32045000000000057,-0.31905000000000072,{"$f":"RTD(\"esrtd\",,\"GAS 28!-ICE\",\"Delivery\")","v":"Jan'18"},{"$f":"RTD(\"esrtd\",,\"GAS 28!-ICE\",\"Symbol\")","v":"GAS 18F-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ34,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ35,\" \",\"\"),\"Market\")","v":-3},-3.25,null,550.25,{"$f":"RTD(\"esrtd\",,\"GAS 28!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 28!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 28!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"GAS 28!-ICE\",\"PrevPrice\")","v":545.5},{"$f":"RTD(\"esrtd\",,\"GAS 28!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 28!-ICE\",\"Expiration\")","v":"2018-01-11"},0.31818181818181818,546.69318181818187,"","",551.44318181818176,14.224446308724822,14.071635143380114,"","","Jan'18",3.9200942793224947E-2,3.8987642000058553E-2]
[null,{"$f":"RTD(\"esrtd\",,\"CL 28!\",\"Delivery\")","v":"Feb'18"},{"$f":"RTD(\"esrtd\",,\"CL 28!\",\"Symbol\")","v":"CL G18"},{"$f":"RTD(\"esrtd\",,C35 & \":\" &  SUBSTITUTE(C36,\" \",\"\"),\"Market\")","v":-0.14000000000000001},-0.15000000000000568,null,54.70000000000001,{"$f":"RTD(\"esrtd\",,\"CL 28!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 28!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 28!\",\"Time\")","v":42277.630069444444},{"$f":"RTD(\"esrtd\",,\"CL 28!\",\"PrevPrice\")","v":54.09},{"$f":"RTD(\"esrtd\",,\"CL 28!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 28!\",\"Expiration\")","v":"2018-01-22"},0.68421052631578949,54.323157894736838,"","",54.918421052631587,{"$f":"RTD(\"esrtd\",,\"BRN 28!-ICE\",\"Delivery\")","v":"Feb'18"},{"$f":"RTD(\"esrtd\",,\"BRN 28!-ICE\",\"Symbol\")","v":"BRN 18G-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U35,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U36,\" \",\"\"),\"Market\")","v":-0.21000000000000002},-0.23000000000000398,null,59.58,{"$f":"RTD(\"esrtd\",,\"BRN 28!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 28!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 28!-ICE\",\"Time\")","v":42278.355925925927},{"$f":"RTD(\"esrtd\",,\"BRN 28!-ICE\",\"PrevPrice\")","v":59.1},{"$f":"RTD(\"esrtd\",,\"BRN 28!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 28!-ICE\",\"Expiration\")","v":"2017-12-28"},{"$f":"IF(BRNDateDiff(AF36,BRNNewExpDate)>0,NetDaysRatio(AF37,ICEHolidays,-1),IF(BRNDateDiff(AF36,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF36,BRNNewExpDate)<0,NetDaysRatio(AF38,ICEHolidays,-1))))","v":0.95},{"$f":"IF(BRNDateDiff(AF36,BRNNewExpDate)>0,(AG36*AC37)+(1-AG36)*AC38,IF(BRNDateDiff(AF36,BRNNewExpDate)=0,((8/20)*AC37+(11/20)*AC38+1/20*AC39),IF(BRNDateDiff(AF36,BRNNewExpDate)<0,(AG36*AC38)+(1-AG36)*AC39)))","v":59.530999999999999},{"$f":"IF(OR(AD37=\"\",AD38=\"\",AD39=\"\"),\"\",IF(BRNDateDiff(AF36,BRNNewExpDate)>0,(AG36*AD37)+(1-AG36)*AD38,IF(BRNDateDiff(AF36,BRNNewExpDate)=0,((8/20)*AD37+(11/20)*AD38+1/20*AD39),IF(BRNDateDiff(AF36,BRNNewExpDate)<0,(AG36*AD38)+(1-AG36)*AD39))))","v":""},"",{"$f":"IF(BRNDateDiff(AF36,BRNNewExpDate)>0,IF(OR(Y37=\"\",Y38=\"\"),\"\",(AG36*Y37)+(1-AG36)*Y38),IF(BRNDateDiff(AF36,BRNNewExpDate)=0,IF(OR(Y37=\"\",Y38=\"\",Y39=\"\"),\"\",(8/20*Y37)+11/20*Y38)+(1/20*Y39),IF(BRNDateDiff(AF36,BRNNewExpDate)<0,IF(OR(Y38=\"\",Y39=\"\"),\"\",(AG36*Y38)+(1-AG36)*Y39))))","v":60.009500000000003},"Feb'18",-4.8799999999999883,-5.0910789473684162,{"$f":"RTD(\"esrtd\",,\"XRB 28!\",\"Delivery\")","v":"Feb'18"},{"$f":"RTD(\"esrtd\",,\"XRB 28!\",\"Symbol\")","v":"XRB G18"},{"$f":"RTD(\"esrtd\",,AP35 & \":\" &  SUBSTITUTE(AP36,\" \",\"\"),\"Market\")","v":-5.0000000000000001E-3},-4.9999999999998934E-3,null,1.4822999999999997,{"$f":"RTD(\"esrtd\",,\"XRB 28!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 28!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 28!\",\"Time\")","v":42277.634189814817},{"$f":"RTD(\"esrtd\",,\"XRB 28!\",\"PrevPrice\")","v":1.4685999999999999},{"$f":"RTD(\"esrtd\",,\"XRB 28!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"XRB 28!\",\"Expiration\")","v":"2018-01-31"},1.4874000000000001,"","",1.5010999999999997,8.1277789473683981,8.1476421052631665,"","",3.036699999999982,2.9398000000000053,"","",{"$f":"RTD(\"esrtd\",,\"HO 28!\",\"Delivery\")","v":"Feb'18"},{"$f":"RTD(\"esrtd\",,\"HO 28!\",\"Symbol\")","v":"HO G18"},{"$f":"RTD(\"esrtd\",,BO35 & \":\" &  SUBSTITUTE(BO36,\" \",\"\"),\"Market\")","v":-3.5999999999999999E-3},-4.9999999999998934E-3,null,1.8013500000000005,{"$f":"RTD(\"esrtd\",,\"HO 28!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 28!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 28!\",\"Time\")","v":42277.622800925928},{"$f":"RTD(\"esrtd\",,\"HO 28!\",\"PrevPrice\")","v":1.7944},{"$f":"RTD(\"esrtd\",,\"HO 28!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"HO 28!\",\"Expiration\")","v":"2018-01-31"},1.7928999999999999,"","",1.7993500000000004,20.654278947368439,20.978642105263162,"","",15.563200000000023,15.770800000000001,"","","Feb'18",-0.31905000000000072,-0.29825000000000079,{"$f":"RTD(\"esrtd\",,\"GAS 29!-ICE\",\"Delivery\")","v":"Feb'18"},{"$f":"RTD(\"esrtd\",,\"GAS 29!-ICE\",\"Symbol\")","v":"GAS 18G-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ35,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ36,\" \",\"\"),\"Market\")","v":-1.75},-1.75,null,552,{"$f":"RTD(\"esrtd\",,\"GAS 29!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 29!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 29!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"GAS 29!-ICE\",\"PrevPrice\")","v":547.25},{"$f":"RTD(\"esrtd\",,\"GAS 29!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 29!-ICE\",\"Expiration\")","v":"2018-02-12"},0.35,548.38750000000005,"","",553.13750000000005,14.237144295302016,14.078060402684564,"","","Feb'18",3.7208101629913948E-2,3.1572754873761655E-2]
[null,{"$f":"RTD(\"esrtd\",,\"CL 29!\",\"Delivery\")","v":"Mar'18"},{"$f":"RTD(\"esrtd\",,\"CL 29!\",\"Symbol\")","v":"CL H18"},{"$f":"RTD(\"esrtd\",,C36 & \":\" &  SUBSTITUTE(C37,\" \",\"\"),\"Market\")","v":-0.16},-0.1699999999999946,null,54.860000000000007,{"$f":"RTD(\"esrtd\",,\"CL 29!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 29!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 29!\",\"Time\")","v":42277.630069444444},{"$f":"RTD(\"esrtd\",,\"CL 29!\",\"PrevPrice\")","v":54.26},{"$f":"RTD(\"esrtd\",,\"CL 29!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 29!\",\"Expiration\")","v":"2018-02-20"},0.66666666666666663,54.53,"","",55.120000000000012,{"$f":"RTD(\"esrtd\",,\"BRN 29!-ICE\",\"Delivery\")","v":"Mar'18"},{"$f":"RTD(\"esrtd\",,\"BRN 29!-ICE\",\"Symbol\")","v":"BRN 18H-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U36,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U37,\" \",\"\"),\"Market\")","v":-0.20500000000000002},-0.19999999999999574,null,59.784999999999997,{"$f":"RTD(\"esrtd\",,\"BRN 29!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 29!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 29!-ICE\",\"Time\")","v":42278.355925925927},{"$f":"RTD(\"esrtd\",,\"BRN 29!-ICE\",\"PrevPrice\")","v":59.3},{"$f":"RTD(\"esrtd\",,\"BRN 29!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 29!-ICE\",\"Expiration\")","v":"2018-01-31"},{"$f":"IF(BRNDateDiff(AF37,BRNNewExpDate)>0,NetDaysRatio(AF38,ICEHolidays,-1),IF(BRNDateDiff(AF37,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF37,BRNNewExpDate)<0,NetDaysRatio(AF39,ICEHolidays,-1))))","v":0.95238095238095233},{"$f":"IF(BRNDateDiff(AF37,BRNNewExpDate)>0,(AG37*AC38)+(1-AG37)*AC39,IF(BRNDateDiff(AF37,BRNNewExpDate)=0,((8/20)*AC38+(11/20)*AC39+1/20*AC40),IF(BRNDateDiff(AF37,BRNNewExpDate)<0,(AG37*AC39)+(1-AG37)*AC40)))","v":59.749523809523808},{"$f":"IF(OR(AD38=\"\",AD39=\"\",AD40=\"\"),\"\",IF(BRNDateDiff(AF37,BRNNewExpDate)>0,(AG37*AD38)+(1-AG37)*AD39,IF(BRNDateDiff(AF37,BRNNewExpDate)=0,((8/20)*AD38+(11/20)*AD39+1/20*AD40),IF(BRNDateDiff(AF37,BRNNewExpDate)<0,(AG37*AD39)+(1-AG37)*AD40))))","v":""},"",{"$f":"IF(BRNDateDiff(AF37,BRNNewExpDate)>0,IF(OR(Y38=\"\",Y39=\"\"),\"\",(AG37*Y38)+(1-AG37)*Y39),IF(BRNDateDiff(AF37,BRNNewExpDate)=0,IF(OR(Y38=\"\",Y39=\"\",Y40=\"\"),\"\",(8/20*Y38)+11/20*Y39)+(1/20*Y40),IF(BRNDateDiff(AF37,BRNNewExpDate)<0,IF(OR(Y39=\"\",Y40=\"\"),\"\",(AG37*Y39)+(1-AG37)*Y40))))","v":60.198095238095235},"Mar'18",-4.9249999999999901,-5.0780952380952229,{"$f":"RTD(\"esrtd\",,\"XRB 29!\",\"Delivery\")","v":"Mar'18"},{"$f":"RTD(\"esrtd\",,\"XRB 29!\",\"Symbol\")","v":"XRB H18"},{"$f":"RTD(\"esrtd\",,AP36 & \":\" &  SUBSTITUTE(AP37,\" \",\"\"),\"Market\")","v":-1.8800000000000001E-2},-1.880000000000015E-2,null,1.5010999999999997,{"$f":"RTD(\"esrtd\",,\"XRB 29!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 29!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 29!\",\"Time\")","v":42277.634189814817},{"$f":"RTD(\"esrtd\",,\"XRB 29!\",\"PrevPrice\")","v":1.4874000000000001},{"$f":"RTD(\"esrtd\",,\"XRB 29!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"XRB 29!\",\"Expiration\")","v":"2018-02-28"},1.6932,"","",1.7154999999999996,16.930999999999976,16.584400000000002,"","",11.852904761904753,11.364876190476195,"","",{"$f":"RTD(\"esrtd\",,\"HO 29!\",\"Delivery\")","v":"Mar'18"},{"$f":"RTD(\"esrtd\",,\"HO 29!\",\"Symbol\")","v":"HO H18"},{"$f":"RTD(\"esrtd\",,BO36 & \":\" &  SUBSTITUTE(BO37,\" \",\"\"),\"Market\")","v":2E-3},1.5000000000000568E-3,null,1.7993500000000004,{"$f":"RTD(\"esrtd\",,\"HO 29!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 29!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 29!\",\"Time\")","v":42277.622800925928},{"$f":"RTD(\"esrtd\",,\"HO 29!\",\"PrevPrice\")","v":1.7928999999999999},{"$f":"RTD(\"esrtd\",,\"HO 29!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"HO 29!\",\"Expiration\")","v":"2018-02-28"},1.7884,"","",1.7948500000000005,20.263700000000007,20.582799999999992,"","",15.185604761904784,15.363276190476185,"","","Mar'18",-0.29825000000000079,-7.935000000000092E-2,{"$f":"RTD(\"esrtd\",,\"GAS 30!-ICE\",\"Delivery\")","v":"Mar'18"},{"$f":"RTD(\"esrtd\",,\"GAS 30!-ICE\",\"Symbol\")","v":"GAS 18H-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ36,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ37,\" \",\"\"),\"Market\")","v":-1.75},-1.75,null,553.75,{"$f":"RTD(\"esrtd\",,\"GAS 30!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 30!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 30!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"GAS 30!-ICE\",\"PrevPrice\")","v":549},{"$f":"RTD(\"esrtd\",,\"GAS 30!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 30!-ICE\",\"Expiration\")","v":"2018-03-12"},0.33333333333333331,550.16666666666674,"","",554.91666666666674,14.287363374880172,14.098350910834142,"","","Mar'18",2.9615260466603122E-2,2.1386699691062327E-2]
[null,{"$f":"RTD(\"esrtd\",,\"CL 30!\",\"Delivery\")","v":"Apr'18"},{"$f":"RTD(\"esrtd\",,\"CL 30!\",\"Symbol\")","v":"CL J18"},{"$f":"RTD(\"esrtd\",,C37 & \":\" &  SUBSTITUTE(C38,\" \",\"\"),\"Market\")","v":-0.185},-0.20000000000000284,null,55.045000000000009,{"$f":"RTD(\"esrtd\",,\"CL 30!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 30!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 30!\",\"Time\")","v":42277.630069444444},{"$f":"RTD(\"esrtd\",,\"CL 30!\",\"PrevPrice\")","v":54.46},{"$f":"RTD(\"esrtd\",,\"CL 30!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 30!\",\"Expiration\")","v":"2018-03-20"},0.7142857142857143,54.735714285714288,"","",55.34,{"$f":"RTD(\"esrtd\",,\"BRN 30!-ICE\",\"Delivery\")","v":"Apr'18"},{"$f":"RTD(\"esrtd\",,\"BRN 30!-ICE\",\"Symbol\")","v":"BRN 18J-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U37,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U38,\" \",\"\"),\"Market\")","v":-0.21500000000000002},-0.22000000000000597,null,60,{"$f":"RTD(\"esrtd\",,\"BRN 30!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 30!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 30!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"BRN 30!-ICE\",\"PrevPrice\")","v":59.52},{"$f":"RTD(\"esrtd\",,\"BRN 30!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 30!-ICE\",\"Expiration\")","v":"2018-02-28"},{"$f":"IF(BRNDateDiff(AF38,BRNNewExpDate)>0,NetDaysRatio(AF39,ICEHolidays,-1),IF(BRNDateDiff(AF38,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF38,BRNNewExpDate)<0,NetDaysRatio(AF40,ICEHolidays,-1))))","v":0.95238095238095233},{"$f":"IF(BRNDateDiff(AF38,BRNNewExpDate)>0,(AG38*AC39)+(1-AG38)*AC40,IF(BRNDateDiff(AF38,BRNNewExpDate)=0,((8/20)*AC39+(11/20)*AC40+1/20*AC41),IF(BRNDateDiff(AF38,BRNNewExpDate)<0,(AG38*AC40)+(1-AG38)*AC41)))","v":59.946666666666665},{"$f":"IF(OR(AD39=\"\",AD40=\"\",AD41=\"\"),\"\",IF(BRNDateDiff(AF38,BRNNewExpDate)>0,(AG38*AD39)+(1-AG38)*AD40,IF(BRNDateDiff(AF38,BRNNewExpDate)=0,((8/20)*AD39+(11/20)*AD40+1/20*AD41),IF(BRNDateDiff(AF38,BRNNewExpDate)<0,(AG38*AD40)+(1-AG38)*AD41))))","v":""},"",{"$f":"IF(BRNDateDiff(AF38,BRNNewExpDate)>0,IF(OR(Y39=\"\",Y40=\"\"),\"\",(AG38*Y39)+(1-AG38)*Y40),IF(BRNDateDiff(AF38,BRNNewExpDate)=0,IF(OR(Y39=\"\",Y40=\"\",Y41=\"\"),\"\",(8/20*Y39)+11/20*Y40)+(1/20*Y41),IF(BRNDateDiff(AF38,BRNNewExpDate)<0,IF(OR(Y40=\"\",Y41=\"\"),\"\",(AG38*Y40)+(1-AG38)*Y41))))","v":60.366666666666667},"Apr'18",-4.9549999999999912,-5.0266666666666637,{"$f":"RTD(\"esrtd\",,\"XRB 30!\",\"Delivery\")","v":"Apr'18"},{"$f":"RTD(\"esrtd\",,\"XRB 30!\",\"Symbol\")","v":"XRB J18"},{"$f":"RTD(\"esrtd\",,AP37 & \":\" &  SUBSTITUTE(AP38,\" \",\"\"),\"Market\")","v":-0.21440000000000001},-0.20579999999999998,null,1.7154999999999996,{"$f":"RTD(\"esrtd\",,\"XRB 30!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 30!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 30!\",\"Time\")","v":42277.634189814817},{"$f":"RTD(\"esrtd\",,\"XRB 30!\",\"PrevPrice\")","v":1.6932},{"$f":"RTD(\"esrtd\",,\"XRB 30!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"XRB 30!\",\"Expiration\")","v":"2018-03-29"},1.6921999999999999,"","",1.7144999999999997,16.668999999999983,16.336685714285714,"","",11.642333333333319,11.125733333333336,"","",{"$f":"RTD(\"esrtd\",,\"HO 30!\",\"Delivery\")","v":"Apr'18"},{"$f":"RTD(\"esrtd\",,\"HO 30!\",\"Symbol\")","v":"HO J18"},{"$f":"RTD(\"esrtd\",,BO37 & \":\" &  SUBSTITUTE(BO38,\" \",\"\"),\"Market\")","v":4.4999999999999997E-3},4.4999999999999485E-3,null,1.7948500000000005,{"$f":"RTD(\"esrtd\",,\"HO 30!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 30!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 30!\",\"Time\")","v":42277.622800925928},{"$f":"RTD(\"esrtd\",,\"HO 30!\",\"PrevPrice\")","v":1.7884},{"$f":"RTD(\"esrtd\",,\"HO 30!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"HO 30!\",\"Expiration\")","v":"2018-03-29"},1.7919,"","",1.7983500000000006,20.190700000000021,20.524085714285711,"","",15.164033333333357,15.313133333333333,"","","Apr'18",-7.935000000000092E-2,-8.3850000000000868E-2,{"$f":"RTD(\"esrtd\",,\"GAS 31!-ICE\",\"Delivery\")","v":"Apr'18"},{"$f":"RTD(\"esrtd\",,\"GAS 31!-ICE\",\"Symbol\")","v":"GAS 18J-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ37,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ38,\" \",\"\"),\"Market\")","v":-1.75},-1.75,null,555.5,{"$f":"RTD(\"esrtd\",,\"GAS 31!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 31!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 31!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"GAS 31!-ICE\",\"PrevPrice\")","v":550.75},{"$f":"RTD(\"esrtd\",,\"GAS 31!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 31!-ICE\",\"Expiration\")","v":"2018-04-12"},0.38095238095238093,551.83333333333326,"","",556.58333333333337,14.342505592841171,14.124921700223702,"","","Apr'18",1.9522419303292127E-2,1.9560184297432892E-2]
[null,{"$f":"RTD(\"esrtd\",,\"CL 31!\",\"Delivery\")","v":"May'18"},{"$f":"RTD(\"esrtd\",,\"CL 31!\",\"Symbol\")","v":"CL K18"},{"$f":"RTD(\"esrtd\",,C38 & \":\" &  SUBSTITUTE(C39,\" \",\"\"),\"Market\")","v":-0.22500000000000001},-0.21000000000000085,null,55.27000000000001,{"$f":"RTD(\"esrtd\",,\"CL 31!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 31!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 31!\",\"Time\")","v":42277.630069444444},{"$f":"RTD(\"esrtd\",,\"CL 31!\",\"PrevPrice\")","v":54.67},{"$f":"RTD(\"esrtd\",,\"CL 31!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 31!\",\"Expiration\")","v":"2018-04-20"},0.72727272727272729,54.940909090909088,"","",55.555909090909097,{"$f":"RTD(\"esrtd\",,\"BRN 31!-ICE\",\"Delivery\")","v":"May'18"},{"$f":"RTD(\"esrtd\",,\"BRN 31!-ICE\",\"Symbol\")","v":"BRN 18K-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U38,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U39,\" \",\"\"),\"Market\")","v":-0.19},-0.21999999999999886,null,60.19,{"$f":"RTD(\"esrtd\",,\"BRN 31!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 31!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 31!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"BRN 31!-ICE\",\"PrevPrice\")","v":59.74},{"$f":"RTD(\"esrtd\",,\"BRN 31!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 31!-ICE\",\"Expiration\")","v":"2018-03-29"},{"$f":"IF(BRNDateDiff(AF39,BRNNewExpDate)>0,NetDaysRatio(AF40,ICEHolidays,-1),IF(BRNDateDiff(AF39,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF39,BRNNewExpDate)<0,NetDaysRatio(AF41,ICEHolidays,-1))))","v":0.95652173913043481},{"$f":"IF(BRNDateDiff(AF39,BRNNewExpDate)>0,(AG39*AC40)+(1-AG39)*AC41,IF(BRNDateDiff(AF39,BRNNewExpDate)=0,((8/20)*AC40+(11/20)*AC41+1/20*AC42),IF(BRNDateDiff(AF39,BRNNewExpDate)<0,(AG39*AC41)+(1-AG39)*AC42)))","v":60.08608695652174},{"$f":"IF(OR(AD40=\"\",AD41=\"\",AD42=\"\"),\"\",IF(BRNDateDiff(AF39,BRNNewExpDate)>0,(AG39*AD40)+(1-AG39)*AD41,IF(BRNDateDiff(AF39,BRNNewExpDate)=0,((8/20)*AD40+(11/20)*AD41+1/20*AD42),IF(BRNDateDiff(AF39,BRNNewExpDate)<0,(AG39*AD41)+(1-AG39)*AD42))))","v":""},"",{"$f":"IF(BRNDateDiff(AF39,BRNNewExpDate)>0,IF(OR(Y40=\"\",Y41=\"\"),\"\",(AG39*Y40)+(1-AG39)*Y41),IF(BRNDateDiff(AF39,BRNNewExpDate)=0,IF(OR(Y40=\"\",Y41=\"\",Y42=\"\"),\"\",(8/20*Y40)+11/20*Y41)+(1/20*Y42),IF(BRNDateDiff(AF39,BRNNewExpDate)<0,IF(OR(Y41=\"\",Y42=\"\"),\"\",(AG39*Y41)+(1-AG39)*Y42))))","v":60.506086956521735},"May'18",-4.9199999999999875,-4.9501778656126376,{"$f":"RTD(\"esrtd\",,\"XRB 31!\",\"Delivery\")","v":"May'18"},{"$f":"RTD(\"esrtd\",,\"XRB 31!\",\"Symbol\")","v":"XRB K18"},{"$f":"RTD(\"esrtd\",,AP38 & \":\" &  SUBSTITUTE(AP39,\" \",\"\"),\"Market\")","v":1E-3},1.0000000000001119E-3,null,1.7144999999999997,{"$f":"RTD(\"esrtd\",,\"XRB 31!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 31!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 31!\",\"Time\")","v":42277.634189814817},{"$f":"RTD(\"esrtd\",,\"XRB 31!\",\"PrevPrice\")","v":1.6921999999999999},{"$f":"RTD(\"esrtd\",,\"XRB 31!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"XRB 31!\",\"Expiration\")","v":"2018-04-30"},1.6834,"","",1.7056999999999998,16.083490909090898,15.761890909090909,"","",11.13331304347826,10.616713043478256,"","",{"$f":"RTD(\"esrtd\",,\"HO 31!\",\"Delivery\")","v":"May'18"},{"$f":"RTD(\"esrtd\",,\"HO 31!\",\"Symbol\")","v":"HO K18"},{"$f":"RTD(\"esrtd\",,BO38 & \":\" &  SUBSTITUTE(BO39,\" \",\"\"),\"Market\")","v":-3.5000000000000001E-3},-3.5000000000000586E-3,null,1.7983500000000006,{"$f":"RTD(\"esrtd\",,\"HO 31!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 31!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 31!\",\"Time\")","v":42277.622800925928},{"$f":"RTD(\"esrtd\",,\"HO 31!\",\"PrevPrice\")","v":1.7919},{"$f":"RTD(\"esrtd\",,\"HO 31!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"HO 31!\",\"Expiration\")","v":"2018-04-30"},1.7984,"","",1.8048500000000005,20.247790909090924,20.591890909090907,"","",15.297613043478286,15.446713043478255,"","","May'18",-8.3850000000000868E-2,-9.9150000000000738E-2,{"$f":"RTD(\"esrtd\",,\"GAS 32!-ICE\",\"Delivery\")","v":"May'18"},{"$f":"RTD(\"esrtd\",,\"GAS 32!-ICE\",\"Symbol\")","v":"GAS 18K-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ38,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ39,\" \",\"\"),\"Market\")","v":-1.75},-1.75,null,557.25,{"$f":"RTD(\"esrtd\",,\"GAS 32!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 32!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 32!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"GAS 32!-ICE\",\"PrevPrice\")","v":552.5},{"$f":"RTD(\"esrtd\",,\"GAS 32!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 32!-ICE\",\"Expiration\")","v":"2018-05-10"},0.30434782608695654,553.54347826086951,"","",558.29347826086962,14.432634957688954,14.215051065071478,"","","May'18",1.7429578139981361E-2,2.0594716328317331E-2]
[null,{"$f":"RTD(\"esrtd\",,\"CL 32!\",\"Delivery\")","v":"Jun'18"},{"$f":"RTD(\"esrtd\",,\"CL 32!\",\"Symbol\")","v":"CL M18"},{"$f":"RTD(\"esrtd\",,C39 & \":\" &  SUBSTITUTE(C40,\" \",\"\"),\"Market\")","v":-0.245},-0.22999999999999687,null,55.515000000000008,{"$f":"RTD(\"esrtd\",,\"CL 32!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 32!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 32!\",\"Time\")","v":42278.369270833333},{"$f":"RTD(\"esrtd\",,\"CL 32!\",\"PrevPrice\")","v":54.9},{"$f":"RTD(\"esrtd\",,\"CL 32!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 32!\",\"Expiration\")","v":"2018-05-22"},0.66666666666666663,55.11,"","",55.725000000000009,{"$f":"RTD(\"esrtd\",,\"BRN 32!-ICE\",\"Delivery\")","v":"Jun'18"},{"$f":"RTD(\"esrtd\",,\"BRN 32!-ICE\",\"Symbol\")","v":"BRN 18M-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U39,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U40,\" \",\"\"),\"Market\")","v":-0.16999999999999998},-0.19999999999999574,null,60.36,{"$f":"RTD(\"esrtd\",,\"BRN 32!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 32!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 32!-ICE\",\"Time\")","v":42278.369317129633},{"$f":"RTD(\"esrtd\",,\"BRN 32!-ICE\",\"PrevPrice\")","v":59.94},{"$f":"RTD(\"esrtd\",,\"BRN 32!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 32!-ICE\",\"Expiration\")","v":"2018-04-30"},{"$f":"IF(BRNDateDiff(AF40,BRNNewExpDate)>0,NetDaysRatio(AF41,ICEHolidays,-1),IF(BRNDateDiff(AF40,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF40,BRNNewExpDate)<0,NetDaysRatio(AF42,ICEHolidays,-1))))","v":0.95238095238095233},{"$f":"IF(BRNDateDiff(AF40,BRNNewExpDate)>0,(AG40*AC41)+(1-AG40)*AC42,IF(BRNDateDiff(AF40,BRNNewExpDate)=0,((8/20)*AC41+(11/20)*AC42+1/20*AC43),IF(BRNDateDiff(AF40,BRNNewExpDate)<0,(AG40*AC42)+(1-AG40)*AC43)))","v":60.226666666666667},{"$f":"IF(OR(AD41=\"\",AD42=\"\",AD43=\"\"),\"\",IF(BRNDateDiff(AF40,BRNNewExpDate)>0,(AG40*AD41)+(1-AG40)*AD42,IF(BRNDateDiff(AF40,BRNNewExpDate)=0,((8/20)*AD41+(11/20)*AD42+1/20*AD43),IF(BRNDateDiff(AF40,BRNNewExpDate)<0,(AG40*AD42)+(1-AG40)*AD43))))","v":""},"",{"$f":"IF(BRNDateDiff(AF40,BRNNewExpDate)>0,IF(OR(Y41=\"\",Y42=\"\"),\"\",(AG40*Y41)+(1-AG40)*Y42),IF(BRNDateDiff(AF40,BRNNewExpDate)=0,IF(OR(Y41=\"\",Y42=\"\",Y43=\"\"),\"\",(8/20*Y41)+11/20*Y42)+(1/20*Y43),IF(BRNDateDiff(AF40,BRNNewExpDate)<0,IF(OR(Y42=\"\",Y43=\"\"),\"\",(AG40*Y42)+(1-AG40)*Y43))))","v":60.646666666666668},"Jun'18",-4.8449999999999918,-4.9216666666666598,{"$f":"RTD(\"esrtd\",,\"XRB 32!\",\"Delivery\")","v":"Jun'18"},{"$f":"RTD(\"esrtd\",,\"XRB 32!\",\"Symbol\")","v":"XRB M18"},{"$f":"RTD(\"esrtd\",,AP39 & \":\" &  SUBSTITUTE(AP40,\" \",\"\"),\"Market\")","v":8.8000000000000005E-3},8.799999999999919E-3,null,1.7056999999999998,{"$f":"RTD(\"esrtd\",,\"XRB 32!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 32!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 32!\",\"Time\")","v":42277.634189814817},{"$f":"RTD(\"esrtd\",,\"XRB 32!\",\"PrevPrice\")","v":1.6834},{"$f":"RTD(\"esrtd\",,\"XRB 32!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"XRB 32!\",\"Expiration\")","v":"2018-05-31"},1.6746000000000001,"","",1.6968999999999999,15.544799999999981,15.223200000000006,"","",10.623133333333321,10.106533333333338,"","",{"$f":"RTD(\"esrtd\",,\"HO 32!\",\"Delivery\")","v":"Jun'18"},{"$f":"RTD(\"esrtd\",,\"HO 32!\",\"Symbol\")","v":"HO M18"},{"$f":"RTD(\"esrtd\",,BO39 & \":\" &  SUBSTITUTE(BO40,\" \",\"\"),\"Market\")","v":-6.4999999999999997E-3},-6.4999999999999503E-3,null,1.8048500000000005,{"$f":"RTD(\"esrtd\",,\"HO 32!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 32!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 32!\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"HO 32!\",\"PrevPrice\")","v":1.7984},{"$f":"RTD(\"esrtd\",,\"HO 32!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"HO 32!\",\"Expiration\")","v":"2018-05-31"},1.8033999999999999,"","",1.8098500000000004,20.288700000000006,20.632799999999989,"","",15.367033333333346,15.516133333333322,"","","Jun'18",-9.9150000000000738E-2,-0.11295000000000055,{"$f":"RTD(\"esrtd\",,\"GAS 33!-ICE\",\"Delivery\")","v":"Jun'18"},{"$f":"RTD(\"esrtd\",,\"GAS 33!-ICE\",\"Symbol\")","v":"GAS 18M-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ39,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ40,\" \",\"\"),\"Market\")","v":-1.5},-1.5,null,558.75,{"$f":"RTD(\"esrtd\",,\"GAS 33!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 33!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 33!-ICE\",\"Time\")","v":42278.369305555556},{"$f":"RTD(\"esrtd\",,\"GAS 33!-ICE\",\"PrevPrice\")","v":554},{"$f":"RTD(\"esrtd\",,\"GAS 33!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 33!-ICE\",\"Expiration\")","v":"2018-06-12"},0.33333333333333331,554.83333333333337,"","",559.58333333333337,14.465190156599554,14.2476062639821,"","","Jun'18",1.91357142857147E-2,2.1472456588899735E-2]
[null,{"$f":"RTD(\"esrtd\",,\"CL 33!\",\"Delivery\")","v":"Jul'18"},{"$f":"RTD(\"esrtd\",,\"CL 33!\",\"Symbol\")","v":"CL N18"},{"$f":"RTD(\"esrtd\",,C40 & \":\" &  SUBSTITUTE(C41,\" \",\"\"),\"Market\")","v":-0.15},-0.14999999999999858,null,55.665000000000006,{"$f":"RTD(\"esrtd\",,\"CL 33!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 33!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 33!\",\"Time\")","v":42277.630069444444},{"$f":"RTD(\"esrtd\",,\"CL 33!\",\"PrevPrice\")","v":55.05},{"$f":"RTD(\"esrtd\",,\"CL 33!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 33!\",\"Expiration\")","v":"2018-06-20"},0.66666666666666663,55.289999999999992,"","",55.905000000000008,{"$f":"RTD(\"esrtd\",,\"BRN 33!-ICE\",\"Delivery\")","v":"Jul'18"},{"$f":"RTD(\"esrtd\",,\"BRN 33!-ICE\",\"Symbol\")","v":"BRN 18N-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U40,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U41,\" \",\"\"),\"Market\")","v":-0.14000000000000001},-0.14000000000000057,null,60.5,{"$f":"RTD(\"esrtd\",,\"BRN 33!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 33!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 33!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"BRN 33!-ICE\",\"PrevPrice\")","v":60.08},{"$f":"RTD(\"esrtd\",,\"BRN 33!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 33!-ICE\",\"Expiration\")","v":"2018-05-31"},{"$f":"IF(BRNDateDiff(AF41,BRNNewExpDate)>0,NetDaysRatio(AF42,ICEHolidays,-1),IF(BRNDateDiff(AF41,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF41,BRNNewExpDate)<0,NetDaysRatio(AF43,ICEHolidays,-1))))","v":0.95454545454545459},{"$f":"IF(BRNDateDiff(AF41,BRNNewExpDate)>0,(AG41*AC42)+(1-AG41)*AC43,IF(BRNDateDiff(AF41,BRNNewExpDate)=0,((8/20)*AC42+(11/20)*AC43+1/20*AC44),IF(BRNDateDiff(AF41,BRNNewExpDate)<0,(AG41*AC43)+(1-AG41)*AC44)))","v":60.365909090909092},{"$f":"IF(OR(AD42=\"\",AD43=\"\",AD44=\"\"),\"\",IF(BRNDateDiff(AF41,BRNNewExpDate)>0,(AG41*AD42)+(1-AG41)*AD43,IF(BRNDateDiff(AF41,BRNNewExpDate)=0,((8/20)*AD42+(11/20)*AD43+1/20*AD44),IF(BRNDateDiff(AF41,BRNNewExpDate)<0,(AG41*AD43)+(1-AG41)*AD44))))","v":""},"",{"$f":"IF(BRNDateDiff(AF41,BRNNewExpDate)>0,IF(OR(Y42=\"\",Y43=\"\"),\"\",(AG41*Y42)+(1-AG41)*Y43),IF(BRNDateDiff(AF41,BRNNewExpDate)=0,IF(OR(Y42=\"\",Y43=\"\",Y44=\"\"),\"\",(8/20*Y42)+11/20*Y43)+(1/20*Y44),IF(BRNDateDiff(AF41,BRNNewExpDate)<0,IF(OR(Y43=\"\",Y44=\"\"),\"\",(AG41*Y43)+(1-AG41)*Y44))))","v":60.785909090909094},"Jul'18",-4.8349999999999937,-4.8809090909090855,{"$f":"RTD(\"esrtd\",,\"XRB 33!\",\"Delivery\")","v":"Jul'18"},{"$f":"RTD(\"esrtd\",,\"XRB 33!\",\"Symbol\")","v":"XRB N18"},{"$f":"RTD(\"esrtd\",,AP40 & \":\" &  SUBSTITUTE(AP41,\" \",\"\"),\"Market\")","v":8.8000000000000005E-3},8.799999999999919E-3,null,1.6968999999999999,{"$f":"RTD(\"esrtd\",,\"XRB 33!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 33!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 33!\",\"Time\")","v":42277.634189814817},{"$f":"RTD(\"esrtd\",,\"XRB 33!\",\"PrevPrice\")","v":1.6746000000000001},{"$f":"RTD(\"esrtd\",,\"XRB 33!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"XRB 33!\",\"Expiration\")","v":"2018-06-29"},1.6596,"","",1.6819,14.734799999999986,14.413200000000003,"","",9.8538909090909002,9.3372909090909033,"","",{"$f":"RTD(\"esrtd\",,\"HO 33!\",\"Delivery\")","v":"Jul'18"},{"$f":"RTD(\"esrtd\",,\"HO 33!\",\"Symbol\")","v":"HO N18"},{"$f":"RTD(\"esrtd\",,BO40 & \":\" &  SUBSTITUTE(BO41,\" \",\"\"),\"Market\")","v":-5.0000000000000001E-3},-4.9999999999998934E-3,null,1.8098500000000004,{"$f":"RTD(\"esrtd\",,\"HO 33!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 33!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 33!\",\"Time\")","v":42277.622800925928},{"$f":"RTD(\"esrtd\",,\"HO 33!\",\"PrevPrice\")","v":1.8033999999999999},{"$f":"RTD(\"esrtd\",,\"HO 33!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"HO 33!\",\"Expiration\")","v":"2018-06-29"},1.8104,"","",1.8168500000000003,20.402700000000003,20.746800000000007,"","",15.521790909090917,15.670890909090907,"","","Jul'18",-0.11295000000000055,-0.13495000000000035,{"$f":"RTD(\"esrtd\",,\"GAS 34!-ICE\",\"Delivery\")","v":"Jul'18"},{"$f":"RTD(\"esrtd\",,\"GAS 34!-ICE\",\"Symbol\")","v":"GAS 18N-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ40,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ41,\" \",\"\"),\"Market\")","v":-1.25},-1.25,null,560,{"$f":"RTD(\"esrtd\",,\"GAS 34!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 34!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 34!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"GAS 34!-ICE\",\"PrevPrice\")","v":555.25},{"$f":"RTD(\"esrtd\",,\"GAS 34!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 34!-ICE\",\"Expiration\")","v":"2018-07-12"},0.36363636363636365,556.0454545454545,"","",560.7954545454545,14.488648566198897,14.271064673581442,{"$f":"IFERROR(IF(DE41=\"\",\"\",IF(BRNEXPDATE<GASEXPDATE,(DE41/7.45)-AI42,(DE41/7.45)-AI41)),\"\")","v":""},"","Jul'18",2.0140827740492417E-2,2.4598627211714685E-2]
[null,{"$f":"RTD(\"esrtd\",,\"CL 34!\",\"Delivery\")","v":"Aug'18"},{"$f":"RTD(\"esrtd\",,\"CL 34!\",\"Symbol\")","v":"CL Q18"},{"$f":"RTD(\"esrtd\",,C41 & \":\" &  SUBSTITUTE(C42,\" \",\"\"),\"Market\")","v":-0.18},-0.17999999999999972,null,55.845000000000006,{"$f":"RTD(\"esrtd\",,\"CL 34!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 34!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 34!\",\"Time\")","v":42277.630069444444},{"$f":"RTD(\"esrtd\",,\"CL 34!\",\"PrevPrice\")","v":55.23},{"$f":"RTD(\"esrtd\",,\"CL 34!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 34!\",\"Expiration\")","v":"2018-07-20"},0.65217391304347827,55.479565217391304,"","",56.094565217391313,{"$f":"RTD(\"esrtd\",,\"BRN 34!-ICE\",\"Delivery\")","v":"Aug'18"},{"$f":"RTD(\"esrtd\",,\"BRN 34!-ICE\",\"Symbol\")","v":"BRN 18Q-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U41,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U42,\" \",\"\"),\"Market\")","v":-0.14000000000000001},-0.14000000000000057,null,60.64,{"$f":"RTD(\"esrtd\",,\"BRN 34!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 34!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 34!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"BRN 34!-ICE\",\"PrevPrice\")","v":60.22},{"$f":"RTD(\"esrtd\",,\"BRN 34!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 34!-ICE\",\"Expiration\")","v":"2018-06-29"},{"$f":"IF(BRNDateDiff(AF42,BRNNewExpDate)>0,NetDaysRatio(AF43,ICEHolidays,-1),IF(BRNDateDiff(AF42,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF42,BRNNewExpDate)<0,NetDaysRatio(AF44,ICEHolidays,-1))))","v":0.95652173913043481},{"$f":"IF(BRNDateDiff(AF42,BRNNewExpDate)>0,(AG42*AC43)+(1-AG42)*AC44,IF(BRNDateDiff(AF42,BRNNewExpDate)=0,((8/20)*AC43+(11/20)*AC44+1/20*AC45),IF(BRNDateDiff(AF42,BRNNewExpDate)<0,(AG42*AC44)+(1-AG42)*AC45)))","v":60.495652173913051},{"$f":"IF(OR(AD43=\"\",AD44=\"\",AD45=\"\"),\"\",IF(BRNDateDiff(AF42,BRNNewExpDate)>0,(AG42*AD43)+(1-AG42)*AD44,IF(BRNDateDiff(AF42,BRNNewExpDate)=0,((8/20)*AD43+(11/20)*AD44+1/20*AD45),IF(BRNDateDiff(AF42,BRNNewExpDate)<0,(AG42*AD44)+(1-AG42)*AD45))))","v":""},"",{"$f":"IF(BRNDateDiff(AF42,BRNNewExpDate)>0,IF(OR(Y43=\"\",Y44=\"\"),\"\",(AG42*Y43)+(1-AG42)*Y44),IF(BRNDateDiff(AF42,BRNNewExpDate)=0,IF(OR(Y43=\"\",Y44=\"\",Y45=\"\"),\"\",(8/20*Y43)+11/20*Y44)+(1/20*Y45),IF(BRNDateDiff(AF42,BRNNewExpDate)<0,IF(OR(Y44=\"\",Y45=\"\"),\"\",(AG42*Y44)+(1-AG42)*Y45))))","v":60.915652173913053},"Aug'18",-4.7949999999999946,-4.8210869565217394,{"$f":"RTD(\"esrtd\",,\"XRB 34!\",\"Delivery\")","v":"Aug'18"},{"$f":"RTD(\"esrtd\",,\"XRB 34!\",\"Symbol\")","v":"XRB Q18"},{"$f":"RTD(\"esrtd\",,AP41 & \":\" &  SUBSTITUTE(AP42,\" \",\"\"),\"Market\")","v":1.4999999999999999E-2},1.5000000000000124E-2,null,1.6819,{"$f":"RTD(\"esrtd\",,\"XRB 34!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 34!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 34!\",\"Time\")","v":42277.634189814817},{"$f":"RTD(\"esrtd\",,\"XRB 34!\",\"PrevPrice\")","v":1.6596},{"$f":"RTD(\"esrtd\",,\"XRB 34!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"XRB 34!\",\"Expiration\")","v":"2018-07-31"},1.6488,"","",1.6711,14.091634782608686,13.770034782608697,"","",9.2705478260869469,8.7539478260869501,"","",{"$f":"RTD(\"esrtd\",,\"HO 34!\",\"Delivery\")","v":"Aug'18"},{"$f":"RTD(\"esrtd\",,\"HO 34!\",\"Symbol\")","v":"HO Q18"},{"$f":"RTD(\"esrtd\",,BO41 & \":\" &  SUBSTITUTE(BO42,\" \",\"\"),\"Market\")","v":-7.0000000000000001E-3},-7.0000000000001172E-3,null,1.8168500000000003,{"$f":"RTD(\"esrtd\",,\"HO 34!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 34!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 34!\",\"Time\")","v":42277.622800925928},{"$f":"RTD(\"esrtd\",,\"HO 34!\",\"PrevPrice\")","v":1.8104},{"$f":"RTD(\"esrtd\",,\"HO 34!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"HO 34!\",\"Expiration\")","v":"2018-07-31"},1.8184,"","",1.8248500000000003,20.549134782608697,20.893234782608694,"","",15.728047826086957,15.877147826086947,"","","Aug'18",-0.13495000000000035,-0.15375000000000028,{"$f":"RTD(\"esrtd\",,\"GAS 35!-ICE\",\"Delivery\")","v":"Aug'18"},{"$f":"RTD(\"esrtd\",,\"GAS 35!-ICE\",\"Symbol\")","v":"GAS 18Q-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ41,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ42,\" \",\"\"),\"Market\")","v":-1.25},-1.25,null,561.25,{"$f":"RTD(\"esrtd\",,\"GAS 35!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 35!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 35!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"GAS 35!-ICE\",\"PrevPrice\")","v":556.5},{"$f":"RTD(\"esrtd\",,\"GAS 35!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 35!-ICE\",\"Expiration\")","v":"2018-08-10"},0.30434782608695654,557.36956521739125,"","",562.11956521739125,14.536638459293819,14.319054566676378,"","","Aug'18",2.3145941195270137E-2,2.8366889685550678E-2]
[null,{"$f":"RTD(\"esrtd\",,\"CL 35!\",\"Delivery\")","v":"Sep'18"},{"$f":"RTD(\"esrtd\",,\"CL 35!\",\"Symbol\")","v":"CL U18"},{"$f":"RTD(\"esrtd\",,C42 & \":\" &  SUBSTITUTE(C43,\" \",\"\"),\"Market\")","v":-0.18},-0.17999999999999972,null,56.025000000000006,{"$f":"RTD(\"esrtd\",,\"CL 35!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 35!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 35!\",\"Time\")","v":42277.630069444444},{"$f":"RTD(\"esrtd\",,\"CL 35!\",\"PrevPrice\")","v":55.41},{"$f":"RTD(\"esrtd\",,\"CL 35!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 35!\",\"Expiration\")","v":"2018-08-21"},0.68421052631578949,55.673157894736846,"","",56.288157894736855,{"$f":"RTD(\"esrtd\",,\"BRN 35!-ICE\",\"Delivery\")","v":"Sep'18"},{"$f":"RTD(\"esrtd\",,\"BRN 35!-ICE\",\"Symbol\")","v":"BRN 18U-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U42,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U43,\" \",\"\"),\"Market\")","v":-0.14000000000000001},-0.14000000000000057,null,60.78,{"$f":"RTD(\"esrtd\",,\"BRN 35!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 35!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 35!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"BRN 35!-ICE\",\"PrevPrice\")","v":60.36},{"$f":"RTD(\"esrtd\",,\"BRN 35!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 35!-ICE\",\"Expiration\")","v":"2018-07-31"},{"$f":"IF(BRNDateDiff(AF43,BRNNewExpDate)>0,NetDaysRatio(AF44,ICEHolidays,-1),IF(BRNDateDiff(AF43,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF43,BRNNewExpDate)<0,NetDaysRatio(AF45,ICEHolidays,-1))))","v":0.95},{"$f":"IF(BRNDateDiff(AF43,BRNNewExpDate)>0,(AG43*AC44)+(1-AG43)*AC45,IF(BRNDateDiff(AF43,BRNNewExpDate)=0,((8/20)*AC44+(11/20)*AC45+1/20*AC46),IF(BRNDateDiff(AF43,BRNNewExpDate)<0,(AG43*AC45)+(1-AG43)*AC46)))","v":60.626499999999993},{"$f":"IF(OR(AD44=\"\",AD45=\"\",AD46=\"\"),\"\",IF(BRNDateDiff(AF43,BRNNewExpDate)>0,(AG43*AD44)+(1-AG43)*AD45,IF(BRNDateDiff(AF43,BRNNewExpDate)=0,((8/20)*AD44+(11/20)*AD45+1/20*AD46),IF(BRNDateDiff(AF43,BRNNewExpDate)<0,(AG43*AD45)+(1-AG43)*AD46))))","v":""},"",{"$f":"IF(BRNDateDiff(AF43,BRNNewExpDate)>0,IF(OR(Y44=\"\",Y45=\"\"),\"\",(AG43*Y44)+(1-AG43)*Y45),IF(BRNDateDiff(AF43,BRNNewExpDate)=0,IF(OR(Y44=\"\",Y45=\"\",Y46=\"\"),\"\",(8/20*Y44)+11/20*Y45)+(1/20*Y46),IF(BRNDateDiff(AF43,BRNNewExpDate)<0,IF(OR(Y45=\"\",Y46=\"\"),\"\",(AG43*Y45)+(1-AG43)*Y46))))","v":61.046500000000009},"Sep'18",-4.7549999999999955,-4.7583421052631536,{"$f":"RTD(\"esrtd\",,\"XRB 35!\",\"Delivery\")","v":"Sep'18"},{"$f":"RTD(\"esrtd\",,\"XRB 35!\",\"Symbol\")","v":"XRB U18"},{"$f":"RTD(\"esrtd\",,AP42 & \":\" &  SUBSTITUTE(AP43,\" \",\"\"),\"Market\")","v":1.0800000000000001E-2},1.0799999999999921E-2,null,1.6711,{"$f":"RTD(\"esrtd\",,\"XRB 35!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 35!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 35!\",\"Time\")","v":42277.634189814817},{"$f":"RTD(\"esrtd\",,\"XRB 35!\",\"PrevPrice\")","v":1.6488},{"$f":"RTD(\"esrtd\",,\"XRB 35!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"XRB 35!\",\"Expiration\")","v":"2018-08-31"},1.56,"","",1.5823,10.168442105263154,9.8468421052631498,"","",5.4100999999999999,4.8935000000000031,"","",{"$f":"RTD(\"esrtd\",,\"HO 35!\",\"Delivery\")","v":"Sep'18"},{"$f":"RTD(\"esrtd\",,\"HO 35!\",\"Symbol\")","v":"HO U18"},{"$f":"RTD(\"esrtd\",,BO42 & \":\" &  SUBSTITUTE(BO43,\" \",\"\"),\"Market\")","v":-8.0000000000000002E-3},-8.0000000000000071E-3,null,1.8248500000000003,{"$f":"RTD(\"esrtd\",,\"HO 35!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 35!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 35!\",\"Time\")","v":42277.622800925928},{"$f":"RTD(\"esrtd\",,\"HO 35!\",\"PrevPrice\")","v":1.8184},{"$f":"RTD(\"esrtd\",,\"HO 35!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"HO 35!\",\"Expiration\")","v":"2018-08-31"},1.8264,"","",1.8328500000000003,20.691542105263153,21.03564210526315,"","",15.933199999999999,16.082300000000004,"","","Sep'18",-0.15375000000000028,-0.25055000000000027,{"$f":"RTD(\"esrtd\",,\"GAS 36!-ICE\",\"Delivery\")","v":"Sep'18"},{"$f":"RTD(\"esrtd\",,\"GAS 36!-ICE\",\"Symbol\")","v":"GAS 18U-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ42,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ43,\" \",\"\"),\"Market\")","v":-1.25},-1.25,null,562.5,{"$f":"RTD(\"esrtd\",,\"GAS 36!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 36!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 36!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"GAS 36!-ICE\",\"PrevPrice\")","v":557.75},{"$f":"RTD(\"esrtd\",,\"GAS 36!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 36!-ICE\",\"Expiration\")","v":"2018-09-12"},0.35,558.5625,"","",563.3125,14.565916107382535,14.348332214765108,"","","Sep'18",2.715105465004819E-2]
[null,{"$f":"RTD(\"esrtd\",,\"CL 36!\",\"Delivery\")","v":"Oct'18"},{"$f":"RTD(\"esrtd\",,\"CL 36!\",\"Symbol\")","v":"CL V18"},{"$f":"RTD(\"esrtd\",,C43 & \":\" &  SUBSTITUTE(C44,\" \",\"\"),\"Market\")","v":-0.2},-0.20000000000000284,null,56.225000000000009,{"$f":"RTD(\"esrtd\",,\"CL 36!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 36!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 36!\",\"Time\")","v":42277.630069444444},{"$f":"RTD(\"esrtd\",,\"CL 36!\",\"PrevPrice\")","v":55.61},{"$f":"RTD(\"esrtd\",,\"CL 36!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 36!\",\"Expiration\")","v":"2018-09-20"},0.69565217391304346,55.873913043478268,"","",56.455434782608705,{"$f":"RTD(\"esrtd\",,\"BRN 36!-ICE\",\"Delivery\")","v":"Oct'18"},{"$f":"RTD(\"esrtd\",,\"BRN 36!-ICE\",\"Symbol\")","v":"BRN 18V-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U43,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U44,\" \",\"\"),\"Market\")","v":-0.13},-0.13000000000000256,null,60.910000000000004,{"$f":"RTD(\"esrtd\",,\"BRN 36!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 36!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 36!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"BRN 36!-ICE\",\"PrevPrice\")","v":60.49},{"$f":"RTD(\"esrtd\",,\"BRN 36!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 36!-ICE\",\"Expiration\")","v":"2018-08-31"},{"$f":"IF(BRNDateDiff(AF44,BRNNewExpDate)>0,NetDaysRatio(AF45,ICEHolidays,-1),IF(BRNDateDiff(AF44,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF44,BRNNewExpDate)<0,NetDaysRatio(AF46,ICEHolidays,-1))))","v":0.95652173913043481},{"$f":"IF(BRNDateDiff(AF44,BRNNewExpDate)>0,(AG44*AC45)+(1-AG44)*AC46,IF(BRNDateDiff(AF44,BRNNewExpDate)=0,((8/20)*AC45+(11/20)*AC46+1/20*AC47),IF(BRNDateDiff(AF44,BRNNewExpDate)<0,(AG44*AC46)+(1-AG44)*AC47)))","v":60.756521739130434},{"$f":"IF(OR(AD45=\"\",AD46=\"\",AD47=\"\"),\"\",IF(BRNDateDiff(AF44,BRNNewExpDate)>0,(AG44*AD45)+(1-AG44)*AD46,IF(BRNDateDiff(AF44,BRNNewExpDate)=0,((8/20)*AD45+(11/20)*AD46+1/20*AD47),IF(BRNDateDiff(AF44,BRNNewExpDate)<0,(AG44*AD46)+(1-AG44)*AD47))))","v":""},"",{"$f":"IF(BRNDateDiff(AF44,BRNNewExpDate)>0,IF(OR(Y45=\"\",Y46=\"\"),\"\",(AG44*Y45)+(1-AG44)*Y46),IF(BRNDateDiff(AF44,BRNNewExpDate)=0,IF(OR(Y45=\"\",Y46=\"\",Y47=\"\"),\"\",(8/20*Y45)+11/20*Y46)+(1/20*Y47),IF(BRNDateDiff(AF44,BRNNewExpDate)<0,IF(OR(Y46=\"\",Y47=\"\"),\"\",(AG44*Y46)+(1-AG44)*Y47))))","v":61.176521739130443},"Oct'18",-4.6849999999999952,-4.7210869565217379,{"$f":"RTD(\"esrtd\",,\"XRB 36!\",\"Delivery\")","v":"Oct'18"},{"$f":"RTD(\"esrtd\",,\"XRB 36!\",\"Symbol\")","v":"XRB V18"},{"$f":"RTD(\"esrtd\",,AP43 & \":\" &  SUBSTITUTE(AP44,\" \",\"\"),\"Market\")","v":8.8800000000000004E-2},8.879999999999999E-2,null,1.5823,{"$f":"RTD(\"esrtd\",,\"XRB 36!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 36!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"XRB 36!\",\"Time\")","v":42277.634189814817},{"$f":"RTD(\"esrtd\",,\"XRB 36!\",\"PrevPrice\")","v":1.56},{"$f":"RTD(\"esrtd\",,\"XRB 36!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"XRB 36!\",\"Expiration\")","v":"2018-09-28"},null,null,null,null,null,null,null,null,{"$f":"IF(BE44=\"\",\"\",IF(DATEVALUE(BRNEXPDATE)<DATEVALUE(XRBEXPDATE),(BE44*42)-AK44,(BE44*42)-AK43))","v":""},null,null,null,{"$f":"RTD(\"esrtd\",,\"HO 36!\",\"Delivery\")","v":"Oct'18"},{"$f":"RTD(\"esrtd\",,\"HO 36!\",\"Symbol\")","v":"HO V18"},{"$f":"RTD(\"esrtd\",,BO43 & \":\" &  SUBSTITUTE(BO44,\" \",\"\"),\"Market\")","v":-8.0000000000000002E-3},-8.0000000000000071E-3,null,1.8328500000000003,{"$f":"RTD(\"esrtd\",,\"HO 36!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 36!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"HO 36!\",\"Time\")","v":42277.622800925928},{"$f":"RTD(\"esrtd\",,\"HO 36!\",\"PrevPrice\")","v":1.8264},{"$f":"RTD(\"esrtd\",,\"HO 36!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"HO 36!\",\"Expiration\")","v":"2018-09-28"},null,null,null,null,null,null,null,"",{"$f":"IF(CD44=\"\",\"\",IF(DATEVALUE(BRNEXPDATE)<DATEVALUE(HOEXPDATE),(CD44*42)-AK44,(CD44*42)-AK43))","v":""},null,null,null,"Oct'18",null,null,{"$f":"RTD(\"esrtd\",,\"GAS 37!-ICE\",\"Delivery\")","v":"Oct'18"},{"$f":"RTD(\"esrtd\",,\"GAS 37!-ICE\",\"Symbol\")","v":"GAS 18V-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ43,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ44,\" \",\"\"),\"Market\")","v":-1.25},{"$f":"CY43-CY44","v":-1.25},null,563.75,{"$f":"RTD(\"esrtd\",,\"GAS 37!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 37!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 37!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"GAS 37!-ICE\",\"PrevPrice\")","v":559},{"$f":"RTD(\"esrtd\",,\"GAS 37!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 37!-ICE\",\"Expiration\")","v":"2018-10-11"},0.34782608695652173,559.81521739130437,{"$f":"IF(OR(CZ44=\"\",CZ45=\"\"),\"\",IF(DC44<1,(DC44*CZ44)+(1-DC44)*CZ45,\"\"))","v":""},{"$f":"IF(AND(DD44<>\"\",DE44<>\"\"),DE44-DD44,\"\")","v":""},{"$f":"IF(CU45=\"\",\"\",IF(DC44<1,(DC44*CU44)+(1-DC44)*CU45,\"\"))","v":564.56521739130437},14.604044353662083,14.386460461044649,"",{"$f":"IF(AND(DI44<>\"\",DJ44<>\"\"),DJ44-DI44,\"\")","v":""}]
[null,{"$f":"RTD(\"esrtd\",,\"CL 37!\",\"Delivery\")","v":"Nov'18"},{"$f":"RTD(\"esrtd\",,\"CL 37!\",\"Symbol\")","v":"CL X18"},{"$f":"RTD(\"esrtd\",,C44 & \":\" &  SUBSTITUTE(C45,\" \",\"\"),\"Market\")","v":-0.2},-0.20000000000000284,null,56.425000000000011,{"$f":"RTD(\"esrtd\",,\"CL 37!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 37!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 37!\",\"Time\")","v":42277.630069444444},{"$f":"RTD(\"esrtd\",,\"CL 37!\",\"PrevPrice\")","v":55.81},{"$f":"RTD(\"esrtd\",,\"CL 37!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 37!\",\"Expiration\")","v":"2018-10-22"},0.61904761904761907,56.054285714285712,"","",56.559285714285728,{"$f":"RTD(\"esrtd\",,\"BRN 37!-ICE\",\"Delivery\")","v":"Nov'18"},{"$f":"RTD(\"esrtd\",,\"BRN 37!-ICE\",\"Symbol\")","v":"BRN 18X-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U44,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U45,\" \",\"\"),\"Market\")","v":-0.13},-0.12999999999999545,null,61.040000000000006,{"$f":"RTD(\"esrtd\",,\"BRN 37!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 37!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 37!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"BRN 37!-ICE\",\"PrevPrice\")","v":60.62},{"$f":"RTD(\"esrtd\",,\"BRN 37!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 37!-ICE\",\"Expiration\")","v":"2018-09-28"},{"$f":"IF(BRNDateDiff(AF45,BRNNewExpDate)>0,NetDaysRatio(AF46,ICEHolidays,-1),IF(BRNDateDiff(AF45,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF45,BRNNewExpDate)<0,NetDaysRatio(AF47,ICEHolidays,-1))))","v":0.95454545454545459},{"$f":"IF(BRNDateDiff(AF45,BRNNewExpDate)>0,(AG45*AC46)+(1-AG45)*AC47,IF(BRNDateDiff(AF45,BRNNewExpDate)=0,((8/20)*AC46+(11/20)*AC47+1/20*AC48),IF(BRNDateDiff(AF45,BRNNewExpDate)<0,(AG45*AC47)+(1-AG45)*AC48)))","v":60.906363636363636},{"$f":"IF(OR(AD46=\"\",AD47=\"\",AD48=\"\"),\"\",IF(BRNDateDiff(AF45,BRNNewExpDate)>0,(AG45*AD46)+(1-AG45)*AD47,IF(BRNDateDiff(AF45,BRNNewExpDate)=0,((8/20)*AD46+(11/20)*AD47+1/20*AD48),IF(BRNDateDiff(AF45,BRNNewExpDate)<0,(AG45*AD47)+(1-AG45)*AD48))))","v":""},"",{"$f":"IF(BRNDateDiff(AF45,BRNNewExpDate)>0,IF(OR(Y46=\"\",Y47=\"\"),\"\",(AG45*Y46)+(1-AG45)*Y47),IF(BRNDateDiff(AF45,BRNNewExpDate)=0,IF(OR(Y46=\"\",Y47=\"\",Y48=\"\"),\"\",(8/20*Y46)+11/20*Y47)+(1/20*Y48),IF(BRNDateDiff(AF45,BRNNewExpDate)<0,IF(OR(Y47=\"\",Y48=\"\"),\"\",(AG45*Y47)+(1-AG45)*Y48))))","v":61.326363636363645},"Nov'18",-4.6149999999999949,-4.7670779220779167,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BE45=\"\",\"\",IF(DATEVALUE(BRNEXPDATE)<DATEVALUE(XRBEXPDATE),(BE45*42)-AK46,(BE45*42)-AK45))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,{"$f":"RTD(\"esrtd\",,\"GAS 38!-ICE\",\"Delivery\")","v":"Nov'18"},{"$f":"RTD(\"esrtd\",,\"GAS 38!-ICE\",\"Symbol\")","v":"GAS 18X-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ44,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ45,\" \",\"\"),\"Market\")","v":-1.25},{"$f":"CY44-CY45","v":-1.25},null,565,{"$f":"RTD(\"esrtd\",,\"GAS 38!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 38!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 38!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"GAS 38!-ICE\",\"PrevPrice\")","v":560.25},{"$f":"RTD(\"esrtd\",,\"GAS 38!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 38!-ICE\",\"Expiration\")","v":"2018-11-12"},{"$f":"NetDaysRatio(DB45,ICEHolidays,-1)","v":0.31818181818181818},{"$f":"IF(OR(CY45=\"\",CY46=\"\"),\"\",IF(DC45<1,(DC45*CY45)+(1-DC45)*CY46,\"\"))","v":561.10227272727275},{"$f":"IF(OR(CZ45=\"\",CZ46=\"\"),\"\",IF(DC45<1,(DC45*CZ45)+(1-DC45)*CZ46,\"\"))","v":""},null,565.85227272727275,14.626961561927992,14.409377669310558,"",""]
[null,{"$f":"RTD(\"esrtd\",,\"CL 38!\",\"Delivery\")","v":"Dec'18"},{"$f":"RTD(\"esrtd\",,\"CL 38!\",\"Symbol\")","v":"CL Z18"},{"$f":"RTD(\"esrtd\",,C45 & \":\" &  SUBSTITUTE(C46,\" \",\"\"),\"Market\")","v":-9.9999999999999992E-2},-0.21000000000000085,null,56.525000000000013,{"$f":"RTD(\"esrtd\",,\"CL 38!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 38!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 38!\",\"Time\")","v":42278.369270833333},{"$f":"RTD(\"esrtd\",,\"CL 38!\",\"PrevPrice\")","v":56.02},{"$f":"RTD(\"esrtd\",,\"CL 38!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 38!\",\"Expiration\")","v":"2018-11-19"},0.65,56.148499999999999,"","",56.653500000000015,{"$f":"RTD(\"esrtd\",,\"BRN 38!-ICE\",\"Delivery\")","v":"Dec'18"},{"$f":"RTD(\"esrtd\",,\"BRN 38!-ICE\",\"Symbol\")","v":"BRN 18Z-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U45,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U46,\" \",\"\"),\"Market\")","v":-0.13},-0.13000000000000256,null,61.170000000000009,{"$f":"RTD(\"esrtd\",,\"BRN 38!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 38!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 38!-ICE\",\"Time\")","v":42278.369317129633},{"$f":"RTD(\"esrtd\",,\"BRN 38!-ICE\",\"PrevPrice\")","v":60.75},{"$f":"RTD(\"esrtd\",,\"BRN 38!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 38!-ICE\",\"Expiration\")","v":"2018-10-31"},{"$f":"IF(BRNDateDiff(AF46,BRNNewExpDate)>0,NetDaysRatio(AF47,ICEHolidays,-1),IF(BRNDateDiff(AF46,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF46,BRNNewExpDate)<0,NetDaysRatio(AF48,ICEHolidays,-1))))","v":0.9},{"$f":"IF(BRNDateDiff(AF46,BRNNewExpDate)>0,(AG46*AC47)+(1-AG46)*AC48,IF(BRNDateDiff(AF46,BRNNewExpDate)=0,((8/20)*AC47+(11/20)*AC48+1/20*AC49),IF(BRNDateDiff(AF46,BRNNewExpDate)<0,(AG46*AC48)+(1-AG46)*AC49)))","v":61.054000000000002},{"$f":"IF(OR(AD47=\"\",AD48=\"\",AD49=\"\"),\"\",IF(BRNDateDiff(AF46,BRNNewExpDate)>0,(AG46*AD47)+(1-AG46)*AD48,IF(BRNDateDiff(AF46,BRNNewExpDate)=0,((8/20)*AD47+(11/20)*AD48+1/20*AD49),IF(BRNDateDiff(AF46,BRNNewExpDate)<0,(AG46*AD48)+(1-AG46)*AD49))))","v":""},"",{"$f":"IF(BRNDateDiff(AF46,BRNNewExpDate)>0,IF(OR(Y47=\"\",Y48=\"\"),\"\",(AG46*Y47)+(1-AG46)*Y48),IF(BRNDateDiff(AF46,BRNNewExpDate)=0,IF(OR(Y47=\"\",Y48=\"\",Y49=\"\"),\"\",(8/20*Y47)+11/20*Y48)+(1/20*Y49),IF(BRNDateDiff(AF46,BRNNewExpDate)<0,IF(OR(Y48=\"\",Y49=\"\"),\"\",(AG46*Y48)+(1-AG46)*Y49))))","v":61.474000000000004},"Dec'18",-4.644999999999996,-4.8204999999999885,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,{"$f":"RTD(\"esrtd\",,\"GAS 39!-ICE\",\"Delivery\")","v":"Dec'18"},{"$f":"RTD(\"esrtd\",,\"GAS 39!-ICE\",\"Symbol\")","v":"GAS 18Z-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ45,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ46,\" \",\"\"),\"Market\")","v":-1.25},-1.25,null,566.25,{"$f":"RTD(\"esrtd\",,\"GAS 39!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 39!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 39!-ICE\",\"Time\")","v":42278.36928240741},{"$f":"RTD(\"esrtd\",,\"GAS 39!-ICE\",\"PrevPrice\")","v":561.5},{"$f":"RTD(\"esrtd\",,\"GAS 39!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 39!-ICE\",\"Expiration\")","v":"2018-12-12"},0.35,562.47499999999991,"",null,567.22500000000002,14.663583892617453,14.445999999999984,"",""]
[null,{"$f":"RTD(\"esrtd\",,\"CL 39!\",\"Delivery\")","v":"Jan'19"},{"$f":"RTD(\"esrtd\",,\"CL 39!\",\"Symbol\")","v":"CL F19"},{"$f":"RTD(\"esrtd\",,C46 & \":\" &  SUBSTITUTE(C47,\" \",\"\"),\"Market\")","v":-0.09},-8.9999999999996305E-2,null,56.615000000000016,{"$f":"RTD(\"esrtd\",,\"CL 39!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 39!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 39!\",\"Time\")","v":42277.630069444444},{"$f":"RTD(\"esrtd\",,\"CL 39!\",\"PrevPrice\")","v":56.11},{"$f":"RTD(\"esrtd\",,\"CL 39!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 39!\",\"Expiration\")","v":"2018-12-19"},0.66666666666666663,56.260000000000005,"","",56.765000000000015,{"$f":"RTD(\"esrtd\",,\"BRN 39!-ICE\",\"Delivery\")","v":"Jan'19"},{"$f":"RTD(\"esrtd\",,\"BRN 39!-ICE\",\"Symbol\")","v":"BRN 19F-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U46,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U47,\" \",\"\"),\"Market\")","v":-0.15},-0.14999999999999858,null,61.320000000000007,{"$f":"RTD(\"esrtd\",,\"BRN 39!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 39!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 39!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"BRN 39!-ICE\",\"PrevPrice\")","v":60.9},{"$f":"RTD(\"esrtd\",,\"BRN 39!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 39!-ICE\",\"Expiration\")","v":"2018-11-30"},{"$f":"IF(BRNDateDiff(AF47,BRNNewExpDate)>0,NetDaysRatio(AF48,ICEHolidays,-1),IF(BRNDateDiff(AF47,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF47,BRNNewExpDate)<0,NetDaysRatio(AF49,ICEHolidays,-1))))","v":0.95454545454545459},{"$f":"IF(BRNDateDiff(AF47,BRNNewExpDate)>0,(AG47*AC48)+(1-AG47)*AC49,IF(BRNDateDiff(AF47,BRNNewExpDate)=0,((8/20)*AC48+(11/20)*AC49+1/20*AC50),IF(BRNDateDiff(AF47,BRNNewExpDate)<0,(AG47*AC49)+(1-AG47)*AC50)))","v":61.18636363636363},{"$f":"IF(OR(AD48=\"\",AD49=\"\",AD50=\"\"),\"\",IF(BRNDateDiff(AF47,BRNNewExpDate)>0,(AG47*AD48)+(1-AG47)*AD49,IF(BRNDateDiff(AF47,BRNNewExpDate)=0,((8/20)*AD48+(11/20)*AD49+1/20*AD50),IF(BRNDateDiff(AF47,BRNNewExpDate)<0,(AG47*AD49)+(1-AG47)*AD50))))","v":""},"",{"$f":"IF(BRNDateDiff(AF47,BRNNewExpDate)>0,IF(OR(Y48=\"\",Y49=\"\"),\"\",(AG47*Y48)+(1-AG47)*Y49),IF(BRNDateDiff(AF47,BRNNewExpDate)=0,IF(OR(Y48=\"\",Y49=\"\",Y50=\"\"),\"\",(8/20*Y48)+11/20*Y49)+(1/20*Y50),IF(BRNDateDiff(AF47,BRNNewExpDate)<0,IF(OR(Y49=\"\",Y50=\"\"),\"\",(AG47*Y49)+(1-AG47)*Y50))))","v":61.606363636363646},"Jan'19",-4.7049999999999912,-4.8413636363636314,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,{"$f":"RTD(\"esrtd\",,\"GAS 40!-ICE\",\"Delivery\")","v":"Jan'19"},{"$f":"RTD(\"esrtd\",,\"GAS 40!-ICE\",\"Symbol\")","v":"GAS 19F-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ46,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ47,\" \",\"\"),\"Market\")","v":-1.5},-1.5,null,567.75,{"$f":"RTD(\"esrtd\",,\"GAS 40!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 40!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 40!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"GAS 40!-ICE\",\"PrevPrice\")","v":563},{"$f":"RTD(\"esrtd\",,\"GAS 40!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 40!-ICE\",\"Expiration\")","v":"2019-01-10"},0.27272727272727271,564.09090909090912,"",null,568.84090909090912,14.748120805369119,14.530536912751693,"",""]
[null,{"$f":"RTD(\"esrtd\",,\"CL 40!\",\"Delivery\")","v":"Feb'19"},{"$f":"RTD(\"esrtd\",,\"CL 40!\",\"Symbol\")","v":"CL G19"},{"$f":"RTD(\"esrtd\",,C47 & \":\" &  SUBSTITUTE(C48,\" \",\"\"),\"Market\")","v":-0.11},-0.10999999999999943,null,56.725000000000016,{"$f":"RTD(\"esrtd\",,\"CL 40!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 40!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 40!\",\"Time\")","v":42277.630069444444},{"$f":"RTD(\"esrtd\",,\"CL 40!\",\"PrevPrice\")","v":56.22},{"$f":"RTD(\"esrtd\",,\"CL 40!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 40!\",\"Expiration\")","v":"2019-01-22"},0.68421052631578949,56.38421052631579,"","",56.8892105263158,{"$f":"RTD(\"esrtd\",,\"BRN 40!-ICE\",\"Delivery\")","v":"Feb'19"},{"$f":"RTD(\"esrtd\",,\"BRN 40!-ICE\",\"Symbol\")","v":"BRN 19G-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U47,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U48,\" \",\"\"),\"Market\")","v":-0.14000000000000001},-0.14000000000000057,null,61.460000000000008,{"$f":"RTD(\"esrtd\",,\"BRN 40!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 40!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 40!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"BRN 40!-ICE\",\"PrevPrice\")","v":61.04},{"$f":"RTD(\"esrtd\",,\"BRN 40!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 40!-ICE\",\"Expiration\")","v":"2018-12-28"},{"$f":"IF(BRNDateDiff(AF48,BRNNewExpDate)>0,NetDaysRatio(AF49,ICEHolidays,-1),IF(BRNDateDiff(AF48,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF48,BRNNewExpDate)<0,NetDaysRatio(AF50,ICEHolidays,-1))))","v":0.95},{"$f":"IF(BRNDateDiff(AF48,BRNNewExpDate)>0,(AG48*AC49)+(1-AG48)*AC50,IF(BRNDateDiff(AF48,BRNNewExpDate)=0,((8/20)*AC49+(11/20)*AC50+1/20*AC51),IF(BRNDateDiff(AF48,BRNNewExpDate)<0,(AG48*AC50)+(1-AG48)*AC51)))","v":61.326999999999998},{"$f":"IF(OR(AD49=\"\",AD50=\"\",AD51=\"\"),\"\",IF(BRNDateDiff(AF48,BRNNewExpDate)>0,(AG48*AD49)+(1-AG48)*AD50,IF(BRNDateDiff(AF48,BRNNewExpDate)=0,((8/20)*AD49+(11/20)*AD50+1/20*AD51),IF(BRNDateDiff(AF48,BRNNewExpDate)<0,(AG48*AD50)+(1-AG48)*AD51))))","v":""},"",{"$f":"IF(BRNDateDiff(AF48,BRNNewExpDate)>0,IF(OR(Y49=\"\",Y50=\"\"),\"\",(AG48*Y49)+(1-AG48)*Y50),IF(BRNDateDiff(AF48,BRNNewExpDate)=0,IF(OR(Y49=\"\",Y50=\"\",Y51=\"\"),\"\",(8/20*Y49)+11/20*Y50)+(1/20*Y51),IF(BRNDateDiff(AF48,BRNNewExpDate)<0,IF(OR(Y50=\"\",Y51=\"\"),\"\",(AG48*Y50)+(1-AG48)*Y51))))","v":61.747000000000007},"Feb'19",-4.7349999999999923,-4.8577894736842069,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,{"$f":"RTD(\"esrtd\",,\"GAS 41!-ICE\",\"Delivery\")","v":"Feb'19"},{"$f":"RTD(\"esrtd\",,\"GAS 41!-ICE\",\"Symbol\")","v":"GAS 19G-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ47,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ48,\" \",\"\"),\"Market\")","v":-1.5},-1.5,null,569.25,{"$f":"RTD(\"esrtd\",,\"GAS 41!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 41!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 41!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"GAS 41!-ICE\",\"PrevPrice\")","v":564.5},{"$f":"RTD(\"esrtd\",,\"GAS 41!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 41!-ICE\",\"Expiration\")","v":"2019-02-12"},0.35,565.47500000000002,"",null,570.22500000000002,14.793268456375834,14.575684563758387,"",""]
[null,{"$f":"RTD(\"esrtd\",,\"CL 41!\",\"Delivery\")","v":"Mar'19"},{"$f":"RTD(\"esrtd\",,\"CL 41!\",\"Symbol\")","v":"CL H19"},{"$f":"RTD(\"esrtd\",,C48 & \":\" &  SUBSTITUTE(C49,\" \",\"\"),\"Market\")","v":-0.12},-0.12000000000000455,null,56.845000000000013,{"$f":"RTD(\"esrtd\",,\"CL 41!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 41!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 41!\",\"Time\")","v":42277.630069444444},{"$f":"RTD(\"esrtd\",,\"CL 41!\",\"PrevPrice\")","v":56.34},{"$f":"RTD(\"esrtd\",,\"CL 41!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 41!\",\"Expiration\")","v":"2019-02-20"},0.66666666666666663,56.53,"","",57.035000000000011,{"$f":"RTD(\"esrtd\",,\"BRN 41!-ICE\",\"Delivery\")","v":"Mar'19"},{"$f":"RTD(\"esrtd\",,\"BRN 41!-ICE\",\"Symbol\")","v":"BRN 19H-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U48,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U49,\" \",\"\"),\"Market\")","v":-0.14000000000000001},-0.14000000000000057,null,61.600000000000009,{"$f":"RTD(\"esrtd\",,\"BRN 41!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 41!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 41!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"BRN 41!-ICE\",\"PrevPrice\")","v":61.18},{"$f":"RTD(\"esrtd\",,\"BRN 41!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 41!-ICE\",\"Expiration\")","v":"2019-01-31"},{"$f":"IF(BRNDateDiff(AF49,BRNNewExpDate)>0,NetDaysRatio(AF50,ICEHolidays,-1),IF(BRNDateDiff(AF49,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF49,BRNNewExpDate)<0,NetDaysRatio(AF51,ICEHolidays,-1))))","v":0.95238095238095233},{"$f":"IF(BRNDateDiff(AF49,BRNNewExpDate)>0,(AG49*AC50)+(1-AG49)*AC51,IF(BRNDateDiff(AF49,BRNNewExpDate)=0,((8/20)*AC50+(11/20)*AC51+1/20*AC52),IF(BRNDateDiff(AF49,BRNNewExpDate)<0,(AG49*AC51)+(1-AG49)*AC52)))","v":61.466666666666669},{"$f":"IF(OR(AD50=\"\",AD51=\"\",AD52=\"\"),\"\",IF(BRNDateDiff(AF49,BRNNewExpDate)>0,(AG49*AD50)+(1-AG49)*AD51,IF(BRNDateDiff(AF49,BRNNewExpDate)=0,((8/20)*AD50+(11/20)*AD51+1/20*AD52),IF(BRNDateDiff(AF49,BRNNewExpDate)<0,(AG49*AD51)+(1-AG49)*AD52))))","v":""},"",{"$f":"IF(BRNDateDiff(AF49,BRNNewExpDate)>0,IF(OR(Y50=\"\",Y51=\"\"),\"\",(AG49*Y50)+(1-AG49)*Y51),IF(BRNDateDiff(AF49,BRNNewExpDate)=0,IF(OR(Y50=\"\",Y51=\"\",Y52=\"\"),\"\",(8/20*Y50)+11/20*Y51)+(1/20*Y52),IF(BRNDateDiff(AF49,BRNNewExpDate)<0,IF(OR(Y51=\"\",Y52=\"\"),\"\",(AG49*Y51)+(1-AG49)*Y52))))","v":61.886666666666677},"Mar'19",-4.7549999999999955,-4.8516666666666666,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,{"$f":"RTD(\"esrtd\",,\"GAS 42!-ICE\",\"Delivery\")","v":"Mar'19"},{"$f":"RTD(\"esrtd\",,\"GAS 42!-ICE\",\"Symbol\")","v":"GAS 19H-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ48,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ49,\" \",\"\"),\"Market\")","v":-1.5},-1.5,null,570.75,{"$f":"RTD(\"esrtd\",,\"GAS 42!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 42!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 42!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"GAS 42!-ICE\",\"PrevPrice\")","v":566},{"$f":"RTD(\"esrtd\",,\"GAS 42!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 42!-ICE\",\"Expiration\")","v":"2019-03-12T01:00:00"},0.33333333333333331,567,"",null,571.75,14.858299776286337,14.640715883668904,"",""]
[null,{"$f":"RTD(\"esrtd\",,\"CL 42!\",\"Delivery\")","v":"Apr'19"},{"$f":"RTD(\"esrtd\",,\"CL 42!\",\"Symbol\")","v":"CL J19"},{"$f":"RTD(\"esrtd\",,C49 & \":\" &  SUBSTITUTE(C50,\" \",\"\"),\"Market\")","v":-0.14000000000000001},{"$f":"K49-K50","v":-0.13999999999999346},null,56.985000000000014,{"$f":"RTD(\"esrtd\",,\"CL 42!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 42!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 42!\",\"Time\")","v":42277.630069444444},{"$f":"RTD(\"esrtd\",,\"CL 42!\",\"PrevPrice\")","v":56.48},{"$f":"RTD(\"esrtd\",,\"CL 42!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 42!\",\"Expiration\")","v":"2019-03-20"},0.7142857142857143,56.678571428571431,"","",57.18357142857144,{"$f":"RTD(\"esrtd\",,\"BRN 42!-ICE\",\"Delivery\")","v":"Apr'19"},{"$f":"RTD(\"esrtd\",,\"BRN 42!-ICE\",\"Symbol\")","v":"BRN 19J-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U49,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U50,\" \",\"\"),\"Market\")","v":-0.14000000000000001},{"$f":"AC49-AC50","v":-0.14000000000000057},null,{"$f":"IF(Y49=\"\",\"\",IF(X50<>\"\",Y49-X50,IF(V50<>\"\",Y49-V50,Y49-W50)))","v":61.740000000000009},{"$f":"RTD(\"esrtd\",,\"BRN 42!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 42!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 42!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"BRN 42!-ICE\",\"PrevPrice\")","v":61.32},{"$f":"RTD(\"esrtd\",,\"BRN 42!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 42!-ICE\",\"Expiration\")","v":"2019-02-28"},{"$f":"IF(BRNDateDiff(AF50,BRNNewExpDate)>0,NetDaysRatio(AF51,ICEHolidays,-1),IF(BRNDateDiff(AF50,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF50,BRNNewExpDate)<0,NetDaysRatio(AF52,ICEHolidays,-1))))","v":0.95238095238095233},{"$f":"IF(BRNDateDiff(AF50,BRNNewExpDate)>0,(AG50*AC51)+(1-AG50)*AC52,IF(BRNDateDiff(AF50,BRNNewExpDate)=0,((8/20)*AC51+(11/20)*AC52+1/20*AC53),IF(BRNDateDiff(AF50,BRNNewExpDate)<0,(AG50*AC52)+(1-AG50)*AC53)))","v":61.603333333333332},{"$f":"IF(OR(AD51=\"\",AD52=\"\",AD53=\"\"),\"\",IF(BRNDateDiff(AF50,BRNNewExpDate)>0,(AG50*AD51)+(1-AG50)*AD52,IF(BRNDateDiff(AF50,BRNNewExpDate)=0,((8/20)*AD51+(11/20)*AD52+1/20*AD53),IF(BRNDateDiff(AF50,BRNNewExpDate)<0,(AG50*AD52)+(1-AG50)*AD53))))","v":""},"",{"$f":"IF(BRNDateDiff(AF50,BRNNewExpDate)>0,IF(OR(Y51=\"\",Y52=\"\"),\"\",(AG50*Y51)+(1-AG50)*Y52),IF(BRNDateDiff(AF50,BRNNewExpDate)=0,IF(OR(Y51=\"\",Y52=\"\",Y53=\"\"),\"\",(8/20*Y51)+11/20*Y52)+(1/20*Y53),IF(BRNDateDiff(AF50,BRNNewExpDate)<0,IF(OR(Y52=\"\",Y53=\"\"),\"\",(AG50*Y52)+(1-AG50)*Y53))))","v":62.023333333333341},"Apr'19",-4.7549999999999955,-4.8397619047619003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RTD(\"esrtd\",,\"GAS 43!-ICE\",\"Delivery\")","v":"Apr'19"},{"$f":"RTD(\"esrtd\",,\"GAS 43!-ICE\",\"Symbol\")","v":"GAS 19J-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ49,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ50,\" \",\"\"),\"Market\")","v":-1.5},-1.5,null,572.25,{"$f":"RTD(\"esrtd\",,\"GAS 43!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 43!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 43!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"GAS 43!-ICE\",\"PrevPrice\")","v":567.5},{"$f":"RTD(\"esrtd\",,\"GAS 43!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 43!-ICE\",\"Expiration\")","v":"2019-04-11"},0.38095238095238093,568.27380952380952,"",null,573.02380952380952,14.892614253755184,14.675030361137736,"",""]
[null,{"$f":"RTD(\"esrtd\",,\"CL 43!\",\"Delivery\")","v":"May'19"},{"$f":"RTD(\"esrtd\",,\"CL 43!\",\"Symbol\")","v":"CL K19"},{"$f":"RTD(\"esrtd\",,C50 & \":\" &  SUBSTITUTE(C51,\" \",\"\"),\"Market\")","v":-0.15},-0.15000000000000568,null,57.135000000000012,{"$f":"RTD(\"esrtd\",,\"CL 43!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 43!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 43!\",\"Time\")","v":42277.630069444444},{"$f":"RTD(\"esrtd\",,\"CL 43!\",\"PrevPrice\")","v":56.63},{"$f":"RTD(\"esrtd\",,\"CL 43!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 43!\",\"Expiration\")","v":"2019-04-22"},0.68181818181818177,56.819090909090903,"","",57.324090909090927,{"$f":"RTD(\"esrtd\",,\"BRN 43!-ICE\",\"Delivery\")","v":"May'19"},{"$f":"RTD(\"esrtd\",,\"BRN 43!-ICE\",\"Symbol\")","v":"BRN 19K-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U50,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U51,\" \",\"\"),\"Market\")","v":-0.14000000000000001},-0.14000000000000057,null,61.88000000000001,{"$f":"RTD(\"esrtd\",,\"BRN 43!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 43!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 43!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"BRN 43!-ICE\",\"PrevPrice\")","v":61.46},{"$f":"RTD(\"esrtd\",,\"BRN 43!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 43!-ICE\",\"Expiration\")","v":"2019-03-29"},{"$f":"IF(BRNDateDiff(AF51,BRNNewExpDate)>0,NetDaysRatio(AF52,ICEHolidays,-1),IF(BRNDateDiff(AF51,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF51,BRNNewExpDate)<0,NetDaysRatio(AF53,ICEHolidays,-1))))","v":0.95652173913043481},{"$f":"IF(BRNDateDiff(AF51,BRNNewExpDate)>0,(AG51*AC52)+(1-AG51)*AC53,IF(BRNDateDiff(AF51,BRNNewExpDate)=0,((8/20)*AC52+(11/20)*AC53+1/20*AC54),IF(BRNDateDiff(AF51,BRNNewExpDate)<0,(AG51*AC53)+(1-AG51)*AC54)))","v":61.673043478260873},{"$f":"IF(OR(AD52=\"\",AD53=\"\",AD54=\"\"),\"\",IF(BRNDateDiff(AF51,BRNNewExpDate)>0,(AG51*AD52)+(1-AG51)*AD53,IF(BRNDateDiff(AF51,BRNNewExpDate)=0,((8/20)*AD52+(11/20)*AD53+1/20*AD54),IF(BRNDateDiff(AF51,BRNNewExpDate)<0,(AG51*AD53)+(1-AG51)*AD54))))","v":""},"",{"$f":"IF(BRNDateDiff(AF51,BRNNewExpDate)>0,IF(OR(Y52=\"\",Y53=\"\"),\"\",(AG51*Y52)+(1-AG51)*Y53),IF(BRNDateDiff(AF51,BRNNewExpDate)=0,IF(OR(Y52=\"\",Y53=\"\",Y54=\"\"),\"\",(8/20*Y52)+11/20*Y53)+(1/20*Y54),IF(BRNDateDiff(AF51,BRNNewExpDate)<0,IF(OR(Y53=\"\",Y54=\"\"),\"\",(AG51*Y53)+(1-AG51)*Y54))))","v":62.093043478260881},"May'19",-4.7449999999999974,-4.7689525691699544,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RTD(\"esrtd\",,\"GAS 44!-ICE\",\"Delivery\")","v":"May'19"},{"$f":"RTD(\"esrtd\",,\"GAS 44!-ICE\",\"Symbol\")","v":"GAS 19K-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ50,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ51,\" \",\"\"),\"Market\")","v":-1.25},-1.25,null,573.5,{"$f":"RTD(\"esrtd\",,\"GAS 44!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 44!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 44!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"GAS 44!-ICE\",\"PrevPrice\")","v":568.75},{"$f":"RTD(\"esrtd\",,\"GAS 44!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 44!-ICE\",\"Expiration\")","v":"2019-05-10"},0.30434782608695654,569.61956521739125,"",null,574.36956521739125,15.003542456959423,14.785958564341975,"",""]
[null,{"$f":"RTD(\"esrtd\",,\"CL 44!\",\"Delivery\")","v":"Jun'19"},{"$f":"RTD(\"esrtd\",,\"CL 44!\",\"Symbol\")","v":"CL M19"},{"$f":"RTD(\"esrtd\",,C51 & \":\" &  SUBSTITUTE(C52,\" \",\"\"),\"Market\")","v":-0.17},-0.1699999999999946,null,57.305000000000014,{"$f":"RTD(\"esrtd\",,\"CL 44!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 44!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 44!\",\"Time\")","v":42277.630069444444},{"$f":"RTD(\"esrtd\",,\"CL 44!\",\"PrevPrice\")","v":56.8},{"$f":"RTD(\"esrtd\",,\"CL 44!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 44!\",\"Expiration\")","v":"2019-05-21"},0.7,56.89,"","",57.395000000000017,{"$f":"RTD(\"esrtd\",,\"BRN 44!-ICE\",\"Delivery\")","v":"Jun'19"},{"$f":"RTD(\"esrtd\",,\"BRN 44!-ICE\",\"Symbol\")","v":"BRN 19M-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U51,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U52,\" \",\"\"),\"Market\")","v":-0.14000000000000001},-0.14000000000000057,null,62.02000000000001,{"$f":"RTD(\"esrtd\",,\"BRN 44!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 44!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 44!-ICE\",\"Time\")","v":42278.369317129633},{"$f":"RTD(\"esrtd\",,\"BRN 44!-ICE\",\"PrevPrice\")","v":61.6},{"$f":"RTD(\"esrtd\",,\"BRN 44!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 44!-ICE\",\"Expiration\")","v":"2019-04-30"},{"$f":"IF(BRNDateDiff(AF52,BRNNewExpDate)>0,NetDaysRatio(AF53,ICEHolidays,-1),IF(BRNDateDiff(AF52,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF52,BRNNewExpDate)<0,NetDaysRatio(AF54,ICEHolidays,-1))))","v":0.95},{"$f":"IF(BRNDateDiff(AF52,BRNNewExpDate)>0,(AG52*AC53)+(1-AG52)*AC54,IF(BRNDateDiff(AF52,BRNNewExpDate)=0,((8/20)*AC53+(11/20)*AC54+1/20*AC55),IF(BRNDateDiff(AF52,BRNNewExpDate)<0,(AG52*AC54)+(1-AG52)*AC55)))","v":61.743500000000004},{"$f":"IF(OR(AD53=\"\",AD54=\"\",AD55=\"\"),\"\",IF(BRNDateDiff(AF52,BRNNewExpDate)>0,(AG52*AD53)+(1-AG52)*AD54,IF(BRNDateDiff(AF52,BRNNewExpDate)=0,((8/20)*AD53+(11/20)*AD54+1/20*AD55),IF(BRNDateDiff(AF52,BRNNewExpDate)<0,(AG52*AD54)+(1-AG52)*AD55))))","v":""},"",{"$f":"IF(BRNDateDiff(AF52,BRNNewExpDate)>0,IF(OR(Y53=\"\",Y54=\"\"),\"\",(AG52*Y53)+(1-AG52)*Y54),IF(BRNDateDiff(AF52,BRNNewExpDate)=0,IF(OR(Y53=\"\",Y54=\"\",Y55=\"\"),\"\",(8/20*Y53)+11/20*Y54)+(1/20*Y55),IF(BRNDateDiff(AF52,BRNNewExpDate)<0,IF(OR(Y54=\"\",Y55=\"\"),\"\",(AG52*Y54)+(1-AG52)*Y55))))","v":62.163500000000013},"Jun'19",-4.7149999999999963,-4.768499999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RTD(\"esrtd\",,\"GAS 45!-ICE\",\"Delivery\")","v":"Jun'19"},{"$f":"RTD(\"esrtd\",,\"GAS 45!-ICE\",\"Symbol\")","v":"GAS 19M-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ51,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ52,\" \",\"\"),\"Market\")","v":-1.25},-1.25,null,574.75,{"$f":"RTD(\"esrtd\",,\"GAS 45!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 45!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 45!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"GAS 45!-ICE\",\"PrevPrice\")","v":570},{"$f":"RTD(\"esrtd\",,\"GAS 45!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 45!-ICE\",\"Expiration\")","v":"2019-06-12"},0.35,570.97500000000002,"",null,575.72500000000002,15.115023489932881,14.897439597315433,"",""]
[null,{"$f":"RTD(\"esrtd\",,\"CL 45!\",\"Delivery\")","v":"Jul'19"},{"$f":"RTD(\"esrtd\",,\"CL 45!\",\"Symbol\")","v":"CL N19"},{"$f":"RTD(\"esrtd\",,C52 & \":\" &  SUBSTITUTE(C53,\" \",\"\"),\"Market\")","v":-0.06},-6.0000000000002274E-2,null,57.365000000000016,{"$f":"RTD(\"esrtd\",,\"CL 45!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 45!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 45!\",\"Time\")","v":42277.630069444444},{"$f":"RTD(\"esrtd\",,\"CL 45!\",\"PrevPrice\")","v":56.86},{"$f":"RTD(\"esrtd\",,\"CL 45!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 45!\",\"Expiration\")","v":"2019-06-20"},0.68181818181818177,56.99818181818182,"","",57.503181818181829,{"$f":"RTD(\"esrtd\",,\"BRN 45!-ICE\",\"Delivery\")","v":"Jul'19"},{"$f":"RTD(\"esrtd\",,\"BRN 45!-ICE\",\"Symbol\")","v":"BRN 19N-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U52,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U53,\" \",\"\"),\"Market\")","v":-7.0000000000000007E-2},-7.0000000000000284E-2,null,62.090000000000011,{"$f":"RTD(\"esrtd\",,\"BRN 45!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 45!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 45!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"BRN 45!-ICE\",\"PrevPrice\")","v":61.67},{"$f":"RTD(\"esrtd\",,\"BRN 45!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 45!-ICE\",\"Expiration\")","v":"2019-05-31"},{"$f":"IF(BRNDateDiff(AF53,BRNNewExpDate)>0,NetDaysRatio(AF54,ICEHolidays,-1),IF(BRNDateDiff(AF53,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF53,BRNNewExpDate)<0,NetDaysRatio(AF55,ICEHolidays,-1))))","v":0.95652173913043481},{"$f":"IF(BRNDateDiff(AF53,BRNNewExpDate)>0,(AG53*AC54)+(1-AG53)*AC55,IF(BRNDateDiff(AF53,BRNNewExpDate)=0,((8/20)*AC54+(11/20)*AC55+1/20*AC56),IF(BRNDateDiff(AF53,BRNNewExpDate)<0,(AG53*AC55)+(1-AG53)*AC56)))","v":61.813043478260866},{"$f":"IF(OR(AD54=\"\",AD55=\"\",AD56=\"\"),\"\",IF(BRNDateDiff(AF53,BRNNewExpDate)>0,(AG53*AD54)+(1-AG53)*AD55,IF(BRNDateDiff(AF53,BRNNewExpDate)=0,((8/20)*AD54+(11/20)*AD55+1/20*AD56),IF(BRNDateDiff(AF53,BRNNewExpDate)<0,(AG53*AD55)+(1-AG53)*AD56))))","v":""},"",{"$f":"IF(BRNDateDiff(AF53,BRNNewExpDate)>0,IF(OR(Y54=\"\",Y55=\"\"),\"\",(AG53*Y54)+(1-AG53)*Y55),IF(BRNDateDiff(AF53,BRNNewExpDate)=0,IF(OR(Y54=\"\",Y55=\"\",Y56=\"\"),\"\",(8/20*Y54)+11/20*Y55)+(1/20*Y56),IF(BRNDateDiff(AF53,BRNNewExpDate)<0,IF(OR(Y55=\"\",Y56=\"\"),\"\",(AG53*Y55)+(1-AG53)*Y56))))","v":62.233043478260882},"Jul'19",-4.7249999999999943,-4.7298616600790524,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RTD(\"esrtd\",,\"GAS 46!-ICE\",\"Delivery\")","v":"Jul'19"},{"$f":"RTD(\"esrtd\",,\"GAS 46!-ICE\",\"Symbol\")","v":"GAS 19N-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ52,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ53,\" \",\"\"),\"Market\")","v":-1.5},-1.5,null,576.25,{"$f":"RTD(\"esrtd\",,\"GAS 46!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 46!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 46!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"GAS 46!-ICE\",\"PrevPrice\")","v":571.5},{"$f":"RTD(\"esrtd\",,\"GAS 46!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 46!-ICE\",\"Expiration\")","v":"2019-07-11"},0.34782608695652173,572.47826086956525,"",null,577.22826086956525,15.247259994163983,15.029676101546542,"",""]
[null,{"$f":"RTD(\"esrtd\",,\"CL 46!\",\"Delivery\")","v":"Aug'19"},{"$f":"RTD(\"esrtd\",,\"CL 46!\",\"Symbol\")","v":"CL Q19"},{"$f":"RTD(\"esrtd\",,C53 & \":\" &  SUBSTITUTE(C54,\" \",\"\"),\"Market\")","v":-0.1},-0.10000000000000142,null,57.465000000000018,{"$f":"RTD(\"esrtd\",,\"CL 46!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 46!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 46!\",\"Time\")","v":42277.630069444444},{"$f":"RTD(\"esrtd\",,\"CL 46!\",\"PrevPrice\")","v":56.96},{"$f":"RTD(\"esrtd\",,\"CL 46!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 46!\",\"Expiration\")","v":"2019-07-22"},0.63636363636363635,57.130909090909086,"","",57.635909090909109,{"$f":"RTD(\"esrtd\",,\"BRN 46!-ICE\",\"Delivery\")","v":"Aug'19"},{"$f":"RTD(\"esrtd\",,\"BRN 46!-ICE\",\"Symbol\")","v":"BRN 19Q-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U53,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U54,\" \",\"\"),\"Market\")","v":-7.0000000000000007E-2},-7.0000000000000284E-2,null,62.160000000000011,{"$f":"RTD(\"esrtd\",,\"BRN 46!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 46!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 46!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"BRN 46!-ICE\",\"PrevPrice\")","v":61.74},{"$f":"RTD(\"esrtd\",,\"BRN 46!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 46!-ICE\",\"Expiration\")","v":"2019-06-28"},{"$f":"IF(BRNDateDiff(AF54,BRNNewExpDate)>0,NetDaysRatio(AF55,ICEHolidays,-1),IF(BRNDateDiff(AF54,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF54,BRNNewExpDate)<0,NetDaysRatio(AF56,ICEHolidays,-1))))","v":0.95454545454545459},{"$f":"IF(BRNDateDiff(AF54,BRNNewExpDate)>0,(AG54*AC55)+(1-AG54)*AC56,IF(BRNDateDiff(AF54,BRNNewExpDate)=0,((8/20)*AC55+(11/20)*AC56+1/20*AC57),IF(BRNDateDiff(AF54,BRNNewExpDate)<0,(AG54*AC56)+(1-AG54)*AC57)))","v":61.882727272727273},{"$f":"IF(OR(AD55=\"\",AD56=\"\",AD57=\"\"),\"\",IF(BRNDateDiff(AF54,BRNNewExpDate)>0,(AG54*AD55)+(1-AG54)*AD56,IF(BRNDateDiff(AF54,BRNNewExpDate)=0,((8/20)*AD55+(11/20)*AD56+1/20*AD57),IF(BRNDateDiff(AF54,BRNNewExpDate)<0,(AG54*AD56)+(1-AG54)*AD57))))","v":""},"",{"$f":"IF(BRNDateDiff(AF54,BRNNewExpDate)>0,IF(OR(Y55=\"\",Y56=\"\"),\"\",(AG54*Y55)+(1-AG54)*Y56),IF(BRNDateDiff(AF54,BRNNewExpDate)=0,IF(OR(Y55=\"\",Y56=\"\",Y57=\"\"),\"\",(8/20*Y55)+11/20*Y56)+(1/20*Y57),IF(BRNDateDiff(AF54,BRNNewExpDate)<0,IF(OR(Y56=\"\",Y57=\"\"),\"\",(AG54*Y56)+(1-AG54)*Y57))))","v":62.302727272727289},"Aug'19",-4.6949999999999932,-4.6668181818181793,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RTD(\"esrtd\",,\"GAS 47!-ICE\",\"Delivery\")","v":"Aug'19"},{"$f":"RTD(\"esrtd\",,\"GAS 47!-ICE\",\"Symbol\")","v":"GAS 19Q-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ53,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ54,\" \",\"\"),\"Market\")","v":-1.5},-1.5,null,577.75,{"$f":"RTD(\"esrtd\",,\"GAS 47!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 47!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 47!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"GAS 47!-ICE\",\"PrevPrice\")","v":573},{"$f":"RTD(\"esrtd\",,\"GAS 47!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 47!-ICE\",\"Expiration\")","v":"2019-08-12"},0.31818181818181818,574.02272727272725,"",null,578.77272727272725,15.384887126296498,15.167303233679071,"",""]
[null,{"$f":"RTD(\"esrtd\",,\"CL 47!\",\"Delivery\")","v":"Sep'19"},{"$f":"RTD(\"esrtd\",,\"CL 47!\",\"Symbol\")","v":"CL U19"},{"$f":"RTD(\"esrtd\",,C54 & \":\" &  SUBSTITUTE(C55,\" \",\"\"),\"Market\")","v":-0.12},-0.11999999999999744,null,57.585000000000015,{"$f":"RTD(\"esrtd\",,\"CL 47!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 47!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 47!\",\"Time\")","v":42277.630069444444},{"$f":"RTD(\"esrtd\",,\"CL 47!\",\"PrevPrice\")","v":57.08},{"$f":"RTD(\"esrtd\",,\"CL 47!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 47!\",\"Expiration\")","v":"2019-08-20"},0.7,57.271000000000001,"","",57.77600000000001,{"$f":"RTD(\"esrtd\",,\"BRN 47!-ICE\",\"Delivery\")","v":"Sep'19"},{"$f":"RTD(\"esrtd\",,\"BRN 47!-ICE\",\"Symbol\")","v":"BRN 19U-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U54,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U55,\" \",\"\"),\"Market\")","v":-7.0000000000000007E-2},-7.0000000000000284E-2,null,62.230000000000011,{"$f":"RTD(\"esrtd\",,\"BRN 47!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 47!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 47!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"BRN 47!-ICE\",\"PrevPrice\")","v":61.81},{"$f":"RTD(\"esrtd\",,\"BRN 47!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 47!-ICE\",\"Expiration\")","v":"2019-07-31"},{"$f":"IF(BRNDateDiff(AF55,BRNNewExpDate)>0,NetDaysRatio(AF56,ICEHolidays,-1),IF(BRNDateDiff(AF55,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF55,BRNNewExpDate)<0,NetDaysRatio(AF57,ICEHolidays,-1))))","v":0.95238095238095233},{"$f":"IF(BRNDateDiff(AF55,BRNNewExpDate)>0,(AG55*AC56)+(1-AG55)*AC57,IF(BRNDateDiff(AF55,BRNNewExpDate)=0,((8/20)*AC56+(11/20)*AC57+1/20*AC58),IF(BRNDateDiff(AF55,BRNNewExpDate)<0,(AG55*AC57)+(1-AG55)*AC58)))","v":61.942857142857143},{"$f":"IF(OR(AD56=\"\",AD57=\"\",AD58=\"\"),\"\",IF(BRNDateDiff(AF55,BRNNewExpDate)>0,(AG55*AD56)+(1-AG55)*AD57,IF(BRNDateDiff(AF55,BRNNewExpDate)=0,((8/20)*AD56+(11/20)*AD57+1/20*AD58),IF(BRNDateDiff(AF55,BRNNewExpDate)<0,(AG55*AD57)+(1-AG55)*AD58))))","v":""},"",{"$f":"IF(BRNDateDiff(AF55,BRNNewExpDate)>0,IF(OR(Y56=\"\",Y57=\"\"),\"\",(AG55*Y56)+(1-AG55)*Y57),IF(BRNDateDiff(AF55,BRNNewExpDate)=0,IF(OR(Y56=\"\",Y57=\"\",Y58=\"\"),\"\",(8/20*Y56)+11/20*Y57)+(1/20*Y58),IF(BRNDateDiff(AF55,BRNNewExpDate)<0,IF(OR(Y57=\"\",Y58=\"\"),\"\",(AG55*Y57)+(1-AG55)*Y58))))","v":62.362857142857159},"Sep'19",-4.644999999999996,-4.5868571428571485,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RTD(\"esrtd\",,\"GAS 48!-ICE\",\"Delivery\")","v":"Sep'19"},{"$f":"RTD(\"esrtd\",,\"GAS 48!-ICE\",\"Symbol\")","v":"GAS 19U-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ54,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ55,\" \",\"\"),\"Market\")","v":-1.5},-1.5,null,579.25,{"$f":"RTD(\"esrtd\",,\"GAS 48!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 48!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 48!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"GAS 48!-ICE\",\"PrevPrice\")","v":574.5},{"$f":"RTD(\"esrtd\",,\"GAS 48!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 48!-ICE\",\"Expiration\")","v":"2019-09-12"},0.38095238095238093,575.42857142857133,"",null,580.17857142857144,15.513461169702758,15.295877277085317,"",""]
[null,{"$f":"RTD(\"esrtd\",,\"CL 48!\",\"Delivery\")","v":"Oct'19"},{"$f":"RTD(\"esrtd\",,\"CL 48!\",\"Symbol\")","v":"CL V19"},{"$f":"RTD(\"esrtd\",,C55 & \":\" &  SUBSTITUTE(C56,\" \",\"\"),\"Market\")","v":-0.14000000000000001},-0.14000000000000057,null,57.725000000000016,{"$f":"RTD(\"esrtd\",,\"CL 48!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 48!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 48!\",\"Time\")","v":42277.630069444444},{"$f":"RTD(\"esrtd\",,\"CL 48!\",\"PrevPrice\")","v":57.22},{"$f":"RTD(\"esrtd\",,\"CL 48!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 48!\",\"Expiration\")","v":"2019-09-20"},0.69565217391304346,57.450869565217388,"","",57.955869565217412,{"$f":"RTD(\"esrtd\",,\"BRN 48!-ICE\",\"Delivery\")","v":"Oct'19"},{"$f":"RTD(\"esrtd\",,\"BRN 48!-ICE\",\"Symbol\")","v":"BRN 19V-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U55,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U56,\" \",\"\"),\"Market\")","v":-7.0000000000000007E-2},-7.0000000000000284E-2,null,62.300000000000011,{"$f":"RTD(\"esrtd\",,\"BRN 48!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 48!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 48!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"BRN 48!-ICE\",\"PrevPrice\")","v":61.88},{"$f":"RTD(\"esrtd\",,\"BRN 48!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 48!-ICE\",\"Expiration\")","v":"2019-08-30"},{"$f":"IF(BRNDateDiff(AF56,BRNNewExpDate)>0,NetDaysRatio(AF57,ICEHolidays,-1),IF(BRNDateDiff(AF56,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF56,BRNNewExpDate)<0,NetDaysRatio(AF58,ICEHolidays,-1))))","v":0.95652173913043481},{"$f":"IF(BRNDateDiff(AF56,BRNNewExpDate)>0,(AG56*AC57)+(1-AG56)*AC58,IF(BRNDateDiff(AF56,BRNNewExpDate)=0,((8/20)*AC57+(11/20)*AC58+1/20*AC59),IF(BRNDateDiff(AF56,BRNNewExpDate)<0,(AG56*AC58)+(1-AG56)*AC59)))","v":62.003043478260871},{"$f":"IF(OR(AD57=\"\",AD58=\"\",AD59=\"\"),\"\",IF(BRNDateDiff(AF56,BRNNewExpDate)>0,(AG56*AD57)+(1-AG56)*AD58,IF(BRNDateDiff(AF56,BRNNewExpDate)=0,((8/20)*AD57+(11/20)*AD58+1/20*AD59),IF(BRNDateDiff(AF56,BRNNewExpDate)<0,(AG56*AD58)+(1-AG56)*AD59))))","v":""},"",{"$f":"IF(BRNDateDiff(AF56,BRNNewExpDate)>0,IF(OR(Y57=\"\",Y58=\"\"),\"\",(AG56*Y57)+(1-AG56)*Y58),IF(BRNDateDiff(AF56,BRNNewExpDate)=0,IF(OR(Y57=\"\",Y58=\"\",Y59=\"\"),\"\",(8/20*Y57)+11/20*Y58)+(1/20*Y59),IF(BRNDateDiff(AF56,BRNNewExpDate)<0,IF(OR(Y58=\"\",Y59=\"\"),\"\",(AG56*Y58)+(1-AG56)*Y59))))","v":62.423043478260887},"Oct'19",-4.5749999999999957,-4.4671739130434744,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RTD(\"esrtd\",,\"GAS 49!-ICE\",\"Delivery\")","v":"Oct'19"},{"$f":"RTD(\"esrtd\",,\"GAS 49!-ICE\",\"Symbol\")","v":"GAS 19V-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ55,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ56,\" \",\"\"),\"Market\")","v":-1.5},-1.5,null,580.75,{"$f":"RTD(\"esrtd\",,\"GAS 49!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 49!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 49!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"GAS 49!-ICE\",\"PrevPrice\")","v":576},{"$f":"RTD(\"esrtd\",,\"GAS 49!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 49!-ICE\",\"Expiration\")","v":"2019-10-10"},0.30434782608695654,576.86956521739125,"",null,581.61956521739125,15.646696819375528,15.429112926758087,"",""]
[null,{"$f":"RTD(\"esrtd\",,\"CL 49!\",\"Delivery\")","v":"Nov'19"},{"$f":"RTD(\"esrtd\",,\"CL 49!\",\"Symbol\")","v":"CL X19"},{"$f":"RTD(\"esrtd\",,C56 & \":\" &  SUBSTITUTE(C57,\" \",\"\"),\"Market\")","v":-0.17},-0.17000000000000171,null,57.895000000000017,{"$f":"RTD(\"esrtd\",,\"CL 49!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 49!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 49!\",\"Time\")","v":42277.630069444444},{"$f":"RTD(\"esrtd\",,\"CL 49!\",\"PrevPrice\")","v":57.39},{"$f":"RTD(\"esrtd\",,\"CL 49!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 49!\",\"Expiration\")","v":"2019-10-22"},0.7,57.608000000000004,"","",58.113000000000028,{"$f":"RTD(\"esrtd\",,\"BRN 49!-ICE\",\"Delivery\")","v":"Nov'19"},{"$f":"RTD(\"esrtd\",,\"BRN 49!-ICE\",\"Symbol\")","v":"BRN 19X-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U56,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U57,\" \",\"\"),\"Market\")","v":-0.06},-5.9999999999995168E-2,null,62.360000000000014,{"$f":"RTD(\"esrtd\",,\"BRN 49!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 49!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 49!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"BRN 49!-ICE\",\"PrevPrice\")","v":61.94},{"$f":"RTD(\"esrtd\",,\"BRN 49!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 49!-ICE\",\"Expiration\")","v":"2019-09-30"},{"$f":"IF(BRNDateDiff(AF57,BRNNewExpDate)>0,NetDaysRatio(AF58,ICEHolidays,-1),IF(BRNDateDiff(AF57,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF57,BRNNewExpDate)<0,NetDaysRatio(AF59,ICEHolidays,-1))))","v":0.95238095238095233},{"$f":"IF(BRNDateDiff(AF57,BRNNewExpDate)>0,(AG57*AC58)+(1-AG57)*AC59,IF(BRNDateDiff(AF57,BRNNewExpDate)=0,((8/20)*AC58+(11/20)*AC59+1/20*AC60),IF(BRNDateDiff(AF57,BRNNewExpDate)<0,(AG57*AC59)+(1-AG57)*AC60)))","v":62.073333333333338},{"$f":"IF(OR(AD58=\"\",AD59=\"\",AD60=\"\"),\"\",IF(BRNDateDiff(AF57,BRNNewExpDate)>0,(AG57*AD58)+(1-AG57)*AD59,IF(BRNDateDiff(AF57,BRNNewExpDate)=0,((8/20)*AD58+(11/20)*AD59+1/20*AD60),IF(BRNDateDiff(AF57,BRNNewExpDate)<0,(AG57*AD59)+(1-AG57)*AD60))))","v":""},"",{"$f":"IF(BRNDateDiff(AF57,BRNNewExpDate)>0,IF(OR(Y58=\"\",Y59=\"\"),\"\",(AG57*Y58)+(1-AG57)*Y59),IF(BRNDateDiff(AF57,BRNNewExpDate)=0,IF(OR(Y58=\"\",Y59=\"\",Y60=\"\"),\"\",(8/20*Y58)+11/20*Y59)+(1/20*Y60),IF(BRNDateDiff(AF57,BRNNewExpDate)<0,IF(OR(Y59=\"\",Y60=\"\"),\"\",(AG57*Y59)+(1-AG57)*Y60))))","v":62.493333333333347},"Nov'19",-4.4649999999999963,-4.3803333333333185,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RTD(\"esrtd\",,\"GAS 50!-ICE\",\"Delivery\")","v":"Nov'19"},{"$f":"RTD(\"esrtd\",,\"GAS 50!-ICE\",\"Symbol\")","v":"GAS 19X-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ56,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ57,\" \",\"\"),\"Market\")","v":-1.25},-1.25,null,582,{"$f":"RTD(\"esrtd\",,\"GAS 50!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 50!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 50!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"GAS 50!-ICE\",\"PrevPrice\")","v":577.25},{"$f":"RTD(\"esrtd\",,\"GAS 50!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 50!-ICE\",\"Expiration\")","v":"2019-11-12"},0.33333333333333331,578.08333333333337,"",null,582.83333333333337,15.739328859060386,15.521744966442952,"",""]
[null,{"$f":"RTD(\"esrtd\",,\"CL 50!\",\"Delivery\")","v":"Dec'19"},{"$f":"RTD(\"esrtd\",,\"CL 50!\",\"Symbol\")","v":"CL Z19"},{"$f":"RTD(\"esrtd\",,C57 & \":\" &  SUBSTITUTE(C58,\" \",\"\"),\"Market\")","v":-0.2},-0.20000000000000284,null,58.09500000000002,{"$f":"RTD(\"esrtd\",,\"CL 50!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 50!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 50!\",\"Time\")","v":42278.368969907409},{"$f":"RTD(\"esrtd\",,\"CL 50!\",\"PrevPrice\")","v":57.59},{"$f":"RTD(\"esrtd\",,\"CL 50!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 50!\",\"Expiration\")","v":"2019-11-20"},0.66666666666666663,57.673333333333332,"","",58.178333333333356,{"$f":"RTD(\"esrtd\",,\"BRN 50!-ICE\",\"Delivery\")","v":"Dec'19"},{"$f":"RTD(\"esrtd\",,\"BRN 50!-ICE\",\"Symbol\")","v":"BRN 19Z-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U57,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U58,\" \",\"\"),\"Market\")","v":-0.06},-6.0000000000002274E-2,null,62.420000000000016,{"$f":"RTD(\"esrtd\",,\"BRN 50!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 50!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 50!-ICE\",\"Time\")","v":42278.369317129633},{"$f":"RTD(\"esrtd\",,\"BRN 50!-ICE\",\"PrevPrice\")","v":62},{"$f":"RTD(\"esrtd\",,\"BRN 50!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 50!-ICE\",\"Expiration\")","v":"2019-10-31"},{"$f":"IF(BRNDateDiff(AF58,BRNNewExpDate)>0,NetDaysRatio(AF59,ICEHolidays,-1),IF(BRNDateDiff(AF58,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF58,BRNNewExpDate)<0,NetDaysRatio(AF60,ICEHolidays,-1))))","v":0.90476190476190477},{"$f":"IF(BRNDateDiff(AF58,BRNNewExpDate)>0,(AG58*AC59)+(1-AG58)*AC60,IF(BRNDateDiff(AF58,BRNNewExpDate)=0,((8/20)*AC59+(11/20)*AC60+1/20*AC61),IF(BRNDateDiff(AF58,BRNNewExpDate)<0,(AG58*AC60)+(1-AG58)*AC61)))","v":62.146666666666661},{"$f":"IF(OR(AD59=\"\",AD60=\"\",AD61=\"\"),\"\",IF(BRNDateDiff(AF58,BRNNewExpDate)>0,(AG58*AD59)+(1-AG58)*AD60,IF(BRNDateDiff(AF58,BRNNewExpDate)=0,((8/20)*AD59+(11/20)*AD60+1/20*AD61),IF(BRNDateDiff(AF58,BRNNewExpDate)<0,(AG58*AD60)+(1-AG58)*AD61))))","v":""},"",{"$f":"IF(BRNDateDiff(AF58,BRNNewExpDate)>0,IF(OR(Y59=\"\",Y60=\"\"),\"\",(AG58*Y59)+(1-AG58)*Y60),IF(BRNDateDiff(AF58,BRNNewExpDate)=0,IF(OR(Y59=\"\",Y60=\"\",Y61=\"\"),\"\",(8/20*Y59)+11/20*Y60)+(1/20*Y61),IF(BRNDateDiff(AF58,BRNNewExpDate)<0,IF(OR(Y60=\"\",Y61=\"\"),\"\",(AG58*Y60)+(1-AG58)*Y61))))","v":62.566666666666684},"Dec'19",-4.3249999999999957,-4.3883333333333283,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RTD(\"esrtd\",,\"GAS 51!-ICE\",\"Delivery\")","v":"Dec'19"},{"$f":"RTD(\"esrtd\",,\"GAS 51!-ICE\",\"Symbol\")","v":"GAS 19Z-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ57,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ58,\" \",\"\"),\"Market\")","v":-1.25},-1.25,null,583.25,{"$f":"RTD(\"esrtd\",,\"GAS 51!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 51!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 51!-ICE\",\"Time\")","v":42278.369270833333},{"$f":"RTD(\"esrtd\",,\"GAS 51!-ICE\",\"PrevPrice\")","v":578.5},{"$f":"RTD(\"esrtd\",,\"GAS 51!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 51!-ICE\",\"Expiration\")","v":"2019-12-12"},0.38095238095238093,579.27380952380952,"",null,584.02380952380952,15.825790987535932,15.608207094918512,"",""]
[null,{"$f":"RTD(\"esrtd\",,\"CL 51!\",\"Delivery\")","v":"Jan'20"},{"$f":"RTD(\"esrtd\",,\"CL 51!\",\"Symbol\")","v":"CL F20"},{"$f":"RTD(\"esrtd\",,C58 & \":\" &  SUBSTITUTE(C59,\" \",\"\"),\"Market\")","v":-0.06},-5.9999999999995168E-2,null,58.155000000000022,{"$f":"RTD(\"esrtd\",,\"CL 51!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 51!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 51!\",\"Time\")","v":42277.630069444444},{"$f":"RTD(\"esrtd\",,\"CL 51!\",\"PrevPrice\")","v":57.65},{"$f":"RTD(\"esrtd\",,\"CL 51!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 51!\",\"Expiration\")","v":"2019-12-19"},0.61904761904761907,57.750476190476192,"","",58.255476190476209,{"$f":"RTD(\"esrtd\",,\"BRN 51!-ICE\",\"Delivery\")","v":"Jan'20"},{"$f":"RTD(\"esrtd\",,\"BRN 51!-ICE\",\"Symbol\")","v":"BRN 20F-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U58,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U59,\" \",\"\"),\"Market\")","v":-7.0000000000000007E-2},-7.0000000000000284E-2,null,62.490000000000016,{"$f":"RTD(\"esrtd\",,\"BRN 51!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 51!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 51!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"BRN 51!-ICE\",\"PrevPrice\")","v":62.07},{"$f":"RTD(\"esrtd\",,\"BRN 51!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 51!-ICE\",\"Expiration\")","v":"2019-11-29"},{"$f":"IF(BRNDateDiff(AF59,BRNNewExpDate)>0,NetDaysRatio(AF60,ICEHolidays,-1),IF(BRNDateDiff(AF59,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF59,BRNNewExpDate)<0,NetDaysRatio(AF61,ICEHolidays,-1))))","v":0.95454545454545459},{"$f":"IF(BRNDateDiff(AF59,BRNNewExpDate)>0,(AG59*AC60)+(1-AG59)*AC61,IF(BRNDateDiff(AF59,BRNNewExpDate)=0,((8/20)*AC60+(11/20)*AC61+1/20*AC62),IF(BRNDateDiff(AF59,BRNNewExpDate)<0,(AG59*AC61)+(1-AG59)*AC62)))","v":62.213181818181816},{"$f":"IF(OR(AD60=\"\",AD61=\"\",AD62=\"\"),\"\",IF(BRNDateDiff(AF59,BRNNewExpDate)>0,(AG59*AD60)+(1-AG59)*AD61,IF(BRNDateDiff(AF59,BRNNewExpDate)=0,((8/20)*AD60+(11/20)*AD61+1/20*AD62),IF(BRNDateDiff(AF59,BRNNewExpDate)<0,(AG59*AD61)+(1-AG59)*AD62))))","v":""},"",{"$f":"IF(BRNDateDiff(AF59,BRNNewExpDate)>0,IF(OR(Y60=\"\",Y61=\"\"),\"\",(AG59*Y60)+(1-AG59)*Y61),IF(BRNDateDiff(AF59,BRNNewExpDate)=0,IF(OR(Y60=\"\",Y61=\"\",Y62=\"\"),\"\",(8/20*Y60)+11/20*Y61)+(1/20*Y62),IF(BRNDateDiff(AF59,BRNNewExpDate)<0,IF(OR(Y61=\"\",Y62=\"\"),\"\",(AG59*Y61)+(1-AG59)*Y62))))","v":62.633181818181839},"Jan'20",-4.3349999999999937,-4.3777056277056303,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RTD(\"esrtd\",,\"GAS 52!-ICE\",\"Delivery\")","v":"Jan'20"},{"$f":"RTD(\"esrtd\",,\"GAS 52!-ICE\",\"Symbol\")","v":"GAS 20F-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ58,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ59,\" \",\"\"),\"Market\")","v":-1.25},-1.25,null,584.5,{"$f":"RTD(\"esrtd\",,\"GAS 52!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 52!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 52!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"GAS 52!-ICE\",\"PrevPrice\")","v":579.75},{"$f":"RTD(\"esrtd\",,\"GAS 52!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 52!-ICE\",\"Expiration\")","v":"2020-01-10"},0.27272727272727271,580.65909090909088,"",null,585.40909090909088,15.945219646125665,15.727635753508231,"",""]
[null,{"$f":"RTD(\"esrtd\",,\"CL 52!\",\"Delivery\")","v":"Feb'20"},{"$f":"RTD(\"esrtd\",,\"CL 52!\",\"Symbol\")","v":"CL G20"},{"$f":"RTD(\"esrtd\",,C59 & \":\" &  SUBSTITUTE(C60,\" \",\"\"),\"Market\")","v":-7.0000000000000007E-2},-7.0000000000000284E-2,null,58.225000000000023,{"$f":"RTD(\"esrtd\",,\"CL 52!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 52!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 52!\",\"Time\")","v":42277.630069444444},{"$f":"RTD(\"esrtd\",,\"CL 52!\",\"PrevPrice\")","v":57.72},{"$f":"RTD(\"esrtd\",,\"CL 52!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 52!\",\"Expiration\")","v":"2020-01-21"},0.68421052631578949,57.831578947368421,"","",58.336578947368444,{"$f":"RTD(\"esrtd\",,\"BRN 52!-ICE\",\"Delivery\")","v":"Feb'20"},{"$f":"RTD(\"esrtd\",,\"BRN 52!-ICE\",\"Symbol\")","v":"BRN 20G-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U59,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U60,\" \",\"\"),\"Market\")","v":-7.0000000000000007E-2},-7.0000000000000284E-2,null,62.560000000000016,{"$f":"RTD(\"esrtd\",,\"BRN 52!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 52!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 52!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"BRN 52!-ICE\",\"PrevPrice\")","v":62.14},{"$f":"RTD(\"esrtd\",,\"BRN 52!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 52!-ICE\",\"Expiration\")","v":"2019-12-30"},{"$f":"IF(BRNDateDiff(AF60,BRNNewExpDate)>0,NetDaysRatio(AF61,ICEHolidays,-1),IF(BRNDateDiff(AF60,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF60,BRNNewExpDate)<0,NetDaysRatio(AF62,ICEHolidays,-1))))","v":0.95},{"$f":"IF(BRNDateDiff(AF60,BRNNewExpDate)>0,(AG60*AC61)+(1-AG60)*AC62,IF(BRNDateDiff(AF60,BRNNewExpDate)=0,((8/20)*AC61+(11/20)*AC62+1/20*AC63),IF(BRNDateDiff(AF60,BRNNewExpDate)<0,(AG60*AC62)+(1-AG60)*AC63)))","v":62.283000000000001},{"$f":"IF(OR(AD61=\"\",AD62=\"\",AD63=\"\"),\"\",IF(BRNDateDiff(AF60,BRNNewExpDate)>0,(AG60*AD61)+(1-AG60)*AD62,IF(BRNDateDiff(AF60,BRNNewExpDate)=0,((8/20)*AD61+(11/20)*AD62+1/20*AD63),IF(BRNDateDiff(AF60,BRNNewExpDate)<0,(AG60*AD62)+(1-AG60)*AD63))))","v":""},"",{"$f":"IF(BRNDateDiff(AF60,BRNNewExpDate)>0,IF(OR(Y61=\"\",Y62=\"\"),\"\",(AG60*Y61)+(1-AG60)*Y62),IF(BRNDateDiff(AF60,BRNNewExpDate)=0,IF(OR(Y61=\"\",Y62=\"\",Y63=\"\"),\"\",(8/20*Y61)+11/20*Y62)+(1/20*Y63),IF(BRNDateDiff(AF60,BRNNewExpDate)<0,IF(OR(Y62=\"\",Y63=\"\"),\"\",(AG60*Y62)+(1-AG60)*Y63))))","v":62.703000000000017},"Feb'20",-4.3349999999999937,-4.3664210526315728,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RTD(\"esrtd\",,\"GAS 53!-ICE\",\"Delivery\")","v":"Feb'20"},{"$f":"RTD(\"esrtd\",,\"GAS 53!-ICE\",\"Symbol\")","v":"GAS 20G-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ59,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ60,\" \",\"\"),\"Market\")","v":-1.25},-1.25,null,585.75,{"$f":"RTD(\"esrtd\",,\"GAS 53!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 53!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 53!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"GAS 53!-ICE\",\"PrevPrice\")","v":581},{"$f":"RTD(\"esrtd\",,\"GAS 53!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 53!-ICE\",\"Expiration\")","v":"2020-02-12"},0.35,581.8125,"",null,586.5625,16.03022147651005,15.812637583892609,"",""]
[null,{"$f":"RTD(\"esrtd\",,\"CL 53!\",\"Delivery\")","v":"Mar'20"},{"$f":"RTD(\"esrtd\",,\"CL 53!\",\"Symbol\")","v":"CL H20"},{"$f":"RTD(\"esrtd\",,C60 & \":\" &  SUBSTITUTE(C61,\" \",\"\"),\"Market\")","v":-0.08},-7.9999999999998295E-2,null,58.305000000000021,{"$f":"RTD(\"esrtd\",,\"CL 53!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 53!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 53!\",\"Time\")","v":42277.630069444444},{"$f":"RTD(\"esrtd\",,\"CL 53!\",\"PrevPrice\")","v":57.8},{"$f":"RTD(\"esrtd\",,\"CL 53!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 53!\",\"Expiration\")","v":"2020-02-20"},0.68181818181818177,57.931818181818187,"","",58.436818181818204,{"$f":"RTD(\"esrtd\",,\"BRN 53!-ICE\",\"Delivery\")","v":"Mar'20"},{"$f":"RTD(\"esrtd\",,\"BRN 53!-ICE\",\"Symbol\")","v":"BRN 20H-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U60,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U61,\" \",\"\"),\"Market\")","v":-7.0000000000000007E-2},-7.0000000000000284E-2,null,62.630000000000017,{"$f":"RTD(\"esrtd\",,\"BRN 53!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 53!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 53!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"BRN 53!-ICE\",\"PrevPrice\")","v":62.21},{"$f":"RTD(\"esrtd\",,\"BRN 53!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 53!-ICE\",\"Expiration\")","v":"2020-01-31"},{"$f":"IF(BRNDateDiff(AF61,BRNNewExpDate)>0,NetDaysRatio(AF62,ICEHolidays,-1),IF(BRNDateDiff(AF61,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF61,BRNNewExpDate)<0,NetDaysRatio(AF63,ICEHolidays,-1))))","v":0.95454545454545459},{"$f":"IF(BRNDateDiff(AF61,BRNNewExpDate)>0,(AG61*AC62)+(1-AG61)*AC63,IF(BRNDateDiff(AF61,BRNNewExpDate)=0,((8/20)*AC62+(11/20)*AC63+1/20*AC64),IF(BRNDateDiff(AF61,BRNNewExpDate)<0,(AG61*AC63)+(1-AG61)*AC64)))","v":62.342727272727281},{"$f":"IF(OR(AD62=\"\",AD63=\"\",AD64=\"\"),\"\",IF(BRNDateDiff(AF61,BRNNewExpDate)>0,(AG61*AD62)+(1-AG61)*AD63,IF(BRNDateDiff(AF61,BRNNewExpDate)=0,((8/20)*AD62+(11/20)*AD63+1/20*AD64),IF(BRNDateDiff(AF61,BRNNewExpDate)<0,(AG61*AD63)+(1-AG61)*AD64))))","v":""},"",{"$f":"IF(BRNDateDiff(AF61,BRNNewExpDate)>0,IF(OR(Y62=\"\",Y63=\"\"),\"\",(AG61*Y62)+(1-AG61)*Y63),IF(BRNDateDiff(AF61,BRNNewExpDate)=0,IF(OR(Y62=\"\",Y63=\"\",Y64=\"\"),\"\",(8/20*Y62)+11/20*Y63)+(1/20*Y64),IF(BRNDateDiff(AF61,BRNNewExpDate)<0,IF(OR(Y63=\"\",Y64=\"\"),\"\",(AG61*Y63)+(1-AG61)*Y64))))","v":62.76272727272729},"Mar'20",-4.3249999999999957,-4.3259090909090858,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RTD(\"esrtd\",,\"GAS 54!-ICE\",\"Delivery\")","v":"Mar'20"},{"$f":"RTD(\"esrtd\",,\"GAS 54!-ICE\",\"Symbol\")","v":"GAS 20H-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ60,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ61,\" \",\"\"),\"Market\")","v":-1.25},-1.25,null,587,{"$f":"RTD(\"esrtd\",,\"GAS 54!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 54!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 54!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"GAS 54!-ICE\",\"PrevPrice\")","v":582.25},{"$f":"RTD(\"esrtd\",,\"GAS 54!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 54!-ICE\",\"Expiration\")","v":"2020-03-12T01:00:00"},0.36363636363636365,583.0454545454545,"",null,587.7954545454545,16.135991458206206,15.918407565588758,"",""]
[null,{"$f":"RTD(\"esrtd\",,\"CL 54!\",\"Delivery\")","v":"Apr'20"},{"$f":"RTD(\"esrtd\",,\"CL 54!\",\"Symbol\")","v":"CL J20"},{"$f":"RTD(\"esrtd\",,C61 & \":\" &  SUBSTITUTE(C62,\" \",\"\"),\"Market\")","v":-0.1},-0.10000000000000142,null,58.405000000000022,{"$f":"RTD(\"esrtd\",,\"CL 54!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 54!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 54!\",\"Time\")","v":42277.630069444444},{"$f":"RTD(\"esrtd\",,\"CL 54!\",\"PrevPrice\")","v":57.9},{"$f":"RTD(\"esrtd\",,\"CL 54!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 54!\",\"Expiration\")","v":"2020-03-20"},0.66666666666666663,58.04,"","",58.545000000000016,{"$f":"RTD(\"esrtd\",,\"BRN 54!-ICE\",\"Delivery\")","v":"Apr'20"},{"$f":"RTD(\"esrtd\",,\"BRN 54!-ICE\",\"Symbol\")","v":"BRN 20J-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U61,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U62,\" \",\"\"),\"Market\")","v":-7.0000000000000007E-2},-7.0000000000000284E-2,null,62.700000000000017,{"$f":"RTD(\"esrtd\",,\"BRN 54!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 54!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 54!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"BRN 54!-ICE\",\"PrevPrice\")","v":62.28},{"$f":"RTD(\"esrtd\",,\"BRN 54!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 54!-ICE\",\"Expiration\")","v":"2020-02-28"},{"$f":"IF(BRNDateDiff(AF62,BRNNewExpDate)>0,NetDaysRatio(AF63,ICEHolidays,-1),IF(BRNDateDiff(AF62,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF62,BRNNewExpDate)<0,NetDaysRatio(AF64,ICEHolidays,-1))))","v":0.95238095238095233},{"$f":"IF(BRNDateDiff(AF62,BRNNewExpDate)>0,(AG62*AC63)+(1-AG62)*AC64,IF(BRNDateDiff(AF62,BRNNewExpDate)=0,((8/20)*AC63+(11/20)*AC64+1/20*AC65),IF(BRNDateDiff(AF62,BRNNewExpDate)<0,(AG62*AC64)+(1-AG62)*AC65)))","v":62.403333333333329},{"$f":"IF(OR(AD63=\"\",AD64=\"\",AD65=\"\"),\"\",IF(BRNDateDiff(AF62,BRNNewExpDate)>0,(AG62*AD63)+(1-AG62)*AD64,IF(BRNDateDiff(AF62,BRNNewExpDate)=0,((8/20)*AD63+(11/20)*AD64+1/20*AD65),IF(BRNDateDiff(AF62,BRNNewExpDate)<0,(AG62*AD64)+(1-AG62)*AD65))))","v":""},"",{"$f":"IF(BRNDateDiff(AF62,BRNNewExpDate)>0,IF(OR(Y63=\"\",Y64=\"\"),\"\",(AG62*Y63)+(1-AG62)*Y64),IF(BRNDateDiff(AF62,BRNNewExpDate)=0,IF(OR(Y63=\"\",Y64=\"\",Y65=\"\"),\"\",(8/20*Y63)+11/20*Y64)+(1/20*Y65),IF(BRNDateDiff(AF62,BRNNewExpDate)<0,IF(OR(Y64=\"\",Y65=\"\"),\"\",(AG62*Y64)+(1-AG62)*Y65))))","v":62.823333333333352},"Apr'20",-4.2949999999999946,-4.278333333333336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RTD(\"esrtd\",,\"GAS 55!-ICE\",\"Delivery\")","v":"Apr'20"},{"$f":"RTD(\"esrtd\",,\"GAS 55!-ICE\",\"Symbol\")","v":"GAS 20J-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ61,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ62,\" \",\"\"),\"Market\")","v":-1.25},-1.25,null,588.25,{"$f":"RTD(\"esrtd\",,\"GAS 55!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 55!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 55!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"GAS 55!-ICE\",\"PrevPrice\")","v":583.5},{"$f":"RTD(\"esrtd\",,\"GAS 55!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 55!-ICE\",\"Expiration\")","v":"2020-04-08"},0.23809523809523808,584.2619047619047,"",null,589.0119047619047,16.23866730584848,16.021083413231061,"",""]
[null,{"$f":"RTD(\"esrtd\",,\"CL 55!\",\"Delivery\")","v":"May'20"},{"$f":"RTD(\"esrtd\",,\"CL 55!\",\"Symbol\")","v":"CL K20"},{"$f":"RTD(\"esrtd\",,C62 & \":\" &  SUBSTITUTE(C63,\" \",\"\"),\"Market\")","v":""},-0.10000000000000142,null,58.505000000000024,{"$f":"RTD(\"esrtd\",,\"CL 55!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 55!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 55!\",\"Time\")","v":42277.630069444444},{"$f":"RTD(\"esrtd\",,\"CL 55!\",\"PrevPrice\")","v":58},{"$f":"RTD(\"esrtd\",,\"CL 55!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 55!\",\"Expiration\")","v":"2020-04-21"},0.65,58.116500000000002,"","",58.621500000000026,{"$f":"RTD(\"esrtd\",,\"BRN 55!-ICE\",\"Delivery\")","v":"May'20"},{"$f":"RTD(\"esrtd\",,\"BRN 55!-ICE\",\"Symbol\")","v":"BRN 20K-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U62,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U63,\" \",\"\"),\"Market\")","v":-0.06},-6.0000000000002274E-2,null,62.760000000000019,{"$f":"RTD(\"esrtd\",,\"BRN 55!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 55!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 55!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"BRN 55!-ICE\",\"PrevPrice\")","v":62.34},{"$f":"RTD(\"esrtd\",,\"BRN 55!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 55!-ICE\",\"Expiration\")","v":"2020-03-31"},{"$f":"IF(BRNDateDiff(AF63,BRNNewExpDate)>0,NetDaysRatio(AF64,ICEHolidays,-1),IF(BRNDateDiff(AF63,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF63,BRNNewExpDate)<0,NetDaysRatio(AF65,ICEHolidays,-1))))","v":0.95238095238095233},{"$f":"IF(BRNDateDiff(AF63,BRNNewExpDate)>0,(AG63*AC64)+(1-AG63)*AC65,IF(BRNDateDiff(AF63,BRNNewExpDate)=0,((8/20)*AC64+(11/20)*AC65+1/20*AC66),IF(BRNDateDiff(AF63,BRNNewExpDate)<0,(AG63*AC65)+(1-AG63)*AC66)))","v":62.473333333333336},{"$f":"IF(OR(AD64=\"\",AD65=\"\",AD66=\"\"),\"\",IF(BRNDateDiff(AF63,BRNNewExpDate)>0,(AG63*AD64)+(1-AG63)*AD65,IF(BRNDateDiff(AF63,BRNNewExpDate)=0,((8/20)*AD64+(11/20)*AD65+1/20*AD66),IF(BRNDateDiff(AF63,BRNNewExpDate)<0,(AG63*AD65)+(1-AG63)*AD66))))","v":""},"",{"$f":"IF(BRNDateDiff(AF63,BRNNewExpDate)>0,IF(OR(Y64=\"\",Y65=\"\"),\"\",(AG63*Y64)+(1-AG63)*Y65),IF(BRNDateDiff(AF63,BRNNewExpDate)=0,IF(OR(Y64=\"\",Y65=\"\",Y66=\"\"),\"\",(8/20*Y64)+11/20*Y65)+(1/20*Y66),IF(BRNDateDiff(AF63,BRNNewExpDate)<0,IF(OR(Y65=\"\",Y66=\"\"),\"\",(AG63*Y65)+(1-AG63)*Y66))))","v":62.893333333333359},"May'20",-4.2549999999999955,-4.2718333333333334,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RTD(\"esrtd\",,\"GAS 56!-ICE\",\"Delivery\")","v":"May'20"},{"$f":"RTD(\"esrtd\",,\"GAS 56!-ICE\",\"Symbol\")","v":"GAS 20K-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ62,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ63,\" \",\"\"),\"Market\")","v":-1},-1,null,589.25,{"$f":"RTD(\"esrtd\",,\"GAS 56!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 56!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 56!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"GAS 56!-ICE\",\"PrevPrice\")","v":584.5},{"$f":"RTD(\"esrtd\",,\"GAS 56!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 56!-ICE\",\"Expiration\")","v":"2020-05-12"},0.33333333333333331,585.16666666666674,"",null,589.91666666666674,16.290111856823245,16.072527964205825,"",""]
[null,{"$f":"RTD(\"esrtd\",,\"CL 56!\",\"Delivery\")","v":"Jun'20"},{"$f":"RTD(\"esrtd\",,\"CL 56!\",\"Symbol\")","v":"CL M20"},{"$f":"RTD(\"esrtd\",,C63 & \":\" &  SUBSTITUTE(C64,\" \",\"\"),\"Market\")","v":""},-0.11999999999999744,null,58.625000000000021,{"$f":"RTD(\"esrtd\",,\"CL 56!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 56!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 56!\",\"Time\")","v":42277.630069444444},{"$f":"RTD(\"esrtd\",,\"CL 56!\",\"PrevPrice\")","v":58.12},{"$f":"RTD(\"esrtd\",,\"CL 56!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 56!\",\"Expiration\")","v":"2020-05-19"},0.72727272727272729,58.120909090909095,"","",58.625909090909111,{"$f":"RTD(\"esrtd\",,\"BRN 56!-ICE\",\"Delivery\")","v":"Jun'20"},{"$f":"RTD(\"esrtd\",,\"BRN 56!-ICE\",\"Symbol\")","v":"BRN 20M-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U63,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U64,\" \",\"\"),\"Market\")","v":-0.06},-5.9999999999995168E-2,null,62.820000000000022,{"$f":"RTD(\"esrtd\",,\"BRN 56!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 56!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 56!-ICE\",\"Time\")","v":42278.369317129633},{"$f":"RTD(\"esrtd\",,\"BRN 56!-ICE\",\"PrevPrice\")","v":62.4},{"$f":"RTD(\"esrtd\",,\"BRN 56!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 56!-ICE\",\"Expiration\")","v":"2020-04-30"},{"$f":"IF(BRNDateDiff(AF64,BRNNewExpDate)>0,NetDaysRatio(AF65,ICEHolidays,-1),IF(BRNDateDiff(AF64,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF64,BRNNewExpDate)<0,NetDaysRatio(AF66,ICEHolidays,-1))))","v":0.95454545454545459},{"$f":"IF(BRNDateDiff(AF64,BRNNewExpDate)>0,(AG64*AC65)+(1-AG64)*AC66,IF(BRNDateDiff(AF64,BRNNewExpDate)=0,((8/20)*AC65+(11/20)*AC66+1/20*AC67),IF(BRNDateDiff(AF64,BRNNewExpDate)<0,(AG64*AC66)+(1-AG64)*AC67)))","v":62.543181818181814},{"$f":"IF(OR(AD65=\"\",AD66=\"\",AD67=\"\"),\"\",IF(BRNDateDiff(AF64,BRNNewExpDate)>0,(AG64*AD65)+(1-AG64)*AD66,IF(BRNDateDiff(AF64,BRNNewExpDate)=0,((8/20)*AD65+(11/20)*AD66+1/20*AD67),IF(BRNDateDiff(AF64,BRNNewExpDate)<0,(AG64*AD66)+(1-AG64)*AD67))))","v":""},"",{"$f":"IF(BRNDateDiff(AF64,BRNNewExpDate)>0,IF(OR(Y65=\"\",Y66=\"\"),\"\",(AG64*Y65)+(1-AG64)*Y66),IF(BRNDateDiff(AF64,BRNNewExpDate)=0,IF(OR(Y65=\"\",Y66=\"\",Y67=\"\"),\"\",(8/20*Y65)+11/20*Y66)+(1/20*Y67),IF(BRNDateDiff(AF64,BRNNewExpDate)<0,IF(OR(Y66=\"\",Y67=\"\"),\"\",(AG64*Y66)+(1-AG64)*Y67))))","v":62.963181818181837},"Jun'20",-4.1950000000000003,-4.3372727272727261,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RTD(\"esrtd\",,\"GAS 57!-ICE\",\"Delivery\")","v":"Jun'20"},{"$f":"RTD(\"esrtd\",,\"GAS 57!-ICE\",\"Symbol\")","v":"GAS 20M-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ63,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ64,\" \",\"\"),\"Market\")","v":-1},-1,null,590.25,{"$f":"RTD(\"esrtd\",,\"GAS 57!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 57!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 57!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"GAS 57!-ICE\",\"PrevPrice\")","v":585.5},{"$f":"RTD(\"esrtd\",,\"GAS 57!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 57!-ICE\",\"Expiration\")","v":"2020-06-11"},0.36363636363636365,586.2954545454545,"",null,591.0454545454545,16.371778523489908,16.154194630872475,"",""]
[null,{"$f":"RTD(\"esrtd\",,\"CL 57!\",\"Delivery\")","v":"Jul'20"},{"$f":"RTD(\"esrtd\",,\"CL 57!\",\"Symbol\")","v":"CL N20"},{"$f":"RTD(\"esrtd\",,C64 & \":\" &  SUBSTITUTE(C65,\" \",\"\"),\"Market\")","v":""},9.9999999999980105E-3,null,58.615000000000023,{"$f":"RTD(\"esrtd\",,\"CL 57!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 57!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 57!\",\"Time\")","v":42277.630069444444},{"$f":"RTD(\"esrtd\",,\"CL 57!\",\"PrevPrice\")","v":58.11},{"$f":"RTD(\"esrtd\",,\"CL 57!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 57!\",\"Expiration\")","v":"2020-06-22"},0.63636363636363635,58.175454545454542,"","",58.680454545454566,{"$f":"RTD(\"esrtd\",,\"BRN 57!-ICE\",\"Delivery\")","v":"Jul'20"},{"$f":"RTD(\"esrtd\",,\"BRN 57!-ICE\",\"Symbol\")","v":"BRN 20N-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U64,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U65,\" \",\"\"),\"Market\")","v":-7.0000000000000007E-2},-7.0000000000000284E-2,null,62.890000000000022,{"$f":"RTD(\"esrtd\",,\"BRN 57!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 57!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 57!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"BRN 57!-ICE\",\"PrevPrice\")","v":62.47},{"$f":"RTD(\"esrtd\",,\"BRN 57!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 57!-ICE\",\"Expiration\")","v":"2020-05-29"},{"$f":"IF(BRNDateDiff(AF65,BRNNewExpDate)>0,NetDaysRatio(AF66,ICEHolidays,-1),IF(BRNDateDiff(AF65,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF65,BRNNewExpDate)<0,NetDaysRatio(AF67,ICEHolidays,-1))))","v":0.95652173913043481},{"$f":"IF(BRNDateDiff(AF65,BRNNewExpDate)>0,(AG65*AC66)+(1-AG65)*AC67,IF(BRNDateDiff(AF65,BRNNewExpDate)=0,((8/20)*AC66+(11/20)*AC67+1/20*AC68),IF(BRNDateDiff(AF65,BRNNewExpDate)<0,(AG65*AC67)+(1-AG65)*AC68)))","v":62.61304347826087},{"$f":"IF(OR(AD66=\"\",AD67=\"\",AD68=\"\"),\"\",IF(BRNDateDiff(AF65,BRNNewExpDate)>0,(AG65*AD66)+(1-AG65)*AD67,IF(BRNDateDiff(AF65,BRNNewExpDate)=0,((8/20)*AD66+(11/20)*AD67+1/20*AD68),IF(BRNDateDiff(AF65,BRNNewExpDate)<0,(AG65*AD67)+(1-AG65)*AD68))))","v":""},"",{"$f":"IF(BRNDateDiff(AF65,BRNNewExpDate)>0,IF(OR(Y66=\"\",Y67=\"\"),\"\",(AG65*Y66)+(1-AG65)*Y67),IF(BRNDateDiff(AF65,BRNNewExpDate)=0,IF(OR(Y66=\"\",Y67=\"\",Y68=\"\"),\"\",(8/20*Y66)+11/20*Y67)+(1/20*Y68),IF(BRNDateDiff(AF65,BRNNewExpDate)<0,IF(OR(Y67=\"\",Y68=\"\"),\"\",(AG65*Y67)+(1-AG65)*Y68))))","v":63.033043478260893},"Jul'20",-4.2749999999999986,-4.3525889328063272,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RTD(\"esrtd\",,\"GAS 58!-ICE\",\"Delivery\")","v":"Jul'20"},{"$f":"RTD(\"esrtd\",,\"GAS 58!-ICE\",\"Symbol\")","v":"GAS 20N-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ64,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ65,\" \",\"\"),\"Market\")","v":-1.25},-1.25,null,591.5,{"$f":"RTD(\"esrtd\",,\"GAS 58!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 58!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 58!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"GAS 58!-ICE\",\"PrevPrice\")","v":586.75},{"$f":"RTD(\"esrtd\",,\"GAS 58!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 58!-ICE\",\"Expiration\")","v":"2020-07-10"},0.30434782608695654,587.61956521739125,"",null,592.36956521739125,16.479649839509747,16.262065946892314,"",""]
[null,{"$f":"RTD(\"esrtd\",,\"CL 58!\",\"Delivery\")","v":"Aug'20"},{"$f":"RTD(\"esrtd\",,\"CL 58!\",\"Symbol\")","v":"CL Q20"},{"$f":"RTD(\"esrtd\",,C65 & \":\" &  SUBSTITUTE(C66,\" \",\"\"),\"Market\")","v":""},-3.9999999999999147E-2,null,58.655000000000022,{"$f":"RTD(\"esrtd\",,\"CL 58!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 58!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 58!\",\"Time\")","v":42277.630069444444},{"$f":"RTD(\"esrtd\",,\"CL 58!\",\"PrevPrice\")","v":58.15},{"$f":"RTD(\"esrtd\",,\"CL 58!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 58!\",\"Expiration\")","v":"2020-07-21"},0.66666666666666663,58.25,"","",58.755000000000024,{"$f":"RTD(\"esrtd\",,\"BRN 58!-ICE\",\"Delivery\")","v":"Aug'20"},{"$f":"RTD(\"esrtd\",,\"BRN 58!-ICE\",\"Symbol\")","v":"BRN 20Q-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U65,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U66,\" \",\"\"),\"Market\")","v":-7.0000000000000007E-2},-7.0000000000000284E-2,null,62.960000000000022,{"$f":"RTD(\"esrtd\",,\"BRN 58!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 58!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 58!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"BRN 58!-ICE\",\"PrevPrice\")","v":62.54},{"$f":"RTD(\"esrtd\",,\"BRN 58!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 58!-ICE\",\"Expiration\")","v":"2020-06-30"},{"$f":"IF(BRNDateDiff(AF66,BRNNewExpDate)>0,NetDaysRatio(AF67,ICEHolidays,-1),IF(BRNDateDiff(AF66,BRNNewExpDate)=0,\"\",IF(BRNDateDiff(AF66,BRNNewExpDate)<0,NetDaysRatio(AF68,ICEHolidays,-1))))","v":0.90476190476190477},{"$f":"IF(BRNDateDiff(AF66,BRNNewExpDate)>0,(AG66*AC67)+(1-AG66)*AC68,IF(BRNDateDiff(AF66,BRNNewExpDate)=0,((8/20)*AC67+(11/20)*AC68+1/20*AC69),IF(BRNDateDiff(AF66,BRNNewExpDate)<0,(AG66*AC68)+(1-AG66)*AC69)))","v":56.710476190476193},{"$f":"IF(OR(AD67=\"\",AD68=\"\",AD69=\"\"),\"\",IF(BRNDateDiff(AF66,BRNNewExpDate)>0,(AG66*AD67)+(1-AG66)*AD68,IF(BRNDateDiff(AF66,BRNNewExpDate)=0,((8/20)*AD67+(11/20)*AD68+1/20*AD69),IF(BRNDateDiff(AF66,BRNNewExpDate)<0,(AG66*AD68)+(1-AG66)*AD69))))","v":""},"",{"$f":"IF(BRNDateDiff(AF66,BRNNewExpDate)>0,IF(OR(Y67=\"\",Y68=\"\"),\"\",(AG66*Y67)+(1-AG66)*Y68),IF(BRNDateDiff(AF66,BRNNewExpDate)=0,IF(OR(Y67=\"\",Y68=\"\",Y69=\"\"),\"\",(8/20*Y67)+11/20*Y68)+(1/20*Y69),IF(BRNDateDiff(AF66,BRNNewExpDate)<0,IF(OR(Y68=\"\",Y69=\"\"),\"\",(AG66*Y68)+(1-AG66)*Y69))))","v":""},"Aug'20",-4.3049999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RTD(\"esrtd\",,\"GAS 59!-ICE\",\"Delivery\")","v":"Aug'20"},{"$f":"RTD(\"esrtd\",,\"GAS 59!-ICE\",\"Symbol\")","v":"GAS 20Q-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ65,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ66,\" \",\"\"),\"Market\")","v":-1.25},-1.25,null,592.75,{"$f":"RTD(\"esrtd\",,\"GAS 59!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 59!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 59!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"GAS 59!-ICE\",\"PrevPrice\")","v":588},{"$f":"RTD(\"esrtd\",,\"GAS 59!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 59!-ICE\",\"Expiration\")","v":"2020-08-12"},0.33333333333333331,588.83333333333337,"",null,593.58333333333337,null,null,"",""]
[null,{"$f":"RTD(\"esrtd\",,\"CL 59!\",\"Delivery\")","v":"Sep'20"},{"$f":"RTD(\"esrtd\",,\"CL 59!\",\"Symbol\")","v":"CL U20"},{"$f":"RTD(\"esrtd\",,C66 & \":\" &  SUBSTITUTE(C67,\" \",\"\"),\"Market\")","v":""},-7.0000000000000284E-2,null,58.725000000000023,{"$f":"RTD(\"esrtd\",,\"CL 59!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 59!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 59!\",\"Time\")","v":42277.630069444444},{"$f":"RTD(\"esrtd\",,\"CL 59!\",\"PrevPrice\")","v":58.22},{"$f":"RTD(\"esrtd\",,\"CL 59!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 59!\",\"Expiration\")","v":"2020-08-20"},0.7142857142857143,null,null,null,null,{"$f":"RTD(\"esrtd\",,\"BRN 59!-ICE\",\"Delivery\")","v":"Sep'20"},{"$f":"RTD(\"esrtd\",,\"BRN 59!-ICE\",\"Symbol\")","v":"BRN 20U-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U66,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U67,\" \",\"\"),\"Market\")","v":-7.0000000000000007E-2},-7.0000000000000284E-2,null,63.030000000000022,{"$f":"RTD(\"esrtd\",,\"BRN 59!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 59!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 59!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"BRN 59!-ICE\",\"PrevPrice\")","v":62.61},{"$f":"RTD(\"esrtd\",,\"BRN 59!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 59!-ICE\",\"Expiration\")","v":"2020-07-31"},null,null,null,null,null,"Sep'20",-4.3049999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RTD(\"esrtd\",,\"GAS 60!-ICE\",\"Delivery\")","v":"Sep'20"},{"$f":"RTD(\"esrtd\",,\"GAS 60!-ICE\",\"Symbol\")","v":"GAS 20U-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ66,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ67,\" \",\"\"),\"Market\")","v":-1.25},-1.25,null,594,{"$f":"RTD(\"esrtd\",,\"GAS 60!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 60!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 60!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"GAS 60!-ICE\",\"PrevPrice\")","v":589.25},{"$f":"RTD(\"esrtd\",,\"GAS 60!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 60!-ICE\",\"Expiration\")","v":"2020-09-10"},0.31818181818181818,590.10227272727275,"",null,594.85227272727275,null,null,"",""]
[null,{"$f":"RTD(\"esrtd\",,\"CL 60!\",\"Delivery\")","v":"Oct'20"},{"$f":"RTD(\"esrtd\",,\"CL 60!\",\"Symbol\")","v":"CL V20"},{"$f":"RTD(\"esrtd\",,C67 & \":\" &  SUBSTITUTE(C68,\" \",\"\"),\"Market\")","v":""},-9.0000000000003411E-2,null,58.815000000000026,{"$f":"RTD(\"esrtd\",,\"CL 60!\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 60!\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"CL 60!\",\"Time\")","v":42277.630069444444},{"$f":"RTD(\"esrtd\",,\"CL 60!\",\"PrevPrice\")","v":58.31},{"$f":"RTD(\"esrtd\",,\"CL 60!\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"CL 60!\",\"Expiration\")","v":"2020-09-22"},null,null,null,null,null,{"$f":"RTD(\"esrtd\",,\"BRN 60!-ICE\",\"Delivery\")","v":"Oct'20"},{"$f":"RTD(\"esrtd\",,\"BRN 60!-ICE\",\"Symbol\")","v":"BRN 20V-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(U67,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(U68,\" \",\"\"),\"Market\")","v":-7.0000000000000007E-2},-7.0000000000000284E-2,null,63.100000000000023,{"$f":"RTD(\"esrtd\",,\"BRN 60!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 60!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"BRN 60!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"BRN 60!-ICE\",\"PrevPrice\")","v":62.68},{"$f":"RTD(\"esrtd\",,\"BRN 60!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"BRN 60!-ICE\",\"Expiration\")","v":"2020-08-28"},null,null,null,null,null,"Oct'20",-4.2849999999999966,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RTD(\"esrtd\",,\"GAS 61!-ICE\",\"Delivery\")","v":"Oct'20"},{"$f":"RTD(\"esrtd\",,\"GAS 61!-ICE\",\"Symbol\")","v":"GAS 20V-ICE"},{"$f":"RTD(\"esrtd\",, SUBSTITUTE(CQ67,\"-ICE\",\"\") & \":\" &  SUBSTITUTE(CQ68,\" \",\"\"),\"Market\")","v":-1.25},-1.25,null,595.25,{"$f":"RTD(\"esrtd\",,\"GAS 61!-ICE\",\"Last\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 61!-ICE\",\"Change\")","v":""},{"$f":"RTD(\"esrtd\",,\"GAS 61!-ICE\",\"Time\")","v":42277.833333333336},{"$f":"RTD(\"esrtd\",,\"GAS 61!-ICE\",\"PrevPrice\")","v":590.5},{"$f":"RTD(\"esrtd\",,\"GAS 61!-ICE\",\"NewSettlement\")","v":""},"",{"$f":"RTD(\"esrtd\",,\"GAS 61!-ICE\",\"Expiration\")","v":"2020-10-12"},0.31818181818181818,"","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,{"$f":"\"Q\"&INT((MONTH(EDATE(TODAY(),3))-1)/3)+1 & \" \" & RIGHT(YEAR(EDATE(TODAY(),3)),4)","v":"Q1 2016"},null,null,null,null,{"$f":"AVERAGE(OFFSET($G$1,CL_QtrStartRow-1,0,3,1))","v":47.68833333333334},null,null,null,{"$f":"AVERAGE(OFFSET($K$1,CL_QtrStartRow-1,0,3,1))","v":46.763333333333328},{"$f":"IF(COUNTBLANK(OFFSET($L$1,CL_QtrStartRow-1,0,3,1))>0,\"\",AVERAGE(OFFSET($L$1,CL_QtrStartRow-1,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($P$1,CL_QtrStartRow-1,0,3,1))","v":47.513223969013438},{"$f":"IF(COUNTBLANK(OFFSET($Q$1,CL_QtrStartRow-1,0,3,1))>0,\"\",AVERAGE(OFFSET($Q$1,CL_QtrStartRow-1,0,3,1)))","v":""},{"$f":"IF(AND(P70<>\"\",Q70<>\"\"),Q70-P70,\"\")","v":""},{"$f":"AVERAGE(OFFSET($S$1,CL_QtrStartRow-1,0,3,1))","v":48.406578757499823},{"$f":"B70","v":"Q1 2016"},null,null,null,null,{"$f":"AVERAGE(OFFSET($Y$1,BRN_QtrStartRow-1,0,3,1))","v":51.018333333333345},null,null,null,{"$f":"AVERAGE(OFFSET($AC$1,BRN_QtrStartRow-1,0,3,1))","v":50.343333333333334},{"$f":"IF(COUNTBLANK(OFFSET($AD$1,BRN_QtrStartRow-1,0,3,1))>0,\"\",AVERAGE(OFFSET($AD$1,BRN_QtrStartRow-1,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($AH$1,BRN_QtrStartRow-1,0,3,1))","v":51.551849206349203},{"$f":"IF(COUNTBLANK(OFFSET($AI$1,BRN_QtrStartRow-1,0,3,1))>0,\"\",AVERAGE(OFFSET($AI$1,BRN_QtrStartRow-1,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AK$1,BRN_QtrStartRow-1,0,3,1))","v":52.217277417027425},{"$f":"B70","v":"Q1 2016"},{"$f":"AVERAGE(OFFSET($AM$1,BRNWTI_QtrStartRow-1,0,3,1))","v":-3.3300000000000005},{"$f":"AVERAGE(OFFSET($AN$1,BRNWTI_QtrStartRow-1,0,3,1))","v":-3.8106986595276098},{"$f":"B70","v":"Q1 2016"},null,null,null,null,{"$f":"AVERAGE(OFFSET($AT$1,RBOB_QtrStartRow-1,0,3,1))","v":1.3874666666666666},null,null,null,{"$f":"AVERAGE(OFFSET($AX$1,RBOB_QtrStartRow-1,0,3,1))","v":1.3591666666666666},{"$f":"IF(COUNTBLANK(OFFSET($AY$1,RBOB_QtrStartRow-1,0,3,1))>0,\"\",AVERAGE(OFFSET($AY$1,RBOB_QtrStartRow-1,0,3,1)))","v":""},"",null,{"$f":"AVERAGE(OFFSET($BB$1,RBOB_QtrStartRow-1,0,3,1))","v":1.4436},{"$f":"IF(COUNTBLANK(OFFSET($BC$1,RBOB_QtrStartRow-1,0,3,1))>0,\"\",AVERAGE(OFFSET($BC$1,RBOB_QtrStartRow-1,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($BE$1,RBOB_QtrStartRow-1,0,3,1))","v":1.4700166666666667},{"$f":"AVERAGE(OFFSET($BF$1,RBOB_QtrStartRow-1,0,3,1))","v":13.334121242500174},{"$f":"AVERAGE(OFFSET($BG$1,RBOB_QtrStartRow-1,0,3,1))","v":13.11797603098656},{"$f":"IF(COUNTBLANK(OFFSET($BH$1,RBOB_QtrStartRow-1,0,3,1))>0,\"\",AVERAGE(OFFSET($BH$1,RBOB_QtrStartRow-1,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($BJ$1,RBOB_QtrStartRow-1,0,3,1))","v":9.5234225829725645},{"$f":"AVERAGE(OFFSET($BK$1,RBOB_QtrStartRow-1,0,3,1))","v":9.0793507936507947},{"$f":"IF(COUNTBLANK(OFFSET($BL$1,RBOB_QtrStartRow-1,0,3,1))>0,\"\",AVERAGE(OFFSET($BL$1,RBOB_QtrStartRow-1,0,3,1)))","v":""},"",{"$f":"B70","v":"Q1 2016"},null,null,null,null,{"$f":"AVERAGE(OFFSET($BS$1,HO_QtrStartRow-1,0,3,1))","v":1.6087333333333333},null,null,null,{"$f":"AVERAGE(OFFSET($BW$1,HO_QtrStartRow-1,0,3,1))","v":1.5858000000000001},{"$f":"IF(COUNTBLANK(OFFSET($BX$1,HO_QtrStartRow-1,0,3,1))>0,\"\",AVERAGE(OFFSET($BX$1,HO_QtrStartRow-1,0,3,1)))","v":""},"",null,{"$f":"AVERAGE(OFFSET($CA$1,HO_QtrStartRow-1,0,3,1))","v":1.5894000000000001},{"$f":"IF(COUNTBLANK(OFFSET($CB$1,HO_QtrStartRow-1,0,3,1))>0,\"\",AVERAGE(OFFSET($CB$1,HO_QtrStartRow-1,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($CD$1,HO_QtrStartRow-1,0,3,1))","v":1.6117166666666669},{"$f":"AVERAGE(OFFSET($CE$1,HO_QtrStartRow-1,0,3,1))","v":19.285521242500177},{"$f":"AVERAGE(OFFSET($CF$1,HO_QtrStartRow-1,0,3,1))","v":19.241576030986561},{"$f":"IF(COUNTBLANK(OFFSET($CG$1,HO_QtrStartRow-1,0,3,1))>0,\"\",AVERAGE(OFFSET($CG$1,HO_QtrStartRow-1,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($CI$1,HO_QtrStartRow-1,0,3,1))","v":15.474822582972566},{"$f":"AVERAGE(OFFSET($CJ$1,HO_QtrStartRow-1,0,3,1))","v":15.202950793650798},{"$f":"IF(COUNTBLANK(OFFSET($CK$1,HO_QtrStartRow-1,0,3,1))>0,\"\",AVERAGE(OFFSET($CK$1,HO_QtrStartRow-1,0,3,1)))","v":""},"",{"$f":"B70","v":"Q1 2016"},{"$f":"AVERAGE(OFFSET($CN$1,RBOBHO_QtrStartRow-1,0,3,1))","v":-0.22126666666666681},{"$f":"AVERAGE(OFFSET($CO$1,RBOBHO_QtrStartRow-1,0,3,1))","v":-0.14170000000000016},{"$f":"B70","v":"Q1 2016"},null,null,null,null,{"$f":"AVERAGE(OFFSET($CU$1,GAS_QtrStartRow-1,0,3,1))","v":484.83333333333331},null,null,null,{"$f":"AVERAGE(OFFSET($CY$1,GAS_QtrStartRow-1,0,3,1))","v":477.08333333333331},{"$f":"IF(COUNTBLANK(OFFSET($CZ$1,GAS_QtrStartRow-1,0,3,1))>0,\"\",AVERAGE(OFFSET($CZ$1,GAS_QtrStartRow-1,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($DD$1,GAS_QtrStartRow-1,0,3,1))","v":479.42070707070707},{"$f":"IF(COUNTBLANK(OFFSET($DE$1,GAS_QtrStartRow-1,0,3,1))>0,\"\",AVERAGE(OFFSET($DE$1,GAS_QtrStartRow-1,0,3,1)))","v":""},{"$f":"IF(AND(DD70<>\"\",DE70<>\"\"),DE70-DD70,\"\")","v":""},{"$f":"AVERAGE(OFFSET($DG$1,GAS_QtrStartRow-1,0,3,1))","v":487.08733766233763},{"$f":"AVERAGE(OFFSET($DH$1,GAS_QtrStartRow-1,0,3,1))","v":13.163573275903799},{"$f":"AVERAGE(OFFSET($DI$1,GAS_QtrStartRow-1,0,3,1))","v":12.799923554819529},{"$f":"IF(COUNTBLANK(OFFSET($DJ$1,GAS_QtrStartRow-1,0,3,1))>0,\"\",AVERAGE(OFFSET($DJ$1,GAS_QtrStartRow-1,0,3,1)))","v":""},{"$f":"IF(AND(DI70<>\"\",DJ70<>\"\"),DJ70-DI70,\"\")","v":""},{"$f":"B70","v":"Q1 2016"},{"$f":"AVERAGE(OFFSET($DM$1,HOGO_QtrStartRow-1,0,3,1))","v":5.925000532651533E-2},{"$f":"AVERAGE(OFFSET($DN$1,HOGO_QtrStartRow-1,0,3,1))","v":5.502974540639919E-2}]
[null,{"$f":"\"Q\"&INT((MONTH(EDATE(TODAY(),6))-1)/3)+1 & \" \" & RIGHT(YEAR(EDATE(TODAY(),6)),4)","v":"Q2 2016"},null,null,null,null,{"$f":"AVERAGE(OFFSET($G$1,CL_QtrStartRow-1+3,0,3,1))","v":49.20000000000001},null,null,null,{"$f":"AVERAGE(OFFSET($K$1,CL_QtrStartRow-1+3,0,3,1))","v":48.34},{"$f":"IF(COUNTBLANK(OFFSET($L$1,CL_QtrStartRow-1+3,0,3,1))>0,\"\",AVERAGE(OFFSET($L$1,CL_QtrStartRow-1+3,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($P$1,CL_QtrStartRow-1+3,0,3,1))","v":48.818167388167382},{"$f":"IF(COUNTBLANK(OFFSET($Q$1,CL_QtrStartRow-1+3,0,3,1))>0,\"\",AVERAGE(OFFSET($Q$1,CL_QtrStartRow-1+3,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($S$1,CL_QtrStartRow-1+3,0,3,1))","v":49.658481240981246},"Q2 2016",null,null,null,null,{"$f":"AVERAGE(OFFSET($Y$1,BRN_QtrStartRow-1+3,0,3,1))","v":52.870000000000005},null,null,null,{"$f":"AVERAGE(OFFSET($AC$1,BRN_QtrStartRow-1+3,0,3,1))","v":52.21},{"$f":"IF(COUNTBLANK(OFFSET($AD$1,BRN_QtrStartRow-1+3,0,3,1))>0,\"\",AVERAGE(OFFSET($AD$1,BRN_QtrStartRow-1+3,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($AH$1,BRN_QtrStartRow-1+3,0,3,1))","v":53.249884559884556},{"$f":"IF(COUNTBLANK(OFFSET($AI$1,BRN_QtrStartRow-1+3,0,3,1))>0,\"\",AVERAGE(OFFSET($AI$1,BRN_QtrStartRow-1+3,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AK$1,BRN_QtrStartRow-1+3,0,3,1))","v":53.902987012987033},"Q2 2016",{"$f":"AVERAGE(OFFSET($AM$1,BRNWTI_QtrStartRow-1+3,0,3,1))","v":-3.6699999999999995},{"$f":"AVERAGE(OFFSET($AN$1,BRNWTI_QtrStartRow-1+3,0,3,1))","v":-4.2445057720057777},"Q2 2016",null,null,null,null,{"$f":"AVERAGE(OFFSET($AT$1,RBOB_QtrStartRow-1+3,0,3,1))","v":1.6227499999999999},null,null,null,{"$f":"AVERAGE(OFFSET($AX$1,RBOB_QtrStartRow-1+3,0,3,1))","v":1.5998333333333334},{"$f":"IF(COUNTBLANK(OFFSET($AY$1,RBOB_QtrStartRow-1+3,0,3,1))>0,\"\",AVERAGE(OFFSET($AY$1,RBOB_QtrStartRow-1+3,0,3,1)))","v":""},"",null,{"$f":"AVERAGE(OFFSET($BB$1,RBOB_QtrStartRow-1+3,0,3,1))","v":1.6004333333333334},{"$f":"IF(COUNTBLANK(OFFSET($BC$1,RBOB_QtrStartRow-1+3,0,3,1))>0,\"\",AVERAGE(OFFSET($BC$1,RBOB_QtrStartRow-1+3,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($BE$1,RBOB_QtrStartRow-1+3,0,3,1))","v":1.6223999999999998},{"$f":"AVERAGE(OFFSET($BF$1,RBOB_QtrStartRow-1+3,0,3,1))","v":18.482318759018746},{"$f":"AVERAGE(OFFSET($BG$1,RBOB_QtrStartRow-1+3,0,3,1))","v":18.400032611832611},{"$f":"IF(COUNTBLANK(OFFSET($BH$1,RBOB_QtrStartRow-1+3,0,3,1))>0,\"\",AVERAGE(OFFSET($BH$1,RBOB_QtrStartRow-1+3,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($BJ$1,RBOB_QtrStartRow-1+3,0,3,1))","v":14.237812987012967},{"$f":"AVERAGE(OFFSET($BK$1,RBOB_QtrStartRow-1+3,0,3,1))","v":13.968315440115438},{"$f":"IF(COUNTBLANK(OFFSET($BL$1,RBOB_QtrStartRow-1+3,0,3,1))>0,\"\",AVERAGE(OFFSET($BL$1,RBOB_QtrStartRow-1+3,0,3,1)))","v":""},"","Q2 2016",null,null,null,null,{"$f":"AVERAGE(OFFSET($BS$1,HO_QtrStartRow-1+3,0,3,1))","v":1.6155833333333334},null,null,null,{"$f":"AVERAGE(OFFSET($BW$1,HO_QtrStartRow-1+3,0,3,1))","v":1.5939666666666668},{"$f":"IF(COUNTBLANK(OFFSET($BX$1,HO_QtrStartRow-1+3,0,3,1))>0,\"\",AVERAGE(OFFSET($BX$1,HO_QtrStartRow-1+3,0,3,1)))","v":""},"",null,{"$f":"AVERAGE(OFFSET($CA$1,HO_QtrStartRow-1+3,0,3,1))","v":1.6031666666666666},{"$f":"IF(COUNTBLANK(OFFSET($CB$1,HO_QtrStartRow-1+3,0,3,1))>0,\"\",AVERAGE(OFFSET($CB$1,HO_QtrStartRow-1+3,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($CD$1,HO_QtrStartRow-1+3,0,3,1))","v":1.6244833333333333},{"$f":"AVERAGE(OFFSET($CE$1,HO_QtrStartRow-1+3,0,3,1))","v":18.569818759018752},{"$f":"AVERAGE(OFFSET($CF$1,HO_QtrStartRow-1+3,0,3,1))","v":18.514832611832613},{"$f":"IF(COUNTBLANK(OFFSET($CG$1,HO_QtrStartRow-1+3,0,3,1))>0,\"\",AVERAGE(OFFSET($CG$1,HO_QtrStartRow-1+3,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($CI$1,HO_QtrStartRow-1+3,0,3,1))","v":14.325312987012973},{"$f":"AVERAGE(OFFSET($CJ$1,HO_QtrStartRow-1+3,0,3,1))","v":14.08311544011544},{"$f":"IF(COUNTBLANK(OFFSET($CK$1,HO_QtrStartRow-1+3,0,3,1))>0,\"\",AVERAGE(OFFSET($CK$1,HO_QtrStartRow-1+3,0,3,1)))","v":""},"",{"$f":"B71","v":"Q2 2016"},{"$f":"AVERAGE(OFFSET($CN$1,RBOBHO_QtrStartRow-1+3,0,3,1))","v":7.1666666666665435E-3},{"$f":"AVERAGE(OFFSET($CO$1,RBOBHO_QtrStartRow-1+3,0,3,1))","v":-2.083333333333437E-3},"Q2 2016",null,null,null,null,{"$f":"AVERAGE(OFFSET($CU$1,GAS_QtrStartRow-1+3,0,3,1))","v":494.125},null,null,null,{"$f":"AVERAGE(OFFSET($CY$1,GAS_QtrStartRow-1+3,0,3,1))","v":486.83333333333331},{"$f":"IF(COUNTBLANK(OFFSET($CZ$1,GAS_QtrStartRow-1+3,0,3,1))>0,\"\",AVERAGE(OFFSET($CZ$1,GAS_QtrStartRow-1+3,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($DD$1,GAS_QtrStartRow-1+3,0,3,1))","v":489.21843434343435},{"$f":"IF(COUNTBLANK(OFFSET($DE$1,GAS_QtrStartRow-1+3,0,3,1))>0,\"\",AVERAGE(OFFSET($DE$1,GAS_QtrStartRow-1+3,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($DG$1,GAS_QtrStartRow-1+3,0,3,1))","v":496.31755050505052},{"$f":"AVERAGE(OFFSET($DH$1,GAS_QtrStartRow-1+3,0,3,1))","v":12.716818423932509},{"$f":"AVERAGE(OFFSET($DI$1,GAS_QtrStartRow-1+3,0,3,1))","v":12.41701937883146},{"$f":"IF(COUNTBLANK(OFFSET($DJ$1,GAS_QtrStartRow-1+3,0,3,1))>0,\"\",AVERAGE(OFFSET($DJ$1,GAS_QtrStartRow-1+3,0,3,1)))","v":""},"",{"$f":"B71","v":"Q2 2016"},{"$f":"AVERAGE(OFFSET($DM$1,HOGO_QtrStartRow-1+3,0,3,1))","v":3.6404682007030807E-2},{"$f":"AVERAGE(OFFSET($DN$1,HOGO_QtrStartRow-1+3,0,3,1))","v":3.829748959715381E-2}]
[null,{"$f":"\"Q\"&INT((MONTH(EDATE(TODAY(),9))-1)/3)+1 & \" \" & RIGHT(YEAR(EDATE(TODAY(),9)),4)","v":"Q3 2016"},null,null,null,null,{"$f":"AVERAGE(OFFSET($G$1,CL_QtrStartRow-1+6,0,3,1))","v":50.164999999999999},null,null,null,{"$f":"AVERAGE(OFFSET($K$1,CL_QtrStartRow-1+6,0,3,1))","v":49.346666666666664},{"$f":"IF(COUNTBLANK(OFFSET($L$1,CL_QtrStartRow-1+6,0,3,1))>0,\"\",AVERAGE(OFFSET($L$1,CL_QtrStartRow-1+6,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($P$1,CL_QtrStartRow-1+6,0,3,1))","v":49.781129054520356},{"$f":"IF(COUNTBLANK(OFFSET($Q$1,CL_QtrStartRow-1+6,0,3,1))>0,\"\",AVERAGE(OFFSET($Q$1,CL_QtrStartRow-1+6,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($S$1,CL_QtrStartRow-1+6,0,3,1))","v":50.585324879227052},"Q3 2016",null,null,null,null,{"$f":"AVERAGE(OFFSET($Y$1,BRN_QtrStartRow-1+6,0,3,1))","v":54.308333333333344},null,null,null,{"$f":"AVERAGE(OFFSET($AC$1,BRN_QtrStartRow-1+6,0,3,1))","v":53.66},{"$f":"IF(COUNTBLANK(OFFSET($AD$1,BRN_QtrStartRow-1+6,0,3,1))>0,\"\",AVERAGE(OFFSET($AD$1,BRN_QtrStartRow-1+6,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($AH$1,BRN_QtrStartRow-1+6,0,3,1))","v":54.477600225861096},{"$f":"IF(COUNTBLANK(OFFSET($AI$1,BRN_QtrStartRow-1+6,0,3,1))>0,\"\",AVERAGE(OFFSET($AI$1,BRN_QtrStartRow-1+6,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AK$1,BRN_QtrStartRow-1+6,0,3,1))","v":55.112296881862108},"Q3 2016",{"$f":"AVERAGE(OFFSET($AM$1,BRNWTI_QtrStartRow-1+6,0,3,1))","v":-4.1433333333333451},{"$f":"AVERAGE(OFFSET($AN$1,BRNWTI_QtrStartRow-1+6,0,3,1))","v":-4.5269720026350582},"Q3 2016",null,null,null,null,{"$f":"AVERAGE(OFFSET($AT$1,RBOB_QtrStartRow-1+6,0,3,1))","v":1.5963333333333332},null,null,null,{"$f":"AVERAGE(OFFSET($AX$1,RBOB_QtrStartRow-1+6,0,3,1))","v":1.575866666666667},{"$f":"IF(COUNTBLANK(OFFSET($AY$1,RBOB_QtrStartRow-1+6,0,3,1))>0,\"\",AVERAGE(OFFSET($AY$1,RBOB_QtrStartRow-1+6,0,3,1)))","v":""},"",null,{"$f":"AVERAGE(OFFSET($BB$1,RBOB_QtrStartRow-1+6,0,3,1))","v":1.5185999999999999},{"$f":"IF(COUNTBLANK(OFFSET($BC$1,RBOB_QtrStartRow-1+6,0,3,1))>0,\"\",AVERAGE(OFFSET($BC$1,RBOB_QtrStartRow-1+6,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($BE$1,RBOB_QtrStartRow-1+6,0,3,1))","v":1.5378999999999998},{"$f":"AVERAGE(OFFSET($BF$1,RBOB_QtrStartRow-1+6,0,3,1))","v":14.006475120772945},{"$f":"AVERAGE(OFFSET($BG$1,RBOB_QtrStartRow-1+6,0,3,1))","v":14.000070945479644},{"$f":"IF(COUNTBLANK(OFFSET($BH$1,RBOB_QtrStartRow-1+6,0,3,1))>0,\"\",AVERAGE(OFFSET($BH$1,RBOB_QtrStartRow-1+6,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($BJ$1,RBOB_QtrStartRow-1+6,0,3,1))","v":9.4795031181378864},{"$f":"AVERAGE(OFFSET($BK$1,RBOB_QtrStartRow-1+6,0,3,1))","v":9.3035997741389043},{"$f":"IF(COUNTBLANK(OFFSET($BL$1,RBOB_QtrStartRow-1+6,0,3,1))>0,\"\",AVERAGE(OFFSET($BL$1,RBOB_QtrStartRow-1+6,0,3,1)))","v":""},"","Q3 2016",null,null,null,null,{"$f":"AVERAGE(OFFSET($BS$1,HO_QtrStartRow-1+6,0,3,1))","v":1.6481333333333332},null,null,null,{"$f":"AVERAGE(OFFSET($BW$1,HO_QtrStartRow-1+6,0,3,1))","v":1.6277999999999999},{"$f":"IF(COUNTBLANK(OFFSET($BX$1,HO_QtrStartRow-1+6,0,3,1))>0,\"\",AVERAGE(OFFSET($BX$1,HO_QtrStartRow-1+6,0,3,1)))","v":""},"",null,{"$f":"AVERAGE(OFFSET($CA$1,HO_QtrStartRow-1+6,0,3,1))","v":1.6422999999999999},{"$f":"IF(COUNTBLANK(OFFSET($CB$1,HO_QtrStartRow-1+6,0,3,1))>0,\"\",AVERAGE(OFFSET($CB$1,HO_QtrStartRow-1+6,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($CD$1,HO_QtrStartRow-1+6,0,3,1))","v":1.6621500000000002},{"$f":"AVERAGE(OFFSET($CE$1,HO_QtrStartRow-1+6,0,3,1))","v":19.22497512077295},{"$f":"AVERAGE(OFFSET($CF$1,HO_QtrStartRow-1+6,0,3,1))","v":19.195470945479638},{"$f":"IF(COUNTBLANK(OFFSET($CG$1,HO_QtrStartRow-1+6,0,3,1))>0,\"\",AVERAGE(OFFSET($CG$1,HO_QtrStartRow-1+6,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($CI$1,HO_QtrStartRow-1+6,0,3,1))","v":14.698003118137892},{"$f":"AVERAGE(OFFSET($CJ$1,HO_QtrStartRow-1+6,0,3,1))","v":14.4989997741389},{"$f":"IF(COUNTBLANK(OFFSET($CK$1,HO_QtrStartRow-1+6,0,3,1))>0,\"\",AVERAGE(OFFSET($CK$1,HO_QtrStartRow-1+6,0,3,1)))","v":""},"","Q3 2016",{"$f":"AVERAGE(OFFSET($CN$1,RBOBHO_QtrStartRow-1+6,0,3,1))","v":-5.1800000000000214E-2},{"$f":"AVERAGE(OFFSET($CO$1,RBOBHO_QtrStartRow-1+6,0,3,1))","v":-0.12425000000000026},"Q3 2016",null,null,null,null,{"$f":"AVERAGE(OFFSET($CU$1,GAS_QtrStartRow-1+6,0,3,1))","v":505.25},null,null,null,{"$f":"AVERAGE(OFFSET($CY$1,GAS_QtrStartRow-1+6,0,3,1))","v":498.75},{"$f":"IF(COUNTBLANK(OFFSET($CZ$1,GAS_QtrStartRow-1+6,0,3,1))>0,\"\",AVERAGE(OFFSET($CZ$1,GAS_QtrStartRow-1+6,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($DD$1,GAS_QtrStartRow-1+6,0,3,1))","v":501.53112648221344},{"$f":"IF(COUNTBLANK(OFFSET($DE$1,GAS_QtrStartRow-1+6,0,3,1))>0,\"\",AVERAGE(OFFSET($DE$1,GAS_QtrStartRow-1+6,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($DG$1,GAS_QtrStartRow-1+6,0,3,1))","v":508.00458388230135},{"$f":"AVERAGE(OFFSET($DH$1,GAS_QtrStartRow-1+6,0,3,1))","v":13.076237867440073},{"$f":"AVERAGE(OFFSET($DI$1,GAS_QtrStartRow-1+6,0,3,1))","v":12.84201406705345},{"$f":"IF(COUNTBLANK(OFFSET($DJ$1,GAS_QtrStartRow-1+6,0,3,1))>0,\"\",AVERAGE(OFFSET($DJ$1,GAS_QtrStartRow-1+6,0,3,1)))","v":""},"","Q3 2016",{"$f":"AVERAGE(OFFSET($DM$1,HOGO_QtrStartRow-1+6,0,3,1))","v":3.3400191754554033E-2},{"$f":"AVERAGE(OFFSET($DN$1,HOGO_QtrStartRow-1+6,0,3,1))","v":3.8613458349947928E-2}]
[null,{"$f":"\"Q\"&INT((MONTH(EDATE(TODAY(),12))-1)/3)+1 & \" \" & RIGHT(YEAR(EDATE(TODAY(),12)),4)","v":"Q4 2016"},null,null,null,null,{"$f":"AVERAGE(OFFSET($G$1,CL_QtrStartRow-1+9,0,3,1))","v":51.143333333333338},null,null,null,{"$f":"AVERAGE(OFFSET($K$1,CL_QtrStartRow-1+9,0,3,1))","v":50.359999999999992},{"$f":"IF(COUNTBLANK(OFFSET($L$1,CL_QtrStartRow-1+9,0,3,1))>0,\"\",AVERAGE(OFFSET($L$1,CL_QtrStartRow-1+9,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($P$1,CL_QtrStartRow-1+9,0,3,1))","v":50.794603174603175},{"$f":"IF(COUNTBLANK(OFFSET($Q$1,CL_QtrStartRow-1+9,0,3,1))>0,\"\",AVERAGE(OFFSET($Q$1,CL_QtrStartRow-1+9,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($S$1,CL_QtrStartRow-1+9,0,3,1))","v":51.563571428571436},"Q4 2016",null,null,null,null,{"$f":"AVERAGE(OFFSET($Y$1,BRN_QtrStartRow-1+9,0,3,1))","v":55.475000000000001},null,null,null,{"$f":"AVERAGE(OFFSET($AC$1,BRN_QtrStartRow-1+9,0,3,1))","v":54.846666666666664},{"$f":"IF(COUNTBLANK(OFFSET($AD$1,BRN_QtrStartRow-1+9,0,3,1))>0,\"\",AVERAGE(OFFSET($AD$1,BRN_QtrStartRow-1+9,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($AH$1,BRN_QtrStartRow-1+9,0,3,1))","v":55.612914862914863},{"$f":"IF(COUNTBLANK(OFFSET($AI$1,BRN_QtrStartRow-1+9,0,3,1))>0,\"\",AVERAGE(OFFSET($AI$1,BRN_QtrStartRow-1+9,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AK$1,BRN_QtrStartRow-1+9,0,3,1))","v":56.227283549783557},"Q4 2016",{"$f":"AVERAGE(OFFSET($AM$1,BRNWTI_QtrStartRow-1+9,0,3,1))","v":-4.3316666666666777},{"$f":"AVERAGE(OFFSET($AN$1,BRNWTI_QtrStartRow-1+9,0,3,1))","v":-4.6637121212121242},"Q4 2016",null,null,null,null,{"$f":"AVERAGE(OFFSET($AT$1,RBOB_QtrStartRow-1+9,0,3,1))","v":1.4194333333333333},null,null,null,{"$f":"AVERAGE(OFFSET($AX$1,RBOB_QtrStartRow-1+9,0,3,1))","v":1.4032666666666664},{"$f":"IF(COUNTBLANK(OFFSET($AY$1,RBOB_QtrStartRow-1+9,0,3,1))>0,\"\",AVERAGE(OFFSET($AY$1,RBOB_QtrStartRow-1+9,0,3,1)))","v":""},"",null,{"$f":"AVERAGE(OFFSET($BB$1,RBOB_QtrStartRow-1+9,0,3,1))","v":1.3937666666666668},{"$f":"IF(COUNTBLANK(OFFSET($BC$1,RBOB_QtrStartRow-1+9,0,3,1))>0,\"\",AVERAGE(OFFSET($BC$1,RBOB_QtrStartRow-1+9,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($BE$1,RBOB_QtrStartRow-1+9,0,3,1))","v":1.4088000000000001},{"$f":"AVERAGE(OFFSET($BF$1,RBOB_QtrStartRow-1+9,0,3,1))","v":7.6060285714285669},{"$f":"AVERAGE(OFFSET($BG$1,RBOB_QtrStartRow-1+9,0,3,1))","v":7.7435968253968257},{"$f":"IF(COUNTBLANK(OFFSET($BH$1,RBOB_QtrStartRow-1+9,0,3,1))>0,\"\",AVERAGE(OFFSET($BH$1,RBOB_QtrStartRow-1+9,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($BJ$1,RBOB_QtrStartRow-1+9,0,3,1))","v":2.9423164502164432},{"$f":"AVERAGE(OFFSET($BK$1,RBOB_QtrStartRow-1+9,0,3,1))","v":2.925285137085138},{"$f":"IF(COUNTBLANK(OFFSET($BL$1,RBOB_QtrStartRow-1+9,0,3,1))>0,\"\",AVERAGE(OFFSET($BL$1,RBOB_QtrStartRow-1+9,0,3,1)))","v":""},"","Q4 2016",null,null,null,null,{"$f":"AVERAGE(OFFSET($BS$1,HO_QtrStartRow-1+9,0,3,1))","v":1.6928833333333335},null,null,null,{"$f":"AVERAGE(OFFSET($BW$1,HO_QtrStartRow-1+9,0,3,1))","v":1.6735666666666666},{"$f":"IF(COUNTBLANK(OFFSET($BX$1,HO_QtrStartRow-1+9,0,3,1))>0,\"\",AVERAGE(OFFSET($BX$1,HO_QtrStartRow-1+9,0,3,1)))","v":""},"",null,{"$f":"AVERAGE(OFFSET($CA$1,HO_QtrStartRow-1+9,0,3,1))","v":1.6888333333333332},{"$f":"IF(COUNTBLANK(OFFSET($CB$1,HO_QtrStartRow-1+9,0,3,1))>0,\"\",AVERAGE(OFFSET($CB$1,HO_QtrStartRow-1+9,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($CD$1,HO_QtrStartRow-1+9,0,3,1))","v":1.7079833333333336},{"$f":"AVERAGE(OFFSET($CE$1,HO_QtrStartRow-1+9,0,3,1))","v":20.171728571428577},{"$f":"AVERAGE(OFFSET($CF$1,HO_QtrStartRow-1+9,0,3,1))","v":20.136396825396826},{"$f":"IF(COUNTBLANK(OFFSET($CG$1,HO_QtrStartRow-1+9,0,3,1))>0,\"\",AVERAGE(OFFSET($CG$1,HO_QtrStartRow-1+9,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($CI$1,HO_QtrStartRow-1+9,0,3,1))","v":15.508016450216454},{"$f":"AVERAGE(OFFSET($CJ$1,HO_QtrStartRow-1+9,0,3,1))","v":15.31808513708514},{"$f":"IF(COUNTBLANK(OFFSET($CK$1,HO_QtrStartRow-1+9,0,3,1))>0,\"\",AVERAGE(OFFSET($CK$1,HO_QtrStartRow-1+9,0,3,1)))","v":""},"","Q4 2016",{"$f":"AVERAGE(OFFSET($CN$1,RBOBHO_QtrStartRow-1+9,0,3,1))","v":-0.27345000000000025},{"$f":"AVERAGE(OFFSET($CO$1,RBOBHO_QtrStartRow-1+9,0,3,1))","v":-0.29918333333333358},"Q4 2016",null,null,null,null,{"$f":"AVERAGE(OFFSET($CU$1,GAS_QtrStartRow-1+9,0,3,1))","v":515.625},null,null,null,{"$f":"AVERAGE(OFFSET($CY$1,GAS_QtrStartRow-1+9,0,3,1))","v":509.25},{"$f":"IF(COUNTBLANK(OFFSET($CZ$1,GAS_QtrStartRow-1+9,0,3,1))>0,\"\",AVERAGE(OFFSET($CZ$1,GAS_QtrStartRow-1+9,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($DD$1,GAS_QtrStartRow-1+9,0,3,1))","v":511.1502525252526},{"$f":"IF(COUNTBLANK(OFFSET($DE$1,GAS_QtrStartRow-1+9,0,3,1))>0,\"\",AVERAGE(OFFSET($DE$1,GAS_QtrStartRow-1+9,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($DG$1,GAS_QtrStartRow-1+9,0,3,1))","v":517.44128787878799},{"$f":"AVERAGE(OFFSET($DH$1,GAS_QtrStartRow-1+9,0,3,1))","v":13.22792287689939},{"$f":"AVERAGE(OFFSET($DI$1,GAS_QtrStartRow-1+9,0,3,1))","v":12.997857288125752},{"$f":"IF(COUNTBLANK(OFFSET($DJ$1,GAS_QtrStartRow-1+9,0,3,1))>0,\"\",AVERAGE(OFFSET($DJ$1,GAS_QtrStartRow-1+9,0,3,1)))","v":""},"","Q4 2016",{"$f":"AVERAGE(OFFSET($DM$1,HOGO_QtrStartRow-1+9,0,3,1))","v":4.4992633429210706E-2},{"$f":"AVERAGE(OFFSET($DN$1,HOGO_QtrStartRow-1+9,0,3,1))","v":5.4287942221834674E-2}]
[null,{"$f":"\"Q\"&INT((MONTH(EDATE(TODAY(),15))-1)/3)+1 & \" \" & RIGHT(YEAR(EDATE(TODAY(),15)),4)","v":"Q1 2017"},null,null,null,null,{"$f":"AVERAGE(OFFSET($G$1,CL_QtrStartRow-1+12,0,3,1))","v":52.033333333333339},null,null,null,{"$f":"AVERAGE(OFFSET($K$1,CL_QtrStartRow-1+12,0,3,1))","v":51.28},{"$f":"IF(COUNTBLANK(OFFSET($L$1,CL_QtrStartRow-1+12,0,3,1))>0,\"\",AVERAGE(OFFSET($L$1,CL_QtrStartRow-1+12,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($P$1,CL_QtrStartRow-1+12,0,3,1))","v":51.639684210526319},{"$f":"IF(COUNTBLANK(OFFSET($Q$1,CL_QtrStartRow-1+12,0,3,1))>0,\"\",AVERAGE(OFFSET($Q$1,CL_QtrStartRow-1+12,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($S$1,CL_QtrStartRow-1+12,0,3,1))","v":52.373353737604894},"Q1 2017",null,null,null,null,{"$f":"AVERAGE(OFFSET($Y$1,BRN_QtrStartRow-1+12,0,3,1))","v":56.56},null,null,null,{"$f":"AVERAGE(OFFSET($AC$1,BRN_QtrStartRow-1+12,0,3,1))","v":55.95333333333334},{"$f":"IF(COUNTBLANK(OFFSET($AD$1,BRN_QtrStartRow-1+12,0,3,1))>0,\"\",AVERAGE(OFFSET($AD$1,BRN_QtrStartRow-1+12,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($AH$1,BRN_QtrStartRow-1+12,0,3,1))","v":56.688597653554176},{"$f":"IF(COUNTBLANK(OFFSET($AI$1,BRN_QtrStartRow-1+12,0,3,1))>0,\"\",AVERAGE(OFFSET($AI$1,BRN_QtrStartRow-1+12,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AK$1,BRN_QtrStartRow-1+12,0,3,1))","v":57.27312732919254},"Q1 2017",{"$f":"AVERAGE(OFFSET($AM$1,BRNWTI_QtrStartRow-1+12,0,3,1))","v":-4.5266666666666664},{"$f":"AVERAGE(OFFSET($AN$1,BRNWTI_QtrStartRow-1+12,0,3,1))","v":-4.8997735915876577},"Q1 2017",null,null,null,null,{"$f":"AVERAGE(OFFSET($AT$1,RBOB_QtrStartRow-1+12,0,3,1))","v":1.4237333333333335},null,null,null,{"$f":"AVERAGE(OFFSET($AX$1,RBOB_QtrStartRow-1+12,0,3,1))","v":1.4103333333333332},{"$f":"IF(COUNTBLANK(OFFSET($AY$1,RBOB_QtrStartRow-1+12,0,3,1))>0,\"\",AVERAGE(OFFSET($AY$1,RBOB_QtrStartRow-1+12,0,3,1)))","v":""},"",null,{"$f":"AVERAGE(OFFSET($BB$1,RBOB_QtrStartRow-1+12,0,3,1))","v":1.4978666666666667},{"$f":"IF(COUNTBLANK(OFFSET($BC$1,RBOB_QtrStartRow-1+12,0,3,1))>0,\"\",AVERAGE(OFFSET($BC$1,RBOB_QtrStartRow-1+12,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($BE$1,RBOB_QtrStartRow-1+12,0,3,1))","v":1.5095499999999999},{"$f":"AVERAGE(OFFSET($BF$1,RBOB_QtrStartRow-1+12,0,3,1))","v":11.027746262395112},{"$f":"AVERAGE(OFFSET($BG$1,RBOB_QtrStartRow-1+12,0,3,1))","v":11.270715789473682},{"$f":"IF(COUNTBLANK(OFFSET($BH$1,RBOB_QtrStartRow-1+12,0,3,1))>0,\"\",AVERAGE(OFFSET($BH$1,RBOB_QtrStartRow-1+12,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($BJ$1,RBOB_QtrStartRow-1+12,0,3,1))","v":6.1279726708074547},{"$f":"AVERAGE(OFFSET($BK$1,RBOB_QtrStartRow-1+12,0,3,1))","v":6.2218023464458243},{"$f":"IF(COUNTBLANK(OFFSET($BL$1,RBOB_QtrStartRow-1+12,0,3,1))>0,\"\",AVERAGE(OFFSET($BL$1,RBOB_QtrStartRow-1+12,0,3,1)))","v":""},"","Q1 2017",null,null,null,null,{"$f":"AVERAGE(OFFSET($BS$1,HO_QtrStartRow-1+12,0,3,1))","v":1.7270166666666669},null,null,null,{"$f":"AVERAGE(OFFSET($BW$1,HO_QtrStartRow-1+12,0,3,1))","v":1.7083999999999999},{"$f":"IF(COUNTBLANK(OFFSET($BX$1,HO_QtrStartRow-1+12,0,3,1))>0,\"\",AVERAGE(OFFSET($BX$1,HO_QtrStartRow-1+12,0,3,1)))","v":""},"",null,{"$f":"AVERAGE(OFFSET($CA$1,HO_QtrStartRow-1+12,0,3,1))","v":1.7082333333333333},{"$f":"IF(COUNTBLANK(OFFSET($CB$1,HO_QtrStartRow-1+12,0,3,1))>0,\"\",AVERAGE(OFFSET($CB$1,HO_QtrStartRow-1+12,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($CD$1,HO_QtrStartRow-1+12,0,3,1))","v":1.7263333333333337},{"$f":"AVERAGE(OFFSET($CE$1,HO_QtrStartRow-1+12,0,3,1))","v":20.132646262395127},{"$f":"AVERAGE(OFFSET($CF$1,HO_QtrStartRow-1+12,0,3,1))","v":20.106115789473684},{"$f":"IF(COUNTBLANK(OFFSET($CG$1,HO_QtrStartRow-1+12,0,3,1))>0,\"\",AVERAGE(OFFSET($CG$1,HO_QtrStartRow-1+12,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($CI$1,HO_QtrStartRow-1+12,0,3,1))","v":15.232872670807469},{"$f":"AVERAGE(OFFSET($CJ$1,HO_QtrStartRow-1+12,0,3,1))","v":15.057202346445827},{"$f":"IF(COUNTBLANK(OFFSET($CK$1,HO_QtrStartRow-1+12,0,3,1))>0,\"\",AVERAGE(OFFSET($CK$1,HO_QtrStartRow-1+12,0,3,1)))","v":""},"","Q1 2017",{"$f":"AVERAGE(OFFSET($CN$1,RBOBHO_QtrStartRow-1+12,0,3,1))","v":-0.30328333333333357},{"$f":"AVERAGE(OFFSET($CO$1,RBOBHO_QtrStartRow-1+12,0,3,1))","v":-0.21678333333333363},"Q1 2017",null,null,null,null,{"$f":"AVERAGE(OFFSET($CU$1,GAS_QtrStartRow-1+12,0,3,1))","v":524.83333333333337},null,null,null,{"$f":"AVERAGE(OFFSET($CY$1,GAS_QtrStartRow-1+12,0,3,1))","v":518.75},{"$f":"IF(COUNTBLANK(OFFSET($CZ$1,GAS_QtrStartRow-1+12,0,3,1))>0,\"\",AVERAGE(OFFSET($CZ$1,GAS_QtrStartRow-1+12,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($DD$1,GAS_QtrStartRow-1+12,0,3,1))","v":520.67795893719813},{"$f":"IF(COUNTBLANK(OFFSET($DE$1,GAS_QtrStartRow-1+12,0,3,1))>0,\"\",AVERAGE(OFFSET($DE$1,GAS_QtrStartRow-1+12,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($DG$1,GAS_QtrStartRow-1+12,0,3,1))","v":526.64622584541064},{"$f":"AVERAGE(OFFSET($DH$1,GAS_QtrStartRow-1+12,0,3,1))","v":13.417641240661238},{"$f":"AVERAGE(OFFSET($DI$1,GAS_QtrStartRow-1+12,0,3,1))","v":13.201061264190535},{"$f":"IF(COUNTBLANK(OFFSET($DJ$1,GAS_QtrStartRow-1+12,0,3,1))>0,\"\",AVERAGE(OFFSET($DJ$1,GAS_QtrStartRow-1+12,0,3,1)))","v":""},"","Q1 2017",{"$f":"AVERAGE(OFFSET($DM$1,HOGO_QtrStartRow-1+12,0,3,1))","v":4.9696969212741214E-2},{"$f":"AVERAGE(OFFSET($DN$1,HOGO_QtrStartRow-1+12,0,3,1))","v":4.3219795955862526E-2}]
[null,{"$f":"\"Q\"&INT((MONTH(EDATE(TODAY(),18))-1)/3)+1 & \" \" & RIGHT(YEAR(EDATE(TODAY(),18)),4)","v":"Q2 2017"},null,null,null,null,{"$f":"AVERAGE(OFFSET($G$1,CL_QtrStartRow-1+15,0,3,1))","v":52.778333333333336},null,null,null,{"$f":"AVERAGE(OFFSET($K$1,CL_QtrStartRow-1+15,0,3,1))","v":52.07},{"$f":"IF(COUNTBLANK(OFFSET($L$1,CL_QtrStartRow-1+15,0,3,1))>0,\"\",AVERAGE(OFFSET($L$1,CL_QtrStartRow-1+15,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($P$1,CL_QtrStartRow-1+15,0,3,1))","v":52.37767145135566},{"$f":"IF(COUNTBLANK(OFFSET($Q$1,CL_QtrStartRow-1+15,0,3,1))>0,\"\",AVERAGE(OFFSET($Q$1,CL_QtrStartRow-1+15,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($S$1,CL_QtrStartRow-1+15,0,3,1))","v":53.067304625199363},"Q2 2017",null,null,null,null,{"$f":"AVERAGE(OFFSET($Y$1,BRN_QtrStartRow-1+15,0,3,1))","v":57.571666666666665},null,null,null,{"$f":"AVERAGE(OFFSET($AC$1,BRN_QtrStartRow-1+15,0,3,1))","v":56.996666666666663},{"$f":"IF(COUNTBLANK(OFFSET($AD$1,BRN_QtrStartRow-1+15,0,3,1))>0,\"\",AVERAGE(OFFSET($AD$1,BRN_QtrStartRow-1+15,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($AH$1,BRN_QtrStartRow-1+15,0,3,1))","v":57.551494001802929},{"$f":"IF(COUNTBLANK(OFFSET($AI$1,BRN_QtrStartRow-1+15,0,3,1))>0,\"\",AVERAGE(OFFSET($AI$1,BRN_QtrStartRow-1+15,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AK$1,BRN_QtrStartRow-1+15,0,3,1))","v":58.107552527563968},"Q2 2017",{"$f":"AVERAGE(OFFSET($AM$1,BRNWTI_QtrStartRow-1+15,0,3,1))","v":-4.7933333333333321},{"$f":"AVERAGE(OFFSET($AN$1,BRNWTI_QtrStartRow-1+15,0,3,1))","v":-5.0402479023646096},"Q2 2017",null,null,null,null,{"$f":"AVERAGE(OFFSET($AT$1,RBOB_QtrStartRow-1+15,0,3,1))","v":1.6721833333333331},null,null,null,{"$f":"AVERAGE(OFFSET($AX$1,RBOB_QtrStartRow-1+15,0,3,1))","v":1.6632666666666669},{"$f":"IF(COUNTBLANK(OFFSET($AY$1,RBOB_QtrStartRow-1+15,0,3,1))>0,\"\",AVERAGE(OFFSET($AY$1,RBOB_QtrStartRow-1+15,0,3,1)))","v":""},"",null,{"$f":"AVERAGE(OFFSET($BB$1,RBOB_QtrStartRow-1+15,0,3,1))","v":1.6634333333333335},{"$f":"IF(COUNTBLANK(OFFSET($BC$1,RBOB_QtrStartRow-1+15,0,3,1))>0,\"\",AVERAGE(OFFSET($BC$1,RBOB_QtrStartRow-1+15,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($BE$1,RBOB_QtrStartRow-1+15,0,3,1))","v":1.6721999999999999},{"$f":"AVERAGE(OFFSET($BF$1,RBOB_QtrStartRow-1+15,0,3,1))","v":17.165095374800639},{"$f":"AVERAGE(OFFSET($BG$1,RBOB_QtrStartRow-1+15,0,3,1))","v":17.48652854864434},{"$f":"IF(COUNTBLANK(OFFSET($BH$1,RBOB_QtrStartRow-1+15,0,3,1))>0,\"\",AVERAGE(OFFSET($BH$1,RBOB_QtrStartRow-1+15,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($BJ$1,RBOB_QtrStartRow-1+15,0,3,1))","v":12.124847472436029},{"$f":"AVERAGE(OFFSET($BK$1,RBOB_QtrStartRow-1+15,0,3,1))","v":12.312705998197082},{"$f":"IF(COUNTBLANK(OFFSET($BL$1,RBOB_QtrStartRow-1+15,0,3,1))>0,\"\",AVERAGE(OFFSET($BL$1,RBOB_QtrStartRow-1+15,0,3,1)))","v":""},"","Q2 2017",null,null,null,null,{"$f":"AVERAGE(OFFSET($BS$1,HO_QtrStartRow-1+15,0,3,1))","v":1.7244166666666672},null,null,null,{"$f":"AVERAGE(OFFSET($BW$1,HO_QtrStartRow-1+15,0,3,1))","v":1.7073999999999998},{"$f":"IF(COUNTBLANK(OFFSET($BX$1,HO_QtrStartRow-1+15,0,3,1))>0,\"\",AVERAGE(OFFSET($BX$1,HO_QtrStartRow-1+15,0,3,1)))","v":""},"",null,{"$f":"AVERAGE(OFFSET($CA$1,HO_QtrStartRow-1+15,0,3,1))","v":1.7144000000000001},{"$f":"IF(COUNTBLANK(OFFSET($CB$1,HO_QtrStartRow-1+15,0,3,1))>0,\"\",AVERAGE(OFFSET($CB$1,HO_QtrStartRow-1+15,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($CD$1,HO_QtrStartRow-1+15,0,3,1))","v":1.7312000000000003},{"$f":"AVERAGE(OFFSET($CE$1,HO_QtrStartRow-1+15,0,3,1))","v":19.643095374800652},{"$f":"AVERAGE(OFFSET($CF$1,HO_QtrStartRow-1+15,0,3,1))","v":19.627128548644329},{"$f":"IF(COUNTBLANK(OFFSET($CG$1,HO_QtrStartRow-1+15,0,3,1))>0,\"\",AVERAGE(OFFSET($CG$1,HO_QtrStartRow-1+15,0,3,1)))","v":""},{"$f":"IF(AND(CF75<>\"\",CG75<>\"\"),CG75-CF75,\"\")","v":""},{"$f":"AVERAGE(OFFSET($CI$1,HO_QtrStartRow-1+15,0,3,1))","v":14.602847472436041},{"$f":"AVERAGE(OFFSET($CJ$1,HO_QtrStartRow-1+15,0,3,1))","v":14.453305998197068},{"$f":"IF(COUNTBLANK(OFFSET($CK$1,HO_QtrStartRow-1+15,0,3,1))>0,\"\",AVERAGE(OFFSET($CK$1,HO_QtrStartRow-1+15,0,3,1)))","v":""},{"$f":"IF(AND(CJ75<>\"\",CK75<>\"\"),CK75-CJ75,\"\")","v":""},"Q2 2017",{"$f":"AVERAGE(OFFSET($CN$1,RBOBHO_QtrStartRow-1+15,0,3,1))","v":-5.2233333333333722E-2},{"$f":"AVERAGE(OFFSET($CO$1,RBOBHO_QtrStartRow-1+15,0,3,1))","v":-5.9000000000000385E-2},"Q2 2017",null,null,null,null,{"$f":"AVERAGE(OFFSET($CU$1,GAS_QtrStartRow-1+15,0,3,1))","v":531.66666666666663},null,null,null,{"$f":"AVERAGE(OFFSET($CY$1,GAS_QtrStartRow-1+15,0,3,1))","v":526.16666666666663},{"$f":"IF(COUNTBLANK(OFFSET($CZ$1,GAS_QtrStartRow-1+15,0,3,1))>0,\"\",AVERAGE(OFFSET($CZ$1,GAS_QtrStartRow-1+15,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($DD$1,GAS_QtrStartRow-1+15,0,3,1))","v":527.8137698495251},{"$f":"IF(COUNTBLANK(OFFSET($DE$1,GAS_QtrStartRow-1+15,0,3,1))>0,\"\",AVERAGE(OFFSET($DE$1,GAS_QtrStartRow-1+15,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($DG$1,GAS_QtrStartRow-1+15,0,3,1))","v":533.23187105609884},{"$f":"AVERAGE(OFFSET($DH$1,GAS_QtrStartRow-1+15,0,3,1))","v":13.467195265200958},{"$f":"AVERAGE(OFFSET($DI$1,GAS_QtrStartRow-1+15,0,3,1))","v":13.29599188403936},{"$f":"IF(COUNTBLANK(OFFSET($DJ$1,GAS_QtrStartRow-1+15,0,3,1))>0,\"\",AVERAGE(OFFSET($DJ$1,GAS_QtrStartRow-1+15,0,3,1)))","v":""},"","Q2 2017",{"$f":"AVERAGE(OFFSET($DM$1,HOGO_QtrStartRow-1+15,0,3,1))","v":2.5258256098860343E-2},{"$f":"AVERAGE(OFFSET($DN$1,HOGO_QtrStartRow-1+15,0,3,1))","v":2.7039338267501749E-2}]
[null,{"$f":"\"Q\"&INT((MONTH(EDATE(TODAY(),21))-1)/3)+1 & \" \" & RIGHT(YEAR(EDATE(TODAY(),21)),4)","v":"Q3 2017"},null,null,null,null,{"$f":"AVERAGE(OFFSET($G$1,CL_QtrStartRow-1+18,0,3,1))","v":53.436666666666667},null,null,null,{"$f":"AVERAGE(OFFSET($K$1,CL_QtrStartRow-1+18,0,3,1))","v":52.77},{"$f":"IF(COUNTBLANK(OFFSET($L$1,CL_QtrStartRow-1+18,0,3,1))>0,\"\",AVERAGE(OFFSET($L$1,CL_QtrStartRow-1+18,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($P$1,CL_QtrStartRow-1+18,0,3,1))","v":53.108210144927533},{"$f":"IF(COUNTBLANK(OFFSET($Q$1,CL_QtrStartRow-1+18,0,3,1))>0,\"\",AVERAGE(OFFSET($Q$1,CL_QtrStartRow-1+18,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($S$1,CL_QtrStartRow-1+18,0,3,1))","v":53.762112318840586},"Q3 2017",null,null,null,null,{"$f":"AVERAGE(OFFSET($Y$1,BRN_QtrStartRow-1+18,0,3,1))","v":58.326666666666675},null,null,null,{"$f":"AVERAGE(OFFSET($AC$1,BRN_QtrStartRow-1+18,0,3,1))","v":57.783333333333331},{"$f":"IF(COUNTBLANK(OFFSET($AD$1,BRN_QtrStartRow-1+18,0,3,1))>0,\"\",AVERAGE(OFFSET($AD$1,BRN_QtrStartRow-1+18,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($AH$1,BRN_QtrStartRow-1+18,0,3,1))","v":58.24289855072464},{"$f":"IF(COUNTBLANK(OFFSET($AI$1,BRN_QtrStartRow-1+18,0,3,1))>0,\"\",AVERAGE(OFFSET($AI$1,BRN_QtrStartRow-1+18,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AK$1,BRN_QtrStartRow-1+18,0,3,1))","v":58.75418219461698},"Q3 2017",{"$f":"AVERAGE(OFFSET($AM$1,BRNWTI_QtrStartRow-1+18,0,3,1))","v":-4.8899999999999979},{"$f":"AVERAGE(OFFSET($AN$1,BRNWTI_QtrStartRow-1+18,0,3,1))","v":-4.9920698757763944},"Q3 2017",null,null,null,null,{"$f":"AVERAGE(OFFSET($AT$1,RBOB_QtrStartRow-1+18,0,3,1))","v":1.6513666666666669},null,null,null,{"$f":"AVERAGE(OFFSET($AX$1,RBOB_QtrStartRow-1+18,0,3,1))","v":1.6414333333333335},{"$f":"IF(COUNTBLANK(OFFSET($AY$1,RBOB_QtrStartRow-1+18,0,3,1))>0,\"\",AVERAGE(OFFSET($AY$1,RBOB_QtrStartRow-1+18,0,3,1)))","v":""},"",null,{"$f":"AVERAGE(OFFSET($BB$1,RBOB_QtrStartRow-1+18,0,3,1))","v":1.5859333333333332},{"$f":"IF(COUNTBLANK(OFFSET($BC$1,RBOB_QtrStartRow-1+18,0,3,1))>0,\"\",AVERAGE(OFFSET($BC$1,RBOB_QtrStartRow-1+18,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($BE$1,RBOB_QtrStartRow-1+18,0,3,1))","v":1.5967833333333334},{"$f":"AVERAGE(OFFSET($BF$1,RBOB_QtrStartRow-1+18,0,3,1))","v":13.302787681159415},{"$f":"AVERAGE(OFFSET($BG$1,RBOB_QtrStartRow-1+18,0,3,1))","v":13.500989855072461},{"$f":"IF(COUNTBLANK(OFFSET($BH$1,RBOB_QtrStartRow-1+18,0,3,1))>0,\"\",AVERAGE(OFFSET($BH$1,RBOB_QtrStartRow-1+18,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($BJ$1,RBOB_QtrStartRow-1+18,0,3,1))","v":8.3107178053830211},{"$f":"AVERAGE(OFFSET($BK$1,RBOB_QtrStartRow-1+18,0,3,1))","v":8.36630144927536},{"$f":"IF(COUNTBLANK(OFFSET($BL$1,RBOB_QtrStartRow-1+18,0,3,1))>0,\"\",AVERAGE(OFFSET($BL$1,RBOB_QtrStartRow-1+18,0,3,1)))","v":""},"","Q3 2017",null,null,null,null,{"$f":"AVERAGE(OFFSET($BS$1,HO_QtrStartRow-1+18,0,3,1))","v":1.7510666666666668},null,null,null,{"$f":"AVERAGE(OFFSET($BW$1,HO_QtrStartRow-1+18,0,3,1))","v":1.7375666666666667},{"$f":"IF(COUNTBLANK(OFFSET($BX$1,HO_QtrStartRow-1+18,0,3,1))>0,\"\",AVERAGE(OFFSET($BX$1,HO_QtrStartRow-1+18,0,3,1)))","v":""},"",null,{"$f":"AVERAGE(OFFSET($CA$1,HO_QtrStartRow-1+18,0,3,1))","v":1.7504},{"$f":"IF(COUNTBLANK(OFFSET($CB$1,HO_QtrStartRow-1+18,0,3,1))>0,\"\",AVERAGE(OFFSET($CB$1,HO_QtrStartRow-1+18,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($CD$1,HO_QtrStartRow-1+18,0,3,1))","v":1.7618333333333336},{"$f":"AVERAGE(OFFSET($CE$1,HO_QtrStartRow-1+18,0,3,1))","v":20.234887681159428},{"$f":"AVERAGE(OFFSET($CF$1,HO_QtrStartRow-1+18,0,3,1))","v":20.40858985507246},{"$f":"IF(COUNTBLANK(OFFSET($CG$1,HO_QtrStartRow-1+18,0,3,1))>0,\"\",AVERAGE(OFFSET($CG$1,HO_QtrStartRow-1+18,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($CI$1,HO_QtrStartRow-1+18,0,3,1))","v":15.242817805383034},{"$f":"AVERAGE(OFFSET($CJ$1,HO_QtrStartRow-1+18,0,3,1))","v":15.273901449275357},{"$f":"IF(COUNTBLANK(OFFSET($CK$1,HO_QtrStartRow-1+18,0,3,1))>0,\"\",AVERAGE(OFFSET($CK$1,HO_QtrStartRow-1+18,0,3,1)))","v":""},"","Q3 2017",{"$f":"AVERAGE(OFFSET($CN$1,RBOBHO_QtrStartRow-1+18,0,3,1))","v":-9.9700000000000344E-2},{"$f":"AVERAGE(OFFSET($CO$1,RBOBHO_QtrStartRow-1+18,0,3,1))","v":-0.16505000000000045},"Q3 2017",null,null,null,null,{"$f":"AVERAGE(OFFSET($CU$1,GAS_QtrStartRow-1+18,0,3,1))","v":539.20833333333337},null,null,null,{"$f":"AVERAGE(OFFSET($CY$1,GAS_QtrStartRow-1+18,0,3,1))","v":534.41666666666663},{"$f":"IF(COUNTBLANK(OFFSET($CZ$1,GAS_QtrStartRow-1+18,0,3,1))>0,\"\",AVERAGE(OFFSET($CZ$1,GAS_QtrStartRow-1+18,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($DD$1,GAS_QtrStartRow-1+18,0,3,1))","v":536.27173913043487},{"$f":"IF(COUNTBLANK(OFFSET($DE$1,GAS_QtrStartRow-1+18,0,3,1))>0,\"\",AVERAGE(OFFSET($DE$1,GAS_QtrStartRow-1+18,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($DG$1,GAS_QtrStartRow-1+18,0,3,1))","v":540.92330917874403},{"$f":"AVERAGE(OFFSET($DH$1,GAS_QtrStartRow-1+18,0,3,1))","v":13.852973399845304},{"$f":"AVERAGE(OFFSET($DI$1,GAS_QtrStartRow-1+18,0,3,1))","v":13.739885225172648},{"$f":"IF(COUNTBLANK(OFFSET($DJ$1,GAS_QtrStartRow-1+18,0,3,1))>0,\"\",AVERAGE(OFFSET($DJ$1,GAS_QtrStartRow-1+18,0,3,1)))","v":""},"","Q3 2017",{"$f":"AVERAGE(OFFSET($DM$1,HOGO_QtrStartRow-1+18,0,3,1))","v":2.7805773942686834E-2},{"$f":"AVERAGE(OFFSET($DN$1,HOGO_QtrStartRow-1+18,0,3,1))","v":3.3091533465183932E-2}]
[null,{"$f":"\"Q\"&INT((MONTH(EDATE(TODAY(),24))-1)/3)+1 & \" \" & RIGHT(YEAR(EDATE(TODAY(),24)),4)","v":"Q4 2017"},null,null,null,null,{"$f":"AVERAGE(OFFSET($G$1,CL_QtrStartRow-1+21,0,3,1))","v":54.183333333333337},null,null,null,{"$f":"AVERAGE(OFFSET($K$1,CL_QtrStartRow-1+21,0,3,1))","v":53.54666666666666},{"$f":"IF(COUNTBLANK(OFFSET($L$1,CL_QtrStartRow-1+21,0,3,1))>0,\"\",AVERAGE(OFFSET($L$1,CL_QtrStartRow-1+21,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($P$1,CL_QtrStartRow-1+21,0,3,1))","v":53.826186868686875},{"$f":"IF(COUNTBLANK(OFFSET($Q$1,CL_QtrStartRow-1+21,0,3,1))>0,\"\",AVERAGE(OFFSET($Q$1,CL_QtrStartRow-1+21,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($S$1,CL_QtrStartRow-1+21,0,3,1))","v":54.450070707070715},"Q4 2017",null,null,null,null,{"$f":"AVERAGE(OFFSET($Y$1,BRN_QtrStartRow-1+21,0,3,1))","v":58.943333333333328},null,null,null,{"$f":"AVERAGE(OFFSET($AC$1,BRN_QtrStartRow-1+21,0,3,1))","v":58.44},{"$f":"IF(COUNTBLANK(OFFSET($AD$1,BRN_QtrStartRow-1+21,0,3,1))>0,\"\",AVERAGE(OFFSET($AD$1,BRN_QtrStartRow-1+21,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($AH$1,BRN_QtrStartRow-1+21,0,3,1))","v":58.883636363636363},{"$f":"IF(COUNTBLANK(OFFSET($AI$1,BRN_QtrStartRow-1+21,0,3,1))>0,\"\",AVERAGE(OFFSET($AI$1,BRN_QtrStartRow-1+21,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AK$1,BRN_QtrStartRow-1+21,0,3,1))","v":59.37683333333333},"Q4 2017",{"$f":"AVERAGE(OFFSET($AM$1,BRNWTI_QtrStartRow-1+21,0,3,1))","v":-4.7599999999999909},{"$f":"AVERAGE(OFFSET($AN$1,BRNWTI_QtrStartRow-1+21,0,3,1))","v":-4.9267626262626152},"Q4 2017",null,null,null,null,{"$f":"AVERAGE(OFFSET($AT$1,RBOB_QtrStartRow-1+21,0,3,1))","v":1.4836999999999998},null,null,null,{"$f":"AVERAGE(OFFSET($AX$1,RBOB_QtrStartRow-1+21,0,3,1))","v":1.4710999999999999},{"$f":"IF(COUNTBLANK(OFFSET($AY$1,RBOB_QtrStartRow-1+21,0,3,1))>0,\"\",AVERAGE(OFFSET($AY$1,RBOB_QtrStartRow-1+21,0,3,1)))","v":""},"",null,{"$f":"AVERAGE(OFFSET($BB$1,RBOB_QtrStartRow-1+21,0,3,1))","v":1.4622666666666666},{"$f":"IF(COUNTBLANK(OFFSET($BC$1,RBOB_QtrStartRow-1+21,0,3,1))>0,\"\",AVERAGE(OFFSET($BC$1,RBOB_QtrStartRow-1+21,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($BE$1,RBOB_QtrStartRow-1+21,0,3,1))","v":1.4755999999999998},{"$f":"AVERAGE(OFFSET($BF$1,RBOB_QtrStartRow-1+21,0,3,1))","v":7.5251292929292761},{"$f":"AVERAGE(OFFSET($BG$1,RBOB_QtrStartRow-1+21,0,3,1))","v":7.5890131313131306},{"$f":"IF(COUNTBLANK(OFFSET($BH$1,RBOB_QtrStartRow-1+21,0,3,1))>0,\"\",AVERAGE(OFFSET($BH$1,RBOB_QtrStartRow-1+21,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($BJ$1,RBOB_QtrStartRow-1+21,0,3,1))","v":2.5983666666666614},{"$f":"AVERAGE(OFFSET($BK$1,RBOB_QtrStartRow-1+21,0,3,1))","v":2.531563636363638},{"$f":"IF(COUNTBLANK(OFFSET($BL$1,RBOB_QtrStartRow-1+21,0,3,1))>0,\"\",AVERAGE(OFFSET($BL$1,RBOB_QtrStartRow-1+21,0,3,1)))","v":""},"","Q4 2017",null,null,null,null,{"$f":"AVERAGE(OFFSET($BS$1,HO_QtrStartRow-1+21,0,3,1))","v":1.7816166666666671},null,null,null,{"$f":"AVERAGE(OFFSET($BW$1,HO_QtrStartRow-1+21,0,3,1))","v":1.7710666666666668},{"$f":"IF(COUNTBLANK(OFFSET($BX$1,HO_QtrStartRow-1+21,0,3,1))>0,\"\",AVERAGE(OFFSET($BX$1,HO_QtrStartRow-1+21,0,3,1)))","v":""},"",null,{"$f":"AVERAGE(OFFSET($CA$1,HO_QtrStartRow-1+21,0,3,1))","v":1.7799000000000003},{"$f":"IF(COUNTBLANK(OFFSET($CB$1,HO_QtrStartRow-1+21,0,3,1))>0,\"\",AVERAGE(OFFSET($CB$1,HO_QtrStartRow-1+21,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($CD$1,HO_QtrStartRow-1+21,0,3,1))","v":1.7897166666666671},{"$f":"AVERAGE(OFFSET($CE$1,HO_QtrStartRow-1+21,0,3,1))","v":20.718029292929298},{"$f":"AVERAGE(OFFSET($CF$1,HO_QtrStartRow-1+21,0,3,1))","v":20.929613131313133},{"$f":"IF(COUNTBLANK(OFFSET($CG$1,HO_QtrStartRow-1+21,0,3,1))>0,\"\",AVERAGE(OFFSET($CG$1,HO_QtrStartRow-1+21,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($CI$1,HO_QtrStartRow-1+21,0,3,1))","v":15.791266666666685},{"$f":"AVERAGE(OFFSET($CJ$1,HO_QtrStartRow-1+21,0,3,1))","v":15.87216363636364},{"$f":"IF(COUNTBLANK(OFFSET($CK$1,HO_QtrStartRow-1+21,0,3,1))>0,\"\",AVERAGE(OFFSET($CK$1,HO_QtrStartRow-1+21,0,3,1)))","v":""},"","Q4 2017",{"$f":"AVERAGE(OFFSET($CN$1,RBOBHO_QtrStartRow-1+21,0,3,1))","v":-0.29791666666666727},{"$f":"AVERAGE(OFFSET($CO$1,RBOBHO_QtrStartRow-1+21,0,3,1))","v":-0.31411666666666727},"Q4 2017",null,null,null,null,{"$f":"AVERAGE(OFFSET($CU$1,GAS_QtrStartRow-1+21,0,3,1))","v":545.875},null,null,null,{"$f":"AVERAGE(OFFSET($CY$1,GAS_QtrStartRow-1+21,0,3,1))","v":541},{"$f":"IF(COUNTBLANK(OFFSET($CZ$1,GAS_QtrStartRow-1+21,0,3,1))>0,\"\",AVERAGE(OFFSET($CZ$1,GAS_QtrStartRow-1+21,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($DD$1,GAS_QtrStartRow-1+21,0,3,1))","v":542.25340909090903},{"$f":"IF(COUNTBLANK(OFFSET($DE$1,GAS_QtrStartRow-1+21,0,3,1))>0,\"\",AVERAGE(OFFSET($DE$1,GAS_QtrStartRow-1+21,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($DG$1,GAS_QtrStartRow-1+21,0,3,1))","v":547.15378787878785},{"$f":"AVERAGE(OFFSET($DH$1,GAS_QtrStartRow-1+21,0,3,1))","v":14.066628126906648},{"$f":"AVERAGE(OFFSET($DI$1,GAS_QtrStartRow-1+21,0,3,1))","v":13.902056131787672},{"$f":"IF(COUNTBLANK(OFFSET($DJ$1,GAS_QtrStartRow-1+21,0,3,1))>0,\"\",AVERAGE(OFFSET($DJ$1,GAS_QtrStartRow-1+21,0,3,1)))","v":""},"","Q4 2017",{"$f":"AVERAGE(OFFSET($DM$1,HOGO_QtrStartRow-1+21,0,3,1))","v":3.7049712368169008E-2},{"$f":"AVERAGE(OFFSET($DN$1,HOGO_QtrStartRow-1+21,0,3,1))","v":4.1062822375238651E-2}]
[null,{"$f":"\"Q\"&INT((MONTH(EDATE(TODAY(),27))-1)/3)+1 & \" \" & RIGHT(YEAR(EDATE(TODAY(),27)),4)","v":"Q1 2018"},null,null,null,null,{"$f":"AVERAGE(OFFSET($G$1,CL_QtrStartRow-1+24,0,3,1))","v":54.706666666666678},null,null,null,{"$f":"AVERAGE(OFFSET($K$1,CL_QtrStartRow-1+24,0,3,1))","v":54.096666666666664},{"$f":"IF(COUNTBLANK(OFFSET($L$1,CL_QtrStartRow-1+24,0,3,1))>0,\"\",AVERAGE(OFFSET($L$1,CL_QtrStartRow-1+24,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($P$1,CL_QtrStartRow-1+24,0,3,1))","v":54.333274853801164},{"$f":"IF(COUNTBLANK(OFFSET($Q$1,CL_QtrStartRow-1+24,0,3,1))>0,\"\",AVERAGE(OFFSET($Q$1,CL_QtrStartRow-1+24,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($S$1,CL_QtrStartRow-1+24,0,3,1))","v":54.930584795321643},"Q1 2018",null,null,null,null,{"$f":"AVERAGE(OFFSET($Y$1,BRN_QtrStartRow-1+24,0,3,1))","v":59.578333333333326},null,null,null,{"$f":"AVERAGE(OFFSET($AC$1,BRN_QtrStartRow-1+24,0,3,1))","v":59.089999999999996},{"$f":"IF(COUNTBLANK(OFFSET($AD$1,BRN_QtrStartRow-1+24,0,3,1))>0,\"\",AVERAGE(OFFSET($AD$1,BRN_QtrStartRow-1+24,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($AH$1,BRN_QtrStartRow-1+24,0,3,1))","v":59.530174603174601},{"$f":"IF(COUNTBLANK(OFFSET($AI$1,BRN_QtrStartRow-1+24,0,3,1))>0,\"\",AVERAGE(OFFSET($AI$1,BRN_QtrStartRow-1+24,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AK$1,BRN_QtrStartRow-1+24,0,3,1))","v":60.00078932178932},"Q1 2018",{"$f":"AVERAGE(OFFSET($AM$1,BRNWTI_QtrStartRow-1+24,0,3,1))","v":-4.8716666666666555},{"$f":"AVERAGE(OFFSET($AN$1,BRNWTI_QtrStartRow-1+24,0,3,1))","v":-5.0702045264676743},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1 2018",null,null,null,null,{"$f":"AVERAGE(OFFSET($CU$1,GAS_QtrStartRow-1+24,0,3,1))","v":552},null,null,null,{"$f":"AVERAGE(OFFSET($CY$1,GAS_QtrStartRow-1+24,0,3,1))","v":547.25},{"$f":"IF(COUNTBLANK(OFFSET($CZ$1,GAS_QtrStartRow-1+24,0,3,1))>0,\"\",AVERAGE(OFFSET($CZ$1,GAS_QtrStartRow-1+24,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($DD$1,GAS_QtrStartRow-1+24,0,3,1))","v":548.41578282828289},{"$f":"IF(COUNTBLANK(OFFSET($DE$1,GAS_QtrStartRow-1+24,0,3,1))>0,\"\",AVERAGE(OFFSET($DE$1,GAS_QtrStartRow-1+24,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($DG$1,GAS_QtrStartRow-1+24,0,3,1))","v":553.16578282828289},{"$f":"AVERAGE(OFFSET($DH$1,GAS_QtrStartRow-1+24,0,3,1))","v":14.249651326302336},{"$f":"AVERAGE(OFFSET($DI$1,GAS_QtrStartRow-1+24,0,3,1))","v":14.082682152299606},{"$f":"IF(COUNTBLANK(OFFSET($DJ$1,GAS_QtrStartRow-1+24,0,3,1))>0,\"\",AVERAGE(OFFSET($DJ$1,GAS_QtrStartRow-1+24,0,3,1)))","v":""},{"$f":"IF(AND(DI78<>\"\",DJ78<>\"\"),DJ78-DI78,\"\")","v":""}]
[null,{"$f":"\"Q\"&INT((MONTH(EDATE(TODAY(),30))-1)/3)+1 & \" \" & RIGHT(YEAR(EDATE(TODAY(),30)),4)","v":"Q2 2018"},null,null,null,null,{"$f":"AVERAGE(OFFSET($G$1,CL_QtrStartRow-1+27,0,3,1))","v":55.276666666666678},null,null,null,{"$f":"AVERAGE(OFFSET($K$1,CL_QtrStartRow-1+27,0,3,1))","v":54.676666666666669},{"$f":"IF(COUNTBLANK(OFFSET($L$1,CL_QtrStartRow-1+27,0,3,1))>0,\"\",AVERAGE(OFFSET($L$1,CL_QtrStartRow-1+27,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($P$1,CL_QtrStartRow-1+27,0,3,1))","v":54.928874458874454},{"$f":"IF(COUNTBLANK(OFFSET($Q$1,CL_QtrStartRow-1+27,0,3,1))>0,\"\",AVERAGE(OFFSET($Q$1,CL_QtrStartRow-1+27,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($S$1,CL_QtrStartRow-1+27,0,3,1))","v":55.540303030303029},"Q2 2018",null,null,null,null,{"$f":"AVERAGE(OFFSET($Y$1,BRN_QtrStartRow-1+27,0,3,1))","v":60.183333333333337},null,null,null,{"$f":"AVERAGE(OFFSET($AC$1,BRN_QtrStartRow-1+27,0,3,1))","v":59.733333333333327},{"$f":"IF(COUNTBLANK(OFFSET($AD$1,BRN_QtrStartRow-1+27,0,3,1))>0,\"\",AVERAGE(OFFSET($AD$1,BRN_QtrStartRow-1+27,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($AH$1,BRN_QtrStartRow-1+27,0,3,1))","v":60.086473429951688},{"$f":"IF(COUNTBLANK(OFFSET($AI$1,BRN_QtrStartRow-1+27,0,3,1))>0,\"\",AVERAGE(OFFSET($AI$1,BRN_QtrStartRow-1+27,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AK$1,BRN_QtrStartRow-1+27,0,3,1))","v":60.50647342995169},"Q2 2018",{"$f":"AVERAGE(OFFSET($AM$1,BRNWTI_QtrStartRow-1+27,0,3,1))","v":-4.9066666666666565},{"$f":"AVERAGE(OFFSET($AN$1,BRNWTI_QtrStartRow-1+27,0,3,1))","v":-4.9661703996486537},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2 2018",null,null,null,null,{"$f":"AVERAGE(OFFSET($CU$1,GAS_QtrStartRow-1+27,0,3,1))","v":557.16666666666663},null,null,null,{"$f":"AVERAGE(OFFSET($CY$1,GAS_QtrStartRow-1+27,0,3,1))","v":552.41666666666663},{"$f":"IF(COUNTBLANK(OFFSET($CZ$1,GAS_QtrStartRow-1+27,0,3,1))>0,\"\",AVERAGE(OFFSET($CZ$1,GAS_QtrStartRow-1+27,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($DD$1,GAS_QtrStartRow-1+27,0,3,1))","v":553.40338164251204},{"$f":"IF(COUNTBLANK(OFFSET($DE$1,GAS_QtrStartRow-1+27,0,3,1))>0,\"\",AVERAGE(OFFSET($DE$1,GAS_QtrStartRow-1+27,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($DG$1,GAS_QtrStartRow-1+27,0,3,1))","v":558.15338164251216},{"$f":"AVERAGE(OFFSET($DH$1,GAS_QtrStartRow-1+27,0,3,1))","v":14.413443569043226},{"$f":"AVERAGE(OFFSET($DI$1,GAS_QtrStartRow-1+27,0,3,1))","v":14.19585967642576},{"$f":"IF(COUNTBLANK(OFFSET($DJ$1,GAS_QtrStartRow-1+27,0,3,1))>0,\"\",AVERAGE(OFFSET($DJ$1,GAS_QtrStartRow-1+27,0,3,1)))","v":""},""]
[null,{"$f":"\"Q\"&INT((MONTH(EDATE(TODAY(),33))-1)/3)+1 & \" \" & RIGHT(YEAR(EDATE(TODAY(),33)),4)","v":"Q3 2018"},null,null,null,null,{"$f":"AVERAGE(OFFSET($G$1,CL_QtrStartRow-1+30,0,3,1))","v":55.845000000000006},null,null,null,{"$f":"AVERAGE(OFFSET($K$1,CL_QtrStartRow-1+30,0,3,1))","v":55.23},{"$f":"IF(COUNTBLANK(OFFSET($L$1,CL_QtrStartRow-1+30,0,3,1))>0,\"\",AVERAGE(OFFSET($L$1,CL_QtrStartRow-1+30,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($P$1,CL_QtrStartRow-1+30,0,3,1))","v":55.480907704042714},{"$f":"IF(COUNTBLANK(OFFSET($Q$1,CL_QtrStartRow-1+30,0,3,1))>0,\"\",AVERAGE(OFFSET($Q$1,CL_QtrStartRow-1+30,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($S$1,CL_QtrStartRow-1+30,0,3,1))","v":56.095907704042723},"Q3 2018",null,null,null,null,{"$f":"AVERAGE(OFFSET($Y$1,BRN_QtrStartRow-1+30,0,3,1))","v":60.640000000000008},null,null,null,{"$f":"AVERAGE(OFFSET($AC$1,BRN_QtrStartRow-1+30,0,3,1))","v":60.22},{"$f":"IF(COUNTBLANK(OFFSET($AD$1,BRN_QtrStartRow-1+30,0,3,1))>0,\"\",AVERAGE(OFFSET($AD$1,BRN_QtrStartRow-1+30,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($AH$1,BRN_QtrStartRow-1+30,0,3,1))","v":60.496020421607376},{"$f":"IF(COUNTBLANK(OFFSET($AI$1,BRN_QtrStartRow-1+30,0,3,1))>0,\"\",AVERAGE(OFFSET($AI$1,BRN_QtrStartRow-1+30,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AK$1,BRN_QtrStartRow-1+30,0,3,1))","v":60.916020421607385},"Q3 2018",{"$f":"AVERAGE(OFFSET($AM$1,BRNWTI_QtrStartRow-1+30,0,3,1))","v":-4.7949999999999946},{"$f":"AVERAGE(OFFSET($AN$1,BRNWTI_QtrStartRow-1+30,0,3,1))","v":-4.8201127175646592},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3 2018",null,null,null,null,{"$f":"AVERAGE(OFFSET($CU$1,GAS_QtrStartRow-1+30,0,3,1))","v":561.25},null,null,null,{"$f":"AVERAGE(OFFSET($CY$1,GAS_QtrStartRow-1+30,0,3,1))","v":556.5},{"$f":"IF(COUNTBLANK(OFFSET($CZ$1,GAS_QtrStartRow-1+30,0,3,1))>0,\"\",AVERAGE(OFFSET($CZ$1,GAS_QtrStartRow-1+30,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($DD$1,GAS_QtrStartRow-1+30,0,3,1))","v":557.32583992094862},{"$f":"IF(COUNTBLANK(OFFSET($DE$1,GAS_QtrStartRow-1+30,0,3,1))>0,\"\",AVERAGE(OFFSET($DE$1,GAS_QtrStartRow-1+30,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($DG$1,GAS_QtrStartRow-1+30,0,3,1))","v":562.07583992094862},{"$f":"AVERAGE(OFFSET($DH$1,GAS_QtrStartRow-1+30,0,3,1))","v":14.53040104429175},{"$f":"AVERAGE(OFFSET($DI$1,GAS_QtrStartRow-1+30,0,3,1))","v":14.312817151674309},{"$f":"IF(COUNTBLANK(OFFSET($DJ$1,GAS_QtrStartRow-1+30,0,3,1))>0,\"\",AVERAGE(OFFSET($DJ$1,GAS_QtrStartRow-1+30,0,3,1)))","v":""},""]
[null,{"$f":"\"Q\"&INT((MONTH(EDATE(TODAY(),36))-1)/3)+1 & \" \" & RIGHT(YEAR(EDATE(TODAY(),36)),4)","v":"Q4 2018"},null,null,null,null,{"$f":"AVERAGE(OFFSET($G$1,CL_QtrStartRow-1+33,0,3,1))","v":56.39166666666668},null,null,null,{"$f":"AVERAGE(OFFSET($K$1,CL_QtrStartRow-1+33,0,3,1))","v":55.813333333333333},{"$f":"IF(COUNTBLANK(OFFSET($L$1,CL_QtrStartRow-1+33,0,3,1))>0,\"\",AVERAGE(OFFSET($L$1,CL_QtrStartRow-1+33,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($P$1,CL_QtrStartRow-1+33,0,3,1))","v":56.025566252587993},{"$f":"IF(COUNTBLANK(OFFSET($Q$1,CL_QtrStartRow-1+33,0,3,1))>0,\"\",AVERAGE(OFFSET($Q$1,CL_QtrStartRow-1+33,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($S$1,CL_QtrStartRow-1+33,0,3,1))","v":56.556073498964814},"Q4 2018",null,null,null,null,{"$f":"AVERAGE(OFFSET($Y$1,BRN_QtrStartRow-1+33,0,3,1))","v":61.040000000000013},null,null,null,{"$f":"AVERAGE(OFFSET($AC$1,BRN_QtrStartRow-1+33,0,3,1))","v":60.620000000000005},{"$f":"IF(COUNTBLANK(OFFSET($AD$1,BRN_QtrStartRow-1+33,0,3,1))>0,\"\",AVERAGE(OFFSET($AD$1,BRN_QtrStartRow-1+33,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($AH$1,BRN_QtrStartRow-1+33,0,3,1))","v":60.905628458498029},{"$f":"IF(COUNTBLANK(OFFSET($AI$1,BRN_QtrStartRow-1+33,0,3,1))>0,\"\",AVERAGE(OFFSET($AI$1,BRN_QtrStartRow-1+33,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AK$1,BRN_QtrStartRow-1+33,0,3,1))","v":61.325628458498024},"Q4 2018",{"$f":"AVERAGE(OFFSET($AM$1,BRNWTI_QtrStartRow-1+33,0,3,1))","v":-4.648333333333329},{"$f":"AVERAGE(OFFSET($AN$1,BRNWTI_QtrStartRow-1+33,0,3,1))","v":-4.7695549595332141},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4 2018",null,null,null,null,{"$f":"AVERAGE(OFFSET($CU$1,GAS_QtrStartRow-1+33,0,3,1))","v":565},null,null,null,{"$f":"AVERAGE(OFFSET($CY$1,GAS_QtrStartRow-1+33,0,3,1))","v":560.25},{"$f":"IF(COUNTBLANK(OFFSET($CZ$1,GAS_QtrStartRow-1+33,0,3,1))>0,\"\",AVERAGE(OFFSET($CZ$1,GAS_QtrStartRow-1+33,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($DD$1,GAS_QtrStartRow-1+33,0,3,1))","v":561.13083003952568},{"$f":"IF(COUNTBLANK(OFFSET($DE$1,GAS_QtrStartRow-1+33,0,3,1))>0,\"\",AVERAGE(OFFSET($DE$1,GAS_QtrStartRow-1+33,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($DG$1,GAS_QtrStartRow-1+33,0,3,1))","v":565.88083003952568},{"$f":"AVERAGE(OFFSET($DH$1,GAS_QtrStartRow-1+33,0,3,1))","v":14.631529936069176},{"$f":"AVERAGE(OFFSET($DI$1,GAS_QtrStartRow-1+33,0,3,1))","v":14.41394604345173},{"$f":"IF(COUNTBLANK(OFFSET($DJ$1,GAS_QtrStartRow-1+33,0,3,1))>0,\"\",AVERAGE(OFFSET($DJ$1,GAS_QtrStartRow-1+33,0,3,1)))","v":""},""]
[null,{"$f":"\"Q\"&INT((MONTH(EDATE(TODAY(),39))-1)/3)+1 & \" \" & RIGHT(YEAR(EDATE(TODAY(),39)),4)","v":"Q1 2019"},null,null,null,null,{"$f":"AVERAGE(OFFSET($G$1,CL_QtrStartRow-1+36,0,3,1))","v":56.728333333333353},null,null,null,{"$f":"AVERAGE(OFFSET($K$1,CL_QtrStartRow-1+36,0,3,1))","v":56.223333333333336},{"$f":"IF(COUNTBLANK(OFFSET($L$1,CL_QtrStartRow-1+36,0,3,1))>0,\"\",AVERAGE(OFFSET($L$1,CL_QtrStartRow-1+36,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($P$1,CL_QtrStartRow-1+36,0,3,1))","v":56.39140350877193},{"$f":"IF(COUNTBLANK(OFFSET($Q$1,CL_QtrStartRow-1+36,0,3,1))>0,\"\",AVERAGE(OFFSET($Q$1,CL_QtrStartRow-1+36,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($S$1,CL_QtrStartRow-1+36,0,3,1))","v":56.896403508771947},"Q1 2019",null,null,null,null,{"$f":"AVERAGE(OFFSET($Y$1,BRN_QtrStartRow-1+36,0,3,1))","v":61.460000000000008},null,null,null,{"$f":"AVERAGE(OFFSET($AC$1,BRN_QtrStartRow-1+36,0,3,1))","v":61.04},{"$f":"IF(COUNTBLANK(OFFSET($AD$1,BRN_QtrStartRow-1+36,0,3,1))>0,\"\",AVERAGE(OFFSET($AD$1,BRN_QtrStartRow-1+36,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($AH$1,BRN_QtrStartRow-1+36,0,3,1))","v":61.326676767676766},{"$f":"IF(COUNTBLANK(OFFSET($AI$1,BRN_QtrStartRow-1+36,0,3,1))>0,\"\",AVERAGE(OFFSET($AI$1,BRN_QtrStartRow-1+36,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AK$1,BRN_QtrStartRow-1+36,0,3,1))","v":61.746676767676774},"Q1 2019",{"$f":"AVERAGE(OFFSET($AM$1,BRNWTI_QtrStartRow-1+36,0,3,1))","v":-4.7316666666666594},{"$f":"AVERAGE(OFFSET($AN$1,BRNWTI_QtrStartRow-1+36,0,3,1))","v":-4.850273258904835},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1 2019",null,null,null,null,{"$f":"AVERAGE(OFFSET($CU$1,GAS_QtrStartRow-1+36,0,3,1))","v":569.25},null,null,null,{"$f":"AVERAGE(OFFSET($CY$1,GAS_QtrStartRow-1+36,0,3,1))","v":564.5},{"$f":"IF(COUNTBLANK(OFFSET($CZ$1,GAS_QtrStartRow-1+36,0,3,1))>0,\"\",AVERAGE(OFFSET($CZ$1,GAS_QtrStartRow-1+36,0,3,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($DD$1,GAS_QtrStartRow-1+36,0,3,1))","v":565.52196969696968},{"$f":"IF(COUNTBLANK(OFFSET($DE$1,GAS_QtrStartRow-1+36,0,3,1))>0,\"\",AVERAGE(OFFSET($DE$1,GAS_QtrStartRow-1+36,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($DG$1,GAS_QtrStartRow-1+36,0,3,1))","v":570.27196969696968},{"$f":"AVERAGE(OFFSET($DH$1,GAS_QtrStartRow-1+36,0,3,1))","v":14.79989634601043},{"$f":"AVERAGE(OFFSET($DI$1,GAS_QtrStartRow-1+36,0,3,1))","v":14.582312453392994},{"$f":"IF(COUNTBLANK(OFFSET($DJ$1,GAS_QtrStartRow-1+36,0,3,1))>0,\"\",AVERAGE(OFFSET($DJ$1,GAS_QtrStartRow-1+36,0,3,1)))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,{"$f":"\"CAL \" & RIGHT(YEAR(TODAY())+1,2)","v":"CAL 16"},null,null,null,null,{"$f":"AVERAGE(OFFSET($G$1,CL_FirstMoNextYrRow-1,0,12,1))","v":49.549166666666679},null,null,null,{"$f":"AVERAGE(OFFSET($K$1,CL_FirstMoNextYrRow-1,0,12,1))","v":48.702500000000008},{"$f":"IF(COUNTBLANK(OFFSET($L$1,CL_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($L$1,CL_FirstMoNextYrRow-1,0,12,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($P$1,CL_FirstMoNextYrRow-1,0,12,1))","v":49.226780896576088},{"$f":"IF(COUNTBLANK(OFFSET($Q$1,CL_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($Q$1,CL_FirstMoNextYrRow-1,0,12,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($S$1,CL_FirstMoNextYrRow-1,0,12,1))","v":50.053489076569889},"CAL 16",null,null,null,null,{"$f":"AVERAGE(OFFSET($Y$1,BRN_FirstMoNextYrRow-1,0,12,1))","v":53.417916666666677},null,null,null,{"$f":"AVERAGE(OFFSET($AC$1,BRN_FirstMoNextYrRow-1,0,12,1))","v":52.764999999999993},{"$f":"IF(COUNTBLANK(OFFSET($AD$1,BRN_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($AD$1,BRN_FirstMoNextYrRow-1,0,12,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($AH$1,BRN_FirstMoNextYrRow-1,0,12,1))","v":53.723062213752428},{"$f":"IF(COUNTBLANK(OFFSET($AI$1,BRN_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($AI$1,BRN_FirstMoNextYrRow-1,0,12,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AK$1,BRN_FirstMoNextYrRow-1,0,12,1))","v":54.364961215415029},"CAL 16",{"$f":"AVERAGE(OFFSET($AM$1,BRNWTI_FirstMoNextYrRow-1,0,12,1))","v":-3.8687500000000057},{"$f":"AVERAGE(OFFSET($AN$1,BRNWTI_FirstMoNextYrRow-1,0,12,1))","v":-4.3114721388451427},"CAL 16",null,null,null,null,{"$f":"IF(COUNTBLANK(OFFSET($AT$1,RBOB_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($AT$1,RBOB_FirstMoNextYrRow-1,0,12,1)))","v":1.5064958333333334},null,null,null,{"$f":"IF(COUNTBLANK(OFFSET($AX$1,RBOB_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($AX$1,RBOB_FirstMoNextYrRow-1,0,12,1)))","v":1.4845333333333333},{"$f":"IF(COUNTBLANK(OFFSET($AY$1,RBOB_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($AY$1,RBOB_FirstMoNextYrRow-1,0,12,1)))","v":""},"",null,{"$f":"IF(COUNTBLANK(OFFSET($BB$1,RBOB_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($BB$1,RBOB_FirstMoNextYrRow-1,0,12,1)))","v":1.4890999999999999},{"$f":"IF(COUNTBLANK(OFFSET($BC$1,RBOB_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($BC$1,RBOB_FirstMoNextYrRow-1,0,12,1)))","v":""},"",{"$f":"IF(COUNTBLANK(OFFSET($BE$1,RBOB_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($BE$1,RBOB_FirstMoNextYrRow-1,0,12,1)))","v":1.5097791666666665},{"$f":"IF(COUNTBLANK(OFFSET($BF$1,RBOB_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($BF$1,RBOB_FirstMoNextYrRow-1,0,12,1)))","v":13.35723592343011},{"$f":"IF(COUNTBLANK(OFFSET($BG$1,RBOB_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($BG$1,RBOB_FirstMoNextYrRow-1,0,12,1)))","v":13.315419103423906},{"$f":"IF(COUNTBLANK(OFFSET($BH$1,RBOB_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($BH$1,RBOB_FirstMoNextYrRow-1,0,12,1)))","v":""},"",{"$f":"IF(COUNTBLANK(OFFSET($BJ$1,RBOB_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($BJ$1,RBOB_FirstMoNextYrRow-1,0,12,1)))","v":9.0457637845849632},{"$f":"IF(COUNTBLANK(OFFSET($BK$1,RBOB_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($BK$1,RBOB_FirstMoNextYrRow-1,0,12,1)))","v":8.8191377862475679},{"$f":"IF(COUNTBLANK(OFFSET($BL$1,RBOB_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($BL$1,RBOB_FirstMoNextYrRow-1,0,12,1)))","v":""},"","CAL 16",null,null,null,null,{"$f":"IF(COUNTBLANK(OFFSET($BS$1,HO_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($BS$1,HO_FirstMoNextYrRow-1,0,12,1)))","v":1.6413333333333335},null,null,null,{"$f":"IF(COUNTBLANK(OFFSET($BW$1,HO_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($BW$1,HO_FirstMoNextYrRow-1,0,12,1)))","v":1.6202833333333333},{"$f":"IF(COUNTBLANK(OFFSET($BX$1,HO_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($BX$1,HO_FirstMoNextYrRow-1,0,12,1)))","v":""},"",null,{"$f":"IF(COUNTBLANK(OFFSET($CA$1,HO_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($CA$1,HO_FirstMoNextYrRow-1,0,12,1)))","v":1.6309249999999997},{"$f":"IF(COUNTBLANK(OFFSET($CB$1,HO_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($CB$1,HO_FirstMoNextYrRow-1,0,12,1)))","v":""},"",{"$f":"IF(COUNTBLANK(OFFSET($CD$1,HO_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($CD$1,HO_FirstMoNextYrRow-1,0,12,1)))","v":1.6515833333333336},{"$f":"IF(COUNTBLANK(OFFSET($CE$1,HO_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($CE$1,HO_FirstMoNextYrRow-1,0,12,1)))","v":19.313010923430113},{"$f":"IF(COUNTBLANK(OFFSET($CF$1,HO_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($CF$1,HO_FirstMoNextYrRow-1,0,12,1)))","v":19.272069103423906},{"$f":"IF(COUNTBLANK(OFFSET($CG$1,HO_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($CG$1,HO_FirstMoNextYrRow-1,0,12,1)))","v":""},"",{"$f":"IF(COUNTBLANK(OFFSET($CI$1,HO_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($CI$1,HO_FirstMoNextYrRow-1,0,12,1)))","v":15.001538784584971},{"$f":"IF(COUNTBLANK(OFFSET($CJ$1,HO_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($CJ$1,HO_FirstMoNextYrRow-1,0,12,1)))","v":14.775787786247569},{"$f":"IF(COUNTBLANK(OFFSET($CK$1,HO_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($CK$1,HO_FirstMoNextYrRow-1,0,12,1)))","v":""},"","CAL 16",{"$f":"IF(COUNTBLANK(OFFSET($CN$1,RBOBHO_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($CN$1,RBOBHO_FirstMoNextYrRow-1,0,12,1)))","v":-0.13483750000000019},{"$f":"IF(COUNTBLANK(OFFSET($CO$1,RBOBHO_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($CO$1,RBOBHO_FirstMoNextYrRow-1,0,12,1)))","v":-0.14180416666666687},"CAL 16",null,null,null,null,{"$f":"AVERAGE(OFFSET($CU$1,GAS_FirstMoNextYrRow-1,0,12,1))","v":499.95833333333331},null,null,null,{"$f":"AVERAGE(OFFSET($CY$1,GAS_FirstMoNextYrRow-1,0,12,1))","v":492.97916666666669},{"$f":"IF(COUNTBLANK(OFFSET($CZ$1,GAS_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($CZ$1,GAS_FirstMoNextYrRow-1,0,12,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($DD$1,GAS_FirstMoNextYrRow-1,0,12,1))","v":495.33013010540191},{"$f":"IF(COUNTBLANK(OFFSET($DE$1,GAS_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($DE$1,GAS_FirstMoNextYrRow-1,0,12,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($DG$1,GAS_FirstMoNextYrRow-1,0,12,1))","v":502.21268998211934},{"$f":"AVERAGE(OFFSET($DH$1,GAS_FirstMoNextYrRow-1,0,12,1))","v":13.046138111043945},{"$f":"AVERAGE(OFFSET($DI$1,GAS_FirstMoNextYrRow-1,0,12,1))","v":12.764203572207547},{"$f":"IF(COUNTBLANK(OFFSET($DJ$1,GAS_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($DJ$1,GAS_FirstMoNextYrRow-1,0,12,1)))","v":""},"","CAL 16",{"$f":"IF(COUNTBLANK(OFFSET($DM$1,HOGO_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($DM$1,HOGO_FirstMoNextYrRow-1,0,12,1)))","v":4.3511878129327719E-2},{"$f":"IF(COUNTBLANK(OFFSET($DN$1,HOGO_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($DN$1,HOGO_FirstMoNextYrRow-1,0,12,1)))","v":4.6557158893833904E-2}]
[null,{"$f":"\"CAL \" & RIGHT(YEAR(TODAY())+2,2)","v":"CAL 17"},null,null,null,null,{"$f":"AVERAGE(OFFSET($G$1,CL_FirstMoNextYrRow-1+12,0,12,1))","v":53.107916666666675},null,null,null,{"$f":"AVERAGE(OFFSET($K$1,CL_FirstMoNextYrRow-1+12,0,12,1))","v":52.416666666666664},{"$f":"IF(COUNTBLANK(OFFSET($L$1,CL_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($L$1,CL_FirstMoNextYrRow-1+12,0,12,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($P$1,CL_FirstMoNextYrRow-1+12,0,12,1))","v":52.737938168874102},{"$f":"IF(COUNTBLANK(OFFSET($Q$1,CL_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($Q$1,CL_FirstMoNextYrRow-1+12,0,12,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($S$1,CL_FirstMoNextYrRow-1+12,0,12,1))","v":53.413210347178882},"CAL 17",null,null,null,null,{"$f":"AVERAGE(OFFSET($Y$1,BRN_FirstMoNextYrRow-1+12,0,12,1))","v":57.850416666666668},null,null,null,{"$f":"AVERAGE(OFFSET($AC$1,BRN_FirstMoNextYrRow-1+12,0,12,1))","v":57.293333333333344},{"$f":"IF(COUNTBLANK(OFFSET($AD$1,BRN_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($AD$1,BRN_FirstMoNextYrRow-1+12,0,12,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($AH$1,BRN_FirstMoNextYrRow-1+12,0,12,1))","v":57.84165664242952},{"$f":"IF(COUNTBLANK(OFFSET($AI$1,BRN_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($AI$1,BRN_FirstMoNextYrRow-1+12,0,12,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AK$1,BRN_FirstMoNextYrRow-1+12,0,12,1))","v":58.377923846176706},"CAL 17",{"$f":"AVERAGE(OFFSET($AM$1,BRNWTI_FirstMoNextYrRow-1+12,0,12,1))","v":-4.7424999999999971},{"$f":"AVERAGE(OFFSET($AN$1,BRNWTI_FirstMoNextYrRow-1+12,0,12,1))","v":-4.9647134989978197},"CAL 17",null,null,null,null,{"$f":"IF(COUNTBLANK(OFFSET($AT$1,RBOB_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($AT$1,RBOB_FirstMoNextYrRow-1+12,0,12,1)))","v":1.5577458333333334},null,null,null,{"$f":"IF(COUNTBLANK(OFFSET($AX$1,RBOB_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($AX$1,RBOB_FirstMoNextYrRow-1+12,0,12,1)))","v":1.5465333333333335},{"$f":"IF(COUNTBLANK(OFFSET($AY$1,RBOB_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($AY$1,RBOB_FirstMoNextYrRow-1+12,0,12,1)))","v":""},"",null,{"$f":"IF(COUNTBLANK(OFFSET($BB$1,RBOB_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($BB$1,RBOB_FirstMoNextYrRow-1+12,0,12,1)))","v":1.5523749999999998},{"$f":"IF(COUNTBLANK(OFFSET($BC$1,RBOB_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($BC$1,RBOB_FirstMoNextYrRow-1+12,0,12,1)))","v":""},"",{"$f":"IF(COUNTBLANK(OFFSET($BE$1,RBOB_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($BE$1,RBOB_FirstMoNextYrRow-1+12,0,12,1)))","v":1.5635333333333332},{"$f":"IF(COUNTBLANK(OFFSET($BF$1,RBOB_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($BF$1,RBOB_FirstMoNextYrRow-1+12,0,12,1)))","v":12.255189652821109},{"$f":"IF(COUNTBLANK(OFFSET($BG$1,RBOB_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($BG$1,RBOB_FirstMoNextYrRow-1+12,0,12,1)))","v":12.461811831125905},{"$f":"IF(COUNTBLANK(OFFSET($BH$1,RBOB_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($BH$1,RBOB_FirstMoNextYrRow-1+12,0,12,1)))","v":""},"",{"$f":"IF(COUNTBLANK(OFFSET($BJ$1,RBOB_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($BJ$1,RBOB_FirstMoNextYrRow-1+12,0,12,1)))","v":7.2904761538232918},{"$f":"IF(COUNTBLANK(OFFSET($BK$1,RBOB_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($BK$1,RBOB_FirstMoNextYrRow-1+12,0,12,1)))","v":7.3580933575704774},{"$f":"IF(COUNTBLANK(OFFSET($BL$1,RBOB_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($BL$1,RBOB_FirstMoNextYrRow-1+12,0,12,1)))","v":""},"","CAL 17",null,null,null,null,{"$f":"IF(COUNTBLANK(OFFSET($BS$1,HO_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($BS$1,HO_FirstMoNextYrRow-1+12,0,12,1)))","v":1.7460291666666674},null,null,null,{"$f":"IF(COUNTBLANK(OFFSET($BW$1,HO_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($BW$1,HO_FirstMoNextYrRow-1+12,0,12,1)))","v":1.7311083333333332},{"$f":"IF(COUNTBLANK(OFFSET($BX$1,HO_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($BX$1,HO_FirstMoNextYrRow-1+12,0,12,1)))","v":""},"",null,{"$f":"IF(COUNTBLANK(OFFSET($CA$1,HO_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($CA$1,HO_FirstMoNextYrRow-1+12,0,12,1)))","v":1.7382333333333333},{"$f":"IF(COUNTBLANK(OFFSET($CB$1,HO_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($CB$1,HO_FirstMoNextYrRow-1+12,0,12,1)))","v":""},"",{"$f":"IF(COUNTBLANK(OFFSET($CD$1,HO_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($CD$1,HO_FirstMoNextYrRow-1+12,0,12,1)))","v":1.7522708333333334},{"$f":"IF(COUNTBLANK(OFFSET($CE$1,HO_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($CE$1,HO_FirstMoNextYrRow-1+12,0,12,1)))","v":20.182164652821125},{"$f":"IF(COUNTBLANK(OFFSET($CF$1,HO_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($CF$1,HO_FirstMoNextYrRow-1+12,0,12,1)))","v":20.267861831125899},{"$f":"IF(COUNTBLANK(OFFSET($CG$1,HO_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($CG$1,HO_FirstMoNextYrRow-1+12,0,12,1)))","v":""},"",{"$f":"IF(COUNTBLANK(OFFSET($CI$1,HO_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($CI$1,HO_FirstMoNextYrRow-1+12,0,12,1)))","v":15.21745115382331},{"$f":"IF(COUNTBLANK(OFFSET($CJ$1,HO_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($CJ$1,HO_FirstMoNextYrRow-1+12,0,12,1)))","v":15.164143357570472},{"$f":"IF(COUNTBLANK(OFFSET($CK$1,HO_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($CK$1,HO_FirstMoNextYrRow-1+12,0,12,1)))","v":""},"","CAL 17",{"$f":"IF(COUNTBLANK(OFFSET($CN$1,RBOBHO_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($CN$1,RBOBHO_FirstMoNextYrRow-1+12,0,12,1)))","v":-0.18828333333333372},{"$f":"IF(COUNTBLANK(OFFSET($CO$1,RBOBHO_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($CO$1,RBOBHO_FirstMoNextYrRow-1+12,0,12,1)))","v":-0.18873750000000045},"CAL 17",null,null,null,null,{"$f":"AVERAGE(OFFSET($CU$1,GAS_FirstMoNextYrRow-1+12,0,12,1))","v":535.39583333333337},null,null,null,{"$f":"AVERAGE(OFFSET($CY$1,GAS_FirstMoNextYrRow-1+12,0,12,1))","v":530.08333333333337},{"$f":"IF(COUNTBLANK(OFFSET($CZ$1,GAS_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($CZ$1,GAS_FirstMoNextYrRow-1+12,0,12,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($DD$1,GAS_FirstMoNextYrRow-1+12,0,12,1))","v":531.75421925201681},{"$f":"IF(COUNTBLANK(OFFSET($DE$1,GAS_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($DE$1,GAS_FirstMoNextYrRow-1+12,0,12,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($DG$1,GAS_FirstMoNextYrRow-1+12,0,12,1))","v":536.98879848976037},{"$f":"AVERAGE(OFFSET($DH$1,GAS_FirstMoNextYrRow-1+12,0,12,1))","v":13.701109508153536},{"$f":"AVERAGE(OFFSET($DI$1,GAS_FirstMoNextYrRow-1+12,0,12,1))","v":13.534748626297555},{"$f":"IF(COUNTBLANK(OFFSET($DJ$1,GAS_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($DJ$1,GAS_FirstMoNextYrRow-1+12,0,12,1)))","v":""},"","CAL 17",{"$f":"IF(COUNTBLANK(OFFSET($DM$1,HOGO_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($DM$1,HOGO_FirstMoNextYrRow-1+12,0,12,1)))","v":3.4952677905614349E-2},{"$f":"IF(COUNTBLANK(OFFSET($DN$1,HOGO_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($DN$1,HOGO_FirstMoNextYrRow-1+12,0,12,1)))","v":3.6103372515946718E-2}]
[null,{"$f":"\"CAL \" & RIGHT(YEAR(TODAY())+3,2)","v":"CAL 18"},null,null,null,null,{"$f":"AVERAGE(OFFSET($G$1,CL_FirstMoNextYrRow-1+24,0,12,1))","v":55.555000000000014},null,null,null,{"$f":"AVERAGE(OFFSET($K$1,CL_FirstMoNextYrRow-1+24,0,12,1))","v":54.954166666666673},{"$f":"IF(COUNTBLANK(OFFSET($L$1,CL_FirstMoNextYrRow-1+24,0,12,1))>0,\"\",AVERAGE(OFFSET($L$1,CL_FirstMoNextYrRow-1+24,0,12,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($P$1,CL_FirstMoNextYrRow-1+24,0,12,1))","v":55.192155817326579},{"$f":"IF(COUNTBLANK(OFFSET($Q$1,CL_FirstMoNextYrRow-1+24,0,12,1))>0,\"\",AVERAGE(OFFSET($Q$1,CL_FirstMoNextYrRow-1+24,0,12,1)))","v":""},{"$f":"IF(AND(P86<>\"\",Q86<>\"\"),Q86-P86,\"\")","v":""},{"$f":"AVERAGE(OFFSET($S$1,CL_FirstMoNextYrRow-1+24,0,12,1))","v":55.780717257158052},"CAL 18",null,null,null,null,{"$f":"AVERAGE(OFFSET($Y$1,BRN_FirstMoNextYrRow-1+24,0,12,1))","v":60.360416666666652},null,null,null,{"$f":"AVERAGE(OFFSET($AC$1,BRN_FirstMoNextYrRow-1+24,0,12,1))","v":59.915833333333332},{"$f":"IF(COUNTBLANK(OFFSET($AD$1,BRN_FirstMoNextYrRow-1+24,0,12,1))>0,\"\",AVERAGE(OFFSET($AD$1,BRN_FirstMoNextYrRow-1+24,0,12,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($AH$1,BRN_FirstMoNextYrRow-1+24,0,12,1))","v":60.254574228307924},{"$f":"IF(COUNTBLANK(OFFSET($AI$1,BRN_FirstMoNextYrRow-1+24,0,12,1))>0,\"\",AVERAGE(OFFSET($AI$1,BRN_FirstMoNextYrRow-1+24,0,12,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AK$1,BRN_FirstMoNextYrRow-1+24,0,12,1))","v":60.687227907961613},"CAL 18",{"$f":"AVERAGE(OFFSET($AM$1,BRNWTI_FirstMoNextYrRow-1+24,0,12,1))","v":-4.8054166666666589},{"$f":"AVERAGE(OFFSET($AN$1,BRNWTI_FirstMoNextYrRow-1+24,0,12,1))","v":-4.9065106508035505},"CAL 18",null,null,null,null,{"$f":"IF(COUNTBLANK(OFFSET($AT$1,RBOB_FirstMoNextYrRow-1+24,0,12,1))>0,\"\",AVERAGE(OFFSET($AT$1,RBOB_FirstMoNextYrRow-1+24,0,12,1)))","v":""},null,null,null,{"$f":"IF(COUNTBLANK(OFFSET($AX$1,RBOB_FirstMoNextYrRow-1+24,0,12,1))>0,\"\",AVERAGE(OFFSET($AX$1,RBOB_FirstMoNextYrRow-1+24,0,12,1)))","v":""},{"$f":"IF(COUNTBLANK(OFFSET($AY$1,RBOB_FirstMoNextYrRow-1+24,0,12,1))>0,\"\",AVERAGE(OFFSET($AY$1,RBOB_FirstMoNextYrRow-1+24,0,12,1)))","v":""},"",null,{"$f":"IF(COUNTBLANK(OFFSET($BB$1,RBOB_FirstMoNextYrRow-1+24,0,12,1))>0,\"\",AVERAGE(OFFSET($BB$1,RBOB_FirstMoNextYrRow-1+24,0,12,1)))","v":""},{"$f":"IF(COUNTBLANK(OFFSET($BC$1,RBOB_FirstMoNextYrRow-1+24,0,12,1))>0,\"\",AVERAGE(OFFSET($BC$1,RBOB_FirstMoNextYrRow-1+24,0,12,1)))","v":""},"",{"$f":"IF(COUNTBLANK(OFFSET($BE$1,RBOB_FirstMoNextYrRow-1+24,0,12,1))>0,\"\",AVERAGE(OFFSET($BE$1,RBOB_FirstMoNextYrRow-1+24,0,12,1)))","v":""},{"$f":"IF(COUNTBLANK(OFFSET($BF$1,RBOB_FirstMoNextYrRow-1+24,0,12,1))>0,\"\",AVERAGE(OFFSET($BF$1,RBOB_FirstMoNextYrRow-1+24,0,12,1)))","v":""},{"$f":"IF(COUNTBLANK(OFFSET($BG$1,RBOB_FirstMoNextYrRow-1+24,0,12,1))>0,\"\",AVERAGE(OFFSET($BG$1,RBOB_FirstMoNextYrRow-1+24,0,12,1)))","v":""},{"$f":"IF(COUNTBLANK(OFFSET($BH$1,RBOB_FirstMoNextYrRow-1+24,0,12,1))>0,\"\",AVERAGE(OFFSET($BH$1,RBOB_FirstMoNextYrRow-1+24,0,12,1)))","v":""},"",{"$f":"IF(COUNTBLANK(OFFSET($BJ$1,RBOB_FirstMoNextYrRow-1+24,0,12,1))>0,\"\",AVERAGE(OFFSET($BJ$1,RBOB_FirstMoNextYrRow-1+24,0,12,1)))","v":""},{"$f":"IF(COUNTBLANK(OFFSET($BK$1,RBOB_FirstMoNextYrRow-1+24,0,12,1))>0,\"\",AVERAGE(OFFSET($BK$1,RBOB_FirstMoNextYrRow-1+24,0,12,1)))","v":""},{"$f":"IF(COUNTBLANK(OFFSET($BL$1,RBOB_FirstMoNextYrRow-1+24,0,12,1))>0,\"\",AVERAGE(OFFSET($BL$1,RBOB_FirstMoNextYrRow-1+24,0,12,1)))","v":""},"","CAL 18",null,null,null,null,{"$f":"IF(COUNTBLANK(OFFSET($BS$1,HO_FirstMoNextYrRow-1+24,0,12,1))>0,\"\",AVERAGE(OFFSET($BS$1,HO_FirstMoNextYrRow-1+24,0,12,1)))","v":""},null,null,null,{"$f":"IF(COUNTBLANK(OFFSET($BW$1,HO_FirstMoNextYrRow-1+24,0,12,1))>0,\"\",AVERAGE(OFFSET($BW$1,HO_FirstMoNextYrRow-1+24,0,12,1)))","v":""},{"$f":"IF(COUNTBLANK(OFFSET($BX$1,HO_FirstMoNextYrRow-1+24,0,12,1))>0,\"\",AVERAGE(OFFSET($BX$1,HO_FirstMoNextYrRow-1+24,0,12,1)))","v":""},"",null,{"$f":"IF(COUNTBLANK(OFFSET($CA$1,HO_FirstMoNextYrRow-1+24,0,12,1))>0,\"\",AVERAGE(OFFSET($CA$1,HO_FirstMoNextYrRow-1+24,0,12,1)))","v":""},{"$f":"IF(COUNTBLANK(OFFSET($CB$1,HO_FirstMoNextYrRow-1+24,0,12,1))>0,\"\",AVERAGE(OFFSET($CB$1,HO_FirstMoNextYrRow-1+24,0,12,1)))","v":""},"",{"$f":"IF(COUNTBLANK(OFFSET($CD$1,HO_FirstMoNextYrRow-1+24,0,12,1))>0,\"\",AVERAGE(OFFSET($CD$1,HO_FirstMoNextYrRow-1+24,0,12,1)))","v":""},{"$f":"IF(COUNTBLANK(OFFSET($CE$1,HO_FirstMoNextYrRow-1+24,0,12,1))>0,\"\",AVERAGE(OFFSET($CE$1,HO_FirstMoNextYrRow-1+24,0,12,1)))","v":""},{"$f":"IF(COUNTBLANK(OFFSET($CF$1,HO_FirstMoNextYrRow-1+24,0,12,1))>0,\"\",AVERAGE(OFFSET($CF$1,HO_FirstMoNextYrRow-1+24,0,12,1)))","v":""},{"$f":"IF(COUNTBLANK(OFFSET($CG$1,HO_FirstMoNextYrRow-1+24,0,12,1))>0,\"\",AVERAGE(OFFSET($CG$1,HO_FirstMoNextYrRow-1+24,0,12,1)))","v":""},"",{"$f":"IF(COUNTBLANK(OFFSET($CI$1,HO_FirstMoNextYrRow-1+24,0,12,1))>0,\"\",AVERAGE(OFFSET($CI$1,HO_FirstMoNextYrRow-1+24,0,12,1)))","v":""},{"$f":"IF(COUNTBLANK(OFFSET($CJ$1,HO_FirstMoNextYrRow-1+24,0,12,1))>0,\"\",AVERAGE(OFFSET($CJ$1,HO_FirstMoNextYrRow-1+24,0,12,1)))","v":""},{"$f":"IF(COUNTBLANK(OFFSET($CK$1,HO_FirstMoNextYrRow-1+24,0,12,1))>0,\"\",AVERAGE(OFFSET($CK$1,HO_FirstMoNextYrRow-1+24,0,12,1)))","v":""},"","CAL 18",{"$f":"IF(COUNTBLANK(OFFSET($CN$1,RBOBHO_FirstMoNextYrRow-1+24,0,12,1))>0,\"\",AVERAGE(OFFSET($CN$1,RBOBHO_FirstMoNextYrRow-1+24,0,12,1)))","v":""},{"$f":"IF(COUNTBLANK(OFFSET($CO$1,RBOBHO_FirstMoNextYrRow-1+24,0,12,1))>0,\"\",AVERAGE(OFFSET($CO$1,RBOBHO_FirstMoNextYrRow-1+24,0,12,1)))","v":""},"CAL 18",null,null,null,null,{"$f":"AVERAGE(OFFSET($CU$1,GAS_FirstMoNextYrRow-1+24,0,12,1))","v":558.85416666666663},null,null,null,{"$f":"AVERAGE(OFFSET($CY$1,GAS_FirstMoNextYrRow-1+24,0,12,1))","v":554.10416666666663},{"$f":"IF(COUNTBLANK(OFFSET($CZ$1,GAS_FirstMoNextYrRow-1+24,0,12,1))>0,\"\",AVERAGE(OFFSET($CZ$1,GAS_FirstMoNextYrRow-1+24,0,12,1)))","v":""},"",null,null,{"$f":"AVERAGE(OFFSET($DD$1,GAS_FirstMoNextYrRow-1+24,0,12,1))","v":555.06895860781731},{"$f":"IF(COUNTBLANK(OFFSET($DE$1,GAS_FirstMoNextYrRow-1+24,0,12,1))>0,\"\",AVERAGE(OFFSET($DE$1,GAS_FirstMoNextYrRow-1+24,0,12,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($DG$1,GAS_FirstMoNextYrRow-1+24,0,12,1))","v":559.81895860781731},{"$f":"AVERAGE(OFFSET($DH$1,GAS_FirstMoNextYrRow-1+24,0,12,1))","v":14.456256468926624},{"$f":"AVERAGE(OFFSET($DI$1,GAS_FirstMoNextYrRow-1+24,0,12,1))","v":14.251326255962852},{"$f":"IF(COUNTBLANK(OFFSET($DJ$1,GAS_FirstMoNextYrRow-1+24,0,12,1))>0,\"\",AVERAGE(OFFSET($DJ$1,GAS_FirstMoNextYrRow-1+24,0,12,1)))","v":""},"","CAL 18",{"$f":"IF(COUNTBLANK(OFFSET($DM$1,HOGO_FirstMoNextYrRow-1+24,0,12,1))>0,\"\",AVERAGE(OFFSET($DM$1,HOGO_FirstMoNextYrRow-1+24,0,12,1)))","v":""},{"$f":"IF(COUNTBLANK(OFFSET($DN$1,HOGO_FirstMoNextYrRow-1+24,0,12,1))>0,\"\",AVERAGE(OFFSET($DN$1,HOGO_FirstMoNextYrRow-1+24,0,12,1)))","v":""}]
[null,{"$f":"\"CAL \" & RIGHT(YEAR(TODAY())+4,2)","v":"CAL 19"},null,null,null,null,{"$f":"AVERAGE(OFFSET($G$1,CL_FirstMoNextYrRow-1+36,0,12,1))","v":57.311666666666675},null,null,null,{"$f":"AVERAGE(OFFSET($K$1,CL_FirstMoNextYrRow-1+36,0,12,1))","v":56.806666666666672},{"$f":"IF(COUNTBLANK(OFFSET($L$1,CL_FirstMoNextYrRow-1+36,0,12,1))>0,\"\",AVERAGE(OFFSET($L$1,CL_FirstMoNextYrRow-1+36,0,12,1)))","v":""},{"$f":"IF(AND(K87<>\"\",L87<>\"\"),L87-K87,\"\")","v":""},null,null,{"$f":"AVERAGE(OFFSET($P$1,CL_FirstMoNextYrRow-1+36,0,12,1))","v":56.97451388930164},{"$f":"IF(COUNTBLANK(OFFSET($Q$1,CL_FirstMoNextYrRow-1+36,0,12,1))>0,\"\",AVERAGE(OFFSET($Q$1,CL_FirstMoNextYrRow-1+36,0,12,1)))","v":""},{"$f":"IF(AND(P87<>\"\",Q87<>\"\"),Q87-P87,\"\")","v":""},{"$f":"AVERAGE(OFFSET($S$1,CL_FirstMoNextYrRow-1+36,0,12,1))","v":57.479513889301671},"CAL 19",null,null,null,null,{"$f":"AVERAGE(OFFSET($Y$1,BRN_FirstMoNextYrRow-1+36,0,12,1))","v":61.965000000000011},null,null,null,{"$f":"AVERAGE(OFFSET($AC$1,BRN_FirstMoNextYrRow-1+36,0,12,1))","v":61.544999999999995},{"$f":"IF(COUNTBLANK(OFFSET($AD$1,BRN_FirstMoNextYrRow-1+36,0,12,1))>0,\"\",AVERAGE(OFFSET($AD$1,BRN_FirstMoNextYrRow-1+36,0,12,1)))","v":""},{"$f":"IF(AND(AC87<>\"\",AD87<>\"\"),AD87-AC87,\"\")","v":""},null,null,{"$f":"AVERAGE(OFFSET($AH$1,BRN_FirstMoNextYrRow-1+36,0,12,1))","v":61.738464873894223},{"$f":"IF(COUNTBLANK(OFFSET($AI$1,BRN_FirstMoNextYrRow-1+36,0,12,1))>0,\"\",AVERAGE(OFFSET($AI$1,BRN_FirstMoNextYrRow-1+36,0,12,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AK$1,BRN_FirstMoNextYrRow-1+36,0,12,1))","v":62.158464873894225},"CAL 19",{"$f":"AVERAGE(OFFSET($AM$1,BRNWTI_FirstMoNextYrRow-1+36,0,12,1))","v":-4.653333333333328},{"$f":"AVERAGE(OFFSET($AN$1,BRNWTI_FirstMoNextYrRow-1+36,0,12,1))","v":-4.6789509845925714},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAL 19",null,null,null,null,{"$f":"AVERAGE(OFFSET($CU$1,GAS_FirstMoNextYrRow-1+36,0,12,1))","v":575.625},null,null,null,{"$f":"AVERAGE(OFFSET($CY$1,GAS_FirstMoNextYrRow-1+36,0,12,1))","v":570.875},{"$f":"IF(COUNTBLANK(OFFSET($CZ$1,GAS_FirstMoNextYrRow-1+36,0,12,1))>0,\"\",AVERAGE(OFFSET($CZ$1,GAS_FirstMoNextYrRow-1+36,0,12,1)))","v":""},{"$f":"IF(AND(CY87<>\"\",CZ87<>\"\"),CZ87-CY87,\"\")","v":""},null,null,{"$f":"AVERAGE(OFFSET($DD$1,GAS_FirstMoNextYrRow-1+36,0,12,1))","v":571.79921262312553},{"$f":"IF(COUNTBLANK(OFFSET($DE$1,GAS_FirstMoNextYrRow-1+36,0,12,1))>0,\"\",AVERAGE(OFFSET($DE$1,GAS_FirstMoNextYrRow-1+36,0,12,1)))","v":""},{"$f":"IF(AND(DD87<>\"\",DE87<>\"\"),DE87-DD87,\"\")","v":""},{"$f":"AVERAGE(OFFSET($DG$1,GAS_FirstMoNextYrRow-1+36,0,12,1))","v":576.54921262312553},{"$f":"AVERAGE(OFFSET($DH$1,GAS_FirstMoNextYrRow-1+36,0,12,1))","v":15.230691182901156},{"$f":"AVERAGE(OFFSET($DI$1,GAS_FirstMoNextYrRow-1+36,0,12,1))","v":15.013107290283719},{"$f":"IF(COUNTBLANK(OFFSET($DJ$1,GAS_FirstMoNextYrRow-1+36,0,12,1))>0,\"\",AVERAGE(OFFSET($DJ$1,GAS_FirstMoNextYrRow-1+36,0,12,1)))","v":""},{"$f":"IF(AND(DI87<>\"\",DJ87<>\"\"),DJ87-DI87,\"\")","v":""}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          ©2014 Interactive Data Corporation.  All Rights Reserved."]

{"sheet":"Futures Cracks","index":1,"n_rows":60,"n_cols":61,"rows_kept":60,"cut":false,"hidden":false,"merged":[[59,47,59,57],[2,2,2,11],[5,46,5,60],[3,46,3,50],[3,51,3,55],[3,56,3,60],[2,46,2,60],[2,13,2,22],[5,2,5,11],[2,30,2,44],[3,30,3,34],[3,35,3,39],[3,40,3,44],[3,2,3,6],[3,13,3,17],[3,7,3,11],[5,30,5,44],[3,18,3,22],[2,24,2,28],[3,24,3,28],[5,24,5,28],[5,13,5,22]]}
[]
[]
[null,null,"RBOB Cracks",null,null,null,null,null,null,null,null,null,null,"Heating Oil Cracks",null,null,null,null,null,null,null,null,null,null,"Gasoil Cracks",null,null,null,null,null,"WTI Ratio Cracks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brent Ratio Cracks"]
[null,null,"RBOB / WTI",null,null,null,null,"RBOB / Brent",null,null,null,null,null,"HO / WTI",null,null,null,null,"HO / Brent",null,null,null,null,null,"GO / Brent",null,null,null,null,null,"3:2:1",null,null,null,null,"2:1:1",null,null,null,null,"5:3:2",null,null,null,null,null,"3:2:1",null,null,null,null,"2:1:1",null,null,null,null,"5:3:2"]
[null,"Mo/Yr","Imp Crack","Chg","OldSet","NewSet","SetChg","Imp Crack","Chg","OldSet","NewSet","SetChg","Mo/Yr","Imp Crack","Chg","OldSet","NewSet","SetChg","Imp Crack","Chg","OldSet","NewSet","SetChg","Mo/Yr","Imp Crack","Chg","OldSet","NewSet","SetChg","Mo/Yr","Imp Crack","Chg","OldSet","NewSet","SetChg","Imp Crack","Chg","OldSet","NewSet","SetChg","Imp Crack","Chg","OldSet","NewSet","SetChg","Mo/Yr","Imp Crack","Chg","OldSet","NewSet","SetChg","Imp Crack","Chg","OldSet","NewSet","SetChg","Imp Crack","Chg","OldSet","NewSet","SetChg"]
[]
[]
[]
[null,{"$f":"Swaps!AO9","v":"Nov'15"},{"$f":"IF(Swaps!AO9=Swaps!B9,Swaps!AT9*42-Swaps!G9,\"\")","v":12.837900000000005},{"$f":"IF(C9<>\"\",C9-E9,\"\")","v":0.52650000000000574},{"$f":"IF(Swaps!AO9=Swaps!B9,Swaps!AX9*42-Swaps!K9,\"\")","v":12.311399999999999},{"$f":"IF(AND(Swaps!AY9<>\"\",Swaps!L9<>\"\"),IF(Swaps!AO9=Swaps!B9,Swaps!AY9*42-Swaps!L9,\"\"),\"\")","v":""},{"$f":"IF(F9<>\"\",F9-E9,\"\")","v":""},{"$f":"IF(Swaps!AO9=Swaps!T9,Swaps!AT9*42-Swaps!Y9,\"\")","v":9.8128999999999991},{"$f":"IF(H9<>\"\",H9-J9,\"\")","v":0.78149999999999409},{"$f":"IF(Swaps!AO9=Swaps!T9,Swaps!AX9*42-Swaps!AC9,\"\")","v":9.031400000000005},{"$f":"IF(AND(Swaps!AY9<>\"\",Swaps!AD9<>\"\"),IF(Swaps!AO9=Swaps!T9,Swaps!AY9*42-Swaps!AD9,\"\"),\"\")","v":""},{"$f":"IF(K9<>\"\",K9-J9,\"\")","v":""},{"$f":"Swaps!BN9","v":"Nov'15"},{"$f":"IF(Swaps!BN9=Swaps!B9,Swaps!BS9*42-Swaps!G9,\"\")","v":19.574700000000007},{"$f":"IF(N9<>\"\",N9-P9,\"\")","v":9.3900000000004979E-2},{"$f":"IF(Swaps!BN9=Swaps!B9,Swaps!BW9*42-Swaps!K9,\"\")","v":19.480800000000002},{"$f":"IF(AND(Swaps!AY9<>\"\",Swaps!L9<>\"\"),IF(Swaps!BN9=Swaps!B9,Swaps!BX9*42-Swaps!L9,\"\"),\"\")","v":""},{"$f":"IF(Q9<>\"\",Q9-P9,\"\")","v":""},{"$f":"IF(Swaps!BN9=Swaps!T9,Swaps!BS9*42-Swaps!Y9,\"\")","v":16.549700000000001},{"$f":"IF(S9<>\"\",S9-U9,\"\")","v":0.34889999999999333},{"$f":"IF(Swaps!BN9=Swaps!T9,Swaps!BW9*42-Swaps!AC9,\"\")","v":16.200800000000008},{"$f":"IF(AND(Swaps!AY9<>\"\",Swaps!AD9<>\"\"),IF(Swaps!BN9=Swaps!T9,Swaps!BX9*42-Swaps!AD9,\"\"),\"\")","v":""},{"$f":"IF(V9<>\"\",V9-U9,\"\")","v":""},{"$f":"Swaps!CP8","v":"Oct'15"},{"$f":"IF(COUNTBLANK(OFFSET(Swaps!$Y$1,MATCH('Futures Cracks'!X9,Swaps!$T:$T,0)-1,0,1,1))>0,\"\",SUMIF(GasoilMonths,'Futures Cracks'!X9,GasoilImpFut)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X9,BRNImpFut))","v":""},{"$f":"IF(Y9<>\"\",Y9-AA9,\"\")","v":""},{"$f":"IF(Y9=\"\",\"\",SUMIF(GasoilMonths,'Futures Cracks'!X9,GasoilOldSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X9,BRNOldSet))","v":""},{"$f":"IF(Y9=\"\",\"\",SUMIF(GasoilMonths,'Futures Cracks'!X9,GasoilNewSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X9,BRNNewSet))","v":""},{"$f":"IF(AB9<>\"\",AB9-AA9,\"\")","v":""},{"$f":"Swaps!BN9","v":"Nov'15"},{"$f":"IF(Swaps!AO9=Swaps!B9,(-1*Swaps!G9)+(Swaps!AT9*28)+(Swaps!BS9*14),\"\")","v":15.083500000000001},{"$f":"IF(AE9<>\"\",AE9-AG9,\"\")","v":0.38230000000000075},{"$f":"IF(Swaps!AO9=Swaps!B9,(-1*Swaps!K9)+(Swaps!AX9*28)+(Swaps!BW9*14),\"\")","v":14.7012},{"$f":"IF(AND(Swaps!AY9<>\"\",Swaps!BX9<>\"\",Swaps!L9<>\"\"),IF(Swaps!AO9=Swaps!B9,(-1*Swaps!L9)+(Swaps!AY9*28)+(Swaps!BX9*14),\"\"),\"\")","v":""},{"$f":"IF(AH9<>\"\",AH9-AG9,\"\")","v":""},{"$f":"IF(Swaps!AO9=Swaps!B9,(-1*Swaps!G9)+(Swaps!AT9*21)+(Swaps!BS9*21),\"\")","v":16.206300000000006},{"$f":"IF(AJ9<>\"\",AJ9-AL9,\"\")","v":0.31020000000000536},{"$f":"IF(Swaps!AO9=Swaps!B9,(-1*Swaps!K9)+(Swaps!AX9*21)+(Swaps!BW9*21),\"\")","v":15.896100000000001},{"$f":"IF(AND(Swaps!AY9<>\"\",Swaps!BX9<>\"\",Swaps!L9<>\"\"),IF(Swaps!AO9=Swaps!B9,(-1*Swaps!L9)+(Swaps!AY9*21)+(Swaps!BX9*21),\"\"),\"\")","v":""},{"$f":"IF(AM9<>\"\",AM9-AL9,\"\")","v":""},{"$f":"IF(Swaps!AO9=Swaps!B9,(-1*Swaps!G9)+(Swaps!AT9*25.2)+(Swaps!BS9*16.8),\"\")","v":15.532620000000005},{"$f":"IF(AO9<>\"\",AO9-AQ9,\"\")","v":0.35346000000000544},{"$f":"IF(Swaps!AO9=Swaps!B9,(-1*Swaps!K9)+(Swaps!AX9*25.2)+(Swaps!BW9*16.8),\"\")","v":15.17916},{"$f":"IF(AND(Swaps!AY9<>\"\",Swaps!BX9<>\"\",Swaps!L9<>\"\"),IF(Swaps!AO9=Swaps!B9,(-1*Swaps!L9)+(Swaps!AY9*25.2)+(Swaps!BX9*16.8),\"\"),\"\")","v":""},{"$f":"IF(AR9<>\"\",AR9-AQ9,\"\")","v":""},{"$f":"Swaps!BN9","v":"Nov'15"},{"$f":"IF(Swaps!AO9=Swaps!T9,(-1*Swaps!Y9)+(Swaps!AT9*28)+(Swaps!BS9*14),\"\")","v":12.058499999999995},{"$f":"IF(AU9<>\"\",AU9-AW9,\"\")","v":0.6372999999999891},{"$f":"IF(Swaps!AO9=Swaps!T9,(-1*Swaps!AC9)+(Swaps!AX9*28)+(Swaps!BW9*14),\"\")","v":11.421200000000006},{"$f":"IF(AND(Swaps!AY9<>\"\",Swaps!BX9<>\"\",Swaps!AD9<>\"\"),IF(Swaps!AO9=Swaps!T9,(-1*Swaps!AD9)+(Swaps!AY9*28)+(Swaps!BX9*14),\"\"),\"\")","v":""},{"$f":"IF(AX9<>\"\",AX9-AW9,\"\")","v":""},{"$f":"IF(Swaps!AO9=Swaps!T9,(-1*Swaps!Y9)+(Swaps!AT9*21)+(Swaps!BS9*21),\"\")","v":13.1813},{"$f":"IF(AZ9<>\"\",AZ9-BB9,\"\")","v":0.56519999999999371},{"$f":"IF(Swaps!AO9=Swaps!T9,(-1*Swaps!AC9)+(Swaps!AX9*21)+(Swaps!BW9*21),\"\")","v":12.616100000000007},{"$f":"IF(AND(Swaps!AY9<>\"\",Swaps!BX9<>\"\",Swaps!AD9<>\"\"),IF(Swaps!AO9=Swaps!T9,(-1*Swaps!AD9)+(Swaps!AY9*21)+(Swaps!BX9*21),\"\"),\"\")","v":""},{"$f":"IF(BC9<>\"\",BC9-BB9,\"\")","v":""},{"$f":"IF(Swaps!AO9=Swaps!T9,(-1*Swaps!Y9)+(Swaps!AT9*25.2)+(Swaps!BS9*16.8),\"\")","v":12.507619999999999},{"$f":"IF(BE9<>\"\",BE9-BG9,\"\")","v":0.60845999999999378},{"$f":"IF(Swaps!AO9=Swaps!T9,(-1*Swaps!AC9)+(Swaps!AX9*25.2)+(Swaps!BW9*16.8),\"\")","v":11.899160000000006},{"$f":"IF(AND(Swaps!AY9<>\"\",Swaps!BX9<>\"\",Swaps!AD9<>\"\"),IF(Swaps!AO9=Swaps!T9,(-1*Swaps!AD9)+(Swaps!AY9*25.2)+(Swaps!BX9*16.8),\"\"),\"\")","v":""},{"$f":"IF(BH9<>\"\",BH9-BG9,\"\")","v":""}]
[null,{"$f":"Swaps!AO10","v":"Dec'15"},{"$f":"IF(Swaps!AO10=Swaps!B10,Swaps!AT10*42-Swaps!G10,Swaps!AT10*42-Swaps!G9)","v":10.964599999999997},{"$f":"IF(C10<>\"\",C10-E10,\"\")","v":0.37899999999999778},{"$f":"IF(Swaps!AO10=Swaps!B10,Swaps!AX10*42-Swaps!K10,Swaps!AX10*42-Swaps!K9)","v":10.585599999999999},{"$f":"IF(AND(Swaps!AY10<>\"\",Swaps!L10<>\"\"),IF(Swaps!AO10=Swaps!B10,Swaps!AY10*42-Swaps!L10,Swaps!AY10*42-Swaps!L9),\"\")","v":""},{"$f":"IF(F10<>\"\",F10-E10,\"\")","v":""},{"$f":"IF(Swaps!AO10=Swaps!T10,Swaps!AT10*42-Swaps!Y10,Swaps!AT10*42-Swaps!Y9)","v":7.7445999999999984},{"$f":"IF(H10<>\"\",H10-J10,\"\")","v":0.6489999999999938},{"$f":"IF(Swaps!AO10=Swaps!T10,Swaps!AX10*42-Swaps!AC10,Swaps!AX10*42-Swaps!AC9)","v":7.0956000000000046},{"$f":"IF(AND(Swaps!AY10<>\"\",Swaps!AD10<>\"\"),IF(Swaps!AO10=Swaps!T10,Swaps!AY10*42-Swaps!AD10,Swaps!AY10*42-Swaps!AD9),\"\")","v":""},{"$f":"IF(K10<>\"\",K10-J10,\"\")","v":""},{"$f":"Swaps!BN10","v":"Dec'15"},{"$f":"IF(Swaps!BN10=Swaps!B10,Swaps!BS10*42-Swaps!G10,Swaps!BS10*42-Swaps!G9)","v":19.881199999999993},{"$f":"IF(N10<>\"\",N10-P10,\"\")","v":5.5599999999998317E-2},{"$f":"IF(Swaps!BN10=Swaps!B10,Swaps!BW10*42-Swaps!K10,Swaps!BW10*42-Swaps!K9)","v":19.825599999999994},{"$f":"IF(AND(Swaps!AY10<>\"\",Swaps!L10<>\"\"),IF(Swaps!BN10=Swaps!B10,Swaps!BX10*42-Swaps!L10,Swaps!BX10*42-Swaps!L9),\"\")","v":""},{"$f":"IF(Q10<>\"\",Q10-P10,\"\")","v":""},{"$f":"IF(Swaps!BN10=Swaps!T10,Swaps!BS10*42-Swaps!Y10,Swaps!BS10*42-Swaps!Y9)","v":16.661199999999994},0.32559999999999434,{"$f":"IF(Swaps!BN10=Swaps!T10,Swaps!BW10*42-Swaps!AC10,Swaps!BW10*42-Swaps!AC9)","v":16.335599999999999},{"$f":"IF(AND(Swaps!AY10<>\"\",Swaps!AD10<>\"\"),IF(Swaps!BN10=Swaps!T10,Swaps!BX10*42-Swaps!AD10,Swaps!BX10*42-Swaps!AD9),\"\")","v":""},"",{"$f":"Swaps!CP9","v":"Nov'15"},{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X10,GasoilImpFut)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X10,BRNImpFut)","v":14.685167785234896},0.37060402684563343,{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X10,GasoilOldSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X10,BRNOldSet)","v":14.314563758389262},{"$f":"IF(OR(SUMIF(BRNMonths,'Futures Cracks'!X10,BRNNewSet)=0,SUMIF(GasoilMonths,'Futures Cracks'!X10,GasoilNewSet)=0),\"\",SUMIF(GasoilMonths,'Futures Cracks'!X10,GasoilNewSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X10,BRNNewSet))","v":""},"",{"$f":"Swaps!BN10","v":"Dec'15"},{"$f":"IF(Swaps!AO10=Swaps!B10,(-1*Swaps!G10)+(Swaps!AT10*28)+(Swaps!BS10*14),(-1*Swaps!G9)+(Swaps!AT10*28)+(Swaps!BS10*14))","v":13.936799999999995},{"$f":"AE10-AG10","v":0.27119999999999678},{"$f":"IF(Swaps!AO10=Swaps!B10,(-1*Swaps!K10)+(Swaps!AX10*28)+(Swaps!BW10*14),(-1*Swaps!K9)+(Swaps!AX10*28)+(Swaps!BW10*14))","v":13.665599999999998},{"$f":"IF(AND(Swaps!AY10<>\"\",Swaps!BX10<>\"\",Swaps!L10<>\"\"),IF(Swaps!AO10=Swaps!B10,(-1*Swaps!L10)+(Swaps!AY10*28)+(Swaps!BX10*14),(-1*Swaps!L9)+(Swaps!AY10*28)+(Swaps!BX10*14)),\"\")","v":""},{"$f":"IF(AH10<>\"\",AH10-AG10,\"\")","v":""},{"$f":"IF(Swaps!AO10=Swaps!B10,(-1*Swaps!G10)+(Swaps!AT10*21)+(Swaps!BS10*21),(-1*Swaps!G9)+(Swaps!AT10*21)+(Swaps!BS10*21))","v":15.422899999999995},{"$f":"AJ10-AL10","v":0.21729999999999805},{"$f":"IF(Swaps!AO10=Swaps!B10,(-1*Swaps!K10)+(Swaps!AX10*21)+(Swaps!BW10*21),(-1*Swaps!K9)+(Swaps!AX10*21)+(Swaps!BW10*21))","v":15.205599999999997},{"$f":"IF(AND(Swaps!AY10<>\"\",Swaps!BX10<>\"\",Swaps!L10<>\"\"),IF(Swaps!AO10=Swaps!B10,(-1*Swaps!L10)+(Swaps!AY10*21)+(Swaps!BX10*21),(-1*Swaps!L9)+(Swaps!AY10*21)+(Swaps!BX10*21)),\"\")","v":""},{"$f":"IF(AM10<>\"\",AM10-AL10,\"\")","v":""},{"$f":"IF(Swaps!AO10=Swaps!B10,(-1*Swaps!G10)+(Swaps!AT10*25.2)+(Swaps!BS10*16.8),(-1*Swaps!G9)+(Swaps!AT10*25.2)+(Swaps!BS10*16.8))","v":14.531239999999997},{"$f":"AO10-AQ10","v":0.24963999999999942},{"$f":"IF(Swaps!AO10=Swaps!B10,(-1*Swaps!K10)+(Swaps!AX10*25.2)+(Swaps!BW10*16.8),(-1*Swaps!K9)+(Swaps!AX10*25.2)+(Swaps!BW10*16.8))","v":14.281599999999997},{"$f":"IF(AND(Swaps!AY10<>\"\",Swaps!BX10<>\"\",Swaps!L10<>\"\"),IF(Swaps!AO10=Swaps!B10,(-1*Swaps!L10)+(Swaps!AY10*25.2)+(Swaps!BX10*16.8),(-1*Swaps!L9)+(Swaps!AY10*25.2)+(Swaps!BX10*16.8)),\"\")","v":""},{"$f":"IF(AR10<>\"\",AR10-AQ10,\"\")","v":""},{"$f":"Swaps!BN10","v":"Dec'15"},{"$f":"IF(Swaps!AO10=Swaps!T10,(-1*Swaps!Y10)+(Swaps!AT10*28)+(Swaps!BS10*14),(-1*Swaps!Y9)+(Swaps!AT10*28)+(Swaps!BS10*14))","v":10.716799999999996},{"$f":"AU10-AW10","v":-0.13880000000000692},{"$f":"IF(Swaps!AO10=Swaps!G10,(-1*Swaps!AC10)+(Swaps!AX10*28)+(Swaps!BW10*14),(-1*Swaps!AC9)+(Swaps!AX10*28)+(Swaps!BW10*14))","v":10.855600000000003},{"$f":"IF(AND(Swaps!AY10<>\"\",Swaps!BX10<>\"\",Swaps!AD10<>\"\"),IF(Swaps!AO10=Swaps!T10,(-1*Swaps!AD10)+(Swaps!AY10*28)+(Swaps!BX10*14),(-1*Swaps!AD9)+(Swaps!AY10*28)+(Swaps!BX10*14)),\"\")","v":""},{"$f":"IF(AX10<>\"\",AX10-AW10,\"\")","v":""},{"$f":"IF(Swaps!AO10=Swaps!T10,(-1*Swaps!Y10)+(Swaps!AT10*21)+(Swaps!BS10*21),(-1*Swaps!Y9)+(Swaps!AT10*21)+(Swaps!BS10*21))","v":12.202899999999996},{"$f":"AZ10-BB10","v":0.48729999999999407},{"$f":"IF(Swaps!AO10=Swaps!T10,(-1*Swaps!AC10)+(Swaps!AX10*21)+(Swaps!BW10*21),(-1*Swaps!AC9)+(Swaps!AX10*21)+(Swaps!BW10*21))","v":11.715600000000002},{"$f":"IF(AND(Swaps!AY10<>\"\",Swaps!BX10<>\"\",Swaps!AD10<>\"\"),IF(Swaps!AO10=Swaps!T10,(-1*Swaps!AD10)+(Swaps!AY10*21)+(Swaps!BX10*21),(-1*Swaps!AD9)+(Swaps!AY10*21)+(Swaps!BX10*21)),\"\")","v":""},{"$f":"IF(BC10<>\"\",BC10-BB10,\"\")","v":""},{"$f":"IF(Swaps!AO10=Swaps!G10,(-1*Swaps!Y10)+(Swaps!AT10*25.2)+(Swaps!BS10*16.8),(-1*Swaps!Y9)+(Swaps!AT10*25.2)+(Swaps!BS10*16.8))","v":11.966239999999999},{"$f":"BE10-BG10","v":1.1746399999999966},{"$f":"IF(Swaps!AO10=Swaps!T10,(-1*Swaps!AC10)+(Swaps!AX10*25.2)+(Swaps!BW10*16.8),(-1*Swaps!AC9)+(Swaps!AX10*25.2)+(Swaps!BW10*16.8))","v":10.791600000000003},{"$f":"IF(AND(Swaps!AY10<>\"\",Swaps!BX10<>\"\",Swaps!AD10<>\"\"),IF(Swaps!AO10=Swaps!T10,(-1*Swaps!AD10)+(Swaps!AY10*25.2)+(Swaps!BX10*16.8),(-1*Swaps!AD9)+(Swaps!AY10*25.2)+(Swaps!BX10*16.8)),\"\")","v":""},{"$f":"IF(BH10<>\"\",BH10-BG10,\"\")","v":""}]
[null,{"$f":"Swaps!AO11","v":"Jan'16"},{"$f":"IF(Swaps!AO11=Swaps!B11,Swaps!AT11*42-Swaps!G11,Swaps!AT11*42-Swaps!G10)","v":10.364899999999992},0.29949999999998766,{"$f":"IF(Swaps!AO11=Swaps!B11,Swaps!AX11*42-Swaps!K11,Swaps!AX11*42-Swaps!K10)","v":10.065400000000004},{"$f":"IF(AND(Swaps!AY11<>\"\",Swaps!L11<>\"\"),IF(Swaps!AO11=Swaps!B11,Swaps!AY11*42-Swaps!L11,Swaps!AY11*42-Swaps!L10),\"\")","v":""},{"$f":"IF(F11<>\"\",F11-E11,\"\")","v":""},{"$f":"IF(Swaps!AO11=Swaps!T11,Swaps!AT11*42-Swaps!Y11,Swaps!AT11*42-Swaps!Y10)","v":7.0848999999999904},0.56949999999999079,{"$f":"IF(Swaps!AO11=Swaps!T11,Swaps!AX11*42-Swaps!AC11,Swaps!AX11*42-Swaps!AC10)","v":6.5153999999999996},{"$f":"IF(AND(Swaps!AY11<>\"\",Swaps!AD11<>\"\"),IF(Swaps!AO11=Swaps!T11,Swaps!AY11*42-Swaps!AD11,Swaps!AY11*42-Swaps!AD10),\"\")","v":""},{"$f":"IF(K11<>\"\",K11-J11,\"\")","v":""},{"$f":"Swaps!BN11","v":"Jan'16"},{"$f":"IF(Swaps!BN11=Swaps!B11,Swaps!BS11*42-Swaps!G11,Swaps!BS11*42-Swaps!G10)","v":20.0837},4.3299999999995009E-2,{"$f":"IF(Swaps!BN11=Swaps!B11,Swaps!BW11*42-Swaps!K11,Swaps!BW11*42-Swaps!K10)","v":20.040400000000005},{"$f":"IF(AND(Swaps!AY11<>\"\",Swaps!L11<>\"\"),IF(Swaps!BN11=Swaps!B11,Swaps!BX11*42-Swaps!L11,Swaps!BX11*42-Swaps!L10),\"\")","v":""},{"$f":"IF(Q11<>\"\",Q11-P11,\"\")","v":""},{"$f":"IF(Swaps!BN11=Swaps!T11,Swaps!BS11*42-Swaps!Y11,Swaps!BS11*42-Swaps!Y10)","v":16.803699999999999},0.31329999999999814,{"$f":"IF(Swaps!BN11=Swaps!T11,Swaps!BW11*42-Swaps!AC11,Swaps!BW11*42-Swaps!AC10)","v":16.490400000000001},{"$f":"IF(AND(Swaps!AY11<>\"\",Swaps!AD11<>\"\"),IF(Swaps!BN11=Swaps!T11,Swaps!BX11*42-Swaps!AD11,Swaps!BX11*42-Swaps!AD10),\"\")","v":""},{"$f":"IF(V11<>\"\",V11-U11,\"\")","v":""},{"$f":"Swaps!CP10","v":"Dec'15"},{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X11,GasoilImpFut)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X11,BRNImpFut)","v":14.31540268456375},0.37882550335569221,{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X11,GasoilOldSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X11,BRNOldSet)","v":13.936577181208058},{"$f":"IF(OR(SUMIF(BRNMonths,'Futures Cracks'!X11,BRNNewSet)=0,SUMIF(GasoilMonths,'Futures Cracks'!X11,GasoilNewSet)=0),\"\",SUMIF(GasoilMonths,'Futures Cracks'!X11,GasoilNewSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X11,BRNNewSet))","v":""},"",{"$f":"Swaps!BN11","v":"Jan'16"},{"$f":"IF(Swaps!AO11=Swaps!B11,(-1*Swaps!G11)+(Swaps!AT11*28)+(Swaps!BS11*14),(-1*Swaps!G10)+(Swaps!AT11*28)+(Swaps!BS11*14))","v":13.604499999999994},{"$f":"AE11-AG11","v":0.21409999999998774},{"$f":"IF(Swaps!AO11=Swaps!B11,(-1*Swaps!K11)+(Swaps!AX11*28)+(Swaps!BW11*14),(-1*Swaps!K10)+(Swaps!AX11*28)+(Swaps!BW11*14))","v":13.390400000000007},{"$f":"IF(AND(Swaps!AY11<>\"\",Swaps!BX11<>\"\",Swaps!L11<>\"\"),IF(Swaps!AO11=Swaps!B11,(-1*Swaps!L11)+(Swaps!AY11*28)+(Swaps!BX11*14),(-1*Swaps!L10)+(Swaps!AY11*28)+(Swaps!BX11*14)),\"\")","v":""},{"$f":"IF(AH11<>\"\",AH11-AG11,\"\")","v":""},{"$f":"IF(Swaps!AO11=Swaps!B11,(-1*Swaps!G11)+(Swaps!AT11*21)+(Swaps!BS11*21),(-1*Swaps!G10)+(Swaps!AT11*21)+(Swaps!BS11*21))","v":15.224299999999996},{"$f":"AJ11-AL11","v":0.17139999999999134},{"$f":"IF(Swaps!AO11=Swaps!B11,(-1*Swaps!K11)+(Swaps!AX11*21)+(Swaps!BW11*21),(-1*Swaps!K10)+(Swaps!AX11*21)+(Swaps!BW11*21))","v":15.052900000000005},{"$f":"IF(AND(Swaps!AY11<>\"\",Swaps!BX11<>\"\",Swaps!L11<>\"\"),IF(Swaps!AO11=Swaps!B11,(-1*Swaps!L11)+(Swaps!AY11*21)+(Swaps!BX11*21),(-1*Swaps!L10)+(Swaps!AY11*21)+(Swaps!BX11*21)),\"\")","v":""},{"$f":"IF(AM11<>\"\",AM11-AL11,\"\")","v":""},{"$f":"IF(Swaps!AO11=Swaps!B11,(-1*Swaps!G11)+(Swaps!AT11*25.2)+(Swaps!BS11*16.8),(-1*Swaps!G10)+(Swaps!AT11*25.2)+(Swaps!BS11*16.8))","v":14.25241999999999},{"$f":"AO11-AQ11","v":0.19701999999998776},{"$f":"IF(Swaps!AO11=Swaps!B11,(-1*Swaps!K11)+(Swaps!AX11*25.2)+(Swaps!BW11*16.8),(-1*Swaps!K10)+(Swaps!AX11*25.2)+(Swaps!BW11*16.8))","v":14.055400000000002},{"$f":"IF(AND(Swaps!AY11<>\"\",Swaps!BX11<>\"\",Swaps!L11<>\"\"),IF(Swaps!AO11=Swaps!B11,(-1*Swaps!L11)+(Swaps!AY11*25.2)+(Swaps!BX11*16.8),(-1*Swaps!L10)+(Swaps!AY11*25.2)+(Swaps!BX11*16.8)),\"\")","v":""},{"$f":"IF(AR11<>\"\",AR11-AQ11,\"\")","v":""},{"$f":"Swaps!BN11","v":"Jan'16"},{"$f":"IF(Swaps!AO11=Swaps!T11,(-1*Swaps!Y11)+(Swaps!AT11*28)+(Swaps!BS11*14),(-1*Swaps!Y10)+(Swaps!AT11*28)+(Swaps!BS11*14))","v":10.324499999999993},{"$f":"AU11-AW11","v":-0.17590000000001282},{"$f":"IF(Swaps!AO11=Swaps!G11,(-1*Swaps!AC11)+(Swaps!AX11*28)+(Swaps!BW11*14),(-1*Swaps!AC10)+(Swaps!AX11*28)+(Swaps!BW11*14))","v":10.500400000000006},{"$f":"IF(AND(Swaps!AY11<>\"\",Swaps!BX11<>\"\",Swaps!AD11<>\"\"),IF(Swaps!AO11=Swaps!T11,(-1*Swaps!AD11)+(Swaps!AY11*28)+(Swaps!BX11*14),(-1*Swaps!AD10)+(Swaps!AY11*28)+(Swaps!BX11*14)),\"\")","v":""},{"$f":"IF(AX11<>\"\",AX11-AW11,\"\")","v":""},{"$f":"IF(Swaps!AO11=Swaps!T11,(-1*Swaps!Y11)+(Swaps!AT11*21)+(Swaps!BS11*21),(-1*Swaps!Y10)+(Swaps!AT11*21)+(Swaps!BS11*21))","v":11.944299999999995},{"$f":"AZ11-BB11","v":0.44139999999999446},{"$f":"IF(Swaps!AO11=Swaps!T11,(-1*Swaps!AC11)+(Swaps!AX11*21)+(Swaps!BW11*21),(-1*Swaps!AC10)+(Swaps!AX11*21)+(Swaps!BW11*21))","v":11.5029},{"$f":"IF(AND(Swaps!AY11<>\"\",Swaps!BX11<>\"\",Swaps!AD11<>\"\"),IF(Swaps!AO11=Swaps!T11,(-1*Swaps!AD11)+(Swaps!AY11*21)+(Swaps!BX11*21),(-1*Swaps!AD10)+(Swaps!AY11*21)+(Swaps!BX11*21)),\"\")","v":""},{"$f":"IF(BC11<>\"\",BC11-BB11,\"\")","v":""},{"$f":"IF(Swaps!AO11=Swaps!G11,(-1*Swaps!Y11)+(Swaps!AT11*25.2)+(Swaps!BS11*16.8),(-1*Swaps!Y10)+(Swaps!AT11*25.2)+(Swaps!BS11*16.8))","v":11.617419999999992},{"$f":"BE11-BG11","v":1.112019999999994},{"$f":"IF(Swaps!AO11=Swaps!T11,(-1*Swaps!AC11)+(Swaps!AX11*25.2)+(Swaps!BW11*16.8),(-1*Swaps!AC10)+(Swaps!AX11*25.2)+(Swaps!BW11*16.8))","v":10.505399999999998},{"$f":"IF(AND(Swaps!AY11<>\"\",Swaps!BX11<>\"\",Swaps!AD11<>\"\"),IF(Swaps!AO11=Swaps!T11,(-1*Swaps!AD11)+(Swaps!AY11*25.2)+(Swaps!BX11*16.8),(-1*Swaps!AD10)+(Swaps!AY11*25.2)+(Swaps!BX11*16.8)),\"\")","v":""},{"$f":"IF(BH11<>\"\",BH11-BG11,\"\")","v":""}]
[null,{"$f":"Swaps!AO12","v":"Feb'16"},{"$f":"IF(Swaps!AO12=Swaps!B12,Swaps!AT12*42-Swaps!G12,Swaps!AT12*42-Swaps!G11)","v":10.438799999999986},0.26779999999998694,{"$f":"IF(Swaps!AO12=Swaps!B12,Swaps!AX12*42-Swaps!K12,Swaps!AX12*42-Swaps!K11)","v":10.170999999999999},{"$f":"IF(AND(Swaps!AY12<>\"\",Swaps!L12<>\"\"),IF(Swaps!AO12=Swaps!B12,Swaps!AY12*42-Swaps!L12,Swaps!AY12*42-Swaps!L11),\"\")","v":""},"",{"$f":"IF(Swaps!AO12=Swaps!T12,Swaps!AT12*42-Swaps!Y12,Swaps!AT12*42-Swaps!Y11)","v":7.0787999999999869},0.51779999999998694,{"$f":"IF(Swaps!AO12=Swaps!T12,Swaps!AX12*42-Swaps!AC12,Swaps!AX12*42-Swaps!AC11)","v":6.5609999999999999},{"$f":"IF(AND(Swaps!AY12<>\"\",Swaps!AD12<>\"\"),IF(Swaps!AO12=Swaps!T12,Swaps!AY12*42-Swaps!AD12,Swaps!AY12*42-Swaps!AD11),\"\")","v":""},"",{"$f":"Swaps!BN12","v":"Feb'16"},{"$f":"IF(Swaps!BN12=Swaps!B12,Swaps!BS12*42-Swaps!G12,Swaps!BS12*42-Swaps!G11)","v":20.03159999999999},3.6799999999985289E-2,{"$f":"IF(Swaps!BN12=Swaps!B12,Swaps!BW12*42-Swaps!K12,Swaps!BW12*42-Swaps!K11)","v":19.994800000000005},{"$f":"IF(AND(Swaps!AY12<>\"\",Swaps!L12<>\"\"),IF(Swaps!BN12=Swaps!B12,Swaps!BX12*42-Swaps!L12,Swaps!BX12*42-Swaps!L11),\"\")","v":""},"",{"$f":"IF(Swaps!BN12=Swaps!T12,Swaps!BS12*42-Swaps!Y12,Swaps!BS12*42-Swaps!Y11)","v":16.671599999999991},0.28679999999998529,{"$f":"IF(Swaps!BN12=Swaps!T12,Swaps!BW12*42-Swaps!AC12,Swaps!BW12*42-Swaps!AC11)","v":16.384800000000006},{"$f":"IF(AND(Swaps!AY12<>\"\",Swaps!AD12<>\"\"),IF(Swaps!BN12=Swaps!T12,Swaps!BX12*42-Swaps!AD12,Swaps!BX12*42-Swaps!AD11),\"\")","v":""},"",{"$f":"Swaps!CP11","v":"Jan'16"},{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X12,GasoilImpFut)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X12,BRNImpFut)","v":14.190536912751675},0.37704697986577429,{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X12,GasoilOldSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X12,BRNOldSet)","v":13.813489932885901},{"$f":"IF(OR(SUMIF(BRNMonths,'Futures Cracks'!X12,BRNNewSet)=0,SUMIF(GasoilMonths,'Futures Cracks'!X12,GasoilNewSet)=0),\"\",SUMIF(GasoilMonths,'Futures Cracks'!X12,GasoilNewSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X12,BRNNewSet))","v":""},"",{"$f":"Swaps!BN12","v":"Feb'16"},{"$f":"IF(Swaps!AO12=Swaps!B12,(-1*Swaps!G12)+(Swaps!AT12*28)+(Swaps!BS12*14),(-1*Swaps!G11)+(Swaps!AT12*28)+(Swaps!BS12*14))","v":13.636399999999988},0.1907999999999852,{"$f":"IF(Swaps!AO12=Swaps!B12,(-1*Swaps!K12)+(Swaps!AX12*28)+(Swaps!BW12*14),(-1*Swaps!K11)+(Swaps!AX12*28)+(Swaps!BW12*14))","v":13.445600000000002},{"$f":"IF(AND(Swaps!AY12<>\"\",Swaps!BX12<>\"\",Swaps!L12<>\"\"),IF(Swaps!AO12=Swaps!B12,(-1*Swaps!L12)+(Swaps!AY12*28)+(Swaps!BX12*14),(-1*Swaps!L11)+(Swaps!AY12*28)+(Swaps!BX12*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO12=Swaps!B12,(-1*Swaps!G12)+(Swaps!AT12*21)+(Swaps!BS12*21),(-1*Swaps!G11)+(Swaps!AT12*21)+(Swaps!BS12*21))","v":15.235199999999988},0.15229999999998611,{"$f":"IF(Swaps!AO12=Swaps!B12,(-1*Swaps!K12)+(Swaps!AX12*21)+(Swaps!BW12*21),(-1*Swaps!K11)+(Swaps!AX12*21)+(Swaps!BW12*21))","v":15.082900000000002},{"$f":"IF(AND(Swaps!AY12<>\"\",Swaps!BX12<>\"\",Swaps!L12<>\"\"),IF(Swaps!AO12=Swaps!B12,(-1*Swaps!L12)+(Swaps!AY12*21)+(Swaps!BX12*21),(-1*Swaps!L11)+(Swaps!AY12*21)+(Swaps!BX12*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO12=Swaps!B12,(-1*Swaps!G12)+(Swaps!AT12*25.2)+(Swaps!BS12*16.8),(-1*Swaps!G11)+(Swaps!AT12*25.2)+(Swaps!BS12*16.8))","v":14.275919999999992},0.17539999999998912,{"$f":"IF(Swaps!AO12=Swaps!B12,(-1*Swaps!K12)+(Swaps!AX12*25.2)+(Swaps!BW12*16.8),(-1*Swaps!K11)+(Swaps!AX12*25.2)+(Swaps!BW12*16.8))","v":14.100520000000003},{"$f":"IF(AND(Swaps!AY12<>\"\",Swaps!BX12<>\"\",Swaps!L12<>\"\"),IF(Swaps!AO12=Swaps!B12,(-1*Swaps!L12)+(Swaps!AY12*25.2)+(Swaps!BX12*16.8),(-1*Swaps!L11)+(Swaps!AY12*25.2)+(Swaps!BX12*16.8)),\"\")","v":""},"",{"$f":"Swaps!BN12","v":"Feb'16"},{"$f":"IF(Swaps!AO12=Swaps!T12,(-1*Swaps!Y12)+(Swaps!AT12*28)+(Swaps!BS12*14),(-1*Swaps!Y11)+(Swaps!AT12*28)+(Swaps!BS12*14))","v":10.276399999999988},-0.21920000000001139,{"$f":"IF(Swaps!AO12=Swaps!G12,(-1*Swaps!AC12)+(Swaps!AX12*28)+(Swaps!BW12*14),(-1*Swaps!AC11)+(Swaps!AX12*28)+(Swaps!BW12*14))","v":10.4956},{"$f":"IF(AND(Swaps!AY12<>\"\",Swaps!BX12<>\"\",Swaps!AD12<>\"\"),IF(Swaps!AO12=Swaps!T12,(-1*Swaps!AD12)+(Swaps!AY12*28)+(Swaps!BX12*14),(-1*Swaps!AD11)+(Swaps!AY12*28)+(Swaps!BX12*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO12=Swaps!T12,(-1*Swaps!Y12)+(Swaps!AT12*21)+(Swaps!BS12*21),(-1*Swaps!Y11)+(Swaps!AT12*21)+(Swaps!BS12*21))","v":11.875199999999989},0.40229999999998611,{"$f":"IF(Swaps!AO12=Swaps!T12,(-1*Swaps!AC12)+(Swaps!AX12*21)+(Swaps!BW12*21),(-1*Swaps!AC11)+(Swaps!AX12*21)+(Swaps!BW12*21))","v":11.472900000000003},{"$f":"IF(AND(Swaps!AY12<>\"\",Swaps!BX12<>\"\",Swaps!AD12<>\"\"),IF(Swaps!AO12=Swaps!T12,(-1*Swaps!AD12)+(Swaps!AY12*21)+(Swaps!BX12*21),(-1*Swaps!AD11)+(Swaps!AY12*21)+(Swaps!BX12*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO12=Swaps!G12,(-1*Swaps!Y12)+(Swaps!AT12*25.2)+(Swaps!BS12*16.8),(-1*Swaps!Y11)+(Swaps!AT12*25.2)+(Swaps!BS12*16.8))","v":11.570919999999994},1.0803999999999903,{"$f":"IF(Swaps!AO12=Swaps!T12,(-1*Swaps!AC12)+(Swaps!AX12*25.2)+(Swaps!BW12*16.8),(-1*Swaps!AC11)+(Swaps!AX12*25.2)+(Swaps!BW12*16.8))","v":10.490520000000004},{"$f":"IF(AND(Swaps!AY12<>\"\",Swaps!BX12<>\"\",Swaps!AD12<>\"\"),IF(Swaps!AO12=Swaps!T12,(-1*Swaps!AD12)+(Swaps!AY12*25.2)+(Swaps!BX12*16.8),(-1*Swaps!AD11)+(Swaps!AY12*25.2)+(Swaps!BX12*16.8)),\"\")","v":""},""]
[null,{"$f":"Swaps!AO13","v":"Mar'16"},{"$f":"IF(Swaps!AO13=Swaps!B13,Swaps!AT13*42-Swaps!G13,Swaps!AT13*42-Swaps!G12)","v":10.95209999999998},0.22349999999998005,{"$f":"IF(Swaps!AO13=Swaps!B13,Swaps!AX13*42-Swaps!K13,Swaps!AX13*42-Swaps!K12)","v":10.7286},{"$f":"IF(AND(Swaps!AY13<>\"\",Swaps!L13<>\"\"),IF(Swaps!AO13=Swaps!B13,Swaps!AY13*42-Swaps!L13,Swaps!AY13*42-Swaps!L12),\"\")","v":""},"",{"$f":"IF(Swaps!AO13=Swaps!T13,Swaps!AT13*42-Swaps!Y13,Swaps!AT13*42-Swaps!Y12)","v":7.6020999999999788},0.45349999999998403,{"$f":"IF(Swaps!AO13=Swaps!T13,Swaps!AX13*42-Swaps!AC13,Swaps!AX13*42-Swaps!AC12)","v":7.1485999999999947},{"$f":"IF(AND(Swaps!AY13<>\"\",Swaps!AD13<>\"\"),IF(Swaps!AO13=Swaps!T13,Swaps!AY13*42-Swaps!AD13,Swaps!AY13*42-Swaps!AD12),\"\")","v":""},"",{"$f":"Swaps!BN13","v":"Mar'16"},{"$f":"IF(Swaps!BN13=Swaps!B13,Swaps!BS13*42-Swaps!G13,Swaps!BS13*42-Swaps!G12)","v":19.520099999999985},3.4499999999972886E-2,{"$f":"IF(Swaps!BN13=Swaps!B13,Swaps!BW13*42-Swaps!K13,Swaps!BW13*42-Swaps!K12)","v":19.485600000000012},{"$f":"IF(AND(Swaps!AY13<>\"\",Swaps!L13<>\"\"),IF(Swaps!BN13=Swaps!B13,Swaps!BX13*42-Swaps!L13,Swaps!BX13*42-Swaps!L12),\"\")","v":""},"",{"$f":"IF(Swaps!BN13=Swaps!T13,Swaps!BS13*42-Swaps!Y13,Swaps!BS13*42-Swaps!Y12)","v":16.170099999999984},0.26449999999997686,{"$f":"IF(Swaps!BN13=Swaps!T13,Swaps!BW13*42-Swaps!AC13,Swaps!BW13*42-Swaps!AC12)","v":15.905600000000007},{"$f":"IF(AND(Swaps!AY13<>\"\",Swaps!AD13<>\"\"),IF(Swaps!BN13=Swaps!T13,Swaps!BX13*42-Swaps!AD13,Swaps!BX13*42-Swaps!AD12),\"\")","v":""},"",{"$f":"Swaps!CP12","v":"Feb'16"},{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X13,GasoilImpFut)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X13,BRNImpFut)","v":14.055671140939587},0.36526845637582994,{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X13,GasoilOldSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X13,BRNOldSet)","v":13.690402684563757},{"$f":"IF(OR(SUMIF(BRNMonths,'Futures Cracks'!X13,BRNNewSet)=0,SUMIF(GasoilMonths,'Futures Cracks'!X13,GasoilNewSet)=0),\"\",SUMIF(GasoilMonths,'Futures Cracks'!X13,GasoilNewSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X13,BRNNewSet))","v":""},"",{"$f":"Swaps!BN13","v":"Mar'16"},{"$f":"IF(Swaps!AO13=Swaps!B13,(-1*Swaps!G13)+(Swaps!AT13*28)+(Swaps!BS13*14),(-1*Swaps!G12)+(Swaps!AT13*28)+(Swaps!BS13*14))","v":13.808099999999982},0.16049999999997766,{"$f":"IF(Swaps!AO13=Swaps!B13,(-1*Swaps!K13)+(Swaps!AX13*28)+(Swaps!BW13*14),(-1*Swaps!K12)+(Swaps!AX13*28)+(Swaps!BW13*14))","v":13.647600000000004},{"$f":"IF(AND(Swaps!AY13<>\"\",Swaps!BX13<>\"\",Swaps!L13<>\"\"),IF(Swaps!AO13=Swaps!B13,(-1*Swaps!L13)+(Swaps!AY13*28)+(Swaps!BX13*14),(-1*Swaps!L12)+(Swaps!AY13*28)+(Swaps!BX13*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO13=Swaps!B13,(-1*Swaps!G13)+(Swaps!AT13*21)+(Swaps!BS13*21),(-1*Swaps!G12)+(Swaps!AT13*21)+(Swaps!BS13*21))","v":15.236099999999983},0.12899999999997647,{"$f":"IF(Swaps!AO13=Swaps!B13,(-1*Swaps!K13)+(Swaps!AX13*21)+(Swaps!BW13*21),(-1*Swaps!K12)+(Swaps!AX13*21)+(Swaps!BW13*21))","v":15.107100000000006},{"$f":"IF(AND(Swaps!AY13<>\"\",Swaps!BX13<>\"\",Swaps!L13<>\"\"),IF(Swaps!AO13=Swaps!B13,(-1*Swaps!L13)+(Swaps!AY13*21)+(Swaps!BX13*21),(-1*Swaps!L12)+(Swaps!AY13*21)+(Swaps!BX13*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO13=Swaps!B13,(-1*Swaps!G13)+(Swaps!AT13*25.2)+(Swaps!BS13*16.8),(-1*Swaps!G12)+(Swaps!AT13*25.2)+(Swaps!BS13*16.8))","v":14.379299999999983},0.14789999999998216,{"$f":"IF(Swaps!AO13=Swaps!B13,(-1*Swaps!K13)+(Swaps!AX13*25.2)+(Swaps!BW13*16.8),(-1*Swaps!K12)+(Swaps!AX13*25.2)+(Swaps!BW13*16.8))","v":14.231400000000001},{"$f":"IF(AND(Swaps!AY13<>\"\",Swaps!BX13<>\"\",Swaps!L13<>\"\"),IF(Swaps!AO13=Swaps!B13,(-1*Swaps!L13)+(Swaps!AY13*25.2)+(Swaps!BX13*16.8),(-1*Swaps!L12)+(Swaps!AY13*25.2)+(Swaps!BX13*16.8)),\"\")","v":""},"",{"$f":"Swaps!BN13","v":"Mar'16"},{"$f":"IF(Swaps!AO13=Swaps!T13,(-1*Swaps!Y13)+(Swaps!AT13*28)+(Swaps!BS13*14),(-1*Swaps!Y12)+(Swaps!AT13*28)+(Swaps!BS13*14))","v":10.45809999999998},-0.18950000000002376,{"$f":"IF(Swaps!AO13=Swaps!G13,(-1*Swaps!AC13)+(Swaps!AX13*28)+(Swaps!BW13*14),(-1*Swaps!AC12)+(Swaps!AX13*28)+(Swaps!BW13*14))","v":10.647600000000004},{"$f":"IF(AND(Swaps!AY13<>\"\",Swaps!BX13<>\"\",Swaps!AD13<>\"\"),IF(Swaps!AO13=Swaps!T13,(-1*Swaps!AD13)+(Swaps!AY13*28)+(Swaps!BX13*14),(-1*Swaps!AD12)+(Swaps!AY13*28)+(Swaps!BX13*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO13=Swaps!T13,(-1*Swaps!Y13)+(Swaps!AT13*21)+(Swaps!BS13*21),(-1*Swaps!Y12)+(Swaps!AT13*21)+(Swaps!BS13*21))","v":11.886099999999981},0.35899999999998045,{"$f":"IF(Swaps!AO13=Swaps!T13,(-1*Swaps!AC13)+(Swaps!AX13*21)+(Swaps!BW13*21),(-1*Swaps!AC12)+(Swaps!AX13*21)+(Swaps!BW13*21))","v":11.527100000000001},{"$f":"IF(AND(Swaps!AY13<>\"\",Swaps!BX13<>\"\",Swaps!AD13<>\"\"),IF(Swaps!AO13=Swaps!T13,(-1*Swaps!AD13)+(Swaps!AY13*21)+(Swaps!BX13*21),(-1*Swaps!AD12)+(Swaps!AY13*21)+(Swaps!BX13*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO13=Swaps!G13,(-1*Swaps!Y13)+(Swaps!AT13*25.2)+(Swaps!BS13*16.8),(-1*Swaps!Y12)+(Swaps!AT13*25.2)+(Swaps!BS13*16.8))","v":11.604299999999984},0.95289999999998898,{"$f":"IF(Swaps!AO13=Swaps!T13,(-1*Swaps!AC13)+(Swaps!AX13*25.2)+(Swaps!BW13*16.8),(-1*Swaps!AC12)+(Swaps!AX13*25.2)+(Swaps!BW13*16.8))","v":10.651399999999995},{"$f":"IF(AND(Swaps!AY13<>\"\",Swaps!BX13<>\"\",Swaps!AD13<>\"\"),IF(Swaps!AO13=Swaps!T13,(-1*Swaps!AD13)+(Swaps!AY13*25.2)+(Swaps!BX13*16.8),(-1*Swaps!AD12)+(Swaps!AY13*25.2)+(Swaps!BX13*16.8)),\"\")","v":""},""]
[null,{"$f":"Swaps!AO14","v":"Apr'16"},{"$f":"IF(Swaps!AO14=Swaps!B14,Swaps!AT14*42-Swaps!G14,Swaps!AT14*42-Swaps!G13)","v":19.091199999999986},0.13719999999997867,{"$f":"IF(Swaps!AO14=Swaps!B14,Swaps!AX14*42-Swaps!K14,Swaps!AX14*42-Swaps!K13)","v":18.954000000000008},{"$f":"IF(AND(Swaps!AY14<>\"\",Swaps!L14<>\"\"),IF(Swaps!AO14=Swaps!B14,Swaps!AY14*42-Swaps!L14,Swaps!AY14*42-Swaps!L13),\"\")","v":""},"",{"$f":"IF(Swaps!AO14=Swaps!T14,Swaps!AT14*42-Swaps!Y14,Swaps!AT14*42-Swaps!Y13)","v":15.591199999999986},0.34719999999997953,{"$f":"IF(Swaps!AO14=Swaps!T14,Swaps!AX14*42-Swaps!AC14,Swaps!AX14*42-Swaps!AC13)","v":15.244000000000007},{"$f":"IF(AND(Swaps!AY14<>\"\",Swaps!AD14<>\"\"),IF(Swaps!AO14=Swaps!T14,Swaps!AY14*42-Swaps!AD14,Swaps!AY14*42-Swaps!AD13),\"\")","v":""},"",{"$f":"Swaps!BN14","v":"Apr'16"},{"$f":"IF(Swaps!BN14=Swaps!B14,Swaps!BS14*42-Swaps!G14,Swaps!BS14*42-Swaps!G13)","v":18.784599999999983},4.0599999999983538E-2,{"$f":"IF(Swaps!BN14=Swaps!B14,Swaps!BW14*42-Swaps!K14,Swaps!BW14*42-Swaps!K13)","v":18.744},{"$f":"IF(AND(Swaps!AY14<>\"\",Swaps!L14<>\"\"),IF(Swaps!BN14=Swaps!B14,Swaps!BX14*42-Swaps!L14,Swaps!BX14*42-Swaps!L13),\"\")","v":""},"",{"$f":"IF(Swaps!BN14=Swaps!T14,Swaps!BS14*42-Swaps!Y14,Swaps!BS14*42-Swaps!Y13)","v":15.284599999999983},0.25059999999998439,{"$f":"IF(Swaps!BN14=Swaps!T14,Swaps!BW14*42-Swaps!AC14,Swaps!BW14*42-Swaps!AC13)","v":15.033999999999999},{"$f":"IF(AND(Swaps!AY14<>\"\",Swaps!AD14<>\"\"),IF(Swaps!BN14=Swaps!T14,Swaps!BX14*42-Swaps!AD14,Swaps!BX14*42-Swaps!AD13),\"\")","v":""},"",{"$f":"Swaps!CP13","v":"Mar'16"},{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X14,GasoilImpFut)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X14,BRNImpFut)","v":13.933691275167767},0.35348993288588559,{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X14,GasoilOldSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X14,BRNOldSet)","v":13.580201342281882},{"$f":"IF(OR(SUMIF(BRNMonths,'Futures Cracks'!X14,BRNNewSet)=0,SUMIF(GasoilMonths,'Futures Cracks'!X14,GasoilNewSet)=0),\"\",SUMIF(GasoilMonths,'Futures Cracks'!X14,GasoilNewSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X14,BRNNewSet))","v":""},"",{"$f":"Swaps!BN14","v":"Apr'16"},{"$f":"IF(Swaps!AO14=Swaps!B14,(-1*Swaps!G14)+(Swaps!AT14*28)+(Swaps!BS14*14),(-1*Swaps!G13)+(Swaps!AT14*28)+(Swaps!BS14*14))","v":18.988999999999987},0.10499999999998266,{"$f":"IF(Swaps!AO14=Swaps!B14,(-1*Swaps!K14)+(Swaps!AX14*28)+(Swaps!BW14*14),(-1*Swaps!K13)+(Swaps!AX14*28)+(Swaps!BW14*14))","v":18.884000000000004},{"$f":"IF(AND(Swaps!AY14<>\"\",Swaps!BX14<>\"\",Swaps!L14<>\"\"),IF(Swaps!AO14=Swaps!B14,(-1*Swaps!L14)+(Swaps!AY14*28)+(Swaps!BX14*14),(-1*Swaps!L13)+(Swaps!AY14*28)+(Swaps!BX14*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO14=Swaps!B14,(-1*Swaps!G14)+(Swaps!AT14*21)+(Swaps!BS14*21),(-1*Swaps!G13)+(Swaps!AT14*21)+(Swaps!BS14*21))","v":18.937899999999985},8.8899999999981105E-2,{"$f":"IF(Swaps!AO14=Swaps!B14,(-1*Swaps!K14)+(Swaps!AX14*21)+(Swaps!BW14*21),(-1*Swaps!K13)+(Swaps!AX14*21)+(Swaps!BW14*21))","v":18.849000000000004},{"$f":"IF(AND(Swaps!AY14<>\"\",Swaps!BX14<>\"\",Swaps!L14<>\"\"),IF(Swaps!AO14=Swaps!B14,(-1*Swaps!L14)+(Swaps!AY14*21)+(Swaps!BX14*21),(-1*Swaps!L13)+(Swaps!AY14*21)+(Swaps!BX14*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO14=Swaps!B14,(-1*Swaps!G14)+(Swaps!AT14*25.2)+(Swaps!BS14*16.8),(-1*Swaps!G13)+(Swaps!AT14*25.2)+(Swaps!BS14*16.8))","v":18.968559999999986},9.8559999999981329E-2,{"$f":"IF(Swaps!AO14=Swaps!B14,(-1*Swaps!K14)+(Swaps!AX14*25.2)+(Swaps!BW14*16.8),(-1*Swaps!K13)+(Swaps!AX14*25.2)+(Swaps!BW14*16.8))","v":18.870000000000005},{"$f":"IF(AND(Swaps!AY14<>\"\",Swaps!BX14<>\"\",Swaps!L14<>\"\"),IF(Swaps!AO14=Swaps!B14,(-1*Swaps!L14)+(Swaps!AY14*25.2)+(Swaps!BX14*16.8),(-1*Swaps!L13)+(Swaps!AY14*25.2)+(Swaps!BX14*16.8)),\"\")","v":""},"",{"$f":"Swaps!BN14","v":"Apr'16"},{"$f":"IF(Swaps!AO14=Swaps!T14,(-1*Swaps!Y14)+(Swaps!AT14*28)+(Swaps!BS14*14),(-1*Swaps!Y13)+(Swaps!AT14*28)+(Swaps!BS14*14))","v":15.488999999999987},-0.35500000000001108,{"$f":"IF(Swaps!AO14=Swaps!G14,(-1*Swaps!AC14)+(Swaps!AX14*28)+(Swaps!BW14*14),(-1*Swaps!AC13)+(Swaps!AX14*28)+(Swaps!BW14*14))","v":15.843999999999998},{"$f":"IF(AND(Swaps!AY14<>\"\",Swaps!BX14<>\"\",Swaps!AD14<>\"\"),IF(Swaps!AO14=Swaps!T14,(-1*Swaps!AD14)+(Swaps!AY14*28)+(Swaps!BX14*14),(-1*Swaps!AD13)+(Swaps!AY14*28)+(Swaps!BX14*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO14=Swaps!T14,(-1*Swaps!Y14)+(Swaps!AT14*21)+(Swaps!BS14*21),(-1*Swaps!Y13)+(Swaps!AT14*21)+(Swaps!BS14*21))","v":15.437899999999985},0.29889999999998196,{"$f":"IF(Swaps!AO14=Swaps!T14,(-1*Swaps!AC14)+(Swaps!AX14*21)+(Swaps!BW14*21),(-1*Swaps!AC13)+(Swaps!AX14*21)+(Swaps!BW14*21))","v":15.139000000000003},{"$f":"IF(AND(Swaps!AY14<>\"\",Swaps!BX14<>\"\",Swaps!AD14<>\"\"),IF(Swaps!AO14=Swaps!T14,(-1*Swaps!AD14)+(Swaps!AY14*21)+(Swaps!BX14*21),(-1*Swaps!AD13)+(Swaps!AY14*21)+(Swaps!BX14*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO14=Swaps!G14,(-1*Swaps!Y14)+(Swaps!AT14*25.2)+(Swaps!BS14*16.8),(-1*Swaps!Y13)+(Swaps!AT14*25.2)+(Swaps!BS14*16.8))","v":16.133559999999985},0.97355999999998133,{"$f":"IF(Swaps!AO14=Swaps!T14,(-1*Swaps!AC14)+(Swaps!AX14*25.2)+(Swaps!BW14*16.8),(-1*Swaps!AC13)+(Swaps!AX14*25.2)+(Swaps!BW14*16.8))","v":15.160000000000004},{"$f":"IF(AND(Swaps!AY14<>\"\",Swaps!BX14<>\"\",Swaps!AD14<>\"\"),IF(Swaps!AO14=Swaps!T14,(-1*Swaps!AD14)+(Swaps!AY14*25.2)+(Swaps!BX14*16.8),(-1*Swaps!AD13)+(Swaps!AY14*25.2)+(Swaps!BX14*16.8)),\"\")","v":""},""]
[null,{"$f":"Swaps!AO15","v":"May'16"},{"$f":"IF(Swaps!AO15=Swaps!B15,Swaps!AT15*42-Swaps!G15,Swaps!AT15*42-Swaps!G14)","v":19.114499999999985},9.549999999998704E-2,{"$f":"IF(Swaps!AO15=Swaps!B15,Swaps!AX15*42-Swaps!K15,Swaps!AX15*42-Swaps!K14)","v":19.018999999999998},{"$f":"IF(AND(Swaps!AY15<>\"\",Swaps!L15<>\"\"),IF(Swaps!AO15=Swaps!B15,Swaps!AY15*42-Swaps!L15,Swaps!AY15*42-Swaps!L14),\"\")","v":""},"",{"$f":"IF(Swaps!AO15=Swaps!T15,Swaps!AT15*42-Swaps!Y15,Swaps!AT15*42-Swaps!Y14)","v":15.454499999999989},0.29549999999998988,{"$f":"IF(Swaps!AO15=Swaps!T15,Swaps!AX15*42-Swaps!AC15,Swaps!AX15*42-Swaps!AC14)","v":15.158999999999999},{"$f":"IF(AND(Swaps!AY15<>\"\",Swaps!AD15<>\"\"),IF(Swaps!AO15=Swaps!T15,Swaps!AY15*42-Swaps!AD15,Swaps!AY15*42-Swaps!AD14),\"\")","v":""},"",{"$f":"Swaps!BN15","v":"May'16"},{"$f":"IF(Swaps!BN15=Swaps!B15,Swaps!BS15*42-Swaps!G15,Swaps!BS15*42-Swaps!G14)","v":18.576899999999988},4.5099999999990814E-2,{"$f":"IF(Swaps!BN15=Swaps!B15,Swaps!BW15*42-Swaps!K15,Swaps!BW15*42-Swaps!K14)","v":18.531799999999997},{"$f":"IF(AND(Swaps!AY15<>\"\",Swaps!L15<>\"\"),IF(Swaps!BN15=Swaps!B15,Swaps!BX15*42-Swaps!L15,Swaps!BX15*42-Swaps!L14),\"\")","v":""},"",{"$f":"IF(Swaps!BN15=Swaps!T15,Swaps!BS15*42-Swaps!Y15,Swaps!BS15*42-Swaps!Y14)","v":14.916899999999991},0.24509999999999366,{"$f":"IF(Swaps!BN15=Swaps!T15,Swaps!BW15*42-Swaps!AC15,Swaps!BW15*42-Swaps!AC14)","v":14.671799999999998},{"$f":"IF(AND(Swaps!AY15<>\"\",Swaps!AD15<>\"\"),IF(Swaps!BN15=Swaps!T15,Swaps!BX15*42-Swaps!AD15,Swaps!BX15*42-Swaps!AD14),\"\")","v":""},"",{"$f":"Swaps!CP14","v":"Apr'16"},{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X15,GasoilImpFut)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X15,BRNImpFut)","v":13.654597315436234},0.34171140939596256,{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X15,GasoilOldSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X15,BRNOldSet)","v":13.312885906040272},{"$f":"IF(OR(SUMIF(BRNMonths,'Futures Cracks'!X15,BRNNewSet)=0,SUMIF(GasoilMonths,'Futures Cracks'!X15,GasoilNewSet)=0),\"\",SUMIF(GasoilMonths,'Futures Cracks'!X15,GasoilNewSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X15,BRNNewSet))","v":""},"",{"$f":"Swaps!BN15","v":"May'16"},{"$f":"IF(Swaps!AO15=Swaps!B15,(-1*Swaps!G15)+(Swaps!AT15*28)+(Swaps!BS15*14),(-1*Swaps!G14)+(Swaps!AT15*28)+(Swaps!BS15*14))","v":18.935299999999984},7.8699999999980008E-2,{"$f":"IF(Swaps!AO15=Swaps!B15,(-1*Swaps!K15)+(Swaps!AX15*28)+(Swaps!BW15*14),(-1*Swaps!K14)+(Swaps!AX15*28)+(Swaps!BW15*14))","v":18.856600000000004},{"$f":"IF(AND(Swaps!AY15<>\"\",Swaps!BX15<>\"\",Swaps!L15<>\"\"),IF(Swaps!AO15=Swaps!B15,(-1*Swaps!L15)+(Swaps!AY15*28)+(Swaps!BX15*14),(-1*Swaps!L14)+(Swaps!AY15*28)+(Swaps!BX15*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO15=Swaps!B15,(-1*Swaps!G15)+(Swaps!AT15*21)+(Swaps!BS15*21),(-1*Swaps!G14)+(Swaps!AT15*21)+(Swaps!BS15*21))","v":18.845699999999987},7.0299999999988927E-2,{"$f":"IF(Swaps!AO15=Swaps!B15,(-1*Swaps!K15)+(Swaps!AX15*21)+(Swaps!BW15*21),(-1*Swaps!K14)+(Swaps!AX15*21)+(Swaps!BW15*21))","v":18.775399999999998},{"$f":"IF(AND(Swaps!AY15<>\"\",Swaps!BX15<>\"\",Swaps!L15<>\"\"),IF(Swaps!AO15=Swaps!B15,(-1*Swaps!L15)+(Swaps!AY15*21)+(Swaps!BX15*21),(-1*Swaps!L14)+(Swaps!AY15*21)+(Swaps!BX15*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO15=Swaps!B15,(-1*Swaps!G15)+(Swaps!AT15*25.2)+(Swaps!BS15*16.8),(-1*Swaps!G14)+(Swaps!AT15*25.2)+(Swaps!BS15*16.8))","v":18.899459999999983},7.5339999999982865E-2,{"$f":"IF(Swaps!AO15=Swaps!B15,(-1*Swaps!K15)+(Swaps!AX15*25.2)+(Swaps!BW15*16.8),(-1*Swaps!K14)+(Swaps!AX15*25.2)+(Swaps!BW15*16.8))","v":18.824120000000001},{"$f":"IF(AND(Swaps!AY15<>\"\",Swaps!BX15<>\"\",Swaps!L15<>\"\"),IF(Swaps!AO15=Swaps!B15,(-1*Swaps!L15)+(Swaps!AY15*25.2)+(Swaps!BX15*16.8),(-1*Swaps!L14)+(Swaps!AY15*25.2)+(Swaps!BX15*16.8)),\"\")","v":""},"",{"$f":"Swaps!BN15","v":"May'16"},{"$f":"IF(Swaps!AO15=Swaps!T15,(-1*Swaps!Y15)+(Swaps!AT15*28)+(Swaps!BS15*14),(-1*Swaps!Y14)+(Swaps!AT15*28)+(Swaps!BS15*14))","v":15.275299999999987},-0.33130000000001658,{"$f":"IF(Swaps!AO15=Swaps!G15,(-1*Swaps!AC15)+(Swaps!AX15*28)+(Swaps!BW15*14),(-1*Swaps!AC14)+(Swaps!AX15*28)+(Swaps!BW15*14))","v":15.606600000000004},{"$f":"IF(AND(Swaps!AY15<>\"\",Swaps!BX15<>\"\",Swaps!AD15<>\"\"),IF(Swaps!AO15=Swaps!T15,(-1*Swaps!AD15)+(Swaps!AY15*28)+(Swaps!BX15*14),(-1*Swaps!AD14)+(Swaps!AY15*28)+(Swaps!BX15*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO15=Swaps!T15,(-1*Swaps!Y15)+(Swaps!AT15*21)+(Swaps!BS15*21),(-1*Swaps!Y14)+(Swaps!AT15*21)+(Swaps!BS15*21))","v":15.18569999999999},0.27029999999999177,{"$f":"IF(Swaps!AO15=Swaps!T15,(-1*Swaps!AC15)+(Swaps!AX15*21)+(Swaps!BW15*21),(-1*Swaps!AC14)+(Swaps!AX15*21)+(Swaps!BW15*21))","v":14.915399999999998},{"$f":"IF(AND(Swaps!AY15<>\"\",Swaps!BX15<>\"\",Swaps!AD15<>\"\"),IF(Swaps!AO15=Swaps!T15,(-1*Swaps!AD15)+(Swaps!AY15*21)+(Swaps!BX15*21),(-1*Swaps!AD14)+(Swaps!AY15*21)+(Swaps!BX15*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO15=Swaps!G15,(-1*Swaps!Y15)+(Swaps!AT15*25.2)+(Swaps!BS15*16.8),(-1*Swaps!Y14)+(Swaps!AT15*25.2)+(Swaps!BS15*16.8))","v":15.844459999999984},0.88033999999998258,{"$f":"IF(Swaps!AO15=Swaps!T15,(-1*Swaps!AC15)+(Swaps!AX15*25.2)+(Swaps!BW15*16.8),(-1*Swaps!AC14)+(Swaps!AX15*25.2)+(Swaps!BW15*16.8))","v":14.964120000000001},{"$f":"IF(AND(Swaps!AY15<>\"\",Swaps!BX15<>\"\",Swaps!AD15<>\"\"),IF(Swaps!AO15=Swaps!T15,(-1*Swaps!AD15)+(Swaps!AY15*25.2)+(Swaps!BX15*16.8),(-1*Swaps!AD14)+(Swaps!AY15*25.2)+(Swaps!BX15*16.8)),\"\")","v":""},""]
[null,{"$f":"Swaps!AO16","v":"Jun'16"},{"$f":"IF(Swaps!AO16=Swaps!B16,Swaps!AT16*42-Swaps!G16,Swaps!AT16*42-Swaps!G15)","v":18.660799999999981},7.4799999999989097E-2,{"$f":"IF(Swaps!AO16=Swaps!B16,Swaps!AX16*42-Swaps!K16,Swaps!AX16*42-Swaps!K15)","v":18.585999999999991},{"$f":"IF(AND(Swaps!AY16<>\"\",Swaps!L16<>\"\"),IF(Swaps!AO16=Swaps!B16,Swaps!AY16*42-Swaps!L16,Swaps!AY16*42-Swaps!L15),\"\")","v":""},"",{"$f":"IF(Swaps!AO16=Swaps!T16,Swaps!AT16*42-Swaps!Y16,Swaps!AT16*42-Swaps!Y15)","v":14.810799999999979},0.26479999999998682,{"$f":"IF(Swaps!AO16=Swaps!T16,Swaps!AX16*42-Swaps!AC16,Swaps!AX16*42-Swaps!AC15)","v":14.545999999999992},{"$f":"IF(AND(Swaps!AY16<>\"\",Swaps!AD16<>\"\"),IF(Swaps!AO16=Swaps!T16,Swaps!AY16*42-Swaps!AD16,Swaps!AY16*42-Swaps!AD15),\"\")","v":""},"",{"$f":"Swaps!BN16","v":"Jun'16"},{"$f":"IF(Swaps!BN16=Swaps!B16,Swaps!BS16*42-Swaps!G16,Swaps!BS16*42-Swaps!G15)","v":18.60199999999999},5.7999999999985619E-2,{"$f":"IF(Swaps!BN16=Swaps!B16,Swaps!BW16*42-Swaps!K16,Swaps!BW16*42-Swaps!K15)","v":18.544000000000004},{"$f":"IF(AND(Swaps!AY16<>\"\",Swaps!L16<>\"\"),IF(Swaps!BN16=Swaps!B16,Swaps!BX16*42-Swaps!L16,Swaps!BX16*42-Swaps!L15),\"\")","v":""},"",{"$f":"IF(Swaps!BN16=Swaps!T16,Swaps!BS16*42-Swaps!Y16,Swaps!BS16*42-Swaps!Y15)","v":14.751999999999988},0.24799999999998334,{"$f":"IF(Swaps!BN16=Swaps!T16,Swaps!BW16*42-Swaps!AC16,Swaps!BW16*42-Swaps!AC15)","v":14.504000000000005},{"$f":"IF(AND(Swaps!AY16<>\"\",Swaps!AD16<>\"\"),IF(Swaps!BN16=Swaps!T16,Swaps!BX16*42-Swaps!AD16,Swaps!BX16*42-Swaps!AD15),\"\")","v":""},"",{"$f":"Swaps!CP15","v":"May'16"},{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X16,GasoilImpFut)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X16,BRNImpFut)","v":13.469060402684555},0.32993288590603242,{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X16,GasoilOldSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X16,BRNOldSet)","v":13.139127516778522},{"$f":"IF(OR(SUMIF(BRNMonths,'Futures Cracks'!X16,BRNNewSet)=0,SUMIF(GasoilMonths,'Futures Cracks'!X16,GasoilNewSet)=0),\"\",SUMIF(GasoilMonths,'Futures Cracks'!X16,GasoilNewSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X16,BRNNewSet))","v":""},"",{"$f":"Swaps!BN16","v":"Jun'16"},{"$f":"IF(Swaps!AO16=Swaps!B16,(-1*Swaps!G16)+(Swaps!AT16*28)+(Swaps!BS16*14),(-1*Swaps!G15)+(Swaps!AT16*28)+(Swaps!BS16*14))","v":18.641199999999984},6.9199999999984385E-2,{"$f":"IF(Swaps!AO16=Swaps!B16,(-1*Swaps!K16)+(Swaps!AX16*28)+(Swaps!BW16*14),(-1*Swaps!K15)+(Swaps!AX16*28)+(Swaps!BW16*14))","v":18.571999999999999},{"$f":"IF(AND(Swaps!AY16<>\"\",Swaps!BX16<>\"\",Swaps!L16<>\"\"),IF(Swaps!AO16=Swaps!B16,(-1*Swaps!L16)+(Swaps!AY16*28)+(Swaps!BX16*14),(-1*Swaps!L15)+(Swaps!AY16*28)+(Swaps!BX16*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO16=Swaps!B16,(-1*Swaps!G16)+(Swaps!AT16*21)+(Swaps!BS16*21),(-1*Swaps!G15)+(Swaps!AT16*21)+(Swaps!BS16*21))","v":18.631399999999985},6.6399999999987358E-2,{"$f":"IF(Swaps!AO16=Swaps!B16,(-1*Swaps!K16)+(Swaps!AX16*21)+(Swaps!BW16*21),(-1*Swaps!K15)+(Swaps!AX16*21)+(Swaps!BW16*21))","v":18.564999999999998},{"$f":"IF(AND(Swaps!AY16<>\"\",Swaps!BX16<>\"\",Swaps!L16<>\"\"),IF(Swaps!AO16=Swaps!B16,(-1*Swaps!L16)+(Swaps!AY16*21)+(Swaps!BX16*21),(-1*Swaps!L15)+(Swaps!AY16*21)+(Swaps!BX16*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO16=Swaps!B16,(-1*Swaps!G16)+(Swaps!AT16*25.2)+(Swaps!BS16*16.8),(-1*Swaps!G15)+(Swaps!AT16*25.2)+(Swaps!BS16*16.8))","v":18.637279999999983},6.80799999999806E-2,{"$f":"IF(Swaps!AO16=Swaps!B16,(-1*Swaps!K16)+(Swaps!AX16*25.2)+(Swaps!BW16*16.8),(-1*Swaps!K15)+(Swaps!AX16*25.2)+(Swaps!BW16*16.8))","v":18.569200000000002},{"$f":"IF(AND(Swaps!AY16<>\"\",Swaps!BX16<>\"\",Swaps!L16<>\"\"),IF(Swaps!AO16=Swaps!B16,(-1*Swaps!L16)+(Swaps!AY16*25.2)+(Swaps!BX16*16.8),(-1*Swaps!L15)+(Swaps!AY16*25.2)+(Swaps!BX16*16.8)),\"\")","v":""},"",{"$f":"Swaps!BN16","v":"Jun'16"},{"$f":"IF(Swaps!AO16=Swaps!T16,(-1*Swaps!Y16)+(Swaps!AT16*28)+(Swaps!BS16*14),(-1*Swaps!Y15)+(Swaps!AT16*28)+(Swaps!BS16*14))","v":14.791199999999982},-0.29080000000002215,{"$f":"IF(Swaps!AO16=Swaps!G16,(-1*Swaps!AC16)+(Swaps!AX16*28)+(Swaps!BW16*14),(-1*Swaps!AC15)+(Swaps!AX16*28)+(Swaps!BW16*14))","v":15.082000000000004},{"$f":"IF(AND(Swaps!AY16<>\"\",Swaps!BX16<>\"\",Swaps!AD16<>\"\"),IF(Swaps!AO16=Swaps!T16,(-1*Swaps!AD16)+(Swaps!AY16*28)+(Swaps!BX16*14),(-1*Swaps!AD15)+(Swaps!AY16*28)+(Swaps!BX16*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO16=Swaps!T16,(-1*Swaps!Y16)+(Swaps!AT16*21)+(Swaps!BS16*21),(-1*Swaps!Y15)+(Swaps!AT16*21)+(Swaps!BS16*21))","v":14.781399999999984},0.25639999999998508,{"$f":"IF(Swaps!AO16=Swaps!T16,(-1*Swaps!AC16)+(Swaps!AX16*21)+(Swaps!BW16*21),(-1*Swaps!AC15)+(Swaps!AX16*21)+(Swaps!BW16*21))","v":14.524999999999999},{"$f":"IF(AND(Swaps!AY16<>\"\",Swaps!BX16<>\"\",Swaps!AD16<>\"\"),IF(Swaps!AO16=Swaps!T16,(-1*Swaps!AD16)+(Swaps!AY16*21)+(Swaps!BX16*21),(-1*Swaps!AD15)+(Swaps!AY16*21)+(Swaps!BX16*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO16=Swaps!G16,(-1*Swaps!Y16)+(Swaps!AT16*25.2)+(Swaps!BS16*16.8),(-1*Swaps!Y15)+(Swaps!AT16*25.2)+(Swaps!BS16*16.8))","v":15.332279999999983},0.80307999999998003,{"$f":"IF(Swaps!AO16=Swaps!T16,(-1*Swaps!AC16)+(Swaps!AX16*25.2)+(Swaps!BW16*16.8),(-1*Swaps!AC15)+(Swaps!AX16*25.2)+(Swaps!BW16*16.8))","v":14.529200000000003},{"$f":"IF(AND(Swaps!AY16<>\"\",Swaps!BX16<>\"\",Swaps!AD16<>\"\"),IF(Swaps!AO16=Swaps!T16,(-1*Swaps!AD16)+(Swaps!AY16*25.2)+(Swaps!BX16*16.8),(-1*Swaps!AD15)+(Swaps!AY16*25.2)+(Swaps!BX16*16.8)),\"\")","v":""},""]
[null,{"$f":"Swaps!AO17","v":"Jul'16"},{"$f":"IF(Swaps!AO17=Swaps!B17,Swaps!AT17*42-Swaps!G17,Swaps!AT17*42-Swaps!G16)","v":17.962099999999992},6.2499999999992895E-2,{"$f":"IF(Swaps!AO17=Swaps!B17,Swaps!AX17*42-Swaps!K17,Swaps!AX17*42-Swaps!K16)","v":17.8996},{"$f":"IF(AND(Swaps!AY17<>\"\",Swaps!L17<>\"\"),IF(Swaps!AO17=Swaps!B17,Swaps!AY17*42-Swaps!L17,Swaps!AY17*42-Swaps!L16),\"\")","v":""},"",{"$f":"IF(Swaps!AO17=Swaps!T17,Swaps!AT17*42-Swaps!Y17,Swaps!AT17*42-Swaps!Y16)","v":13.932099999999984},0.2424999999999855,{"$f":"IF(Swaps!AO17=Swaps!T17,Swaps!AX17*42-Swaps!AC17,Swaps!AX17*42-Swaps!AC16)","v":13.689599999999999},{"$f":"IF(AND(Swaps!AY17<>\"\",Swaps!AD17<>\"\"),IF(Swaps!AO17=Swaps!T17,Swaps!AY17*42-Swaps!AD17,Swaps!AY17*42-Swaps!AD16),\"\")","v":""},"",{"$f":"Swaps!BN17","v":"Jul'16"},{"$f":"IF(Swaps!BN17=Swaps!B17,Swaps!BS17*42-Swaps!G17,Swaps!BS17*42-Swaps!G16)","v":18.820999999999998},4.7800000000002285E-2,{"$f":"IF(Swaps!BN17=Swaps!B17,Swaps!BW17*42-Swaps!K17,Swaps!BW17*42-Swaps!K16)","v":18.773199999999996},{"$f":"IF(AND(Swaps!AY17<>\"\",Swaps!L17<>\"\"),IF(Swaps!BN17=Swaps!B17,Swaps!BX17*42-Swaps!L17,Swaps!BX17*42-Swaps!L16),\"\")","v":""},"",{"$f":"IF(Swaps!BN17=Swaps!T17,Swaps!BS17*42-Swaps!Y17,Swaps!BS17*42-Swaps!Y16)","v":14.79099999999999},0.2277999999999949,{"$f":"IF(Swaps!BN17=Swaps!T17,Swaps!BW17*42-Swaps!AC17,Swaps!BW17*42-Swaps!AC16)","v":14.563199999999995},{"$f":"IF(AND(Swaps!AY17<>\"\",Swaps!AD17<>\"\"),IF(Swaps!BN17=Swaps!T17,Swaps!BX17*42-Swaps!AD17,Swaps!BX17*42-Swaps!AD16),\"\")","v":""},"",{"$f":"Swaps!CP16","v":"Jun'16"},{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X17,GasoilImpFut)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X17,BRNImpFut)","v":13.242852348993274},0.2845973154362369,{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X17,GasoilOldSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X17,BRNOldSet)","v":12.958255033557037},{"$f":"IF(OR(SUMIF(BRNMonths,'Futures Cracks'!X17,BRNNewSet)=0,SUMIF(GasoilMonths,'Futures Cracks'!X17,GasoilNewSet)=0),\"\",SUMIF(GasoilMonths,'Futures Cracks'!X17,GasoilNewSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X17,BRNNewSet))","v":""},"",{"$f":"Swaps!BN17","v":"Jul'16"},{"$f":"IF(Swaps!AO17=Swaps!B17,(-1*Swaps!G17)+(Swaps!AT17*28)+(Swaps!BS17*14),(-1*Swaps!G16)+(Swaps!AT17*28)+(Swaps!BS17*14))","v":18.24839999999999},5.7599999999982998E-2,{"$f":"IF(Swaps!AO17=Swaps!B17,(-1*Swaps!K17)+(Swaps!AX17*28)+(Swaps!BW17*14),(-1*Swaps!K16)+(Swaps!AX17*28)+(Swaps!BW17*14))","v":18.190800000000007},{"$f":"IF(AND(Swaps!AY17<>\"\",Swaps!BX17<>\"\",Swaps!L17<>\"\"),IF(Swaps!AO17=Swaps!B17,(-1*Swaps!L17)+(Swaps!AY17*28)+(Swaps!BX17*14),(-1*Swaps!L16)+(Swaps!AY17*28)+(Swaps!BX17*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO17=Swaps!B17,(-1*Swaps!G17)+(Swaps!AT17*21)+(Swaps!BS17*21),(-1*Swaps!G16)+(Swaps!AT17*21)+(Swaps!BS17*21))","v":18.391549999999995},5.514999999999759E-2,{"$f":"IF(Swaps!AO17=Swaps!B17,(-1*Swaps!K17)+(Swaps!AX17*21)+(Swaps!BW17*21),(-1*Swaps!K16)+(Swaps!AX17*21)+(Swaps!BW17*21))","v":18.336399999999998},{"$f":"IF(AND(Swaps!AY17<>\"\",Swaps!BX17<>\"\",Swaps!L17<>\"\"),IF(Swaps!AO17=Swaps!B17,(-1*Swaps!L17)+(Swaps!AY17*21)+(Swaps!BX17*21),(-1*Swaps!L16)+(Swaps!AY17*21)+(Swaps!BX17*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO17=Swaps!B17,(-1*Swaps!G17)+(Swaps!AT17*25.2)+(Swaps!BS17*16.8),(-1*Swaps!G16)+(Swaps!AT17*25.2)+(Swaps!BS17*16.8))","v":18.305659999999992},5.6619999999988124E-2,{"$f":"IF(Swaps!AO17=Swaps!B17,(-1*Swaps!K17)+(Swaps!AX17*25.2)+(Swaps!BW17*16.8),(-1*Swaps!K16)+(Swaps!AX17*25.2)+(Swaps!BW17*16.8))","v":18.249040000000004},{"$f":"IF(AND(Swaps!AY17<>\"\",Swaps!BX17<>\"\",Swaps!L17<>\"\"),IF(Swaps!AO17=Swaps!B17,(-1*Swaps!L17)+(Swaps!AY17*25.2)+(Swaps!BX17*16.8),(-1*Swaps!L16)+(Swaps!AY17*25.2)+(Swaps!BX17*16.8)),\"\")","v":""},"",{"$f":"Swaps!BN17","v":"Jul'16"},{"$f":"IF(Swaps!AO17=Swaps!T17,(-1*Swaps!Y17)+(Swaps!AT17*28)+(Swaps!BS17*14),(-1*Swaps!Y16)+(Swaps!AT17*28)+(Swaps!BS17*14))","v":14.218399999999981},-0.23240000000002325,{"$f":"IF(Swaps!AO17=Swaps!G17,(-1*Swaps!AC17)+(Swaps!AX17*28)+(Swaps!BW17*14),(-1*Swaps!AC16)+(Swaps!AX17*28)+(Swaps!BW17*14))","v":14.450800000000005},{"$f":"IF(AND(Swaps!AY17<>\"\",Swaps!BX17<>\"\",Swaps!AD17<>\"\"),IF(Swaps!AO17=Swaps!T17,(-1*Swaps!AD17)+(Swaps!AY17*28)+(Swaps!BX17*14),(-1*Swaps!AD16)+(Swaps!AY17*28)+(Swaps!BX17*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO17=Swaps!T17,(-1*Swaps!Y17)+(Swaps!AT17*21)+(Swaps!BS17*21),(-1*Swaps!Y16)+(Swaps!AT17*21)+(Swaps!BS17*21))","v":14.361549999999987},0.2351499999999902,{"$f":"IF(Swaps!AO17=Swaps!T17,(-1*Swaps!AC17)+(Swaps!AX17*21)+(Swaps!BW17*21),(-1*Swaps!AC16)+(Swaps!AX17*21)+(Swaps!BW17*21))","v":14.126399999999997},{"$f":"IF(AND(Swaps!AY17<>\"\",Swaps!BX17<>\"\",Swaps!AD17<>\"\"),IF(Swaps!AO17=Swaps!T17,(-1*Swaps!AD17)+(Swaps!AY17*21)+(Swaps!BX17*21),(-1*Swaps!AD16)+(Swaps!AY17*21)+(Swaps!BX17*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO17=Swaps!G17,(-1*Swaps!Y17)+(Swaps!AT17*25.2)+(Swaps!BS17*16.8),(-1*Swaps!Y16)+(Swaps!AT17*25.2)+(Swaps!BS17*16.8))","v":14.740659999999988},0.70161999999998415,{"$f":"IF(Swaps!AO17=Swaps!T17,(-1*Swaps!AC17)+(Swaps!AX17*25.2)+(Swaps!BW17*16.8),(-1*Swaps!AC16)+(Swaps!AX17*25.2)+(Swaps!BW17*16.8))","v":14.039040000000004},{"$f":"IF(AND(Swaps!AY17<>\"\",Swaps!BX17<>\"\",Swaps!AD17<>\"\"),IF(Swaps!AO17=Swaps!T17,(-1*Swaps!AD17)+(Swaps!AY17*25.2)+(Swaps!BX17*16.8),(-1*Swaps!AD16)+(Swaps!AY17*25.2)+(Swaps!BX17*16.8)),\"\")","v":""},""]
[null,{"$f":"Swaps!AO18","v":"Aug'16"},{"$f":"IF(Swaps!AO18=Swaps!B18,Swaps!AT18*42-Swaps!G18,Swaps!AT18*42-Swaps!G17)","v":16.986199999999997},4.1799999999994952E-2,{"$f":"IF(Swaps!AO18=Swaps!B18,Swaps!AX18*42-Swaps!K18,Swaps!AX18*42-Swaps!K17)","v":16.944400000000002},{"$f":"IF(AND(Swaps!AY18<>\"\",Swaps!L18<>\"\"),IF(Swaps!AO18=Swaps!B18,Swaps!AY18*42-Swaps!L18,Swaps!AY18*42-Swaps!L17),\"\")","v":""},"",{"$f":"IF(Swaps!AO18=Swaps!T18,Swaps!AT18*42-Swaps!Y18,Swaps!AT18*42-Swaps!Y17)","v":12.826199999999986},0.20179999999997733,{"$f":"IF(Swaps!AO18=Swaps!T18,Swaps!AX18*42-Swaps!AC18,Swaps!AX18*42-Swaps!AC17)","v":12.624400000000009},{"$f":"IF(AND(Swaps!AY18<>\"\",Swaps!AD18<>\"\"),IF(Swaps!AO18=Swaps!T18,Swaps!AY18*42-Swaps!AD18,Swaps!AY18*42-Swaps!AD17),\"\")","v":""},"",{"$f":"Swaps!BN18","v":"Aug'16"},{"$f":"IF(Swaps!BN18=Swaps!B18,Swaps!BS18*42-Swaps!G18,Swaps!BS18*42-Swaps!G17)","v":19.046300000000002},3.5500000000013188E-2,{"$f":"IF(Swaps!BN18=Swaps!B18,Swaps!BW18*42-Swaps!K18,Swaps!BW18*42-Swaps!K17)","v":19.010799999999989},{"$f":"IF(AND(Swaps!AY18<>\"\",Swaps!L18<>\"\"),IF(Swaps!BN18=Swaps!B18,Swaps!BX18*42-Swaps!L18,Swaps!BX18*42-Swaps!L17),\"\")","v":""},"",{"$f":"IF(Swaps!BN18=Swaps!T18,Swaps!BS18*42-Swaps!Y18,Swaps!BS18*42-Swaps!Y17)","v":14.886299999999991},0.19549999999999557,{"$f":"IF(Swaps!BN18=Swaps!T18,Swaps!BW18*42-Swaps!AC18,Swaps!BW18*42-Swaps!AC17)","v":14.690799999999996},{"$f":"IF(AND(Swaps!AY18<>\"\",Swaps!AD18<>\"\"),IF(Swaps!BN18=Swaps!T18,Swaps!BX18*42-Swaps!AD18,Swaps!BX18*42-Swaps!AD17),\"\")","v":""},"",{"$f":"Swaps!CP17","v":"Jul'16"},{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X18,GasoilImpFut)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X18,BRNImpFut)","v":13.365100671140929},0.23926174496643426,{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X18,GasoilOldSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X18,BRNOldSet)","v":13.125838926174495},{"$f":"IF(OR(SUMIF(BRNMonths,'Futures Cracks'!X18,BRNNewSet)=0,SUMIF(GasoilMonths,'Futures Cracks'!X18,GasoilNewSet)=0),\"\",SUMIF(GasoilMonths,'Futures Cracks'!X18,GasoilNewSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X18,BRNNewSet))","v":""},"",{"$f":"Swaps!BN18","v":"Aug'16"},{"$f":"IF(Swaps!AO18=Swaps!B18,(-1*Swaps!G18)+(Swaps!AT18*28)+(Swaps!BS18*14),(-1*Swaps!G17)+(Swaps!AT18*28)+(Swaps!BS18*14))","v":17.672899999999995},3.9699999999999847E-2,{"$f":"IF(Swaps!AO18=Swaps!B18,(-1*Swaps!K18)+(Swaps!AX18*28)+(Swaps!BW18*14),(-1*Swaps!K17)+(Swaps!AX18*28)+(Swaps!BW18*14))","v":17.633199999999995},{"$f":"IF(AND(Swaps!AY18<>\"\",Swaps!BX18<>\"\",Swaps!L18<>\"\"),IF(Swaps!AO18=Swaps!B18,(-1*Swaps!L18)+(Swaps!AY18*28)+(Swaps!BX18*14),(-1*Swaps!L17)+(Swaps!AY18*28)+(Swaps!BX18*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO18=Swaps!B18,(-1*Swaps!G18)+(Swaps!AT18*21)+(Swaps!BS18*21),(-1*Swaps!G17)+(Swaps!AT18*21)+(Swaps!BS18*21))","v":18.016249999999999},3.865000000000407E-2,{"$f":"IF(Swaps!AO18=Swaps!B18,(-1*Swaps!K18)+(Swaps!AX18*21)+(Swaps!BW18*21),(-1*Swaps!K17)+(Swaps!AX18*21)+(Swaps!BW18*21))","v":17.977599999999995},{"$f":"IF(AND(Swaps!AY18<>\"\",Swaps!BX18<>\"\",Swaps!L18<>\"\"),IF(Swaps!AO18=Swaps!B18,(-1*Swaps!L18)+(Swaps!AY18*21)+(Swaps!BX18*21),(-1*Swaps!L17)+(Swaps!AY18*21)+(Swaps!BX18*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO18=Swaps!B18,(-1*Swaps!G18)+(Swaps!AT18*25.2)+(Swaps!BS18*16.8),(-1*Swaps!G17)+(Swaps!AT18*25.2)+(Swaps!BS18*16.8))","v":17.810239999999993},3.927999999999443E-2,{"$f":"IF(Swaps!AO18=Swaps!B18,(-1*Swaps!K18)+(Swaps!AX18*25.2)+(Swaps!BW18*16.8),(-1*Swaps!K17)+(Swaps!AX18*25.2)+(Swaps!BW18*16.8))","v":17.770959999999999},{"$f":"IF(AND(Swaps!AY18<>\"\",Swaps!BX18<>\"\",Swaps!L18<>\"\"),IF(Swaps!AO18=Swaps!B18,(-1*Swaps!L18)+(Swaps!AY18*25.2)+(Swaps!BX18*16.8),(-1*Swaps!L17)+(Swaps!AY18*25.2)+(Swaps!BX18*16.8)),\"\")","v":""},"",{"$f":"Swaps!BN18","v":"Aug'16"},{"$f":"IF(Swaps!AO18=Swaps!T18,(-1*Swaps!Y18)+(Swaps!AT18*28)+(Swaps!BS18*14),(-1*Swaps!Y17)+(Swaps!AT18*28)+(Swaps!BS18*14))","v":13.512899999999984},-0.21030000000001436,{"$f":"IF(Swaps!AO18=Swaps!G18,(-1*Swaps!AC18)+(Swaps!AX18*28)+(Swaps!BW18*14),(-1*Swaps!AC17)+(Swaps!AX18*28)+(Swaps!BW18*14))","v":13.723199999999999},{"$f":"IF(AND(Swaps!AY18<>\"\",Swaps!BX18<>\"\",Swaps!AD18<>\"\"),IF(Swaps!AO18=Swaps!T18,(-1*Swaps!AD18)+(Swaps!AY18*28)+(Swaps!BX18*14),(-1*Swaps!AD17)+(Swaps!AY18*28)+(Swaps!BX18*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO18=Swaps!T18,(-1*Swaps!Y18)+(Swaps!AT18*21)+(Swaps!BS18*21),(-1*Swaps!Y17)+(Swaps!AT18*21)+(Swaps!BS18*21))","v":13.856249999999989},0.19864999999998645,{"$f":"IF(Swaps!AO18=Swaps!T18,(-1*Swaps!AC18)+(Swaps!AX18*21)+(Swaps!BW18*21),(-1*Swaps!AC17)+(Swaps!AX18*21)+(Swaps!BW18*21))","v":13.657600000000002},{"$f":"IF(AND(Swaps!AY18<>\"\",Swaps!BX18<>\"\",Swaps!AD18<>\"\"),IF(Swaps!AO18=Swaps!T18,(-1*Swaps!AD18)+(Swaps!AY18*21)+(Swaps!BX18*21),(-1*Swaps!AD17)+(Swaps!AY18*21)+(Swaps!BX18*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO18=Swaps!G18,(-1*Swaps!Y18)+(Swaps!AT18*25.2)+(Swaps!BS18*16.8),(-1*Swaps!Y17)+(Swaps!AT18*25.2)+(Swaps!BS18*16.8))","v":14.065239999999982},0.61427999999997596,{"$f":"IF(Swaps!AO18=Swaps!T18,(-1*Swaps!AC18)+(Swaps!AX18*25.2)+(Swaps!BW18*16.8),(-1*Swaps!AC17)+(Swaps!AX18*25.2)+(Swaps!BW18*16.8))","v":13.450960000000006},{"$f":"IF(AND(Swaps!AY18<>\"\",Swaps!BX18<>\"\",Swaps!AD18<>\"\"),IF(Swaps!AO18=Swaps!T18,(-1*Swaps!AD18)+(Swaps!AY18*25.2)+(Swaps!BX18*16.8),(-1*Swaps!AD17)+(Swaps!AY18*25.2)+(Swaps!BX18*16.8)),\"\")","v":""},""]
[null,{"$f":"Swaps!AO19","v":"Sep'16"},{"$f":"IF(Swaps!AO19=Swaps!B19,Swaps!AT19*42-Swaps!G19,Swaps!AT19*42-Swaps!G18)","v":15.694699999999997},1.9499999999993634E-2,{"$f":"IF(Swaps!AO19=Swaps!B19,Swaps!AX19*42-Swaps!K19,Swaps!AX19*42-Swaps!K18)","v":15.675200000000004},{"$f":"IF(AND(Swaps!AY19<>\"\",Swaps!L19<>\"\"),IF(Swaps!AO19=Swaps!B19,Swaps!AY19*42-Swaps!L19,Swaps!AY19*42-Swaps!L18),\"\")","v":""},"",{"$f":"IF(Swaps!AO19=Swaps!T19,Swaps!AT19*42-Swaps!Y19,Swaps!AT19*42-Swaps!Y18)","v":11.454699999999981},0.18949999999998113,{"$f":"IF(Swaps!AO19=Swaps!T19,Swaps!AX19*42-Swaps!AC19,Swaps!AX19*42-Swaps!AC18)","v":11.2652},{"$f":"IF(AND(Swaps!AY19<>\"\",Swaps!AD19<>\"\"),IF(Swaps!AO19=Swaps!T19,Swaps!AY19*42-Swaps!AD19,Swaps!AY19*42-Swaps!AD18),\"\")","v":""},"",{"$f":"Swaps!BN19","v":"Sep'16"},{"$f":"IF(Swaps!BN19=Swaps!B19,Swaps!BS19*42-Swaps!G19,Swaps!BS19*42-Swaps!G18)","v":19.302500000000009},2.3700000000005161E-2,{"$f":"IF(Swaps!BN19=Swaps!B19,Swaps!BW19*42-Swaps!K19,Swaps!BW19*42-Swaps!K18)","v":19.278800000000004},{"$f":"IF(AND(Swaps!AY19<>\"\",Swaps!L19<>\"\"),IF(Swaps!BN19=Swaps!B19,Swaps!BX19*42-Swaps!L19,Swaps!BX19*42-Swaps!L18),\"\")","v":""},"",{"$f":"IF(Swaps!BN19=Swaps!T19,Swaps!BS19*42-Swaps!Y19,Swaps!BS19*42-Swaps!Y18)","v":15.062499999999993},0.19369999999999266,{"$f":"IF(Swaps!BN19=Swaps!T19,Swaps!BW19*42-Swaps!AC19,Swaps!BW19*42-Swaps!AC18)","v":14.8688},{"$f":"IF(AND(Swaps!AY19<>\"\",Swaps!AD19<>\"\"),IF(Swaps!BN19=Swaps!T19,Swaps!BX19*42-Swaps!AD19,Swaps!BX19*42-Swaps!AD18),\"\")","v":""},"",{"$f":"Swaps!CP18","v":"Aug'16"},{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X19,GasoilImpFut)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X19,BRNImpFut)","v":13.537348993288575},0.21748322147649901,{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X19,GasoilOldSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X19,BRNOldSet)","v":13.319865771812076},{"$f":"IF(OR(SUMIF(BRNMonths,'Futures Cracks'!X19,BRNNewSet)=0,SUMIF(GasoilMonths,'Futures Cracks'!X19,GasoilNewSet)=0),\"\",SUMIF(GasoilMonths,'Futures Cracks'!X19,GasoilNewSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X19,BRNNewSet))","v":""},"",{"$f":"Swaps!BN19","v":"Sep'16"},{"$f":"IF(Swaps!AO19=Swaps!B19,(-1*Swaps!G19)+(Swaps!AT19*28)+(Swaps!BS19*14),(-1*Swaps!G18)+(Swaps!AT19*28)+(Swaps!BS19*14))","v":16.897299999999994},2.0899999999990371E-2,{"$f":"IF(Swaps!AO19=Swaps!B19,(-1*Swaps!K19)+(Swaps!AX19*28)+(Swaps!BW19*14),(-1*Swaps!K18)+(Swaps!AX19*28)+(Swaps!BW19*14))","v":16.876400000000004},{"$f":"IF(AND(Swaps!AY19<>\"\",Swaps!BX19<>\"\",Swaps!L19<>\"\"),IF(Swaps!AO19=Swaps!B19,(-1*Swaps!L19)+(Swaps!AY19*28)+(Swaps!BX19*14),(-1*Swaps!L18)+(Swaps!AY19*28)+(Swaps!BX19*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO19=Swaps!B19,(-1*Swaps!G19)+(Swaps!AT19*21)+(Swaps!BS19*21),(-1*Swaps!G18)+(Swaps!AT19*21)+(Swaps!BS19*21))","v":17.498600000000003},2.1599999999999397E-2,{"$f":"IF(Swaps!AO19=Swaps!B19,(-1*Swaps!K19)+(Swaps!AX19*21)+(Swaps!BW19*21),(-1*Swaps!K18)+(Swaps!AX19*21)+(Swaps!BW19*21))","v":17.477000000000004},{"$f":"IF(AND(Swaps!AY19<>\"\",Swaps!BX19<>\"\",Swaps!L19<>\"\"),IF(Swaps!AO19=Swaps!B19,(-1*Swaps!L19)+(Swaps!AY19*21)+(Swaps!BX19*21),(-1*Swaps!L18)+(Swaps!AY19*21)+(Swaps!BX19*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO19=Swaps!B19,(-1*Swaps!G19)+(Swaps!AT19*25.2)+(Swaps!BS19*16.8),(-1*Swaps!G18)+(Swaps!AT19*25.2)+(Swaps!BS19*16.8))","v":17.137819999999994},2.1179999999986876E-2,{"$f":"IF(Swaps!AO19=Swaps!B19,(-1*Swaps!K19)+(Swaps!AX19*25.2)+(Swaps!BW19*16.8),(-1*Swaps!K18)+(Swaps!AX19*25.2)+(Swaps!BW19*16.8))","v":17.116640000000007},{"$f":"IF(AND(Swaps!AY19<>\"\",Swaps!BX19<>\"\",Swaps!L19<>\"\"),IF(Swaps!AO19=Swaps!B19,(-1*Swaps!L19)+(Swaps!AY19*25.2)+(Swaps!BX19*16.8),(-1*Swaps!L18)+(Swaps!AY19*25.2)+(Swaps!BX19*16.8)),\"\")","v":""},"",{"$f":"Swaps!BN19","v":"Sep'16"},{"$f":"IF(Swaps!AO19=Swaps!T19,(-1*Swaps!Y19)+(Swaps!AT19*28)+(Swaps!BS19*14),(-1*Swaps!Y18)+(Swaps!AT19*28)+(Swaps!BS19*14))","v":12.657299999999978},-0.21910000000002583,{"$f":"IF(Swaps!AO19=Swaps!G19,(-1*Swaps!AC19)+(Swaps!AX19*28)+(Swaps!BW19*14),(-1*Swaps!AC18)+(Swaps!AX19*28)+(Swaps!BW19*14))","v":12.876400000000004},{"$f":"IF(AND(Swaps!AY19<>\"\",Swaps!BX19<>\"\",Swaps!AD19<>\"\"),IF(Swaps!AO19=Swaps!T19,(-1*Swaps!AD19)+(Swaps!AY19*28)+(Swaps!BX19*14),(-1*Swaps!AD18)+(Swaps!AY19*28)+(Swaps!BX19*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO19=Swaps!T19,(-1*Swaps!Y19)+(Swaps!AT19*21)+(Swaps!BS19*21),(-1*Swaps!Y18)+(Swaps!AT19*21)+(Swaps!BS19*21))","v":13.258599999999987},0.19159999999998689,{"$f":"IF(Swaps!AO19=Swaps!T19,(-1*Swaps!AC19)+(Swaps!AX19*21)+(Swaps!BW19*21),(-1*Swaps!AC18)+(Swaps!AX19*21)+(Swaps!BW19*21))","v":13.067},{"$f":"IF(AND(Swaps!AY19<>\"\",Swaps!BX19<>\"\",Swaps!AD19<>\"\"),IF(Swaps!AO19=Swaps!T19,(-1*Swaps!AD19)+(Swaps!AY19*21)+(Swaps!BX19*21),(-1*Swaps!AD18)+(Swaps!AY19*21)+(Swaps!BX19*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO19=Swaps!G19,(-1*Swaps!Y19)+(Swaps!AT19*25.2)+(Swaps!BS19*16.8),(-1*Swaps!Y18)+(Swaps!AT19*25.2)+(Swaps!BS19*16.8))","v":13.292819999999981},0.5861799999999775,{"$f":"IF(Swaps!AO19=Swaps!T19,(-1*Swaps!AC19)+(Swaps!AX19*25.2)+(Swaps!BW19*16.8),(-1*Swaps!AC18)+(Swaps!AX19*25.2)+(Swaps!BW19*16.8))","v":12.706640000000004},{"$f":"IF(AND(Swaps!AY19<>\"\",Swaps!BX19<>\"\",Swaps!AD19<>\"\"),IF(Swaps!AO19=Swaps!T19,(-1*Swaps!AD19)+(Swaps!AY19*25.2)+(Swaps!BX19*16.8),(-1*Swaps!AD18)+(Swaps!AY19*25.2)+(Swaps!BX19*16.8)),\"\")","v":""},""]
[null,{"$f":"Swaps!AO20","v":"Oct'16"},{"$f":"IF(Swaps!AO20=Swaps!B20,Swaps!AT20*42-Swaps!G20,Swaps!AT20*42-Swaps!G19)","v":9.6794999999999973},-5.4499999999997328E-2,{"$f":"IF(Swaps!AO20=Swaps!B20,Swaps!AX20*42-Swaps!K20,Swaps!AX20*42-Swaps!K19)","v":9.7339999999999947},{"$f":"IF(AND(Swaps!AY20<>\"\",Swaps!L20<>\"\"),IF(Swaps!AO20=Swaps!B20,Swaps!AY20*42-Swaps!L20,Swaps!AY20*42-Swaps!L19),\"\")","v":""},"",{"$f":"IF(Swaps!AO20=Swaps!T20,Swaps!AT20*42-Swaps!Y20,Swaps!AT20*42-Swaps!Y19)","v":5.3744999999999834},0.11049999999998761,{"$f":"IF(Swaps!AO20=Swaps!T20,Swaps!AX20*42-Swaps!AC20,Swaps!AX20*42-Swaps!AC19)","v":5.2639999999999958},{"$f":"IF(AND(Swaps!AY20<>\"\",Swaps!AD20<>\"\"),IF(Swaps!AO20=Swaps!T20,Swaps!AY20*42-Swaps!AD20,Swaps!AY20*42-Swaps!AD19),\"\")","v":""},"",{"$f":"Swaps!BN20","v":"Oct'16"},{"$f":"IF(Swaps!BN20=Swaps!B20,Swaps!BS20*42-Swaps!G20,Swaps!BS20*42-Swaps!G19)","v":19.667099999999998},1.6900000000006798E-2,{"$f":"IF(Swaps!BN20=Swaps!B20,Swaps!BW20*42-Swaps!K20,Swaps!BW20*42-Swaps!K19)","v":19.650199999999991},{"$f":"IF(AND(Swaps!AY20<>\"\",Swaps!L20<>\"\"),IF(Swaps!BN20=Swaps!B20,Swaps!BX20*42-Swaps!L20,Swaps!BX20*42-Swaps!L19),\"\")","v":""},"",{"$f":"IF(Swaps!BN20=Swaps!T20,Swaps!BS20*42-Swaps!Y20,Swaps!BS20*42-Swaps!Y19)","v":15.362099999999984},0.18189999999999173,{"$f":"IF(Swaps!BN20=Swaps!T20,Swaps!BW20*42-Swaps!AC20,Swaps!BW20*42-Swaps!AC19)","v":15.180199999999992},{"$f":"IF(AND(Swaps!AY20<>\"\",Swaps!AD20<>\"\"),IF(Swaps!BN20=Swaps!T20,Swaps!BX20*42-Swaps!AD20,Swaps!BX20*42-Swaps!AD19),\"\")","v":""},"",{"$f":"Swaps!CP19","v":"Sep'16"},{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X20,GasoilImpFut)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X20,BRNImpFut)","v":13.628926174496634},0.21570469798656688,{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X20,GasoilOldSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X20,BRNOldSet)","v":13.413221476510067},{"$f":"IF(OR(SUMIF(BRNMonths,'Futures Cracks'!X20,BRNNewSet)=0,SUMIF(GasoilMonths,'Futures Cracks'!X20,GasoilNewSet)=0),\"\",SUMIF(GasoilMonths,'Futures Cracks'!X20,GasoilNewSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X20,BRNNewSet))","v":""},"",{"$f":"Swaps!BN20","v":"Oct'16"},{"$f":"IF(Swaps!AO20=Swaps!B20,(-1*Swaps!G20)+(Swaps!AT20*28)+(Swaps!BS20*14),(-1*Swaps!G19)+(Swaps!AT20*28)+(Swaps!BS20*14))","v":13.008699999999997},-3.0699999999995953E-2,{"$f":"IF(Swaps!AO20=Swaps!B20,(-1*Swaps!K20)+(Swaps!AX20*28)+(Swaps!BW20*14),(-1*Swaps!K19)+(Swaps!AX20*28)+(Swaps!BW20*14))","v":13.039399999999993},{"$f":"IF(AND(Swaps!AY20<>\"\",Swaps!BX20<>\"\",Swaps!L20<>\"\"),IF(Swaps!AO20=Swaps!B20,(-1*Swaps!L20)+(Swaps!AY20*28)+(Swaps!BX20*14),(-1*Swaps!L19)+(Swaps!AY20*28)+(Swaps!BX20*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO20=Swaps!B20,(-1*Swaps!G20)+(Swaps!AT20*21)+(Swaps!BS20*21),(-1*Swaps!G19)+(Swaps!AT20*21)+(Swaps!BS20*21))","v":14.673299999999998},-1.8799999999995265E-2,{"$f":"IF(Swaps!AO20=Swaps!B20,(-1*Swaps!K20)+(Swaps!AX20*21)+(Swaps!BW20*21),(-1*Swaps!K19)+(Swaps!AX20*21)+(Swaps!BW20*21))","v":14.692099999999993},{"$f":"IF(AND(Swaps!AY20<>\"\",Swaps!BX20<>\"\",Swaps!L20<>\"\"),IF(Swaps!AO20=Swaps!B20,(-1*Swaps!L20)+(Swaps!AY20*21)+(Swaps!BX20*21),(-1*Swaps!L19)+(Swaps!AY20*21)+(Swaps!BX20*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO20=Swaps!B20,(-1*Swaps!G20)+(Swaps!AT20*25.2)+(Swaps!BS20*16.8),(-1*Swaps!G19)+(Swaps!AT20*25.2)+(Swaps!BS20*16.8))","v":13.674539999999997},-2.5939999999994967E-2,{"$f":"IF(Swaps!AO20=Swaps!B20,(-1*Swaps!K20)+(Swaps!AX20*25.2)+(Swaps!BW20*16.8),(-1*Swaps!K19)+(Swaps!AX20*25.2)+(Swaps!BW20*16.8))","v":13.700479999999992},{"$f":"IF(AND(Swaps!AY20<>\"\",Swaps!BX20<>\"\",Swaps!L20<>\"\"),IF(Swaps!AO20=Swaps!B20,(-1*Swaps!L20)+(Swaps!AY20*25.2)+(Swaps!BX20*16.8),(-1*Swaps!L19)+(Swaps!AY20*25.2)+(Swaps!BX20*16.8)),\"\")","v":""},"",{"$f":"Swaps!BN20","v":"Oct'16"},{"$f":"IF(Swaps!AO20=Swaps!T20,(-1*Swaps!Y20)+(Swaps!AT20*28)+(Swaps!BS20*14),(-1*Swaps!Y19)+(Swaps!AT20*28)+(Swaps!BS20*14))","v":8.7036999999999836},-0.25570000000001158,{"$f":"IF(Swaps!AO20=Swaps!G20,(-1*Swaps!AC20)+(Swaps!AX20*28)+(Swaps!BW20*14),(-1*Swaps!AC19)+(Swaps!AX20*28)+(Swaps!BW20*14))","v":8.9593999999999951},{"$f":"IF(AND(Swaps!AY20<>\"\",Swaps!BX20<>\"\",Swaps!AD20<>\"\"),IF(Swaps!AO20=Swaps!T20,(-1*Swaps!AD20)+(Swaps!AY20*28)+(Swaps!BX20*14),(-1*Swaps!AD19)+(Swaps!AY20*28)+(Swaps!BX20*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO20=Swaps!T20,(-1*Swaps!Y20)+(Swaps!AT20*21)+(Swaps!BS20*21),(-1*Swaps!Y19)+(Swaps!AT20*21)+(Swaps!BS20*21))","v":10.368299999999984},0.14619999999998967,{"$f":"IF(Swaps!AO20=Swaps!T20,(-1*Swaps!AC20)+(Swaps!AX20*21)+(Swaps!BW20*21),(-1*Swaps!AC19)+(Swaps!AX20*21)+(Swaps!BW20*21))","v":10.222099999999994},{"$f":"IF(AND(Swaps!AY20<>\"\",Swaps!BX20<>\"\",Swaps!AD20<>\"\"),IF(Swaps!AO20=Swaps!T20,(-1*Swaps!AD20)+(Swaps!AY20*21)+(Swaps!BX20*21),(-1*Swaps!AD19)+(Swaps!AY20*21)+(Swaps!BX20*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO20=Swaps!G20,(-1*Swaps!Y20)+(Swaps!AT20*25.2)+(Swaps!BS20*16.8),(-1*Swaps!Y19)+(Swaps!AT20*25.2)+(Swaps!BS20*16.8))","v":9.7545399999999809},0.52405999999998798,{"$f":"IF(Swaps!AO20=Swaps!T20,(-1*Swaps!AC20)+(Swaps!AX20*25.2)+(Swaps!BW20*16.8),(-1*Swaps!AC19)+(Swaps!AX20*25.2)+(Swaps!BW20*16.8))","v":9.2304799999999929},{"$f":"IF(AND(Swaps!AY20<>\"\",Swaps!BX20<>\"\",Swaps!AD20<>\"\"),IF(Swaps!AO20=Swaps!T20,(-1*Swaps!AD20)+(Swaps!AY20*25.2)+(Swaps!BX20*16.8),(-1*Swaps!AD19)+(Swaps!AY20*25.2)+(Swaps!BX20*16.8)),\"\")","v":""},""]
[null,{"$f":"Swaps!AO21","v":"Nov'16"},{"$f":"IF(Swaps!AO21=Swaps!B21,Swaps!AT21*42-Swaps!G21,Swaps!AT21*42-Swaps!G20)","v":8.2794999999999987},-0.10590000000000543,{"$f":"IF(Swaps!AO21=Swaps!B21,Swaps!AX21*42-Swaps!K21,Swaps!AX21*42-Swaps!K20)","v":8.3854000000000042},{"$f":"IF(AND(Swaps!AY21<>\"\",Swaps!L21<>\"\"),IF(Swaps!AO21=Swaps!B21,Swaps!AY21*42-Swaps!L21,Swaps!AY21*42-Swaps!L20),\"\")","v":""},"",{"$f":"IF(Swaps!AO21=Swaps!T21,Swaps!AT21*42-Swaps!Y21,Swaps!AT21*42-Swaps!Y20)","v":3.9394999999999882},4.4099999999986039E-2,{"$f":"IF(Swaps!AO21=Swaps!T21,Swaps!AX21*42-Swaps!AC21,Swaps!AX21*42-Swaps!AC20)","v":3.8954000000000022},{"$f":"IF(AND(Swaps!AY21<>\"\",Swaps!AD21<>\"\"),IF(Swaps!AO21=Swaps!T21,Swaps!AY21*42-Swaps!AD21,Swaps!AY21*42-Swaps!AD20),\"\")","v":""},"",{"$f":"Swaps!BN21","v":"Nov'16"},{"$f":"IF(Swaps!BN21=Swaps!B21,Swaps!BS21*42-Swaps!G21,Swaps!BS21*42-Swaps!G20)","v":19.96390000000001},2.8500000000008185E-2,{"$f":"IF(Swaps!BN21=Swaps!B21,Swaps!BW21*42-Swaps!K21,Swaps!BW21*42-Swaps!K20)","v":19.935400000000001},{"$f":"IF(AND(Swaps!AY21<>\"\",Swaps!L21<>\"\"),IF(Swaps!BN21=Swaps!B21,Swaps!BX21*42-Swaps!L21,Swaps!BX21*42-Swaps!L20),\"\")","v":""},"",{"$f":"IF(Swaps!BN21=Swaps!T21,Swaps!BS21*42-Swaps!Y21,Swaps!BS21*42-Swaps!Y20)","v":15.623899999999999},0.17849999999999966,{"$f":"IF(Swaps!BN21=Swaps!T21,Swaps!BW21*42-Swaps!AC21,Swaps!BW21*42-Swaps!AC20)","v":15.445399999999999},{"$f":"IF(AND(Swaps!AY21<>\"\",Swaps!AD21<>\"\"),IF(Swaps!BN21=Swaps!T21,Swaps!BX21*42-Swaps!AD21,Swaps!BX21*42-Swaps!AD20),\"\")","v":""},"",{"$f":"Swaps!CP20","v":"Oct'16"},{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X21,GasoilImpFut)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X21,BRNImpFut)","v":13.83117449664428},0.23748322147650214,{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X21,GasoilOldSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X21,BRNOldSet)","v":13.593691275167778},{"$f":"IF(OR(SUMIF(BRNMonths,'Futures Cracks'!X21,BRNNewSet)=0,SUMIF(GasoilMonths,'Futures Cracks'!X21,GasoilNewSet)=0),\"\",SUMIF(GasoilMonths,'Futures Cracks'!X21,GasoilNewSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X21,BRNNewSet))","v":""},"",{"$f":"Swaps!BN21","v":"Nov'16"},{"$f":"IF(Swaps!AO21=Swaps!B21,(-1*Swaps!G21)+(Swaps!AT21*28)+(Swaps!BS21*14),(-1*Swaps!G20)+(Swaps!AT21*28)+(Swaps!BS21*14))","v":12.174300000000002},-6.109999999999971E-2,{"$f":"IF(Swaps!AO21=Swaps!B21,(-1*Swaps!K21)+(Swaps!AX21*28)+(Swaps!BW21*14),(-1*Swaps!K20)+(Swaps!AX21*28)+(Swaps!BW21*14))","v":12.235400000000002},{"$f":"IF(AND(Swaps!AY21<>\"\",Swaps!BX21<>\"\",Swaps!L21<>\"\"),IF(Swaps!AO21=Swaps!B21,(-1*Swaps!L21)+(Swaps!AY21*28)+(Swaps!BX21*14),(-1*Swaps!L20)+(Swaps!AY21*28)+(Swaps!BX21*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO21=Swaps!B21,(-1*Swaps!G21)+(Swaps!AT21*21)+(Swaps!BS21*21),(-1*Swaps!G20)+(Swaps!AT21*21)+(Swaps!BS21*21))","v":14.121700000000004},-3.8699999999998624E-2,{"$f":"IF(Swaps!AO21=Swaps!B21,(-1*Swaps!K21)+(Swaps!AX21*21)+(Swaps!BW21*21),(-1*Swaps!K20)+(Swaps!AX21*21)+(Swaps!BW21*21))","v":14.160400000000003},{"$f":"IF(AND(Swaps!AY21<>\"\",Swaps!BX21<>\"\",Swaps!L21<>\"\"),IF(Swaps!AO21=Swaps!B21,(-1*Swaps!L21)+(Swaps!AY21*21)+(Swaps!BX21*21),(-1*Swaps!L20)+(Swaps!AY21*21)+(Swaps!BX21*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO21=Swaps!B21,(-1*Swaps!G21)+(Swaps!AT21*25.2)+(Swaps!BS21*16.8),(-1*Swaps!G20)+(Swaps!AT21*25.2)+(Swaps!BS21*16.8))","v":12.95326},-5.2139999999997855E-2,{"$f":"IF(Swaps!AO21=Swaps!B21,(-1*Swaps!K21)+(Swaps!AX21*25.2)+(Swaps!BW21*16.8),(-1*Swaps!K20)+(Swaps!AX21*25.2)+(Swaps!BW21*16.8))","v":13.005399999999998},{"$f":"IF(AND(Swaps!AY21<>\"\",Swaps!BX21<>\"\",Swaps!L21<>\"\"),IF(Swaps!AO21=Swaps!B21,(-1*Swaps!L21)+(Swaps!AY21*25.2)+(Swaps!BX21*16.8),(-1*Swaps!L20)+(Swaps!AY21*25.2)+(Swaps!BX21*16.8)),\"\")","v":""},"",{"$f":"Swaps!BN21","v":"Nov'16"},{"$f":"IF(Swaps!AO21=Swaps!T21,(-1*Swaps!Y21)+(Swaps!AT21*28)+(Swaps!BS21*14),(-1*Swaps!Y20)+(Swaps!AT21*28)+(Swaps!BS21*14))","v":7.8342999999999918},-0.30110000000000881,{"$f":"IF(Swaps!AO21=Swaps!G21,(-1*Swaps!AC21)+(Swaps!AX21*28)+(Swaps!BW21*14),(-1*Swaps!AC20)+(Swaps!AX21*28)+(Swaps!BW21*14))","v":8.1354000000000006},{"$f":"IF(AND(Swaps!AY21<>\"\",Swaps!BX21<>\"\",Swaps!AD21<>\"\"),IF(Swaps!AO21=Swaps!T21,(-1*Swaps!AD21)+(Swaps!AY21*28)+(Swaps!BX21*14),(-1*Swaps!AD20)+(Swaps!AY21*28)+(Swaps!BX21*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO21=Swaps!T21,(-1*Swaps!Y21)+(Swaps!AT21*21)+(Swaps!BS21*21),(-1*Swaps!Y20)+(Swaps!AT21*21)+(Swaps!BS21*21))","v":9.7816999999999936},0.11129999999999285,{"$f":"IF(Swaps!AO21=Swaps!T21,(-1*Swaps!AC21)+(Swaps!AX21*21)+(Swaps!BW21*21),(-1*Swaps!AC20)+(Swaps!AX21*21)+(Swaps!BW21*21))","v":9.6704000000000008},{"$f":"IF(AND(Swaps!AY21<>\"\",Swaps!BX21<>\"\",Swaps!AD21<>\"\"),IF(Swaps!AO21=Swaps!T21,(-1*Swaps!AD21)+(Swaps!AY21*21)+(Swaps!BX21*21),(-1*Swaps!AD20)+(Swaps!AY21*21)+(Swaps!BX21*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO21=Swaps!G21,(-1*Swaps!Y21)+(Swaps!AT21*25.2)+(Swaps!BS21*16.8),(-1*Swaps!Y20)+(Swaps!AT21*25.2)+(Swaps!BS21*16.8))","v":8.9982599999999877},0.48285999999999163,{"$f":"IF(Swaps!AO21=Swaps!T21,(-1*Swaps!AC21)+(Swaps!AX21*25.2)+(Swaps!BW21*16.8),(-1*Swaps!AC20)+(Swaps!AX21*25.2)+(Swaps!BW21*16.8))","v":8.5153999999999961},{"$f":"IF(AND(Swaps!AY21<>\"\",Swaps!BX21<>\"\",Swaps!AD21<>\"\"),IF(Swaps!AO21=Swaps!T21,(-1*Swaps!AD21)+(Swaps!AY21*25.2)+(Swaps!BX21*16.8),(-1*Swaps!AD20)+(Swaps!AY21*25.2)+(Swaps!BX21*16.8)),\"\")","v":""},""]
[null,{"$f":"Swaps!AO22","v":"Dec'16"},{"$f":"IF(Swaps!AO22=Swaps!B22,Swaps!AT22*42-Swaps!G22,Swaps!AT22*42-Swaps!G21)","v":7.4595999999999947},-0.15260000000000673,{"$f":"IF(Swaps!AO22=Swaps!B22,Swaps!AX22*42-Swaps!K22,Swaps!AX22*42-Swaps!K21)","v":7.6122000000000014},{"$f":"IF(AND(Swaps!AY22<>\"\",Swaps!L22<>\"\"),IF(Swaps!AO22=Swaps!B22,Swaps!AY22*42-Swaps!L22,Swaps!AY22*42-Swaps!L21),\"\")","v":""},"",{"$f":"IF(Swaps!AO22=Swaps!T22,Swaps!AT22*42-Swaps!Y22,Swaps!AT22*42-Swaps!Y21)","v":3.1095999999999862},-2.6000000000152568E-3,{"$f":"IF(Swaps!AO22=Swaps!T22,Swaps!AX22*42-Swaps!AC22,Swaps!AX22*42-Swaps!AC21)","v":3.1122000000000014},{"$f":"IF(AND(Swaps!AY22<>\"\",Swaps!AD22<>\"\"),IF(Swaps!AO22=Swaps!T22,Swaps!AY22*42-Swaps!AD22,Swaps!AY22*42-Swaps!AD21),\"\")","v":""},"",{"$f":"Swaps!BN22","v":"Dec'16"},{"$f":"IF(Swaps!BN22=Swaps!B22,Swaps!BS22*42-Swaps!G22,Swaps!BS22*42-Swaps!G21)","v":20.242300000000014},3.8500000000006196E-2,{"$f":"IF(Swaps!BN22=Swaps!B22,Swaps!BW22*42-Swaps!K22,Swaps!BW22*42-Swaps!K21)","v":20.203800000000008},{"$f":"IF(AND(Swaps!AY22<>\"\",Swaps!L22<>\"\"),IF(Swaps!BN22=Swaps!B22,Swaps!BX22*42-Swaps!L22,Swaps!BX22*42-Swaps!L21),\"\")","v":""},"",{"$f":"IF(Swaps!BN22=Swaps!T22,Swaps!BS22*42-Swaps!Y22,Swaps!BS22*42-Swaps!Y21)","v":15.892300000000006},0.18849999999999767,{"$f":"IF(Swaps!BN22=Swaps!T22,Swaps!BW22*42-Swaps!AC22,Swaps!BW22*42-Swaps!AC21)","v":15.703800000000008},{"$f":"IF(AND(Swaps!AY22<>\"\",Swaps!AD22<>\"\"),IF(Swaps!BN22=Swaps!T22,Swaps!BX22*42-Swaps!AD22,Swaps!BX22*42-Swaps!AD21),\"\")","v":""},"",{"$f":"Swaps!CP21","v":"Nov'16"},{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X22,GasoilImpFut)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X22,BRNImpFut)","v":13.731409395973138},0.22570469798655779,{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X22,GasoilOldSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X22,BRNOldSet)","v":13.50570469798658},{"$f":"IF(OR(SUMIF(BRNMonths,'Futures Cracks'!X22,BRNNewSet)=0,SUMIF(GasoilMonths,'Futures Cracks'!X22,GasoilNewSet)=0),\"\",SUMIF(GasoilMonths,'Futures Cracks'!X22,GasoilNewSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X22,BRNNewSet))","v":""},"",{"$f":"Swaps!BN22","v":"Dec'16"},{"$f":"IF(Swaps!AO22=Swaps!B22,(-1*Swaps!G22)+(Swaps!AT22*28)+(Swaps!BS22*14),(-1*Swaps!G21)+(Swaps!AT22*28)+(Swaps!BS22*14))","v":11.720500000000001},-8.8900000000005974E-2,{"$f":"IF(Swaps!AO22=Swaps!B22,(-1*Swaps!K22)+(Swaps!AX22*28)+(Swaps!BW22*14),(-1*Swaps!K21)+(Swaps!AX22*28)+(Swaps!BW22*14))","v":11.809400000000007},{"$f":"IF(AND(Swaps!AY22<>\"\",Swaps!BX22<>\"\",Swaps!L22<>\"\"),IF(Swaps!AO22=Swaps!B22,(-1*Swaps!L22)+(Swaps!AY22*28)+(Swaps!BX22*14),(-1*Swaps!L21)+(Swaps!AY22*28)+(Swaps!BX22*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO22=Swaps!B22,(-1*Swaps!G22)+(Swaps!AT22*21)+(Swaps!BS22*21),(-1*Swaps!G21)+(Swaps!AT22*21)+(Swaps!BS22*21))","v":13.850950000000005},-5.7050000000000267E-2,{"$f":"IF(Swaps!AO22=Swaps!B22,(-1*Swaps!K22)+(Swaps!AX22*21)+(Swaps!BW22*21),(-1*Swaps!K21)+(Swaps!AX22*21)+(Swaps!BW22*21))","v":13.908000000000005},{"$f":"IF(AND(Swaps!AY22<>\"\",Swaps!BX22<>\"\",Swaps!L22<>\"\"),IF(Swaps!AO22=Swaps!B22,(-1*Swaps!L22)+(Swaps!AY22*21)+(Swaps!BX22*21),(-1*Swaps!L21)+(Swaps!AY22*21)+(Swaps!BX22*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO22=Swaps!B22,(-1*Swaps!G22)+(Swaps!AT22*25.2)+(Swaps!BS22*16.8),(-1*Swaps!G21)+(Swaps!AT22*25.2)+(Swaps!BS22*16.8))","v":12.572680000000005},-7.6159999999998007E-2,{"$f":"IF(Swaps!AO22=Swaps!B22,(-1*Swaps!K22)+(Swaps!AX22*25.2)+(Swaps!BW22*16.8),(-1*Swaps!K21)+(Swaps!AX22*25.2)+(Swaps!BW22*16.8))","v":12.648840000000003},{"$f":"IF(AND(Swaps!AY22<>\"\",Swaps!BX22<>\"\",Swaps!L22<>\"\"),IF(Swaps!AO22=Swaps!B22,(-1*Swaps!L22)+(Swaps!AY22*25.2)+(Swaps!BX22*16.8),(-1*Swaps!L21)+(Swaps!AY22*25.2)+(Swaps!BX22*16.8)),\"\")","v":""},"",{"$f":"Swaps!BN22","v":"Dec'16"},{"$f":"IF(Swaps!AO22=Swaps!T22,(-1*Swaps!Y22)+(Swaps!AT22*28)+(Swaps!BS22*14),(-1*Swaps!Y21)+(Swaps!AT22*28)+(Swaps!BS22*14))","v":7.3704999999999927},-0.31890000000000995,{"$f":"IF(Swaps!AO22=Swaps!G22,(-1*Swaps!AC22)+(Swaps!AX22*28)+(Swaps!BW22*14),(-1*Swaps!AC21)+(Swaps!AX22*28)+(Swaps!BW22*14))","v":7.6894000000000027},{"$f":"IF(AND(Swaps!AY22<>\"\",Swaps!BX22<>\"\",Swaps!AD22<>\"\"),IF(Swaps!AO22=Swaps!T22,(-1*Swaps!AD22)+(Swaps!AY22*28)+(Swaps!BX22*14),(-1*Swaps!AD21)+(Swaps!AY22*28)+(Swaps!BX22*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO22=Swaps!T22,(-1*Swaps!Y22)+(Swaps!AT22*21)+(Swaps!BS22*21),(-1*Swaps!Y21)+(Swaps!AT22*21)+(Swaps!BS22*21))","v":9.500949999999996},9.2949999999991206E-2,{"$f":"IF(Swaps!AO22=Swaps!T22,(-1*Swaps!AC22)+(Swaps!AX22*21)+(Swaps!BW22*21),(-1*Swaps!AC21)+(Swaps!AX22*21)+(Swaps!BW22*21))","v":9.4080000000000048},{"$f":"IF(AND(Swaps!AY22<>\"\",Swaps!BX22<>\"\",Swaps!AD22<>\"\"),IF(Swaps!AO22=Swaps!T22,(-1*Swaps!AD22)+(Swaps!AY22*21)+(Swaps!BX22*21),(-1*Swaps!AD21)+(Swaps!AY22*21)+(Swaps!BX22*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO22=Swaps!G22,(-1*Swaps!Y22)+(Swaps!AT22*25.2)+(Swaps!BS22*16.8),(-1*Swaps!Y21)+(Swaps!AT22*25.2)+(Swaps!BS22*16.8))","v":8.5926799999999943},0.44383999999999091,{"$f":"IF(Swaps!AO22=Swaps!T22,(-1*Swaps!AC22)+(Swaps!AX22*25.2)+(Swaps!BW22*16.8),(-1*Swaps!AC21)+(Swaps!AX22*25.2)+(Swaps!BW22*16.8))","v":8.1488400000000034},{"$f":"IF(AND(Swaps!AY22<>\"\",Swaps!BX22<>\"\",Swaps!AD22<>\"\"),IF(Swaps!AO22=Swaps!T22,(-1*Swaps!AD22)+(Swaps!AY22*25.2)+(Swaps!BX22*16.8),(-1*Swaps!AD21)+(Swaps!AY22*25.2)+(Swaps!BX22*16.8)),\"\")","v":""},""]
[null,{"$f":"Swaps!AO23","v":"Jan'17"},{"$f":"IF(Swaps!AO23=Swaps!B23,Swaps!AT23*42-Swaps!G23,Swaps!AT23*42-Swaps!G22)","v":7.3646999999999991},-0.16230000000000189,{"$f":"IF(Swaps!AO23=Swaps!B23,Swaps!AX23*42-Swaps!K23,Swaps!AX23*42-Swaps!K22)","v":7.527000000000001},{"$f":"IF(AND(Swaps!AY23<>\"\",Swaps!L23<>\"\"),IF(Swaps!AO23=Swaps!B23,Swaps!AY23*42-Swaps!L23,Swaps!AY23*42-Swaps!L22),\"\")","v":""},"",{"$f":"IF(Swaps!AO23=Swaps!T23,Swaps!AT23*42-Swaps!Y23,Swaps!AT23*42-Swaps!Y22)","v":2.9246999999999943},-1.2300000000003308E-2,{"$f":"IF(Swaps!AO23=Swaps!T23,Swaps!AX23*42-Swaps!AC23,Swaps!AX23*42-Swaps!AC22)","v":2.9369999999999976},{"$f":"IF(AND(Swaps!AY23<>\"\",Swaps!AD23<>\"\"),IF(Swaps!AO23=Swaps!T23,Swaps!AY23*42-Swaps!AD23,Swaps!AY23*42-Swaps!AD22),\"\")","v":""},"",{"$f":"Swaps!BN23","v":"Jan'17"},{"$f":"IF(Swaps!BN23=Swaps!B23,Swaps!BS23*42-Swaps!G23,Swaps!BS23*42-Swaps!G22)","v":20.594700000000003},3.0900000000002592E-2,{"$f":"IF(Swaps!BN23=Swaps!B23,Swaps!BW23*42-Swaps!K23,Swaps!BW23*42-Swaps!K22)","v":20.563800000000001},{"$f":"IF(AND(Swaps!AY23<>\"\",Swaps!L23<>\"\"),IF(Swaps!BN23=Swaps!B23,Swaps!BX23*42-Swaps!L23,Swaps!BX23*42-Swaps!L22),\"\")","v":""},"",{"$f":"IF(Swaps!BN23=Swaps!T23,Swaps!BS23*42-Swaps!Y23,Swaps!BS23*42-Swaps!Y22)","v":16.154699999999998},0.18090000000000117,{"$f":"IF(Swaps!BN23=Swaps!T23,Swaps!BW23*42-Swaps!AC23,Swaps!BW23*42-Swaps!AC22)","v":15.973799999999997},{"$f":"IF(AND(Swaps!AY23<>\"\",Swaps!AD23<>\"\"),IF(Swaps!BN23=Swaps!T23,Swaps!BX23*42-Swaps!AD23,Swaps!BX23*42-Swaps!AD22),\"\")","v":""},"",{"$f":"Swaps!CP22","v":"Dec'16"},{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X23,GasoilImpFut)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X23,BRNImpFut)","v":13.646644295301996},0.2189261744966231,{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X23,GasoilOldSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X23,BRNOldSet)","v":13.427718120805373},{"$f":"IF(OR(SUMIF(BRNMonths,'Futures Cracks'!X23,BRNNewSet)=0,SUMIF(GasoilMonths,'Futures Cracks'!X23,GasoilNewSet)=0),\"\",SUMIF(GasoilMonths,'Futures Cracks'!X23,GasoilNewSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X23,BRNNewSet))","v":""},"",{"$f":"Swaps!BN23","v":"Jan'17"},{"$f":"IF(Swaps!AO23=Swaps!B23,(-1*Swaps!G23)+(Swaps!AT23*28)+(Swaps!BS23*14),(-1*Swaps!G22)+(Swaps!AT23*28)+(Swaps!BS23*14))","v":11.774700000000003},-9.7899999999995657E-2,{"$f":"IF(Swaps!AO23=Swaps!B23,(-1*Swaps!K23)+(Swaps!AX23*28)+(Swaps!BW23*14),(-1*Swaps!K22)+(Swaps!AX23*28)+(Swaps!BW23*14))","v":11.872599999999998},{"$f":"IF(AND(Swaps!AY23<>\"\",Swaps!BX23<>\"\",Swaps!L23<>\"\"),IF(Swaps!AO23=Swaps!B23,(-1*Swaps!L23)+(Swaps!AY23*28)+(Swaps!BX23*14),(-1*Swaps!L22)+(Swaps!AY23*28)+(Swaps!BX23*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO23=Swaps!B23,(-1*Swaps!G23)+(Swaps!AT23*21)+(Swaps!BS23*21),(-1*Swaps!G22)+(Swaps!AT23*21)+(Swaps!BS23*21))","v":13.979700000000001},-6.5699999999999648E-2,{"$f":"IF(Swaps!AO23=Swaps!B23,(-1*Swaps!K23)+(Swaps!AX23*21)+(Swaps!BW23*21),(-1*Swaps!K22)+(Swaps!AX23*21)+(Swaps!BW23*21))","v":14.045400000000001},{"$f":"IF(AND(Swaps!AY23<>\"\",Swaps!BX23<>\"\",Swaps!L23<>\"\"),IF(Swaps!AO23=Swaps!B23,(-1*Swaps!L23)+(Swaps!AY23*21)+(Swaps!BX23*21),(-1*Swaps!L22)+(Swaps!AY23*21)+(Swaps!BX23*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO23=Swaps!B23,(-1*Swaps!G23)+(Swaps!AT23*25.2)+(Swaps!BS23*16.8),(-1*Swaps!G22)+(Swaps!AT23*25.2)+(Swaps!BS23*16.8))","v":12.656700000000004},-8.5019999999996543E-2,{"$f":"IF(Swaps!AO23=Swaps!B23,(-1*Swaps!K23)+(Swaps!AX23*25.2)+(Swaps!BW23*16.8),(-1*Swaps!K22)+(Swaps!AX23*25.2)+(Swaps!BW23*16.8))","v":12.741720000000001},{"$f":"IF(AND(Swaps!AY23<>\"\",Swaps!BX23<>\"\",Swaps!L23<>\"\"),IF(Swaps!AO23=Swaps!B23,(-1*Swaps!L23)+(Swaps!AY23*25.2)+(Swaps!BX23*16.8),(-1*Swaps!L22)+(Swaps!AY23*25.2)+(Swaps!BX23*16.8)),\"\")","v":""},"",{"$f":"Swaps!BN23","v":"Jan'17"},{"$f":"IF(Swaps!AO23=Swaps!T23,(-1*Swaps!Y23)+(Swaps!AT23*28)+(Swaps!BS23*14),(-1*Swaps!Y22)+(Swaps!AT23*28)+(Swaps!BS23*14))","v":7.334699999999998},-0.30790000000000362,{"$f":"IF(Swaps!AO23=Swaps!G23,(-1*Swaps!AC23)+(Swaps!AX23*28)+(Swaps!BW23*14),(-1*Swaps!AC22)+(Swaps!AX23*28)+(Swaps!BW23*14))","v":7.6426000000000016},{"$f":"IF(AND(Swaps!AY23<>\"\",Swaps!BX23<>\"\",Swaps!AD23<>\"\"),IF(Swaps!AO23=Swaps!T23,(-1*Swaps!AD23)+(Swaps!AY23*28)+(Swaps!BX23*14),(-1*Swaps!AD22)+(Swaps!AY23*28)+(Swaps!BX23*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO23=Swaps!T23,(-1*Swaps!Y23)+(Swaps!AT23*21)+(Swaps!BS23*21),(-1*Swaps!Y22)+(Swaps!AT23*21)+(Swaps!BS23*21))","v":9.5396999999999963},8.4299999999998931E-2,{"$f":"IF(Swaps!AO23=Swaps!T23,(-1*Swaps!AC23)+(Swaps!AX23*21)+(Swaps!BW23*21),(-1*Swaps!AC22)+(Swaps!AX23*21)+(Swaps!BW23*21))","v":9.4553999999999974},{"$f":"IF(AND(Swaps!AY23<>\"\",Swaps!BX23<>\"\",Swaps!AD23<>\"\"),IF(Swaps!AO23=Swaps!T23,(-1*Swaps!AD23)+(Swaps!AY23*21)+(Swaps!BX23*21),(-1*Swaps!AD22)+(Swaps!AY23*21)+(Swaps!BX23*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO23=Swaps!G23,(-1*Swaps!Y23)+(Swaps!AT23*25.2)+(Swaps!BS23*16.8),(-1*Swaps!Y22)+(Swaps!AT23*25.2)+(Swaps!BS23*16.8))","v":8.5716999999999963},0.41997999999999891,{"$f":"IF(Swaps!AO23=Swaps!T23,(-1*Swaps!AC23)+(Swaps!AX23*25.2)+(Swaps!BW23*16.8),(-1*Swaps!AC22)+(Swaps!AX23*25.2)+(Swaps!BW23*16.8))","v":8.1517199999999974},{"$f":"IF(AND(Swaps!AY23<>\"\",Swaps!BX23<>\"\",Swaps!AD23<>\"\"),IF(Swaps!AO23=Swaps!T23,(-1*Swaps!AD23)+(Swaps!AY23*25.2)+(Swaps!BX23*16.8),(-1*Swaps!AD22)+(Swaps!AY23*25.2)+(Swaps!BX23*16.8)),\"\")","v":""},""]
[null,{"$f":"Swaps!AO24","v":"Feb'17"},{"$f":"IF(Swaps!AO24=Swaps!B24,Swaps!AT24*42-Swaps!G24,Swaps!AT24*42-Swaps!G23)","v":7.6469999999999985},-0.18800000000000239,{"$f":"IF(Swaps!AO24=Swaps!B24,Swaps!AX24*42-Swaps!K24,Swaps!AX24*42-Swaps!K23)","v":7.8350000000000009},{"$f":"IF(AND(Swaps!AY24<>\"\",Swaps!L24<>\"\"),IF(Swaps!AO24=Swaps!B24,Swaps!AY24*42-Swaps!L24,Swaps!AY24*42-Swaps!L23),\"\")","v":""},"",{"$f":"IF(Swaps!AO24=Swaps!T24,Swaps!AT24*42-Swaps!Y24,Swaps!AT24*42-Swaps!Y23)","v":3.1219999999999999},-4.2999999999999261E-2,{"$f":"IF(Swaps!AO24=Swaps!T24,Swaps!AX24*42-Swaps!AC24,Swaps!AX24*42-Swaps!AC23)","v":3.1649999999999991},{"$f":"IF(AND(Swaps!AY24<>\"\",Swaps!AD24<>\"\"),IF(Swaps!AO24=Swaps!T24,Swaps!AY24*42-Swaps!AD24,Swaps!AY24*42-Swaps!AD23),\"\")","v":""},"",{"$f":"Swaps!BN24","v":"Feb'17"},{"$f":"IF(Swaps!BN24=Swaps!B24,Swaps!BS24*42-Swaps!G24,Swaps!BS24*42-Swaps!G23)","v":20.599800000000009},2.2000000000012676E-2,{"$f":"IF(Swaps!BN24=Swaps!B24,Swaps!BW24*42-Swaps!K24,Swaps!BW24*42-Swaps!K23)","v":20.577799999999996},{"$f":"IF(AND(Swaps!AY24<>\"\",Swaps!L24<>\"\"),IF(Swaps!BN24=Swaps!B24,Swaps!BX24*42-Swaps!L24,Swaps!BX24*42-Swaps!L23),\"\")","v":""},"",{"$f":"IF(Swaps!BN24=Swaps!T24,Swaps!BS24*42-Swaps!Y24,Swaps!BS24*42-Swaps!Y23)","v":16.07480000000001},0.1670000000000158,{"$f":"IF(Swaps!BN24=Swaps!T24,Swaps!BW24*42-Swaps!AC24,Swaps!BW24*42-Swaps!AC23)","v":15.907799999999995},{"$f":"IF(AND(Swaps!AY24<>\"\",Swaps!AD24<>\"\"),IF(Swaps!BN24=Swaps!T24,Swaps!BX24*42-Swaps!AD24,Swaps!BX24*42-Swaps!AD23),\"\")","v":""},"",{"$f":"Swaps!CP23","v":"Jan'17"},{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X24,GasoilImpFut)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X24,BRNImpFut)","v":13.811778523489927},0.20714765100671428,{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X24,GasoilOldSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X24,BRNOldSet)","v":13.604630872483213},{"$f":"IF(OR(SUMIF(BRNMonths,'Futures Cracks'!X24,BRNNewSet)=0,SUMIF(GasoilMonths,'Futures Cracks'!X24,GasoilNewSet)=0),\"\",SUMIF(GasoilMonths,'Futures Cracks'!X24,GasoilNewSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X24,BRNNewSet))","v":""},"",{"$f":"Swaps!BN24","v":"Feb'17"},{"$f":"IF(Swaps!AO24=Swaps!B24,(-1*Swaps!G24)+(Swaps!AT24*28)+(Swaps!BS24*14),(-1*Swaps!G23)+(Swaps!AT24*28)+(Swaps!BS24*14))","v":11.964600000000004},-0.11799999999999145,{"$f":"IF(Swaps!AO24=Swaps!B24,(-1*Swaps!K24)+(Swaps!AX24*28)+(Swaps!BW24*14),(-1*Swaps!K23)+(Swaps!AX24*28)+(Swaps!BW24*14))","v":12.082599999999996},{"$f":"IF(AND(Swaps!AY24<>\"\",Swaps!BX24<>\"\",Swaps!L24<>\"\"),IF(Swaps!AO24=Swaps!B24,(-1*Swaps!L24)+(Swaps!AY24*28)+(Swaps!BX24*14),(-1*Swaps!L23)+(Swaps!AY24*28)+(Swaps!BX24*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO24=Swaps!B24,(-1*Swaps!G24)+(Swaps!AT24*21)+(Swaps!BS24*21),(-1*Swaps!G23)+(Swaps!AT24*21)+(Swaps!BS24*21))","v":14.123400000000004},-8.2999999999994856E-2,{"$f":"IF(Swaps!AO24=Swaps!B24,(-1*Swaps!K24)+(Swaps!AX24*21)+(Swaps!BW24*21),(-1*Swaps!K23)+(Swaps!AX24*21)+(Swaps!BW24*21))","v":14.206399999999999},{"$f":"IF(AND(Swaps!AY24<>\"\",Swaps!BX24<>\"\",Swaps!L24<>\"\"),IF(Swaps!AO24=Swaps!B24,(-1*Swaps!L24)+(Swaps!AY24*21)+(Swaps!BX24*21),(-1*Swaps!L23)+(Swaps!AY24*21)+(Swaps!BX24*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO24=Swaps!B24,(-1*Swaps!G24)+(Swaps!AT24*25.2)+(Swaps!BS24*16.8),(-1*Swaps!G23)+(Swaps!AT24*25.2)+(Swaps!BS24*16.8))","v":12.828119999999998},-0.10400000000000276,{"$f":"IF(Swaps!AO24=Swaps!B24,(-1*Swaps!K24)+(Swaps!AX24*25.2)+(Swaps!BW24*16.8),(-1*Swaps!K23)+(Swaps!AX24*25.2)+(Swaps!BW24*16.8))","v":12.932120000000001},{"$f":"IF(AND(Swaps!AY24<>\"\",Swaps!BX24<>\"\",Swaps!L24<>\"\"),IF(Swaps!AO24=Swaps!B24,(-1*Swaps!L24)+(Swaps!AY24*25.2)+(Swaps!BX24*16.8),(-1*Swaps!L23)+(Swaps!AY24*25.2)+(Swaps!BX24*16.8)),\"\")","v":""},"",{"$f":"Swaps!BN24","v":"Feb'17"},{"$f":"IF(Swaps!AO24=Swaps!T24,(-1*Swaps!Y24)+(Swaps!AT24*28)+(Swaps!BS24*14),(-1*Swaps!Y23)+(Swaps!AT24*28)+(Swaps!BS24*14))","v":7.4396000000000058},-0.33299999999998775,{"$f":"IF(Swaps!AO24=Swaps!G24,(-1*Swaps!AC24)+(Swaps!AX24*28)+(Swaps!BW24*14),(-1*Swaps!AC23)+(Swaps!AX24*28)+(Swaps!BW24*14))","v":7.7725999999999935},{"$f":"IF(AND(Swaps!AY24<>\"\",Swaps!BX24<>\"\",Swaps!AD24<>\"\"),IF(Swaps!AO24=Swaps!T24,(-1*Swaps!AD24)+(Swaps!AY24*28)+(Swaps!BX24*14),(-1*Swaps!AD23)+(Swaps!AY24*28)+(Swaps!BX24*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO24=Swaps!T24,(-1*Swaps!Y24)+(Swaps!AT24*21)+(Swaps!BS24*21),(-1*Swaps!Y23)+(Swaps!AT24*21)+(Swaps!BS24*21))","v":9.5984000000000052},6.2000000000008271E-2,{"$f":"IF(Swaps!AO24=Swaps!T24,(-1*Swaps!AC24)+(Swaps!AX24*21)+(Swaps!BW24*21),(-1*Swaps!AC23)+(Swaps!AX24*21)+(Swaps!BW24*21))","v":9.5363999999999969},{"$f":"IF(AND(Swaps!AY24<>\"\",Swaps!BX24<>\"\",Swaps!AD24<>\"\"),IF(Swaps!AO24=Swaps!T24,(-1*Swaps!AD24)+(Swaps!AY24*21)+(Swaps!BX24*21),(-1*Swaps!AD23)+(Swaps!AY24*21)+(Swaps!BX24*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO24=Swaps!G24,(-1*Swaps!Y24)+(Swaps!AT24*25.2)+(Swaps!BS24*16.8),(-1*Swaps!Y23)+(Swaps!AT24*25.2)+(Swaps!BS24*16.8))","v":8.6581199999999967},0.39599999999999724,{"$f":"IF(Swaps!AO24=Swaps!T24,(-1*Swaps!AC24)+(Swaps!AX24*25.2)+(Swaps!BW24*16.8),(-1*Swaps!AC23)+(Swaps!AX24*25.2)+(Swaps!BW24*16.8))","v":8.2621199999999995},{"$f":"IF(AND(Swaps!AY24<>\"\",Swaps!BX24<>\"\",Swaps!AD24<>\"\"),IF(Swaps!AO24=Swaps!T24,(-1*Swaps!AD24)+(Swaps!AY24*25.2)+(Swaps!BX24*16.8),(-1*Swaps!AD23)+(Swaps!AY24*25.2)+(Swaps!BX24*16.8)),\"\")","v":""},""]
[null,{"$f":"Swaps!AO25","v":"Mar'17"},{"$f":"IF(Swaps!AO25=Swaps!B25,Swaps!AT25*42-Swaps!G25,Swaps!AT25*42-Swaps!G24)","v":8.2786999999999935},-0.22129999999999939,{"$f":"IF(Swaps!AO25=Swaps!B25,Swaps!AX25*42-Swaps!K25,Swaps!AX25*42-Swaps!K24)","v":8.4999999999999929},{"$f":"IF(AND(Swaps!AY25<>\"\",Swaps!L25<>\"\"),IF(Swaps!AO25=Swaps!B25,Swaps!AY25*42-Swaps!L25,Swaps!AY25*42-Swaps!L24),\"\")","v":""},"",{"$f":"IF(Swaps!AO25=Swaps!T25,Swaps!AT25*42-Swaps!Y25,Swaps!AT25*42-Swaps!Y24)","v":3.6636999999999986},-7.629999999999626E-2,{"$f":"IF(Swaps!AO25=Swaps!T25,Swaps!AX25*42-Swaps!AC25,Swaps!AX25*42-Swaps!AC24)","v":3.7399999999999949},{"$f":"IF(AND(Swaps!AY25<>\"\",Swaps!AD25<>\"\"),IF(Swaps!AO25=Swaps!T25,Swaps!AY25*42-Swaps!AD25,Swaps!AY25*42-Swaps!AD24),\"\")","v":""},"",{"$f":"Swaps!BN25","v":"Mar'17"},{"$f":"IF(Swaps!BN25=Swaps!B25,Swaps!BS25*42-Swaps!G25,Swaps!BS25*42-Swaps!G24)","v":20.30960000000001},3.2800000000015928E-2,{"$f":"IF(Swaps!BN25=Swaps!B25,Swaps!BW25*42-Swaps!K25,Swaps!BW25*42-Swaps!K24)","v":20.276799999999994},{"$f":"IF(AND(Swaps!AY25<>\"\",Swaps!L25<>\"\"),IF(Swaps!BN25=Swaps!B25,Swaps!BX25*42-Swaps!L25,Swaps!BX25*42-Swaps!L24),\"\")","v":""},"",{"$f":"IF(Swaps!BN25=Swaps!T25,Swaps!BS25*42-Swaps!Y25,Swaps!BS25*42-Swaps!Y24)","v":15.694600000000015},0.17780000000001905,{"$f":"IF(Swaps!BN25=Swaps!T25,Swaps!BW25*42-Swaps!AC25,Swaps!BW25*42-Swaps!AC24)","v":15.516799999999996},{"$f":"IF(AND(Swaps!AY25<>\"\",Swaps!AD25<>\"\"),IF(Swaps!BN25=Swaps!T25,Swaps!BX25*42-Swaps!AD25,Swaps!BX25*42-Swaps!AD24),\"\")","v":""},"",{"$f":"Swaps!CP24","v":"Feb'17"},{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X25,GasoilImpFut)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X25,BRNImpFut)","v":13.943355704697979},0.22892617449663533,{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X25,GasoilOldSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X25,BRNOldSet)","v":13.714429530201343},{"$f":"IF(OR(SUMIF(BRNMonths,'Futures Cracks'!X25,BRNNewSet)=0,SUMIF(GasoilMonths,'Futures Cracks'!X25,GasoilNewSet)=0),\"\",SUMIF(GasoilMonths,'Futures Cracks'!X25,GasoilNewSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X25,BRNNewSet))","v":""},"",{"$f":"Swaps!BN25","v":"Mar'17"},{"$f":"IF(Swaps!AO25=Swaps!B25,(-1*Swaps!G25)+(Swaps!AT25*28)+(Swaps!BS25*14),(-1*Swaps!G24)+(Swaps!AT25*28)+(Swaps!BS25*14))","v":12.289000000000005},-0.13659999999999073,{"$f":"IF(Swaps!AO25=Swaps!B25,(-1*Swaps!K25)+(Swaps!AX25*28)+(Swaps!BW25*14),(-1*Swaps!K24)+(Swaps!AX25*28)+(Swaps!BW25*14))","v":12.425599999999996},{"$f":"IF(AND(Swaps!AY25<>\"\",Swaps!BX25<>\"\",Swaps!L25<>\"\"),IF(Swaps!AO25=Swaps!B25,(-1*Swaps!L25)+(Swaps!AY25*28)+(Swaps!BX25*14),(-1*Swaps!L24)+(Swaps!AY25*28)+(Swaps!BX25*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO25=Swaps!B25,(-1*Swaps!G25)+(Swaps!AT25*21)+(Swaps!BS25*21),(-1*Swaps!G24)+(Swaps!AT25*21)+(Swaps!BS25*21))","v":14.294150000000002},-9.4249999999991729E-2,{"$f":"IF(Swaps!AO25=Swaps!B25,(-1*Swaps!K25)+(Swaps!AX25*21)+(Swaps!BW25*21),(-1*Swaps!K24)+(Swaps!AX25*21)+(Swaps!BW25*21))","v":14.388399999999994},{"$f":"IF(AND(Swaps!AY25<>\"\",Swaps!BX25<>\"\",Swaps!L25<>\"\"),IF(Swaps!AO25=Swaps!B25,(-1*Swaps!L25)+(Swaps!AY25*21)+(Swaps!BX25*21),(-1*Swaps!L24)+(Swaps!AY25*21)+(Swaps!BX25*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO25=Swaps!B25,(-1*Swaps!G25)+(Swaps!AT25*25.2)+(Swaps!BS25*16.8),(-1*Swaps!G24)+(Swaps!AT25*25.2)+(Swaps!BS25*16.8))","v":13.091060000000002},-0.119659999999989,{"$f":"IF(Swaps!AO25=Swaps!B25,(-1*Swaps!K25)+(Swaps!AX25*25.2)+(Swaps!BW25*16.8),(-1*Swaps!K24)+(Swaps!AX25*25.2)+(Swaps!BW25*16.8))","v":13.210719999999991},{"$f":"IF(AND(Swaps!AY25<>\"\",Swaps!BX25<>\"\",Swaps!L25<>\"\"),IF(Swaps!AO25=Swaps!B25,(-1*Swaps!L25)+(Swaps!AY25*25.2)+(Swaps!BX25*16.8),(-1*Swaps!L24)+(Swaps!AY25*25.2)+(Swaps!BX25*16.8)),\"\")","v":""},"",{"$f":"Swaps!BN25","v":"Mar'17"},{"$f":"IF(Swaps!AO25=Swaps!T25,(-1*Swaps!Y25)+(Swaps!AT25*28)+(Swaps!BS25*14),(-1*Swaps!Y24)+(Swaps!AT25*28)+(Swaps!BS25*14))","v":7.6740000000000101},-0.36159999999998504,{"$f":"IF(Swaps!AO25=Swaps!G25,(-1*Swaps!AC25)+(Swaps!AX25*28)+(Swaps!BW25*14),(-1*Swaps!AC24)+(Swaps!AX25*28)+(Swaps!BW25*14))","v":8.0355999999999952},{"$f":"IF(AND(Swaps!AY25<>\"\",Swaps!BX25<>\"\",Swaps!AD25<>\"\"),IF(Swaps!AO25=Swaps!T25,(-1*Swaps!AD25)+(Swaps!AY25*28)+(Swaps!BX25*14),(-1*Swaps!AD24)+(Swaps!AY25*28)+(Swaps!BX25*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO25=Swaps!T25,(-1*Swaps!Y25)+(Swaps!AT25*21)+(Swaps!BS25*21),(-1*Swaps!Y24)+(Swaps!AT25*21)+(Swaps!BS25*21))","v":9.679150000000007},5.0750000000011397E-2,{"$f":"IF(Swaps!AO25=Swaps!T25,(-1*Swaps!AC25)+(Swaps!AX25*21)+(Swaps!BW25*21),(-1*Swaps!AC24)+(Swaps!AX25*21)+(Swaps!BW25*21))","v":9.6283999999999956},{"$f":"IF(AND(Swaps!AY25<>\"\",Swaps!BX25<>\"\",Swaps!AD25<>\"\"),IF(Swaps!AO25=Swaps!T25,(-1*Swaps!AD25)+(Swaps!AY25*21)+(Swaps!BX25*21),(-1*Swaps!AD24)+(Swaps!AY25*21)+(Swaps!BX25*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO25=Swaps!G25,(-1*Swaps!Y25)+(Swaps!AT25*25.2)+(Swaps!BS25*16.8),(-1*Swaps!Y24)+(Swaps!AT25*25.2)+(Swaps!BS25*16.8))","v":8.8310600000000044},0.380340000000011,{"$f":"IF(Swaps!AO25=Swaps!T25,(-1*Swaps!AC25)+(Swaps!AX25*25.2)+(Swaps!BW25*16.8),(-1*Swaps!AC24)+(Swaps!AX25*25.2)+(Swaps!BW25*16.8))","v":8.4507199999999933},{"$f":"IF(AND(Swaps!AY25<>\"\",Swaps!BX25<>\"\",Swaps!AD25<>\"\"),IF(Swaps!AO25=Swaps!T25,(-1*Swaps!AD25)+(Swaps!AY25*25.2)+(Swaps!BX25*16.8),(-1*Swaps!AD24)+(Swaps!AY25*25.2)+(Swaps!BX25*16.8)),\"\")","v":""},""]
[null,{"$f":"Swaps!AO26","v":"Apr'17"},{"$f":"IF(Swaps!AO26=Swaps!B26,Swaps!AT26*42-Swaps!G26,Swaps!AT26*42-Swaps!G25)","v":17.392599999999995},-0.33359999999999701,{"$f":"IF(Swaps!AO26=Swaps!B26,Swaps!AX26*42-Swaps!K26,Swaps!AX26*42-Swaps!K25)","v":17.726199999999992},{"$f":"IF(AND(Swaps!AY26<>\"\",Swaps!L26<>\"\"),IF(Swaps!AO26=Swaps!B26,Swaps!AY26*42-Swaps!L26,Swaps!AY26*42-Swaps!L25),\"\")","v":""},"",{"$f":"IF(Swaps!AO26=Swaps!T26,Swaps!AT26*42-Swaps!Y26,Swaps!AT26*42-Swaps!Y25)","v":12.6676},-0.19859999999999189,{"$f":"IF(Swaps!AO26=Swaps!T26,Swaps!AX26*42-Swaps!AC26,Swaps!AX26*42-Swaps!AC25)","v":12.866199999999992},{"$f":"IF(AND(Swaps!AY26<>\"\",Swaps!AD26<>\"\"),IF(Swaps!AO26=Swaps!T26,Swaps!AY26*42-Swaps!AD26,Swaps!AY26*42-Swaps!AD25),\"\")","v":""},"",{"$f":"Swaps!BN26","v":"Apr'17"},{"$f":"IF(Swaps!BN26=Swaps!B26,Swaps!BS26*42-Swaps!G26,Swaps!BS26*42-Swaps!G25)","v":19.723600000000012},1.0800000000010357E-2,{"$f":"IF(Swaps!BN26=Swaps!B26,Swaps!BW26*42-Swaps!K26,Swaps!BW26*42-Swaps!K25)","v":19.712800000000001},{"$f":"IF(AND(Swaps!AY26<>\"\",Swaps!L26<>\"\"),IF(Swaps!BN26=Swaps!B26,Swaps!BX26*42-Swaps!L26,Swaps!BX26*42-Swaps!L25),\"\")","v":""},"",{"$f":"IF(Swaps!BN26=Swaps!T26,Swaps!BS26*42-Swaps!Y26,Swaps!BS26*42-Swaps!Y25)","v":14.998600000000017},0.14580000000001547,{"$f":"IF(Swaps!BN26=Swaps!T26,Swaps!BW26*42-Swaps!AC26,Swaps!BW26*42-Swaps!AC25)","v":14.852800000000002},{"$f":"IF(AND(Swaps!AY26<>\"\",Swaps!AD26<>\"\"),IF(Swaps!BN26=Swaps!T26,Swaps!BX26*42-Swaps!AD26,Swaps!BX26*42-Swaps!AD25),\"\")","v":""},"",{"$f":"Swaps!CP25","v":"Mar'17"},{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X26,GasoilImpFut)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X26,BRNImpFut)","v":13.907147651006717},0.19359060402685202,{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X26,GasoilOldSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X26,BRNOldSet)","v":13.713557046979865},{"$f":"IF(OR(SUMIF(BRNMonths,'Futures Cracks'!X26,BRNNewSet)=0,SUMIF(GasoilMonths,'Futures Cracks'!X26,GasoilNewSet)=0),\"\",SUMIF(GasoilMonths,'Futures Cracks'!X26,GasoilNewSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X26,BRNNewSet))","v":""},"",{"$f":"Swaps!BN26","v":"Apr'17"},{"$f":"IF(Swaps!AO26=Swaps!B26,(-1*Swaps!G26)+(Swaps!AT26*28)+(Swaps!BS26*14),(-1*Swaps!G25)+(Swaps!AT26*28)+(Swaps!BS26*14))","v":18.169599999999999},-0.21879999999999811,{"$f":"IF(Swaps!AO26=Swaps!B26,(-1*Swaps!K26)+(Swaps!AX26*28)+(Swaps!BW26*14),(-1*Swaps!K25)+(Swaps!AX26*28)+(Swaps!BW26*14))","v":18.388399999999997},{"$f":"IF(AND(Swaps!AY26<>\"\",Swaps!BX26<>\"\",Swaps!L26<>\"\"),IF(Swaps!AO26=Swaps!B26,(-1*Swaps!L26)+(Swaps!AY26*28)+(Swaps!BX26*14),(-1*Swaps!L25)+(Swaps!AY26*28)+(Swaps!BX26*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO26=Swaps!B26,(-1*Swaps!G26)+(Swaps!AT26*21)+(Swaps!BS26*21),(-1*Swaps!G25)+(Swaps!AT26*21)+(Swaps!BS26*21))","v":18.558100000000003},-0.16139999999999333,{"$f":"IF(Swaps!AO26=Swaps!B26,(-1*Swaps!K26)+(Swaps!AX26*21)+(Swaps!BW26*21),(-1*Swaps!K25)+(Swaps!AX26*21)+(Swaps!BW26*21))","v":18.719499999999996},{"$f":"IF(AND(Swaps!AY26<>\"\",Swaps!BX26<>\"\",Swaps!L26<>\"\"),IF(Swaps!AO26=Swaps!B26,(-1*Swaps!L26)+(Swaps!AY26*21)+(Swaps!BX26*21),(-1*Swaps!L25)+(Swaps!AY26*21)+(Swaps!BX26*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO26=Swaps!B26,(-1*Swaps!G26)+(Swaps!AT26*25.2)+(Swaps!BS26*16.8),(-1*Swaps!G25)+(Swaps!AT26*25.2)+(Swaps!BS26*16.8))","v":18.324999999999999},-0.19584000000000046,{"$f":"IF(Swaps!AO26=Swaps!B26,(-1*Swaps!K26)+(Swaps!AX26*25.2)+(Swaps!BW26*16.8),(-1*Swaps!K25)+(Swaps!AX26*25.2)+(Swaps!BW26*16.8))","v":18.52084},{"$f":"IF(AND(Swaps!AY26<>\"\",Swaps!BX26<>\"\",Swaps!L26<>\"\"),IF(Swaps!AO26=Swaps!B26,(-1*Swaps!L26)+(Swaps!AY26*25.2)+(Swaps!BX26*16.8),(-1*Swaps!L25)+(Swaps!AY26*25.2)+(Swaps!BX26*16.8)),\"\")","v":""},"",{"$f":"Swaps!BN26","v":"Apr'17"},{"$f":"IF(Swaps!AO26=Swaps!T26,(-1*Swaps!Y26)+(Swaps!AT26*28)+(Swaps!BS26*14),(-1*Swaps!Y25)+(Swaps!AT26*28)+(Swaps!BS26*14))","v":13.444600000000005},-0.45379999999999043,{"$f":"IF(Swaps!AO26=Swaps!G26,(-1*Swaps!AC26)+(Swaps!AX26*28)+(Swaps!BW26*14),(-1*Swaps!AC25)+(Swaps!AX26*28)+(Swaps!BW26*14))","v":13.898399999999995},{"$f":"IF(AND(Swaps!AY26<>\"\",Swaps!BX26<>\"\",Swaps!AD26<>\"\"),IF(Swaps!AO26=Swaps!T26,(-1*Swaps!AD26)+(Swaps!AY26*28)+(Swaps!BX26*14),(-1*Swaps!AD25)+(Swaps!AY26*28)+(Swaps!BX26*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO26=Swaps!T26,(-1*Swaps!Y26)+(Swaps!AT26*21)+(Swaps!BS26*21),(-1*Swaps!Y25)+(Swaps!AT26*21)+(Swaps!BS26*21))","v":13.833100000000009},-2.6399999999988211E-2,{"$f":"IF(Swaps!AO26=Swaps!T26,(-1*Swaps!AC26)+(Swaps!AX26*21)+(Swaps!BW26*21),(-1*Swaps!AC25)+(Swaps!AX26*21)+(Swaps!BW26*21))","v":13.859499999999997},{"$f":"IF(AND(Swaps!AY26<>\"\",Swaps!BX26<>\"\",Swaps!AD26<>\"\"),IF(Swaps!AO26=Swaps!T26,(-1*Swaps!AD26)+(Swaps!AY26*21)+(Swaps!BX26*21),(-1*Swaps!AD25)+(Swaps!AY26*21)+(Swaps!BX26*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO26=Swaps!G26,(-1*Swaps!Y26)+(Swaps!AT26*25.2)+(Swaps!BS26*16.8),(-1*Swaps!Y25)+(Swaps!AT26*25.2)+(Swaps!BS26*16.8))","v":13.960000000000004},0.29916000000000409,{"$f":"IF(Swaps!AO26=Swaps!T26,(-1*Swaps!AC26)+(Swaps!AX26*25.2)+(Swaps!BW26*16.8),(-1*Swaps!AC25)+(Swaps!AX26*25.2)+(Swaps!BW26*16.8))","v":13.66084},{"$f":"IF(AND(Swaps!AY26<>\"\",Swaps!BX26<>\"\",Swaps!AD26<>\"\"),IF(Swaps!AO26=Swaps!T26,(-1*Swaps!AD26)+(Swaps!AY26*25.2)+(Swaps!BX26*16.8),(-1*Swaps!AD25)+(Swaps!AY26*25.2)+(Swaps!BX26*16.8)),\"\")","v":""},""]
[null,{"$f":"Swaps!AO27","v":"May'17"},{"$f":"IF(Swaps!AO27=Swaps!B27,Swaps!AT27*42-Swaps!G27,Swaps!AT27*42-Swaps!G26)","v":17.590499999999999},-0.34670000000000556,{"$f":"IF(Swaps!AO27=Swaps!B27,Swaps!AX27*42-Swaps!K27,Swaps!AX27*42-Swaps!K26)","v":17.937200000000004},{"$f":"IF(AND(Swaps!AY27<>\"\",Swaps!L27<>\"\"),IF(Swaps!AO27=Swaps!B27,Swaps!AY27*42-Swaps!L27,Swaps!AY27*42-Swaps!L26),\"\")","v":""},"",{"$f":"IF(Swaps!AO27=Swaps!T27,Swaps!AT27*42-Swaps!Y27,Swaps!AT27*42-Swaps!Y26)","v":12.775500000000001},-0.21170000000000755,{"$f":"IF(Swaps!AO27=Swaps!T27,Swaps!AX27*42-Swaps!AC27,Swaps!AX27*42-Swaps!AC26)","v":12.987200000000009},{"$f":"IF(AND(Swaps!AY27<>\"\",Swaps!AD27<>\"\"),IF(Swaps!AO27=Swaps!T27,Swaps!AY27*42-Swaps!AD27,Swaps!AY27*42-Swaps!AD26),\"\")","v":""},"",{"$f":"Swaps!BN27","v":"May'17"},{"$f":"IF(Swaps!BN27=Swaps!B27,Swaps!BS27*42-Swaps!G27,Swaps!BS27*42-Swaps!G26)","v":19.610700000000016},1.9000000000275463E-3,{"$f":"IF(Swaps!BN27=Swaps!B27,Swaps!BW27*42-Swaps!K27,Swaps!BW27*42-Swaps!K26)","v":19.608799999999988},{"$f":"IF(AND(Swaps!AY27<>\"\",Swaps!L27<>\"\"),IF(Swaps!BN27=Swaps!B27,Swaps!BX27*42-Swaps!L27,Swaps!BX27*42-Swaps!L26),\"\")","v":""},"",{"$f":"IF(Swaps!BN27=Swaps!T27,Swaps!BS27*42-Swaps!Y27,Swaps!BS27*42-Swaps!Y26)","v":14.795700000000018},0.13690000000002556,{"$f":"IF(Swaps!BN27=Swaps!T27,Swaps!BW27*42-Swaps!AC27,Swaps!BW27*42-Swaps!AC26)","v":14.658799999999992},{"$f":"IF(AND(Swaps!AY27<>\"\",Swaps!AD27<>\"\"),IF(Swaps!BN27=Swaps!T27,Swaps!BX27*42-Swaps!AD27,Swaps!BX27*42-Swaps!AD26),\"\")","v":""},"",{"$f":"Swaps!CP26","v":"Apr'17"},{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X27,GasoilImpFut)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X27,BRNImpFut)","v":13.815604026845641},0.17003355704698464,{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X27,GasoilOldSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X27,BRNOldSet)","v":13.645570469798656},{"$f":"IF(OR(SUMIF(BRNMonths,'Futures Cracks'!X27,BRNNewSet)=0,SUMIF(GasoilMonths,'Futures Cracks'!X27,GasoilNewSet)=0),\"\",SUMIF(GasoilMonths,'Futures Cracks'!X27,GasoilNewSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X27,BRNNewSet))","v":""},"",{"$f":"Swaps!BN27","v":"May'17"},{"$f":"IF(Swaps!AO27=Swaps!B27,(-1*Swaps!G27)+(Swaps!AT27*28)+(Swaps!BS27*14),(-1*Swaps!G26)+(Swaps!AT27*28)+(Swaps!BS27*14))","v":18.2639},-0.23049999999999571,{"$f":"IF(Swaps!AO27=Swaps!B27,(-1*Swaps!K27)+(Swaps!AX27*28)+(Swaps!BW27*14),(-1*Swaps!K26)+(Swaps!AX27*28)+(Swaps!BW27*14))","v":18.494399999999995},{"$f":"IF(AND(Swaps!AY27<>\"\",Swaps!BX27<>\"\",Swaps!L27<>\"\"),IF(Swaps!AO27=Swaps!B27,(-1*Swaps!L27)+(Swaps!AY27*28)+(Swaps!BX27*14),(-1*Swaps!L26)+(Swaps!AY27*28)+(Swaps!BX27*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO27=Swaps!B27,(-1*Swaps!G27)+(Swaps!AT27*21)+(Swaps!BS27*21),(-1*Swaps!G26)+(Swaps!AT27*21)+(Swaps!BS27*21))","v":18.600600000000007},-0.17239999999998901,{"$f":"IF(Swaps!AO27=Swaps!B27,(-1*Swaps!K27)+(Swaps!AX27*21)+(Swaps!BW27*21),(-1*Swaps!K26)+(Swaps!AX27*21)+(Swaps!BW27*21))","v":18.772999999999996},{"$f":"IF(AND(Swaps!AY27<>\"\",Swaps!BX27<>\"\",Swaps!L27<>\"\"),IF(Swaps!AO27=Swaps!B27,(-1*Swaps!L27)+(Swaps!AY27*21)+(Swaps!BX27*21),(-1*Swaps!L26)+(Swaps!AY27*21)+(Swaps!BX27*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO27=Swaps!B27,(-1*Swaps!G27)+(Swaps!AT27*25.2)+(Swaps!BS27*16.8),(-1*Swaps!G26)+(Swaps!AT27*25.2)+(Swaps!BS27*16.8))","v":18.398580000000003},-0.20725999999999445,{"$f":"IF(Swaps!AO27=Swaps!B27,(-1*Swaps!K27)+(Swaps!AX27*25.2)+(Swaps!BW27*16.8),(-1*Swaps!K26)+(Swaps!AX27*25.2)+(Swaps!BW27*16.8))","v":18.605839999999997},{"$f":"IF(AND(Swaps!AY27<>\"\",Swaps!BX27<>\"\",Swaps!L27<>\"\"),IF(Swaps!AO27=Swaps!B27,(-1*Swaps!L27)+(Swaps!AY27*25.2)+(Swaps!BX27*16.8),(-1*Swaps!L26)+(Swaps!AY27*25.2)+(Swaps!BX27*16.8)),\"\")","v":""},"",{"$f":"Swaps!BN27","v":"May'17"},{"$f":"IF(Swaps!AO27=Swaps!T27,(-1*Swaps!Y27)+(Swaps!AT27*28)+(Swaps!BS27*14),(-1*Swaps!Y26)+(Swaps!AT27*28)+(Swaps!BS27*14))","v":13.448900000000002},-0.41549999999999798,{"$f":"IF(Swaps!AO27=Swaps!G27,(-1*Swaps!AC27)+(Swaps!AX27*28)+(Swaps!BW27*14),(-1*Swaps!AC26)+(Swaps!AX27*28)+(Swaps!BW27*14))","v":13.8644},{"$f":"IF(AND(Swaps!AY27<>\"\",Swaps!BX27<>\"\",Swaps!AD27<>\"\"),IF(Swaps!AO27=Swaps!T27,(-1*Swaps!AD27)+(Swaps!AY27*28)+(Swaps!BX27*14),(-1*Swaps!AD26)+(Swaps!AY27*28)+(Swaps!BX27*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO27=Swaps!T27,(-1*Swaps!Y27)+(Swaps!AT27*21)+(Swaps!BS27*21),(-1*Swaps!Y26)+(Swaps!AT27*21)+(Swaps!BS27*21))","v":13.785600000000009},-3.7399999999990996E-2,{"$f":"IF(Swaps!AO27=Swaps!T27,(-1*Swaps!AC27)+(Swaps!AX27*21)+(Swaps!BW27*21),(-1*Swaps!AC26)+(Swaps!AX27*21)+(Swaps!BW27*21))","v":13.823},{"$f":"IF(AND(Swaps!AY27<>\"\",Swaps!BX27<>\"\",Swaps!AD27<>\"\"),IF(Swaps!AO27=Swaps!T27,(-1*Swaps!AD27)+(Swaps!AY27*21)+(Swaps!BX27*21),(-1*Swaps!AD26)+(Swaps!AY27*21)+(Swaps!BX27*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO27=Swaps!G27,(-1*Swaps!Y27)+(Swaps!AT27*25.2)+(Swaps!BS27*16.8),(-1*Swaps!Y26)+(Swaps!AT27*25.2)+(Swaps!BS27*16.8))","v":13.893580000000007},0.23774000000000584,{"$f":"IF(Swaps!AO27=Swaps!T27,(-1*Swaps!AC27)+(Swaps!AX27*25.2)+(Swaps!BW27*16.8),(-1*Swaps!AC26)+(Swaps!AX27*25.2)+(Swaps!BW27*16.8))","v":13.655840000000001},{"$f":"IF(AND(Swaps!AY27<>\"\",Swaps!BX27<>\"\",Swaps!AD27<>\"\"),IF(Swaps!AO27=Swaps!T27,(-1*Swaps!AD27)+(Swaps!AY27*25.2)+(Swaps!BX27*16.8),(-1*Swaps!AD26)+(Swaps!AY27*25.2)+(Swaps!BX27*16.8)),\"\")","v":""},""]
[null,{"$f":"Swaps!AO28","v":"Jun'17"},{"$f":"IF(Swaps!AO28=Swaps!B28,Swaps!AT28*42-Swaps!G28,Swaps!AT28*42-Swaps!G27)","v":17.376999999999995},-0.3212000000000117,{"$f":"IF(Swaps!AO28=Swaps!B28,Swaps!AX28*42-Swaps!K28,Swaps!AX28*42-Swaps!K27)","v":17.698200000000007},{"$f":"IF(AND(Swaps!AY28<>\"\",Swaps!L28<>\"\"),IF(Swaps!AO28=Swaps!B28,Swaps!AY28*42-Swaps!L28,Swaps!AY28*42-Swaps!L27),\"\")","v":""},"",{"$f":"IF(Swaps!AO28=Swaps!T28,Swaps!AT28*42-Swaps!Y28,Swaps!AT28*42-Swaps!Y27)","v":12.536999999999992},-0.19120000000001625,{"$f":"IF(Swaps!AO28=Swaps!T28,Swaps!AX28*42-Swaps!AC28,Swaps!AX28*42-Swaps!AC27)","v":12.728200000000008},{"$f":"IF(AND(Swaps!AY28<>\"\",Swaps!AD28<>\"\"),IF(Swaps!AO28=Swaps!T28,Swaps!AY28*42-Swaps!AD28,Swaps!AY28*42-Swaps!AD27),\"\")","v":""},"",{"$f":"Swaps!BN28","v":"Jun'17"},{"$f":"IF(Swaps!BN28=Swaps!B28,Swaps!BS28*42-Swaps!G28,Swaps!BS28*42-Swaps!G27)","v":19.607200000000006},6.4000000000064006E-3,{"$f":"IF(Swaps!BN28=Swaps!B28,Swaps!BW28*42-Swaps!K28,Swaps!BW28*42-Swaps!K27)","v":19.6008},{"$f":"IF(AND(Swaps!AY28<>\"\",Swaps!L28<>\"\"),IF(Swaps!BN28=Swaps!B28,Swaps!BX28*42-Swaps!L28,Swaps!BX28*42-Swaps!L27),\"\")","v":""},"",{"$f":"IF(Swaps!BN28=Swaps!T28,Swaps!BS28*42-Swaps!Y28,Swaps!BS28*42-Swaps!Y27)","v":14.767200000000003},0.13640000000000185,{"$f":"IF(Swaps!BN28=Swaps!T28,Swaps!BW28*42-Swaps!AC28,Swaps!BW28*42-Swaps!AC27)","v":14.630800000000001},{"$f":"IF(AND(Swaps!AY28<>\"\",Swaps!AD28<>\"\"),IF(Swaps!BN28=Swaps!T28,Swaps!BX28*42-Swaps!AD28,Swaps!BX28*42-Swaps!AD27),\"\")","v":""},"",{"$f":"Swaps!CP27","v":"May'17"},{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X28,GasoilImpFut)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X28,BRNImpFut)","v":13.790838926174494},0.16325503355704996,{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X28,GasoilOldSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X28,BRNOldSet)","v":13.627583892617444},{"$f":"IF(OR(SUMIF(BRNMonths,'Futures Cracks'!X28,BRNNewSet)=0,SUMIF(GasoilMonths,'Futures Cracks'!X28,GasoilNewSet)=0),\"\",SUMIF(GasoilMonths,'Futures Cracks'!X28,GasoilNewSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X28,BRNNewSet))","v":""},"",{"$f":"Swaps!BN28","v":"Jun'17"},{"$f":"IF(Swaps!AO28=Swaps!B28,(-1*Swaps!G28)+(Swaps!AT28*28)+(Swaps!BS28*14),(-1*Swaps!G27)+(Swaps!AT28*28)+(Swaps!BS28*14))","v":18.1204},-0.21199999999999974,{"$f":"IF(Swaps!AO28=Swaps!B28,(-1*Swaps!K28)+(Swaps!AX28*28)+(Swaps!BW28*14),(-1*Swaps!K27)+(Swaps!AX28*28)+(Swaps!BW28*14))","v":18.3324},{"$f":"IF(AND(Swaps!AY28<>\"\",Swaps!BX28<>\"\",Swaps!L28<>\"\"),IF(Swaps!AO28=Swaps!B28,(-1*Swaps!L28)+(Swaps!AY28*28)+(Swaps!BX28*14),(-1*Swaps!L27)+(Swaps!AY28*28)+(Swaps!BX28*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO28=Swaps!B28,(-1*Swaps!G28)+(Swaps!AT28*21)+(Swaps!BS28*21),(-1*Swaps!G27)+(Swaps!AT28*21)+(Swaps!BS28*21))","v":18.492100000000001},-0.15740000000000265,{"$f":"IF(Swaps!AO28=Swaps!B28,(-1*Swaps!K28)+(Swaps!AX28*21)+(Swaps!BW28*21),(-1*Swaps!K27)+(Swaps!AX28*21)+(Swaps!BW28*21))","v":18.649500000000003},{"$f":"IF(AND(Swaps!AY28<>\"\",Swaps!BX28<>\"\",Swaps!L28<>\"\"),IF(Swaps!AO28=Swaps!B28,(-1*Swaps!L28)+(Swaps!AY28*21)+(Swaps!BX28*21),(-1*Swaps!L27)+(Swaps!AY28*21)+(Swaps!BX28*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO28=Swaps!B28,(-1*Swaps!G28)+(Swaps!AT28*25.2)+(Swaps!BS28*16.8),(-1*Swaps!G27)+(Swaps!AT28*25.2)+(Swaps!BS28*16.8))","v":18.269080000000006},-0.19015999999999167,{"$f":"IF(Swaps!AO28=Swaps!B28,(-1*Swaps!K28)+(Swaps!AX28*25.2)+(Swaps!BW28*16.8),(-1*Swaps!K27)+(Swaps!AX28*25.2)+(Swaps!BW28*16.8))","v":18.459239999999998},{"$f":"IF(AND(Swaps!AY28<>\"\",Swaps!BX28<>\"\",Swaps!L28<>\"\"),IF(Swaps!AO28=Swaps!B28,(-1*Swaps!L28)+(Swaps!AY28*25.2)+(Swaps!BX28*16.8),(-1*Swaps!L27)+(Swaps!AY28*25.2)+(Swaps!BX28*16.8)),\"\")","v":""},"",{"$f":"Swaps!BN28","v":"Jun'17"},{"$f":"IF(Swaps!AO28=Swaps!T28,(-1*Swaps!Y28)+(Swaps!AT28*28)+(Swaps!BS28*14),(-1*Swaps!Y27)+(Swaps!AT28*28)+(Swaps!BS28*14))","v":13.280399999999997},-0.36200000000000543,{"$f":"IF(Swaps!AO28=Swaps!G28,(-1*Swaps!AC28)+(Swaps!AX28*28)+(Swaps!BW28*14),(-1*Swaps!AC27)+(Swaps!AX28*28)+(Swaps!BW28*14))","v":13.642400000000002},{"$f":"IF(AND(Swaps!AY28<>\"\",Swaps!BX28<>\"\",Swaps!AD28<>\"\"),IF(Swaps!AO28=Swaps!T28,(-1*Swaps!AD28)+(Swaps!AY28*28)+(Swaps!BX28*14),(-1*Swaps!AD27)+(Swaps!AY28*28)+(Swaps!BX28*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO28=Swaps!T28,(-1*Swaps!Y28)+(Swaps!AT28*21)+(Swaps!BS28*21),(-1*Swaps!Y27)+(Swaps!AT28*21)+(Swaps!BS28*21))","v":13.652099999999997},-2.7400000000007196E-2,{"$f":"IF(Swaps!AO28=Swaps!T28,(-1*Swaps!AC28)+(Swaps!AX28*21)+(Swaps!BW28*21),(-1*Swaps!AC27)+(Swaps!AX28*21)+(Swaps!BW28*21))","v":13.679500000000004},{"$f":"IF(AND(Swaps!AY28<>\"\",Swaps!BX28<>\"\",Swaps!AD28<>\"\"),IF(Swaps!AO28=Swaps!T28,(-1*Swaps!AD28)+(Swaps!AY28*21)+(Swaps!BX28*21),(-1*Swaps!AD27)+(Swaps!AY28*21)+(Swaps!BX28*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO28=Swaps!G28,(-1*Swaps!Y28)+(Swaps!AT28*25.2)+(Swaps!BS28*16.8),(-1*Swaps!Y27)+(Swaps!AT28*25.2)+(Swaps!BS28*16.8))","v":13.699080000000006},0.20984000000000691,{"$f":"IF(Swaps!AO28=Swaps!T28,(-1*Swaps!AC28)+(Swaps!AX28*25.2)+(Swaps!BW28*16.8),(-1*Swaps!AC27)+(Swaps!AX28*25.2)+(Swaps!BW28*16.8))","v":13.489239999999999},{"$f":"IF(AND(Swaps!AY28<>\"\",Swaps!BX28<>\"\",Swaps!AD28<>\"\"),IF(Swaps!AO28=Swaps!T28,(-1*Swaps!AD28)+(Swaps!AY28*25.2)+(Swaps!BX28*16.8),(-1*Swaps!AD27)+(Swaps!AY28*25.2)+(Swaps!BX28*16.8)),\"\")","v":""},""]
[null,{"$f":"Swaps!AO29","v":"Jul'17"},{"$f":"IF(Swaps!AO29=Swaps!B29,Swaps!AT29*42-Swaps!G29,Swaps!AT29*42-Swaps!G28)","v":16.734699999999997},-0.31250000000000711,{"$f":"IF(Swaps!AO29=Swaps!B29,Swaps!AX29*42-Swaps!K29,Swaps!AX29*42-Swaps!K28)","v":17.047200000000004},{"$f":"IF(AND(Swaps!AY29<>\"\",Swaps!L29<>\"\"),IF(Swaps!AO29=Swaps!B29,Swaps!AY29*42-Swaps!L29,Swaps!AY29*42-Swaps!L28),\"\")","v":""},"",{"$f":"IF(Swaps!AO29=Swaps!T29,Swaps!AT29*42-Swaps!Y29,Swaps!AT29*42-Swaps!Y28)","v":11.844699999999996},-0.19250000000000966,{"$f":"IF(Swaps!AO29=Swaps!T29,Swaps!AX29*42-Swaps!AC29,Swaps!AX29*42-Swaps!AC28)","v":12.037200000000006},{"$f":"IF(AND(Swaps!AY29<>\"\",Swaps!AD29<>\"\"),IF(Swaps!AO29=Swaps!T29,Swaps!AY29*42-Swaps!AD29,Swaps!AY29*42-Swaps!AD28),\"\")","v":""},"",{"$f":"Swaps!BN29","v":"Jul'17"},{"$f":"IF(Swaps!BN29=Swaps!B29,Swaps!BS29*42-Swaps!G29,Swaps!BS29*42-Swaps!G28)","v":19.918300000000009},2.3500000000019838E-2,{"$f":"IF(Swaps!BN29=Swaps!B29,Swaps!BW29*42-Swaps!K29,Swaps!BW29*42-Swaps!K28)","v":19.894799999999989},{"$f":"IF(AND(Swaps!AY29<>\"\",Swaps!L29<>\"\"),IF(Swaps!BN29=Swaps!B29,Swaps!BX29*42-Swaps!L29,Swaps!BX29*42-Swaps!L28),\"\")","v":""},"",{"$f":"IF(Swaps!BN29=Swaps!T29,Swaps!BS29*42-Swaps!Y29,Swaps!BS29*42-Swaps!Y28)","v":15.028300000000009},0.14350000000001728,{"$f":"IF(Swaps!BN29=Swaps!T29,Swaps!BW29*42-Swaps!AC29,Swaps!BW29*42-Swaps!AC28)","v":14.884799999999991},{"$f":"IF(AND(Swaps!AY29<>\"\",Swaps!AD29<>\"\"),IF(Swaps!BN29=Swaps!T29,Swaps!BX29*42-Swaps!AD29,Swaps!BX29*42-Swaps!AD28),\"\")","v":""},"",{"$f":"Swaps!CP28","v":"Jun'17"},{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X29,GasoilImpFut)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X29,BRNImpFut)","v":13.772516778523482},0.15647651006710106,{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X29,GasoilOldSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X29,BRNOldSet)","v":13.616040268456381},{"$f":"IF(OR(SUMIF(BRNMonths,'Futures Cracks'!X29,BRNNewSet)=0,SUMIF(GasoilMonths,'Futures Cracks'!X29,GasoilNewSet)=0),\"\",SUMIF(GasoilMonths,'Futures Cracks'!X29,GasoilNewSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X29,BRNNewSet))","v":""},"",{"$f":"Swaps!BN29","v":"Jul'17"},{"$f":"IF(Swaps!AO29=Swaps!B29,(-1*Swaps!G29)+(Swaps!AT29*28)+(Swaps!BS29*14),(-1*Swaps!G28)+(Swaps!AT29*28)+(Swaps!BS29*14))","v":17.795899999999996},-0.20050000000000168,{"$f":"IF(Swaps!AO29=Swaps!B29,(-1*Swaps!K29)+(Swaps!AX29*28)+(Swaps!BW29*14),(-1*Swaps!K28)+(Swaps!AX29*28)+(Swaps!BW29*14))","v":17.996399999999998},{"$f":"IF(AND(Swaps!AY29<>\"\",Swaps!BX29<>\"\",Swaps!L29<>\"\"),IF(Swaps!AO29=Swaps!B29,(-1*Swaps!L29)+(Swaps!AY29*28)+(Swaps!BX29*14),(-1*Swaps!L28)+(Swaps!AY29*28)+(Swaps!BX29*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO29=Swaps!B29,(-1*Swaps!G29)+(Swaps!AT29*21)+(Swaps!BS29*21),(-1*Swaps!G28)+(Swaps!AT29*21)+(Swaps!BS29*21))","v":18.326500000000003},-0.14449999999999363,{"$f":"IF(Swaps!AO29=Swaps!B29,(-1*Swaps!K29)+(Swaps!AX29*21)+(Swaps!BW29*21),(-1*Swaps!K28)+(Swaps!AX29*21)+(Swaps!BW29*21))","v":18.470999999999997},{"$f":"IF(AND(Swaps!AY29<>\"\",Swaps!BX29<>\"\",Swaps!L29<>\"\"),IF(Swaps!AO29=Swaps!B29,(-1*Swaps!L29)+(Swaps!AY29*21)+(Swaps!BX29*21),(-1*Swaps!L28)+(Swaps!AY29*21)+(Swaps!BX29*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO29=Swaps!B29,(-1*Swaps!G29)+(Swaps!AT29*25.2)+(Swaps!BS29*16.8),(-1*Swaps!G28)+(Swaps!AT29*25.2)+(Swaps!BS29*16.8))","v":18.008140000000001},-0.17809999999999349,{"$f":"IF(Swaps!AO29=Swaps!B29,(-1*Swaps!K29)+(Swaps!AX29*25.2)+(Swaps!BW29*16.8),(-1*Swaps!K28)+(Swaps!AX29*25.2)+(Swaps!BW29*16.8))","v":18.186239999999994},{"$f":"IF(AND(Swaps!AY29<>\"\",Swaps!BX29<>\"\",Swaps!L29<>\"\"),IF(Swaps!AO29=Swaps!B29,(-1*Swaps!L29)+(Swaps!AY29*25.2)+(Swaps!BX29*16.8),(-1*Swaps!L28)+(Swaps!AY29*25.2)+(Swaps!BX29*16.8)),\"\")","v":""},"",{"$f":"Swaps!BN29","v":"Jul'17"},{"$f":"IF(Swaps!AO29=Swaps!T29,(-1*Swaps!Y29)+(Swaps!AT29*28)+(Swaps!BS29*14),(-1*Swaps!Y28)+(Swaps!AT29*28)+(Swaps!BS29*14))","v":12.905899999999995},-0.33050000000000423,{"$f":"IF(Swaps!AO29=Swaps!G29,(-1*Swaps!AC29)+(Swaps!AX29*28)+(Swaps!BW29*14),(-1*Swaps!AC28)+(Swaps!AX29*28)+(Swaps!BW29*14))","v":13.2364},{"$f":"IF(AND(Swaps!AY29<>\"\",Swaps!BX29<>\"\",Swaps!AD29<>\"\"),IF(Swaps!AO29=Swaps!T29,(-1*Swaps!AD29)+(Swaps!AY29*28)+(Swaps!BX29*14),(-1*Swaps!AD28)+(Swaps!AY29*28)+(Swaps!BX29*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO29=Swaps!T29,(-1*Swaps!Y29)+(Swaps!AT29*21)+(Swaps!BS29*21),(-1*Swaps!Y28)+(Swaps!AT29*21)+(Swaps!BS29*21))","v":13.436500000000002},-2.4499999999996191E-2,{"$f":"IF(Swaps!AO29=Swaps!T29,(-1*Swaps!AC29)+(Swaps!AX29*21)+(Swaps!BW29*21),(-1*Swaps!AC28)+(Swaps!AX29*21)+(Swaps!BW29*21))","v":13.460999999999999},{"$f":"IF(AND(Swaps!AY29<>\"\",Swaps!BX29<>\"\",Swaps!AD29<>\"\"),IF(Swaps!AO29=Swaps!T29,(-1*Swaps!AD29)+(Swaps!AY29*21)+(Swaps!BX29*21),(-1*Swaps!AD28)+(Swaps!AY29*21)+(Swaps!BX29*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO29=Swaps!G29,(-1*Swaps!Y29)+(Swaps!AT29*25.2)+(Swaps!BS29*16.8),(-1*Swaps!Y28)+(Swaps!AT29*25.2)+(Swaps!BS29*16.8))","v":13.363139999999998},0.1869000000000014,{"$f":"IF(Swaps!AO29=Swaps!T29,(-1*Swaps!AC29)+(Swaps!AX29*25.2)+(Swaps!BW29*16.8),(-1*Swaps!AC28)+(Swaps!AX29*25.2)+(Swaps!BW29*16.8))","v":13.176239999999996},{"$f":"IF(AND(Swaps!AY29<>\"\",Swaps!BX29<>\"\",Swaps!AD29<>\"\"),IF(Swaps!AO29=Swaps!T29,(-1*Swaps!AD29)+(Swaps!AY29*25.2)+(Swaps!BX29*16.8),(-1*Swaps!AD28)+(Swaps!AY29*25.2)+(Swaps!BX29*16.8)),\"\")","v":""},""]
[null,{"$f":"Swaps!AO30","v":"Aug'17"},{"$f":"IF(Swaps!AO30=Swaps!B30,Swaps!AT30*42-Swaps!G30,Swaps!AT30*42-Swaps!G29)","v":16.016499999999994},-0.23370000000000601,{"$f":"IF(Swaps!AO30=Swaps!B30,Swaps!AX30*42-Swaps!K30,Swaps!AX30*42-Swaps!K29)","v":16.2502},{"$f":"IF(AND(Swaps!AY30<>\"\",Swaps!L30<>\"\"),IF(Swaps!AO30=Swaps!B30,Swaps!AY30*42-Swaps!L30,Swaps!AY30*42-Swaps!L29),\"\")","v":""},"",{"$f":"IF(Swaps!AO30=Swaps!T30,Swaps!AT30*42-Swaps!Y30,Swaps!AT30*42-Swaps!Y29)","v":11.101499999999994},-0.11870000000000402,{"$f":"IF(Swaps!AO30=Swaps!T30,Swaps!AX30*42-Swaps!AC30,Swaps!AX30*42-Swaps!AC29)","v":11.220199999999998},{"$f":"IF(AND(Swaps!AY30<>\"\",Swaps!AD30<>\"\"),IF(Swaps!AO30=Swaps!T30,Swaps!AY30*42-Swaps!AD30,Swaps!AY30*42-Swaps!AD29),\"\")","v":""},"",{"$f":"Swaps!BN30","v":"Aug'17"},{"$f":"IF(Swaps!BN30=Swaps!B30,Swaps!BS30*42-Swaps!G30,Swaps!BS30*42-Swaps!G29)","v":20.075800000000001},-0.13499999999999801,{"$f":"IF(Swaps!BN30=Swaps!B30,Swaps!BW30*42-Swaps!K30,Swaps!BW30*42-Swaps!K29)","v":20.210799999999999},{"$f":"IF(AND(Swaps!AY30<>\"\",Swaps!L30<>\"\"),IF(Swaps!BN30=Swaps!B30,Swaps!BX30*42-Swaps!L30,Swaps!BX30*42-Swaps!L29),\"\")","v":""},"",{"$f":"IF(Swaps!BN30=Swaps!T30,Swaps!BS30*42-Swaps!Y30,Swaps!BS30*42-Swaps!Y29)","v":15.160800000000002},-1.9999999999996021E-2,{"$f":"IF(Swaps!BN30=Swaps!T30,Swaps!BW30*42-Swaps!AC30,Swaps!BW30*42-Swaps!AC29)","v":15.180799999999998},{"$f":"IF(AND(Swaps!AY30<>\"\",Swaps!AD30<>\"\"),IF(Swaps!BN30=Swaps!T30,Swaps!BX30*42-Swaps!AD30,Swaps!BX30*42-Swaps!AD29),\"\")","v":""},"",{"$f":"Swaps!CP29","v":"Jul'17"},{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X30,GasoilImpFut)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X30,BRNImpFut)","v":13.946979865771816},0.14469798657718513,{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X30,GasoilOldSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X30,BRNOldSet)","v":13.802281879194631},{"$f":"IF(OR(SUMIF(BRNMonths,'Futures Cracks'!X30,BRNNewSet)=0,SUMIF(GasoilMonths,'Futures Cracks'!X30,GasoilNewSet)=0),\"\",SUMIF(GasoilMonths,'Futures Cracks'!X30,GasoilNewSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X30,BRNNewSet))","v":""},"",{"$f":"Swaps!BN30","v":"Aug'17"},{"$f":"IF(Swaps!AO30=Swaps!B30,(-1*Swaps!G30)+(Swaps!AT30*28)+(Swaps!BS30*14),(-1*Swaps!G29)+(Swaps!AT30*28)+(Swaps!BS30*14))","v":17.369599999999998},-0.20080000000000098,{"$f":"IF(Swaps!AO30=Swaps!B30,(-1*Swaps!K30)+(Swaps!AX30*28)+(Swaps!BW30*14),(-1*Swaps!K29)+(Swaps!AX30*28)+(Swaps!BW30*14))","v":17.570399999999999},{"$f":"IF(AND(Swaps!AY30<>\"\",Swaps!BX30<>\"\",Swaps!L30<>\"\"),IF(Swaps!AO30=Swaps!B30,(-1*Swaps!L30)+(Swaps!AY30*28)+(Swaps!BX30*14),(-1*Swaps!L29)+(Swaps!AY30*28)+(Swaps!BX30*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO30=Swaps!B30,(-1*Swaps!G30)+(Swaps!AT30*21)+(Swaps!BS30*21),(-1*Swaps!G29)+(Swaps!AT30*21)+(Swaps!BS30*21))","v":18.046149999999997},-0.18435000000000201,{"$f":"IF(Swaps!AO30=Swaps!B30,(-1*Swaps!K30)+(Swaps!AX30*21)+(Swaps!BW30*21),(-1*Swaps!K29)+(Swaps!AX30*21)+(Swaps!BW30*21))","v":18.230499999999999},{"$f":"IF(AND(Swaps!AY30<>\"\",Swaps!BX30<>\"\",Swaps!L30<>\"\"),IF(Swaps!AO30=Swaps!B30,(-1*Swaps!L30)+(Swaps!AY30*21)+(Swaps!BX30*21),(-1*Swaps!L29)+(Swaps!AY30*21)+(Swaps!BX30*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO30=Swaps!B30,(-1*Swaps!G30)+(Swaps!AT30*25.2)+(Swaps!BS30*16.8),(-1*Swaps!G29)+(Swaps!AT30*25.2)+(Swaps!BS30*16.8))","v":17.640219999999999},-0.19422000000000494,{"$f":"IF(Swaps!AO30=Swaps!B30,(-1*Swaps!K30)+(Swaps!AX30*25.2)+(Swaps!BW30*16.8),(-1*Swaps!K29)+(Swaps!AX30*25.2)+(Swaps!BW30*16.8))","v":17.834440000000004},{"$f":"IF(AND(Swaps!AY30<>\"\",Swaps!BX30<>\"\",Swaps!L30<>\"\"),IF(Swaps!AO30=Swaps!B30,(-1*Swaps!L30)+(Swaps!AY30*25.2)+(Swaps!BX30*16.8),(-1*Swaps!L29)+(Swaps!AY30*25.2)+(Swaps!BX30*16.8)),\"\")","v":""},"",{"$f":"Swaps!BN30","v":"Aug'17"},{"$f":"IF(Swaps!AO30=Swaps!T30,(-1*Swaps!Y30)+(Swaps!AT30*28)+(Swaps!BS30*14),(-1*Swaps!Y29)+(Swaps!AT30*28)+(Swaps!BS30*14))","v":12.454599999999999},-0.33579999999999899,{"$f":"IF(Swaps!AO30=Swaps!G30,(-1*Swaps!AC30)+(Swaps!AX30*28)+(Swaps!BW30*14),(-1*Swaps!AC29)+(Swaps!AX30*28)+(Swaps!BW30*14))","v":12.790399999999998},{"$f":"IF(AND(Swaps!AY30<>\"\",Swaps!BX30<>\"\",Swaps!AD30<>\"\"),IF(Swaps!AO30=Swaps!T30,(-1*Swaps!AD30)+(Swaps!AY30*28)+(Swaps!BX30*14),(-1*Swaps!AD29)+(Swaps!AY30*28)+(Swaps!BX30*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO30=Swaps!T30,(-1*Swaps!Y30)+(Swaps!AT30*21)+(Swaps!BS30*21),(-1*Swaps!Y29)+(Swaps!AT30*21)+(Swaps!BS30*21))","v":13.131149999999998},-6.9350000000000023E-2,{"$f":"IF(Swaps!AO30=Swaps!T30,(-1*Swaps!AC30)+(Swaps!AX30*21)+(Swaps!BW30*21),(-1*Swaps!AC29)+(Swaps!AX30*21)+(Swaps!BW30*21))","v":13.200499999999998},{"$f":"IF(AND(Swaps!AY30<>\"\",Swaps!BX30<>\"\",Swaps!AD30<>\"\"),IF(Swaps!AO30=Swaps!T30,(-1*Swaps!AD30)+(Swaps!AY30*21)+(Swaps!BX30*21),(-1*Swaps!AD29)+(Swaps!AY30*21)+(Swaps!BX30*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO30=Swaps!G30,(-1*Swaps!Y30)+(Swaps!AT30*25.2)+(Swaps!BS30*16.8),(-1*Swaps!Y29)+(Swaps!AT30*25.2)+(Swaps!BS30*16.8))","v":12.96022},0.15577999999999648,{"$f":"IF(Swaps!AO30=Swaps!T30,(-1*Swaps!AC30)+(Swaps!AX30*25.2)+(Swaps!BW30*16.8),(-1*Swaps!AC29)+(Swaps!AX30*25.2)+(Swaps!BW30*16.8))","v":12.804440000000003},{"$f":"IF(AND(Swaps!AY30<>\"\",Swaps!BX30<>\"\",Swaps!AD30<>\"\"),IF(Swaps!AO30=Swaps!T30,(-1*Swaps!AD30)+(Swaps!AY30*25.2)+(Swaps!BX30*16.8),(-1*Swaps!AD29)+(Swaps!AY30*25.2)+(Swaps!BX30*16.8)),\"\")","v":""},""]
[null,{"$f":"Swaps!AO31","v":"Sep'17"},{"$f":"IF(Swaps!AO31=Swaps!B31,Swaps!AT31*42-Swaps!G31,Swaps!AT31*42-Swaps!G30)","v":15.010999999999996},-0.20219999999999771,{"$f":"IF(Swaps!AO31=Swaps!B31,Swaps!AX31*42-Swaps!K31,Swaps!AX31*42-Swaps!K30)","v":15.213199999999993},{"$f":"IF(AND(Swaps!AY31<>\"\",Swaps!L31<>\"\"),IF(Swaps!AO31=Swaps!B31,Swaps!AY31*42-Swaps!L31,Swaps!AY31*42-Swaps!L30),\"\")","v":""},"",{"$f":"IF(Swaps!AO31=Swaps!T31,Swaps!AT31*42-Swaps!Y31,Swaps!AT31*42-Swaps!Y30)","v":10.146000000000001},-6.7199999999992599E-2,{"$f":"IF(Swaps!AO31=Swaps!T31,Swaps!AX31*42-Swaps!AC31,Swaps!AX31*42-Swaps!AC30)","v":10.213199999999993},{"$f":"IF(AND(Swaps!AY31<>\"\",Swaps!AD31<>\"\"),IF(Swaps!AO31=Swaps!T31,Swaps!AY31*42-Swaps!AD31,Swaps!AY31*42-Swaps!AD30),\"\")","v":""},"",{"$f":"Swaps!BN31","v":"Sep'17"},{"$f":"IF(Swaps!BN31=Swaps!B31,Swaps!BS31*42-Swaps!G31,Swaps!BS31*42-Swaps!G30)","v":20.330300000000008},-0.18749999999997868,{"$f":"IF(Swaps!BN31=Swaps!B31,Swaps!BW31*42-Swaps!K31,Swaps!BW31*42-Swaps!K30)","v":20.517799999999987},{"$f":"IF(AND(Swaps!AY31<>\"\",Swaps!L31<>\"\"),IF(Swaps!BN31=Swaps!B31,Swaps!BX31*42-Swaps!L31,Swaps!BX31*42-Swaps!L30),\"\")","v":""},"",{"$f":"IF(Swaps!BN31=Swaps!T31,Swaps!BS31*42-Swaps!Y31,Swaps!BS31*42-Swaps!Y30)","v":15.465300000000013},-5.2499999999973568E-2,{"$f":"IF(Swaps!BN31=Swaps!T31,Swaps!BW31*42-Swaps!AC31,Swaps!BW31*42-Swaps!AC30)","v":15.517799999999987},{"$f":"IF(AND(Swaps!AY31<>\"\",Swaps!AD31<>\"\"),IF(Swaps!BN31=Swaps!T31,Swaps!BX31*42-Swaps!AD31,Swaps!BX31*42-Swaps!AD30),\"\")","v":""},"",{"$f":"Swaps!CP30","v":"Aug'17"},{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X31,GasoilImpFut)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X31,BRNImpFut)","v":14.064328859060403},7.5805369127522226E-2,{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X31,GasoilOldSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X31,BRNOldSet)","v":13.988523489932881},{"$f":"IF(OR(SUMIF(BRNMonths,'Futures Cracks'!X31,BRNNewSet)=0,SUMIF(GasoilMonths,'Futures Cracks'!X31,GasoilNewSet)=0),\"\",SUMIF(GasoilMonths,'Futures Cracks'!X31,GasoilNewSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X31,BRNNewSet))","v":""},"",{"$f":"Swaps!BN31","v":"Sep'17"},{"$f":"IF(Swaps!AO31=Swaps!B31,(-1*Swaps!G31)+(Swaps!AT31*28)+(Swaps!BS31*14),(-1*Swaps!G30)+(Swaps!AT31*28)+(Swaps!BS31*14))","v":16.784099999999995},-0.19729999999999848,{"$f":"IF(Swaps!AO31=Swaps!B31,(-1*Swaps!K31)+(Swaps!AX31*28)+(Swaps!BW31*14),(-1*Swaps!K30)+(Swaps!AX31*28)+(Swaps!BW31*14))","v":16.981399999999994},{"$f":"IF(AND(Swaps!AY31<>\"\",Swaps!BX31<>\"\",Swaps!L31<>\"\"),IF(Swaps!AO31=Swaps!B31,(-1*Swaps!L31)+(Swaps!AY31*28)+(Swaps!BX31*14),(-1*Swaps!L30)+(Swaps!AY31*28)+(Swaps!BX31*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO31=Swaps!B31,(-1*Swaps!G31)+(Swaps!AT31*21)+(Swaps!BS31*21),(-1*Swaps!G30)+(Swaps!AT31*21)+(Swaps!BS31*21))","v":17.670650000000002},-0.1948499999999882,{"$f":"IF(Swaps!AO31=Swaps!B31,(-1*Swaps!K31)+(Swaps!AX31*21)+(Swaps!BW31*21),(-1*Swaps!K30)+(Swaps!AX31*21)+(Swaps!BW31*21))","v":17.86549999999999},{"$f":"IF(AND(Swaps!AY31<>\"\",Swaps!BX31<>\"\",Swaps!L31<>\"\"),IF(Swaps!AO31=Swaps!B31,(-1*Swaps!L31)+(Swaps!AY31*21)+(Swaps!BX31*21),(-1*Swaps!L30)+(Swaps!AY31*21)+(Swaps!BX31*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO31=Swaps!B31,(-1*Swaps!G31)+(Swaps!AT31*25.2)+(Swaps!BS31*16.8),(-1*Swaps!G30)+(Swaps!AT31*25.2)+(Swaps!BS31*16.8))","v":17.138719999999996},-0.19632000000000005,{"$f":"IF(Swaps!AO31=Swaps!B31,(-1*Swaps!K31)+(Swaps!AX31*25.2)+(Swaps!BW31*16.8),(-1*Swaps!K30)+(Swaps!AX31*25.2)+(Swaps!BW31*16.8))","v":17.335039999999996},{"$f":"IF(AND(Swaps!AY31<>\"\",Swaps!BX31<>\"\",Swaps!L31<>\"\"),IF(Swaps!AO31=Swaps!B31,(-1*Swaps!L31)+(Swaps!AY31*25.2)+(Swaps!BX31*16.8),(-1*Swaps!L30)+(Swaps!AY31*25.2)+(Swaps!BX31*16.8)),\"\")","v":""},"",{"$f":"Swaps!BN31","v":"Sep'17"},{"$f":"IF(Swaps!AO31=Swaps!T31,(-1*Swaps!Y31)+(Swaps!AT31*28)+(Swaps!BS31*14),(-1*Swaps!Y30)+(Swaps!AT31*28)+(Swaps!BS31*14))","v":11.9191},-0.29229999999999734,{"$f":"IF(Swaps!AO31=Swaps!G31,(-1*Swaps!AC31)+(Swaps!AX31*28)+(Swaps!BW31*14),(-1*Swaps!AC30)+(Swaps!AX31*28)+(Swaps!BW31*14))","v":12.211399999999998},{"$f":"IF(AND(Swaps!AY31<>\"\",Swaps!BX31<>\"\",Swaps!AD31<>\"\"),IF(Swaps!AO31=Swaps!T31,(-1*Swaps!AD31)+(Swaps!AY31*28)+(Swaps!BX31*14),(-1*Swaps!AD30)+(Swaps!AY31*28)+(Swaps!BX31*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO31=Swaps!T31,(-1*Swaps!Y31)+(Swaps!AT31*21)+(Swaps!BS31*21),(-1*Swaps!Y30)+(Swaps!AT31*21)+(Swaps!BS31*21))","v":12.805650000000007},-5.9849999999983083E-2,{"$f":"IF(Swaps!AO31=Swaps!T31,(-1*Swaps!AC31)+(Swaps!AX31*21)+(Swaps!BW31*21),(-1*Swaps!AC30)+(Swaps!AX31*21)+(Swaps!BW31*21))","v":12.86549999999999},{"$f":"IF(AND(Swaps!AY31<>\"\",Swaps!BX31<>\"\",Swaps!AD31<>\"\"),IF(Swaps!AO31=Swaps!T31,(-1*Swaps!AD31)+(Swaps!AY31*21)+(Swaps!BX31*21),(-1*Swaps!AD30)+(Swaps!AY31*21)+(Swaps!BX31*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO31=Swaps!G31,(-1*Swaps!Y31)+(Swaps!AT31*25.2)+(Swaps!BS31*16.8),(-1*Swaps!Y30)+(Swaps!AT31*25.2)+(Swaps!BS31*16.8))","v":12.483720000000002},0.14868000000000592,{"$f":"IF(Swaps!AO31=Swaps!T31,(-1*Swaps!AC31)+(Swaps!AX31*25.2)+(Swaps!BW31*16.8),(-1*Swaps!AC30)+(Swaps!AX31*25.2)+(Swaps!BW31*16.8))","v":12.335039999999996},{"$f":"IF(AND(Swaps!AY31<>\"\",Swaps!BX31<>\"\",Swaps!AD31<>\"\"),IF(Swaps!AO31=Swaps!T31,(-1*Swaps!AD31)+(Swaps!AY31*25.2)+(Swaps!BX31*16.8),(-1*Swaps!AD30)+(Swaps!AY31*25.2)+(Swaps!BX31*16.8)),\"\")","v":""},""]
[null,{"$f":"Swaps!AO32","v":"Oct'17"},{"$f":"IF(Swaps!AO32=Swaps!B32,Swaps!AT32*42-Swaps!G32,Swaps!AT32*42-Swaps!G31)","v":9.1371999999999858},-0.1670000000000087,{"$f":"IF(Swaps!AO32=Swaps!B32,Swaps!AX32*42-Swaps!K32,Swaps!AX32*42-Swaps!K31)","v":9.3041999999999945},{"$f":"IF(AND(Swaps!AY32<>\"\",Swaps!L32<>\"\"),IF(Swaps!AO32=Swaps!B32,Swaps!AY32*42-Swaps!L32,Swaps!AY32*42-Swaps!L31),\"\")","v":""},"",{"$f":"IF(Swaps!AO32=Swaps!T32,Swaps!AT32*42-Swaps!Y32,Swaps!AT32*42-Swaps!Y31)","v":4.3171999999999926},-2.7000000000001023E-2,{"$f":"IF(Swaps!AO32=Swaps!T32,Swaps!AX32*42-Swaps!AC32,Swaps!AX32*42-Swaps!AC31)","v":4.3441999999999936},{"$f":"IF(AND(Swaps!AY32<>\"\",Swaps!AD32<>\"\"),IF(Swaps!AO32=Swaps!T32,Swaps!AY32*42-Swaps!AD32,Swaps!AY32*42-Swaps!AD31),\"\")","v":""},"",{"$f":"Swaps!BN32","v":"Oct'17"},{"$f":"IF(Swaps!BN32=Swaps!B32,Swaps!BS32*42-Swaps!G32,Swaps!BS32*42-Swaps!G31)","v":20.554900000000004},-0.20689999999999031,{"$f":"IF(Swaps!BN32=Swaps!B32,Swaps!BW32*42-Swaps!K32,Swaps!BW32*42-Swaps!K31)","v":20.761799999999994},{"$f":"IF(AND(Swaps!AY32<>\"\",Swaps!L32<>\"\"),IF(Swaps!BN32=Swaps!B32,Swaps!BX32*42-Swaps!L32,Swaps!BX32*42-Swaps!L31),\"\")","v":""},"",{"$f":"IF(Swaps!BN32=Swaps!T32,Swaps!BS32*42-Swaps!Y32,Swaps!BS32*42-Swaps!Y31)","v":15.73490000000001},-6.689999999998264E-2,{"$f":"IF(Swaps!BN32=Swaps!T32,Swaps!BW32*42-Swaps!AC32,Swaps!BW32*42-Swaps!AC31)","v":15.801799999999993},{"$f":"IF(AND(Swaps!AY32<>\"\",Swaps!AD32<>\"\"),IF(Swaps!BN32=Swaps!T32,Swaps!BX32*42-Swaps!AD32,Swaps!BX32*42-Swaps!AD31),\"\")","v":""},"",{"$f":"Swaps!CP31","v":"Sep'17"},{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X32,GasoilImpFut)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X32,BRNImpFut)","v":14.139563758389258},7.9026845637578447E-2,{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X32,GasoilOldSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X32,BRNOldSet)","v":14.060536912751679},{"$f":"IF(OR(SUMIF(BRNMonths,'Futures Cracks'!X32,BRNNewSet)=0,SUMIF(GasoilMonths,'Futures Cracks'!X32,GasoilNewSet)=0),\"\",SUMIF(GasoilMonths,'Futures Cracks'!X32,GasoilNewSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X32,BRNNewSet))","v":""},"",{"$f":"Swaps!BN32","v":"Oct'17"},{"$f":"IF(Swaps!AO32=Swaps!B32,(-1*Swaps!G32)+(Swaps!AT32*28)+(Swaps!BS32*14),(-1*Swaps!G31)+(Swaps!AT32*28)+(Swaps!BS32*14))","v":12.943099999999994},-0.18030000000000257,{"$f":"IF(Swaps!AO32=Swaps!B32,(-1*Swaps!K32)+(Swaps!AX32*28)+(Swaps!BW32*14),(-1*Swaps!K31)+(Swaps!AX32*28)+(Swaps!BW32*14))","v":13.123399999999997},{"$f":"IF(AND(Swaps!AY32<>\"\",Swaps!BX32<>\"\",Swaps!L32<>\"\"),IF(Swaps!AO32=Swaps!B32,(-1*Swaps!L32)+(Swaps!AY32*28)+(Swaps!BX32*14),(-1*Swaps!L31)+(Swaps!AY32*28)+(Swaps!BX32*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO32=Swaps!B32,(-1*Swaps!G32)+(Swaps!AT32*21)+(Swaps!BS32*21),(-1*Swaps!G31)+(Swaps!AT32*21)+(Swaps!BS32*21))","v":14.846049999999995},-0.18694999999999951,{"$f":"IF(Swaps!AO32=Swaps!B32,(-1*Swaps!K32)+(Swaps!AX32*21)+(Swaps!BW32*21),(-1*Swaps!K31)+(Swaps!AX32*21)+(Swaps!BW32*21))","v":15.032999999999994},{"$f":"IF(AND(Swaps!AY32<>\"\",Swaps!BX32<>\"\",Swaps!L32<>\"\"),IF(Swaps!AO32=Swaps!B32,(-1*Swaps!L32)+(Swaps!AY32*21)+(Swaps!BX32*21),(-1*Swaps!L31)+(Swaps!AY32*21)+(Swaps!BX32*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO32=Swaps!B32,(-1*Swaps!G32)+(Swaps!AT32*25.2)+(Swaps!BS32*16.8),(-1*Swaps!G31)+(Swaps!AT32*25.2)+(Swaps!BS32*16.8))","v":13.704279999999994},-0.1829600000000049,{"$f":"IF(Swaps!AO32=Swaps!B32,(-1*Swaps!K32)+(Swaps!AX32*25.2)+(Swaps!BW32*16.8),(-1*Swaps!K31)+(Swaps!AX32*25.2)+(Swaps!BW32*16.8))","v":13.887239999999998},{"$f":"IF(AND(Swaps!AY32<>\"\",Swaps!BX32<>\"\",Swaps!L32<>\"\"),IF(Swaps!AO32=Swaps!B32,(-1*Swaps!L32)+(Swaps!AY32*25.2)+(Swaps!BX32*16.8),(-1*Swaps!L31)+(Swaps!AY32*25.2)+(Swaps!BX32*16.8)),\"\")","v":""},"",{"$f":"Swaps!BN32","v":"Oct'17"},{"$f":"IF(Swaps!AO32=Swaps!T32,(-1*Swaps!Y32)+(Swaps!AT32*28)+(Swaps!BS32*14),(-1*Swaps!Y31)+(Swaps!AT32*28)+(Swaps!BS32*14))","v":8.1231000000000009},-0.26029999999999376,{"$f":"IF(Swaps!AO32=Swaps!G32,(-1*Swaps!AC32)+(Swaps!AX32*28)+(Swaps!BW32*14),(-1*Swaps!AC31)+(Swaps!AX32*28)+(Swaps!BW32*14))","v":8.3833999999999946},{"$f":"IF(AND(Swaps!AY32<>\"\",Swaps!BX32<>\"\",Swaps!AD32<>\"\"),IF(Swaps!AO32=Swaps!T32,(-1*Swaps!AD32)+(Swaps!AY32*28)+(Swaps!BX32*14),(-1*Swaps!AD31)+(Swaps!AY32*28)+(Swaps!BX32*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO32=Swaps!T32,(-1*Swaps!Y32)+(Swaps!AT32*21)+(Swaps!BS32*21),(-1*Swaps!Y31)+(Swaps!AT32*21)+(Swaps!BS32*21))","v":10.026050000000001},-4.6949999999991832E-2,{"$f":"IF(Swaps!AO32=Swaps!T32,(-1*Swaps!AC32)+(Swaps!AX32*21)+(Swaps!BW32*21),(-1*Swaps!AC31)+(Swaps!AX32*21)+(Swaps!BW32*21))","v":10.072999999999993},{"$f":"IF(AND(Swaps!AY32<>\"\",Swaps!BX32<>\"\",Swaps!AD32<>\"\"),IF(Swaps!AO32=Swaps!T32,(-1*Swaps!AD32)+(Swaps!AY32*21)+(Swaps!BX32*21),(-1*Swaps!AD31)+(Swaps!AY32*21)+(Swaps!BX32*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO32=Swaps!G32,(-1*Swaps!Y32)+(Swaps!AT32*25.2)+(Swaps!BS32*16.8),(-1*Swaps!Y31)+(Swaps!AT32*25.2)+(Swaps!BS32*16.8))","v":9.0892799999999987},0.16204000000000107,{"$f":"IF(Swaps!AO32=Swaps!T32,(-1*Swaps!AC32)+(Swaps!AX32*25.2)+(Swaps!BW32*16.8),(-1*Swaps!AC31)+(Swaps!AX32*25.2)+(Swaps!BW32*16.8))","v":8.9272399999999976},{"$f":"IF(AND(Swaps!AY32<>\"\",Swaps!BX32<>\"\",Swaps!AD32<>\"\"),IF(Swaps!AO32=Swaps!T32,(-1*Swaps!AD32)+(Swaps!AY32*25.2)+(Swaps!BX32*16.8),(-1*Swaps!AD31)+(Swaps!AY32*25.2)+(Swaps!BX32*16.8)),\"\")","v":""},""]
[null,{"$f":"Swaps!AO33","v":"Nov'17"},{"$f":"IF(Swaps!AO33=Swaps!B33,Swaps!AT33*42-Swaps!G33,Swaps!AT33*42-Swaps!G32)","v":7.9833999999999818},-0.10580000000002343,{"$f":"IF(Swaps!AO33=Swaps!B33,Swaps!AX33*42-Swaps!K33,Swaps!AX33*42-Swaps!K32)","v":8.0892000000000053},{"$f":"IF(AND(Swaps!AY33<>\"\",Swaps!L33<>\"\"),IF(Swaps!AO33=Swaps!B33,Swaps!AY33*42-Swaps!L33,Swaps!AY33*42-Swaps!L32),\"\")","v":""},"",{"$f":"IF(Swaps!AO33=Swaps!T33,Swaps!AT33*42-Swaps!Y33,Swaps!AT33*42-Swaps!Y32)","v":3.2283999999999935},2.919999999998879E-2,{"$f":"IF(Swaps!AO33=Swaps!T33,Swaps!AX33*42-Swaps!AC33,Swaps!AX33*42-Swaps!AC32)","v":3.1992000000000047},{"$f":"IF(AND(Swaps!AY33<>\"\",Swaps!AD33<>\"\"),IF(Swaps!AO33=Swaps!T33,Swaps!AY33*42-Swaps!AD33,Swaps!AY33*42-Swaps!AD32),\"\")","v":""},"",{"$f":"Swaps!BN33","v":"Nov'17"},{"$f":"IF(Swaps!BN33=Swaps!B33,Swaps!BS33*42-Swaps!G33,Swaps!BS33*42-Swaps!G32)","v":20.6569},-0.19190000000001106,{"$f":"IF(Swaps!BN33=Swaps!B33,Swaps!BW33*42-Swaps!K33,Swaps!BW33*42-Swaps!K32)","v":20.848800000000011},{"$f":"IF(AND(Swaps!AY33<>\"\",Swaps!L33<>\"\"),IF(Swaps!BN33=Swaps!B33,Swaps!BX33*42-Swaps!L33,Swaps!BX33*42-Swaps!L32),\"\")","v":""},"",{"$f":"IF(Swaps!BN33=Swaps!T33,Swaps!BS33*42-Swaps!Y33,Swaps!BS33*42-Swaps!Y32)","v":15.901900000000012},-5.689999999999884E-2,{"$f":"IF(Swaps!BN33=Swaps!T33,Swaps!BW33*42-Swaps!AC33,Swaps!BW33*42-Swaps!AC32)","v":15.958800000000011},{"$f":"IF(AND(Swaps!AY33<>\"\",Swaps!AD33<>\"\"),IF(Swaps!BN33=Swaps!T33,Swaps!BX33*42-Swaps!AD33,Swaps!BX33*42-Swaps!AD32),\"\")","v":""},"",{"$f":"Swaps!CP32","v":"Oct'17"},{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X33,GasoilImpFut)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X33,BRNImpFut)","v":14.320469798657712},0.11080536912751171,{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X33,GasoilOldSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X33,BRNOldSet)","v":14.2096644295302},{"$f":"IF(OR(SUMIF(BRNMonths,'Futures Cracks'!X33,BRNNewSet)=0,SUMIF(GasoilMonths,'Futures Cracks'!X33,GasoilNewSet)=0),\"\",SUMIF(GasoilMonths,'Futures Cracks'!X33,GasoilNewSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X33,BRNNewSet))","v":""},"",{"$f":"Swaps!BN33","v":"Nov'17"},{"$f":"IF(Swaps!AO33=Swaps!B33,(-1*Swaps!G33)+(Swaps!AT33*28)+(Swaps!BS33*14),(-1*Swaps!G32)+(Swaps!AT33*28)+(Swaps!BS33*14))","v":12.207899999999988},-0.13450000000001339,{"$f":"IF(Swaps!AO33=Swaps!B33,(-1*Swaps!K33)+(Swaps!AX33*28)+(Swaps!BW33*14),(-1*Swaps!K32)+(Swaps!AX33*28)+(Swaps!BW33*14))","v":12.342400000000001},{"$f":"IF(AND(Swaps!AY33<>\"\",Swaps!BX33<>\"\",Swaps!L33<>\"\"),IF(Swaps!AO33=Swaps!B33,(-1*Swaps!L33)+(Swaps!AY33*28)+(Swaps!BX33*14),(-1*Swaps!L32)+(Swaps!AY33*28)+(Swaps!BX33*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO33=Swaps!B33,(-1*Swaps!G33)+(Swaps!AT33*21)+(Swaps!BS33*21),(-1*Swaps!G32)+(Swaps!AT33*21)+(Swaps!BS33*21))","v":14.320149999999991},-0.14885000000001725,{"$f":"IF(Swaps!AO33=Swaps!B33,(-1*Swaps!K33)+(Swaps!AX33*21)+(Swaps!BW33*21),(-1*Swaps!K32)+(Swaps!AX33*21)+(Swaps!BW33*21))","v":14.469000000000008},{"$f":"IF(AND(Swaps!AY33<>\"\",Swaps!BX33<>\"\",Swaps!L33<>\"\"),IF(Swaps!AO33=Swaps!B33,(-1*Swaps!L33)+(Swaps!AY33*21)+(Swaps!BX33*21),(-1*Swaps!L32)+(Swaps!AY33*21)+(Swaps!BX33*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO33=Swaps!B33,(-1*Swaps!G33)+(Swaps!AT33*25.2)+(Swaps!BS33*16.8),(-1*Swaps!G32)+(Swaps!AT33*25.2)+(Swaps!BS33*16.8))","v":13.052799999999991},-0.1402400000000128,{"$f":"IF(Swaps!AO33=Swaps!B33,(-1*Swaps!K33)+(Swaps!AX33*25.2)+(Swaps!BW33*16.8),(-1*Swaps!K32)+(Swaps!AX33*25.2)+(Swaps!BW33*16.8))","v":13.193040000000003},{"$f":"IF(AND(Swaps!AY33<>\"\",Swaps!BX33<>\"\",Swaps!L33<>\"\"),IF(Swaps!AO33=Swaps!B33,(-1*Swaps!L33)+(Swaps!AY33*25.2)+(Swaps!BX33*16.8),(-1*Swaps!L32)+(Swaps!AY33*25.2)+(Swaps!BX33*16.8)),\"\")","v":""},"",{"$f":"Swaps!BN33","v":"Nov'17"},{"$f":"IF(Swaps!AO33=Swaps!T33,(-1*Swaps!Y33)+(Swaps!AT33*28)+(Swaps!BS33*14),(-1*Swaps!Y32)+(Swaps!AT33*28)+(Swaps!BS33*14))","v":7.4528999999999996},-0.1994999999999969,{"$f":"IF(Swaps!AO33=Swaps!G33,(-1*Swaps!AC33)+(Swaps!AX33*28)+(Swaps!BW33*14),(-1*Swaps!AC32)+(Swaps!AX33*28)+(Swaps!BW33*14))","v":7.6523999999999965},{"$f":"IF(AND(Swaps!AY33<>\"\",Swaps!BX33<>\"\",Swaps!AD33<>\"\"),IF(Swaps!AO33=Swaps!T33,(-1*Swaps!AD33)+(Swaps!AY33*28)+(Swaps!BX33*14),(-1*Swaps!AD32)+(Swaps!AY33*28)+(Swaps!BX33*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO33=Swaps!T33,(-1*Swaps!Y33)+(Swaps!AT33*21)+(Swaps!BS33*21),(-1*Swaps!Y32)+(Swaps!AT33*21)+(Swaps!BS33*21))","v":9.5651500000000027},-1.3850000000005025E-2,{"$f":"IF(Swaps!AO33=Swaps!T33,(-1*Swaps!AC33)+(Swaps!AX33*21)+(Swaps!BW33*21),(-1*Swaps!AC32)+(Swaps!AX33*21)+(Swaps!BW33*21))","v":9.5790000000000077},{"$f":"IF(AND(Swaps!AY33<>\"\",Swaps!BX33<>\"\",Swaps!AD33<>\"\"),IF(Swaps!AO33=Swaps!T33,(-1*Swaps!AD33)+(Swaps!AY33*21)+(Swaps!BX33*21),(-1*Swaps!AD32)+(Swaps!AY33*21)+(Swaps!BX33*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO33=Swaps!G33,(-1*Swaps!Y33)+(Swaps!AT33*25.2)+(Swaps!BS33*16.8),(-1*Swaps!Y32)+(Swaps!AT33*25.2)+(Swaps!BS33*16.8))","v":8.4878},0.18475999999999715,{"$f":"IF(Swaps!AO33=Swaps!T33,(-1*Swaps!AC33)+(Swaps!AX33*25.2)+(Swaps!BW33*16.8),(-1*Swaps!AC32)+(Swaps!AX33*25.2)+(Swaps!BW33*16.8))","v":8.3030400000000029},{"$f":"IF(AND(Swaps!AY33<>\"\",Swaps!BX33<>\"\",Swaps!AD33<>\"\"),IF(Swaps!AO33=Swaps!T33,(-1*Swaps!AD33)+(Swaps!AY33*25.2)+(Swaps!BX33*16.8),(-1*Swaps!AD32)+(Swaps!AY33*25.2)+(Swaps!BX33*16.8)),\"\")","v":""},""]
[null,{"$f":"Swaps!AO34","v":"Dec'17"},{"$f":"IF(Swaps!AO34=Swaps!B34,Swaps!AT34*42-Swaps!G34,Swaps!AT34*42-Swaps!G33)","v":7.275599999999983},-4.9600000000012301E-2,{"$f":"IF(Swaps!AO34=Swaps!B34,Swaps!AX34*42-Swaps!K34,Swaps!AX34*42-Swaps!K33)","v":7.3251999999999953},{"$f":"IF(AND(Swaps!AY34<>\"\",Swaps!L34<>\"\"),IF(Swaps!AO34=Swaps!B34,Swaps!AY34*42-Swaps!L34,Swaps!AY34*42-Swaps!L33),\"\")","v":""},"",{"$f":"IF(Swaps!AO34=Swaps!T34,Swaps!AT34*42-Swaps!Y34,Swaps!AT34*42-Swaps!Y33)","v":2.5705999999999918},7.5399999999994805E-2,{"$f":"IF(Swaps!AO34=Swaps!T34,Swaps!AX34*42-Swaps!AC34,Swaps!AX34*42-Swaps!AC33)","v":2.495199999999997},{"$f":"IF(AND(Swaps!AY34<>\"\",Swaps!AD34<>\"\"),IF(Swaps!AO34=Swaps!T34,Swaps!AY34*42-Swaps!AD34,Swaps!AY34*42-Swaps!AD33),\"\")","v":""},"",{"$f":"Swaps!BN34","v":"Dec'17"},{"$f":"IF(Swaps!BN34=Swaps!B34,Swaps!BS34*42-Swaps!G34,Swaps!BS34*42-Swaps!G33)","v":20.721900000000012},-0.18189999999997752,{"$f":"IF(Swaps!BN34=Swaps!B34,Swaps!BW34*42-Swaps!K34,Swaps!BW34*42-Swaps!K33)","v":20.90379999999999},{"$f":"IF(AND(Swaps!AY34<>\"\",Swaps!L34<>\"\"),IF(Swaps!BN34=Swaps!B34,Swaps!BX34*42-Swaps!L34,Swaps!BX34*42-Swaps!L33),\"\")","v":""},"",{"$f":"IF(Swaps!BN34=Swaps!T34,Swaps!BS34*42-Swaps!Y34,Swaps!BS34*42-Swaps!Y33)","v":16.016900000000021},-5.6899999999970419E-2,{"$f":"IF(Swaps!BN34=Swaps!T34,Swaps!BW34*42-Swaps!AC34,Swaps!BW34*42-Swaps!AC33)","v":16.073799999999991},{"$f":"IF(AND(Swaps!AY34<>\"\",Swaps!AD34<>\"\"),IF(Swaps!BN34=Swaps!T34,Swaps!BX34*42-Swaps!AD34,Swaps!BX34*42-Swaps!AD33),\"\")","v":""},"",{"$f":"Swaps!CP33","v":"Nov'17"},{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X34,GasoilImpFut)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X34,BRNImpFut)","v":14.348590604026853},0.17114093959732202,{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X34,GasoilOldSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X34,BRNOldSet)","v":14.177449664429531},{"$f":"IF(OR(SUMIF(BRNMonths,'Futures Cracks'!X34,BRNNewSet)=0,SUMIF(GasoilMonths,'Futures Cracks'!X34,GasoilNewSet)=0),\"\",SUMIF(GasoilMonths,'Futures Cracks'!X34,GasoilNewSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X34,BRNNewSet))","v":""},"",{"$f":"Swaps!BN34","v":"Dec'17"},{"$f":"IF(Swaps!AO34=Swaps!B34,(-1*Swaps!G34)+(Swaps!AT34*28)+(Swaps!BS34*14),(-1*Swaps!G33)+(Swaps!AT34*28)+(Swaps!BS34*14))","v":11.757699999999989},-9.3700000000005446E-2,{"$f":"IF(Swaps!AO34=Swaps!B34,(-1*Swaps!K34)+(Swaps!AX34*28)+(Swaps!BW34*14),(-1*Swaps!K33)+(Swaps!AX34*28)+(Swaps!BW34*14))","v":11.851399999999995},{"$f":"IF(AND(Swaps!AY34<>\"\",Swaps!BX34<>\"\",Swaps!L34<>\"\"),IF(Swaps!AO34=Swaps!B34,(-1*Swaps!L34)+(Swaps!AY34*28)+(Swaps!BX34*14),(-1*Swaps!L33)+(Swaps!AY34*28)+(Swaps!BX34*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO34=Swaps!B34,(-1*Swaps!G34)+(Swaps!AT34*21)+(Swaps!BS34*21),(-1*Swaps!G33)+(Swaps!AT34*21)+(Swaps!BS34*21))","v":13.998749999999998},-0.11574999999999491,{"$f":"IF(Swaps!AO34=Swaps!B34,(-1*Swaps!K34)+(Swaps!AX34*21)+(Swaps!BW34*21),(-1*Swaps!K33)+(Swaps!AX34*21)+(Swaps!BW34*21))","v":14.114499999999992},{"$f":"IF(AND(Swaps!AY34<>\"\",Swaps!BX34<>\"\",Swaps!L34<>\"\"),IF(Swaps!AO34=Swaps!B34,(-1*Swaps!L34)+(Swaps!AY34*21)+(Swaps!BX34*21),(-1*Swaps!L33)+(Swaps!AY34*21)+(Swaps!BX34*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO34=Swaps!B34,(-1*Swaps!G34)+(Swaps!AT34*25.2)+(Swaps!BS34*16.8),(-1*Swaps!G33)+(Swaps!AT34*25.2)+(Swaps!BS34*16.8))","v":12.654119999999995},-0.10252000000000194,{"$f":"IF(Swaps!AO34=Swaps!B34,(-1*Swaps!K34)+(Swaps!AX34*25.2)+(Swaps!BW34*16.8),(-1*Swaps!K33)+(Swaps!AX34*25.2)+(Swaps!BW34*16.8))","v":12.756639999999997},{"$f":"IF(AND(Swaps!AY34<>\"\",Swaps!BX34<>\"\",Swaps!L34<>\"\"),IF(Swaps!AO34=Swaps!B34,(-1*Swaps!L34)+(Swaps!AY34*25.2)+(Swaps!BX34*16.8),(-1*Swaps!L33)+(Swaps!AY34*25.2)+(Swaps!BX34*16.8)),\"\")","v":""},"",{"$f":"Swaps!BN34","v":"Dec'17"},{"$f":"IF(Swaps!AO34=Swaps!T34,(-1*Swaps!Y34)+(Swaps!AT34*28)+(Swaps!BS34*14),(-1*Swaps!Y33)+(Swaps!AT34*28)+(Swaps!BS34*14))","v":7.052699999999998},-0.16870000000000118,{"$f":"IF(Swaps!AO34=Swaps!G34,(-1*Swaps!AC34)+(Swaps!AX34*28)+(Swaps!BW34*14),(-1*Swaps!AC33)+(Swaps!AX34*28)+(Swaps!BW34*14))","v":7.2213999999999992},{"$f":"IF(AND(Swaps!AY34<>\"\",Swaps!BX34<>\"\",Swaps!AD34<>\"\"),IF(Swaps!AO34=Swaps!T34,(-1*Swaps!AD34)+(Swaps!AY34*28)+(Swaps!BX34*14),(-1*Swaps!AD33)+(Swaps!AY34*28)+(Swaps!BX34*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO34=Swaps!T34,(-1*Swaps!Y34)+(Swaps!AT34*21)+(Swaps!BS34*21),(-1*Swaps!Y33)+(Swaps!AT34*21)+(Swaps!BS34*21))","v":9.2937500000000064},9.2500000000121929E-3,{"$f":"IF(Swaps!AO34=Swaps!T34,(-1*Swaps!AC34)+(Swaps!AX34*21)+(Swaps!BW34*21),(-1*Swaps!AC33)+(Swaps!AX34*21)+(Swaps!BW34*21))","v":9.2844999999999942},{"$f":"IF(AND(Swaps!AY34<>\"\",Swaps!BX34<>\"\",Swaps!AD34<>\"\"),IF(Swaps!AO34=Swaps!T34,(-1*Swaps!AD34)+(Swaps!AY34*21)+(Swaps!BX34*21),(-1*Swaps!AD33)+(Swaps!AY34*21)+(Swaps!BX34*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO34=Swaps!G34,(-1*Swaps!Y34)+(Swaps!AT34*25.2)+(Swaps!BS34*16.8),(-1*Swaps!Y33)+(Swaps!AT34*25.2)+(Swaps!BS34*16.8))","v":8.149120000000007},0.222480000000008,{"$f":"IF(Swaps!AO34=Swaps!T34,(-1*Swaps!AC34)+(Swaps!AX34*25.2)+(Swaps!BW34*16.8),(-1*Swaps!AC33)+(Swaps!AX34*25.2)+(Swaps!BW34*16.8))","v":7.926639999999999},{"$f":"IF(AND(Swaps!AY34<>\"\",Swaps!BX34<>\"\",Swaps!AD34<>\"\"),IF(Swaps!AO34=Swaps!T34,(-1*Swaps!AD34)+(Swaps!AY34*25.2)+(Swaps!BX34*16.8),(-1*Swaps!AD33)+(Swaps!AY34*25.2)+(Swaps!BX34*16.8)),\"\")","v":""},""]
[null,{"$f":"Swaps!AO35","v":"Jan'18"},{"$f":"IF(Swaps!AO35=Swaps!B35,Swaps!AT35*42-Swaps!G35,Swaps!AT35*42-Swaps!G34)","v":7.4865999999999815},-4.4600000000023954E-2,{"$f":"IF(Swaps!AO35=Swaps!B35,Swaps!AX35*42-Swaps!K35,Swaps!AX35*42-Swaps!K34)","v":7.5312000000000054},{"$f":"IF(AND(Swaps!AY35<>\"\",Swaps!L35<>\"\"),IF(Swaps!AO35=Swaps!B35,Swaps!AY35*42-Swaps!L35,Swaps!AY35*42-Swaps!L34),\"\")","v":""},"",{"$f":"IF(Swaps!AO35=Swaps!T35,Swaps!AT35*42-Swaps!Y35,Swaps!AT35*42-Swaps!Y34)","v":2.6765999999999934},7.5399999999987699E-2,{"$f":"IF(Swaps!AO35=Swaps!T35,Swaps!AX35*42-Swaps!AC35,Swaps!AX35*42-Swaps!AC34)","v":2.6012000000000057},{"$f":"IF(AND(Swaps!AY35<>\"\",Swaps!AD35<>\"\"),IF(Swaps!AO35=Swaps!T35,Swaps!AY35*42-Swaps!AD35,Swaps!AY35*42-Swaps!AD34),\"\")","v":""},"",{"$f":"Swaps!BN35","v":"Jan'18"},{"$f":"IF(Swaps!BN35=Swaps!B35,Swaps!BS35*42-Swaps!G35,Swaps!BS35*42-Swaps!G34)","v":20.945500000000003},-0.26930000000000831,{"$f":"IF(Swaps!BN35=Swaps!B35,Swaps!BW35*42-Swaps!K35,Swaps!BW35*42-Swaps!K34)","v":21.214800000000011},{"$f":"IF(AND(Swaps!AY35<>\"\",Swaps!L35<>\"\"),IF(Swaps!BN35=Swaps!B35,Swaps!BX35*42-Swaps!L35,Swaps!BX35*42-Swaps!L34),\"\")","v":""},"",{"$f":"IF(Swaps!BN35=Swaps!T35,Swaps!BS35*42-Swaps!Y35,Swaps!BS35*42-Swaps!Y34)","v":16.135500000000015},-0.14929999999999666,{"$f":"IF(Swaps!BN35=Swaps!T35,Swaps!BW35*42-Swaps!AC35,Swaps!BW35*42-Swaps!AC34)","v":16.284800000000011},{"$f":"IF(AND(Swaps!AY35<>\"\",Swaps!AD35<>\"\"),IF(Swaps!BN35=Swaps!T35,Swaps!BX35*42-Swaps!AD35,Swaps!BX35*42-Swaps!AD34),\"\")","v":""},"",{"$f":"Swaps!CP34","v":"Dec'17"},{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X35,GasoilImpFut)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X35,BRNImpFut)","v":14.316375838926177},0.17114093959732202,{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X35,GasoilOldSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X35,BRNOldSet)","v":14.145234899328855},{"$f":"IF(OR(SUMIF(BRNMonths,'Futures Cracks'!X35,BRNNewSet)=0,SUMIF(GasoilMonths,'Futures Cracks'!X35,GasoilNewSet)=0),\"\",SUMIF(GasoilMonths,'Futures Cracks'!X35,GasoilNewSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X35,BRNNewSet))","v":""},"",{"$f":"Swaps!BN35","v":"Jan'18"},{"$f":"IF(Swaps!AO35=Swaps!B35,(-1*Swaps!G35)+(Swaps!AT35*28)+(Swaps!BS35*14),(-1*Swaps!G34)+(Swaps!AT35*28)+(Swaps!BS35*14))","v":11.972899999999992},-0.11950000000001282,{"$f":"IF(Swaps!AO35=Swaps!B35,(-1*Swaps!K35)+(Swaps!AX35*28)+(Swaps!BW35*14),(-1*Swaps!K34)+(Swaps!AX35*28)+(Swaps!BW35*14))","v":12.092400000000005},{"$f":"IF(AND(Swaps!AY35<>\"\",Swaps!BX35<>\"\",Swaps!L35<>\"\"),IF(Swaps!AO35=Swaps!B35,(-1*Swaps!L35)+(Swaps!AY35*28)+(Swaps!BX35*14),(-1*Swaps!L34)+(Swaps!AY35*28)+(Swaps!BX35*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO35=Swaps!B35,(-1*Swaps!G35)+(Swaps!AT35*21)+(Swaps!BS35*21),(-1*Swaps!G34)+(Swaps!AT35*21)+(Swaps!BS35*21))","v":14.216049999999992},-0.15695000000001613,{"$f":"IF(Swaps!AO35=Swaps!B35,(-1*Swaps!K35)+(Swaps!AX35*21)+(Swaps!BW35*21),(-1*Swaps!K34)+(Swaps!AX35*21)+(Swaps!BW35*21))","v":14.373000000000008},{"$f":"IF(AND(Swaps!AY35<>\"\",Swaps!BX35<>\"\",Swaps!L35<>\"\"),IF(Swaps!AO35=Swaps!B35,(-1*Swaps!L35)+(Swaps!AY35*21)+(Swaps!BX35*21),(-1*Swaps!L34)+(Swaps!AY35*21)+(Swaps!BX35*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO35=Swaps!B35,(-1*Swaps!G35)+(Swaps!AT35*25.2)+(Swaps!BS35*16.8),(-1*Swaps!G34)+(Swaps!AT35*25.2)+(Swaps!BS35*16.8))","v":12.870159999999995},-0.13448000000001059,{"$f":"IF(Swaps!AO35=Swaps!B35,(-1*Swaps!K35)+(Swaps!AX35*25.2)+(Swaps!BW35*16.8),(-1*Swaps!K34)+(Swaps!AX35*25.2)+(Swaps!BW35*16.8))","v":13.004640000000006},{"$f":"IF(AND(Swaps!AY35<>\"\",Swaps!BX35<>\"\",Swaps!L35<>\"\"),IF(Swaps!AO35=Swaps!B35,(-1*Swaps!L35)+(Swaps!AY35*25.2)+(Swaps!BX35*16.8),(-1*Swaps!L34)+(Swaps!AY35*25.2)+(Swaps!BX35*16.8)),\"\")","v":""},"",{"$f":"Swaps!BN35","v":"Jan'18"},{"$f":"IF(Swaps!AO35=Swaps!T35,(-1*Swaps!Y35)+(Swaps!AT35*28)+(Swaps!BS35*14),(-1*Swaps!Y34)+(Swaps!AT35*28)+(Swaps!BS35*14))","v":7.162900000000004},-0.22949999999999804,{"$f":"IF(Swaps!AO35=Swaps!G35,(-1*Swaps!AC35)+(Swaps!AX35*28)+(Swaps!BW35*14),(-1*Swaps!AC34)+(Swaps!AX35*28)+(Swaps!BW35*14))","v":7.3924000000000021},{"$f":"IF(AND(Swaps!AY35<>\"\",Swaps!BX35<>\"\",Swaps!AD35<>\"\"),IF(Swaps!AO35=Swaps!T35,(-1*Swaps!AD35)+(Swaps!AY35*28)+(Swaps!BX35*14),(-1*Swaps!AD34)+(Swaps!AY35*28)+(Swaps!BX35*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO35=Swaps!T35,(-1*Swaps!Y35)+(Swaps!AT35*21)+(Swaps!BS35*21),(-1*Swaps!Y34)+(Swaps!AT35*21)+(Swaps!BS35*21))","v":9.406050000000004},-3.6950000000004479E-2,{"$f":"IF(Swaps!AO35=Swaps!T35,(-1*Swaps!AC35)+(Swaps!AX35*21)+(Swaps!BW35*21),(-1*Swaps!AC34)+(Swaps!AX35*21)+(Swaps!BW35*21))","v":9.4430000000000085},{"$f":"IF(AND(Swaps!AY35<>\"\",Swaps!BX35<>\"\",Swaps!AD35<>\"\"),IF(Swaps!AO35=Swaps!T35,(-1*Swaps!AD35)+(Swaps!AY35*21)+(Swaps!BX35*21),(-1*Swaps!AD34)+(Swaps!AY35*21)+(Swaps!BX35*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO35=Swaps!G35,(-1*Swaps!Y35)+(Swaps!AT35*25.2)+(Swaps!BS35*16.8),(-1*Swaps!Y34)+(Swaps!AT35*25.2)+(Swaps!BS35*16.8))","v":8.2901600000000037},0.21551999999999794,{"$f":"IF(Swaps!AO35=Swaps!T35,(-1*Swaps!AC35)+(Swaps!AX35*25.2)+(Swaps!BW35*16.8),(-1*Swaps!AC34)+(Swaps!AX35*25.2)+(Swaps!BW35*16.8))","v":8.0746400000000058},{"$f":"IF(AND(Swaps!AY35<>\"\",Swaps!BX35<>\"\",Swaps!AD35<>\"\"),IF(Swaps!AO35=Swaps!T35,(-1*Swaps!AD35)+(Swaps!AY35*25.2)+(Swaps!BX35*16.8),(-1*Swaps!AD34)+(Swaps!AY35*25.2)+(Swaps!BX35*16.8)),\"\")","v":""},""]
[null,{"$f":"Swaps!AO36","v":"Feb'18"},{"$f":"IF(Swaps!AO36=Swaps!B36,Swaps!AT36*42-Swaps!G36,Swaps!AT36*42-Swaps!G35)","v":7.5565999999999818},-3.4600000000011732E-2,{"$f":"IF(Swaps!AO36=Swaps!B36,Swaps!AX36*42-Swaps!K36,Swaps!AX36*42-Swaps!K35)","v":7.5911999999999935},{"$f":"IF(AND(Swaps!AY36<>\"\",Swaps!L36<>\"\"),IF(Swaps!AO36=Swaps!B36,Swaps!AY36*42-Swaps!L36,Swaps!AY36*42-Swaps!L35),\"\")","v":""},"",{"$f":"IF(Swaps!AO36=Swaps!T36,Swaps!AT36*42-Swaps!Y36,Swaps!AT36*42-Swaps!Y35)","v":2.6765999999999934},9.5399999999997931E-2,{"$f":"IF(Swaps!AO36=Swaps!T36,Swaps!AX36*42-Swaps!AC36,Swaps!AX36*42-Swaps!AC35)","v":2.5811999999999955},{"$f":"IF(AND(Swaps!AY36<>\"\",Swaps!AD36<>\"\"),IF(Swaps!AO36=Swaps!T36,Swaps!AY36*42-Swaps!AD36,Swaps!AY36*42-Swaps!AD35),\"\")","v":""},"",{"$f":"Swaps!BN36","v":"Feb'18"},{"$f":"IF(Swaps!BN36=Swaps!B36,Swaps!BS36*42-Swaps!G36,Swaps!BS36*42-Swaps!G35)","v":20.956700000000005},-0.31809999999999405,{"$f":"IF(Swaps!BN36=Swaps!B36,Swaps!BW36*42-Swaps!K36,Swaps!BW36*42-Swaps!K35)","v":21.274799999999999},{"$f":"IF(AND(Swaps!AY36<>\"\",Swaps!L36<>\"\"),IF(Swaps!BN36=Swaps!B36,Swaps!BX36*42-Swaps!L36,Swaps!BX36*42-Swaps!L35),\"\")","v":""},"",{"$f":"IF(Swaps!BN36=Swaps!T36,Swaps!BS36*42-Swaps!Y36,Swaps!BS36*42-Swaps!Y35)","v":16.076700000000017},-0.18809999999998439,{"$f":"IF(Swaps!BN36=Swaps!T36,Swaps!BW36*42-Swaps!AC36,Swaps!BW36*42-Swaps!AC35)","v":16.264800000000001},{"$f":"IF(AND(Swaps!AY36<>\"\",Swaps!AD36<>\"\"),IF(Swaps!BN36=Swaps!T36,Swaps!BX36*42-Swaps!AD36,Swaps!BX36*42-Swaps!AD35),\"\")","v":""},"",{"$f":"Swaps!CP35","v":"Jan'18"},{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X36,GasoilImpFut)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X36,BRNImpFut)","v":14.489060402684565},0.13758389261745663,{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X36,GasoilOldSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X36,BRNOldSet)","v":14.351476510067108},{"$f":"IF(OR(SUMIF(BRNMonths,'Futures Cracks'!X36,BRNNewSet)=0,SUMIF(GasoilMonths,'Futures Cracks'!X36,GasoilNewSet)=0),\"\",SUMIF(GasoilMonths,'Futures Cracks'!X36,GasoilNewSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X36,BRNNewSet))","v":""},"",{"$f":"Swaps!BN36","v":"Feb'18"},{"$f":"IF(Swaps!AO36=Swaps!B36,(-1*Swaps!G36)+(Swaps!AT36*28)+(Swaps!BS36*14),(-1*Swaps!G35)+(Swaps!AT36*28)+(Swaps!BS36*14))","v":12.023299999999985},-0.12910000000000821,{"$f":"IF(Swaps!AO36=Swaps!B36,(-1*Swaps!K36)+(Swaps!AX36*28)+(Swaps!BW36*14),(-1*Swaps!K35)+(Swaps!AX36*28)+(Swaps!BW36*14))","v":12.152399999999993},{"$f":"IF(AND(Swaps!AY36<>\"\",Swaps!BX36<>\"\",Swaps!L36<>\"\"),IF(Swaps!AO36=Swaps!B36,(-1*Swaps!L36)+(Swaps!AY36*28)+(Swaps!BX36*14),(-1*Swaps!L35)+(Swaps!AY36*28)+(Swaps!BX36*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO36=Swaps!B36,(-1*Swaps!G36)+(Swaps!AT36*21)+(Swaps!BS36*21),(-1*Swaps!G35)+(Swaps!AT36*21)+(Swaps!BS36*21))","v":14.256649999999993},-0.17635000000000289,{"$f":"IF(Swaps!AO36=Swaps!B36,(-1*Swaps!K36)+(Swaps!AX36*21)+(Swaps!BW36*21),(-1*Swaps!K35)+(Swaps!AX36*21)+(Swaps!BW36*21))","v":14.432999999999996},{"$f":"IF(AND(Swaps!AY36<>\"\",Swaps!BX36<>\"\",Swaps!L36<>\"\"),IF(Swaps!AO36=Swaps!B36,(-1*Swaps!L36)+(Swaps!AY36*21)+(Swaps!BX36*21),(-1*Swaps!L35)+(Swaps!AY36*21)+(Swaps!BX36*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO36=Swaps!B36,(-1*Swaps!G36)+(Swaps!AT36*25.2)+(Swaps!BS36*16.8),(-1*Swaps!G35)+(Swaps!AT36*25.2)+(Swaps!BS36*16.8))","v":12.916639999999994},-0.14799999999999969,{"$f":"IF(Swaps!AO36=Swaps!B36,(-1*Swaps!K36)+(Swaps!AX36*25.2)+(Swaps!BW36*16.8),(-1*Swaps!K35)+(Swaps!AX36*25.2)+(Swaps!BW36*16.8))","v":13.064639999999994},{"$f":"IF(AND(Swaps!AY36<>\"\",Swaps!BX36<>\"\",Swaps!L36<>\"\"),IF(Swaps!AO36=Swaps!B36,(-1*Swaps!L36)+(Swaps!AY36*25.2)+(Swaps!BX36*16.8),(-1*Swaps!L35)+(Swaps!AY36*25.2)+(Swaps!BX36*16.8)),\"\")","v":""},"",{"$f":"Swaps!BN36","v":"Feb'18"},{"$f":"IF(Swaps!AO36=Swaps!T36,(-1*Swaps!Y36)+(Swaps!AT36*28)+(Swaps!BS36*14),(-1*Swaps!Y35)+(Swaps!AT36*28)+(Swaps!BS36*14))","v":7.1432999999999964},-0.22910000000000252,{"$f":"IF(Swaps!AO36=Swaps!G36,(-1*Swaps!AC36)+(Swaps!AX36*28)+(Swaps!BW36*14),(-1*Swaps!AC35)+(Swaps!AX36*28)+(Swaps!BW36*14))","v":7.372399999999999},{"$f":"IF(AND(Swaps!AY36<>\"\",Swaps!BX36<>\"\",Swaps!AD36<>\"\"),IF(Swaps!AO36=Swaps!T36,(-1*Swaps!AD36)+(Swaps!AY36*28)+(Swaps!BX36*14),(-1*Swaps!AD35)+(Swaps!AY36*28)+(Swaps!BX36*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO36=Swaps!T36,(-1*Swaps!Y36)+(Swaps!AT36*21)+(Swaps!BS36*21),(-1*Swaps!Y35)+(Swaps!AT36*21)+(Swaps!BS36*21))","v":9.376650000000005},-4.634999999999323E-2,{"$f":"IF(Swaps!AO36=Swaps!T36,(-1*Swaps!AC36)+(Swaps!AX36*21)+(Swaps!BW36*21),(-1*Swaps!AC35)+(Swaps!AX36*21)+(Swaps!BW36*21))","v":9.4229999999999983},{"$f":"IF(AND(Swaps!AY36<>\"\",Swaps!BX36<>\"\",Swaps!AD36<>\"\"),IF(Swaps!AO36=Swaps!T36,(-1*Swaps!AD36)+(Swaps!AY36*21)+(Swaps!BX36*21),(-1*Swaps!AD35)+(Swaps!AY36*21)+(Swaps!BX36*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO36=Swaps!G36,(-1*Swaps!Y36)+(Swaps!AT36*25.2)+(Swaps!BS36*16.8),(-1*Swaps!Y35)+(Swaps!AT36*25.2)+(Swaps!BS36*16.8))","v":8.2466400000000064},0.19200000000001083,{"$f":"IF(Swaps!AO36=Swaps!T36,(-1*Swaps!AC36)+(Swaps!AX36*25.2)+(Swaps!BW36*16.8),(-1*Swaps!AC35)+(Swaps!AX36*25.2)+(Swaps!BW36*16.8))","v":8.0546399999999956},{"$f":"IF(AND(Swaps!AY36<>\"\",Swaps!BX36<>\"\",Swaps!AD36<>\"\"),IF(Swaps!AO36=Swaps!T36,(-1*Swaps!AD36)+(Swaps!AY36*25.2)+(Swaps!BX36*16.8),(-1*Swaps!AD35)+(Swaps!AY36*25.2)+(Swaps!BX36*16.8)),\"\")","v":""},""]
[null,{"$f":"Swaps!AO37","v":"Mar'18"},{"$f":"IF(Swaps!AO37=Swaps!B37,Swaps!AT37*42-Swaps!G37,Swaps!AT37*42-Swaps!G36)","v":8.1861999999999782},-2.4600000000027933E-2,{"$f":"IF(Swaps!AO37=Swaps!B37,Swaps!AX37*42-Swaps!K37,Swaps!AX37*42-Swaps!K36)","v":8.2108000000000061},{"$f":"IF(AND(Swaps!AY37<>\"\",Swaps!L37<>\"\"),IF(Swaps!AO37=Swaps!B37,Swaps!AY37*42-Swaps!L37,Swaps!AY37*42-Swaps!L36),\"\")","v":""},"",{"$f":"IF(Swaps!AO37=Swaps!T37,Swaps!AT37*42-Swaps!Y37,Swaps!AT37*42-Swaps!Y36)","v":3.2611999999999881},9.0399999999981162E-2,{"$f":"IF(Swaps!AO37=Swaps!T37,Swaps!AX37*42-Swaps!AC37,Swaps!AX37*42-Swaps!AC36)","v":3.1708000000000069},{"$f":"IF(AND(Swaps!AY37<>\"\",Swaps!AD37<>\"\"),IF(Swaps!AO37=Swaps!T37,Swaps!AY37*42-Swaps!AD37,Swaps!AY37*42-Swaps!AD36),\"\")","v":""},"",{"$f":"Swaps!BN37","v":"Mar'18"},{"$f":"IF(Swaps!BN37=Swaps!B37,Swaps!BS37*42-Swaps!G37,Swaps!BS37*42-Swaps!G36)","v":20.712700000000019},-0.32909999999998263,{"$f":"IF(Swaps!BN37=Swaps!B37,Swaps!BW37*42-Swaps!K37,Swaps!BW37*42-Swaps!K36)","v":21.041800000000002},{"$f":"IF(AND(Swaps!AY37<>\"\",Swaps!L37<>\"\"),IF(Swaps!BN37=Swaps!B37,Swaps!BX37*42-Swaps!L37,Swaps!BX37*42-Swaps!L36),\"\")","v":""},"",{"$f":"IF(Swaps!BN37=Swaps!T37,Swaps!BS37*42-Swaps!Y37,Swaps!BS37*42-Swaps!Y36)","v":15.787700000000029},-0.21409999999997353,{"$f":"IF(Swaps!BN37=Swaps!T37,Swaps!BW37*42-Swaps!AC37,Swaps!BW37*42-Swaps!AC36)","v":16.001800000000003},{"$f":"IF(AND(Swaps!AY37<>\"\",Swaps!AD37<>\"\"),IF(Swaps!BN37=Swaps!T37,Swaps!BX37*42-Swaps!AD37,Swaps!BX37*42-Swaps!AD36),\"\")","v":""},"",{"$f":"Swaps!CP36","v":"Feb'18"},{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X37,GasoilImpFut)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X37,BRNImpFut)","v":14.513959731543622},0.15758389261744554,{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X37,GasoilOldSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X37,BRNOldSet)","v":14.356375838926176},{"$f":"IF(OR(SUMIF(BRNMonths,'Futures Cracks'!X37,BRNNewSet)=0,SUMIF(GasoilMonths,'Futures Cracks'!X37,GasoilNewSet)=0),\"\",SUMIF(GasoilMonths,'Futures Cracks'!X37,GasoilNewSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X37,BRNNewSet))","v":""},"",{"$f":"Swaps!BN37","v":"Mar'18"},{"$f":"IF(Swaps!AO37=Swaps!B37,(-1*Swaps!G37)+(Swaps!AT37*28)+(Swaps!BS37*14),(-1*Swaps!G36)+(Swaps!AT37*28)+(Swaps!BS37*14))","v":12.361699999999992},-0.12610000000000809,{"$f":"IF(Swaps!AO37=Swaps!B37,(-1*Swaps!K37)+(Swaps!AX37*28)+(Swaps!BW37*14),(-1*Swaps!K36)+(Swaps!AX37*28)+(Swaps!BW37*14))","v":12.4878},{"$f":"IF(AND(Swaps!AY37<>\"\",Swaps!BX37<>\"\",Swaps!L37<>\"\"),IF(Swaps!AO37=Swaps!B37,(-1*Swaps!L37)+(Swaps!AY37*28)+(Swaps!BX37*14),(-1*Swaps!L36)+(Swaps!AY37*28)+(Swaps!BX37*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO37=Swaps!B37,(-1*Swaps!G37)+(Swaps!AT37*21)+(Swaps!BS37*21),(-1*Swaps!G36)+(Swaps!AT37*21)+(Swaps!BS37*21))","v":14.449449999999999},-0.17685000000000528,{"$f":"IF(Swaps!AO37=Swaps!B37,(-1*Swaps!K37)+(Swaps!AX37*21)+(Swaps!BW37*21),(-1*Swaps!K36)+(Swaps!AX37*21)+(Swaps!BW37*21))","v":14.626300000000004},{"$f":"IF(AND(Swaps!AY37<>\"\",Swaps!BX37<>\"\",Swaps!L37<>\"\"),IF(Swaps!AO37=Swaps!B37,(-1*Swaps!L37)+(Swaps!AY37*21)+(Swaps!BX37*21),(-1*Swaps!L36)+(Swaps!AY37*21)+(Swaps!BX37*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO37=Swaps!B37,(-1*Swaps!G37)+(Swaps!AT37*25.2)+(Swaps!BS37*16.8),(-1*Swaps!G36)+(Swaps!AT37*25.2)+(Swaps!BS37*16.8))","v":13.196799999999996},-0.14640000000000697,{"$f":"IF(Swaps!AO37=Swaps!B37,(-1*Swaps!K37)+(Swaps!AX37*25.2)+(Swaps!BW37*16.8),(-1*Swaps!K36)+(Swaps!AX37*25.2)+(Swaps!BW37*16.8))","v":13.343200000000003},{"$f":"IF(AND(Swaps!AY37<>\"\",Swaps!BX37<>\"\",Swaps!L37<>\"\"),IF(Swaps!AO37=Swaps!B37,(-1*Swaps!L37)+(Swaps!AY37*25.2)+(Swaps!BX37*16.8),(-1*Swaps!L36)+(Swaps!AY37*25.2)+(Swaps!BX37*16.8)),\"\")","v":""},"",{"$f":"Swaps!BN37","v":"Mar'18"},{"$f":"IF(Swaps!AO37=Swaps!T37,(-1*Swaps!Y37)+(Swaps!AT37*28)+(Swaps!BS37*14),(-1*Swaps!Y36)+(Swaps!AT37*28)+(Swaps!BS37*14))","v":7.4367000000000019},-0.21109999999999474,{"$f":"IF(Swaps!AO37=Swaps!G37,(-1*Swaps!AC37)+(Swaps!AX37*28)+(Swaps!BW37*14),(-1*Swaps!AC36)+(Swaps!AX37*28)+(Swaps!BW37*14))","v":7.6477999999999966},{"$f":"IF(AND(Swaps!AY37<>\"\",Swaps!BX37<>\"\",Swaps!AD37<>\"\"),IF(Swaps!AO37=Swaps!T37,(-1*Swaps!AD37)+(Swaps!AY37*28)+(Swaps!BX37*14),(-1*Swaps!AD36)+(Swaps!AY37*28)+(Swaps!BX37*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO37=Swaps!T37,(-1*Swaps!Y37)+(Swaps!AT37*21)+(Swaps!BS37*21),(-1*Swaps!Y36)+(Swaps!AT37*21)+(Swaps!BS37*21))","v":9.5244500000000087},-6.1849999999996186E-2,{"$f":"IF(Swaps!AO37=Swaps!T37,(-1*Swaps!AC37)+(Swaps!AX37*21)+(Swaps!BW37*21),(-1*Swaps!AC36)+(Swaps!AX37*21)+(Swaps!BW37*21))","v":9.5863000000000049},{"$f":"IF(AND(Swaps!AY37<>\"\",Swaps!BX37<>\"\",Swaps!AD37<>\"\"),IF(Swaps!AO37=Swaps!T37,(-1*Swaps!AD37)+(Swaps!AY37*21)+(Swaps!BX37*21),(-1*Swaps!AD36)+(Swaps!AY37*21)+(Swaps!BX37*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO37=Swaps!G37,(-1*Swaps!Y37)+(Swaps!AT37*25.2)+(Swaps!BS37*16.8),(-1*Swaps!Y36)+(Swaps!AT37*25.2)+(Swaps!BS37*16.8))","v":8.4768000000000043},0.17360000000000042,{"$f":"IF(Swaps!AO37=Swaps!T37,(-1*Swaps!AC37)+(Swaps!AX37*25.2)+(Swaps!BW37*16.8),(-1*Swaps!AC36)+(Swaps!AX37*25.2)+(Swaps!BW37*16.8))","v":8.3032000000000039},{"$f":"IF(AND(Swaps!AY37<>\"\",Swaps!BX37<>\"\",Swaps!AD37<>\"\"),IF(Swaps!AO37=Swaps!T37,(-1*Swaps!AD37)+(Swaps!AY37*25.2)+(Swaps!BX37*16.8),(-1*Swaps!AD36)+(Swaps!AY37*25.2)+(Swaps!BX37*16.8)),\"\")","v":""},""]
[null,{"$f":"Swaps!AO38","v":"Apr'18"},{"$f":"IF(Swaps!AO38=Swaps!B38,Swaps!AT38*42-Swaps!G38,Swaps!AT38*42-Swaps!G37)","v":17.005999999999979},0.35159999999997638,{"$f":"IF(Swaps!AO38=Swaps!B38,Swaps!AX38*42-Swaps!K38,Swaps!AX38*42-Swaps!K37)","v":16.654400000000003},{"$f":"IF(AND(Swaps!AY38<>\"\",Swaps!L38<>\"\"),IF(Swaps!AO38=Swaps!B38,Swaps!AY38*42-Swaps!L38,Swaps!AY38*42-Swaps!L37),\"\")","v":""},"",{"$f":"IF(Swaps!AO38=Swaps!T38,Swaps!AT38*42-Swaps!Y38,Swaps!AT38*42-Swaps!Y37)","v":12.050999999999988},0.45659999999998746,{"$f":"IF(Swaps!AO38=Swaps!T38,Swaps!AX38*42-Swaps!AC38,Swaps!AX38*42-Swaps!AC37)","v":11.5944},{"$f":"IF(AND(Swaps!AY38<>\"\",Swaps!AD38<>\"\"),IF(Swaps!AO38=Swaps!T38,Swaps!AY38*42-Swaps!AD38,Swaps!AY38*42-Swaps!AD37),\"\")","v":""},"",{"$f":"Swaps!BN38","v":"Apr'18"},{"$f":"IF(Swaps!BN38=Swaps!B38,Swaps!BS38*42-Swaps!G38,Swaps!BS38*42-Swaps!G37)","v":20.33870000000001},-0.31409999999998206,{"$f":"IF(Swaps!BN38=Swaps!B38,Swaps!BW38*42-Swaps!K38,Swaps!BW38*42-Swaps!K37)","v":20.652799999999992},{"$f":"IF(AND(Swaps!AY38<>\"\",Swaps!L38<>\"\"),IF(Swaps!BN38=Swaps!B38,Swaps!BX38*42-Swaps!L38,Swaps!BX38*42-Swaps!L37),\"\")","v":""},"",{"$f":"IF(Swaps!BN38=Swaps!T38,Swaps!BS38*42-Swaps!Y38,Swaps!BS38*42-Swaps!Y37)","v":15.383700000000019},-0.20909999999997098,{"$f":"IF(Swaps!BN38=Swaps!T38,Swaps!BW38*42-Swaps!AC38,Swaps!BW38*42-Swaps!AC37)","v":15.59279999999999},{"$f":"IF(AND(Swaps!AY38<>\"\",Swaps!AD38<>\"\"),IF(Swaps!BN38=Swaps!T38,Swaps!BX38*42-Swaps!AD38,Swaps!BX38*42-Swaps!AD37),\"\")","v":""},"",{"$f":"Swaps!CP37","v":"Mar'18"},{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X38,GasoilImpFut)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X38,BRNImpFut)","v":14.543859060402681},0.15258389261744298,{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X38,GasoilOldSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X38,BRNOldSet)","v":14.391275167785238},{"$f":"IF(OR(SUMIF(BRNMonths,'Futures Cracks'!X38,BRNNewSet)=0,SUMIF(GasoilMonths,'Futures Cracks'!X38,GasoilNewSet)=0),\"\",SUMIF(GasoilMonths,'Futures Cracks'!X38,GasoilNewSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X38,BRNNewSet))","v":""},"",{"$f":"Swaps!BN38","v":"Apr'18"},{"$f":"IF(Swaps!AO38=Swaps!B38,(-1*Swaps!G38)+(Swaps!AT38*28)+(Swaps!BS38*14),(-1*Swaps!G37)+(Swaps!AT38*28)+(Swaps!BS38*14))","v":18.11689999999999},0.1296999999999926,{"$f":"IF(Swaps!AO38=Swaps!B38,(-1*Swaps!K38)+(Swaps!AX38*28)+(Swaps!BW38*14),(-1*Swaps!K37)+(Swaps!AX38*28)+(Swaps!BW38*14))","v":17.987199999999998},{"$f":"IF(AND(Swaps!AY38<>\"\",Swaps!BX38<>\"\",Swaps!L38<>\"\"),IF(Swaps!AO38=Swaps!B38,(-1*Swaps!L38)+(Swaps!AY38*28)+(Swaps!BX38*14),(-1*Swaps!L37)+(Swaps!AY38*28)+(Swaps!BX38*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO38=Swaps!B38,(-1*Swaps!G38)+(Swaps!AT38*21)+(Swaps!BS38*21),(-1*Swaps!G37)+(Swaps!AT38*21)+(Swaps!BS38*21))","v":18.672349999999994},1.8749999999997158E-2,{"$f":"IF(Swaps!AO38=Swaps!B38,(-1*Swaps!K38)+(Swaps!AX38*21)+(Swaps!BW38*21),(-1*Swaps!K37)+(Swaps!AX38*21)+(Swaps!BW38*21))","v":18.653599999999997},{"$f":"IF(AND(Swaps!AY38<>\"\",Swaps!BX38<>\"\",Swaps!L38<>\"\"),IF(Swaps!AO38=Swaps!B38,(-1*Swaps!L38)+(Swaps!AY38*21)+(Swaps!BX38*21),(-1*Swaps!L37)+(Swaps!AY38*21)+(Swaps!BX38*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO38=Swaps!B38,(-1*Swaps!G38)+(Swaps!AT38*25.2)+(Swaps!BS38*16.8),(-1*Swaps!G37)+(Swaps!AT38*25.2)+(Swaps!BS38*16.8))","v":18.339079999999989},8.5319999999992291E-2,{"$f":"IF(Swaps!AO38=Swaps!B38,(-1*Swaps!K38)+(Swaps!AX38*25.2)+(Swaps!BW38*16.8),(-1*Swaps!K37)+(Swaps!AX38*25.2)+(Swaps!BW38*16.8))","v":18.253759999999996},{"$f":"IF(AND(Swaps!AY38<>\"\",Swaps!BX38<>\"\",Swaps!L38<>\"\"),IF(Swaps!AO38=Swaps!B38,(-1*Swaps!L38)+(Swaps!AY38*25.2)+(Swaps!BX38*16.8),(-1*Swaps!L37)+(Swaps!AY38*25.2)+(Swaps!BX38*16.8)),\"\")","v":""},"",{"$f":"Swaps!BN38","v":"Apr'18"},{"$f":"IF(Swaps!AO38=Swaps!T38,(-1*Swaps!Y38)+(Swaps!AT38*28)+(Swaps!BS38*14),(-1*Swaps!Y37)+(Swaps!AT38*28)+(Swaps!BS38*14))","v":13.161899999999999},1.4699999999997715E-2,{"$f":"IF(Swaps!AO38=Swaps!G38,(-1*Swaps!AC38)+(Swaps!AX38*28)+(Swaps!BW38*14),(-1*Swaps!AC37)+(Swaps!AX38*28)+(Swaps!BW38*14))","v":13.147200000000002},{"$f":"IF(AND(Swaps!AY38<>\"\",Swaps!BX38<>\"\",Swaps!AD38<>\"\"),IF(Swaps!AO38=Swaps!T38,(-1*Swaps!AD38)+(Swaps!AY38*28)+(Swaps!BX38*14),(-1*Swaps!AD37)+(Swaps!AY38*28)+(Swaps!BX38*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO38=Swaps!T38,(-1*Swaps!Y38)+(Swaps!AT38*21)+(Swaps!BS38*21),(-1*Swaps!Y37)+(Swaps!AT38*21)+(Swaps!BS38*21))","v":13.717350000000003},0.12375000000000824,{"$f":"IF(Swaps!AO38=Swaps!T38,(-1*Swaps!AC38)+(Swaps!AX38*21)+(Swaps!BW38*21),(-1*Swaps!AC37)+(Swaps!AX38*21)+(Swaps!BW38*21))","v":13.593599999999995},{"$f":"IF(AND(Swaps!AY38<>\"\",Swaps!BX38<>\"\",Swaps!AD38<>\"\"),IF(Swaps!AO38=Swaps!T38,(-1*Swaps!AD38)+(Swaps!AY38*21)+(Swaps!BX38*21),(-1*Swaps!AD37)+(Swaps!AY38*21)+(Swaps!BX38*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO38=Swaps!G38,(-1*Swaps!Y38)+(Swaps!AT38*25.2)+(Swaps!BS38*16.8),(-1*Swaps!Y37)+(Swaps!AT38*25.2)+(Swaps!BS38*16.8))","v":13.599080000000001},0.40532000000000679,{"$f":"IF(Swaps!AO38=Swaps!T38,(-1*Swaps!AC38)+(Swaps!AX38*25.2)+(Swaps!BW38*16.8),(-1*Swaps!AC37)+(Swaps!AX38*25.2)+(Swaps!BW38*16.8))","v":13.193759999999994},{"$f":"IF(AND(Swaps!AY38<>\"\",Swaps!BX38<>\"\",Swaps!AD38<>\"\"),IF(Swaps!AO38=Swaps!T38,(-1*Swaps!AD38)+(Swaps!AY38*25.2)+(Swaps!BX38*16.8),(-1*Swaps!AD37)+(Swaps!AY38*25.2)+(Swaps!BX38*16.8)),\"\")","v":""},""]
[null,{"$f":"Swaps!AO39","v":"May'18"},{"$f":"IF(Swaps!AO39=Swaps!B39,Swaps!AT39*42-Swaps!G39,Swaps!AT39*42-Swaps!G38)","v":16.738999999999976},0.33659999999997581,{"$f":"IF(Swaps!AO39=Swaps!B39,Swaps!AX39*42-Swaps!K39,Swaps!AX39*42-Swaps!K38)","v":16.4024},{"$f":"IF(AND(Swaps!AY39<>\"\",Swaps!L39<>\"\"),IF(Swaps!AO39=Swaps!B39,Swaps!AY39*42-Swaps!L39,Swaps!AY39*42-Swaps!L38),\"\")","v":""},"",{"$f":"IF(Swaps!AO39=Swaps!T39,Swaps!AT39*42-Swaps!Y39,Swaps!AT39*42-Swaps!Y38)","v":11.818999999999988},0.4865999999999886,{"$f":"IF(Swaps!AO39=Swaps!T39,Swaps!AX39*42-Swaps!AC39,Swaps!AX39*42-Swaps!AC38)","v":11.3324},{"$f":"IF(AND(Swaps!AY39<>\"\",Swaps!AD39<>\"\"),IF(Swaps!AO39=Swaps!T39,Swaps!AY39*42-Swaps!AD39,Swaps!AY39*42-Swaps!AD38),\"\")","v":""},"",{"$f":"Swaps!BN39","v":"May'18"},{"$f":"IF(Swaps!BN39=Swaps!B39,Swaps!BS39*42-Swaps!G39,Swaps!BS39*42-Swaps!G38)","v":20.260700000000014},-0.32909999999998263,{"$f":"IF(Swaps!BN39=Swaps!B39,Swaps!BW39*42-Swaps!K39,Swaps!BW39*42-Swaps!K38)","v":20.589799999999997},{"$f":"IF(AND(Swaps!AY39<>\"\",Swaps!L39<>\"\"),IF(Swaps!BN39=Swaps!B39,Swaps!BX39*42-Swaps!L39,Swaps!BX39*42-Swaps!L38),\"\")","v":""},"",{"$f":"IF(Swaps!BN39=Swaps!T39,Swaps!BS39*42-Swaps!Y39,Swaps!BS39*42-Swaps!Y38)","v":15.340700000000027},-0.17909999999996984,{"$f":"IF(Swaps!BN39=Swaps!T39,Swaps!BW39*42-Swaps!AC39,Swaps!BW39*42-Swaps!AC38)","v":15.519799999999996},{"$f":"IF(AND(Swaps!AY39<>\"\",Swaps!AD39<>\"\"),IF(Swaps!BN39=Swaps!T39,Swaps!BX39*42-Swaps!AD39,Swaps!BX39*42-Swaps!AD38),\"\")","v":""},"",{"$f":"Swaps!CP38","v":"Apr'18"},{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X39,GasoilImpFut)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X39,BRNImpFut)","v":14.56375838926175},0.15758389261745975,{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X39,GasoilOldSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X39,BRNOldSet)","v":14.40617449664429},{"$f":"IF(OR(SUMIF(BRNMonths,'Futures Cracks'!X39,BRNNewSet)=0,SUMIF(GasoilMonths,'Futures Cracks'!X39,GasoilNewSet)=0),\"\",SUMIF(GasoilMonths,'Futures Cracks'!X39,GasoilNewSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X39,BRNNewSet))","v":""},"",{"$f":"Swaps!BN39","v":"May'18"},{"$f":"IF(Swaps!AO39=Swaps!B39,(-1*Swaps!G39)+(Swaps!AT39*28)+(Swaps!BS39*14),(-1*Swaps!G38)+(Swaps!AT39*28)+(Swaps!BS39*14))","v":17.91289999999999},0.11469999999999203,{"$f":"IF(Swaps!AO39=Swaps!B39,(-1*Swaps!K39)+(Swaps!AX39*28)+(Swaps!BW39*14),(-1*Swaps!K38)+(Swaps!AX39*28)+(Swaps!BW39*14))","v":17.798199999999998},{"$f":"IF(AND(Swaps!AY39<>\"\",Swaps!BX39<>\"\",Swaps!L39<>\"\"),IF(Swaps!AO39=Swaps!B39,(-1*Swaps!L39)+(Swaps!AY39*28)+(Swaps!BX39*14),(-1*Swaps!L38)+(Swaps!AY39*28)+(Swaps!BX39*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO39=Swaps!B39,(-1*Swaps!G39)+(Swaps!AT39*21)+(Swaps!BS39*21),(-1*Swaps!G38)+(Swaps!AT39*21)+(Swaps!BS39*21))","v":18.499849999999995},3.7499999999965894E-3,{"$f":"IF(Swaps!AO39=Swaps!B39,(-1*Swaps!K39)+(Swaps!AX39*21)+(Swaps!BW39*21),(-1*Swaps!K38)+(Swaps!AX39*21)+(Swaps!BW39*21))","v":18.496099999999998},{"$f":"IF(AND(Swaps!AY39<>\"\",Swaps!BX39<>\"\",Swaps!L39<>\"\"),IF(Swaps!AO39=Swaps!B39,(-1*Swaps!L39)+(Swaps!AY39*21)+(Swaps!BX39*21),(-1*Swaps!L38)+(Swaps!AY39*21)+(Swaps!BX39*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO39=Swaps!B39,(-1*Swaps!G39)+(Swaps!AT39*25.2)+(Swaps!BS39*16.8),(-1*Swaps!G38)+(Swaps!AT39*25.2)+(Swaps!BS39*16.8))","v":18.14767999999999},7.0319999999991722E-2,{"$f":"IF(Swaps!AO39=Swaps!B39,(-1*Swaps!K39)+(Swaps!AX39*25.2)+(Swaps!BW39*16.8),(-1*Swaps!K38)+(Swaps!AX39*25.2)+(Swaps!BW39*16.8))","v":18.077359999999999},{"$f":"IF(AND(Swaps!AY39<>\"\",Swaps!BX39<>\"\",Swaps!L39<>\"\"),IF(Swaps!AO39=Swaps!B39,(-1*Swaps!L39)+(Swaps!AY39*25.2)+(Swaps!BX39*16.8),(-1*Swaps!L38)+(Swaps!AY39*25.2)+(Swaps!BX39*16.8)),\"\")","v":""},"",{"$f":"Swaps!BN39","v":"May'18"},{"$f":"IF(Swaps!AO39=Swaps!T39,(-1*Swaps!Y39)+(Swaps!AT39*28)+(Swaps!BS39*14),(-1*Swaps!Y38)+(Swaps!AT39*28)+(Swaps!BS39*14))","v":12.992900000000002},4.4700000000005957E-2,{"$f":"IF(Swaps!AO39=Swaps!G39,(-1*Swaps!AC39)+(Swaps!AX39*28)+(Swaps!BW39*14),(-1*Swaps!AC38)+(Swaps!AX39*28)+(Swaps!BW39*14))","v":12.948199999999996},{"$f":"IF(AND(Swaps!AY39<>\"\",Swaps!BX39<>\"\",Swaps!AD39<>\"\"),IF(Swaps!AO39=Swaps!T39,(-1*Swaps!AD39)+(Swaps!AY39*28)+(Swaps!BX39*14),(-1*Swaps!AD38)+(Swaps!AY39*28)+(Swaps!BX39*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO39=Swaps!T39,(-1*Swaps!Y39)+(Swaps!AT39*21)+(Swaps!BS39*21),(-1*Swaps!Y38)+(Swaps!AT39*21)+(Swaps!BS39*21))","v":13.579850000000008},0.15375000000000938,{"$f":"IF(Swaps!AO39=Swaps!T39,(-1*Swaps!AC39)+(Swaps!AX39*21)+(Swaps!BW39*21),(-1*Swaps!AC38)+(Swaps!AX39*21)+(Swaps!BW39*21))","v":13.426099999999998},{"$f":"IF(AND(Swaps!AY39<>\"\",Swaps!BX39<>\"\",Swaps!AD39<>\"\"),IF(Swaps!AO39=Swaps!T39,(-1*Swaps!AD39)+(Swaps!AY39*21)+(Swaps!BX39*21),(-1*Swaps!AD38)+(Swaps!AY39*21)+(Swaps!BX39*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO39=Swaps!G39,(-1*Swaps!Y39)+(Swaps!AT39*25.2)+(Swaps!BS39*16.8),(-1*Swaps!Y38)+(Swaps!AT39*25.2)+(Swaps!BS39*16.8))","v":13.417680000000001},0.41032000000000224,{"$f":"IF(Swaps!AO39=Swaps!T39,(-1*Swaps!AC39)+(Swaps!AX39*25.2)+(Swaps!BW39*16.8),(-1*Swaps!AC38)+(Swaps!AX39*25.2)+(Swaps!BW39*16.8))","v":13.007359999999998},{"$f":"IF(AND(Swaps!AY39<>\"\",Swaps!BX39<>\"\",Swaps!AD39<>\"\"),IF(Swaps!AO39=Swaps!T39,(-1*Swaps!AD39)+(Swaps!AY39*25.2)+(Swaps!BX39*16.8),(-1*Swaps!AD38)+(Swaps!AY39*25.2)+(Swaps!BX39*16.8)),\"\")","v":""},""]
[null,{"$f":"Swaps!AO40","v":"Jun'18"},{"$f":"IF(Swaps!AO40=Swaps!B40,Swaps!AT40*42-Swaps!G40,Swaps!AT40*42-Swaps!G39)","v":16.124399999999987},0.32159999999998945,{"$f":"IF(Swaps!AO40=Swaps!B40,Swaps!AX40*42-Swaps!K40,Swaps!AX40*42-Swaps!K39)","v":15.802799999999998},{"$f":"IF(AND(Swaps!AY40<>\"\",Swaps!L40<>\"\"),IF(Swaps!AO40=Swaps!B40,Swaps!AY40*42-Swaps!L40,Swaps!AY40*42-Swaps!L39),\"\")","v":""},"",{"$f":"IF(Swaps!AO40=Swaps!T40,Swaps!AT40*42-Swaps!Y40,Swaps!AT40*42-Swaps!Y39)","v":11.279399999999995},0.51659999999999684,{"$f":"IF(Swaps!AO40=Swaps!T40,Swaps!AX40*42-Swaps!AC40,Swaps!AX40*42-Swaps!AC39)","v":10.762799999999999},{"$f":"IF(AND(Swaps!AY40<>\"\",Swaps!AD40<>\"\"),IF(Swaps!AO40=Swaps!T40,Swaps!AY40*42-Swaps!AD40,Swaps!AY40*42-Swaps!AD39),\"\")","v":""},"",{"$f":"Swaps!BN40","v":"Jun'18"},{"$f":"IF(Swaps!BN40=Swaps!B40,Swaps!BS40*42-Swaps!G40,Swaps!BS40*42-Swaps!G39)","v":20.288700000000013},-0.3440999999999832,{"$f":"IF(Swaps!BN40=Swaps!B40,Swaps!BW40*42-Swaps!K40,Swaps!BW40*42-Swaps!K39)","v":20.632799999999996},{"$f":"IF(AND(Swaps!AY40<>\"\",Swaps!L40<>\"\"),IF(Swaps!BN40=Swaps!B40,Swaps!BX40*42-Swaps!L40,Swaps!BX40*42-Swaps!L39),\"\")","v":""},"",{"$f":"IF(Swaps!BN40=Swaps!T40,Swaps!BS40*42-Swaps!Y40,Swaps!BS40*42-Swaps!Y39)","v":15.443700000000021},-0.14909999999997581,{"$f":"IF(Swaps!BN40=Swaps!T40,Swaps!BW40*42-Swaps!AC40,Swaps!BW40*42-Swaps!AC39)","v":15.592799999999997},{"$f":"IF(AND(Swaps!AY40<>\"\",Swaps!AD40<>\"\"),IF(Swaps!BN40=Swaps!T40,Swaps!BX40*42-Swaps!AD40,Swaps!BX40*42-Swaps!AD39),\"\")","v":""},"",{"$f":"Swaps!CP39","v":"May'18"},{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X40,GasoilImpFut)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X40,BRNImpFut)","v":14.60865771812081},0.18758389261746089,{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X40,GasoilOldSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X40,BRNOldSet)","v":14.421073825503349},{"$f":"IF(OR(SUMIF(BRNMonths,'Futures Cracks'!X40,BRNNewSet)=0,SUMIF(GasoilMonths,'Futures Cracks'!X40,GasoilNewSet)=0),\"\",SUMIF(GasoilMonths,'Futures Cracks'!X40,GasoilNewSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X40,BRNNewSet))","v":""},"",{"$f":"Swaps!BN40","v":"Jun'18"},{"$f":"IF(Swaps!AO40=Swaps!B40,(-1*Swaps!G40)+(Swaps!AT40*28)+(Swaps!BS40*14),(-1*Swaps!G39)+(Swaps!AT40*28)+(Swaps!BS40*14))","v":17.512499999999992},9.9699999999995015E-2,{"$f":"IF(Swaps!AO40=Swaps!B40,(-1*Swaps!K40)+(Swaps!AX40*28)+(Swaps!BW40*14),(-1*Swaps!K39)+(Swaps!AX40*28)+(Swaps!BW40*14))","v":17.412799999999997},{"$f":"IF(AND(Swaps!AY40<>\"\",Swaps!BX40<>\"\",Swaps!L40<>\"\"),IF(Swaps!AO40=Swaps!B40,(-1*Swaps!L40)+(Swaps!AY40*28)+(Swaps!BX40*14),(-1*Swaps!L39)+(Swaps!AY40*28)+(Swaps!BX40*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO40=Swaps!B40,(-1*Swaps!G40)+(Swaps!AT40*21)+(Swaps!BS40*21),(-1*Swaps!G39)+(Swaps!AT40*21)+(Swaps!BS40*21))","v":18.20655},-1.1249999999996874E-2,{"$f":"IF(Swaps!AO40=Swaps!B40,(-1*Swaps!K40)+(Swaps!AX40*21)+(Swaps!BW40*21),(-1*Swaps!K39)+(Swaps!AX40*21)+(Swaps!BW40*21))","v":18.217799999999997},{"$f":"IF(AND(Swaps!AY40<>\"\",Swaps!BX40<>\"\",Swaps!L40<>\"\"),IF(Swaps!AO40=Swaps!B40,(-1*Swaps!L40)+(Swaps!AY40*21)+(Swaps!BX40*21),(-1*Swaps!L39)+(Swaps!AY40*21)+(Swaps!BX40*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO40=Swaps!B40,(-1*Swaps!G40)+(Swaps!AT40*25.2)+(Swaps!BS40*16.8),(-1*Swaps!G39)+(Swaps!AT40*25.2)+(Swaps!BS40*16.8))","v":17.790119999999995},5.5319999999991154E-2,{"$f":"IF(Swaps!AO40=Swaps!B40,(-1*Swaps!K40)+(Swaps!AX40*25.2)+(Swaps!BW40*16.8),(-1*Swaps!K39)+(Swaps!AX40*25.2)+(Swaps!BW40*16.8))","v":17.734800000000003},{"$f":"IF(AND(Swaps!AY40<>\"\",Swaps!BX40<>\"\",Swaps!L40<>\"\"),IF(Swaps!AO40=Swaps!B40,(-1*Swaps!L40)+(Swaps!AY40*25.2)+(Swaps!BX40*16.8),(-1*Swaps!L39)+(Swaps!AY40*25.2)+(Swaps!BX40*16.8)),\"\")","v":""},"",{"$f":"Swaps!BN40","v":"Jun'18"},{"$f":"IF(Swaps!AO40=Swaps!T40,(-1*Swaps!Y40)+(Swaps!AT40*28)+(Swaps!BS40*14),(-1*Swaps!Y39)+(Swaps!AT40*28)+(Swaps!BS40*14))","v":12.6675},9.4700000000006668E-2,{"$f":"IF(Swaps!AO40=Swaps!G40,(-1*Swaps!AC40)+(Swaps!AX40*28)+(Swaps!BW40*14),(-1*Swaps!AC39)+(Swaps!AX40*28)+(Swaps!BW40*14))","v":12.572799999999994},{"$f":"IF(AND(Swaps!AY40<>\"\",Swaps!BX40<>\"\",Swaps!AD40<>\"\"),IF(Swaps!AO40=Swaps!T40,(-1*Swaps!AD40)+(Swaps!AY40*28)+(Swaps!BX40*14),(-1*Swaps!AD39)+(Swaps!AY40*28)+(Swaps!BX40*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO40=Swaps!T40,(-1*Swaps!Y40)+(Swaps!AT40*21)+(Swaps!BS40*21),(-1*Swaps!Y39)+(Swaps!AT40*21)+(Swaps!BS40*21))","v":13.361550000000008},0.18375000000001052,{"$f":"IF(Swaps!AO40=Swaps!T40,(-1*Swaps!AC40)+(Swaps!AX40*21)+(Swaps!BW40*21),(-1*Swaps!AC39)+(Swaps!AX40*21)+(Swaps!BW40*21))","v":13.177799999999998},{"$f":"IF(AND(Swaps!AY40<>\"\",Swaps!BX40<>\"\",Swaps!AD40<>\"\"),IF(Swaps!AO40=Swaps!T40,(-1*Swaps!AD40)+(Swaps!AY40*21)+(Swaps!BX40*21),(-1*Swaps!AD39)+(Swaps!AY40*21)+(Swaps!BX40*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO40=Swaps!G40,(-1*Swaps!Y40)+(Swaps!AT40*25.2)+(Swaps!BS40*16.8),(-1*Swaps!Y39)+(Swaps!AT40*25.2)+(Swaps!BS40*16.8))","v":13.115120000000005},0.42032000000000025,{"$f":"IF(Swaps!AO40=Swaps!T40,(-1*Swaps!AC40)+(Swaps!AX40*25.2)+(Swaps!BW40*16.8),(-1*Swaps!AC39)+(Swaps!AX40*25.2)+(Swaps!BW40*16.8))","v":12.694800000000004},{"$f":"IF(AND(Swaps!AY40<>\"\",Swaps!BX40<>\"\",Swaps!AD40<>\"\"),IF(Swaps!AO40=Swaps!T40,(-1*Swaps!AD40)+(Swaps!AY40*25.2)+(Swaps!BX40*16.8),(-1*Swaps!AD39)+(Swaps!AY40*25.2)+(Swaps!BX40*16.8)),\"\")","v":""},""]
[null,{"$f":"Swaps!AO41","v":"Jul'18"},{"$f":"IF(Swaps!AO41=Swaps!B41,Swaps!AT41*42-Swaps!G41,Swaps!AT41*42-Swaps!G40)","v":15.604799999999983},0.32159999999997524,{"$f":"IF(Swaps!AO41=Swaps!B41,Swaps!AX41*42-Swaps!K41,Swaps!AX41*42-Swaps!K40)","v":15.283200000000008},{"$f":"IF(AND(Swaps!AY41<>\"\",Swaps!L41<>\"\"),IF(Swaps!AO41=Swaps!B41,Swaps!AY41*42-Swaps!L41,Swaps!AY41*42-Swaps!L40),\"\")","v":""},"",{"$f":"IF(Swaps!AO41=Swaps!T41,Swaps!AT41*42-Swaps!Y41,Swaps!AT41*42-Swaps!Y40)","v":10.769799999999989},0.51659999999998263,{"$f":"IF(Swaps!AO41=Swaps!T41,Swaps!AX41*42-Swaps!AC41,Swaps!AX41*42-Swaps!AC40)","v":10.253200000000007},{"$f":"IF(AND(Swaps!AY41<>\"\",Swaps!AD41<>\"\"),IF(Swaps!AO41=Swaps!T41,Swaps!AY41*42-Swaps!AD41,Swaps!AY41*42-Swaps!AD40),\"\")","v":""},"",{"$f":"Swaps!BN41","v":"Jul'18"},{"$f":"IF(Swaps!BN41=Swaps!B41,Swaps!BS41*42-Swaps!G41,Swaps!BS41*42-Swaps!G40)","v":20.348700000000008},-0.3440999999999832,{"$f":"IF(Swaps!BN41=Swaps!B41,Swaps!BW41*42-Swaps!K41,Swaps!BW41*42-Swaps!K40)","v":20.692799999999991},{"$f":"IF(AND(Swaps!AY41<>\"\",Swaps!L41<>\"\"),IF(Swaps!BN41=Swaps!B41,Swaps!BX41*42-Swaps!L41,Swaps!BX41*42-Swaps!L40),\"\")","v":""},"",{"$f":"IF(Swaps!BN41=Swaps!T41,Swaps!BS41*42-Swaps!Y41,Swaps!BS41*42-Swaps!Y40)","v":15.513700000000014},-0.14909999999997581,{"$f":"IF(Swaps!BN41=Swaps!T41,Swaps!BW41*42-Swaps!AC41,Swaps!BW41*42-Swaps!AC40)","v":15.66279999999999},{"$f":"IF(AND(Swaps!AY41<>\"\",Swaps!AD41<>\"\"),IF(Swaps!BN41=Swaps!T41,Swaps!BX41*42-Swaps!AD41,Swaps!BX41*42-Swaps!AD40),\"\")","v":""},"",{"$f":"Swaps!CP40","v":"Jun'18"},{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X41,GasoilImpFut)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X41,BRNImpFut)","v":14.64},0.21758389261745492,{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X41,GasoilOldSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X41,BRNOldSet)","v":14.422416107382546},{"$f":"IF(OR(SUMIF(BRNMonths,'Futures Cracks'!X41,BRNNewSet)=0,SUMIF(GasoilMonths,'Futures Cracks'!X41,GasoilNewSet)=0),\"\",SUMIF(GasoilMonths,'Futures Cracks'!X41,GasoilNewSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X41,BRNNewSet))","v":""},"",{"$f":"Swaps!BN41","v":"Jul'18"},{"$f":"IF(Swaps!AO41=Swaps!B41,(-1*Swaps!G41)+(Swaps!AT41*28)+(Swaps!BS41*14),(-1*Swaps!G40)+(Swaps!AT41*28)+(Swaps!BS41*14))","v":17.186099999999996},9.9699999999991462E-2,{"$f":"IF(Swaps!AO41=Swaps!B41,(-1*Swaps!K41)+(Swaps!AX41*28)+(Swaps!BW41*14),(-1*Swaps!K40)+(Swaps!AX41*28)+(Swaps!BW41*14))","v":17.086400000000005},{"$f":"IF(AND(Swaps!AY41<>\"\",Swaps!BX41<>\"\",Swaps!L41<>\"\"),IF(Swaps!AO41=Swaps!B41,(-1*Swaps!L41)+(Swaps!AY41*28)+(Swaps!BX41*14),(-1*Swaps!L40)+(Swaps!AY41*28)+(Swaps!BX41*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO41=Swaps!B41,(-1*Swaps!G41)+(Swaps!AT41*21)+(Swaps!BS41*21),(-1*Swaps!G40)+(Swaps!AT41*21)+(Swaps!BS41*21))","v":17.976749999999996},-1.1250000000003979E-2,{"$f":"IF(Swaps!AO41=Swaps!B41,(-1*Swaps!K41)+(Swaps!AX41*21)+(Swaps!BW41*21),(-1*Swaps!K40)+(Swaps!AX41*21)+(Swaps!BW41*21))","v":17.988},{"$f":"IF(AND(Swaps!AY41<>\"\",Swaps!BX41<>\"\",Swaps!L41<>\"\"),IF(Swaps!AO41=Swaps!B41,(-1*Swaps!L41)+(Swaps!AY41*21)+(Swaps!BX41*21),(-1*Swaps!L40)+(Swaps!AY41*21)+(Swaps!BX41*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO41=Swaps!B41,(-1*Swaps!G41)+(Swaps!AT41*25.2)+(Swaps!BS41*16.8),(-1*Swaps!G40)+(Swaps!AT41*25.2)+(Swaps!BS41*16.8))","v":17.502359999999999},5.5319999999998259E-2,{"$f":"IF(Swaps!AO41=Swaps!B41,(-1*Swaps!K41)+(Swaps!AX41*25.2)+(Swaps!BW41*16.8),(-1*Swaps!K40)+(Swaps!AX41*25.2)+(Swaps!BW41*16.8))","v":17.447040000000001},{"$f":"IF(AND(Swaps!AY41<>\"\",Swaps!BX41<>\"\",Swaps!L41<>\"\"),IF(Swaps!AO41=Swaps!B41,(-1*Swaps!L41)+(Swaps!AY41*25.2)+(Swaps!BX41*16.8),(-1*Swaps!L40)+(Swaps!AY41*25.2)+(Swaps!BX41*16.8)),\"\")","v":""},"",{"$f":"Swaps!BN41","v":"Jul'18"},{"$f":"IF(Swaps!AO41=Swaps!T41,(-1*Swaps!Y41)+(Swaps!AT41*28)+(Swaps!BS41*14),(-1*Swaps!Y40)+(Swaps!AT41*28)+(Swaps!BS41*14))","v":12.351100000000002},0.15469999999999828,{"$f":"IF(Swaps!AO41=Swaps!G41,(-1*Swaps!AC41)+(Swaps!AX41*28)+(Swaps!BW41*14),(-1*Swaps!AC40)+(Swaps!AX41*28)+(Swaps!BW41*14))","v":12.196400000000004},{"$f":"IF(AND(Swaps!AY41<>\"\",Swaps!BX41<>\"\",Swaps!AD41<>\"\"),IF(Swaps!AO41=Swaps!T41,(-1*Swaps!AD41)+(Swaps!AY41*28)+(Swaps!BX41*14),(-1*Swaps!AD40)+(Swaps!AY41*28)+(Swaps!BX41*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO41=Swaps!T41,(-1*Swaps!Y41)+(Swaps!AT41*21)+(Swaps!BS41*21),(-1*Swaps!Y40)+(Swaps!AT41*21)+(Swaps!BS41*21))","v":13.141750000000002},0.18375000000000341,{"$f":"IF(Swaps!AO41=Swaps!T41,(-1*Swaps!AC41)+(Swaps!AX41*21)+(Swaps!BW41*21),(-1*Swaps!AC40)+(Swaps!AX41*21)+(Swaps!BW41*21))","v":12.957999999999998},{"$f":"IF(AND(Swaps!AY41<>\"\",Swaps!BX41<>\"\",Swaps!AD41<>\"\"),IF(Swaps!AO41=Swaps!T41,(-1*Swaps!AD41)+(Swaps!AY41*21)+(Swaps!BX41*21),(-1*Swaps!AD40)+(Swaps!AY41*21)+(Swaps!BX41*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO41=Swaps!G41,(-1*Swaps!Y41)+(Swaps!AT41*25.2)+(Swaps!BS41*16.8),(-1*Swaps!Y40)+(Swaps!AT41*25.2)+(Swaps!BS41*16.8))","v":12.807360000000006},0.39032000000000622,{"$f":"IF(Swaps!AO41=Swaps!T41,(-1*Swaps!AC41)+(Swaps!AX41*25.2)+(Swaps!BW41*16.8),(-1*Swaps!AC40)+(Swaps!AX41*25.2)+(Swaps!BW41*16.8))","v":12.41704},{"$f":"IF(AND(Swaps!AY41<>\"\",Swaps!BX41<>\"\",Swaps!AD41<>\"\"),IF(Swaps!AO41=Swaps!T41,(-1*Swaps!AD41)+(Swaps!AY41*25.2)+(Swaps!BX41*16.8),(-1*Swaps!AD40)+(Swaps!AY41*25.2)+(Swaps!BX41*16.8)),\"\")","v":""},""]
[null,{"$f":"Swaps!AO42","v":"Aug'18"},{"$f":"IF(Swaps!AO42=Swaps!B42,Swaps!AT42*42-Swaps!G42,Swaps!AT42*42-Swaps!G41)","v":14.794799999999988},0.32159999999998945,{"$f":"IF(Swaps!AO42=Swaps!B42,Swaps!AX42*42-Swaps!K42,Swaps!AX42*42-Swaps!K41)","v":14.473199999999999},{"$f":"IF(AND(Swaps!AY42<>\"\",Swaps!L42<>\"\"),IF(Swaps!AO42=Swaps!B42,Swaps!AY42*42-Swaps!L42,Swaps!AY42*42-Swaps!L41),\"\")","v":""},"",{"$f":"IF(Swaps!AO42=Swaps!T42,Swaps!AT42*42-Swaps!Y42,Swaps!AT42*42-Swaps!Y41)","v":9.9997999999999934},0.51659999999999684,{"$f":"IF(Swaps!AO42=Swaps!T42,Swaps!AX42*42-Swaps!AC42,Swaps!AX42*42-Swaps!AC41)","v":9.4831999999999965},{"$f":"IF(AND(Swaps!AY42<>\"\",Swaps!AD42<>\"\"),IF(Swaps!AO42=Swaps!T42,Swaps!AY42*42-Swaps!AD42,Swaps!AY42*42-Swaps!AD41),\"\")","v":""},"",{"$f":"Swaps!BN42","v":"Aug'18"},{"$f":"IF(Swaps!BN42=Swaps!B42,Swaps!BS42*42-Swaps!G42,Swaps!BS42*42-Swaps!G41)","v":20.462700000000005},-0.34409999999999741,{"$f":"IF(Swaps!BN42=Swaps!B42,Swaps!BW42*42-Swaps!K42,Swaps!BW42*42-Swaps!K41)","v":20.806800000000003},{"$f":"IF(AND(Swaps!AY42<>\"\",Swaps!L42<>\"\"),IF(Swaps!BN42=Swaps!B42,Swaps!BX42*42-Swaps!L42,Swaps!BX42*42-Swaps!L41),\"\")","v":""},"",{"$f":"IF(Swaps!BN42=Swaps!T42,Swaps!BS42*42-Swaps!Y42,Swaps!BS42*42-Swaps!Y41)","v":15.667700000000011},-0.14909999999999002,{"$f":"IF(Swaps!BN42=Swaps!T42,Swaps!BW42*42-Swaps!AC42,Swaps!BW42*42-Swaps!AC41)","v":15.816800000000001},{"$f":"IF(AND(Swaps!AY42<>\"\",Swaps!AD42<>\"\"),IF(Swaps!BN42=Swaps!T42,Swaps!BX42*42-Swaps!AD42,Swaps!BX42*42-Swaps!AD41),\"\")","v":""},"",{"$f":"Swaps!CP41","v":"Jul'18"},{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X42,GasoilImpFut)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X42,BRNImpFut)","v":14.667785234899327},0.21758389261745492,{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X42,GasoilOldSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X42,BRNOldSet)","v":14.450201342281872},{"$f":"IF(OR(SUMIF(BRNMonths,'Futures Cracks'!X42,BRNNewSet)=0,SUMIF(GasoilMonths,'Futures Cracks'!X42,GasoilNewSet)=0),\"\",SUMIF(GasoilMonths,'Futures Cracks'!X42,GasoilNewSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X42,BRNNewSet))","v":""},"",{"$f":"Swaps!BN42","v":"Aug'18"},{"$f":"IF(Swaps!AO42=Swaps!B42,(-1*Swaps!G42)+(Swaps!AT42*28)+(Swaps!BS42*14),(-1*Swaps!G41)+(Swaps!AT42*28)+(Swaps!BS42*14))","v":16.684099999999994},9.9699999999987909E-2,{"$f":"IF(Swaps!AO42=Swaps!B42,(-1*Swaps!K42)+(Swaps!AX42*28)+(Swaps!BW42*14),(-1*Swaps!K41)+(Swaps!AX42*28)+(Swaps!BW42*14))","v":16.584400000000006},{"$f":"IF(AND(Swaps!AY42<>\"\",Swaps!BX42<>\"\",Swaps!L42<>\"\"),IF(Swaps!AO42=Swaps!B42,(-1*Swaps!L42)+(Swaps!AY42*28)+(Swaps!BX42*14),(-1*Swaps!L41)+(Swaps!AY42*28)+(Swaps!BX42*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO42=Swaps!B42,(-1*Swaps!G42)+(Swaps!AT42*21)+(Swaps!BS42*21),(-1*Swaps!G41)+(Swaps!AT42*21)+(Swaps!BS42*21))","v":17.628749999999997},-1.1250000000003979E-2,{"$f":"IF(Swaps!AO42=Swaps!B42,(-1*Swaps!K42)+(Swaps!AX42*21)+(Swaps!BW42*21),(-1*Swaps!K41)+(Swaps!AX42*21)+(Swaps!BW42*21))","v":17.64},{"$f":"IF(AND(Swaps!AY42<>\"\",Swaps!BX42<>\"\",Swaps!L42<>\"\"),IF(Swaps!AO42=Swaps!B42,(-1*Swaps!L42)+(Swaps!AY42*21)+(Swaps!BX42*21),(-1*Swaps!L41)+(Swaps!AY42*21)+(Swaps!BX42*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO42=Swaps!B42,(-1*Swaps!G42)+(Swaps!AT42*25.2)+(Swaps!BS42*16.8),(-1*Swaps!G41)+(Swaps!AT42*25.2)+(Swaps!BS42*16.8))","v":17.061959999999999},5.5319999999994707E-2,{"$f":"IF(Swaps!AO42=Swaps!B42,(-1*Swaps!K42)+(Swaps!AX42*25.2)+(Swaps!BW42*16.8),(-1*Swaps!K41)+(Swaps!AX42*25.2)+(Swaps!BW42*16.8))","v":17.006640000000004},{"$f":"IF(AND(Swaps!AY42<>\"\",Swaps!BX42<>\"\",Swaps!L42<>\"\"),IF(Swaps!AO42=Swaps!B42,(-1*Swaps!L42)+(Swaps!AY42*25.2)+(Swaps!BX42*16.8),(-1*Swaps!L41)+(Swaps!AY42*25.2)+(Swaps!BX42*16.8)),\"\")","v":""},"",{"$f":"Swaps!BN42","v":"Aug'18"},{"$f":"IF(Swaps!AO42=Swaps!T42,(-1*Swaps!Y42)+(Swaps!AT42*28)+(Swaps!BS42*14),(-1*Swaps!Y41)+(Swaps!AT42*28)+(Swaps!BS42*14))","v":11.889099999999999},0.15469999999999473,{"$f":"IF(Swaps!AO42=Swaps!G42,(-1*Swaps!AC42)+(Swaps!AX42*28)+(Swaps!BW42*14),(-1*Swaps!AC41)+(Swaps!AX42*28)+(Swaps!BW42*14))","v":11.734400000000004},{"$f":"IF(AND(Swaps!AY42<>\"\",Swaps!BX42<>\"\",Swaps!AD42<>\"\"),IF(Swaps!AO42=Swaps!T42,(-1*Swaps!AD42)+(Swaps!AY42*28)+(Swaps!BX42*14),(-1*Swaps!AD41)+(Swaps!AY42*28)+(Swaps!BX42*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO42=Swaps!T42,(-1*Swaps!Y42)+(Swaps!AT42*21)+(Swaps!BS42*21),(-1*Swaps!Y41)+(Swaps!AT42*21)+(Swaps!BS42*21))","v":12.833750000000002},0.18375000000000341,{"$f":"IF(Swaps!AO42=Swaps!T42,(-1*Swaps!AC42)+(Swaps!AX42*21)+(Swaps!BW42*21),(-1*Swaps!AC41)+(Swaps!AX42*21)+(Swaps!BW42*21))","v":12.649999999999999},{"$f":"IF(AND(Swaps!AY42<>\"\",Swaps!BX42<>\"\",Swaps!AD42<>\"\"),IF(Swaps!AO42=Swaps!T42,(-1*Swaps!AD42)+(Swaps!AY42*21)+(Swaps!BX42*21),(-1*Swaps!AD41)+(Swaps!AY42*21)+(Swaps!BX42*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO42=Swaps!G42,(-1*Swaps!Y42)+(Swaps!AT42*25.2)+(Swaps!BS42*16.8),(-1*Swaps!Y41)+(Swaps!AT42*25.2)+(Swaps!BS42*16.8))","v":12.406960000000005},0.39032000000000266,{"$f":"IF(Swaps!AO42=Swaps!T42,(-1*Swaps!AC42)+(Swaps!AX42*25.2)+(Swaps!BW42*16.8),(-1*Swaps!AC41)+(Swaps!AX42*25.2)+(Swaps!BW42*16.8))","v":12.016640000000002},{"$f":"IF(AND(Swaps!AY42<>\"\",Swaps!BX42<>\"\",Swaps!AD42<>\"\"),IF(Swaps!AO42=Swaps!T42,(-1*Swaps!AD42)+(Swaps!AY42*25.2)+(Swaps!BX42*16.8),(-1*Swaps!AD41)+(Swaps!AY42*25.2)+(Swaps!BX42*16.8)),\"\")","v":""},""]
[null,{"$f":"Swaps!AO43","v":"Sep'18"},{"$f":"IF(Swaps!AO43=Swaps!B43,Swaps!AT43*42-Swaps!G43,Swaps!AT43*42-Swaps!G42)","v":14.161199999999994},0.32159999999998945,{"$f":"IF(Swaps!AO43=Swaps!B43,Swaps!AX43*42-Swaps!K43,Swaps!AX43*42-Swaps!K42)","v":13.839600000000004},{"$f":"IF(AND(Swaps!AY43<>\"\",Swaps!L43<>\"\"),IF(Swaps!AO43=Swaps!B43,Swaps!AY43*42-Swaps!L43,Swaps!AY43*42-Swaps!L42),\"\")","v":""},"",{"$f":"IF(Swaps!AO43=Swaps!T43,Swaps!AT43*42-Swaps!Y43,Swaps!AT43*42-Swaps!Y42)","v":9.4061999999999983},0.51659999999999684,{"$f":"IF(Swaps!AO43=Swaps!T43,Swaps!AX43*42-Swaps!AC43,Swaps!AX43*42-Swaps!AC42)","v":8.8896000000000015},{"$f":"IF(AND(Swaps!AY43<>\"\",Swaps!AD43<>\"\"),IF(Swaps!AO43=Swaps!T43,Swaps!AY43*42-Swaps!AD43,Swaps!AY43*42-Swaps!AD42),\"\")","v":""},"",{"$f":"Swaps!BN43","v":"Sep'18"},{"$f":"IF(Swaps!BN43=Swaps!B43,Swaps!BS43*42-Swaps!G43,Swaps!BS43*42-Swaps!G42)","v":20.618700000000004},-0.34409999999999741,{"$f":"IF(Swaps!BN43=Swaps!B43,Swaps!BW43*42-Swaps!K43,Swaps!BW43*42-Swaps!K42)","v":20.962800000000001},{"$f":"IF(AND(Swaps!AY43<>\"\",Swaps!L43<>\"\"),IF(Swaps!BN43=Swaps!B43,Swaps!BX43*42-Swaps!L43,Swaps!BX43*42-Swaps!L42),\"\")","v":""},"",{"$f":"IF(Swaps!BN43=Swaps!T43,Swaps!BS43*42-Swaps!Y43,Swaps!BS43*42-Swaps!Y42)","v":15.863700000000009},-0.14909999999999002,{"$f":"IF(Swaps!BN43=Swaps!T43,Swaps!BW43*42-Swaps!AC43,Swaps!BW43*42-Swaps!AC42)","v":16.012799999999999},{"$f":"IF(AND(Swaps!AY43<>\"\",Swaps!AD43<>\"\"),IF(Swaps!BN43=Swaps!T43,Swaps!BX43*42-Swaps!AD43,Swaps!BX43*42-Swaps!AD42),\"\")","v":""},"",{"$f":"Swaps!CP42","v":"Aug'18"},{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X43,GasoilImpFut)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X43,BRNImpFut)","v":14.695570469798653},0.21758389261744071,{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X43,GasoilOldSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X43,BRNOldSet)","v":14.477986577181213},{"$f":"IF(OR(SUMIF(BRNMonths,'Futures Cracks'!X43,BRNNewSet)=0,SUMIF(GasoilMonths,'Futures Cracks'!X43,GasoilNewSet)=0),\"\",SUMIF(GasoilMonths,'Futures Cracks'!X43,GasoilNewSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X43,BRNNewSet))","v":""},"",{"$f":"Swaps!BN43","v":"Sep'18"},{"$f":"IF(Swaps!AO43=Swaps!B43,(-1*Swaps!G43)+(Swaps!AT43*28)+(Swaps!BS43*14),(-1*Swaps!G42)+(Swaps!AT43*28)+(Swaps!BS43*14))","v":16.313700000000004},9.9699999999998568E-2,{"$f":"IF(Swaps!AO43=Swaps!B43,(-1*Swaps!K43)+(Swaps!AX43*28)+(Swaps!BW43*14),(-1*Swaps!K42)+(Swaps!AX43*28)+(Swaps!BW43*14))","v":16.214000000000006},{"$f":"IF(AND(Swaps!AY43<>\"\",Swaps!BX43<>\"\",Swaps!L43<>\"\"),IF(Swaps!AO43=Swaps!B43,(-1*Swaps!L43)+(Swaps!AY43*28)+(Swaps!BX43*14),(-1*Swaps!L42)+(Swaps!AY43*28)+(Swaps!BX43*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO43=Swaps!B43,(-1*Swaps!G43)+(Swaps!AT43*21)+(Swaps!BS43*21),(-1*Swaps!G42)+(Swaps!AT43*21)+(Swaps!BS43*21))","v":17.389949999999999},-1.1250000000003979E-2,{"$f":"IF(Swaps!AO43=Swaps!B43,(-1*Swaps!K43)+(Swaps!AX43*21)+(Swaps!BW43*21),(-1*Swaps!K42)+(Swaps!AX43*21)+(Swaps!BW43*21))","v":17.401200000000003},{"$f":"IF(AND(Swaps!AY43<>\"\",Swaps!BX43<>\"\",Swaps!L43<>\"\"),IF(Swaps!AO43=Swaps!B43,(-1*Swaps!L43)+(Swaps!AY43*21)+(Swaps!BX43*21),(-1*Swaps!L42)+(Swaps!AY43*21)+(Swaps!BX43*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO43=Swaps!B43,(-1*Swaps!G43)+(Swaps!AT43*25.2)+(Swaps!BS43*16.8),(-1*Swaps!G42)+(Swaps!AT43*25.2)+(Swaps!BS43*16.8))","v":16.744199999999999},5.5319999999994707E-2,{"$f":"IF(Swaps!AO43=Swaps!B43,(-1*Swaps!K43)+(Swaps!AX43*25.2)+(Swaps!BW43*16.8),(-1*Swaps!K42)+(Swaps!AX43*25.2)+(Swaps!BW43*16.8))","v":16.688880000000005},{"$f":"IF(AND(Swaps!AY43<>\"\",Swaps!BX43<>\"\",Swaps!L43<>\"\"),IF(Swaps!AO43=Swaps!B43,(-1*Swaps!L43)+(Swaps!AY43*25.2)+(Swaps!BX43*16.8),(-1*Swaps!L42)+(Swaps!AY43*25.2)+(Swaps!BX43*16.8)),\"\")","v":""},"",{"$f":"Swaps!BN43","v":"Sep'18"},{"$f":"IF(Swaps!AO43=Swaps!T43,(-1*Swaps!Y43)+(Swaps!AT43*28)+(Swaps!BS43*14),(-1*Swaps!Y42)+(Swaps!AT43*28)+(Swaps!BS43*14))","v":11.558700000000009},0.15470000000000539,{"$f":"IF(Swaps!AO43=Swaps!G43,(-1*Swaps!AC43)+(Swaps!AX43*28)+(Swaps!BW43*14),(-1*Swaps!AC42)+(Swaps!AX43*28)+(Swaps!BW43*14))","v":11.404000000000003},{"$f":"IF(AND(Swaps!AY43<>\"\",Swaps!BX43<>\"\",Swaps!AD43<>\"\"),IF(Swaps!AO43=Swaps!T43,(-1*Swaps!AD43)+(Swaps!AY43*28)+(Swaps!BX43*14),(-1*Swaps!AD42)+(Swaps!AY43*28)+(Swaps!BX43*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO43=Swaps!T43,(-1*Swaps!Y43)+(Swaps!AT43*21)+(Swaps!BS43*21),(-1*Swaps!Y42)+(Swaps!AT43*21)+(Swaps!BS43*21))","v":12.634950000000003},0.18375000000000341,{"$f":"IF(Swaps!AO43=Swaps!T43,(-1*Swaps!AC43)+(Swaps!AX43*21)+(Swaps!BW43*21),(-1*Swaps!AC42)+(Swaps!AX43*21)+(Swaps!BW43*21))","v":12.4512},{"$f":"IF(AND(Swaps!AY43<>\"\",Swaps!BX43<>\"\",Swaps!AD43<>\"\"),IF(Swaps!AO43=Swaps!T43,(-1*Swaps!AD43)+(Swaps!AY43*21)+(Swaps!BX43*21),(-1*Swaps!AD42)+(Swaps!AY43*21)+(Swaps!BX43*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO43=Swaps!G43,(-1*Swaps!Y43)+(Swaps!AT43*25.2)+(Swaps!BS43*16.8),(-1*Swaps!Y42)+(Swaps!AT43*25.2)+(Swaps!BS43*16.8))","v":12.129200000000004},0.39032000000000266,{"$f":"IF(Swaps!AO43=Swaps!T43,(-1*Swaps!AC43)+(Swaps!AX43*25.2)+(Swaps!BW43*16.8),(-1*Swaps!AC42)+(Swaps!AX43*25.2)+(Swaps!BW43*16.8))","v":11.738880000000002},{"$f":"IF(AND(Swaps!AY43<>\"\",Swaps!BX43<>\"\",Swaps!AD43<>\"\"),IF(Swaps!AO43=Swaps!T43,(-1*Swaps!AD43)+(Swaps!AY43*25.2)+(Swaps!BX43*16.8),(-1*Swaps!AD42)+(Swaps!AY43*25.2)+(Swaps!BX43*16.8)),\"\")","v":""},""]
[null,{"$f":"Swaps!AO44","v":"Oct'18"},{"$f":"IF(Swaps!AO44=Swaps!B44,Swaps!AT44*42-Swaps!G44,Swaps!AT44*42-Swaps!G43)","v":10.2316},0.32160000000000366,{"$f":"IF(Swaps!AO44=Swaps!B44,Swaps!AX44*42-Swaps!K44,Swaps!AX44*42-Swaps!K43)","v":9.9099999999999966},{"$f":"IF(AND(Swaps!AY44<>\"\",Swaps!L44<>\"\"),IF(Swaps!AO44=Swaps!B44,Swaps!AY44*42-Swaps!L44,Swaps!AY44*42-Swaps!L43),\"\")","v":""},"",{"$f":"IF(Swaps!AO44=Swaps!T44,Swaps!AT44*42-Swaps!Y44,Swaps!AT44*42-Swaps!Y43)","v":5.5466000000000051},0.51660000000001105,{"$f":"IF(Swaps!AO44=Swaps!T44,Swaps!AX44*42-Swaps!AC44,Swaps!AX44*42-Swaps!AC43)","v":5.029999999999994},{"$f":"IF(AND(Swaps!AY44<>\"\",Swaps!AD44<>\"\"),IF(Swaps!AO44=Swaps!T44,Swaps!AY44*42-Swaps!AD44,Swaps!AY44*42-Swaps!AD43),\"\")","v":""},"",{"$f":"Swaps!BN44","v":"Oct'18"},{"$f":"IF(Swaps!BN44=Swaps!B44,Swaps!BS44*42-Swaps!G44,Swaps!BS44*42-Swaps!G43)","v":20.7547},-0.34409999999999741,{"$f":"IF(Swaps!BN44=Swaps!B44,Swaps!BW44*42-Swaps!K44,Swaps!BW44*42-Swaps!K43)","v":21.098799999999997},{"$f":"IF(AND(Swaps!AY44<>\"\",Swaps!L44<>\"\"),IF(Swaps!BN44=Swaps!B44,Swaps!BX44*42-Swaps!L44,Swaps!BX44*42-Swaps!L43),\"\")","v":""},"",{"$f":"IF(Swaps!BN44=Swaps!T44,Swaps!BS44*42-Swaps!Y44,Swaps!BS44*42-Swaps!Y43)","v":16.069700000000005},-0.14909999999999002,{"$f":"IF(Swaps!BN44=Swaps!T44,Swaps!BW44*42-Swaps!AC44,Swaps!BW44*42-Swaps!AC43)","v":16.218799999999995},{"$f":"IF(AND(Swaps!AY44<>\"\",Swaps!AD44<>\"\"),IF(Swaps!BN44=Swaps!T44,Swaps!BX44*42-Swaps!AD44,Swaps!BX44*42-Swaps!AD43),\"\")","v":""},"",{"$f":"Swaps!CP43","v":"Sep'18"},{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X44,GasoilImpFut)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X44,BRNImpFut)","v":14.72335570469798},0.21758389261744071,{"$f":"SUMIF(GasoilMonths,'Futures Cracks'!X44,GasoilOldSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X44,BRNOldSet)","v":14.505771812080539},{"$f":"IF(OR(SUMIF(BRNMonths,'Futures Cracks'!X44,BRNNewSet)=0,SUMIF(GasoilMonths,'Futures Cracks'!X44,GasoilNewSet)=0),\"\",SUMIF(GasoilMonths,'Futures Cracks'!X44,GasoilNewSet)/7.45-SUMIF(BRNMonths,'Futures Cracks'!X44,BRNNewSet))","v":""},"",{"$f":"Swaps!BN44","v":"Oct'18"},{"$f":"IF(Swaps!AO44=Swaps!B44,(-1*Swaps!G44)+(Swaps!AT44*28)+(Swaps!BS44*14),(-1*Swaps!G43)+(Swaps!AT44*28)+(Swaps!BS44*14))","v":13.739299999999997},9.9699999999995015E-2,{"$f":"IF(Swaps!AO44=Swaps!B44,(-1*Swaps!K44)+(Swaps!AX44*28)+(Swaps!BW44*14),(-1*Swaps!K43)+(Swaps!AX44*28)+(Swaps!BW44*14))","v":13.639600000000002},{"$f":"IF(AND(Swaps!AY44<>\"\",Swaps!BX44<>\"\",Swaps!L44<>\"\"),IF(Swaps!AO44=Swaps!B44,(-1*Swaps!L44)+(Swaps!AY44*28)+(Swaps!BX44*14),(-1*Swaps!L43)+(Swaps!AY44*28)+(Swaps!BX44*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO44=Swaps!B44,(-1*Swaps!G44)+(Swaps!AT44*21)+(Swaps!BS44*21),(-1*Swaps!G43)+(Swaps!AT44*21)+(Swaps!BS44*21))","v":15.49315},-1.1249999999996874E-2,{"$f":"IF(Swaps!AO44=Swaps!B44,(-1*Swaps!K44)+(Swaps!AX44*21)+(Swaps!BW44*21),(-1*Swaps!K43)+(Swaps!AX44*21)+(Swaps!BW44*21))","v":15.504399999999997},{"$f":"IF(AND(Swaps!AY44<>\"\",Swaps!BX44<>\"\",Swaps!L44<>\"\"),IF(Swaps!AO44=Swaps!B44,(-1*Swaps!L44)+(Swaps!AY44*21)+(Swaps!BX44*21),(-1*Swaps!L43)+(Swaps!AY44*21)+(Swaps!BX44*21)),\"\")","v":""},"",{"$f":"IF(Swaps!AO44=Swaps!B44,(-1*Swaps!G44)+(Swaps!AT44*25.2)+(Swaps!BS44*16.8),(-1*Swaps!G43)+(Swaps!AT44*25.2)+(Swaps!BS44*16.8))","v":14.440839999999994},5.5319999999994707E-2,{"$f":"IF(Swaps!AO44=Swaps!B44,(-1*Swaps!K44)+(Swaps!AX44*25.2)+(Swaps!BW44*16.8),(-1*Swaps!K43)+(Swaps!AX44*25.2)+(Swaps!BW44*16.8))","v":14.38552},{"$f":"IF(AND(Swaps!AY44<>\"\",Swaps!BX44<>\"\",Swaps!L44<>\"\"),IF(Swaps!AO44=Swaps!B44,(-1*Swaps!L44)+(Swaps!AY44*25.2)+(Swaps!BX44*16.8),(-1*Swaps!L43)+(Swaps!AY44*25.2)+(Swaps!BX44*16.8)),\"\")","v":""},"",{"$f":"Swaps!BN44","v":"Oct'18"},{"$f":"IF(Swaps!AO44=Swaps!T44,(-1*Swaps!Y44)+(Swaps!AT44*28)+(Swaps!BS44*14),(-1*Swaps!Y43)+(Swaps!AT44*28)+(Swaps!BS44*14))","v":9.0543000000000013},0.16469999999999985,{"$f":"IF(Swaps!AO44=Swaps!G44,(-1*Swaps!AC44)+(Swaps!AX44*28)+(Swaps!BW44*14),(-1*Swaps!AC43)+(Swaps!AX44*28)+(Swaps!BW44*14))","v":8.8896000000000015},{"$f":"IF(AND(Swaps!AY44<>\"\",Swaps!BX44<>\"\",Swaps!AD44<>\"\"),IF(Swaps!AO44=Swaps!T44,(-1*Swaps!AD44)+(Swaps!AY44*28)+(Swaps!BX44*14),(-1*Swaps!AD43)+(Swaps!AY44*28)+(Swaps!BX44*14)),\"\")","v":""},"",{"$f":"IF(Swaps!AO44=Swaps!T44,(-1*Swaps!Y44)+(Swaps!AT44*21)+(Swaps!BS44*21),(-1*Swaps!Y43)+(Swaps!AT44*21)+(Swaps!BS44*21))","v":10.808150000000005},0.18375000000001052,{"$f":"IF(Swaps!AO44=Swaps!T44,(-1*Swaps!AC44)+(Swaps!AX44*21)+(Swaps!BW44*21),(-1*Swaps!AC43)+(Swaps!AX44*21)+(Swaps!BW44*21))","v":10.624399999999994},{"$f":"IF(AND(Swaps!AY44<>\"\",Swaps!BX44<>\"\",Swaps!AD44<>\"\"),IF(Swaps!AO44=Swaps!T44,(-1*Swaps!AD44)+(Swaps!AY44*21)+(Swaps!BX44*21),(-1*Swaps!AD43)+(Swaps!AY44*21)+(Swaps!BX44*21)),\"\")","v":""},{"$f":"IF(BC44<>\"\",BC44-BB44,\"\")","v":""},{"$f":"IF(Swaps!AO44=Swaps!G44,(-1*Swaps!Y44)+(Swaps!AT44*25.2)+(Swaps!BS44*16.8),(-1*Swaps!Y43)+(Swaps!AT44*25.2)+(Swaps!BS44*16.8))","v":9.8858400000000017},0.38032000000000465,{"$f":"IF(Swaps!AO44=Swaps!T44,(-1*Swaps!AC44)+(Swaps!AX44*25.2)+(Swaps!BW44*16.8),(-1*Swaps!AC43)+(Swaps!AX44*25.2)+(Swaps!BW44*16.8))","v":9.5055199999999971},{"$f":"IF(AND(Swaps!AY44<>\"\",Swaps!BX44<>\"\",Swaps!AD44<>\"\"),IF(Swaps!AO44=Swaps!T44,(-1*Swaps!AD44)+(Swaps!AY44*25.2)+(Swaps!BX44*16.8),(-1*Swaps!AD43)+(Swaps!AY44*25.2)+(Swaps!BX44*16.8)),\"\")","v":""},""]
[]
[null,{"$f":"Swaps!B70","v":"Q1 2016"},{"$f":"AVERAGE(OFFSET($C$1,RBOBCracks_QtrStartRow-1,0,3,1))","v":10.585266666666653},{"$f":"IF(AND(C46<>\"\",E46<>\"\"),C46-E46,\"\")","v":0.26359999999998607},{"$f":"AVERAGE(OFFSET($E$1,RBOBCracks_QtrStartRow-1,0,3,1))","v":10.321666666666667},{"$f":"IF(COUNTBLANK(OFFSET($F$1,RBOBCracks_QtrStartRow-1,0,3,1))>0,\"\",AVERAGE(OFFSET($F$1,RBOBCracks_QtrStartRow-1,0,3,1)))","v":""},{"$f":"IF(AND(E46<>\"\",F46<>\"\"),F46-E46,\"\")","v":""},{"$f":"AVERAGE(OFFSET($H$1,RBOBCracks_QtrStartRow-1,0,3,1))","v":7.2552666666666523},{"$f":"IF(AND(H46<>\"\",J46<>\"\"),H46-J46,\"\")","v":0.51359999999998784},{"$f":"AVERAGE(OFFSET($J$1,RBOBCracks_QtrStartRow-1,0,3,1))","v":6.7416666666666645},{"$f":"IF(COUNTBLANK(OFFSET($K$1,RBOBCracks_QtrStartRow-1,0,3,1))>0,\"\",AVERAGE(OFFSET($K$1,RBOBCracks_QtrStartRow-1,0,3,1)))","v":""},{"$f":"IF(AND(K46<>\"\",J46<>\"\"),K46-J46,\"\")","v":""},{"$f":"B46","v":"Q1 2016"},{"$f":"AVERAGE(OFFSET($N$1,HOCracks_QtrStartRow-1,0,3,1))","v":19.878466666666657},{"$f":"IF(AND(N46<>\"\",P46<>\"\"),N46-P46,\"\")","v":3.8199999999982026E-2},{"$f":"AVERAGE(OFFSET($P$1,HOCracks_QtrStartRow-1,0,3,1))","v":19.840266666666675},{"$f":"IF(COUNTBLANK(OFFSET($Q$1,HOCracks_QtrStartRow-1,0,3,1))>0,\"\",AVERAGE(OFFSET($Q$1,HOCracks_QtrStartRow-1,0,3,1)))","v":""},{"$f":"IF(AND(P46<>\"\",Q46<>\"\"),Q46-P46,\"\")","v":""},{"$f":"AVERAGE(OFFSET($S$1,HOCracks_QtrStartRow-1,0,3,1))","v":16.548466666666659},{"$f":"IF(AND(S46<>\"\",U46<>\"\"),S46-U46,\"\")","v":0.28819999999998913},{"$f":"AVERAGE(OFFSET($U$1,HOCracks_QtrStartRow-1,0,3,1))","v":16.26026666666667},{"$f":"IF(COUNTBLANK(OFFSET($V$1,HOCracks_QtrStartRow-1,0,3,1))>0,\"\",AVERAGE(OFFSET($V$1,HOCracks_QtrStartRow-1,0,3,1)))","v":""},{"$f":"IF(AND(V46<>\"\",U46<>\"\"),V46-U46,\"\")","v":""},{"$f":"B46","v":"Q1 2016"},{"$f":"AVERAGE(OFFSET($Y$1,GOCracks_QtrStartRow-1,0,3,1))","v":14.05996644295301},{"$f":"IF(AND(Y46<>\"\",AA46<>\"\"),Y46-AA46,\"\")","v":0.36526845637582994},{"$f":"AVERAGE(OFFSET($AA$1,GOCracks_QtrStartRow-1,0,3,1))","v":13.694697986577181},{"$f":"IF(COUNTBLANK(OFFSET($AB$1,GOCracks_QtrStartRow-1,0,3,1))>0,\"\",AVERAGE(OFFSET($AB$1,GOCracks_QtrStartRow-1,0,3,1)))","v":""},{"$f":"IF(AND(AA46<>\"\",AB46<>\"\"),AB46-AA46,\"\")","v":""},{"$f":"B46","v":"Q1 2016"},{"$f":"AVERAGE(OFFSET($AE$1,WTICracks_QtrStartRow-1,0,3,1))","v":13.682999999999987},{"$f":"IF(AND(AE46<>\"\",AG46<>\"\"),AE46-AG46,\"\")","v":0.1884666666666508},{"$f":"AVERAGE(OFFSET($AG$1,WTICracks_QtrStartRow-1,0,3,1))","v":13.494533333333337},{"$f":"IF(COUNTBLANK(OFFSET($AH$1,WTICracks_QtrStartRow-1,0,3,1))>0,\"\",AVERAGE(OFFSET($AH$1,WTICracks_QtrStartRow-1,0,3,1)))","v":""},{"$f":"IF(AND(AG46<>\"\",AH46<>\"\"),AH46-AG46,\"\")","v":""},{"$f":"AVERAGE(OFFSET($AJ$1,WTICracks_QtrStartRow-1,0,3,1))","v":15.231866666666656},{"$f":"IF(AND(AJ46<>\"\",AL46<>\"\"),AJ46-AL46,\"\")","v":0.15089999999998582},{"$f":"AVERAGE(OFFSET($AL$1,WTICracks_QtrStartRow-1,0,3,1))","v":15.08096666666667},{"$f":"IF(COUNTBLANK(OFFSET($AM$1,WTICracks_QtrStartRow-1,0,3,1))>0,\"\",AVERAGE(OFFSET($AM$1,WTICracks_QtrStartRow-1,0,3,1)))","v":""},{"$f":"IF(AND(AL46<>\"\",AM46<>\"\"),AM46-AL46,\"\")","v":""},{"$f":"AVERAGE(OFFSET($AO$1,WTICracks_QtrStartRow-1,0,3,1))","v":14.302546666666656},{"$f":"IF(AND(AO46<>\"\",AQ46<>\"\"),AO46-AQ46,\"\")","v":0.17343999999998871},{"$f":"AVERAGE(OFFSET($AQ$1,WTICracks_QtrStartRow-1,0,3,1))","v":14.129106666666667},{"$f":"IF(COUNTBLANK(OFFSET($AR$1,WTICracks_QtrStartRow-1,0,3,1))>0,\"\",AVERAGE(OFFSET($AR$1,WTICracks_QtrStartRow-1,0,3,1)))","v":""},{"$f":"IF(AND(AQ46<>\"\",AR46<>\"\"),AR46-AQ46,\"\")","v":""},{"$f":"B46","v":"Q1 2016"},{"$f":"AVERAGE(OFFSET($AU$1,BRNCracks_QtrStartRow-1,0,3,1))","v":10.352999999999987},{"$f":"IF(AND(AU46<>\"\",AW46<>\"\"),AU46-AW46,\"\")","v":-0.19486666666668206},{"$f":"AVERAGE(OFFSET($AW$1,BRNCracks_QtrStartRow-1,0,3,1))","v":10.547866666666669},{"$f":"IF(COUNTBLANK(OFFSET($AX$1,BRNCracks_QtrStartRow-1,0,3,1))>0,\"\",AVERAGE(OFFSET($AX$1,BRNCracks_QtrStartRow-1,0,3,1)))","v":""},{"$f":"IF(AND(AW46<>\"\",AX46<>\"\"),AX46-AW46,\"\")","v":""},{"$f":"AVERAGE(OFFSET($AZ$1,BRNCracks_QtrStartRow-1,0,3,1))","v":11.901866666666654},{"$f":"IF(AND(AZ46<>\"\",BB46<>\"\"),AZ46-BB46,\"\")","v":0.40089999999998582},{"$f":"AVERAGE(OFFSET($BB$1,BRNCracks_QtrStartRow-1,0,3,1))","v":11.500966666666669},{"$f":"IF(COUNTBLANK(OFFSET($BC$1,BRNCracks_QtrStartRow-1,0,3,1))>0,\"\",AVERAGE(OFFSET($BC$1,BRNCracks_QtrStartRow-1,0,3,1)))","v":""},{"$f":"IF(AND(BB46<>\"\",BC46<>\"\"),BC46-BB46,\"\")","v":""},{"$f":"AVERAGE(OFFSET($BE$1,BRNCracks_QtrStartRow-1,0,3,1))","v":11.597546666666657},{"$f":"IF(AND(BE46<>\"\",BG46<>\"\"),BE46-BG46,\"\")","v":1.0484399999999923},{"$f":"AVERAGE(OFFSET($BG$1,BRNCracks_QtrStartRow-1,0,3,1))","v":10.549106666666665},{"$f":"IF(COUNTBLANK(OFFSET($BH$1,BRNCracks_QtrStartRow-1,0,3,1))>0,\"\",AVERAGE(OFFSET($BH$1,BRNCracks_QtrStartRow-1,0,3,1)))","v":""},{"$f":"IF(AND(BG46<>\"\",BH46<>\"\"),BH46-BG46,\"\")","v":""}]
[null,{"$f":"Swaps!B71","v":"Q2 2016"},{"$f":"AVERAGE(OFFSET($C$1,RBOBCracks_QtrStartRow-1+3,0,3,1))","v":18.955499999999983},{"$f":"IF(AND(C47<>\"\",E47<>\"\"),C47-E47,\"\")","v":0.10249999999998494},{"$f":"AVERAGE(OFFSET($E$1,RBOBCracks_QtrStartRow-1+3,0,3,1))","v":18.852999999999998},{"$f":"IF(COUNTBLANK(OFFSET($F$1,RBOBCracks_QtrStartRow-1+3,0,3,1))>0,\"\",AVERAGE(OFFSET($F$1,RBOBCracks_QtrStartRow-1+3,0,3,1)))","v":""},{"$f":"IF(AND(E47<>\"\",F47<>\"\"),F47-E47,\"\")","v":""},{"$f":"AVERAGE(OFFSET($H$1,RBOBCracks_QtrStartRow-1+3,0,3,1))","v":15.285499999999985},{"$f":"IF(AND(H47<>\"\",J47<>\"\"),H47-J47,\"\")","v":0.302499999999986},{"$f":"AVERAGE(OFFSET($J$1,RBOBCracks_QtrStartRow-1+3,0,3,1))","v":14.982999999999999},{"$f":"IF(COUNTBLANK(OFFSET($K$1,RBOBCracks_QtrStartRow-1+3,0,3,1))>0,\"\",AVERAGE(OFFSET($K$1,RBOBCracks_QtrStartRow-1+3,0,3,1)))","v":""},{"$f":"IF(AND(K47<>\"\",J47<>\"\"),K47-J47,\"\")","v":""},{"$f":"B47","v":"Q2 2016"},{"$f":"AVERAGE(OFFSET($N$1,HOCracks_QtrStartRow-1+3,0,3,1))","v":18.654499999999988},{"$f":"IF(AND(N47<>\"\",P47<>\"\"),N47-P47,\"\")","v":4.7899999999987841E-2},{"$f":"AVERAGE(OFFSET($P$1,HOCracks_QtrStartRow-1+3,0,3,1))","v":18.6066},{"$f":"IF(COUNTBLANK(OFFSET($Q$1,HOCracks_QtrStartRow-1+3,0,3,1))>0,\"\",AVERAGE(OFFSET($Q$1,HOCracks_QtrStartRow-1+3,0,3,1)))","v":""},{"$f":"IF(AND(P47<>\"\",Q47<>\"\"),Q47-P47,\"\")","v":""},{"$f":"AVERAGE(OFFSET($S$1,HOCracks_QtrStartRow-1+3,0,3,1))","v":14.984499999999988},{"$f":"IF(AND(S47<>\"\",U47<>\"\"),S47-U47,\"\")","v":0.24789999999998713},{"$f":"AVERAGE(OFFSET($U$1,HOCracks_QtrStartRow-1+3,0,3,1))","v":14.736600000000001},{"$f":"IF(COUNTBLANK(OFFSET($V$1,HOCracks_QtrStartRow-1+3,0,3,1))>0,\"\",AVERAGE(OFFSET($V$1,HOCracks_QtrStartRow-1+3,0,3,1)))","v":""},{"$f":"IF(AND(V47<>\"\",U47<>\"\"),V47-U47,\"\")","v":""},{"$f":"B47","v":"Q2 2016"},{"$f":"AVERAGE(OFFSET($Y$1,GOCracks_QtrStartRow-1+3,0,3,1))","v":13.455503355704687},{"$f":"IF(AND(Y47<>\"\",AA47<>\"\"),Y47-AA47,\"\")","v":0.31874720357940944},{"$f":"AVERAGE(OFFSET($AA$1,GOCracks_QtrStartRow-1+3,0,3,1))","v":13.136756152125278},{"$f":"IF(COUNTBLANK(OFFSET($AB$1,GOCracks_QtrStartRow-1+3,0,3,1))>0,\"\",AVERAGE(OFFSET($AB$1,GOCracks_QtrStartRow-1+3,0,3,1)))","v":""},{"$f":"IF(AND(AA47<>\"\",AB47<>\"\"),AB47-AA47,\"\")","v":""},{"$f":"B47","v":"Q2 2016"},{"$f":"AVERAGE(OFFSET($AE$1,WTICracks_QtrStartRow-1+3,0,3,1))","v":18.855166666666651},{"$f":"IF(AND(AE47<>\"\",AG47<>\"\"),AE47-AG47,\"\")","v":8.429999999998472E-2},{"$f":"AVERAGE(OFFSET($AG$1,WTICracks_QtrStartRow-1+3,0,3,1))","v":18.770866666666667},{"$f":"IF(COUNTBLANK(OFFSET($AH$1,WTICracks_QtrStartRow-1+3,0,3,1))>0,\"\",AVERAGE(OFFSET($AH$1,WTICracks_QtrStartRow-1+3,0,3,1)))","v":""},{"$f":"IF(AND(AG47<>\"\",AH47<>\"\"),AH47-AG47,\"\")","v":""},{"$f":"AVERAGE(OFFSET($AJ$1,WTICracks_QtrStartRow-1+3,0,3,1))","v":18.804999999999986},{"$f":"IF(AND(AJ47<>\"\",AL47<>\"\"),AJ47-AL47,\"\")","v":7.5199999999984612E-2},{"$f":"AVERAGE(OFFSET($AL$1,WTICracks_QtrStartRow-1+3,0,3,1))","v":18.729800000000001},{"$f":"IF(COUNTBLANK(OFFSET($AM$1,WTICracks_QtrStartRow-1+3,0,3,1))>0,\"\",AVERAGE(OFFSET($AM$1,WTICracks_QtrStartRow-1+3,0,3,1)))","v":""},{"$f":"IF(AND(AL47<>\"\",AM47<>\"\"),AM47-AL47,\"\")","v":""},{"$f":"AVERAGE(OFFSET($AO$1,WTICracks_QtrStartRow-1+3,0,3,1))","v":18.835099999999986},{"$f":"IF(AND(AO47<>\"\",AQ47<>\"\"),AO47-AQ47,\"\")","v":8.0659999999983967E-2},{"$f":"AVERAGE(OFFSET($AQ$1,WTICracks_QtrStartRow-1+3,0,3,1))","v":18.754440000000002},{"$f":"IF(COUNTBLANK(OFFSET($AR$1,WTICracks_QtrStartRow-1+3,0,3,1))>0,\"\",AVERAGE(OFFSET($AR$1,WTICracks_QtrStartRow-1+3,0,3,1)))","v":""},{"$f":"IF(AND(AQ47<>\"\",AR47<>\"\"),AR47-AQ47,\"\")","v":""},{"$f":"B47","v":"Q2 2016"},{"$f":"AVERAGE(OFFSET($AU$1,BRNCracks_QtrStartRow-1+3,0,3,1))","v":15.185166666666651},{"$f":"IF(AND(AU47<>\"\",AW47<>\"\"),AU47-AW47,\"\")","v":-0.32570000000001542},{"$f":"AVERAGE(OFFSET($AW$1,BRNCracks_QtrStartRow-1+3,0,3,1))","v":15.510866666666667},{"$f":"IF(COUNTBLANK(OFFSET($AX$1,BRNCracks_QtrStartRow-1+3,0,3,1))>0,\"\",AVERAGE(OFFSET($AX$1,BRNCracks_QtrStartRow-1+3,0,3,1)))","v":""},{"$f":"IF(AND(AW47<>\"\",AX47<>\"\"),AX47-AW47,\"\")","v":""},{"$f":"AVERAGE(OFFSET($AZ$1,BRNCracks_QtrStartRow-1+3,0,3,1))","v":15.134999999999986},{"$f":"IF(AND(AZ47<>\"\",BB47<>\"\"),AZ47-BB47,\"\")","v":0.27519999999998568},{"$f":"AVERAGE(OFFSET($BB$1,BRNCracks_QtrStartRow-1+3,0,3,1))","v":14.8598},{"$f":"IF(COUNTBLANK(OFFSET($BC$1,BRNCracks_QtrStartRow-1+3,0,3,1))>0,\"\",AVERAGE(OFFSET($BC$1,BRNCracks_QtrStartRow-1+3,0,3,1)))","v":""},{"$f":"IF(AND(BB47<>\"\",BC47<>\"\"),BC47-BB47,\"\")","v":""},{"$f":"AVERAGE(OFFSET($BE$1,BRNCracks_QtrStartRow-1+3,0,3,1))","v":15.770099999999985},{"$f":"IF(AND(BE47<>\"\",BG47<>\"\"),BE47-BG47,\"\")","v":0.88565999999998191},{"$f":"AVERAGE(OFFSET($BG$1,BRNCracks_QtrStartRow-1+3,0,3,1))","v":14.884440000000003},{"$f":"IF(COUNTBLANK(OFFSET($BH$1,BRNCracks_QtrStartRow-1+3,0,3,1))>0,\"\",AVERAGE(OFFSET($BH$1,BRNCracks_QtrStartRow-1+3,0,3,1)))","v":""},{"$f":"IF(AND(BG47<>\"\",BH47<>\"\"),BH47-BG47,\"\")","v":""}]
[null,{"$f":"Swaps!B72","v":"Q3 2016"},{"$f":"AVERAGE(OFFSET($C$1,RBOBCracks_QtrStartRow-1+6,0,3,1))","v":16.880999999999997},4.1266666666661678E-2,{"$f":"AVERAGE(OFFSET($E$1,RBOBCracks_QtrStartRow-1+6,0,3,1))","v":16.839733333333335},{"$f":"IF(COUNTBLANK(OFFSET($F$1,RBOBCracks_QtrStartRow-1+6,0,3,1))>0,\"\",AVERAGE(OFFSET($F$1,RBOBCracks_QtrStartRow-1+6,0,3,1)))","v":""},{"$f":"IF(AND(E48<>\"\",F48<>\"\"),F48-E48,\"\")","v":""},{"$f":"AVERAGE(OFFSET($H$1,RBOBCracks_QtrStartRow-1+6,0,3,1))","v":12.73766666666665},{"$f":"IF(AND(H48<>\"\",J48<>\"\"),H48-J48,\"\")","v":0.2112666666666474},{"$f":"AVERAGE(OFFSET($J$1,RBOBCracks_QtrStartRow-1+6,0,3,1))","v":12.526400000000002},{"$f":"IF(COUNTBLANK(OFFSET($K$1,RBOBCracks_QtrStartRow-1+6,0,3,1))>0,\"\",AVERAGE(OFFSET($K$1,RBOBCracks_QtrStartRow-1+6,0,3,1)))","v":""},"","Q3 2016",{"$f":"AVERAGE(OFFSET($N$1,HOCracks_QtrStartRow-1+6,0,3,1))","v":19.056600000000003},3.5666666666674729E-2,{"$f":"AVERAGE(OFFSET($P$1,HOCracks_QtrStartRow-1+6,0,3,1))","v":19.020933333333328},{"$f":"IF(COUNTBLANK(OFFSET($Q$1,HOCracks_QtrStartRow-1+6,0,3,1))>0,\"\",AVERAGE(OFFSET($Q$1,HOCracks_QtrStartRow-1+6,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($S$1,HOCracks_QtrStartRow-1+6,0,3,1))","v":14.913266666666658},0.20566666666666045,{"$f":"AVERAGE(OFFSET($U$1,HOCracks_QtrStartRow-1+6,0,3,1))","v":14.707599999999998},{"$f":"IF(COUNTBLANK(OFFSET($V$1,HOCracks_QtrStartRow-1+6,0,3,1))>0,\"\",AVERAGE(OFFSET($V$1,HOCracks_QtrStartRow-1+6,0,3,1)))","v":""},"","Q3 2016",{"$f":"AVERAGE(OFFSET($Y$1,GOCracks_QtrStartRow-1+6,0,3,1))","v":13.510458612975379},0.22414988814316672,{"$f":"AVERAGE(OFFSET($AA$1,GOCracks_QtrStartRow-1+6,0,3,1))","v":13.286308724832212},{"$f":"IF(COUNTBLANK(OFFSET($AB$1,GOCracks_QtrStartRow-1+6,0,3,1))>0,\"\",AVERAGE(OFFSET($AB$1,GOCracks_QtrStartRow-1+6,0,3,1)))","v":""},"","Q3 2016",{"$f":"AVERAGE(OFFSET($AE$1,WTICracks_QtrStartRow-1+6,0,3,1))","v":17.606199999999994},3.939999999999344E-2,{"$f":"AVERAGE(OFFSET($AG$1,WTICracks_QtrStartRow-1+6,0,3,1))","v":17.566800000000001},{"$f":"IF(COUNTBLANK(OFFSET($AH$1,WTICracks_QtrStartRow-1+6,0,3,1))>0,\"\",AVERAGE(OFFSET($AH$1,WTICracks_QtrStartRow-1+6,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AJ$1,WTICracks_QtrStartRow-1+6,0,3,1))","v":17.968799999999998},3.8466666666664651E-2,{"$f":"AVERAGE(OFFSET($AL$1,WTICracks_QtrStartRow-1+6,0,3,1))","v":17.930333333333333},{"$f":"IF(COUNTBLANK(OFFSET($AM$1,WTICracks_QtrStartRow-1+6,0,3,1))>0,\"\",AVERAGE(OFFSET($AM$1,WTICracks_QtrStartRow-1+6,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AO$1,WTICracks_QtrStartRow-1+6,0,3,1))","v":17.751239999999992},3.9026666666654108E-2,{"$f":"AVERAGE(OFFSET($AQ$1,WTICracks_QtrStartRow-1+6,0,3,1))","v":17.712213333333338},{"$f":"IF(COUNTBLANK(OFFSET($AR$1,WTICracks_QtrStartRow-1+6,0,3,1))>0,\"\",AVERAGE(OFFSET($AR$1,WTICracks_QtrStartRow-1+6,0,3,1)))","v":""},"","Q3 2016",{"$f":"AVERAGE(OFFSET($AU$1,BRNCracks_QtrStartRow-1+6,0,3,1))","v":13.462866666666647},-0.22060000000002233,{"$f":"AVERAGE(OFFSET($AW$1,BRNCracks_QtrStartRow-1+6,0,3,1))","v":13.68346666666667},{"$f":"IF(COUNTBLANK(OFFSET($AX$1,BRNCracks_QtrStartRow-1+6,0,3,1))>0,\"\",AVERAGE(OFFSET($AX$1,BRNCracks_QtrStartRow-1+6,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AZ$1,BRNCracks_QtrStartRow-1+6,0,3,1))","v":13.825466666666655},0.2084666666666557,{"$f":"AVERAGE(OFFSET($BB$1,BRNCracks_QtrStartRow-1+6,0,3,1))","v":13.616999999999999},{"$f":"IF(COUNTBLANK(OFFSET($BC$1,BRNCracks_QtrStartRow-1+6,0,3,1))>0,\"\",AVERAGE(OFFSET($BC$1,BRNCracks_QtrStartRow-1+6,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($BE$1,BRNCracks_QtrStartRow-1+6,0,3,1))","v":14.03290666666665},0.63402666666664409,{"$f":"AVERAGE(OFFSET($BG$1,BRNCracks_QtrStartRow-1+6,0,3,1))","v":13.398880000000005},{"$f":"IF(COUNTBLANK(OFFSET($BH$1,BRNCracks_QtrStartRow-1+6,0,3,1))>0,\"\",AVERAGE(OFFSET($BH$1,BRNCracks_QtrStartRow-1+6,0,3,1)))","v":""},""]
[null,{"$f":"Swaps!B73","v":"Q4 2016"},{"$f":"AVERAGE(OFFSET($C$1,RBOBCracks_QtrStartRow-1+9,0,3,1))","v":8.472866666666663},-0.1043333333333365,{"$f":"AVERAGE(OFFSET($E$1,RBOBCracks_QtrStartRow-1+9,0,3,1))","v":8.5771999999999995},{"$f":"IF(COUNTBLANK(OFFSET($F$1,RBOBCracks_QtrStartRow-1+9,0,3,1))>0,\"\",AVERAGE(OFFSET($F$1,RBOBCracks_QtrStartRow-1+9,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($H$1,RBOBCracks_QtrStartRow-1+9,0,3,1))","v":4.1411999999999862},5.0666666666653093E-2,{"$f":"AVERAGE(OFFSET($J$1,RBOBCracks_QtrStartRow-1+9,0,3,1))","v":4.0905333333333331},{"$f":"IF(COUNTBLANK(OFFSET($K$1,RBOBCracks_QtrStartRow-1+9,0,3,1))>0,\"\",AVERAGE(OFFSET($K$1,RBOBCracks_QtrStartRow-1+9,0,3,1)))","v":""},"","Q4 2016",{"$f":"AVERAGE(OFFSET($N$1,HOCracks_QtrStartRow-1+9,0,3,1))","v":19.957766666666675},2.7966666666674911E-2,{"$f":"AVERAGE(OFFSET($P$1,HOCracks_QtrStartRow-1+9,0,3,1))","v":19.9298},{"$f":"IF(COUNTBLANK(OFFSET($Q$1,HOCracks_QtrStartRow-1+9,0,3,1))>0,\"\",AVERAGE(OFFSET($Q$1,HOCracks_QtrStartRow-1+9,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($S$1,HOCracks_QtrStartRow-1+9,0,3,1))","v":15.626099999999996},0.18296666666666184,{"$f":"AVERAGE(OFFSET($U$1,HOCracks_QtrStartRow-1+9,0,3,1))","v":15.443133333333334},{"$f":"IF(COUNTBLANK(OFFSET($V$1,HOCracks_QtrStartRow-1+9,0,3,1))>0,\"\",AVERAGE(OFFSET($V$1,HOCracks_QtrStartRow-1+9,0,3,1)))","v":""},"","Q4 2016",{"$f":"AVERAGE(OFFSET($Y$1,GOCracks_QtrStartRow-1+9,0,3,1))","v":13.736409395973139},0.22737136465322827,{"$f":"AVERAGE(OFFSET($AA$1,GOCracks_QtrStartRow-1+9,0,3,1))","v":13.509038031319911},{"$f":"IF(COUNTBLANK(OFFSET($AB$1,GOCracks_QtrStartRow-1+9,0,3,1))>0,\"\",AVERAGE(OFFSET($AB$1,GOCracks_QtrStartRow-1+9,0,3,1)))","v":""},"","Q4 2016",{"$f":"AVERAGE(OFFSET($AE$1,WTICracks_QtrStartRow-1+9,0,3,1))","v":12.301166666666667},-6.0233333333334471E-2,{"$f":"AVERAGE(OFFSET($AG$1,WTICracks_QtrStartRow-1+9,0,3,1))","v":12.361400000000001},{"$f":"IF(COUNTBLANK(OFFSET($AH$1,WTICracks_QtrStartRow-1+9,0,3,1))>0,\"\",AVERAGE(OFFSET($AH$1,WTICracks_QtrStartRow-1+9,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AJ$1,WTICracks_QtrStartRow-1+9,0,3,1))","v":14.215316666666668},-3.818333333333257E-2,{"$f":"AVERAGE(OFFSET($AL$1,WTICracks_QtrStartRow-1+9,0,3,1))","v":14.253500000000001},{"$f":"IF(COUNTBLANK(OFFSET($AM$1,WTICracks_QtrStartRow-1+9,0,3,1))>0,\"\",AVERAGE(OFFSET($AM$1,WTICracks_QtrStartRow-1+9,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AO$1,WTICracks_QtrStartRow-1+9,0,3,1))","v":13.066826666666666},-5.1413333333332645E-2,{"$f":"AVERAGE(OFFSET($AQ$1,WTICracks_QtrStartRow-1+9,0,3,1))","v":13.118239999999998},{"$f":"IF(COUNTBLANK(OFFSET($AR$1,WTICracks_QtrStartRow-1+9,0,3,1))>0,\"\",AVERAGE(OFFSET($AR$1,WTICracks_QtrStartRow-1+9,0,3,1)))","v":""},"","Q4 2016",{"$f":"AVERAGE(OFFSET($AU$1,BRNCracks_QtrStartRow-1+9,0,3,1))","v":7.9694999999999894},-0.29190000000001071,{"$f":"AVERAGE(OFFSET($AW$1,BRNCracks_QtrStartRow-1+9,0,3,1))","v":8.2614000000000001},{"$f":"IF(COUNTBLANK(OFFSET($AX$1,BRNCracks_QtrStartRow-1+9,0,3,1))>0,\"\",AVERAGE(OFFSET($AX$1,BRNCracks_QtrStartRow-1+9,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AZ$1,BRNCracks_QtrStartRow-1+9,0,3,1))","v":9.8836499999999905},0.11681666666665791,{"$f":"AVERAGE(OFFSET($BB$1,BRNCracks_QtrStartRow-1+9,0,3,1))","v":9.7668333333333326},{"$f":"IF(COUNTBLANK(OFFSET($BC$1,BRNCracks_QtrStartRow-1+9,0,3,1))>0,\"\",AVERAGE(OFFSET($BC$1,BRNCracks_QtrStartRow-1+9,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($BE$1,BRNCracks_QtrStartRow-1+9,0,3,1))","v":9.1151599999999871},0.48358666666665684,{"$f":"AVERAGE(OFFSET($BG$1,BRNCracks_QtrStartRow-1+9,0,3,1))","v":8.6315733333333302},{"$f":"IF(COUNTBLANK(OFFSET($BH$1,BRNCracks_QtrStartRow-1+9,0,3,1))>0,\"\",AVERAGE(OFFSET($BH$1,BRNCracks_QtrStartRow-1+9,0,3,1)))","v":""},""]
[null,{"$f":"Swaps!B74","v":"Q1 2017"},{"$f":"AVERAGE(OFFSET($C$1,RBOBCracks_QtrStartRow-1+12,0,3,1))","v":7.7634666666666634},-0.19053333333333455,{"$f":"AVERAGE(OFFSET($E$1,RBOBCracks_QtrStartRow-1+12,0,3,1))","v":7.953999999999998},{"$f":"IF(COUNTBLANK(OFFSET($F$1,RBOBCracks_QtrStartRow-1+12,0,3,1))>0,\"\",AVERAGE(OFFSET($F$1,RBOBCracks_QtrStartRow-1+12,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($H$1,RBOBCracks_QtrStartRow-1+12,0,3,1))","v":3.2367999999999975},-4.3866666666666276E-2,{"$f":"AVERAGE(OFFSET($J$1,RBOBCracks_QtrStartRow-1+12,0,3,1))","v":3.2806666666666637},{"$f":"IF(COUNTBLANK(OFFSET($K$1,RBOBCracks_QtrStartRow-1+12,0,3,1))>0,\"\",AVERAGE(OFFSET($K$1,RBOBCracks_QtrStartRow-1+12,0,3,1)))","v":""},"","Q1 2017",{"$f":"AVERAGE(OFFSET($N$1,HOCracks_QtrStartRow-1+12,0,3,1))","v":20.501366666666673},2.8566666666677065E-2,{"$f":"AVERAGE(OFFSET($P$1,HOCracks_QtrStartRow-1+12,0,3,1))","v":20.472799999999996},{"$f":"IF(COUNTBLANK(OFFSET($Q$1,HOCracks_QtrStartRow-1+12,0,3,1))>0,\"\",AVERAGE(OFFSET($Q$1,HOCracks_QtrStartRow-1+12,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($S$1,HOCracks_QtrStartRow-1+12,0,3,1))","v":15.974700000000007},0.17523333333334534,{"$f":"AVERAGE(OFFSET($U$1,HOCracks_QtrStartRow-1+12,0,3,1))","v":15.799466666666662},{"$f":"IF(COUNTBLANK(OFFSET($V$1,HOCracks_QtrStartRow-1+12,0,3,1))>0,\"\",AVERAGE(OFFSET($V$1,HOCracks_QtrStartRow-1+12,0,3,1)))","v":""},"","Q1 2017",{"$f":"AVERAGE(OFFSET($Y$1,GOCracks_QtrStartRow-1+12,0,3,1))","v":13.887427293064874},0.20988814317673388,{"$f":"AVERAGE(OFFSET($AA$1,GOCracks_QtrStartRow-1+12,0,3,1))","v":13.67753914988814},{"$f":"IF(COUNTBLANK(OFFSET($AB$1,GOCracks_QtrStartRow-1+12,0,3,1))>0,\"\",AVERAGE(OFFSET($AB$1,GOCracks_QtrStartRow-1+12,0,3,1)))","v":""},"","Q1 2017",{"$f":"AVERAGE(OFFSET($AE$1,WTICracks_QtrStartRow-1+12,0,3,1))","v":12.009433333333339},-0.11749999999999261,{"$f":"AVERAGE(OFFSET($AG$1,WTICracks_QtrStartRow-1+12,0,3,1))","v":12.126933333333332},{"$f":"IF(COUNTBLANK(OFFSET($AH$1,WTICracks_QtrStartRow-1+12,0,3,1))>0,\"\",AVERAGE(OFFSET($AH$1,WTICracks_QtrStartRow-1+12,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AJ$1,WTICracks_QtrStartRow-1+12,0,3,1))","v":14.13241666666667},-8.0983333333328744E-2,{"$f":"AVERAGE(OFFSET($AL$1,WTICracks_QtrStartRow-1+12,0,3,1))","v":14.213399999999998},{"$f":"IF(COUNTBLANK(OFFSET($AM$1,WTICracks_QtrStartRow-1+12,0,3,1))>0,\"\",AVERAGE(OFFSET($AM$1,WTICracks_QtrStartRow-1+12,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AO$1,WTICracks_QtrStartRow-1+12,0,3,1))","v":12.858626666666668},-0.10289333333333062,{"$f":"AVERAGE(OFFSET($AQ$1,WTICracks_QtrStartRow-1+12,0,3,1))","v":12.961519999999998},{"$f":"IF(COUNTBLANK(OFFSET($AR$1,WTICracks_QtrStartRow-1+12,0,3,1))>0,\"\",AVERAGE(OFFSET($AR$1,WTICracks_QtrStartRow-1+12,0,3,1)))","v":""},"","Q1 2017",{"$f":"AVERAGE(OFFSET($AU$1,BRNCracks_QtrStartRow-1+12,0,3,1))","v":7.482766666666671},-0.3341666666666594,{"$f":"AVERAGE(OFFSET($AW$1,BRNCracks_QtrStartRow-1+12,0,3,1))","v":7.8169333333333304},{"$f":"IF(COUNTBLANK(OFFSET($AX$1,BRNCracks_QtrStartRow-1+12,0,3,1))>0,\"\",AVERAGE(OFFSET($AX$1,BRNCracks_QtrStartRow-1+12,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AZ$1,BRNCracks_QtrStartRow-1+12,0,3,1))","v":9.6057500000000022},6.5683333333339533E-2,{"$f":"AVERAGE(OFFSET($BB$1,BRNCracks_QtrStartRow-1+12,0,3,1))","v":9.5400666666666627},{"$f":"IF(COUNTBLANK(OFFSET($BC$1,BRNCracks_QtrStartRow-1+12,0,3,1))>0,\"\",AVERAGE(OFFSET($BC$1,BRNCracks_QtrStartRow-1+12,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($BE$1,BRNCracks_QtrStartRow-1+12,0,3,1))","v":8.6869599999999991},0.39877333333333631,{"$f":"AVERAGE(OFFSET($BG$1,BRNCracks_QtrStartRow-1+12,0,3,1))","v":8.2881866666666628},{"$f":"IF(COUNTBLANK(OFFSET($BH$1,BRNCracks_QtrStartRow-1+12,0,3,1))>0,\"\",AVERAGE(OFFSET($BH$1,BRNCracks_QtrStartRow-1+12,0,3,1)))","v":""},""]
[null,{"$f":"Swaps!B75","v":"Q2 2017"},{"$f":"AVERAGE(OFFSET($C$1,RBOBCracks_QtrStartRow-1+15,0,3,1))","v":17.453366666666664},-0.33383333333333809,{"$f":"AVERAGE(OFFSET($E$1,RBOBCracks_QtrStartRow-1+15,0,3,1))","v":17.787200000000002},{"$f":"IF(COUNTBLANK(OFFSET($F$1,RBOBCracks_QtrStartRow-1+15,0,3,1))>0,\"\",AVERAGE(OFFSET($F$1,RBOBCracks_QtrStartRow-1+15,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($H$1,RBOBCracks_QtrStartRow-1+15,0,3,1))","v":12.660033333333331},-0.20050000000000523,{"$f":"AVERAGE(OFFSET($J$1,RBOBCracks_QtrStartRow-1+15,0,3,1))","v":12.860533333333336},{"$f":"IF(COUNTBLANK(OFFSET($K$1,RBOBCracks_QtrStartRow-1+15,0,3,1))>0,\"\",AVERAGE(OFFSET($K$1,RBOBCracks_QtrStartRow-1+15,0,3,1)))","v":""},"","Q2 2017",{"$f":"AVERAGE(OFFSET($N$1,HOCracks_QtrStartRow-1+15,0,3,1))","v":19.647166666666678},6.3666666666826188E-3,{"$f":"AVERAGE(OFFSET($P$1,HOCracks_QtrStartRow-1+15,0,3,1))","v":19.640799999999995},{"$f":"IF(COUNTBLANK(OFFSET($Q$1,HOCracks_QtrStartRow-1+15,0,3,1))>0,\"\",AVERAGE(OFFSET($Q$1,HOCracks_QtrStartRow-1+15,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($S$1,HOCracks_QtrStartRow-1+15,0,3,1))","v":14.853833333333347},0.13970000000001548,{"$f":"AVERAGE(OFFSET($U$1,HOCracks_QtrStartRow-1+15,0,3,1))","v":14.714133333333331},{"$f":"IF(COUNTBLANK(OFFSET($V$1,HOCracks_QtrStartRow-1+15,0,3,1))>0,\"\",AVERAGE(OFFSET($V$1,HOCracks_QtrStartRow-1+15,0,3,1)))","v":""},"","Q2 2017",{"$f":"AVERAGE(OFFSET($Y$1,GOCracks_QtrStartRow-1+15,0,3,1))","v":13.792986577181205},0.16325503355704463,{"$f":"AVERAGE(OFFSET($AA$1,GOCracks_QtrStartRow-1+15,0,3,1))","v":13.62973154362416},{"$f":"IF(COUNTBLANK(OFFSET($AB$1,GOCracks_QtrStartRow-1+15,0,3,1))>0,\"\",AVERAGE(OFFSET($AB$1,GOCracks_QtrStartRow-1+15,0,3,1)))","v":""},"","Q2 2017",{"$f":"AVERAGE(OFFSET($AE$1,WTICracks_QtrStartRow-1+15,0,3,1))","v":18.184633333333334},-0.22043333333332882,{"$f":"AVERAGE(OFFSET($AG$1,WTICracks_QtrStartRow-1+15,0,3,1))","v":18.405066666666663},{"$f":"IF(COUNTBLANK(OFFSET($AH$1,WTICracks_QtrStartRow-1+15,0,3,1))>0,\"\",AVERAGE(OFFSET($AH$1,WTICracks_QtrStartRow-1+15,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AJ$1,WTICracks_QtrStartRow-1+15,0,3,1))","v":18.550266666666669},-0.16373333333332951,{"$f":"AVERAGE(OFFSET($AL$1,WTICracks_QtrStartRow-1+15,0,3,1))","v":18.713999999999999},{"$f":"IF(COUNTBLANK(OFFSET($AM$1,WTICracks_QtrStartRow-1+15,0,3,1))>0,\"\",AVERAGE(OFFSET($AM$1,WTICracks_QtrStartRow-1+15,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AO$1,WTICracks_QtrStartRow-1+15,0,3,1))","v":18.330886666666668},-0.19775333333332767,{"$f":"AVERAGE(OFFSET($AQ$1,WTICracks_QtrStartRow-1+15,0,3,1))","v":18.528639999999996},{"$f":"IF(COUNTBLANK(OFFSET($AR$1,WTICracks_QtrStartRow-1+15,0,3,1))>0,\"\",AVERAGE(OFFSET($AR$1,WTICracks_QtrStartRow-1+15,0,3,1)))","v":""},"","Q2 2017",{"$f":"AVERAGE(OFFSET($AU$1,BRNCracks_QtrStartRow-1+15,0,3,1))","v":13.391300000000001},-0.4104333333333301,{"$f":"AVERAGE(OFFSET($AW$1,BRNCracks_QtrStartRow-1+15,0,3,1))","v":13.801733333333331},{"$f":"IF(COUNTBLANK(OFFSET($AX$1,BRNCracks_QtrStartRow-1+15,0,3,1))>0,\"\",AVERAGE(OFFSET($AX$1,BRNCracks_QtrStartRow-1+15,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AZ$1,BRNCracks_QtrStartRow-1+15,0,3,1))","v":13.756933333333338},-3.0399999999996652E-2,{"$f":"AVERAGE(OFFSET($BB$1,BRNCracks_QtrStartRow-1+15,0,3,1))","v":13.787333333333335},{"$f":"IF(COUNTBLANK(OFFSET($BC$1,BRNCracks_QtrStartRow-1+15,0,3,1))>0,\"\",AVERAGE(OFFSET($BC$1,BRNCracks_QtrStartRow-1+15,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($BE$1,BRNCracks_QtrStartRow-1+15,0,3,1))","v":13.850886666666673},0.24891333333333954,{"$f":"AVERAGE(OFFSET($BG$1,BRNCracks_QtrStartRow-1+15,0,3,1))","v":13.601973333333333},{"$f":"IF(COUNTBLANK(OFFSET($BH$1,BRNCracks_QtrStartRow-1+15,0,3,1))>0,\"\",AVERAGE(OFFSET($BH$1,BRNCracks_QtrStartRow-1+15,0,3,1)))","v":""},""]
[null,{"$f":"Swaps!B76","v":"Q3 2017"},{"$f":"AVERAGE(OFFSET($C$1,RBOBCracks_QtrStartRow-1+18,0,3,1))","v":15.920733333333329},-0.2494666666666685,{"$f":"AVERAGE(OFFSET($E$1,RBOBCracks_QtrStartRow-1+18,0,3,1))","v":16.170199999999998},{"$f":"IF(COUNTBLANK(OFFSET($F$1,RBOBCracks_QtrStartRow-1+18,0,3,1))>0,\"\",AVERAGE(OFFSET($F$1,RBOBCracks_QtrStartRow-1+18,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($H$1,RBOBCracks_QtrStartRow-1+18,0,3,1))","v":11.03073333333333},-0.12613333333333543,{"$f":"AVERAGE(OFFSET($J$1,RBOBCracks_QtrStartRow-1+18,0,3,1))","v":11.156866666666666},{"$f":"IF(COUNTBLANK(OFFSET($K$1,RBOBCracks_QtrStartRow-1+18,0,3,1))>0,\"\",AVERAGE(OFFSET($K$1,RBOBCracks_QtrStartRow-1+18,0,3,1)))","v":""},"","Q3 2017",{"$f":"AVERAGE(OFFSET($N$1,HOCracks_QtrStartRow-1+18,0,3,1))","v":20.108133333333338},-9.966666666665347E-2,{"$f":"AVERAGE(OFFSET($P$1,HOCracks_QtrStartRow-1+18,0,3,1))","v":20.207799999999992},{"$f":"IF(COUNTBLANK(OFFSET($Q$1,HOCracks_QtrStartRow-1+18,0,3,1))>0,\"\",AVERAGE(OFFSET($Q$1,HOCracks_QtrStartRow-1+18,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($S$1,HOCracks_QtrStartRow-1+18,0,3,1))","v":15.218133333333341},2.3666666666683156E-2,{"$f":"AVERAGE(OFFSET($U$1,HOCracks_QtrStartRow-1+18,0,3,1))","v":15.194466666666658},{"$f":"IF(COUNTBLANK(OFFSET($V$1,HOCracks_QtrStartRow-1+18,0,3,1))>0,\"\",AVERAGE(OFFSET($V$1,HOCracks_QtrStartRow-1+18,0,3,1)))","v":""},"","Q3 2017",{"$f":"AVERAGE(OFFSET($Y$1,GOCracks_QtrStartRow-1+18,0,3,1))","v":14.050290827740492},9.984340044742801E-2,{"$f":"AVERAGE(OFFSET($AA$1,GOCracks_QtrStartRow-1+18,0,3,1))","v":13.950447427293064},{"$f":"IF(COUNTBLANK(OFFSET($AB$1,GOCracks_QtrStartRow-1+18,0,3,1))>0,\"\",AVERAGE(OFFSET($AB$1,GOCracks_QtrStartRow-1+18,0,3,1)))","v":""},"","Q3 2017",{"$f":"AVERAGE(OFFSET($AE$1,WTICracks_QtrStartRow-1+18,0,3,1))","v":17.316533333333329},-0.19953333333333489,{"$f":"AVERAGE(OFFSET($AG$1,WTICracks_QtrStartRow-1+18,0,3,1))","v":17.516066666666664},{"$f":"IF(COUNTBLANK(OFFSET($AH$1,WTICracks_QtrStartRow-1+18,0,3,1))>0,\"\",AVERAGE(OFFSET($AH$1,WTICracks_QtrStartRow-1+18,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AJ$1,WTICracks_QtrStartRow-1+18,0,3,1))","v":18.014433333333333},-0.17456666666666365,{"$f":"AVERAGE(OFFSET($AL$1,WTICracks_QtrStartRow-1+18,0,3,1))","v":18.188999999999997},{"$f":"IF(COUNTBLANK(OFFSET($AM$1,WTICracks_QtrStartRow-1+18,0,3,1))>0,\"\",AVERAGE(OFFSET($AM$1,WTICracks_QtrStartRow-1+18,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AO$1,WTICracks_QtrStartRow-1+18,0,3,1))","v":17.59569333333333},-0.18954666666666853,{"$f":"AVERAGE(OFFSET($AQ$1,WTICracks_QtrStartRow-1+18,0,3,1))","v":17.785239999999998},{"$f":"IF(COUNTBLANK(OFFSET($AR$1,WTICracks_QtrStartRow-1+18,0,3,1))>0,\"\",AVERAGE(OFFSET($AR$1,WTICracks_QtrStartRow-1+18,0,3,1)))","v":""},"","Q3 2017",{"$f":"AVERAGE(OFFSET($AU$1,BRNCracks_QtrStartRow-1+18,0,3,1))","v":12.426533333333332},-0.31953333333333234,{"$f":"AVERAGE(OFFSET($AW$1,BRNCracks_QtrStartRow-1+18,0,3,1))","v":12.746066666666664},{"$f":"IF(COUNTBLANK(OFFSET($AX$1,BRNCracks_QtrStartRow-1+18,0,3,1))>0,\"\",AVERAGE(OFFSET($AX$1,BRNCracks_QtrStartRow-1+18,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AZ$1,BRNCracks_QtrStartRow-1+18,0,3,1))","v":13.124433333333336},-5.1233333333327025E-2,{"$f":"AVERAGE(OFFSET($BB$1,BRNCracks_QtrStartRow-1+18,0,3,1))","v":13.175666666666663},{"$f":"IF(COUNTBLANK(OFFSET($BC$1,BRNCracks_QtrStartRow-1+18,0,3,1))>0,\"\",AVERAGE(OFFSET($BC$1,BRNCracks_QtrStartRow-1+18,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($BE$1,BRNCracks_QtrStartRow-1+18,0,3,1))","v":12.935693333333333},0.16378666666666675,{"$f":"AVERAGE(OFFSET($BG$1,BRNCracks_QtrStartRow-1+18,0,3,1))","v":12.771906666666666},{"$f":"IF(COUNTBLANK(OFFSET($BH$1,BRNCracks_QtrStartRow-1+18,0,3,1))>0,\"\",AVERAGE(OFFSET($BH$1,BRNCracks_QtrStartRow-1+18,0,3,1)))","v":""},""]
[null,{"$f":"Swaps!B77","v":"Q4 2017"},{"$f":"AVERAGE(OFFSET($C$1,RBOBCracks_QtrStartRow-1+21,0,3,1))","v":8.1320666666666508},-0.10746666666668148,{"$f":"AVERAGE(OFFSET($E$1,RBOBCracks_QtrStartRow-1+21,0,3,1))","v":8.2395333333333323},{"$f":"IF(COUNTBLANK(OFFSET($F$1,RBOBCracks_QtrStartRow-1+21,0,3,1))>0,\"\",AVERAGE(OFFSET($F$1,RBOBCracks_QtrStartRow-1+21,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($H$1,RBOBCracks_QtrStartRow-1+21,0,3,1))","v":3.3720666666666594},2.5866666666661153E-2,{"$f":"AVERAGE(OFFSET($J$1,RBOBCracks_QtrStartRow-1+21,0,3,1))","v":3.3461999999999983},{"$f":"IF(COUNTBLANK(OFFSET($K$1,RBOBCracks_QtrStartRow-1+21,0,3,1))>0,\"\",AVERAGE(OFFSET($K$1,RBOBCracks_QtrStartRow-1+21,0,3,1)))","v":""},"","Q4 2017",{"$f":"AVERAGE(OFFSET($N$1,HOCracks_QtrStartRow-1+21,0,3,1))","v":20.644566666666673},-0.19356666666665845,{"$f":"AVERAGE(OFFSET($P$1,HOCracks_QtrStartRow-1+21,0,3,1))","v":20.838133333333332},{"$f":"IF(COUNTBLANK(OFFSET($Q$1,HOCracks_QtrStartRow-1+21,0,3,1))>0,\"\",AVERAGE(OFFSET($Q$1,HOCracks_QtrStartRow-1+21,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($S$1,HOCracks_QtrStartRow-1+21,0,3,1))","v":15.88456666666668},-6.0233333333318484E-2,{"$f":"AVERAGE(OFFSET($U$1,HOCracks_QtrStartRow-1+21,0,3,1))","v":15.944799999999999},{"$f":"IF(COUNTBLANK(OFFSET($V$1,HOCracks_QtrStartRow-1+21,0,3,1))>0,\"\",AVERAGE(OFFSET($V$1,HOCracks_QtrStartRow-1+21,0,3,1)))","v":""},"","Q4 2017",{"$f":"AVERAGE(OFFSET($Y$1,GOCracks_QtrStartRow-1+21,0,3,1))","v":14.328478747203581},0.15102908277405191,{"$f":"AVERAGE(OFFSET($AA$1,GOCracks_QtrStartRow-1+21,0,3,1))","v":14.177449664429529},{"$f":"IF(COUNTBLANK(OFFSET($AB$1,GOCracks_QtrStartRow-1+21,0,3,1))>0,\"\",AVERAGE(OFFSET($AB$1,GOCracks_QtrStartRow-1+21,0,3,1)))","v":""},"","Q4 2017",{"$f":"AVERAGE(OFFSET($AE$1,WTICracks_QtrStartRow-1+21,0,3,1))","v":12.302899999999989},-0.13616666666667498,{"$f":"AVERAGE(OFFSET($AG$1,WTICracks_QtrStartRow-1+21,0,3,1))","v":12.439066666666664},{"$f":"IF(COUNTBLANK(OFFSET($AH$1,WTICracks_QtrStartRow-1+21,0,3,1))>0,\"\",AVERAGE(OFFSET($AH$1,WTICracks_QtrStartRow-1+21,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AJ$1,WTICracks_QtrStartRow-1+21,0,3,1))","v":14.388316666666661},-0.15051666666666996,{"$f":"AVERAGE(OFFSET($AL$1,WTICracks_QtrStartRow-1+21,0,3,1))","v":14.538833333333331},{"$f":"IF(COUNTBLANK(OFFSET($AM$1,WTICracks_QtrStartRow-1+21,0,3,1))>0,\"\",AVERAGE(OFFSET($AM$1,WTICracks_QtrStartRow-1+21,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AO$1,WTICracks_QtrStartRow-1+21,0,3,1))","v":13.13706666666666},-0.14190666666667262,{"$f":"AVERAGE(OFFSET($AQ$1,WTICracks_QtrStartRow-1+21,0,3,1))","v":13.278973333333333},{"$f":"IF(COUNTBLANK(OFFSET($AR$1,WTICracks_QtrStartRow-1+21,0,3,1))>0,\"\",AVERAGE(OFFSET($AR$1,WTICracks_QtrStartRow-1+21,0,3,1)))","v":""},"","Q4 2017",{"$f":"AVERAGE(OFFSET($AU$1,BRNCracks_QtrStartRow-1+21,0,3,1))","v":7.5428999999999995},-0.20949999999999758,{"$f":"AVERAGE(OFFSET($AW$1,BRNCracks_QtrStartRow-1+21,0,3,1))","v":7.7523999999999971},{"$f":"IF(COUNTBLANK(OFFSET($AX$1,BRNCracks_QtrStartRow-1+21,0,3,1))>0,\"\",AVERAGE(OFFSET($AX$1,BRNCracks_QtrStartRow-1+21,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AZ$1,BRNCracks_QtrStartRow-1+21,0,3,1))","v":9.6283166666666702},-1.7183333333328221E-2,{"$f":"AVERAGE(OFFSET($BB$1,BRNCracks_QtrStartRow-1+21,0,3,1))","v":9.6454999999999984},{"$f":"IF(COUNTBLANK(OFFSET($BC$1,BRNCracks_QtrStartRow-1+21,0,3,1))>0,\"\",AVERAGE(OFFSET($BC$1,BRNCracks_QtrStartRow-1+21,0,3,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($BE$1,BRNCracks_QtrStartRow-1+21,0,3,1))","v":8.5754000000000019},0.18976000000000148,{"$f":"AVERAGE(OFFSET($BG$1,BRNCracks_QtrStartRow-1+21,0,3,1))","v":8.3856400000000004},{"$f":"IF(COUNTBLANK(OFFSET($BH$1,BRNCracks_QtrStartRow-1+21,0,3,1))>0,\"\",AVERAGE(OFFSET($BH$1,BRNCracks_QtrStartRow-1+21,0,3,1)))","v":""},""]
[]
[null,{"$f":"Swaps!B84","v":"CAL 16"},{"$f":"AVERAGE(OFFSET($C$1,RBOBCracks_FirstMoNextYrRow-1,0,12,1))","v":13.723658333333326},7.5758333333325822E-2,{"$f":"AVERAGE(OFFSET($E$1,RBOBCracks_FirstMoNextYrRow-1,0,12,1))","v":13.6479},{"$f":"IF(COUNTBLANK(OFFSET($F$1,RBOBCracks_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($F$1,RBOBCracks_FirstMoNextYrRow-1,0,12,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($H$1,RBOBCracks_FirstMoNextYrRow-1,0,12,1))","v":9.8549083333333183},0.26950833333331836,{"$f":"AVERAGE(OFFSET($J$1,RBOBCracks_FirstMoNextYrRow-1,0,12,1))","v":9.5853999999999999},{"$f":"IF(COUNTBLANK(OFFSET($K$1,RBOBCracks_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($K$1,RBOBCracks_FirstMoNextYrRow-1,0,12,1)))","v":""},"",{"$f":"B55","v":"CAL 16"},{"$f":"AVERAGE(OFFSET($N$1,HOCracks_FirstMoNextYrRow-1,0,12,1))","v":19.386833333333328},3.7433333333325436E-2,{"$f":"AVERAGE(OFFSET($P$1,HOCracks_FirstMoNextYrRow-1,0,12,1))","v":19.349400000000003},{"$f":"IF(COUNTBLANK(OFFSET($Q$1,HOCracks_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($Q$1,HOCracks_FirstMoNextYrRow-1,0,12,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($S$1,HOCracks_FirstMoNextYrRow-1,0,12,1))","v":15.518083333333324},0.2311833333333233,{"$f":"AVERAGE(OFFSET($U$1,HOCracks_FirstMoNextYrRow-1,0,12,1))","v":15.286900000000001},{"$f":"IF(COUNTBLANK(OFFSET($V$1,HOCracks_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($V$1,HOCracks_FirstMoNextYrRow-1,0,12,1)))","v":""},"",{"$f":"B55","v":"CAL 16"},{"$f":"AVERAGE(OFFSET($Y$1,GOCracks_FirstMoNextYrRow-1,0,12,1))","v":13.690584451901556},0.2838842281879117,{"$f":"AVERAGE(OFFSET($AA$1,GOCracks_FirstMoNextYrRow-1,0,12,1))","v":13.406700223713644},{"$f":"IF(COUNTBLANK(OFFSET($AB$1,GOCracks_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($AB$1,GOCracks_FirstMoNextYrRow-1,0,12,1)))","v":""},"",{"$f":"B55","v":"CAL 16"},{"$f":"AVERAGE(OFFSET($AE$1,WTICracks_FirstMoNextYrRow-1,0,12,1))","v":15.611383333333327},6.2983333333326286E-2,{"$f":"AVERAGE(OFFSET($AG$1,WTICracks_FirstMoNextYrRow-1,0,12,1))","v":15.548400000000001},{"$f":"IF(COUNTBLANK(OFFSET($AH$1,WTICracks_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($AH$1,WTICracks_FirstMoNextYrRow-1,0,12,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AJ$1,WTICracks_FirstMoNextYrRow-1,0,12,1))","v":16.555245833333327},5.6595833333325629E-2,{"$f":"AVERAGE(OFFSET($AL$1,WTICracks_FirstMoNextYrRow-1,0,12,1))","v":16.498650000000001},{"$f":"IF(COUNTBLANK(OFFSET($AM$1,WTICracks_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($AM$1,WTICracks_FirstMoNextYrRow-1,0,12,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AO$1,WTICracks_FirstMoNextYrRow-1,0,12,1))","v":15.988928333333325},6.0428333333319983E-2,{"$f":"AVERAGE(OFFSET($AQ$1,WTICracks_FirstMoNextYrRow-1,0,12,1))","v":15.928500000000005},{"$f":"IF(COUNTBLANK(OFFSET($AR$1,WTICracks_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($AR$1,WTICracks_FirstMoNextYrRow-1,0,12,1)))","v":""},"",{"$f":"B55","v":"CAL 16"},{"$f":"AVERAGE(OFFSET($AU$1,BRNCracks_FirstMoNextYrRow-1,0,12,1))","v":11.742633333333318},-0.2582666666666853,{"$f":"AVERAGE(OFFSET($AW$1,BRNCracks_FirstMoNextYrRow-1,0,12,1))","v":12.000900000000003},{"$f":"IF(COUNTBLANK(OFFSET($AX$1,BRNCracks_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($AX$1,BRNCracks_FirstMoNextYrRow-1,0,12,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AZ$1,BRNCracks_FirstMoNextYrRow-1,0,12,1))","v":12.686495833333323},0.2503458333333235,{"$f":"AVERAGE(OFFSET($BB$1,BRNCracks_FirstMoNextYrRow-1,0,12,1))","v":12.43615},{"$f":"IF(COUNTBLANK(OFFSET($BC$1,BRNCracks_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($BC$1,BRNCracks_FirstMoNextYrRow-1,0,12,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($BE$1,BRNCracks_FirstMoNextYrRow-1,0,12,1))","v":12.62892833333332},0.76292833333331878,{"$f":"AVERAGE(OFFSET($BG$1,BRNCracks_FirstMoNextYrRow-1,0,12,1))","v":11.866000000000001},{"$f":"IF(COUNTBLANK(OFFSET($BH$1,BRNCracks_FirstMoNextYrRow-1,0,12,1))>0,\"\",AVERAGE(OFFSET($BH$1,BRNCracks_FirstMoNextYrRow-1,0,12,1)))","v":""},""]
[null,{"$f":"Swaps!B85","v":"CAL 17"},{"$f":"AVERAGE(OFFSET($C$1,RBOBCracks_FirstMoNextYrRow-1+12,0,12,1))","v":12.317408333333328},-0.22032500000000788,{"$f":"AVERAGE(OFFSET($E$1,RBOBCracks_FirstMoNextYrRow-1+12,0,12,1))","v":12.537733333333335},{"$f":"IF(COUNTBLANK(OFFSET($F$1,RBOBCracks_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($F$1,RBOBCracks_FirstMoNextYrRow-1+12,0,12,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($H$1,RBOBCracks_FirstMoNextYrRow-1+12,0,12,1))","v":7.5749083333333287},-8.6158333333338888E-2,{"$f":"AVERAGE(OFFSET($J$1,RBOBCracks_FirstMoNextYrRow-1+12,0,12,1))","v":7.6610666666666676},{"$f":"IF(COUNTBLANK(OFFSET($K$1,RBOBCracks_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($K$1,RBOBCracks_FirstMoNextYrRow-1+12,0,12,1)))","v":""},"",{"$f":"B56","v":"CAL 17"},{"$f":"AVERAGE(OFFSET($N$1,HOCracks_FirstMoNextYrRow-1+12,0,12,1))","v":20.225308333333341},-6.4574999999990723E-2,{"$f":"AVERAGE(OFFSET($P$1,HOCracks_FirstMoNextYrRow-1+12,0,12,1))","v":20.289883333333332},{"$f":"IF(COUNTBLANK(OFFSET($Q$1,HOCracks_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($Q$1,HOCracks_FirstMoNextYrRow-1+12,0,12,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($S$1,HOCracks_FirstMoNextYrRow-1+12,0,12,1))","v":15.482808333333343},6.9591666666678265E-2,{"$f":"AVERAGE(OFFSET($U$1,HOCracks_FirstMoNextYrRow-1+12,0,12,1))","v":15.413216666666665},{"$f":"IF(COUNTBLANK(OFFSET($V$1,HOCracks_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($V$1,HOCracks_FirstMoNextYrRow-1+12,0,12,1)))","v":""},"",{"$f":"B56","v":"CAL 17"},{"$f":"AVERAGE(OFFSET($Y$1,GOCracks_FirstMoNextYrRow-1+12,0,12,1))","v":14.014795861297541},0.15600391498881905,{"$f":"AVERAGE(OFFSET($AA$1,GOCracks_FirstMoNextYrRow-1+12,0,12,1))","v":13.858791946308722},{"$f":"IF(COUNTBLANK(OFFSET($AB$1,GOCracks_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($AB$1,GOCracks_FirstMoNextYrRow-1+12,0,12,1)))","v":""},"",{"$f":"B56","v":"CAL 17"},{"$f":"AVERAGE(OFFSET($AE$1,WTICracks_FirstMoNextYrRow-1+12,0,12,1))","v":14.953374999999999},-0.16840833333332839,{"$f":"AVERAGE(OFFSET($AG$1,WTICracks_FirstMoNextYrRow-1+12,0,12,1))","v":15.121783333333328},{"$f":"IF(COUNTBLANK(OFFSET($AH$1,WTICracks_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($AH$1,WTICracks_FirstMoNextYrRow-1+12,0,12,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AJ$1,WTICracks_FirstMoNextYrRow-1+12,0,12,1))","v":16.271358333333332},-0.14245000000000019,{"$f":"AVERAGE(OFFSET($AL$1,WTICracks_FirstMoNextYrRow-1+12,0,12,1))","v":16.413808333333332},{"$f":"IF(COUNTBLANK(OFFSET($AM$1,WTICracks_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($AM$1,WTICracks_FirstMoNextYrRow-1+12,0,12,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AO$1,WTICracks_FirstMoNextYrRow-1+12,0,12,1))","v":15.480568333333332},-0.15802499999999853,{"$f":"AVERAGE(OFFSET($AQ$1,WTICracks_FirstMoNextYrRow-1+12,0,12,1))","v":15.638593333333331},{"$f":"IF(COUNTBLANK(OFFSET($AR$1,WTICracks_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($AR$1,WTICracks_FirstMoNextYrRow-1+12,0,12,1)))","v":""},"",{"$f":"B56","v":"CAL 17"},{"$f":"AVERAGE(OFFSET($AU$1,BRNCracks_FirstMoNextYrRow-1+12,0,12,1))","v":10.210875000000003},-0.31840833333333052,{"$f":"AVERAGE(OFFSET($AW$1,BRNCracks_FirstMoNextYrRow-1+12,0,12,1))","v":10.529283333333334},{"$f":"IF(COUNTBLANK(OFFSET($AX$1,BRNCracks_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($AX$1,BRNCracks_FirstMoNextYrRow-1+12,0,12,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($AZ$1,BRNCracks_FirstMoNextYrRow-1+12,0,12,1))","v":11.528858333333339},-8.2833333333258707E-3,{"$f":"AVERAGE(OFFSET($BB$1,BRNCracks_FirstMoNextYrRow-1+12,0,12,1))","v":11.537141666666665},{"$f":"IF(COUNTBLANK(OFFSET($BC$1,BRNCracks_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($BC$1,BRNCracks_FirstMoNextYrRow-1+12,0,12,1)))","v":""},"",{"$f":"AVERAGE(OFFSET($BE$1,BRNCracks_FirstMoNextYrRow-1+12,0,12,1))","v":11.012235000000002},0.25030833333334002,{"$f":"AVERAGE(OFFSET($BG$1,BRNCracks_FirstMoNextYrRow-1+12,0,12,1))","v":10.761926666666662},{"$f":"IF(COUNTBLANK(OFFSET($BH$1,BRNCracks_FirstMoNextYrRow-1+12,0,12,1))>0,\"\",AVERAGE(OFFSET($BH$1,BRNCracks_FirstMoNextYrRow-1+12,0,12,1)))","v":""},""]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    ©2014 Interactive Data Corporation.  All Rights Reserved."]

{"sheet":"Swaps Charts","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Futures Crack Charts","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Exchange Holidays","index":4,"n_rows":48,"n_cols":2,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
["NYMEX Holidays","ICE Holidays"]
["2015-09-07","2015-12-25"]
["2015-11-26","2016-01-01"]
["2015-12-25","2016-03-25"]
["2016-01-01","2016-12-26"]
["2016-01-18","2017-01-02"]
["2016-03-25","2017-04-14"]
["2016-05-30","2017-12-25"]
["2016-07-04","2018-01-01"]
["2016-09-05","2018-03-30"]
["2016-11-24","2018-12-25"]
["2016-12-26","2019-01-01"]
["2017-01-02","2019-04-19"]
["2017-01-16","2019-12-25"]
["2017-02-20","2020-01-01"]
["2017-04-14","2020-04-10"]
["2017-05-29","2020-12-25"]
["2017-07-04"]
["2017-09-04"]
["2017-11-23"]
["2017-12-25"]
["2018-01-01"]
["2018-01-15"]
["2018-02-19"]
["2018-03-30"]
["2018-05-28"]
["2018-07-04"]
["2018-09-03"]
["2018-11-22"]
["2018-12-25"]
["2019-01-01"]
["2019-01-21"]
["2019-02-18"]
["2019-04-19"]
["2019-05-27"]
["2019-07-04"]
["2019-09-02"]
["2019-11-28"]
["2019-12-25"]
["2020-01-01"]
["2020-01-20"]
["2020-02-17"]
["2020-04-10"]
["2020-05-25"]
["2020-07-03"]
["2020-09-07"]
["2020-11-26"]
["2020-12-25"]

{"sheet":"SpotExpDates","index":5,"n_rows":8,"n_cols":2,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
["Symb","Exp Date"]
["CL1",{"$f":"RTD(\"esrtd\",,\"CL 1!\",\"Expiration\")","v":"2015-10-20"}]
["HO1",{"$f":"RTD(\"esrtd\",,\"HO 1!\",\"Expiration\")","v":"2015-10-30"}]
["XRB1",{"$f":"RTD(\"esrtd\",,\"XRB 1!\",\"Expiration\")","v":"2015-10-30"}]
["BRN1",{"$f":"RTD(\"esrtd\",,\"BRN 1!-ICE\",\"Expiration\")","v":"2015-10-15"}]
["GAS1",{"$f":"RTD(\"esrtd\",,\"GAS 1!-ICE\",\"Expiration\")","v":"2015-10-12"}]
[]
["BRNNewExpDate","2015-12-16"]

{"sheet":"Help","index":6,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}