complex spreadsheet involving formulas, exterior reference point, and pivot tables.

1. Light Sour Blend at Cromer
Public Postings for 2003
Cdn/m3 2003
Stream Value JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC
Esso 263.76 274.21 289.5238 316.65 309.14 321.38 352.62 369.49
Shell 256.70 265.40 285.7767 314.51 303.27 313.91 345.86 366.62
Suncor 255.50 268.54 283.9767 315.99 302.40 314.13 345.73 367.69
Petro-Canada 257.11 265.80 286.2500 314.48 304.44 317.07 346.25 366.99
Flint Hills 256.13 265.45 286.3667 315.35 306.17 318.03 347.26 371.37
Average 5 Majors @ Stream 257.84 267.88 #DIV/0! 286.3788 315.3960 305.0840 316.9040 347.5440 368.4320
US/bbl 2003
Exchange Rate (Cdn/US) 1.296 1.3265 1.4759 1.3425 1.3783 1.3577 1.3219 1.3118 1.2878 0.0000 0.0000 0.0000
Volume Conversion (bbl/m3) 6.29287 6.29287 6.29287 6.29287 6.29287 6.29287 6.29287 6.29287 6.29287 6.29287 6.29287 6.29287
WTI
Par Differential off WTI
Stream Value JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC
Esso 32.3411 32.8494 34.6483 34.2706 36.5079 36.1828 38.6342 42.7160 45.5938 #DIV/0! #DIV/0! #DIV/0!
Shell 31.4755 31.7940 33.8883 33.8270 36.2612 35.4958 37.7362 41.8971 45.2396 #DIV/0! #DIV/0! #DIV/0!
Suncor 31.3283 32.1701 33.8983 33.6140 36.4318 35.3940 37.7626 41.8814 45.3717 #DIV/0! #DIV/0! #DIV/0!
Petro-Canada 31.5257 31.8419 33.9483 33.8830 36.2577 35.6327 38.1160 41.9443 45.2853 #DIV/0! #DIV/0! #DIV/0!
Flint Hills 31.4056 31.8000 33.9083 33.8969 36.3580 35.8352 38.2314 42.0667 45.8258 #DIV/0! #DIV/0! #DIV/0!
Average 5 Majors @ Stream 31.6152 32.0911 34.0583 33.8983 36.3633 35.7081 38.0961 42.1011 45.4632 #DIV/0! #DIV/0! #DIV/0!
Avg 3 (Imp/Shell/Sun) 31.7150 32.2712 34.1450 33.9038 36.4003 35.6909 38.0443 42.1648 45.4017 #DIV/0! #DIV/0! #DIV/0!
Avg 4(Im[p/Shl/Sun/Pet) 31.6677 32.1639 34.0958 33.8986 36.3647 35.6763 38.0622 42.1097 45.3726 #DIV/0! #DIV/0! #DIV/0!