Spreadsheet: 64598d1265397928-get-average-formula-sample
Sheet: Sheet1

February | 0
 | Hub Index/Bal. Mo. >> |  | 5.255 | 5.295 | 5.475 | 5.51 | 5.4651 | 5.6052 | 5.6052 | 5.6052 | 5.6052 | 5.6052 | 5.6052 | 5.6052 | 5.6052 | 5.6052 | 5.6052 | 5.6052 | 5.6052 | 5.6052 | 5.6052 | 5.6052 | 5.6052 | 5.6052 | 5.6052 | 5.6052 | 5.6052 | 5.6052 | 5.6052 | 5.6052
 |  | Strike | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23 | 24 | 25 | 26 | 27 | 28 | 29 | 30 | 31 | Total Volume | PnL
 |  | 5.274 | 20000 | 20000 | 20000 | 20000 | 20000 | 20000 | 20000 | 20000 | 20000 | 20000 | 20000 | 20000 | 20000 | 20000 | 20000 | 20000 | 20000 | 20000 | 20000 | 20000 | 20000 | 20000 | 20000 | 20000 | 20000 | 20000 | 20000 | 20000 |  |  |  | 560000 | 164953.9999999983
 |  | 5.29 | 10000 | 10000 | 10000 | 10000 | 10000 | 10000 | 10000 | 10000 | 10000 | 10000 | 10000 | 10000 | 10000 | 10000 | 10000 | 10000 | 10000 | 10000 | 10000 | 10000 | 10000 | 10000 | 10000 | 10000 | 10000 | 10000 | 10000 | 10000 |  |  |  | 280000 | 77996.99999999913
 |  | 5.345 | 0 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 |  |  |  | -135000 | -31748.49999999972
 |  | 5.345 | 0 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 |  |  |  | -135000 | -31748.49999999972
 |  | 5.35 | 0 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 |  |  |  | -135000 | -31073.49999999973
 |  | 5.355 | 0 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 | -5000 |  |  |  | -135000 | -30398.49999999963
 |  | 5.395 | 0 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 |  |  |  | -67500 | -12499.24999999987
 |  | 5.405 | 0 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 |  |  |  | -67500 | -11824.24999999983
 |  | 5.42 | 0 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 |  |  |  | -67500 | -10811.74999999985
 |  | 5.43 | 0 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 |  |  |  | -67500 | -10136.74999999986
 |  | 5.465 | 0 | 0 | -10000 | -10000 | -10000 | -10000 | -10000 | -10000 | -10000 | -10000 | -10000 | -10000 | -10000 | -10000 | -10000 | -10000 | -10000 | -10000 | -10000 | -10000 | -10000 | -10000 | -10000 | -10000 | -10000 | -10000 | -10000 | -10000 |  |  |  | -260000 | -32796.99999999935
 |  | 5.56 | 0 | 0 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 |  |  |  | -65000 | -2024.249999999852
 |  | 5.591 | 0 | 0 | 0 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 |  |  |  | -62500 | -299.2499999998621
 |  | 5.53 | 0 | 0 | 0 | 0 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 |  |  |  | 60000 | 4161.749999999866
 |  | 5.53 | 0 | 0 | 0 | 0 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 |  |  |  | 60000 | 4161.749999999866
 |  | 5.4 | 0 | 0 | 0 | 0 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 |  |  |  | 120000 | 23923.49999999972
 |  | 5.4 | 0 | 0 | 0 | 0 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 |  |  |  | 120000 | 23923.49999999972
 |  | 5.69 | 0 | 0 | 0 | 0 | 0 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 | -2500 |  |  |  | -57500 | 4876.000000000178
 |  | 5.59 | 0 | 0 | 0 | 0 | 0 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 | 2500 |  |  |  | 57500 | 873.9999999998527