Actual Production

t(months) Rate
Cumulative Production
0.508834 439.5088 6592.632
1.362544 350.336 15701.37
2.232364 283.4836 23071.94
3.127994 240.1327 29555.53
4.03391 211.5472 35478.85
4.95065 190.8044 40821.37
5.870014 177.1805 45782.43
6.790301 164.344 50384.06
7.716962 154.5942 54712.69
8.64376 144.4755 58758.01
9.577469 136.8857 62590.8
10.51583 123.1162 66161.17
11.45749 117.377 69565.11
12.40022 111.0921 72786.78
13.348 106.9319 75887.81
14.28883 100.276 78795.81
15.24128 97.38068 81619.85
16.19325
92.365 84298.44
17.14178 87.35351 86831.69
18.08871 84.86371 89292.73
19.03527 80.46273 91626.15
19.98349 76.96973 93858.28
20.92809 74.13941 96008.32
21.87227 72.75763 98118.29
22.80737 73.18654 100167.5
23.74393 71.37103 102165.9
24.68682 66.59883 104097.3
25.62546 64.72831 105974.4
26.56082 64.91523 107792
27.488 63.93917 109582.3
28.42522 61.67546 111309.2
29.34716 59.12366 112964.7
30.2766 57.88586 114585.5
31.22187 55.11299 116183.8
32.14926 51.24735 117618.7
33.0709 49.47873 119004.1
34.00334 49.12605 120379.6
34.91626 49.19673 121757.1
35.79457 45.18095 122977
36.72054 46.17208 124269.8
37.64987
44.505 125516
38.54154 42.93504 126675.2
39.42777 42.09813 127811.9

Fitted Parameters
b
Di
qi
1.225163 0.379211 518.062
Fitted Production-Hyperbolic Model
t(months) Rate(B/D) Cumulative-adjusted
cumulative
for actual days on prod
0.508834 435.6718 6739.211 13244.42
1.362544 347.1617 15749.03 23798.14
2.232364 289.8361 23413.02 32609.15
3.127994 249.039 30193.64 40179.94
4.03391 218.8467 36220.65 46832.88
4.95065 195.5042 41669.14 52776.21
5.870014 177.0153 46616.48 58157.47
6.790301
162 51148.71 63082.27
7.716962 149.4735 55359.45 67626.27
8.64376 138.9146 59273.32 71849.27
9.577469 129.8209 62958.26 75795.83
10.51583 121.9171 66436.07 79502.11
11.45749 114.9869 69727.75 82997.71
12.40022 108.8699 72847.84 86307.35
13.348 103.4051 75827.2 89450.87
14.28883 98.54931 78645.85 92446.77
15.24128 94.12201 81371.11 95308.08
16.19325 90.11617 83979.04 98047.61
17.14178 86.48344 86472.83 100676.7
18.08871 83.16664 88866.92
103205
19.03527 80.12134 91172.44 105640.7
19.98349 77.30877 93400.94 107990.8
20.92809 74.71641 95546.48 110262.2
21.87227 72.31089 97622.02 112460.5
22.80737 70.09196 99614.53 114591.3
23.74393 68.01594
101551
116659
24.68682 66.05922 103444.6 118667.2
25.62546 64.23153 105277.4 120619.8
26.56082 62.51849 107055.1 122520.4
27.488 60.91762 108772.1 124372.3
28.42522 59.38926 110464.2 126177.7
29.34716 57.96663 112088.8 127939.9
30.2766 56.60698 113688.3 129660.7
31.22187 55.2949 115277.2 131341.7
32.14926 54.07161 116801.7 132985.5
33.0709 52.91401 118284.2 134594.1
34.00334 51.7975 119752.5 136168.7
34.91626 50.75391
121161 137711.6
35.79457 49.79301 122490.5 139225.3
36.72054 48.82276 123864.9 140709.5
37.64987 47.8903 125217.8 142165.4
38.54154 47.03206 126492.7 143595.2

40.33743 38.04842 128877.2

41.22492 37.62768 129893.2

39.42777
40.33743
41.22492
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85

46.21225
45.40311
44.64346
44.00275
43.20568
42.44004
41.70395
40.99568
40.31363
39.65632
39.0224
38.41059
37.81972
37.24871
36.69652
36.16223
35.64495
35.14385
34.65815
34.18715
33.73015
33.28653
32.85569
32.43706
32.03012
31.63436
31.24933
30.87456
30.50966
30.15421
29.80785
29.47022
29.14099
28.81982
28.50643
28.20052
27.90182
27.61007
27.32503
27.04645
26.77411
26.5078
26.24731
25.99245
25.74303
25.49888
25.25982

127737.7
128993.3
130197.8
131535.5
132848.9
134139.1
135406.9
136653.2
137878.7
139084.3
140270.5
141438.2
142587.9
143720.3
144835.9
145935.2
147018.8
148087.2
149140.8
150180.1
151205.5
152217.4
153216.2
154202.3
155176
156137.7
157087.7
158026.3
158953.7
159870.4
160776.6
161672.5
162558.4
163434.5
164301.1
165158.4
166006.6
166845.9
167676.6
168498.8
169312.8
170118.6
170916.5
171706.7
172489.3
173264.5
174032.4

145000
146380.3
147737.4
149075.1
150388.6
151678.8
152946.6
154192.8
155418.4
156623.9
157810.2
158977.9
160127.6
161260
162375.5
163474.9
164558.5
165626.8
166680.4
167719.7
168745.1
169757
170755.9
171741.9
172715.7
173677.3
174627.3
175565.9
176493.4
177410.1
178316.2
179212.1
180098
180974.2
181840.7
182698
183546.3
184385.6
185216.3
186038.5
186852.4
187658.3
188456.2
189246.4
190028.9
190804.1
191572

86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132

25.02569
24.79633
24.5716
24.35136
24.13545
23.92376
23.71616
23.51253
23.31274
23.1167
22.92428
22.7354
22.54994
22.36781
22.18893
22.01319
21.84053
21.67085
21.50407
21.34013
21.17894
21.02043
20.86454
20.7112
20.56035
20.41192
20.26585
20.12209
19.98057
19.84126
19.70408
19.569
19.43596
19.30492
19.17583
19.04864
18.92332
18.79981
18.67809
18.5581
18.43982
18.3232
18.20821
18.09481
17.98297
17.87266
17.76385

174793.1
175546.9
176293.9
177034.2
177767.9
178495.2
179216.2
179931
180639.7
181342.4
182039.3
182730.5
183416
184096
184770.5
185439.7
186103.7
186762.4
187416.2
188064.9
188708.8
189347.8
189982.1
190611.7
191236.7
191857.2
192473.3
193085
193692.4
194295.6
194894.6
195489.5
196080.4
196667.2
197250.2
197829.3
198404.5
198976
199543.9
200108
200668.6
201225.6
201779.1
202329.2
202875.9
203419.2
203959.3

192332.8
193086.6
193833.6
194573.9
195307.6
196034.9
196755.8
197470.6
198179.3
198882.1
199579
200270.1
200955.6
201635.6
202310.2
202979.4
203643.3
204302.1
204955.8
205604.6
206248.4
206887.4
207521.7
208151.3
208776.4
209396.9
210013
210624.7
211232.1
211835.3
212434.3
213029.2
213620
214206.9
214789.8
215368.9
215944.2
216515.7
217083.5
217647.7
218208.3
218765.3
219318.8
219868.9
220415.6
220958.9
221498.9

133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179

17.65649
17.55057
17.44605
17.34291
17.24112
17.14064
17.04146
16.94355
16.84688
16.75143
16.65717
16.56409
16.47215
16.38135
16.29165
16.20303
16.11548
16.02898
15.9435
15.85903
15.77555
15.69304
15.61149
15.53087
15.45118
15.37238
15.29448
15.21745
15.14128
15.06595
14.99145
14.91776
14.84488
14.77278
14.70146
14.6309
14.56108
14.49201
14.42366
14.35602
14.28909
14.22284
14.15728
14.09238
14.02814
13.96455
13.9016

204496
205029.6
205559.9
206087.1
206611.3
207132.3
207650.4
208165.5
208677.6
209186.9
209693.3
210196.8
210697.6
211195.6
211690.8
212183.4
212673.3
213160.6
213645.3
214127.4
214607
215084
215558.6
216030.8
216500.5
216967.8
217432.7
217895.4
218355.6
218813.7
219269.4
219722.9
220174.2
220623.3
221070.2
221515
221957.6
222398.2
222836.7
223273.1
223707.5
224139.9
224570.2
224998.6
225425.1
225849.6
226272.2

222035.7
222569.2
223099.6
223626.8
224150.9
224672
225190.1
225705.1
226217.3
226726.5
227232.9
227736.5
228237.2
228735.2
229230.5
229723
230213
230700.2
231184.9
231667
232146.6
232623.7
233098.3
233570.4
234040.1
234507.4
234972.4
235435
235895.3
236353.3
236809.1
237262.6
237713.8
238162.9
238609.9
239054.6
239497.3
239937.8
240376.3
240812.7
241247.1
241679.5
242109.9
242538.3
242964.8
243389.3
243811.9

180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226

13.83928
13.77757
13.71648
13.65598
13.59607
13.53675
13.478
13.41981
13.36218
13.30509
13.24855
13.19254
13.13705
13.08208
13.02762
12.97366
12.92019
12.86721
12.81472
12.76269
12.71114
12.66005
12.60941
12.55922
12.50947
12.46016
12.41128
12.36282
12.31478
12.26716
12.21994
12.17313
12.12671
12.08069
12.03505
11.98979
11.94492
11.90041
11.85627
11.81249
11.76907
11.72601
11.68329
11.64092
11.59889
11.5572
11.51583

226692.9
227111.8
227528.8
227943.9
228357.2
228768.7
229178.5
229586.4
229992.6
230397.1
230799.9
231200.9
231600.3
231998
232394
232788.4
233181.2
233572.4
233961.9
234349.9
234736.3
235121.2
235504.5
235886.3
236266.6
236645.4
237022.7
237398.5
237772.9
238145.8
238517.3
238887.4
239256
239623.3
239989.1
240353.6
240716.8
241078.5
241439
241798.1
242155.8
242512.3
242867.5
243221.4
243574
243925.3
244275.4

244232.6
244651.4
245068.4
245483.6
245896.9
246308.4
246718.1
247126.1
247532.3
247936.8
248339.5
248740.6
249140
249537.6
249933.7
250328.1
250720.9
251112
251501.6
251889.6
252276
252660.9
253044.2
253426
253806.3
254185.1
254562.4
254938.2
255312.6
255685.5
256057
256427
256795.7
257162.9
257528.8
257893.3
258256.4
258618.2
258978.6
259337.7
259695.5
260052
260407.1
260761
261113.6
261465
261815.1

227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273

11.4748
11.43409
11.3937
11.35362
11.31386
11.27441
11.23526
11.19641
11.15786
11.1196
11.08164
11.04396
11.00657
10.96945
10.93262
10.89605
10.85976
10.82374
10.78798
10.75248
10.71724
10.68226
10.64753
10.61306
10.57882
10.54484
10.51109
10.47759
10.44432
10.41129
10.37848
10.34591
10.31356
10.28144
10.24954
10.21786
10.18639
10.15514
10.1241
10.09328
10.06266
10.03225
10.00204
9.97203
9.942222
9.912611
9.883197

244624.2
244971.8
245318.2
245663.3
246007.3
246350
246691.6
247032
247371.2
247709.2
248046.1
248381.8
248716.4
249049.9
249382.2
249713.5
250043.6
250372.6
250700.6
251027.5
251353.3
251678
252001.7
252324.3
252645.9
252966.5
253286
253604.6
253922.1
254238.6
254554.1
254868.6
255182.1
255494.7
255806.3
256116.9
256426.6
256735.3
257043
257349.9
257655.8
257960.8
258264.8
258568
258870.2
259171.6
259472

262163.9
262511.5
262857.9
263203
263546.9
263889.7
264231.2
264571.6
264910.8
265248.8
265585.7
265921.5
266256.1
266589.5
266921.9
267253.1
267583.3
267912.3
268240.3
268567.1
268892.9
269217.7
269541.4
269864
270185.6
270506.2
270825.7
271144.2
271461.7
271778.2
272093.7
272408.2
272721.8
273034.3
273345.9
273656.5
273966.2
274274.9
274582.7
274889.5
275195.4
275500.4
275804.5
276107.6
276409.9
276711.2
277011.7

274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320

9.853975
9.824946
9.796105
9.767453
9.738986
9.710704
9.682603
9.654683
9.626941
9.599376
9.571986
9.54477
9.517725
9.490849
9.464143
9.437602
9.411227
9.385015
9.358966
9.333076
9.307346
9.281772
9.256355
9.231092
9.205981
9.181023
9.156214
9.131554
9.107041
9.082674
9.058452
9.034373
9.010436
8.98664
8.962983
8.939465
8.916083
8.892837
8.869725
8.846746
8.8239
8.801184
8.778598
8.756141
8.733811
8.711607
8.689529

259771.6
260070.3
260368.1
260665
260961
261256.3
261550.6
261844.1
262136.8
262428.6
262719.6
263009.7
263299.1
263587.6
263875.3
264162.2
264448.3
264733.6
265018.1
265301.9
265584.8
265867
266148.4
266429
266708.8
266987.9
267266.3
267543.9
267820.7
268096.9
268372.2
268646.9
268920.8
269194
269466.5
269738.2
270009.3
270279.6
270549.3
270818.2
271086.4
271354
271620.9
271887.1
272152.6
272417.4
272681.6

277311.2
277609.9
277907.7
278204.6
278500.7
278795.9
279090.3
279383.8
279676.4
279968.2
280259.2
280549.4
280838.7
281127.3
281415
281701.9
281988
282273.3
282557.8
282841.5
283124.5
283406.6
283688
283968.6
284248.5
284527.6
284806
285083.6
285360.4
285636.5
285911.9
286186.5
286460.5
286733.7
287006.1
287277.9
287548.9
287819.3
288088.9
288357.9
288626.1
288893.7
289160.5
289426.7
289692.2
289957.1
290221.2

321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367

8.667575
8.645743
8.624034
8.602446
8.580977
8.559628
8.538396
8.517281
8.496282
8.475398
8.454628
8.43397
8.413425
8.39299
8.372666
8.352451
8.332344
8.312345
8.292452
8.272665
8.252982
8.233403
8.213928
8.194555
8.175283
8.156111
8.137039
8.118067
8.099192
8.080415
8.061734
8.04315
8.02466
8.006264
7.987963
7.969754
7.951637
7.933611
7.915676
7.897832
7.880076
7.862409
7.84483
7.827338
7.809933
7.792613
7.775379

272945.1
273207.9
273470.1
273731.6
273992.4
274252.6
274512.2
274771.1
275029.4
275287.1
275544.1
275800.5
276056.3
276311.4
276565.9
276819.9
277073.2
277325.8
277577.9
277829.4
278080.3
278330.6
278580.3
278829.4
279078
279325.9
279573.3
279820.1
280066.3
280311.9
280557
280801.5
281045.5
281288.9
281531.7
281774
282015.7
282256.9
282497.5
282737.6
282977.2
283216.2
283454.7
283692.6
283930
284166.9
284403.3

290484.7
290747.5
291009.7
291271.2
291532.1
291792.3
292051.9
292310.8
292569.1
292826.7
293083.8
293340.2
293595.9
293851.1
294105.6
294359.5
294612.8
294865.5
295117.6
295369.1
295620
295870.3
296120
296369.1
296617.6
296865.6
297112.9
297359.7
297605.9
297851.6
298096.7
298341.2
298585.1
298828.5
299071.3
299313.6
299555.4
299796.5
300037.2
300277.3
300516.8
300755.8
300994.3
301232.3
301469.7
301706.6
301943

368
369
370
371
372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400
401
402
403
404
405
406
407
408
409
410
411
412
413
414

7.758229
7.741164
7.724181
7.707281
7.690464
7.673728
7.657072
7.640497
7.624001
7.607585
7.591247
7.574987
7.558804
7.542698
7.526668
7.510713
7.494834
7.479029
7.463298
7.447641
7.432056
7.416544
7.401104
7.385735
7.370437
7.355209
7.340051
7.324963
7.309943
7.294991
7.280108
7.265292
7.250543
7.23586
7.221243
7.206692
7.192206
7.177784
7.163427
7.149134
7.134903
7.120736
7.106631
7.092588
7.078607
7.064687
7.050828

284639.2
284874.5
285109.3
285343.6
285577.4
285810.7
286043.4
286275.7
286507.5
286738.8
286969.5
287199.8
287429.6
287658.9
287887.7
288116
288343.9
288571.2
288798.1
289024.5
289250.5
289475.9
289700.9
289925.4
290149.5
290373.1
290596.2
290818.9
291041.1
291262.9
291484.2
291705.1
291925.5
292145.5
292365
292584.1
292802.7
293020.9
293238.7
293456
293672.9
293889.4
294105.5
294321.1
294536.3
294751
294965.4

302178.8
302414.1
302649
302883.3
303117
303350.3
303583.1
303815.4
304047.1
304278.4
304509.2
304739.5
304969.3
305198.6
305427.4
305655.7
305883.5
306110.9
306337.8
306564.2
306790.1
307015.6
307240.6
307465.1
307689.2
307912.8
308135.9
308358.6
308580.8
308802.6
309023.9
309244.8
309465.2
309685.1
309904.7
310123.7
310342.4
310560.6
310778.4
310995.7
311212.6
311429.1
311645.1
311860.7
312075.9
312290.7
312505

415
416
417
418
419
420
421
422
423
424
425
426
427
428
429
430
431
432
433
434
435
436
437
438
439
440
441
442
443
444
445
446
447
448
449
450
451
452
453
454
455
456
457
458
459
460
461

7.037029
7.023289
7.00961
6.99599
6.982428
6.968925
6.95548
6.942092
6.928761
6.915488
6.90227
6.889109
6.876004
6.862954
6.849959
6.837018
6.824132
6.8113
6.798521
6.785796
6.773123
6.760503
6.747935
6.735419
6.722955
6.710542
6.698179
6.685867
6.673606
6.661394
6.649232
6.63712
6.625056
6.613041
6.601074
6.589156
6.577285
6.565461
6.553685
6.541956
6.530273
6.518637
6.507047
6.495502
6.484003
6.47255
6.461141

295179.3
295392.8
295605.9
295818.6
296030.8
296242.7
296454.1
296665.2
296875.8
297086
297295.9
297505.3
297714.3
297923
298131.2
298339.1
298546.5
298753.6
298960.2
299166.5
299372.4
299578
299783.1
299987.8
300192.2
300396.2
300599.9
300803.1
301006
301208.5
301410.6
301612.4
301813.8
302014.8
302215.5
302415.8
302615.8
302815.4
303014.6
303213.5
303412
303610.1
303808
304005.4
304202.5
304399.3
304595.7

312719
312932.5
313145.6
313358.2
313570.5
313782.4
313993.8
314204.8
314415.5
314625.7
314835.5
315045
315254
315462.6
315670.9
315878.7
316086.2
316293.2
316499.9
316706.2
316912.1
317117.6
317322.8
317527.5
317731.9
317935.9
318139.5
318342.8
318545.6
318748.1
318950.3
319152
319353.5
319554.5
319755.2
319955.5
320155.4
320355
320554.2
320753.1
320951.6
321149.8
321347.6
321545.1
321742.2
321939
322135.4

462
463
464
465
466
467
468
469
470
471
472
473
474
475
476
477
478
479
480

6.449776
6.438457
6.427181
6.415949
6.404761
6.393616
6.382514
6.371454
6.360438
6.349464
6.338531
6.327641
6.316792
6.305984
6.295218
6.284492
6.273807
6.263162
6.252557

304791.8
304987.5
305182.9
305378
305572.7
305767
305961.1
306154.7
306348.1
306541.1
306733.8
306926.2
307118.2
307309.9
307501.3
307692.3
307883.1
308073.5
308263.5

322331.5
322527.2
322722.6
322917.6
323112.3
323306.7
323500.7
323694.4
323887.8
324080.8
324273.5
324465.8
324657.9
324849.6
325040.9
325232
325422.7
325613.1
325803.2

cumulative

Decline Rate
Nominal-Monthly
Nominal-Annual
Annual Effective Decline
0.318903 3.826835
0.978221563
0.254115 3.049384
0.952611874
0.212154 2.545849
0.92159358
0.182292 2.187498
0.887802887
0.160191 1.922296
0.85372924
0.143105 1.717262
0.820442822
0.129572 1.554859
0.788780888
0.118581 1.422969
0.759002468
0.109412 1.312939
0.730971828
0.101683 1.220192
0.704826589
0.095026 1.140315
0.680281816
0.089241 1.07089
0.657296592
0.084168 1.010017
0.635787318
0.079691 0.956286
0.615682519
0.07569 0.908285
0.596784836
0.072136 0.865633
0.579214954
0.068895 0.826745
0.562528968
0.065963 0.791558
0.546861967
0.063304 0.759649
0.532169617
0.060876 0.730515
0.518339361
0.058647 0.703766
0.505281472
0.056588 0.679061
0.492907274
0.054691 0.656291
0.481227971
0.05293 0.635161
0.470149952
0.051306 0.615671
0.459721613
0.049786 0.597435
0.449779103
0.048354 0.580248
0.440240506
0.047016 0.564194
0.431181629
0.045762 0.549147
0.422557954
0.04459 0.535086
0.414380807
0.043472 0.521661
0.40646603
0.04243 0.509165
0.399002675
0.041435 0.497222
0.39178203
0.040475 0.485697
0.384731735
0.039579 0.474952
0.378085015
0.038732 0.464784
0.371729064
0.037915 0.454977
0.365537218
0.037151 0.44581
0.359694549
0.036447 0.43737
0.354267313
0.035737 0.428847
0.348740618
0.035055 0.420657
0.343384552
0.034427 0.413118
0.33841588

Exponential Portion
Terminal Decline(effective)
10%
t(Switch)
214
q(switch) 12.03505
t(months) Rate(B/D)
0 12.03505 239989.1
1 11.9291 240351.8
2 11.82407 240711.2
3 11.71998 241067.5
4 11.6168 241420.7
5 11.51452 241770.7
6 11.41315 242117.7
7 11.31267 242461.6
8 11.21308 242802.5
9 11.11436 243140.3
10 11.01651 243475.2
11 10.91952 243807.2
12 10.82339 244136.2
13 10.7281 244462.4
14 10.63365 244785.6
15 10.54004
245106
16 10.44724 245423.6
17 10.35527 245738.4
18 10.2641 246050.5
19 10.17374 246359.8
20 10.08417 246666.3
21 9.995391 246970.2
22 9.907393 247271.4
23 9.82017 247569.9
24 9.733715 247865.8
25 9.648021 248159.1
26 9.563081 248449.8
27 9.478889
248738
28 9.395439 249023.6
29 9.312723 249306.7
30 9.230735 249587.3
31 9.149469 249865.5
32 9.068919 250141.1
33 8.989078 250414.4
34 8.909939 250685.3
35 8.831498 250953.8
36 8.753747 251219.9
37 8.67668 251483.6
38 8.600292 251745.1
39 8.524576 252004.2
40 8.449527 252261.1
41 8.375139 252515.7

0.033826
0.033234
0.032678
0.032209
0.031626
0.031065
0.030526
0.030008
0.029509
0.029028
0.028564
0.028116
0.027683
0.027265
0.026861
0.02647
0.026091
0.025725
0.025369
0.025024
0.02469
0.024365
0.02405
0.023743
0.023445
0.023156
0.022874
0.0226
0.022332
0.022072
0.021819
0.021572
0.021331
0.021096
0.020866
0.020642
0.020424
0.02021
0.020001
0.019797
0.019598
0.019403
0.019212
0.019026
0.018843
0.018665
0.01849

0.405917
0.39881
0.392137
0.386509
0.379508
0.372783
0.366317
0.360096
0.354105
0.348331
0.342763
0.337389
0.332199
0.327184
0.322333
0.31764
0.313097
0.308695
0.304429
0.300292
0.296277
0.292381
0.288596
0.284919
0.281345
0.277869
0.274486
0.271195
0.267989
0.264867
0.261825
0.258859
0.255967
0.253146
0.250394
0.247707
0.245083
0.24252
0.240016
0.237569
0.235177
0.232838
0.23055
0.228311
0.226121
0.223976
0.221876

0.333634604
0.328881712
0.324388651
0.320575702
0.315802185
0.31118532
0.306717267
0.302390708
0.298198804
0.294135153
0.29019376
0.286369004
0.282655605
0.279048605
0.275543339
0.272135413
0.268820688
0.265595261
0.262455445
0.259397756
0.256418903
0.253515767
0.250685396
0.247924993
0.245231903
0.242603606
0.240037709
0.237531936
0.235084125
0.232692215
0.230354244
0.228068344
0.225832732
0.223645707
0.221505645
0.219410996
0.217360278
0.215352072
0.213385024
0.211457835
0.209569262
0.207718115
0.205903251
0.204123577
0.20237804
0.200665634
0.198985389

42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88

8.301406
8.228322
8.155881
8.084078
8.012907
7.942363
7.872439
7.803132
7.734434
7.666341
7.598848
7.531949
7.465639
7.399913
7.334765
7.270191
7.206186
7.142744
7.07986
7.01753
6.955749
6.894512
6.833814
6.77365
6.714016
6.654907
6.596318
6.538245
6.480683
6.423628
6.367076
6.311021
6.25546
6.200388
6.145801
6.091694
6.038064
5.984906
5.932216
5.879989
5.828223
5.776912
5.726053
5.675642
5.625675
5.576147
5.527056

252768.1
253018.2
253266.2
253511.9
253755.5
253996.9
254236.3
254473.5
254708.6
254941.7
255172.7
255401.6
255628.6
255853.6
256076.5
256297.5
256516.6
256733.8
256949
257162.3
257373.8
257583.4
257791.1
257997
258201.1
258403.4
258604
258802.7
258999.7
259195
259388.6
259580.4
259770.6
259959.1
260145.9
260331.1
260514.7
260696.6
260877
261055.7
261232.9
261408.5
261582.6
261755.1
261926.1
262095.7
262263.7

0.018318
0.01815
0.017986
0.017825
0.017667
0.017512
0.01736
0.017211
0.017064
0.016921
0.01678
0.016642
0.016506
0.016373
0.016242
0.016113
0.015987
0.015863
0.015741
0.015621
0.015503
0.015387
0.015272
0.01516
0.01505
0.014941
0.014834
0.014729
0.014625
0.014523
0.014423
0.014324
0.014227
0.014131
0.014036
0.013943
0.013851
0.013761
0.013672
0.013584
0.013498
0.013412
0.013328
0.013245
0.013163
0.013082
0.013003

0.21982
0.217805
0.215831
0.213896
0.212
0.210141
0.208317
0.206528
0.204773
0.203051
0.201361
0.199702
0.198073
0.196473
0.194902
0.193359
0.191842
0.190351
0.188887
0.187447
0.186031
0.184638
0.183269
0.181922
0.180597
0.179293
0.17801
0.176748
0.175504
0.174281
0.173076
0.171889
0.170721
0.16957
0.168436
0.167319
0.166218
0.165133
0.164064
0.16301
0.161971
0.160947
0.159936
0.15894
0.157958
0.156989
0.156033

0.197336376
0.1957177
0.194128501
0.192567952
0.191035258
0.189529651
0.188050396
0.18659678
0.185168119
0.183763751
0.182383042
0.181025375
0.179690158
0.178376819
0.177084805
0.175813581
0.174562632
0.173331459
0.17211958
0.170926528
0.169751852
0.168595115
0.167455895
0.166333782
0.16522838
0.164139305
0.163066185
0.162008658
0.160966376
0.159938998
0.158926197
0.157927652
0.156943053
0.155972101
0.155014503
0.154069976
0.153138243
0.152219038
0.1513121
0.150417176
0.149534021
0.148662396
0.147802067
0.14695281
0.146114403
0.145286633
0.144469292

89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135

5.478396
5.430165
5.382359
5.334974
5.288005
5.241451
5.195306
5.149567
5.104231
5.059294
5.014753
4.970604
4.926844
4.883469
4.840475
4.797861
4.755621
4.713753
4.672254
4.631121
4.590349
4.549936
4.509879
4.470175
4.43082
4.391812
4.353147
4.314823
4.276836
4.239183
4.201862
4.16487
4.128203
4.091859
4.055835
4.020128
3.984736
3.949655
3.914882
3.880416
3.846254
3.812392
3.778828
3.74556
3.712585
3.6799
3.647503

262430.2
262595.3
262758.9
262921.1
263081.9
263241.2
263399.1
263555.7
263710.8
263864.7
264017.1
264168.2
264318
264466.4
264613.6
264759.4
264904
265047.3
265189.4
265330.1
265469.7
265608
265745.1
265881
266015.7
266149.2
266281.5
266412.7
266542.7
266671.6
266799.3
266925.9
267051.4
267175.8
267299.1
267421.3
267542.5
267662.5
267781.6
267899.5
268016.5
268132.3
268247.2
268361.1
268474
268585.8
268696.7

0.012924
0.012847
0.01277
0.012695
0.01262
0.012547
0.012474
0.012402
0.012332
0.012262
0.012193
0.012125
0.012057
0.011991
0.011925
0.01186
0.011796
0.011733
0.01167
0.011608
0.011547
0.011487
0.011427
0.011368
0.01131
0.011252
0.011195
0.011139
0.011083
0.011028
0.010973
0.010919
0.010866
0.010813
0.010761
0.01071
0.010658
0.010608
0.010558
0.010508
0.010459
0.010411
0.010363
0.010315
0.010268
0.010222
0.010176

0.15509
0.15416
0.153242
0.152336
0.151442
0.150559
0.149688
0.148828
0.147979
0.14714
0.146313
0.145495
0.144687
0.14389
0.143102
0.142323
0.141554
0.140795
0.140044
0.139302
0.138569
0.137844
0.137128
0.136419
0.135719
0.135027
0.134343
0.133666
0.132997
0.132336
0.131681
0.131034
0.130394
0.12976
0.129134
0.128514
0.127901
0.127294
0.126694
0.1261
0.125512
0.12493
0.124354
0.123784
0.12322
0.122661
0.122108

0.143662175
0.142865087
0.142077833
0.141300227
0.140532086
0.139773232
0.139023492
0.138282696
0.137550679
0.136827281
0.136112345
0.135405718
0.13470725
0.134016796
0.133334215
0.132659366
0.131992115
0.13133233
0.130679881
0.130034643
0.129396491
0.128765306
0.128140971
0.12752337
0.126912391
0.126307924
0.125709862
0.1251181
0.124532536
0.123953068
0.123379599
0.122812033
0.122250276
0.121694236
0.121143823
0.120598949
0.120059528
0.119525474
0.118996707
0.118473144
0.117954707
0.117441318
0.116932901
0.116429381
0.115930685
0.115436743
0.114947483

136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182

3.615391
3.583561
3.552012
3.520741
3.489745
3.459022
3.428569
3.398385
3.368466
3.33881
3.309416
3.280281
3.251401
3.222777
3.194404
3.166281
3.138405
3.110775
3.083389
3.056243
3.029336
3.002667
2.976232
2.950029
2.924058
2.898315
2.872799
2.847507
2.822438
2.79759
2.77296
2.748547
2.72435
2.700365
2.676591
2.653027
2.62967
2.606519
2.583572
2.560826
2.538281
2.515935
2.493785
2.47183
2.450068
2.428498
2.407118

268806.6
268915.6
269023.5
269130.6
269236.7
269341.8
269446
269549.3
269651.7
269753.2
269853.9
269953.6
270052.4
270150.4
270247.5
270343.8
270439.2
270533.7
270627.5
270720.4
270812.5
270903.7
270994.2
271083.9
271172.8
271260.9
271348.2
271434.8
271520.6
271605.7
271690
271773.5
271856.3
271938.4
272019.8
272100.4
272180.4
272259.6
272338.2
272416
272493.2
272569.7
272645.5
272720.6
272795.1
272868.9
272942.1

0.01013
0.010085
0.01004
0.009996
0.009952
0.009909
0.009866
0.009823
0.009781
0.009739
0.009698
0.009657
0.009616
0.009576
0.009536
0.009496
0.009457
0.009419
0.00938
0.009342
0.009304
0.009267
0.00923
0.009193
0.009157
0.009121
0.009085
0.009049
0.009014
0.008979
0.008945
0.00891
0.008877
0.008843
0.008809
0.008776
0.008743
0.008711
0.008679
0.008647
0.008615
0.008583
0.008552
0.008521
0.00849
0.00846
0.008429

0.121561
0.121019
0.120482
0.119951
0.119425
0.118903
0.118387
0.117876
0.11737
0.116869
0.116372
0.11588
0.115393
0.11491
0.114431
0.113957
0.113488
0.113022
0.112561
0.112104
0.111652
0.111203
0.110758
0.110317
0.10988
0.109447
0.109018
0.108592
0.10817
0.107752
0.107337
0.106926
0.106518
0.106114
0.105713
0.105315
0.104921
0.10453
0.104143
0.103758
0.103377
0.102998
0.102623
0.102251
0.101882
0.101516
0.101152

0.114462838
0.11398274
0.113507123
0.113035921
0.112569073
0.112106515
0.111648187
0.111194029
0.110743981
0.110297988
0.109855991
0.109417936
0.108983768
0.108553434
0.108126881
0.107704058
0.107284915
0.106869402
0.106457471
0.106049073
0.105644162
0.105242691
0.104844616
0.104449892
0.104058475
0.103670323
0.103285393
0.102903644
0.102525035
0.102149527
0.101777079
0.101407654
0.101041214
0.10067772
0.100317137
0.099959428
0.099604558
0.099252492
0.098903196
0.098556636
0.098212778
0.097871591
0.097533042
0.0971971
0.096863733
0.096532911
0.096204604

183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229

2.385926
2.364921
2.344101
2.323464
2.303008
2.282733
2.262636
2.242716
2.222972
2.203401
2.184003
2.164775
2.145717
2.126826
2.108102
2.089543
2.071147
2.052913
2.034839
2.016925
1.999168
1.981568
1.964122
1.94683
1.929691
1.912702
1.895863
1.879172
1.862628
1.84623
1.829976
1.813865
1.797896
1.782068
1.766379
1.750828
1.735414
1.720136
1.704992
1.689981
1.675103
1.660356
1.645738
1.631249
1.616888
1.602653
1.588544

273014.6
273086.5
273157.8
273228.4
273298.4
273367.8
273436.6
273504.8
273572.4
273639.3
273705.7
273771.6
273836.8
273901.4
273965.5
274029
274092
274154.4
274216.3
274277.6
274338.4
274398.6
274458.3
274517.5
274576.2
274634.3
274691.9
274749.1
274805.7
274861.8
274917.4
274972.6
275027.2
275081.4
275135.1
275188.3
275241.1
275293.4
275345.2
275396.6
275447.5
275498
275548
275597.6
275646.8
275695.5
275743.8

0.008399
0.00837
0.00834
0.008311
0.008282
0.008253
0.008224
0.008196
0.008167
0.008139
0.008112
0.008084
0.008057
0.008029
0.008002
0.007976
0.007949
0.007923
0.007897
0.007871
0.007845
0.007819
0.007794
0.007769
0.007743
0.007719
0.007694
0.007669
0.007645
0.007621
0.007597
0.007573
0.007549
0.007526
0.007502
0.007479
0.007456
0.007433
0.007411
0.007388
0.007366
0.007343
0.007321
0.007299
0.007278
0.007256
0.007234

0.100792
0.100434
0.100079
0.099727
0.099378
0.099032
0.098688
0.098347
0.098008
0.097672
0.097338
0.097007
0.096679
0.096353
0.096029
0.095708
0.09539
0.095073
0.094759
0.094447
0.094138
0.09383
0.093525
0.093222
0.092922
0.092623
0.092327
0.092033
0.09174
0.09145
0.091162
0.090876
0.090592
0.09031
0.090029
0.089751
0.089475
0.0892
0.088928
0.088657
0.088388
0.088121
0.087855
0.087592
0.08733
0.08707
0.086812

0.095878782
0.095555416
0.095234478
0.094915939
0.094599771
0.094285948
0.093974442
0.093665226
0.093358276
0.093053564
0.092751066
0.092450757
0.092152613
0.091856608
0.09156272
0.091270925
0.0909812
0.090693522
0.090407869
0.090124218
0.089842548
0.089562838
0.089285067
0.089009213
0.088735256
0.088463176
0.088192953
0.087924568
0.087658001
0.087393232
0.087130244
0.086869018
0.086609535
0.086351777
0.086095727
0.085841367
0.08558868
0.085337649
0.085088257
0.084840487
0.084594323
0.084349749
0.084106749
0.083865308
0.083625409
0.083387038
0.08315018

230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276

1.574559
1.560696
1.546956
1.533337
1.519838
1.506458
1.493195
1.480049
1.467019
1.454104
1.441302
1.428613
1.416036
1.403569
1.391212
1.378964
1.366824
1.354791
1.342863
1.331041
1.319323
1.307708
1.296195
1.284783
1.273472
1.262261
1.251148
1.240133
1.229215
1.218394
1.207667
1.197035
1.186496
1.176051
1.165697
1.155434
1.145262
1.135179
1.125185
1.11528
1.105461
1.095729
1.086082
1.07652
1.067043
1.057649
1.048337

275791.6
275839.1
275886.1
275932.7
275978.9
276024.7
276070.1
276115.1
276159.7
276203.9
276247.7
276291.2
276334.2
276376.9
276419.2
276461.1
276502.6
276543.8
276584.7
276625.1
276665.2
276705
276744.4
276783.4
276822.2
276860.5
276898.6
276936.3
276973.6
277010.7
277047.4
277083.8
277119.8
277155.6
277191
277226.2
277261
277295.5
277329.7
277363.6
277397.2
277430.5
277463.5
277496.3
277528.7
277560.8
277592.7

0.007213
0.007192
0.007171
0.00715
0.007129
0.007108
0.007087
0.007067
0.007047
0.007027
0.007006
0.006987
0.006967
0.006947
0.006928
0.006908
0.006889
0.00687
0.006851
0.006832
0.006813
0.006794
0.006775
0.006757
0.006739
0.00672
0.006702
0.006684
0.006666
0.006648
0.006631
0.006613
0.006595
0.006578
0.006561
0.006544
0.006526
0.006509
0.006492
0.006476
0.006459
0.006442
0.006426
0.006409
0.006393
0.006377
0.006361

0.086555
0.0863
0.086047
0.085795
0.085545
0.085296
0.08505
0.084804
0.084561
0.084319
0.084078
0.083839
0.083601
0.083365
0.083131
0.082898
0.082666
0.082436
0.082207
0.081979
0.081753
0.081529
0.081306
0.081084
0.080863
0.080644
0.080426
0.080209
0.079994
0.07978
0.079567
0.079356
0.079145
0.078936
0.078729
0.078522
0.078317
0.078113
0.07791
0.077708
0.077507
0.077307
0.077109
0.076912
0.076716
0.076521
0.076327

0.082914819
0.082680942
0.082448533
0.082217578
0.081988064
0.081759975
0.0815333
0.081308023
0.081084132
0.080861613
0.080640454
0.080420642
0.080202163
0.079985005
0.079769157
0.079554605
0.079341338
0.079129344
0.07891861
0.078709126
0.07850088
0.078293861
0.078088057
0.077883457
0.07768005
0.077477827
0.077276775
0.077076884
0.076878145
0.076680547
0.076484079
0.076288732
0.076094496
0.07590136
0.075709316
0.075518354
0.075328464
0.075139636
0.074951863
0.074765134
0.074579441
0.074394775
0.074211127
0.074028488
0.07384685
0.073666203
0.073486541

277
278
279
280
281
282
283
284
285
286
287
288
289

1.039108
1.02996
1.020892
1.011904
1.002996
0.994166
0.985413
0.976738
0.968139
0.959615
0.951167
0.942793
0.934493

277624.3
277655.6
277686.7
277717.4
277747.9
277778.1
277808.1
277837.8
277867.2
277896.4
277925.3
277954
277982.4

0.006344
0.006329
0.006313
0.006297
0.006281
0.006265
0.00625
0.006234
0.006219
0.006204
0.006189
0.006173
0.006158
0.006143
0.006129
0.006114
0.006099
0.006084
0.00607
0.006055
0.006041
0.006027
0.006012
0.005998
0.005984
0.00597
0.005956
0.005942
0.005928
0.005915
0.005901
0.005887
0.005874
0.00586
0.005847
0.005834
0.00582
0.005807
0.005794
0.005781
0.005768
0.005755
0.005742
0.005729
0.005717
0.005704
0.005691

0.076134
0.075942
0.075751
0.075562
0.075373
0.075186
0.074999
0.074814
0.074629
0.074446
0.074263
0.074082
0.073901
0.073722
0.073543
0.073366
0.073189
0.073014
0.072839
0.072665
0.072492
0.07232
0.072149
0.071979
0.07181
0.071641
0.071474
0.071307
0.071141
0.070976
0.070812
0.070649
0.070487
0.070325
0.070164
0.070004
0.069845
0.069687
0.069529
0.069373
0.069217
0.069061
0.068907
0.068753
0.068601
0.068448
0.068297

0.073307854
0.073130135
0.072953374
0.072777565
0.072602699
0.072428768
0.072255765
0.072083682
0.071912512
0.071742246
0.071572878
0.0714044
0.071236805
0.071070085
0.070904235
0.070739246
0.070575111
0.070411825
0.07024938
0.070087769
0.069926985
0.069767023
0.069607876
0.069449537
0.069291999
0.069135258
0.068979305
0.068824136
0.068669744
0.068516123
0.068363267
0.06821117
0.068059827
0.067909231
0.067759378
0.06761026
0.067461873
0.067314211
0.067167269
0.06702104
0.066875521
0.066730705
0.066586587
0.066443162
0.066300425
0.06615837
0.066016993

500
450
400
350
300
250
200
150
100
50
0
0

0.005679
0.005666
0.005654
0.005642
0.005629
0.005617
0.005605
0.005593
0.005581
0.005569
0.005557
0.005545
0.005533
0.005521
0.005509
0.005498
0.005486
0.005474
0.005463
0.005452
0.00544
0.005429
0.005417
0.005406
0.005395
0.005384
0.005373
0.005362
0.005351
0.00534
0.005329
0.005318
0.005307
0.005297
0.005286
0.005275
0.005265
0.005254
0.005243
0.005233
0.005223
0.005212
0.005202
0.005192
0.005181
0.005171
0.005161

0.068146
0.067996
0.067847
0.067699
0.067551
0.067404
0.067258
0.067112
0.066967
0.066823
0.06668
0.066537
0.066395
0.066253
0.066112
0.065972
0.065833
0.065694
0.065556
0.065418
0.065281
0.065145
0.065009
0.064874
0.06474
0.064606
0.064473
0.064341
0.064209
0.064077
0.063947
0.063817
0.063687
0.063558
0.06343
0.063302
0.063175
0.063048
0.062922
0.062796
0.062671
0.062547
0.062423
0.0623
0.062177
0.062054
0.061933

0.065876289
0.065736253
0.065596879
0.065458163
0.0653201
0.065182685
0.065045915
0.064909783
0.064774285
0.064639417
0.064505174
0.064371552
0.064238546
0.064106152
0.063974366
0.063843182
0.063712598
0.063582608
0.063453209
0.063324396
0.063196165
0.063068513
0.062941434
0.062814925
0.062688983
0.062563603
0.062438781
0.062314513
0.062190797
0.062067627
0.061945
0.061822912
0.061701361
0.061580341
0.06145985
0.061339883
0.061220438
0.061101511
0.060983099
0.060865197
0.060747802
0.060630912
0.060514523
0.060398631
0.060283233
0.060168326
0.060053906

0.005151
0.005141
0.005131
0.005121
0.005111
0.005101
0.005091
0.005081
0.005072
0.005062
0.005052
0.005043
0.005033
0.005024
0.005014
0.005005
0.004995
0.004986
0.004976
0.004967
0.004958
0.004949
0.004939
0.00493
0.004921
0.004912
0.004903
0.004894
0.004885
0.004876
0.004867
0.004858
0.004849
0.004841
0.004832
0.004823
0.004814
0.004806
0.004797
0.004789
0.00478
0.004772
0.004763
0.004755
0.004746
0.004738
0.004729

0.061812
0.061691
0.061571
0.061451
0.061332
0.061213
0.061095
0.060978
0.060861
0.060744
0.060628
0.060512
0.060397
0.060283
0.060168
0.060055
0.059942
0.059829
0.059717
0.059605
0.059493
0.059383
0.059272
0.059162
0.059053
0.058944
0.058835
0.058727
0.058619
0.058512
0.058405
0.058299
0.058193
0.058087
0.057982
0.057878
0.057773
0.057669
0.057566
0.057463
0.05736
0.057258
0.057156
0.057055
0.056954
0.056853
0.056753

0.059939971
0.059826518
0.059713542
0.059601042
0.059489013
0.059377453
0.059266359
0.059155728
0.059045556
0.058935841
0.058826581
0.058717771
0.058609409
0.058501492
0.058394018
0.058286984
0.058180386
0.058074222
0.05796849
0.057863186
0.057758308
0.057653854
0.05754982
0.057446203
0.057343003
0.057240215
0.057137837
0.057035867
0.056934302
0.056833139
0.056732377
0.056632013
0.056532044
0.056432468
0.056333282
0.056234485
0.056136073
0.056038045
0.055940397
0.055843129
0.055746237
0.05564972
0.055553574
0.055457799
0.055362391
0.055267348
0.055172669

0.004721
0.004713
0.004705
0.004696
0.004688
0.00468
0.004672
0.004664
0.004656
0.004648
0.00464
0.004632
0.004624
0.004616
0.004608
0.0046
0.004592
0.004585
0.004577

0.056653
0.056554
0.056455
0.056356
0.056258
0.05616
0.056062
0.055965
0.055869
0.055772
0.055676
0.05558
0.055485
0.05539
0.055296
0.055201
0.055108
0.055014
0.054921

0.055078351
0.054984392
0.054890789
0.054797542
0.054704647
0.054612103
0.054519907
0.054428058
0.054336553
0.054245391
0.054154569
0.054064086
0.05397394
0.053884128
0.053794649
0.053705501
0.053616681
0.053528189
0.053440022

0.006509

257528.8
257891.5
258250.9
258607.2
258960.3
259310.4
259657.3
260001.2
260342.1
260680
261014.9
261346.9
261675.9
262002
262325.3
262645.7
262963.3
263278.1
263590.1
263899.4
264206
264509.8
264811
265109.5
265405.5
265698.7
265989.5
266277.6
266563.2
266846.4
267127
267405.1
267680.8
267954.1
268224.9
268493.4
268759.5
269023.3
269284.7
269543.9
269800.8
270055.4

Terminal Decline(effective)
7.50%
t(Switch)
311
q(switch) 8.892837
t(months) rate
Cumulative
0 8.892837 270279.6
1 8.835141 270548.2
2 8.77782 270815.1
3 8.720871 271080.2
4 8.664291 271343.6
5 8.608078 271605.2
6 8.55223 271865.2
7 8.496744 272123.5
8 8.441619 272380.2
9 8.386851 272635.1
10 8.332438 272888.4
11 8.278378 273140.1
12 8.224669 273390.1
13 8.171309 273638.5
14 8.118294 273885.3
15 8.065624 274130.5
16 8.013295 274374.1
17 7.961306 274616.1
18 7.909654 274856.6
19 7.858337 275095.5
20 7.807354 275332.8
21 7.756701 275568.6
22 7.706376 275802.9
23 7.656378 276035.7
24 7.606705 276266.9
25 7.557354 276496.7
26 7.508322 276724.9
27 7.45961 276951.7
28 7.411213
277177
29 7.36313 277400.8
30 7.315359 277623.2
31 7.267898 277844.2
32 7.220745 278063.7
33 7.173897 278281.8
34 7.127354 278498.4
35 7.081113 278713.7
36 7.035172 278927.6
37 6.989528
279140
38 6.944181 279351.1
39 6.899128 279560.9
40 6.854368 279769.2
41 6.809898 279976.3

5%

287819.3
288087.9
288354.7
288619.8
288883.2
289144.9
289404.9
289663.2
289919.8
290174.8
290428.1
290679.8
290929.8
291178.2
291425
291670.2
291913.8
292155.8
292396.3
292635.2
292872.5
293108.3
293342.6
293575.3
293806.6
294036.3
294264.6
294491.3
294716.6
294940.5
295162.9
295383.8
295603.3
295821.4
296038.1
296253.3
296467.2
296679.7
296890.8
297100.5
297308.9
297515.9

270307.7
270557.9
270805.8
271051.6
271295.2
271536.6
271775.9
272013.1
272248.3
272481.3
272712.3
272941.3
273168.3
273393.2
273616.2
273837.2
274056.3
274273.4
274488.6
274702
274913.4
275123
275330.8
275536.7
275740.8
275943.1
276143.6
276342.4
276539.4
276734.7
276928.2
277120.1
277310.3
277498.8
277685.6
277870.8
278054.3
278236.3
278416.6
278595.4
278772.5
278948.2
279122.2
279294.8
279465.8
279635.3
279803.3

42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88

6.765716
6.721821
6.678211
6.634883
6.591837
6.54907
6.506581
6.464367
6.422427
6.380759
6.339362
6.298233
6.257371
6.216774
6.17644
6.136368
6.096556
6.057003
6.017706
5.978664
5.939875
5.901338
5.863051
5.825012
5.78722
5.749673
5.71237
5.675309
5.638489
5.601907
5.565563
5.529454
5.49358
5.457938
5.422528
5.387347
5.352395
5.317669
5.283169
5.248892
5.214838
5.181005
5.147391
5.113996
5.080817
5.047853
5.015104

280181.9
280386.3
280589.3
280791
280991.4
281190.5
281388.3
281584.8
281780.1
281974
282166.7
282358.2
282548.4
282737.4
282925.2
283111.7
283297.1
283481.2
283664.1
283845.9
284026.5
284205.9
284384.1
284561.2
284737.1
284911.9
285085.6
285258.1
285429.5
285599.8
285769
285937.1
286104.1
286270
286434.9
286598.6
286761.3
286923
287083.6
287243.2
287401.7
287559.2
287715.7
287871.2
288025.6
288179.1
288331.5

297721.6
297926
298129
298330.7
298531.1
298730.2
298928
299124.5
299319.7
299513.7
299706.4
299897.9
300088.1
300277.1
300464.8
300651.4
300836.7
301020.9
301203.8
301385.5
301566.1
301745.5
301923.8
302100.8
302276.8
302451.6
302625.2
302797.7
302969.2
303139.5
303308.6
303476.7
303643.7
303809.7
303974.5
304138.3
304301
304462.7
304623.3
304782.8
304941.4
305098.9
305255.3
305410.8
305565.3
305718.7
305871.2

279969.9
280135
280298.6
280460.8
280621.5
280780.9
280938.8
281095.3
281250.5
281404.3
281556.8
281707.9
281857.6
282006.1
282153.2
282299.1
282443.7
282587
282729
282869.8
283009.3
283147.7
283284.8
283420.7
283555.4
283688.9
283821.2
283952.4
284082.4
284211.3
284339
284465.6
284591.1
284715.5
284838.8
284961
285082.1
285202.2
285321.2
285439.2
285556.1
285672
285786.9
285900.7
286013.6
286125.5
286236.4

89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135

4.982566
4.95024
4.918124
4.886215
4.854514
4.823019
4.791728
4.76064
4.729753
4.699067
4.668581
4.638291
4.608199
4.578301
4.548598
4.519087
4.489768
4.460639
4.431699
4.402947
4.374381
4.346001
4.317805
4.289791
4.26196
4.234309
4.206837
4.179544
4.152427
4.125487
4.098721
4.072129
4.04571
4.019462
3.993384
3.967476
3.941735
3.916162
3.890754
3.865512
3.840433
3.815517
3.790762
3.766168
3.741734
3.717458
3.69334

288483
288633.5
288783
288931.5
289079.1
289225.7
289371.4
289516.1
289659.9
289802.8
289944.7
290085.7
290225.8
290365
290503.2
290640.6
290777.1
290912.7
291047.4
291181.3
291314.3
291446.4
291577.6
291708.1
291837.6
291966.3
292094.2
292221.3
292347.5
292472.9
292597.5
292721.3
292844.3
292966.5
293087.9
293208.5
293328.3
293447.4
293565.7
293683.2
293799.9
293915.9
294031.2
294145.7
294259.4
294372.4
294484.7

306022.7
306173.1
306322.7
306471.2
306618.8
306765.4
306911.1
307055.8
307199.6
307342.4
307484.3
307625.3
307765.4
307904.6
308042.9
308180.3
308316.8
308452.4
308587.1
308720.9
308853.9
308986
309117.3
309247.7
309377.3
309506
309633.9
309760.9
309887.2
310012.6
310137.2
310261
310384
310506.2
310627.6
310748.2
310868
310987.1
311105.3
311222.8
311339.6
311455.6
311570.8
311685.3
311799.1
311912.1
312024.4

286346.3
286455.2
286563.2
286670.2
286776.3
286881.5
286985.7
287089
287191.4
287292.9
287393.5
287493.2
287592.1
287690
287787.2
287883.4
287978.8
288073.4
288167.1
288260
288352.1
288443.4
288533.9
288623.6
288712.5
288800.6
288887.9
288974.5
289060.3
289145.3
289229.6
289313.2
289396
289478.1
289559.4
289640.1
289720
289799.3
289877.8
289955.7
290032.8
290109.3
290185.1
290260.3
290334.8
290408.6
290481.8

136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182

3.669378
3.645571
3.621919
3.598421
3.575075
3.55188
3.528836
3.505941
3.483195
3.460597
3.438145
3.415839
3.393677
3.37166
3.349785
3.328052
3.30646
3.285008
3.263695
3.242521
3.221484
3.200583
3.179818
3.159188
3.138692
3.118328
3.098097
3.077997
3.058027
3.038187
3.018476
2.998893
2.979436
2.960106
2.940901
2.921821
2.902865
2.884031
2.86532
2.84673
2.828261
2.809912
2.791681
2.773569
2.755575
2.737697
2.719935

294596.2
294707.1
294817.2
294926.6
295035.3
295143.2
295250.5
295357.1
295463
295568.2
295672.7
295776.5
295879.7
295982.2
296084
296185.2
296285.7
296385.6
296484.8
296583.4
296681.3
296778.6
296875.3
296971.3
297066.7
297161.5
297255.7
297349.3
297442.2
297534.6
297626.4
297717.5
297808.1
297898.1
297987.5
298076.3
298164.6
298252.2
298339.4
298425.9
298511.9
298597.3
298682.2
298766.5
298850.2
298933.5
299016.2

312135.9
312246.7
312356.8
312466.2
312574.9
312682.9
312790.2
312896.7
313002.6
313107.8
313212.4
313316.2
313419.4
313521.9
313623.7
313724.9
313825.4
313925.3
314024.5
314123
314221
314318.3
314414.9
314511
314606.4
314701.2
314795.4
314888.9
314981.9
315074.3
315166
315257.2
315347.8
315437.8
315527.2
315616
315704.2
315791.9
315879
315965.6
316051.5
316137
316221.8
316306.1
316389.9
316473.1
316555.8

169

290554.3
290626.2
290697.4
290768.1
290838.1
290907.5
290976.3
291044.4
291112
291179
291245.4
291311.2
291376.4
291441.1
291505.2
291568.7
291631.7
291694.1
291755.9
291817.2
291878
291938.3
291998
292057.2
292115.8
292174
292231.6
292288.7
292345.3
292401.5
292457.1
292512.2
292566.9
292621.1
292674.8
292728
292780.8
292833
292884.9
292936.3
292987.2
293037.7
293087.7
293137.3
293186.4
293235.1
293283.4

183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229

2.702289
2.684757
2.667338
2.650033
2.63284
2.615758
2.598788
2.581927
2.565176
2.548533
2.531999
2.515572
2.499251
2.483036
2.466927
2.450921
2.43502
2.419222
2.403527
2.387933
2.37244
2.357048
2.341756
2.326563
2.311469
2.296472
2.281573
2.26677
2.252064
2.237453
2.222936
2.208514
2.194186
2.17995
2.165807
2.151756
2.137795
2.123926
2.110146
2.096456
2.082854
2.069341
2.055915
2.042577
2.029325
2.016159
2.003078

299098.3
299179.9
299261
299341.6
299421.6
299501.1
299580.1
299658.6
299736.6
299814.1
299891.1
299967.5
300043.5
300119
300194
300268.5
300342.5
300416.1
300489.1
300561.7
300633.8
300705.5
300776.7
300847.4
300917.7
300987.5
301056.9
301125.8
301194.2
301262.2
301329.8
301397
301463.7
301529.9
301595.8
301661.2
301726.2
301790.7
301854.9
301918.6
301981.9
302044.9
302107.4
302169.4
302231.1
302292.4
302353.3

316638
316719.6
316800.7
316881.2
316961.3
317040.8
317119.8
317198.3
317276.3
317353.7
317430.7
317507.2
317583.2
317658.6
317733.6
317808.2
317882.2
317955.7
318028.8
318101.4
318173.5
318245.2
318316.3
318387.1
318457.3
318527.2
318596.5
318665.4
318733.9
318801.9
318869.5
318936.6
319003.3
319069.6
319135.4
319200.9
319265.8
319330.4
319394.6
319458.3
319521.6
319584.5
319647
319709.1
319770.8
319832.1
319893

293331.3
293378.8
293425.8
293472.4
293518.6
293564.4
293609.8
293654.8
293699.4
293743.6
293787.4
293830.8
293873.9
293916.5
293958.8
294000.8
294042.3
294083.5
294124.3
294164.8
294204.9
294244.6
294284
294323.1
294361.8
294400.2
294438.2
294475.9
294513.3
294550.3
294587
294623.4
294659.5
294695.3
294730.7
294765.8
294800.6
294835.1
294869.3
294903.3
294936.9
294970.2
295003.2
295035.9
295068.4
295100.5
295132.4

230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276

1.990082
1.977171
1.964343
1.951599
1.938937
1.926358
1.91386
1.901443
1.889107
1.87685
1.864674
1.852576
1.840557
1.828615
1.816752
1.804965
1.793254
1.78162
1.770061
1.758577
1.747168
1.735832
1.724571
1.713382
1.702266
1.691222
1.680249
1.669348
1.658517
1.647757
1.637067
1.626446
1.615894
1.60541
1.594994
1.584646
1.574365
1.564151
1.554003
1.543921
1.533904
1.523952
1.514065
1.504242
1.494483
1.484787
1.475154

302413.8
302473.9
302533.6
302593
302651.9
302710.5
302768.7
302826.5
302883.9
302941
302997.6
303054
303109.9
303165.5
303220.7
303275.6
303330.1
303384.3
303438.1
303491.5
303544.7
303597.4
303649.9
303701.9
303753.7
303805.1
303856.2
303906.9
303957.4
304007.4
304057.2
304106.7
304155.8
304204.6
304253.1
304301.2
304349.1
304396.7
304443.9
304490.8
304537.5
304583.8
304629.8
304675.5
304721
304766.1
304811

319953.5
320013.6
320073.3
320132.6
320191.6
320250.1
320308.3
320366.1
320423.6
320480.6
320537.3
320593.6
320649.6
320705.2
320760.4
320815.3
320869.8
320923.9
320977.7
321031.2
321084.3
321137.1
321189.5
321241.6
321293.3
321344.8
321395.8
321446.6
321497
321547.1
321596.9
321646.3
321695.4
321744.2
321792.7
321840.9
321888.8
321936.3
321983.6
322030.5
322077.1
322123.4
322169.5
322215.2
322260.6
322305.8
322350.6

295164
295195.3
295226.3
295257.1
295287.6
295317.8
295347.7
295377.4
295406.9
295436
295465
295493.6
295522

277
278
279
280
281
282
283
284
285
286
287
288
289

1.465583
1.456074
1.446628
1.437242
1.427917
1.418653
1.409449
1.400305
1.39122
1.382194
1.373226
1.364317
1.355466

304855.5
304899.8
304943.8
304987.4
305030.9
305074
305116.8
305159.4
305201.7
305243.7
305285.5
305326.9
305368.1

322395.2
322439.4
322483.4
322527.1
322570.5
322613.6
322656.5
322699.1
322741.4
322783.4
322825.1
322866.6
322907.8

500
450
400
350
300
250

Series1

200
150
100
50
0
0

100

200

300

400

Chart XX: Cumulative oil production over 40 years

315000

307,962.66

310000
305000

297,597.23

300000

Bbls

295000
290000
285000
280000

276,960.10

275000
270000
265000
260000

10% Terminal Decline

7.5% Terminal Decline

Hyperbolic

Modified Hyperbolic Exponential

Modified Hyperbolic Exponential

terminal decline 10%

Switch Point
214
t(months) Rate(B/D)
0.508834 435.6718
1.362544 347.1617
2.232364 289.8361
3.127994 249.039
4.03391 218.8467
4.95065 195.5042
5.870014 177.0153
6.790301
162
7.716962 149.4735
8.64376 138.9146
9.577469 129.8209
10.51583 121.9171
11.45749 114.9869
12.40022 108.8699
13.348 103.4051
14.28883 98.54931
15.24128 94.12201
16.19325 90.11617
17.14178 86.48344
18.08871 83.16664
19.03527 80.12134
19.98349 77.30877
20.92809 74.71641
21.87227 72.31089
22.80737 70.09196
23.74393 68.01594
24.68682 66.05922
25.62546 64.23153
26.56082 62.51849
27.488 60.91762
28.42522 59.38926
29.34716 57.96663
30.2766 56.60698
31.22187 55.2949
32.14926 54.07161
33.0709 52.91401
34.00334 51.7975
34.91626 50.75391
35.79457 49.79301
36.72054 48.82276
37.64987 47.8903
38.54154 47.03206

terminal decline 7.5%

Switch Point
311
t(months) Rate(B/D)
0.508834 435.6718
1.362544 347.1617
2.232364 289.8361
3.127994 249.039
4.03391 218.8467
4.95065 195.5042
5.870014 177.0153
6.790301
162
7.716962 149.4735
8.64376 138.9146
9.577469 129.8209
10.51583 121.9171
11.45749 114.9869
12.40022 108.8699
13.348 103.4051
14.28883 98.54931
15.24128 94.12201
16.19325 90.11617
17.14178 86.48344
18.08871 83.16664
19.03527 80.12134
19.98349 77.30877
20.92809 74.71641
21.87227 72.31089
22.80737 70.09196
23.74393 68.01594
24.68682 66.05922
25.62546 64.23153
26.56082 62.51849
27.488 60.91762
28.42522 59.38926
29.34716 57.96663
30.2766 56.60698
31.22187 55.2949
32.14926 54.07161
33.0709 52.91401
34.00334 51.7975
34.91626 50.75391
35.79457 49.79301
36.72054 48.82276
37.64987 47.8903
38.54154 47.03206

Cumulative
6739.211
15749.03
23413.02
30193.64
36220.65
41669.14
46616.48
51148.71
55359.45
59273.32
62958.26
66436.07
69727.75
72847.84
75827.2
78645.85
81371.11
83979.04
86472.83
88866.92
91172.44
93400.94
95546.48
97622.02
99614.53
101551
103444.6
105277.4
107055.1
108772.1
110464.2
112088.8
113688.3
115277.2
116801.7
118284.2
119752.5
121161
122490.5
123864.9
125217.8
126492.7

0.024333
0.056864
0.084536
0.109018
0.130779
0.150452
0.168315
0.184679
0.199882
0.214014
0.227319
0.239876
0.251761
0.263026
0.273784
0.283961
0.293801
0.303217
0.312221
0.320865
0.32919
0.337236
0.344983
0.352477
0.359671
0.366663
0.3735
0.380117
0.386536
0.392736
0.398845
0.404711
0.410486
0.416223
0.421727
0.42708
0.432382
0.437467
0.442268
0.44723
0.452115
0.456718

Cumulative
6739.211
15749.03
23413.02
30193.64
36220.65
41669.14
46616.48
51148.71
55359.45
59273.32
62958.26
66436.07
69727.75
72847.84
75827.2
78645.85
81371.11
83979.04
86472.83
88866.92
91172.44
93400.94
95546.48
97622.02
99614.53
101551
103444.6
105277.4
107055.1
108772.1
110464.2
112088.8
113688.3
115277.2
116801.7
118284.2
119752.5
121161
122490.5
123864.9
125217.8
126492.7

0.022645
0.052921
0.078674
0.101458
0.12171
0.140019
0.156643
0.171872
0.186021
0.199173
0.211555
0.223242
0.234302
0.244787
0.254798
0.264269
0.273427
0.28219
0.29057
0.298615
0.306362
0.31385
0.32106
0.328034
0.334729
0.341237
0.347599
0.353758
0.359731
0.365501
0.371187
0.376646
0.382021
0.38736
0.392482
0.397464
0.402398
0.407131
0.411598
0.416216
0.420763
0.425047

39.42777
40.33743
41.22492
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85

46.21225
45.40311
44.64346
44.00275
43.20568
42.44004
41.70395
40.99568
40.31363
39.65632
39.0224
38.41059
37.81972
37.24871
36.69652
36.16223
35.64495
35.14385
34.65815
34.18715
33.73015
33.28653
32.85569
32.43706
32.03012
31.63436
31.24933
30.87456
30.50966
30.15421
29.80785
29.47022
29.14099
28.81982
28.50643
28.20052
27.90182
27.61007
27.32503
27.04645
26.77411
26.5078
26.24731
25.99245
25.74303
25.49888
25.25982

127737.7
128993.3
130197.8
131234.6
132548
133838.2
135106
136352.3
137577.8
138783.4
139969.7
141137.3
142287.1
143419.4
144535
145634.3
146717.9
147786.3
148839.9
149879.2
150904.6
151916.5
152915.3
153901.4
154875.1
155836.8
156786.8
157725.4
158652.9
159569.6
160475.7
161371.6
162257.5
163133.6
164000.2
164857.5
165705.7
166545.1
167375.8
168198
169011.9
169817.7
170615.7
171405.8
172188.4
172963.6
173731.5

0.461214
0.465747
0.470096
0.473839
0.478582
0.48324
0.487818
0.492317
0.496742
0.501095
0.505378
0.509594
0.513746
0.517834
0.521862
0.525831
0.529744
0.533601
0.537406
0.541158
0.54486
0.548514
0.55212
0.555681
0.559197
0.562669
0.566099
0.569488
0.572837
0.576146
0.579418
0.582653
0.585852
0.589015
0.592144
0.595239
0.598302
0.601332
0.604332
0.6073
0.610239
0.613149
0.61603
0.618883
0.621708
0.624507
0.62728

39.42777
40.33743
41.22492
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85

46.21225
45.40311
44.64346
44.00275
43.20568
42.44004
41.70395
40.99568
40.31363
39.65632
39.0224
38.41059
37.81972
37.24871
36.69652
36.16223
35.64495
35.14385
34.65815
34.18715
33.73015
33.28653
32.85569
32.43706
32.03012
31.63436
31.24933
30.87456
30.50966
30.15421
29.80785
29.47022
29.14099
28.81982
28.50643
28.20052
27.90182
27.61007
27.32503
27.04645
26.77411
26.5078
26.24731
25.99245
25.74303
25.49888
25.25982

127737.7
128993.3
130197.8
131234.6
132548
133838.2
135106
136352.3
137577.8
138783.4
139969.7
141137.3
142287.1
143419.4
144535
145634.3
146717.9
147786.3
148839.9
149879.2
150904.6
151916.5
152915.3
153901.4
154875.1
155836.8
156786.8
157725.4
158652.9
159569.6
160475.7
161371.6
162257.5
163133.6
164000.2
164857.5
165705.7
166545.1
167375.8
168198
169011.9
169817.7
170615.7
171405.8
172188.4
172963.6
173731.5

0.42923
0.433449
0.437497
0.440981
0.445394
0.449729
0.45399
0.458177
0.462295
0.466346
0.470333
0.474256
0.47812
0.481925
0.485673
0.489367
0.493008
0.496598
0.500139
0.503631
0.507077
0.510477
0.513833
0.517147
0.520419
0.52365
0.526842
0.529996
0.533113
0.536193
0.539238
0.542248
0.545225
0.548169
0.551081
0.553962
0.556812
0.559632
0.562424
0.565187
0.567922
0.570629
0.573311
0.575966
0.578595
0.5812
0.583781

86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132

25.02569
24.79633
24.5716
24.35136
24.13545
23.92376
23.71616
23.51253
23.31274
23.1167
22.92428
22.7354
22.54994
22.36781
22.18893
22.01319
21.84053
21.67085
21.50407
21.34013
21.17894
21.02043
20.86454
20.7112
20.56035
20.41192
20.26585
20.12209
19.98057
19.84126
19.70408
19.569
19.43596
19.30492
19.17583
19.04864
18.92332
18.79981
18.67809
18.5581
18.43982
18.3232
18.20821
18.09481
17.98297
17.87266
17.76385

174492.3
175246.1
175993
176733.3
177467
178194.3
178915.3
179630.1
180338.8
181041.5
181738.4
182429.6
183115.1
183795.1
184469.6
185138.8
185802.8
186461.6
187115.3
187764
188407.9
189046.9
189681.2
190310.8
190935.8
191556.4
192172.4
192784.2
193391.6
193994.7
194593.7
195188.6
195779.5
196366.4
196949.3
197528.4
198103.7
198675.2
199243
199807.2
200367.7
200924.7
201478.3
202028.4
202575
203118.4
203658.4

0.630027
0.632748
0.635445
0.638118
0.640768
0.643393
0.645997
0.648577
0.651136
0.653674
0.65619
0.658685
0.661161
0.663616
0.666051
0.668468
0.670865
0.673243
0.675604
0.677946
0.680271
0.682578
0.684868
0.687142
0.689398
0.691639
0.693863
0.696072
0.698265
0.700443
0.702606
0.704754
0.706887
0.709006
0.711111
0.713202
0.715279
0.717342
0.719392
0.721429
0.723453
0.725465
0.727463
0.729449
0.731423
0.733385
0.735335

86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132

25.02569
24.79633
24.5716
24.35136
24.13545
23.92376
23.71616
23.51253
23.31274
23.1167
22.92428
22.7354
22.54994
22.36781
22.18893
22.01319
21.84053
21.67085
21.50407
21.34013
21.17894
21.02043
20.86454
20.7112
20.56035
20.41192
20.26585
20.12209
19.98057
19.84126
19.70408
19.569
19.43596
19.30492
19.17583
19.04864
18.92332
18.79981
18.67809
18.5581
18.43982
18.3232
18.20821
18.09481
17.98297
17.87266
17.76385

174492.3
175246.1
175993
176733.3
177467
178194.3
178915.3
179630.1
180338.8
181041.5
181738.4
182429.6
183115.1
183795.1
184469.6
185138.8
185802.8
186461.6
187115.3
187764
188407.9
189046.9
189681.2
190310.8
190935.8
191556.4
192172.4
192784.2
193391.6
193994.7
194593.7
195188.6
195779.5
196366.4
196949.3
197528.4
198103.7
198675.2
199243
199807.2
200367.7
200924.7
201478.3
202028.4
202575
203118.4
203658.4

0.586337
0.58887
0.59138
0.593868
0.596333
0.598777
0.601199
0.603601
0.605983
0.608344
0.610686
0.613008
0.615312
0.617597
0.619863
0.622112
0.624343
0.626557
0.628754
0.630933
0.633097
0.635244
0.637376
0.639491
0.641591
0.643677
0.645747
0.647802
0.649843
0.65187
0.653883
0.655882
0.657867
0.659839
0.661798
0.663744
0.665677
0.667598
0.669506
0.671401
0.673285
0.675157
0.677017
0.678865
0.680702
0.682528
0.684342

133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179

17.65649
17.55057
17.44605
17.34291
17.24112
17.14064
17.04146
16.94355
16.84688
16.75143
16.65717
16.56409
16.47215
16.38135
16.29165
16.20303
16.11548
16.02898
15.9435
15.85903
15.77555
15.69304
15.61149
15.53087
15.45118
15.37238
15.29448
15.21745
15.14128
15.06595
14.99145
14.91776
14.84488
14.77278
14.70146
14.6309
14.56108
14.49201
14.42366
14.35602
14.28909
14.22284
14.15728
14.09238
14.02814
13.96455
13.9016

204195.1
204728.7
205259
205786.3
206310.4
206831.5
207349.5
207864.6
208376.8
208886
209392.4
209895.9
210396.7
210894.7
211389.9
211882.5
212372.4
212859.7
213344.4
213826.5
214306.1
214783.2
215257.7
215729.9
216199.6
216666.9
217131.9
217594.5
218054.8
218512.8
218968.5
219422
219873.3
220322.4
220769.3
221214.1
221656.8
222097.3
222535.8
222972.2
223406.6
223839
224269.4
224697.8
225124.2
225548.7
225971.4

0.737273
0.739199
0.741114
0.743018
0.74491
0.746792
0.748662
0.750522
0.752371
0.75421
0.756038
0.757856
0.759664
0.761462
0.763251
0.765029
0.766798
0.768557
0.770307
0.772048
0.77378
0.775502
0.777216
0.77892
0.780616
0.782304
0.783982
0.785653
0.787315
0.788968
0.790614
0.792251
0.793881
0.795502
0.797116
0.798722
0.80032
0.801911
0.803494
0.80507
0.806638
0.808199
0.809753
0.8113
0.81284
0.814373
0.815899

133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179

17.65649
17.55057
17.44605
17.34291
17.24112
17.14064
17.04146
16.94355
16.84688
16.75143
16.65717
16.56409
16.47215
16.38135
16.29165
16.20303
16.11548
16.02898
15.9435
15.85903
15.77555
15.69304
15.61149
15.53087
15.45118
15.37238
15.29448
15.21745
15.14128
15.06595
14.99145
14.91776
14.84488
14.77278
14.70146
14.6309
14.56108
14.49201
14.42366
14.35602
14.28909
14.22284
14.15728
14.09238
14.02814
13.96455
13.9016

204195.1
204728.7
205259
205786.3
206310.4
206831.5
207349.5
207864.6
208376.8
208886
209392.4
209895.9
210396.7
210894.7
211389.9
211882.5
212372.4
212859.7
213344.4
213826.5
214306.1
214783.2
215257.7
215729.9
216199.6
216666.9
217131.9
217594.5
218054.8
218512.8
218968.5
219422
219873.3
220322.4
220769.3
221214.1
221656.8
222097.3
222535.8
222972.2
223406.6
223839
224269.4
224697.8
225124.2
225548.7
225971.4

0.686146
0.687939
0.689721
0.691493
0.693254
0.695005
0.696746
0.698476
0.700197
0.701908
0.70361
0.705302
0.706985
0.708658
0.710322
0.711977
0.713624
0.715261
0.71689
0.71851
0.720121
0.721724
0.723319
0.724906
0.726484
0.728054
0.729617
0.731171
0.732718
0.734257
0.735788
0.737312
0.738828
0.740338
0.741839
0.743334
0.744821
0.746302
0.747775
0.749242
0.750701
0.752154
0.7536
0.75504
0.756473
0.757899
0.759319

180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226

13.83928
13.77757
13.71648
13.65598
13.59607
13.53675
13.478
13.41981
13.36218
13.30509
13.24855
13.19254
13.13705
13.08208
13.02762
12.97366
12.92019
12.86721
12.81472
12.76269
12.71114
12.66005
12.60941
12.55922
12.50947
12.46016
12.41128
12.36282
12.31478
12.26716
12.21994
12.17313
12.12671
12.08069
12.03505
11.9291
11.82407
11.71998
11.6168
11.51452
11.41315
11.31267
11.21308
11.11436
11.01651
10.91952
10.82339

226392.1
226810.9
227227.9
227643
228056.4
228467.9
228877.6
229285.6
229691.8
230096.2
230499
230900.1
231299.4
231697.1
232093.2
232487.6
232880.3
233271.5
233661.1
234049
234435.5
234820.3
235203.7
235585.5
235965.7
236344.5
236721.8
237097.7
237472
237845
238216.4
238586.5
238955.2
239322.4
239688.3
240050.9
240410.4
240766.7
241119.8
241469.9
241816.8
242160.7
242501.6
242839.5
243174.4
243506.3
243835.4

0.817418
0.81893
0.820435
0.821934
0.823427
0.824913
0.826392
0.827865
0.829332
0.830792
0.832246
0.833694
0.835136
0.836572
0.838002
0.839426
0.840844
0.842257
0.843663
0.845064
0.846459
0.847849
0.849233
0.850612
0.851985
0.853352
0.854715
0.856072
0.857423
0.85877
0.860111
0.861447
0.862778
0.864104
0.865425
0.866735
0.868033
0.869319
0.870594
0.871858
0.873111
0.874352
0.875583
0.876803
0.878012
0.879211
0.880399

180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226

13.83928
13.77757
13.71648
13.65598
13.59607
13.53675
13.478
13.41981
13.36218
13.30509
13.24855
13.19254
13.13705
13.08208
13.02762
12.97366
12.92019
12.86721
12.81472
12.76269
12.71114
12.66005
12.60941
12.55922
12.50947
12.46016
12.41128
12.36282
12.31478
12.26716
12.21994
12.17313
12.12671
12.08069
12.03505
11.98979
11.94492
11.90041
11.85627
11.81249
11.76907
11.72601
11.68329
11.64092
11.59889
11.5572
11.51583

226392.1
226810.9
227227.9
227643
228056.4
228467.9
228877.6
229285.6
229691.8
230096.2
230499
230900.1
231299.4
231697.1
232093.2
232487.6
232880.3
233271.5
233661.1
234049
234435.5
234820.3
235203.7
235585.5
235965.7
236344.5
236721.8
237097.7
237472
237845
238216.4
238586.5
238955.2
239322.4
239688.3
240052.8
240415.9
240777.7
241138.1
241497.2
241855
242211.4
242566.6
242920.5
243273.1
243624.4
243974.5

0.760733
0.762141
0.763542
0.764937
0.766326
0.767708
0.769085
0.770456
0.771821
0.77318
0.774533
0.775881
0.777223
0.778559
0.77989
0.781215
0.782535
0.78385
0.785159
0.786462
0.787761
0.789054
0.790342
0.791625
0.792903
0.794176
0.795444
0.796707
0.797965
0.799218
0.800466
0.801709
0.802948
0.804182
0.805412
0.806636
0.807857
0.809072
0.810283
0.81149
0.812692
0.81389
0.815084
0.816273
0.817458
0.818638
0.819815

227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273

10.7281
10.63365
10.54004
10.44724
10.35527
10.2641
10.17374
10.08417
9.995391
9.907393
9.82017
9.733715
9.648021
9.563081
9.478889
9.395439
9.312723
9.230735
9.149469
9.068919
8.989078
8.909939
8.831498
8.753747
8.67668
8.600292
8.524576
8.449527
8.375139
8.301406
8.228322
8.155881
8.084078
8.012907
7.942363
7.872439
7.803132
7.734434
7.666341
7.598848
7.531949
7.465639
7.399913
7.334765
7.270191
7.206186
7.142744

244161.5
244484.8
244805.2
245122.8
245437.6
245749.6
246058.9
246365.4
246669.3
246970.5
247269
247564.9
247858.2
248148.9
248437.1
248722.7
249005.8
249286.4
249564.6
249840.3
250113.5
250384.4
250652.9
250919
251182.8
251444.2
251703.4
251960.2
252214.8
252467.2
252717.3
252965.3
253211
253454.6
253696.1
253935.4
254172.6
254407.7
254640.8
254871.8
255100.8
255327.7
255552.7
255775.7
255996.7
256215.7
256432.9

0.881576
0.882744
0.8839
0.885047
0.886184
0.88731
0.888427
0.889534
0.890631
0.891719
0.892797
0.893865
0.894924
0.895974
0.897014
0.898045
0.899067
0.900081
0.901085
0.90208
0.903067
0.904045
0.905014
0.905975
0.906928
0.907872
0.908807
0.909735
0.910654
0.911565
0.912468
0.913364
0.914251
0.91513
0.916002
0.916866
0.917723
0.918572
0.919413
0.920247
0.921074
0.921894
0.922706
0.923511
0.924309
0.9251
0.925884

227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273

11.4748
11.43409
11.3937
11.35362
11.31386
11.27441
11.23526
11.19641
11.15786
11.1196
11.08164
11.04396
11.00657
10.96945
10.93262
10.89605
10.85976
10.82374
10.78798
10.75248
10.71724
10.68226
10.64753
10.61306
10.57882
10.54484
10.51109
10.47759
10.44432
10.41129
10.37848
10.34591
10.31356
10.28144
10.24954
10.21786
10.18639
10.15514
10.1241
10.09328
10.06266
10.03225
10.00204
9.97203
9.942222
9.912611
9.883197

244323.4
244671
245017.3
245362.5
245706.4
246049.2
246390.7
246731.1
247070.3
247408.3
247745.2
248080.9
248415.5
248749
249081.4
249412.6
249742.7
250071.8
250399.7
250726.6
251052.4
251377.2
251700.8
252023.5
252345.1
252665.6
252985.2
253303.7
253621.2
253937.7
254253.2
254567.7
254881.3
255193.8
255505.4
255816
256125.7
256434.4
256742.2
257049
257354.9
257659.9
257964
258267.1
258569.3
258870.7
259171.1

0.820987
0.822155
0.823319
0.824478
0.825634
0.826786
0.827933
0.829077
0.830217
0.831353
0.832485
0.833613
0.834737
0.835858
0.836975
0.838088
0.839197
0.840303
0.841405
0.842503
0.843598
0.844689
0.845777
0.846861
0.847942
0.849019
0.850092
0.851163
0.85223
0.853293
0.854353
0.85541
0.856464
0.857514
0.858561
0.859605
0.860645
0.861683
0.862717
0.863748
0.864776
0.865801
0.866822
0.867841
0.868857
0.869869
0.870879

274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320

7.07986
7.01753
6.955749
6.894512
6.833814
6.77365
6.714016
6.654907
6.596318
6.538245
6.480683
6.423628
6.367076
6.311021
6.25546
6.200388
6.145801
6.091694
6.038064
5.984906
5.932216
5.879989
5.828223
5.776912
5.726053
5.675642
5.625675
5.576147
5.527056
5.478396
5.430165
5.382359
5.334974
5.288005
5.241451
5.195306
5.149567
5.104231
5.059294
5.014753
4.970604
4.926844
4.883469
4.840475
4.797861
4.755621
4.713753

256648.1
256861.4
257072.9
257282.5
257490.2
257696.2
257900.3
258102.6
258303.1
258501.9
258698.9
258894.2
259087.7
259279.6
259469.7
259658.2
259845.1
260030.2
260213.8
260395.7
260576.1
260754.8
260932
261107.6
261281.7
261454.2
261625.3
261794.8
261962.8
262129.3
262294.4
262458
262620.2
262781
262940.3
263098.3
263254.8
263410
263563.8
263716.2
263867.3
264017.1
264165.6
264312.7
264458.6
264603.1
264746.4

0.926661
0.927431
0.928195
0.928951
0.929702
0.930445
0.931182
0.931912
0.932636
0.933354
0.934065
0.934771
0.935469
0.936162
0.936849
0.937529
0.938204
0.938873
0.939535
0.940192
0.940843
0.941489
0.942129
0.942763
0.943391
0.944014
0.944632
0.945244
0.94585
0.946452
0.947048
0.947638
0.948224
0.948804
0.94938
0.94995
0.950515
0.951076
0.951631
0.952181
0.952727
0.953268
0.953804
0.954335
0.954862
0.955384
0.955901

274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320

9.853975
9.824946
9.796105
9.767453
9.738986
9.710704
9.682603
9.654683
9.626941
9.599376
9.571986
9.54477
9.517725
9.490849
9.464143
9.437602
9.411227
9.385015
9.358966
9.333076
9.307346
9.281772
9.256355
9.231092
9.205981
9.181023
9.156214
9.131554
9.107041
9.082674
9.058452
9.034373
9.010436
8.98664
8.962983
8.939465
8.916083
8.892837
8.835141
8.77782
8.720871
8.664291
8.608078
8.55223
8.496744
8.441619
8.386851

259470.7
259769.4
260067.2
260364.1
260660.2
260955.4
261249.7
261543.2
261835.9
262127.7
262418.7
262708.9
262998.2
263286.7
263574.4
263861.3
264147.4
264432.7
264717.3
265001
265283.9
265566.1
265847.5
266128.1
266408
266687.1
266965.4
267243
267519.9
267796
268071.4
268346
268619.9
268893.1
269165.6
269437.4
269708.4
269978.7
270247.3
270514.2
270779.3
271042.7
271304.4
271564.4
271822.7
272079.3
272334.3

0.871885
0.872889
0.87389
0.874888
0.875882
0.876874
0.877863
0.87885
0.879833
0.880814
0.881791
0.882767
0.883739
0.884708
0.885675
0.886639
0.8876
0.888559
0.889515
0.890469
0.891419
0.892367
0.893313
0.894256
0.895196
0.896134
0.89707
0.898002
0.898933
0.89986
0.900786
0.901709
0.902629
0.903547
0.904463
0.905376
0.906287
0.907195
0.908098
0.908994
0.909885
0.91077
0.91165
0.912523
0.913391
0.914253
0.91511

321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367

4.672254
4.631121
4.590349
4.549936
4.509879
4.470175
4.43082
4.391812
4.353147
4.314823
4.276836
4.239183
4.201862
4.16487
4.128203
4.091859
4.055835
4.020128
3.984736
3.949655
3.914882
3.880416
3.846254
3.812392
3.778828
3.74556
3.712585
3.6799
3.647503
3.615391
3.583561
3.552012
3.520741
3.489745
3.459022
3.428569
3.398385
3.368466
3.33881
3.309416
3.280281
3.251401
3.222777
3.194404
3.166281
3.138405
3.110775

264888.5
265029.3
265168.8
265307.1
265444.2
265580.1
265714.8
265848.3
265980.7
266111.8
266241.9
266370.7
266498.5
266625.1
266750.6
266875
266998.3
267120.5
267241.6
267361.7
267480.7
267598.7
267715.6
267831.5
267946.4
268060.2
268173.1
268285
268395.8
268505.7
268614.7
268722.7
268829.7
268935.8
269040.9
269145.2
269248.5
269350.9
269452.4
269553
269652.7
269751.5
269849.5
269946.6
270042.9
270138.3
270232.9

0.956414
0.956922
0.957426
0.957925
0.95842
0.958911
0.959397
0.95988
0.960357
0.960831
0.9613
0.961766
0.962227
0.962684
0.963137
0.963586
0.964031
0.964473
0.96491
0.965344
0.965773
0.966199
0.966621
0.96704
0.967455
0.967866
0.968273
0.968677
0.969078
0.969474
0.969868
0.970258
0.970644
0.971027
0.971407
0.971783
0.972156
0.972526
0.972892
0.973256
0.973616
0.973973
0.974326
0.974677
0.975024
0.975369
0.97571

321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367

8.332438
8.278378
8.224669
8.171309
8.118294
8.065624
8.013295
7.961306
7.909654
7.858337
7.807354
7.756701
7.706376
7.656378
7.606705
7.557354
7.508322
7.45961
7.411213
7.36313
7.315359
7.267898
7.220745
7.173897
7.127354
7.081113
7.035172
6.989528
6.944181
6.899128
6.854368
6.809898
6.765716
6.721821
6.678211
6.634883
6.591837
6.54907
6.506581
6.464367
6.422427
6.380759
6.339362
6.298233
6.257371
6.216774
6.17644

272587.6
272839.2
273089.3
273337.7
273584.5
273829.6
274073.3
274315.3
274555.7
274794.6
275032
275267.8
275502
275734.8
275966
276195.8
276424
276650.8
276876.1
277100
277322.3
277543.3
277762.8
277980.9
278197.6
278412.8
278626.7
278839.2
279050.3
279260
279468.4
279675.4
279881.1
280085.4
280288.4
280490.1
280690.5
280889.6
281087.4
281283.9
281479.2
281673.2
281865.9
282057.3
282247.6
282436.6
282624.3

0.915961
0.916807
0.917647
0.918482
0.919311
0.920135
0.920954
0.921767
0.922575
0.923378
0.924175
0.924968
0.925755
0.926537
0.927314
0.928086
0.928853
0.929615
0.930372
0.931124
0.931871
0.932614
0.933351
0.934084
0.934812
0.935536
0.936254
0.936968
0.937678
0.938382
0.939083
0.939778
0.940469
0.941156
0.941838
0.942516
0.943189
0.943858
0.944523
0.945183
0.945839
0.946491
0.947139
0.947782
0.948421
0.949056
0.949687

368
369
370
371
372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400
401
402
403
404
405
406
407
408
409
410
411
412
413
414

3.083389
3.056243
3.029336
3.002667
2.976232
2.950029
2.924058
2.898315
2.872799
2.847507
2.822438
2.79759
2.77296
2.748547
2.72435
2.700365
2.676591
2.653027
2.62967
2.606519
2.583572
2.560826
2.538281
2.515935
2.493785
2.47183
2.450068
2.428498
2.407118
2.385926
2.364921
2.344101
2.323464
2.303008
2.282733
2.262636
2.242716
2.222972
2.203401
2.184003
2.164775
2.145717
2.126826
2.108102
2.089543
2.071147
2.052913

270326.6
270419.5
270511.6
270602.9
270693.4
270783
270871.9
270960
271047.4
271133.9
271219.7
271304.8
271389.1
271472.6
271555.5
271637.5
271718.9
271799.6
271879.5
271958.7
272037.3
272115.1
272192.3
272268.8
272344.6
272419.7
272494.2
272568
272641.2
272713.8
272785.7
272856.9
272927.5
272997.6
273067
273135.7
273203.9
273271.5
273338.5
273404.9
273470.7
273535.9
273600.6
273664.6
273728.2
273791.1
273853.5

0.976049
0.976384
0.976717
0.977046
0.977373
0.977697
0.978018
0.978336
0.978651
0.978964
0.979274
0.979581
0.979885
0.980187
0.980486
0.980782
0.981076
0.981367
0.981656
0.981942
0.982226
0.982507
0.982785
0.983061
0.983335
0.983606
0.983875
0.984142
0.984406
0.984668
0.984928
0.985185
0.98544
0.985693
0.985943
0.986192
0.986438
0.986682
0.986924
0.987163
0.987401
0.987636
0.98787
0.988101
0.988331
0.988558
0.988783

368
369
370
371
372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400
401
402
403
404
405
406
407
408
409
410
411
412
413
414

6.136368
6.096556
6.057003
6.017706
5.978664
5.939875
5.901338
5.863051
5.825012
5.78722
5.749673
5.71237
5.675309
5.638489
5.601907
5.565563
5.529454
5.49358
5.457938
5.422528
5.387347
5.352395
5.317669
5.283169
5.248892
5.214838
5.181005
5.147391
5.113996
5.080817
5.047853
5.015104
4.982566
4.95024
4.918124
4.886215
4.854514
4.823019
4.791728
4.76064
4.729753
4.699067
4.668581
4.638291
4.608199
4.578301
4.548598

282810.9
282996.2
283180.3
283363.3
283545
283725.6
283905
284083.2
284260.3
284436.2
284611
284784.7
284957.2
285128.6
285298.9
285468.1
285636.2
285803.2
285969.1
286134
286297.8
286460.5
286622.1
286782.7
286942.3
287100.8
287258.3
287414.8
287570.3
287724.7
287878.2
288030.7
288182.1
288332.6
288482.1
288630.7
288778.2
288924.9
289070.5
289215.3
289359
289501.9
289643.8
289784.8
289924.9
290064.1
290202.4

0.950314
0.950937
0.951556
0.95217
0.952781
0.953388
0.953991
0.95459
0.955185
0.955776
0.956363
0.956947
0.957526
0.958102
0.958675
0.959243
0.959808
0.960369
0.960927
0.961481
0.962031
0.962578
0.963121
0.963661
0.964197
0.96473
0.965259
0.965785
0.966307
0.966826
0.967342
0.967854
0.968363
0.968869
0.969371
0.96987
0.970366
0.970859
0.971348
0.971834
0.972318
0.972798
0.973275
0.973748
0.974219
0.974687
0.975151

415
416
417
418
419
420
421
422
423
424
425
426
427
428
429
430
431
432
433
434
435
436
437
438
439
440
441
442
443
444
445
446
447
448
449
450
451
452
453
454
455
456
457
458
459
460
461

2.034839
2.016925
1.999168
1.981568
1.964122
1.94683
1.929691
1.912702
1.895863
1.879172
1.862628
1.84623
1.829976
1.813865
1.797896
1.782068
1.766379
1.750828
1.735414
1.720136
1.704992
1.689981
1.675103
1.660356
1.645738
1.631249
1.616888
1.602653
1.588544
1.574559
1.560696
1.546956
1.533337
1.519838
1.506458
1.493195
1.480049
1.467019
1.454104
1.441302
1.428613
1.416036
1.403569
1.391212
1.378964
1.366824
1.354791

273915.4
273976.7
274037.5
274097.7
274157.4
274216.6
274275.3
274333.4
274391.1
274448.2
274504.8
274560.9
274616.6
274671.7
274726.4
274780.5
274834.2
274887.5
274940.2
274992.5
275044.4
275095.7
275146.6
275197.1
275247.2
275296.7
275345.9
275394.6
275442.9
275490.8
275538.2
275585.2
275631.9
275678.1
275723.9
275769.3
275814.2
275858.8
275903.1
275946.9
275990.3
276033.3
276076
276118.3
276160.2
276201.8
276243

0.989007
0.989228
0.989448
0.989665
0.989881
0.990094
0.990306
0.990516
0.990724
0.99093
0.991135
0.991338
0.991538
0.991737
0.991935
0.99213
0.992324
0.992516
0.992707
0.992896
0.993083
0.993268
0.993452
0.993635
0.993815
0.993994
0.994172
0.994348
0.994522
0.994695
0.994866
0.995036
0.995204
0.995371
0.995536
0.9957
0.995863
0.996024
0.996183
0.996342
0.996498
0.996654
0.996808
0.996961
0.997112
0.997262
0.997411

415
416
417
418
419
420
421
422
423
424
425
426
427
428
429
430
431
432
433
434
435
436
437
438
439
440
441
442
443
444
445
446
447
448
449
450
451
452
453
454
455
456
457
458
459
460
461

4.519087
4.489768
4.460639
4.431699
4.402947
4.374381
4.346001
4.317805
4.289791
4.26196
4.234309
4.206837
4.179544
4.152427
4.125487
4.098721
4.072129
4.04571
4.019462
3.993384
3.967476
3.941735
3.916162
3.890754
3.865512
3.840433
3.815517
3.790762
3.766168
3.741734
3.717458
3.69334
3.669378
3.645571
3.621919
3.598421
3.575075
3.55188
3.528836
3.505941
3.483195
3.460597
3.438145
3.415839
3.393677
3.37166
3.349785

290339.7
290476.2
290611.8
290746.6
290880.4
291013.4
291145.5
291276.8
291407.2
291536.7
291665.5
291793.4
291920.4
292046.6
292172.1
292296.7
292420.5
292543.4
292665.6
292787
292907.6
293027.5
293146.5
293264.8
293382.3
293499.1
293615.1
293730.3
293844.8
293958.5
294071.5
294183.8
294295.4
294406.2
294516.3
294625.7
294734.4
294842.4
294949.6
295056.2
295162.1
295267.3
295371.8
295475.7
295578.8
295681.3
295783.2

0.975613
0.976072
0.976527
0.97698
0.97743
0.977877
0.978321
0.978762
0.9792
0.979635
0.980068
0.980498
0.980925
0.981349
0.98177
0.982189
0.982605
0.983018
0.983429
0.983837
0.984242
0.984645
0.985045
0.985442
0.985837
0.986229
0.986619
0.987006
0.987391
0.987773
0.988153
0.98853
0.988905
0.989277
0.989647
0.990015
0.99038
0.990743
0.991103
0.991462
0.991817
0.992171
0.992522
0.992871
0.993218
0.993562
0.993904

462
463
464
465
466
467
468
469
470
471
472
473
474
475
476
477
478
479
480

1.342863
1.331041
1.319323
1.307708
1.296195
1.284783
1.273472
1.262261
1.251148
1.240133
1.229215
1.218394
1.207667
1.197035
1.186496
1.176051
1.165697
1.155434
1.145262

276283.8
276324.2
276364.4
276404.1
276443.5
276482.6
276521.3
276559.7
276597.7
276635.4
276672.8
276709.8
276746.5
276782.9
276819
276854.7
276890.2
276925.3
276960.1

0.997558
0.997704
0.997849
0.997993
0.998135
0.998276
0.998416
0.998554
0.998691
0.998828
0.998963
0.999096
0.999229
0.99936
0.99949
0.99962
0.999747
0.999874
1

462
463
464
465
466
467
468
469
470
471
472
473
474
475
476
477
478
479
480

3.328052
3.30646
3.285008
3.263695
3.242521
3.221484
3.200583
3.179818
3.159188
3.138692
3.118328
3.098097
3.077997
3.058027
3.038187
3.018476
2.998893
2.979436
2.960106

295884.3
295984.9
296084.7
296183.9
296282.5
296380.4
296477.7
296574.4
296670.4
296765.9
296860.7
296954.8
297048.4
297141.4
297233.7
297325.5
297416.7
297507.2
297597.2

0.994244
0.994582
0.994918
0.995251
0.995582
0.995911
0.996238
0.996563
0.996886
0.997206
0.997525
0.997841
0.998156
0.998468
0.998779
0.999087
0.999393
0.999698
1

Hyperbolic Decline
b
1.225163
D(i)
0.379211
q(i)
518.062
t(months) Rate(B/D)
0.508834 435.6718
1.362544 347.1617
2.232364 289.8361
3.127994 249.039
4.03391 218.8467
4.95065 195.5042
5.870014 177.0153
6.790301
162
7.716962 149.4735
8.64376 138.9146
9.577469 129.8209
10.51583 121.9171
11.45749 114.9869
12.40022 108.8699
13.348 103.4051
14.28883 98.54931
15.24128 94.12201
16.19325 90.11617
17.14178 86.48344
18.08871 83.16664
19.03527 80.12134
19.98349 77.30877
20.92809 74.71641
21.87227 72.31089
22.80737 70.09196
23.74393 68.01594
24.68682 66.05922
25.62546 64.23153
26.56082 62.51849
27.488 60.91762
28.42522 59.38926
29.34716 57.96663
30.2766 56.60698
31.22187 55.2949
32.14926 54.07161
33.0709 52.91401
34.00334 51.7975
34.91626 50.75391
35.79457 49.79301
36.72054 48.82276
37.64987 47.8903
38.54154 47.03206

Cumulative
6739.211
15749.03
23413.02
30193.64
36220.65
41669.14
46616.48
51148.71
55359.45
59273.32
62958.26
66436.07
69727.75
72847.84
75827.2
78645.85
81371.11
83979.04
86472.83
88866.92
91172.44
93400.94
95546.48
97622.02
99614.53
101551
103444.6
105277.4
107055.1
108772.1
110464.2
112088.8
113688.3
115277.2
116801.7
118284.2
119752.5
121161
122490.5
123864.9
125217.8
126492.7

0.021883
0.051139
0.076026
0.098043
0.117614
0.135306
0.151371
0.166087
0.17976
0.192469
0.204435
0.215728
0.226416
0.236548
0.246222
0.255375
0.264224
0.272692
0.28079
0.288564
0.29605
0.303287
0.310253
0.316993
0.323463
0.329751
0.3359
0.341851
0.347624
0.353199
0.358694
0.363969
0.369163
0.374322
0.379272
0.384086
0.388854
0.393428
0.397745
0.402207
0.406601
0.41074

Cumulative Oil Production-Bbls

10% Terminal 276960.1
Decline
7.5% Terminal
297597.23
Decline
Hyperbolic 307962.66

294173.33
31002.56
0.1053888
12886.219
0.1119387
0.1006699

39.42777
40.33743
41.22492
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85

46.21225
45.40311
44.64346
44.00275
43.20568
42.44004
41.70395
40.99568
40.31363
39.65632
39.0224
38.41059
37.81972
37.24871
36.69652
36.16223
35.64495
35.14385
34.65815
34.18715
33.73015
33.28653
32.85569
32.43706
32.03012
31.63436
31.24933
30.87456
30.50966
30.15421
29.80785
29.47022
29.14099
28.81982
28.50643
28.20052
27.90182
27.61007
27.32503
27.04645
26.77411
26.5078
26.24731
25.99245
25.74303
25.49888
25.25982

127737.7
128993.3
130197.8
131234.6
132548
133838.2
135106
136352.3
137577.8
138783.4
139969.7
141137.3
142287.1
143419.4
144535
145634.3
146717.9
147786.3
148839.9
149879.2
150904.6
151916.5
152915.3
153901.4
154875.1
155836.8
156786.8
157725.4
158652.9
159569.6
160475.7
161371.6
162257.5
163133.6
164000.2
164857.5
165705.7
166545.1
167375.8
168198
169011.9
169817.7
170615.7
171405.8
172188.4
172963.6
173731.5

0.414783
0.41886
0.422771
0.426138
0.430403
0.434592
0.438709
0.442756
0.446735
0.45065
0.454502
0.458294
0.462027
0.465704
0.469326
0.472896
0.476415
0.479884
0.483305
0.48668
0.490009
0.493295
0.496539
0.49974
0.502902
0.506025
0.50911
0.512157
0.515169
0.518146
0.521088
0.523997
0.526874
0.529719
0.532533
0.535317
0.538071
0.540796
0.543494
0.546164
0.548806
0.551423
0.554014
0.55658
0.559121
0.561638
0.564132

86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132

25.02569
24.79633
24.5716
24.35136
24.13545
23.92376
23.71616
23.51253
23.31274
23.1167
22.92428
22.7354
22.54994
22.36781
22.18893
22.01319
21.84053
21.67085
21.50407
21.34013
21.17894
21.02043
20.86454
20.7112
20.56035
20.41192
20.26585
20.12209
19.98057
19.84126
19.70408
19.569
19.43596
19.30492
19.17583
19.04864
18.92332
18.79981
18.67809
18.5581
18.43982
18.3232
18.20821
18.09481
17.98297
17.87266
17.76385

174492.3
175246.1
175993
176733.3
177467
178194.3
178915.3
179630.1
180338.8
181041.5
181738.4
182429.6
183115.1
183795.1
184469.6
185138.8
185802.8
186461.6
187115.3
187764
188407.9
189046.9
189681.2
190310.8
190935.8
191556.4
192172.4
192784.2
193391.6
193994.7
194593.7
195188.6
195779.5
196366.4
196949.3
197528.4
198103.7
198675.2
199243
199807.2
200367.7
200924.7
201478.3
202028.4
202575
203118.4
203658.4

0.566602
0.56905
0.571475
0.573879
0.576262
0.578623
0.580964
0.583285
0.585587
0.587868
0.590131
0.592376
0.594602
0.59681
0.599
0.601173
0.603329
0.605468
0.607591
0.609697
0.611788
0.613863
0.615923
0.617967
0.619997
0.622012
0.624012
0.625998
0.627971
0.629929
0.631874
0.633806
0.635725
0.63763
0.639523
0.641404
0.643272
0.645127
0.646971
0.648803
0.650623
0.652432
0.65423
0.656016
0.657791
0.659555
0.661309

133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179

17.65649
17.55057
17.44605
17.34291
17.24112
17.14064
17.04146
16.94355
16.84688
16.75143
16.65717
16.56409
16.47215
16.38135
16.29165
16.20303
16.11548
16.02898
15.9435
15.85903
15.77555
15.69304
15.61149
15.53087
15.45118
15.37238
15.29448
15.21745
15.14128
15.06595
14.99145
14.91776
14.84488
14.77278
14.70146
14.6309
14.56108
14.49201
14.42366
14.35602
14.28909
14.22284
14.15728
14.09238
14.02814
13.96455
13.9016

204195.1
204728.7
205259
205786.3
206310.4
206831.5
207349.5
207864.6
208376.8
208886
209392.4
209895.9
210396.7
210894.7
211389.9
211882.5
212372.4
212859.7
213344.4
213826.5
214306.1
214783.2
215257.7
215729.9
216199.6
216666.9
217131.9
217594.5
218054.8
218512.8
218968.5
219422
219873.3
220322.4
220769.3
221214.1
221656.8
222097.3
222535.8
222972.2
223406.6
223839
224269.4
224697.8
225124.2
225548.7
225971.4

0.663052
0.664784
0.666506
0.668218
0.66992
0.671612
0.673294
0.674967
0.67663
0.678284
0.679928
0.681563
0.683189
0.684806
0.686414
0.688014
0.689604
0.691187
0.692761
0.694326
0.695883
0.697432
0.698974
0.700507
0.702032
0.703549
0.705059
0.706561
0.708056
0.709543
0.711023
0.712496
0.713961
0.715419
0.71687
0.718315
0.719752
0.721183
0.722606
0.724024
0.725434
0.726838
0.728236
0.729627
0.731011
0.73239
0.733762

180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226

13.83928
13.77757
13.71648
13.65598
13.59607
13.53675
13.478
13.41981
13.36218
13.30509
13.24855
13.19254
13.13705
13.08208
13.02762
12.97366
12.92019
12.86721
12.81472
12.76269
12.71114
12.66005
12.60941
12.55922
12.50947
12.46016
12.41128
12.36282
12.31478
12.26716
12.21994
12.17313
12.12671
12.08069
12.03505
11.98979
11.94492
11.90041
11.85627
11.81249
11.76907
11.72601
11.68329
11.64092
11.59889
11.5572
11.51583

226392.1
226810.9
227227.9
227643
228056.4
228467.9
228877.6
229285.6
229691.8
230096.2
230499
230900.1
231299.4
231697.1
232093.2
232487.6
232880.3
233271.5
233661.1
234049
234435.5
234820.3
235203.7
235585.5
235965.7
236344.5
236721.8
237097.7
237472
237845
238216.4
238586.5
238955.2
239322.4
239688.3
240052.8
240415.9
240777.7
241138.1
241497.2
241855
242211.4
242566.6
242920.5
243273.1
243624.4
243974.5

0.735128
0.736488
0.737842
0.73919
0.740532
0.741869
0.743199
0.744524
0.745843
0.747156
0.748464
0.749766
0.751063
0.752355
0.753641
0.754921
0.756197
0.757467
0.758732
0.759992
0.761246
0.762496
0.763741
0.764981
0.766215
0.767445
0.768671
0.769891
0.771107
0.772318
0.773524
0.774725
0.775922
0.777115
0.778303
0.779487
0.780666
0.78184
0.783011
0.784177
0.785339
0.786496
0.787649
0.788799
0.789944
0.791084
0.792221

227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273

11.4748
11.43409
11.3937
11.35362
11.31386
11.27441
11.23526
11.19641
11.15786
11.1196
11.08164
11.04396
11.00657
10.96945
10.93262
10.89605
10.85976
10.82374
10.78798
10.75248
10.71724
10.68226
10.64753
10.61306
10.57882
10.54484
10.51109
10.47759
10.44432
10.41129
10.37848
10.34591
10.31356
10.28144
10.24954
10.21786
10.18639
10.15514
10.1241
10.09328
10.06266
10.03225
10.00204
9.97203
9.942222
9.912611
9.883197

244323.4
244671
245017.3
245362.5
245706.4
246049.2
246390.7
246731.1
247070.3
247408.3
247745.2
248080.9
248415.5
248749
249081.4
249412.6
249742.7
250071.8
250399.7
250726.6
251052.4
251377.2
251700.8
252023.5
252345.1
252665.6
252985.2
253303.7
253621.2
253937.7
254253.2
254567.7
254881.3
255193.8
255505.4
255816
256125.7
256434.4
256742.2
257049
257354.9
257659.9
257964
258267.1
258569.3
258870.7
259171.1

0.793354
0.794483
0.795607
0.796728
0.797845
0.798958
0.800067
0.801172
0.802273
0.803371
0.804465
0.805555
0.806642
0.807725
0.808804
0.809879
0.810951
0.81202
0.813085
0.814146
0.815204
0.816259
0.81731
0.818357
0.819401
0.820442
0.82148
0.822514
0.823545
0.824573
0.825597
0.826619
0.827637
0.828652
0.829664
0.830672
0.831678
0.83268
0.83368
0.834676
0.835669
0.83666
0.837647
0.838631
0.839613
0.840591
0.841567

274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320

9.853975
9.824946
9.796105
9.767453
9.738986
9.710704
9.682603
9.654683
9.626941
9.599376
9.571986
9.54477
9.517725
9.490849
9.464143
9.437602
9.411227
9.385015
9.358966
9.333076
9.307346
9.281772
9.256355
9.231092
9.205981
9.181023
9.156214
9.131554
9.107041
9.082674
9.058452
9.034373
9.010436
8.98664
8.962983
8.939465
8.916083
8.892837
8.869725
8.846746
8.8239
8.801184
8.778598
8.756141
8.733811
8.711607
8.689529

259470.7
259769.4
260067.2
260364.1
260660.2
260955.4
261249.7
261543.2
261835.9
262127.7
262418.7
262708.9
262998.2
263286.7
263574.4
263861.3
264147.4
264432.7
264717.3
265001
265283.9
265566.1
265847.5
266128.1
266408
266687.1
266965.4
267243
267519.9
267796
268071.4
268346
268619.9
268893.1
269165.6
269437.4
269708.4
269978.7
270248.4
270517.3
270785.6
271053.1
271320
271586.2
271851.7
272116.5
272380.7

0.842539
0.843509
0.844476
0.845441
0.846402
0.84736
0.848316
0.849269
0.85022
0.851167
0.852112
0.853054
0.853994
0.854931
0.855865
0.856797
0.857726
0.858652
0.859576
0.860497
0.861416
0.862332
0.863246
0.864157
0.865066
0.865972
0.866876
0.867777
0.868676
0.869573
0.870467
0.871359
0.872248
0.873135
0.87402
0.874903
0.875783
0.876661
0.877536
0.87841
0.879281
0.880149
0.881016
0.88188
0.882742
0.883602
0.88446

321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367

8.667575
8.645743
8.624034
8.602446
8.580977
8.559628
8.538396
8.517281
8.496282
8.475398
8.454628
8.43397
8.413425
8.39299
8.372666
8.352451
8.332344
8.312345
8.292452
8.272665
8.252982
8.233403
8.213928
8.194555
8.175283
8.156111
8.137039
8.118067
8.099192
8.080415
8.061734
8.04315
8.02466
8.006264
7.987963
7.969754
7.951637
7.933611
7.915676
7.897832
7.880076
7.862409
7.84483
7.827338
7.809933
7.792613
7.775379

272644.2
272907
273169.2
273430.7
273691.6
273951.8
274211.3
274470.3
274728.6
274986.2
275243.2
275499.6
275755.4
276010.5
276265.1
276519
276772.3
277025
277277.1
277528.6
277779.4
278029.7
278279.4
278528.6
278777.1
279025
279272.4
279519.2
279765.4
280011.1
280256.1
280500.6
280744.6
280988
281230.8
281473.1
281714.8
281956
282196.6
282436.7
282676.3
282915.3
283153.8
283391.7
283629.2
283866.1
284102.4

0.885316
0.886169
0.88702
0.88787
0.888717
0.889562
0.890405
0.891245
0.892084
0.892921
0.893755
0.894588
0.895418
0.896247
0.897073
0.897898
0.89872
0.899541
0.900359
0.901176
0.901991
0.902803
0.903614
0.904423
0.90523
0.906035
0.906839
0.90764
0.908439
0.909237
0.910033
0.910827
0.911619
0.912409
0.913198
0.913984
0.914769
0.915553
0.916334
0.917114
0.917891
0.918668
0.919442
0.920215
0.920986
0.921755
0.922522

368
369
370
371
372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400
401
402
403
404
405
406
407
408
409
410
411
412
413
414

7.758229
7.741164
7.724181
7.707281
7.690464
7.673728
7.657072
7.640497
7.624001
7.607585
7.591247
7.574987
7.558804
7.542698
7.526668
7.510713
7.494834
7.479029
7.463298
7.447641
7.432056
7.416544
7.401104
7.385735
7.370437
7.355209
7.340051
7.324963
7.309943
7.294991
7.280108
7.265292
7.250543
7.23586
7.221243
7.206692
7.192206
7.177784
7.163427
7.149134
7.134903
7.120736
7.106631
7.092588
7.078607
7.064687
7.050828

284338.3
284573.6
284808.4
285042.7
285276.5
285509.8
285742.6
285974.8
286206.6
286437.9
286668.7
286898.9
287128.7
287358
287586.8
287815.2
288043
288270.4
288497.3
288723.7
288949.6
289175.1
289400.1
289624.6
289848.6
290072.2
290295.4
290518.1
290740.3
290962
291183.4
291404.2
291624.6
291844.6
292064.1
292283.2
292501.9
292720.1
292937.8
293155.2
293372.1
293588.5
293804.6
294020.2
294235.4
294450.2
294664.5

0.923288
0.924052
0.924815
0.925576
0.926335
0.927092
0.927848
0.928602
0.929355
0.930106
0.930855
0.931603
0.932349
0.933094
0.933837
0.934578
0.935318
0.936056
0.936793
0.937528
0.938262
0.938994
0.939724
0.940454
0.941181
0.941907
0.942632
0.943355
0.944076
0.944796
0.945515
0.946232
0.946948
0.947662
0.948375
0.949087
0.949797
0.950505
0.951212
0.951918
0.952622
0.953325
0.954027
0.954727
0.955426
0.956123
0.956819

415
416
417
418
419
420
421
422
423
424
425
426
427
428
429
430
431
432
433
434
435
436
437
438
439
440
441
442
443
444
445
446
447
448
449
450
451
452
453
454
455
456
457
458
459
460
461

7.037029
7.023289
7.00961
6.99599
6.982428
6.968925
6.95548
6.942092
6.928761
6.915488
6.90227
6.889109
6.876004
6.862954
6.849959
6.837018
6.824132
6.8113
6.798521
6.785796
6.773123
6.760503
6.747935
6.735419
6.722955
6.710542
6.698179
6.685867
6.673606
6.661394
6.649232
6.63712
6.625056
6.613041
6.601074
6.589156
6.577285
6.565461
6.553685
6.541956
6.530273
6.518637
6.507047
6.495502
6.484003
6.47255
6.461141

294878.4
295091.9
295305
295517.7
295730
295941.8
296153.3
296364.3
296574.9
296785.2
296995
297204.4
297413.5
297622.1
297830.3
298038.2
298245.6
298452.7
298659.4
298865.7
299071.6
299277.1
299482.2
299687
299891.4
300095.4
300299
300502.2
300705.1
300907.6
301109.8
301311.5
301512.9
301714
301914.6
302114.9
302314.9
302514.5
302713.7
302912.6
303111.1
303309.3
303507.1
303704.6
303901.7
304098.4
304294.8

0.957514
0.958207
0.958899
0.959589
0.960279
0.960967
0.961653
0.962338
0.963022
0.963705
0.964386
0.965066
0.965745
0.966423
0.967099
0.967774
0.968447
0.96912
0.969791
0.970461
0.971129
0.971797
0.972463
0.973128
0.973791
0.974454
0.975115
0.975775
0.976434
0.977091
0.977748
0.978403
0.979057
0.97971
0.980361
0.981012
0.981661
0.982309
0.982956
0.983602
0.984246
0.98489
0.985532
0.986173
0.986813
0.987452
0.98809

462
463
464
465
466
467
468
469
470
471
472
473
474
475
476
477
478
479
480

6.449776
6.438457
6.427181
6.415949
6.404761
6.393616
6.382514
6.371454
6.360438
6.349464
6.338531
6.327641
6.316792
6.305984
6.295218
6.284492
6.273807
6.263162
6.252557

304490.9
304686.7
304882
305077.1
305271.8
305466.2
305660.2
305853.9
306047.2
306240.3
306432.9
306625.3
306817.3
307009
307200.4
307391.5
307582.2
307772.6
307962.7

0.988727
0.989362
0.989997
0.99063
0.991262
0.991893
0.992524
0.993152
0.99378
0.994407
0.995033
0.995657
0.996281
0.996903
0.997525
0.998145
0.998765
0.999383
1

Cumulative Oil Production-Bbls

0.508833863
10.51582609
20.92809073
31.22186967
41.22492012
52
63
74
85
96
107
118
129
140
151
162
173
184
195
206
217
228
239
250
261
272
283
294
305
316
327
338
349
360
371
382
393
404
415
426
437
448
459
470

350000

300000

250000

200000

Series1

150000

Series2

Series3

100000

50000

500

350000

450
300000
400

250000

350

300
200000
Hyperbolic
Modified Hyperbolic(Terminal Decline=10%)

250

Hyperbolic
150000
200

150

100000

100
50000
50

0
1
17
33
49
65
81
97
113
129
145
161
177
193
209
225
241
257
273
289
305
321
337
353
369
385
401
417
433
449
465
481

Modified Hyperbolic(Terminal Decline=10%)

Time
0.508834
1.362544
2.232364
3.127994
4.03391
4.95065
5.870014
6.790301
7.716962
8.64376
9.577469
10.51583
11.45749
12.40022
13.348
14.28883
15.24128
16.19325
17.14178
18.08871
19.03527
19.98349
20.92809
21.87227
22.80737
23.74393
24.68682
25.62546
26.56082
27.488
28.42522
29.34716
30.2766
31.22187
32.14926
33.0709
34.00334
34.91626
35.79457
36.72054
37.64987
38.54154
39.42777
40.33743
41.22492

Rates
Cumulative Production
Hyperbolic Modified Hyperbolic(Terminal
Modified Hyperbolic(Terminal
Decline=7.5%)
Hyperbolic
Decline=10%)
Modified Hyperbolic(Terminal
Modified Hyperbolic(Terminal
Decline=7.5%)
Decline=10%)
435.6718 435.6718 435.6718
6739.211 6739.211 6739.211
347.1617 347.1617 347.1617
15749.03 15749.03 15749.03
289.8361 289.8361 289.8361
23413.02 23413.02 23413.02
249.039 249.039 249.039
30193.64 30193.64 30193.64
218.8467 218.8467 218.8467
36220.65 36220.65 36220.65
195.5042 195.5042 195.5042
41669.14 41669.14 41669.14
177.0153 177.0153 177.0153
46616.48 46616.48 46616.48
162
162
162
51148.71 51148.71 51148.71
149.4735 149.4735 149.4735
55359.45 55359.45 55359.45
138.9146 138.9146 138.9146
59273.32 59273.32 59273.32
129.8209 129.8209 129.8209
62958.26 62958.26 62958.26
121.9171 121.9171 121.9171
66436.07 66436.07 66436.07
114.9869 114.9869 114.9869
69727.75 69727.75 69727.75
108.8699 108.8699 108.8699
72847.84 72847.84 72847.84
103.4051 103.4051 103.4051
75827.2 75827.2 75827.2
98.54931 98.54931 98.54931
78645.85 78645.85 78645.85
94.12201 94.12201 94.12201
81371.11 81371.11 81371.11
90.11617 90.11617 90.11617
83979.04 83979.04 83979.04
86.48344 86.48344 86.48344
86472.83 86472.83 86472.83
83.16664 83.16664 83.16664
88866.92 88866.92 88866.92
80.12134 80.12134 80.12134
91172.44 91172.44 91172.44
77.30877 77.30877 77.30877
93400.94 93400.94 93400.94
74.71641 74.71641 74.71641
95546.48 95546.48 95546.48
72.31089 72.31089 72.31089
97622.02 97622.02 97622.02
70.09196 70.09196 70.09196
99614.53 99614.53 99614.53
68.01594 68.01594 68.01594
101551
101551
101551
66.05922 66.05922 66.05922
103444.6 103444.6 103444.6
64.23153 64.23153 64.23153
105277.4 105277.4 105277.4
62.51849 62.51849 62.51849
107055.1 107055.1 107055.1
60.91762 60.91762 60.91762
108772.1 108772.1 108772.1
59.38926 59.38926 59.38926
110464.2 110464.2 110464.2
57.96663 57.96663 57.96663
112088.8 112088.8 112088.8
56.60698 56.60698 56.60698
113688.3 113688.3 113688.3
55.2949 55.2949 55.2949
115277.2 115277.2 115277.2
54.07161 54.07161 54.07161
116801.7 116801.7 116801.7
52.91401 52.91401 52.91401
118284.2 118284.2 118284.2
51.7975 51.7975 51.7975
119752.5 119752.5 119752.5
50.75391 50.75391 50.75391
121161
121161
121161
49.79301 49.79301 49.79301
122490.5 122490.5 122490.5
48.82276 48.82276 48.82276
123864.9 123864.9 123864.9
47.8903 47.8903 47.8903
125217.8 125217.8 125217.8
47.03206 47.03206 47.03206
126492.7 126492.7 126492.7
46.21225 46.21225 46.21225
127737.7 127737.7 127737.7
45.40311 45.40311 45.40311
128993.3 128993.3 128993.3
44.64346 44.64346 44.64346
130197.8 130197.8 130197.8

42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88

44.00275
43.20568
42.44004
41.70395
40.99568
40.31363
39.65632
39.0224
38.41059
37.81972
37.24871
36.69652
36.16223
35.64495
35.14385
34.65815
34.18715
33.73015
33.28653
32.85569
32.43706
32.03012
31.63436
31.24933
30.87456
30.50966
30.15421
29.80785
29.47022
29.14099
28.81982
28.50643
28.20052
27.90182
27.61007
27.32503
27.04645
26.77411
26.5078
26.24731
25.99245
25.74303
25.49888
25.25982
25.02569
24.79633
24.5716

44.00275
43.20568
42.44004
41.70395
40.99568
40.31363
39.65632
39.0224
38.41059
37.81972
37.24871
36.69652
36.16223
35.64495
35.14385
34.65815
34.18715
33.73015
33.28653
32.85569
32.43706
32.03012
31.63436
31.24933
30.87456
30.50966
30.15421
29.80785
29.47022
29.14099
28.81982
28.50643
28.20052
27.90182
27.61007
27.32503
27.04645
26.77411
26.5078
26.24731
25.99245
25.74303
25.49888
25.25982
25.02569
24.79633
24.5716

44.00275
43.20568
42.44004
41.70395
40.99568
40.31363
39.65632
39.0224
38.41059
37.81972
37.24871
36.69652
36.16223
35.64495
35.14385
34.65815
34.18715
33.73015
33.28653
32.85569
32.43706
32.03012
31.63436
31.24933
30.87456
30.50966
30.15421
29.80785
29.47022
29.14099
28.81982
28.50643
28.20052
27.90182
27.61007
27.32503
27.04645
26.77411
26.5078
26.24731
25.99245
25.74303
25.49888
25.25982
25.02569
24.79633
24.5716

131234.6
132548
133838.2
135106
136352.3
137577.8
138783.4
139969.7
141137.3
142287.1
143419.4
144535
145634.3
146717.9
147786.3
148839.9
149879.2
150904.6
151916.5
152915.3
153901.4
154875.1
155836.8
156786.8
157725.4
158652.9
159569.6
160475.7
161371.6
162257.5
163133.6
164000.2
164857.5
165705.7
166545.1
167375.8
168198
169011.9
169817.7
170615.7
171405.8
172188.4
172963.6
173731.5
174492.3
175246.1
175993

131234.6
132548
133838.2
135106
136352.3
137577.8
138783.4
139969.7
141137.3
142287.1
143419.4
144535
145634.3
146717.9
147786.3
148839.9
149879.2
150904.6
151916.5
152915.3
153901.4
154875.1
155836.8
156786.8
157725.4
158652.9
159569.6
160475.7
161371.6
162257.5
163133.6
164000.2
164857.5
165705.7
166545.1
167375.8
168198
169011.9
169817.7
170615.7
171405.8
172188.4
172963.6
173731.5
174492.3
175246.1
175993

131234.6
132548
133838.2
135106
136352.3
137577.8
138783.4
139969.7
141137.3
142287.1
143419.4
144535
145634.3
146717.9
147786.3
148839.9
149879.2
150904.6
151916.5
152915.3
153901.4
154875.1
155836.8
156786.8
157725.4
158652.9
159569.6
160475.7
161371.6
162257.5
163133.6
164000.2
164857.5
165705.7
166545.1
167375.8
168198
169011.9
169817.7
170615.7
171405.8
172188.4
172963.6
173731.5
174492.3
175246.1
175993

89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135

24.35136
24.13545
23.92376
23.71616
23.51253
23.31274
23.1167
22.92428
22.7354
22.54994
22.36781
22.18893
22.01319
21.84053
21.67085
21.50407
21.34013
21.17894
21.02043
20.86454
20.7112
20.56035
20.41192
20.26585
20.12209
19.98057
19.84126
19.70408
19.569
19.43596
19.30492
19.17583
19.04864
18.92332
18.79981
18.67809
18.5581
18.43982
18.3232
18.20821
18.09481
17.98297
17.87266
17.76385
17.65649
17.55057
17.44605

24.35136
24.13545
23.92376
23.71616
23.51253
23.31274
23.1167
22.92428
22.7354
22.54994
22.36781
22.18893
22.01319
21.84053
21.67085
21.50407
21.34013
21.17894
21.02043
20.86454
20.7112
20.56035
20.41192
20.26585
20.12209
19.98057
19.84126
19.70408
19.569
19.43596
19.30492
19.17583
19.04864
18.92332
18.79981
18.67809
18.5581
18.43982
18.3232
18.20821
18.09481
17.98297
17.87266
17.76385
17.65649
17.55057
17.44605

24.35136
24.13545
23.92376
23.71616
23.51253
23.31274
23.1167
22.92428
22.7354
22.54994
22.36781
22.18893
22.01319
21.84053
21.67085
21.50407
21.34013
21.17894
21.02043
20.86454
20.7112
20.56035
20.41192
20.26585
20.12209
19.98057
19.84126
19.70408
19.569
19.43596
19.30492
19.17583
19.04864
18.92332
18.79981
18.67809
18.5581
18.43982
18.3232
18.20821
18.09481
17.98297
17.87266
17.76385
17.65649
17.55057
17.44605

176733.3
177467
178194.3
178915.3
179630.1
180338.8
181041.5
181738.4
182429.6
183115.1
183795.1
184469.6
185138.8
185802.8
186461.6
187115.3
187764
188407.9
189046.9
189681.2
190310.8
190935.8
191556.4
192172.4
192784.2
193391.6
193994.7
194593.7
195188.6
195779.5
196366.4
196949.3
197528.4
198103.7
198675.2
199243
199807.2
200367.7
200924.7
201478.3
202028.4
202575
203118.4
203658.4
204195.1
204728.7
205259

176733.3
177467
178194.3
178915.3
179630.1
180338.8
181041.5
181738.4
182429.6
183115.1
183795.1
184469.6
185138.8
185802.8
186461.6
187115.3
187764
188407.9
189046.9
189681.2
190310.8
190935.8
191556.4
192172.4
192784.2
193391.6
193994.7
194593.7
195188.6
195779.5
196366.4
196949.3
197528.4
198103.7
198675.2
199243
199807.2
200367.7
200924.7
201478.3
202028.4
202575
203118.4
203658.4
204195.1
204728.7
205259

176733.3
177467
178194.3
178915.3
179630.1
180338.8
181041.5
181738.4
182429.6
183115.1
183795.1
184469.6
185138.8
185802.8
186461.6
187115.3
187764
188407.9
189046.9
189681.2
190310.8
190935.8
191556.4
192172.4
192784.2
193391.6
193994.7
194593.7
195188.6
195779.5
196366.4
196949.3
197528.4
198103.7
198675.2
199243
199807.2
200367.7
200924.7
201478.3
202028.4
202575
203118.4
203658.4
204195.1
204728.7
205259

136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182

17.34291
17.24112
17.14064
17.04146
16.94355
16.84688
16.75143
16.65717
16.56409
16.47215
16.38135
16.29165
16.20303
16.11548
16.02898
15.9435
15.85903
15.77555
15.69304
15.61149
15.53087
15.45118
15.37238
15.29448
15.21745
15.14128
15.06595
14.99145
14.91776
14.84488
14.77278
14.70146
14.6309
14.56108
14.49201
14.42366
14.35602
14.28909
14.22284
14.15728
14.09238
14.02814
13.96455
13.9016
13.83928
13.77757
13.71648

17.34291
17.24112
17.14064
17.04146
16.94355
16.84688
16.75143
16.65717
16.56409
16.47215
16.38135
16.29165
16.20303
16.11548
16.02898
15.9435
15.85903
15.77555
15.69304
15.61149
15.53087
15.45118
15.37238
15.29448
15.21745
15.14128
15.06595
14.99145
14.91776
14.84488
14.77278
14.70146
14.6309
14.56108
14.49201
14.42366
14.35602
14.28909
14.22284
14.15728
14.09238
14.02814
13.96455
13.9016
13.83928
13.77757
13.71648

17.34291
17.24112
17.14064
17.04146
16.94355
16.84688
16.75143
16.65717
16.56409
16.47215
16.38135
16.29165
16.20303
16.11548
16.02898
15.9435
15.85903
15.77555
15.69304
15.61149
15.53087
15.45118
15.37238
15.29448
15.21745
15.14128
15.06595
14.99145
14.91776
14.84488
14.77278
14.70146
14.6309
14.56108
14.49201
14.42366
14.35602
14.28909
14.22284
14.15728
14.09238
14.02814
13.96455
13.9016
13.83928
13.77757
13.71648

205786.3
206310.4
206831.5
207349.5
207864.6
208376.8
208886
209392.4
209895.9
210396.7
210894.7
211389.9
211882.5
212372.4
212859.7
213344.4
213826.5
214306.1
214783.2
215257.7
215729.9
216199.6
216666.9
217131.9
217594.5
218054.8
218512.8
218968.5
219422
219873.3
220322.4
220769.3
221214.1
221656.8
222097.3
222535.8
222972.2
223406.6
223839
224269.4
224697.8
225124.2
225548.7
225971.4
226392.1
226810.9
227227.9

205786.3
206310.4
206831.5
207349.5
207864.6
208376.8
208886
209392.4
209895.9
210396.7
210894.7
211389.9
211882.5
212372.4
212859.7
213344.4
213826.5
214306.1
214783.2
215257.7
215729.9
216199.6
216666.9
217131.9
217594.5
218054.8
218512.8
218968.5
219422
219873.3
220322.4
220769.3
221214.1
221656.8
222097.3
222535.8
222972.2
223406.6
223839
224269.4
224697.8
225124.2
225548.7
225971.4
226392.1
226810.9
227227.9

205786.3
206310.4
206831.5
207349.5
207864.6
208376.8
208886
209392.4
209895.9
210396.7
210894.7
211389.9
211882.5
212372.4
212859.7
213344.4
213826.5
214306.1
214783.2
215257.7
215729.9
216199.6
216666.9
217131.9
217594.5
218054.8
218512.8
218968.5
219422
219873.3
220322.4
220769.3
221214.1
221656.8
222097.3
222535.8
222972.2
223406.6
223839
224269.4
224697.8
225124.2
225548.7
225971.4
226392.1
226810.9
227227.9

183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229

13.65598
13.59607
13.53675
13.478
13.41981
13.36218
13.30509
13.24855
13.19254
13.13705
13.08208
13.02762
12.97366
12.92019
12.86721
12.81472
12.76269
12.71114
12.66005
12.60941
12.55922
12.50947
12.46016
12.41128
12.36282
12.31478
12.26716
12.21994
12.17313
12.12671
12.08069
12.03505
11.98979
11.94492
11.90041
11.85627
11.81249
11.76907
11.72601
11.68329
11.64092
11.59889
11.5572
11.51583
11.4748
11.43409
11.3937

13.65598
13.59607
13.53675
13.478
13.41981
13.36218
13.30509
13.24855
13.19254
13.13705
13.08208
13.02762
12.97366
12.92019
12.86721
12.81472
12.76269
12.71114
12.66005
12.60941
12.55922
12.50947
12.46016
12.41128
12.36282
12.31478
12.26716
12.21994
12.17313
12.12671
12.08069
12.03505
11.98979
11.94492
11.90041
11.85627
11.81249
11.76907
11.72601
11.68329
11.64092
11.59889
11.5572
11.51583
11.4748
11.43409
11.3937

13.65598
13.59607
13.53675
13.478
13.41981
13.36218
13.30509
13.24855
13.19254
13.13705
13.08208
13.02762
12.97366
12.92019
12.86721
12.81472
12.76269
12.71114
12.66005
12.60941
12.55922
12.50947
12.46016
12.41128
12.36282
12.31478
12.26716
12.21994
12.17313
12.12671
12.08069
12.03505
11.9291
11.82407
11.71998
11.6168
11.51452
11.41315
11.31267
11.21308
11.11436
11.01651
10.91952
10.82339
10.7281
10.63365
10.54004

227643
228056.4
228467.9
228877.6
229285.6
229691.8
230096.2
230499
230900.1
231299.4
231697.1
232093.2
232487.6
232880.3
233271.5
233661.1
234049
234435.5
234820.3
235203.7
235585.5
235965.7
236344.5
236721.8
237097.7
237472
237845
238216.4
238586.5
238955.2
239322.4
239688.3
240052.8
240415.9
240777.7
241138.1
241497.2
241855
242211.4
242566.6
242920.5
243273.1
243624.4
243974.5
244323.4
244671
245017.3

227643
228056.4
228467.9
228877.6
229285.6
229691.8
230096.2
230499
230900.1
231299.4
231697.1
232093.2
232487.6
232880.3
233271.5
233661.1
234049
234435.5
234820.3
235203.7
235585.5
235965.7
236344.5
236721.8
237097.7
237472
237845
238216.4
238586.5
238955.2
239322.4
239688.3
240052.8
240415.9
240777.7
241138.1
241497.2
241855
242211.4
242566.6
242920.5
243273.1
243624.4
243974.5
244323.4
244671
245017.3

227643
228056.4
228467.9
228877.6
229285.6
229691.8
230096.2
230499
230900.1
231299.4
231697.1
232093.2
232487.6
232880.3
233271.5
233661.1
234049
234435.5
234820.3
235203.7
235585.5
235965.7
236344.5
236721.8
237097.7
237472
237845
238216.4
238586.5
238955.2
239322.4
239688.3
240050.9
240410.4
240766.7
241119.8
241469.9
241816.8
242160.7
242501.6
242839.5
243174.4
243506.3
243835.4
244161.5
244484.8
244805.2

230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276

11.35362
11.31386
11.27441
11.23526
11.19641
11.15786
11.1196
11.08164
11.04396
11.00657
10.96945
10.93262
10.89605
10.85976
10.82374
10.78798
10.75248
10.71724
10.68226
10.64753
10.61306
10.57882
10.54484
10.51109
10.47759
10.44432
10.41129
10.37848
10.34591
10.31356
10.28144
10.24954
10.21786
10.18639
10.15514
10.1241
10.09328
10.06266
10.03225
10.00204
9.97203
9.942222
9.912611
9.883197
9.853975
9.824946
9.796105

11.35362
11.31386
11.27441
11.23526
11.19641
11.15786
11.1196
11.08164
11.04396
11.00657
10.96945
10.93262
10.89605
10.85976
10.82374
10.78798
10.75248
10.71724
10.68226
10.64753
10.61306
10.57882
10.54484
10.51109
10.47759
10.44432
10.41129
10.37848
10.34591
10.31356
10.28144
10.24954
10.21786
10.18639
10.15514
10.1241
10.09328
10.06266
10.03225
10.00204
9.97203
9.942222
9.912611
9.883197
9.853975
9.824946
9.796105

10.44724
10.35527
10.2641
10.17374
10.08417
9.995391
9.907393
9.82017
9.733715
9.648021
9.563081
9.478889
9.395439
9.312723
9.230735
9.149469
9.068919
8.989078
8.909939
8.831498
8.753747
8.67668
8.600292
8.524576
8.449527
8.375139
8.301406
8.228322
8.155881
8.084078
8.012907
7.942363
7.872439
7.803132
7.734434
7.666341
7.598848
7.531949
7.465639
7.399913
7.334765
7.270191
7.206186
7.142744
7.07986
7.01753
6.955749

245362.5
245706.4
246049.2
246390.7
246731.1
247070.3
247408.3
247745.2
248080.9
248415.5
248749
249081.4
249412.6
249742.7
250071.8
250399.7
250726.6
251052.4
251377.2
251700.8
252023.5
252345.1
252665.6
252985.2
253303.7
253621.2
253937.7
254253.2
254567.7
254881.3
255193.8
255505.4
255816
256125.7
256434.4
256742.2
257049
257354.9
257659.9
257964
258267.1
258569.3
258870.7
259171.1
259470.7
259769.4
260067.2

245362.5
245706.4
246049.2
246390.7
246731.1
247070.3
247408.3
247745.2
248080.9
248415.5
248749
249081.4
249412.6
249742.7
250071.8
250399.7
250726.6
251052.4
251377.2
251700.8
252023.5
252345.1
252665.6
252985.2
253303.7
253621.2
253937.7
254253.2
254567.7
254881.3
255193.8
255505.4
255816
256125.7
256434.4
256742.2
257049
257354.9
257659.9
257964
258267.1
258569.3
258870.7
259171.1
259470.7
259769.4
260067.2

245122.8
245437.6
245749.6
246058.9
246365.4
246669.3
246970.5
247269
247564.9
247858.2
248148.9
248437.1
248722.7
249005.8
249286.4
249564.6
249840.3
250113.5
250384.4
250652.9
250919
251182.8
251444.2
251703.4
251960.2
252214.8
252467.2
252717.3
252965.3
253211
253454.6
253696.1
253935.4
254172.6
254407.7
254640.8
254871.8
255100.8
255327.7
255552.7
255775.7
255996.7
256215.7
256432.9
256648.1
256861.4
257072.9

277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323

9.767453
9.738986
9.710704
9.682603
9.654683
9.626941
9.599376
9.571986
9.54477
9.517725
9.490849
9.464143
9.437602
9.411227
9.385015
9.358966
9.333076
9.307346
9.281772
9.256355
9.231092
9.205981
9.181023
9.156214
9.131554
9.107041
9.082674
9.058452
9.034373
9.010436
8.98664
8.962983
8.939465
8.916083
8.892837
8.869725
8.846746
8.8239
8.801184
8.778598
8.756141
8.733811
8.711607
8.689529
8.667575
8.645743
8.624034

9.767453
9.738986
9.710704
9.682603
9.654683
9.626941
9.599376
9.571986
9.54477
9.517725
9.490849
9.464143
9.437602
9.411227
9.385015
9.358966
9.333076
9.307346
9.281772
9.256355
9.231092
9.205981
9.181023
9.156214
9.131554
9.107041
9.082674
9.058452
9.034373
9.010436
8.98664
8.962983
8.939465
8.916083
8.892837
8.835141
8.77782
8.720871
8.664291
8.608078
8.55223
8.496744
8.441619
8.386851
8.332438
8.278378
8.224669

6.894512
6.833814
6.77365
6.714016
6.654907
6.596318
6.538245
6.480683
6.423628
6.367076
6.311021
6.25546
6.200388
6.145801
6.091694
6.038064
5.984906
5.932216
5.879989
5.828223
5.776912
5.726053
5.675642
5.625675
5.576147
5.527056
5.478396
5.430165
5.382359
5.334974
5.288005
5.241451
5.195306
5.149567
5.104231
5.059294
5.014753
4.970604
4.926844
4.883469
4.840475
4.797861
4.755621
4.713753
4.672254
4.631121
4.590349

260364.1
260660.2
260955.4
261249.7
261543.2
261835.9
262127.7
262418.7
262708.9
262998.2
263286.7
263574.4
263861.3
264147.4
264432.7
264717.3
265001
265283.9
265566.1
265847.5
266128.1
266408
266687.1
266965.4
267243
267519.9
267796
268071.4
268346
268619.9
268893.1
269165.6
269437.4
269708.4
269978.7
270248.4
270517.3
270785.6
271053.1
271320
271586.2
271851.7
272116.5
272380.7
272644.2
272907
273169.2

260364.1
260660.2
260955.4
261249.7
261543.2
261835.9
262127.7
262418.7
262708.9
262998.2
263286.7
263574.4
263861.3
264147.4
264432.7
264717.3
265001
265283.9
265566.1
265847.5
266128.1
266408
266687.1
266965.4
267243
267519.9
267796
268071.4
268346
268619.9
268893.1
269165.6
269437.4
269708.4
269978.7
270247.3
270514.2
270779.3
271042.7
271304.4
271564.4
271822.7
272079.3
272334.3
272587.6
272839.2
273089.3

257282.5
257490.2
257696.2
257900.3
258102.6
258303.1
258501.9
258698.9
258894.2
259087.7
259279.6
259469.7
259658.2
259845.1
260030.2
260213.8
260395.7
260576.1
260754.8
260932
261107.6
261281.7
261454.2
261625.3
261794.8
261962.8
262129.3
262294.4
262458
262620.2
262781
262940.3
263098.3
263254.8
263410
263563.8
263716.2
263867.3
264017.1
264165.6
264312.7
264458.6
264603.1
264746.4
264888.5
265029.3
265168.8

324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370

8.602446
8.580977
8.559628
8.538396
8.517281
8.496282
8.475398
8.454628
8.43397
8.413425
8.39299
8.372666
8.352451
8.332344
8.312345
8.292452
8.272665
8.252982
8.233403
8.213928
8.194555
8.175283
8.156111
8.137039
8.118067
8.099192
8.080415
8.061734
8.04315
8.02466
8.006264
7.987963
7.969754
7.951637
7.933611
7.915676
7.897832
7.880076
7.862409
7.84483
7.827338
7.809933
7.792613
7.775379
7.758229
7.741164
7.724181

8.171309
8.118294
8.065624
8.013295
7.961306
7.909654
7.858337
7.807354
7.756701
7.706376
7.656378
7.606705
7.557354
7.508322
7.45961
7.411213
7.36313
7.315359
7.267898
7.220745
7.173897
7.127354
7.081113
7.035172
6.989528
6.944181
6.899128
6.854368
6.809898
6.765716
6.721821
6.678211
6.634883
6.591837
6.54907
6.506581
6.464367
6.422427
6.380759
6.339362
6.298233
6.257371
6.216774
6.17644
6.136368
6.096556
6.057003

4.549936
4.509879
4.470175
4.43082
4.391812
4.353147
4.314823
4.276836
4.239183
4.201862
4.16487
4.128203
4.091859
4.055835
4.020128
3.984736
3.949655
3.914882
3.880416
3.846254
3.812392
3.778828
3.74556
3.712585
3.6799
3.647503
3.615391
3.583561
3.552012
3.520741
3.489745
3.459022
3.428569
3.398385
3.368466
3.33881
3.309416
3.280281
3.251401
3.222777
3.194404
3.166281
3.138405
3.110775
3.083389
3.056243
3.029336

273430.7
273691.6
273951.8
274211.3
274470.3
274728.6
274986.2
275243.2
275499.6
275755.4
276010.5
276265.1
276519
276772.3
277025
277277.1
277528.6
277779.4
278029.7
278279.4
278528.6
278777.1
279025
279272.4
279519.2
279765.4
280011.1
280256.1
280500.6
280744.6
280988
281230.8
281473.1
281714.8
281956
282196.6
282436.7
282676.3
282915.3
283153.8
283391.7
283629.2
283866.1
284102.4
284338.3
284573.6
284808.4

273337.7
273584.5
273829.6
274073.3
274315.3
274555.7
274794.6
275032
275267.8
275502
275734.8
275966
276195.8
276424
276650.8
276876.1
277100
277322.3
277543.3
277762.8
277980.9
278197.6
278412.8
278626.7
278839.2
279050.3
279260
279468.4
279675.4
279881.1
280085.4
280288.4
280490.1
280690.5
280889.6
281087.4
281283.9
281479.2
281673.2
281865.9
282057.3
282247.6
282436.6
282624.3
282810.9
282996.2
283180.3

265307.1
265444.2
265580.1
265714.8
265848.3
265980.7
266111.8
266241.9
266370.7
266498.5
266625.1
266750.6
266875
266998.3
267120.5
267241.6
267361.7
267480.7
267598.7
267715.6
267831.5
267946.4
268060.2
268173.1
268285
268395.8
268505.7
268614.7
268722.7
268829.7
268935.8
269040.9
269145.2
269248.5
269350.9
269452.4
269553
269652.7
269751.5
269849.5
269946.6
270042.9
270138.3
270232.9
270326.6
270419.5
270511.6

371
372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400
401
402
403
404
405
406
407
408
409
410
411
412
413
414
415
416
417

7.707281
7.690464
7.673728
7.657072
7.640497
7.624001
7.607585
7.591247
7.574987
7.558804
7.542698
7.526668
7.510713
7.494834
7.479029
7.463298
7.447641
7.432056
7.416544
7.401104
7.385735
7.370437
7.355209
7.340051
7.324963
7.309943
7.294991
7.280108
7.265292
7.250543
7.23586
7.221243
7.206692
7.192206
7.177784
7.163427
7.149134
7.134903
7.120736
7.106631
7.092588
7.078607
7.064687
7.050828
7.037029
7.023289
7.00961

6.017706
5.978664
5.939875
5.901338
5.863051
5.825012
5.78722
5.749673
5.71237
5.675309
5.638489
5.601907
5.565563
5.529454
5.49358
5.457938
5.422528
5.387347
5.352395
5.317669
5.283169
5.248892
5.214838
5.181005
5.147391
5.113996
5.080817
5.047853
5.015104
4.982566
4.95024
4.918124
4.886215
4.854514
4.823019
4.791728
4.76064
4.729753
4.699067
4.668581
4.638291
4.608199
4.578301
4.548598
4.519087
4.489768
4.460639

3.002667
2.976232
2.950029
2.924058
2.898315
2.872799
2.847507
2.822438
2.79759
2.77296
2.748547
2.72435
2.700365
2.676591
2.653027
2.62967
2.606519
2.583572
2.560826
2.538281
2.515935
2.493785
2.47183
2.450068
2.428498
2.407118
2.385926
2.364921
2.344101
2.323464
2.303008
2.282733
2.262636
2.242716
2.222972
2.203401
2.184003
2.164775
2.145717
2.126826
2.108102
2.089543
2.071147
2.052913
2.034839
2.016925
1.999168

285042.7
285276.5
285509.8
285742.6
285974.8
286206.6
286437.9
286668.7
286898.9
287128.7
287358
287586.8
287815.2
288043
288270.4
288497.3
288723.7
288949.6
289175.1
289400.1
289624.6
289848.6
290072.2
290295.4
290518.1
290740.3
290962
291183.4
291404.2
291624.6
291844.6
292064.1
292283.2
292501.9
292720.1
292937.8
293155.2
293372.1
293588.5
293804.6
294020.2
294235.4
294450.2
294664.5
294878.4
295091.9
295305

283363.3
283545
283725.6
283905
284083.2
284260.3
284436.2
284611
284784.7
284957.2
285128.6
285298.9
285468.1
285636.2
285803.2
285969.1
286134
286297.8
286460.5
286622.1
286782.7
286942.3
287100.8
287258.3
287414.8
287570.3
287724.7
287878.2
288030.7
288182.1
288332.6
288482.1
288630.7
288778.2
288924.9
289070.5
289215.3
289359
289501.9
289643.8
289784.8
289924.9
290064.1
290202.4
290339.7
290476.2
290611.8

270602.9
270693.4
270783
270871.9
270960
271047.4
271133.9
271219.7
271304.8
271389.1
271472.6
271555.5
271637.5
271718.9
271799.6
271879.5
271958.7
272037.3
272115.1
272192.3
272268.8
272344.6
272419.7
272494.2
272568
272641.2
272713.8
272785.7
272856.9
272927.5
272997.6
273067
273135.7
273203.9
273271.5
273338.5
273404.9
273470.7
273535.9
273600.6
273664.6
273728.2
273791.1
273853.5
273915.4
273976.7
274037.5

418
419
420
421
422
423
424
425
426
427
428
429
430
431
432
433
434
435
436
437
438
439
440
441
442
443
444
445
446
447
448
449
450
451
452
453
454
455
456
457
458
459
460
461
462
463
464

6.99599
6.982428
6.968925
6.95548
6.942092
6.928761
6.915488
6.90227
6.889109
6.876004
6.862954
6.849959
6.837018
6.824132
6.8113
6.798521
6.785796
6.773123
6.760503
6.747935
6.735419
6.722955
6.710542
6.698179
6.685867
6.673606
6.661394
6.649232
6.63712
6.625056
6.613041
6.601074
6.589156
6.577285
6.565461
6.553685
6.541956
6.530273
6.518637
6.507047
6.495502
6.484003
6.47255
6.461141
6.449776
6.438457
6.427181

4.431699
4.402947
4.374381
4.346001
4.317805
4.289791
4.26196
4.234309
4.206837
4.179544
4.152427
4.125487
4.098721
4.072129
4.04571
4.019462
3.993384
3.967476
3.941735
3.916162
3.890754
3.865512
3.840433
3.815517
3.790762
3.766168
3.741734
3.717458
3.69334
3.669378
3.645571
3.621919
3.598421
3.575075
3.55188
3.528836
3.505941
3.483195
3.460597
3.438145
3.415839
3.393677
3.37166
3.349785
3.328052
3.30646
3.285008

1.981568
1.964122
1.94683
1.929691
1.912702
1.895863
1.879172
1.862628
1.84623
1.829976
1.813865
1.797896
1.782068
1.766379
1.750828
1.735414
1.720136
1.704992
1.689981
1.675103
1.660356
1.645738
1.631249
1.616888
1.602653
1.588544
1.574559
1.560696
1.546956
1.533337
1.519838
1.506458
1.493195
1.480049
1.467019
1.454104
1.441302
1.428613
1.416036
1.403569
1.391212
1.378964
1.366824
1.354791
1.342863
1.331041
1.319323

295517.7
295730
295941.8
296153.3
296364.3
296574.9
296785.2
296995
297204.4
297413.5
297622.1
297830.3
298038.2
298245.6
298452.7
298659.4
298865.7
299071.6
299277.1
299482.2
299687
299891.4
300095.4
300299
300502.2
300705.1
300907.6
301109.8
301311.5
301512.9
301714
301914.6
302114.9
302314.9
302514.5
302713.7
302912.6
303111.1
303309.3
303507.1
303704.6
303901.7
304098.4
304294.8
304490.9
304686.7
304882

290746.6
290880.4
291013.4
291145.5
291276.8
291407.2
291536.7
291665.5
291793.4
291920.4
292046.6
292172.1
292296.7
292420.5
292543.4
292665.6
292787
292907.6
293027.5
293146.5
293264.8
293382.3
293499.1
293615.1
293730.3
293844.8
293958.5
294071.5
294183.8
294295.4
294406.2
294516.3
294625.7
294734.4
294842.4
294949.6
295056.2
295162.1
295267.3
295371.8
295475.7
295578.8
295681.3
295783.2
295884.3
295984.9
296084.7

274097.7
274157.4
274216.6
274275.3
274333.4
274391.1
274448.2
274504.8
274560.9
274616.6
274671.7
274726.4
274780.5
274834.2
274887.5
274940.2
274992.5
275044.4
275095.7
275146.6
275197.1
275247.2
275296.7
275345.9
275394.6
275442.9
275490.8
275538.2
275585.2
275631.9
275678.1
275723.9
275769.3
275814.2
275858.8
275903.1
275946.9
275990.3
276033.3
276076
276118.3
276160.2
276201.8
276243
276283.8
276324.2
276364.4

465
466
467
468
469
470
471
472
473
474
475
476
477
478
479
480

6.415949
6.404761
6.393616
6.382514
6.371454
6.360438
6.349464
6.338531
6.327641
6.316792
6.305984
6.295218
6.284492
6.273807
6.263162
6.252557

350000

300000

250000

200000

150000

100000

50000

3.263695
3.242521
3.221484
3.200583
3.179818
3.159188
3.138692
3.118328
3.098097
3.077997
3.058027
3.038187
3.018476
2.998893
2.979436
2.960106

1.307708
1.296195
1.284783
1.273472
1.262261
1.251148
1.240133
1.229215
1.218394
1.207667
1.197035
1.186496
1.176051
1.165697
1.155434
1.145262

305077.1
305271.8
305466.2
305660.2
305853.9
306047.2
306240.3
306432.9
306625.3
306817.3
307009
307200.4
307391.5
307582.2
307772.6
307962.7

296183.9
296282.5
296380.4
296477.7
296574.4
296670.4
296765.9
296860.7
296954.8
297048.4
297141.4
297233.7
297325.5
297416.7
297507.2
297597.2

276404.1
276443.5
276482.6
276521.3
276559.7
276597.7
276635.4
276672.8
276709.8
276746.5
276782.9
276819
276854.7
276890.2
276925.3
276960.1

1
17
33
49
65
81
97
113
129
145
161
177
193
209
225
241
257
273
289
305
321
337
353
369
385
401
417
433
449
465
481

50000

Hyperbolic Modified Hyperbolic(Terminal

Hyperbolic Modified
Decline=10%)
Hyperbolic(Terminal
Cumulative
Decline=10%)
Production
435.6718 435.6718 6739.211 6739.211
Hyperbolic 307962.7
347.1617 347.1617 15749.03 15749.03
7.5% Terminal
297597.2
Decline
289.8361 289.8361 23413.02 23413.02
10% Terminal276960.1
Decline
249.039 249.039 30193.64 30193.64
218.8467 218.8467 36220.65 36220.65
Hi-Lo Diff 31002.56
195.5042 195.5042 41669.14 41669.14
177.0153 177.0153 46616.48 46616.48
162
162 51148.71 51148.71
0.111939
149.4735 149.4735 55359.45 55359.45
138.9146 138.9146 59273.32 59273.32
129.8209 129.8209 62958.26 62958.26
121.9171 121.9171 66436.07 66436.07
114.9869 114.9869 69727.75 69727.75
108.8699 108.8699 72847.84 72847.84
103.4051 103.4051 75827.2 75827.2
98.54931 98.54931 78645.85 78645.85
94.12201 94.12201 81371.11 81371.11
90.11617 90.11617 83979.04 83979.04
86.48344 86.48344 86472.83 86472.83
83.16664 83.16664 88866.92 88866.92
80.12134 80.12134 91172.44 91172.44
77.30877 77.30877 93400.94 93400.94
74.71641 74.71641 95546.48 95546.48
72.31089 72.31089 97622.02 97622.02
70.09196 70.09196 99614.53 99614.53
68.01594 68.01594
101551
101551
66.05922 66.05922 103444.6 103444.6
64.23153 64.23153 105277.4 105277.4
62.51849 62.51849 107055.1 107055.1
60.91762 60.91762 108772.1 108772.1
59.38926 59.38926 110464.2 110464.2
57.96663 57.96663 112088.8 112088.8
56.60698 56.60698 113688.3 113688.3
55.2949 55.2949 115277.2 115277.2
54.07161 54.07161 116801.7 116801.7
52.91401 52.91401 118284.2 118284.2
51.7975 51.7975 119752.5 119752.5
50.75391 50.75391
121161
121161
49.79301 49.79301 122490.5 122490.5
48.82276 48.82276 123864.9 123864.9
47.8903 47.8903 125217.8 125217.8
47.03206 47.03206 126492.7 126492.7
46.21225 46.21225 127737.7 127737.7
45.40311 45.40311 128993.3 128993.3
44.64346 44.64346 130197.8 130197.8

44.00275
43.20568
42.44004
41.70395
40.99568
40.31363
39.65632
39.0224
38.41059
37.81972
37.24871
36.69652
36.16223
35.64495
35.14385
34.65815
34.18715
33.73015
33.28653
32.85569
32.43706
32.03012
31.63436
31.24933
30.87456
30.50966
30.15421
29.80785
29.47022
29.14099
28.81982
28.50643
28.20052
27.90182
27.61007
27.32503
27.04645
26.77411
26.5078
26.24731
25.99245
25.74303
25.49888
25.25982
25.02569
24.79633
24.5716

44.00275
43.20568
42.44004
41.70395
40.99568
40.31363
39.65632
39.0224
38.41059
37.81972
37.24871
36.69652
36.16223
35.64495
35.14385
34.65815
34.18715
33.73015
33.28653
32.85569
32.43706
32.03012
31.63436
31.24933
30.87456
30.50966
30.15421
29.80785
29.47022
29.14099
28.81982
28.50643
28.20052
27.90182
27.61007
27.32503
27.04645
26.77411
26.5078
26.24731
25.99245
25.74303
25.49888
25.25982
25.02569
24.79633
24.5716

131234.6
132548
133838.2
135106
136352.3
137577.8
138783.4
139969.7
141137.3
142287.1
143419.4
144535
145634.3
146717.9
147786.3
148839.9
149879.2
150904.6
151916.5
152915.3
153901.4
154875.1
155836.8
156786.8
157725.4
158652.9
159569.6
160475.7
161371.6
162257.5
163133.6
164000.2
164857.5
165705.7
166545.1
167375.8
168198
169011.9
169817.7
170615.7
171405.8
172188.4
172963.6
173731.5
174492.3
175246.1
175993

131234.6
132548
133838.2
135106
136352.3
137577.8
138783.4
139969.7
141137.3
142287.1
143419.4
144535
145634.3
146717.9
147786.3
148839.9
149879.2
150904.6
151916.5
152915.3
153901.4
154875.1
155836.8
156786.8
157725.4
158652.9
159569.6
160475.7
161371.6
162257.5
163133.6
164000.2
164857.5
165705.7
166545.1
167375.8
168198
169011.9
169817.7
170615.7
171405.8
172188.4
172963.6
173731.5
174492.3
175246.1
175993

24.35136
24.13545
23.92376
23.71616
23.51253
23.31274
23.1167
22.92428
22.7354
22.54994
22.36781
22.18893
22.01319
21.84053
21.67085
21.50407
21.34013
21.17894
21.02043
20.86454
20.7112
20.56035
20.41192
20.26585
20.12209
19.98057
19.84126
19.70408
19.569
19.43596
19.30492
19.17583
19.04864
18.92332
18.79981
18.67809
18.5581
18.43982
18.3232
18.20821
18.09481
17.98297
17.87266
17.76385
17.65649
17.55057
17.44605

24.35136
24.13545
23.92376
23.71616
23.51253
23.31274
23.1167
22.92428
22.7354
22.54994
22.36781
22.18893
22.01319
21.84053
21.67085
21.50407
21.34013
21.17894
21.02043
20.86454
20.7112
20.56035
20.41192
20.26585
20.12209
19.98057
19.84126
19.70408
19.569
19.43596
19.30492
19.17583
19.04864
18.92332
18.79981
18.67809
18.5581
18.43982
18.3232
18.20821
18.09481
17.98297
17.87266
17.76385
17.65649
17.55057
17.44605

176733.3
177467
178194.3
178915.3
179630.1
180338.8
181041.5
181738.4
182429.6
183115.1
183795.1
184469.6
185138.8
185802.8
186461.6
187115.3
187764
188407.9
189046.9
189681.2
190310.8
190935.8
191556.4
192172.4
192784.2
193391.6
193994.7
194593.7
195188.6
195779.5
196366.4
196949.3
197528.4
198103.7
198675.2
199243
199807.2
200367.7
200924.7
201478.3
202028.4
202575
203118.4
203658.4
204195.1
204728.7
205259

176733.3
177467
178194.3
178915.3
179630.1
180338.8
181041.5
181738.4
182429.6
183115.1
183795.1
184469.6
185138.8
185802.8
186461.6
187115.3
187764
188407.9
189046.9
189681.2
190310.8
190935.8
191556.4
192172.4
192784.2
193391.6
193994.7
194593.7
195188.6
195779.5
196366.4
196949.3
197528.4
198103.7
198675.2
199243
199807.2
200367.7
200924.7
201478.3
202028.4
202575
203118.4
203658.4
204195.1
204728.7
205259

17.34291
17.24112
17.14064
17.04146
16.94355
16.84688
16.75143
16.65717
16.56409
16.47215
16.38135
16.29165
16.20303
16.11548
16.02898
15.9435
15.85903
15.77555
15.69304
15.61149
15.53087
15.45118
15.37238
15.29448
15.21745
15.14128
15.06595
14.99145
14.91776
14.84488
14.77278
14.70146
14.6309
14.56108
14.49201
14.42366
14.35602
14.28909
14.22284
14.15728
14.09238
14.02814
13.96455
13.9016
13.83928
13.77757
13.71648

17.34291
17.24112
17.14064
17.04146
16.94355
16.84688
16.75143
16.65717
16.56409
16.47215
16.38135
16.29165
16.20303
16.11548
16.02898
15.9435
15.85903
15.77555
15.69304
15.61149
15.53087
15.45118
15.37238
15.29448
15.21745
15.14128
15.06595
14.99145
14.91776
14.84488
14.77278
14.70146
14.6309
14.56108
14.49201
14.42366
14.35602
14.28909
14.22284
14.15728
14.09238
14.02814
13.96455
13.9016
13.83928
13.77757
13.71648

205786.3
206310.4
206831.5
207349.5
207864.6
208376.8
208886
209392.4
209895.9
210396.7
210894.7
211389.9
211882.5
212372.4
212859.7
213344.4
213826.5
214306.1
214783.2
215257.7
215729.9
216199.6
216666.9
217131.9
217594.5
218054.8
218512.8
218968.5
219422
219873.3
220322.4
220769.3
221214.1
221656.8
222097.3
222535.8
222972.2
223406.6
223839
224269.4
224697.8
225124.2
225548.7
225971.4
226392.1
226810.9
227227.9

205786.3
206310.4
206831.5
207349.5
207864.6
208376.8
208886
209392.4
209895.9
210396.7
210894.7
211389.9
211882.5
212372.4
212859.7
213344.4
213826.5
214306.1
214783.2
215257.7
215729.9
216199.6
216666.9
217131.9
217594.5
218054.8
218512.8
218968.5
219422
219873.3
220322.4
220769.3
221214.1
221656.8
222097.3
222535.8
222972.2
223406.6
223839
224269.4
224697.8
225124.2
225548.7
225971.4
226392.1
226810.9
227227.9

13.65598
13.59607
13.53675
13.478
13.41981
13.36218
13.30509
13.24855
13.19254
13.13705
13.08208
13.02762
12.97366
12.92019
12.86721
12.81472
12.76269
12.71114
12.66005
12.60941
12.55922
12.50947
12.46016
12.41128
12.36282
12.31478
12.26716
12.21994
12.17313
12.12671
12.08069
12.03505
11.98979
11.94492
11.90041
11.85627
11.81249
11.76907
11.72601
11.68329
11.64092
11.59889
11.5572
11.51583
11.4748
11.43409
11.3937

13.65598
13.59607
13.53675
13.478
13.41981
13.36218
13.30509
13.24855
13.19254
13.13705
13.08208
13.02762
12.97366
12.92019
12.86721
12.81472
12.76269
12.71114
12.66005
12.60941
12.55922
12.50947
12.46016
12.41128
12.36282
12.31478
12.26716
12.21994
12.17313
12.12671
12.08069
12.03505
11.9291
11.82407
11.71998
11.6168
11.51452
11.41315
11.31267
11.21308
11.11436
11.01651
10.91952
10.82339
10.7281
10.63365
10.54004

227643
228056.4
228467.9
228877.6
229285.6
229691.8
230096.2
230499
230900.1
231299.4
231697.1
232093.2
232487.6
232880.3
233271.5
233661.1
234049
234435.5
234820.3
235203.7
235585.5
235965.7
236344.5
236721.8
237097.7
237472
237845
238216.4
238586.5
238955.2
239322.4
239688.3
240052.8
240415.9
240777.7
241138.1
241497.2
241855
242211.4
242566.6
242920.5
243273.1
243624.4
243974.5
244323.4
244671
245017.3

227643
228056.4
228467.9
228877.6
229285.6
229691.8
230096.2
230499
230900.1
231299.4
231697.1
232093.2
232487.6
232880.3
233271.5
233661.1
234049
234435.5
234820.3
235203.7
235585.5
235965.7
236344.5
236721.8
237097.7
237472
237845
238216.4
238586.5
238955.2
239322.4
239688.3
240050.9
240410.4
240766.7
241119.8
241469.9
241816.8
242160.7
242501.6
242839.5
243174.4
243506.3
243835.4
244161.5
244484.8
244805.2

11.35362
11.31386
11.27441
11.23526
11.19641
11.15786
11.1196
11.08164
11.04396
11.00657
10.96945
10.93262
10.89605
10.85976
10.82374
10.78798
10.75248
10.71724
10.68226
10.64753
10.61306
10.57882
10.54484
10.51109
10.47759
10.44432
10.41129
10.37848
10.34591
10.31356
10.28144
10.24954
10.21786
10.18639
10.15514
10.1241
10.09328
10.06266
10.03225
10.00204
9.97203
9.942222
9.912611
9.883197
9.853975
9.824946
9.796105

10.44724
10.35527
10.2641
10.17374
10.08417
9.995391
9.907393
9.82017
9.733715
9.648021
9.563081
9.478889
9.395439
9.312723
9.230735
9.149469
9.068919
8.989078
8.909939
8.831498
8.753747
8.67668
8.600292
8.524576
8.449527
8.375139
8.301406
8.228322
8.155881
8.084078
8.012907
7.942363
7.872439
7.803132
7.734434
7.666341
7.598848
7.531949
7.465639
7.399913
7.334765
7.270191
7.206186
7.142744
7.07986
7.01753
6.955749

245362.5
245706.4
246049.2
246390.7
246731.1
247070.3
247408.3
247745.2
248080.9
248415.5
248749
249081.4
249412.6
249742.7
250071.8
250399.7
250726.6
251052.4
251377.2
251700.8
252023.5
252345.1
252665.6
252985.2
253303.7
253621.2
253937.7
254253.2
254567.7
254881.3
255193.8
255505.4
255816
256125.7
256434.4
256742.2
257049
257354.9
257659.9
257964
258267.1
258569.3
258870.7
259171.1
259470.7
259769.4
260067.2

245122.8
245437.6
245749.6
246058.9
246365.4
246669.3
246970.5
247269
247564.9
247858.2
248148.9
248437.1
248722.7
249005.8
249286.4
249564.6
249840.3
250113.5
250384.4
250652.9
250919
251182.8
251444.2
251703.4
251960.2
252214.8
252467.2
252717.3
252965.3
253211
253454.6
253696.1
253935.4
254172.6
254407.7
254640.8
254871.8
255100.8
255327.7
255552.7
255775.7
255996.7
256215.7
256432.9
256648.1
256861.4
257072.9

9.767453
9.738986
9.710704
9.682603
9.654683
9.626941
9.599376
9.571986
9.54477
9.517725
9.490849
9.464143
9.437602
9.411227
9.385015
9.358966
9.333076
9.307346
9.281772
9.256355
9.231092
9.205981
9.181023
9.156214
9.131554
9.107041
9.082674
9.058452
9.034373
9.010436
8.98664
8.962983
8.939465
8.916083
8.892837
8.869725
8.846746
8.8239
8.801184
8.778598
8.756141
8.733811
8.711607
8.689529
8.667575
8.645743
8.624034

6.894512
6.833814
6.77365
6.714016
6.654907
6.596318
6.538245
6.480683
6.423628
6.367076
6.311021
6.25546
6.200388
6.145801
6.091694
6.038064
5.984906
5.932216
5.879989
5.828223
5.776912
5.726053
5.675642
5.625675
5.576147
5.527056
5.478396
5.430165
5.382359
5.334974
5.288005
5.241451
5.195306
5.149567
5.104231
5.059294
5.014753
4.970604
4.926844
4.883469
4.840475
4.797861
4.755621
4.713753
4.672254
4.631121
4.590349

260364.1
260660.2
260955.4
261249.7
261543.2
261835.9
262127.7
262418.7
262708.9
262998.2
263286.7
263574.4
263861.3
264147.4
264432.7
264717.3
265001
265283.9
265566.1
265847.5
266128.1
266408
266687.1
266965.4
267243
267519.9
267796
268071.4
268346
268619.9
268893.1
269165.6
269437.4
269708.4
269978.7
270248.4
270517.3
270785.6
271053.1
271320
271586.2
271851.7
272116.5
272380.7
272644.2
272907
273169.2

257282.5
257490.2
257696.2
257900.3
258102.6
258303.1
258501.9
258698.9
258894.2
259087.7
259279.6
259469.7
259658.2
259845.1
260030.2
260213.8
260395.7
260576.1
260754.8
260932
261107.6
261281.7
261454.2
261625.3
261794.8
261962.8
262129.3
262294.4
262458
262620.2
262781
262940.3
263098.3
263254.8
263410
263563.8
263716.2
263867.3
264017.1
264165.6
264312.7
264458.6
264603.1
264746.4
264888.5
265029.3
265168.8

8.602446
8.580977
8.559628
8.538396
8.517281
8.496282
8.475398
8.454628
8.43397
8.413425
8.39299
8.372666
8.352451
8.332344
8.312345
8.292452
8.272665
8.252982
8.233403
8.213928
8.194555
8.175283
8.156111
8.137039
8.118067
8.099192
8.080415
8.061734
8.04315
8.02466
8.006264
7.987963
7.969754
7.951637
7.933611
7.915676
7.897832
7.880076
7.862409
7.84483
7.827338
7.809933
7.792613
7.775379
7.758229
7.741164
7.724181

4.549936
4.509879
4.470175
4.43082
4.391812
4.353147
4.314823
4.276836
4.239183
4.201862
4.16487
4.128203
4.091859
4.055835
4.020128
3.984736
3.949655
3.914882
3.880416
3.846254
3.812392
3.778828
3.74556
3.712585
3.6799
3.647503
3.615391
3.583561
3.552012
3.520741
3.489745
3.459022
3.428569
3.398385
3.368466
3.33881
3.309416
3.280281
3.251401
3.222777
3.194404
3.166281
3.138405
3.110775
3.083389
3.056243
3.029336

273430.7
273691.6
273951.8
274211.3
274470.3
274728.6
274986.2
275243.2
275499.6
275755.4
276010.5
276265.1
276519
276772.3
277025
277277.1
277528.6
277779.4
278029.7
278279.4
278528.6
278777.1
279025
279272.4
279519.2
279765.4
280011.1
280256.1
280500.6
280744.6
280988
281230.8
281473.1
281714.8
281956
282196.6
282436.7
282676.3
282915.3
283153.8
283391.7
283629.2
283866.1
284102.4
284338.3
284573.6
284808.4

265307.1
265444.2
265580.1
265714.8
265848.3
265980.7
266111.8
266241.9
266370.7
266498.5
266625.1
266750.6
266875
266998.3
267120.5
267241.6
267361.7
267480.7
267598.7
267715.6
267831.5
267946.4
268060.2
268173.1
268285
268395.8
268505.7
268614.7
268722.7
268829.7
268935.8
269040.9
269145.2
269248.5
269350.9
269452.4
269553
269652.7
269751.5
269849.5
269946.6
270042.9
270138.3
270232.9
270326.6
270419.5
270511.6

7.707281
7.690464
7.673728
7.657072
7.640497
7.624001
7.607585
7.591247
7.574987
7.558804
7.542698
7.526668
7.510713
7.494834
7.479029
7.463298
7.447641
7.432056
7.416544
7.401104
7.385735
7.370437
7.355209
7.340051
7.324963
7.309943
7.294991
7.280108
7.265292
7.250543
7.23586
7.221243
7.206692
7.192206
7.177784
7.163427
7.149134
7.134903
7.120736
7.106631
7.092588
7.078607
7.064687
7.050828
7.037029
7.023289
7.00961

3.002667
2.976232
2.950029
2.924058
2.898315
2.872799
2.847507
2.822438
2.79759
2.77296
2.748547
2.72435
2.700365
2.676591
2.653027
2.62967
2.606519
2.583572
2.560826
2.538281
2.515935
2.493785
2.47183
2.450068
2.428498
2.407118
2.385926
2.364921
2.344101
2.323464
2.303008
2.282733
2.262636
2.242716
2.222972
2.203401
2.184003
2.164775
2.145717
2.126826
2.108102
2.089543
2.071147
2.052913
2.034839
2.016925
1.999168

285042.7
285276.5
285509.8
285742.6
285974.8
286206.6
286437.9
286668.7
286898.9
287128.7
287358
287586.8
287815.2
288043
288270.4
288497.3
288723.7
288949.6
289175.1
289400.1
289624.6
289848.6
290072.2
290295.4
290518.1
290740.3
290962
291183.4
291404.2
291624.6
291844.6
292064.1
292283.2
292501.9
292720.1
292937.8
293155.2
293372.1
293588.5
293804.6
294020.2
294235.4
294450.2
294664.5
294878.4
295091.9
295305

270602.9
270693.4
270783
270871.9
270960
271047.4
271133.9
271219.7
271304.8
271389.1
271472.6
271555.5
271637.5
271718.9
271799.6
271879.5
271958.7
272037.3
272115.1
272192.3
272268.8
272344.6
272419.7
272494.2
272568
272641.2
272713.8
272785.7
272856.9
272927.5
272997.6
273067
273135.7
273203.9
273271.5
273338.5
273404.9
273470.7
273535.9
273600.6
273664.6
273728.2
273791.1
273853.5
273915.4
273976.7
274037.5

6.99599
6.982428
6.968925
6.95548
6.942092
6.928761
6.915488
6.90227
6.889109
6.876004
6.862954
6.849959
6.837018
6.824132
6.8113
6.798521
6.785796
6.773123
6.760503
6.747935
6.735419
6.722955
6.710542
6.698179
6.685867
6.673606
6.661394
6.649232
6.63712
6.625056
6.613041
6.601074
6.589156
6.577285
6.565461
6.553685
6.541956
6.530273
6.518637
6.507047
6.495502
6.484003
6.47255
6.461141
6.449776
6.438457
6.427181

1.981568
1.964122
1.94683
1.929691
1.912702
1.895863
1.879172
1.862628
1.84623
1.829976
1.813865
1.797896
1.782068
1.766379
1.750828
1.735414
1.720136
1.704992
1.689981
1.675103
1.660356
1.645738
1.631249
1.616888
1.602653
1.588544
1.574559
1.560696
1.546956
1.533337
1.519838
1.506458
1.493195
1.480049
1.467019
1.454104
1.441302
1.428613
1.416036
1.403569
1.391212
1.378964
1.366824
1.354791
1.342863
1.331041
1.319323

295517.7
295730
295941.8
296153.3
296364.3
296574.9
296785.2
296995
297204.4
297413.5
297622.1
297830.3
298038.2
298245.6
298452.7
298659.4
298865.7
299071.6
299277.1
299482.2
299687
299891.4
300095.4
300299
300502.2
300705.1
300907.6
301109.8
301311.5
301512.9
301714
301914.6
302114.9
302314.9
302514.5
302713.7
302912.6
303111.1
303309.3
303507.1
303704.6
303901.7
304098.4
304294.8
304490.9
304686.7
304882

274097.7
274157.4
274216.6
274275.3
274333.4
274391.1
274448.2
274504.8
274560.9
274616.6
274671.7
274726.4
274780.5
274834.2
274887.5
274940.2
274992.5
275044.4
275095.7
275146.6
275197.1
275247.2
275296.7
275345.9
275394.6
275442.9
275490.8
275538.2
275585.2
275631.9
275678.1
275723.9
275769.3
275814.2
275858.8
275903.1
275946.9
275990.3
276033.3
276076
276118.3
276160.2
276201.8
276243
276283.8
276324.2
276364.4

6.415949
6.404761
6.393616
6.382514
6.371454
6.360438
6.349464
6.338531
6.327641
6.316792
6.305984
6.295218
6.284492
6.273807
6.263162
6.252557

1.307708
1.296195
1.284783
1.273472
1.262261
1.251148
1.240133
1.229215
1.218394
1.207667
1.197035
1.186496
1.176051
1.165697
1.155434
1.145262

305077.1
305271.8
305466.2
305660.2
305853.9
306047.2
306240.3
306432.9
306625.3
306817.3
307009
307200.4
307391.5
307582.2
307772.6
307962.7

276404.1
276443.5
276482.6
276521.3
276559.7
276597.7
276635.4
276672.8
276709.8
276746.5
276782.9
276819
276854.7
276890.2
276925.3
276960.1

500

450

400

350
Hyperbolic

300

Modified Hyperbolic(Terminal Decline=7.5%)

Modified Hyperbolic(Terminal Decline=10%)

250

200

150

1
11
21
31
41
51
61
71
81
91
101
111
121
131
141

481

150

100

50

0.042403
0.113545
0.18603
0.260666
0.336159
0.412554
0.489168
0.565858
0.64308
0.720313
0.798122
0.876319
0.954791
1.033351
1.112333
1.190736
1.270107
1.349437
1.428482
1.507393
1.586272
1.665291
1.744008
1.822689
1.900614
1.978661
2.057235
2.135455
2.213401
2.290666
2.368768
2.445597
2.52305
2.601822
2.679105
2.755908
2.833612
2.909689
2.982881
3.060045
3.137489
3.211795
3.285647
3.361453
3.43541

3.5
3.583333
3.666667
3.75
3.833333
3.916667
4
4.083333
4.166667
4.25
4.333333
4.416667
4.5
4.583333
4.666667
4.75
4.833333
4.916667
5
5.083333
5.166667
5.25
5.333333
5.416667
5.5
5.583333
5.666667
5.75
5.833333
5.916667
6
6.083333
6.166667
6.25
6.333333
6.416667
6.5
6.583333
6.666667
6.75
6.833333
6.916667
7
7.083333
7.166667
7.25
7.333333

7.416667
7.5
7.583333
7.666667
7.75
7.833333
7.916667
8
8.083333
8.166667
8.25
8.333333
8.416667
8.5
8.583333
8.666667
8.75
8.833333
8.916667
9
9.083333
9.166667
9.25
9.333333
9.416667
9.5
9.583333
9.666667
9.75
9.833333
9.916667
10
10.08333
10.16667
10.25
10.33333
10.41667
10.5
10.58333
10.66667
10.75
10.83333
10.91667
11
11.08333
11.16667
11.25

11.33333
11.41667
11.5
11.58333
11.66667
11.75
11.83333
11.91667
12
12.08333
12.16667
12.25
12.33333
12.41667
12.5
12.58333
12.66667
12.75
12.83333
12.91667
13
13.08333
13.16667
13.25
13.33333
13.41667
13.5
13.58333
13.66667
13.75
13.83333
13.91667
14
14.08333
14.16667
14.25
14.33333
14.41667
14.5
14.58333
14.66667
14.75
14.83333
14.91667
15
15.08333
15.16667

15.25
15.33333
15.41667
15.5
15.58333
15.66667
15.75
15.83333
15.91667
16
16.08333
16.16667
16.25
16.33333
16.41667
16.5
16.58333
16.66667
16.75
16.83333
16.91667
17
17.08333
17.16667
17.25
17.33333
17.41667
17.5
17.58333
17.66667
17.75
17.83333
17.91667
18
18.08333
18.16667
18.25
18.33333
18.41667
18.5
18.58333
18.66667
18.75
18.83333
18.91667
19
19.08333

19.16667
19.25
19.33333
19.41667
19.5
19.58333
19.66667
19.75
19.83333
19.91667
20
20.08333
20.16667
20.25
20.33333
20.41667
20.5
20.58333
20.66667
20.75
20.83333
20.91667
21
21.08333
21.16667
21.25
21.33333
21.41667
21.5
21.58333
21.66667
21.75
21.83333
21.91667
22
22.08333
22.16667
22.25
22.33333
22.41667
22.5
22.58333
22.66667
22.75
22.83333
22.91667
23

23.08333
23.16667
23.25
23.33333
23.41667
23.5
23.58333
23.66667
23.75
23.83333
23.91667
24
24.08333
24.16667
24.25
24.33333
24.41667
24.5
24.58333
24.66667
24.75
24.83333
24.91667
25
25.08333
25.16667
25.25
25.33333
25.41667
25.5
25.58333
25.66667
25.75
25.83333
25.91667
26
26.08333
26.16667
26.25
26.33333
26.41667
26.5
26.58333
26.66667
26.75
26.83333
26.91667

27
27.08333
27.16667
27.25
27.33333
27.41667
27.5
27.58333
27.66667
27.75
27.83333
27.91667
28
28.08333
28.16667
28.25
28.33333
28.41667
28.5
28.58333
28.66667
28.75
28.83333
28.91667
29
29.08333
29.16667
29.25
29.33333
29.41667
29.5
29.58333
29.66667
29.75
29.83333
29.91667
30
30.08333
30.16667
30.25
30.33333
30.41667
30.5
30.58333
30.66667
30.75
30.83333

30.91667
31
31.08333
31.16667
31.25
31.33333
31.41667
31.5
31.58333
31.66667
31.75
31.83333
31.91667
32
32.08333
32.16667
32.25
32.33333
32.41667
32.5
32.58333
32.66667
32.75
32.83333
32.91667
33
33.08333
33.16667
33.25
33.33333
33.41667
33.5
33.58333
33.66667
33.75
33.83333
33.91667
34
34.08333
34.16667
34.25
34.33333
34.41667
34.5
34.58333
34.66667
34.75

34.83333
34.91667
35
35.08333
35.16667
35.25
35.33333
35.41667
35.5
35.58333
35.66667
35.75
35.83333
35.91667
36
36.08333
36.16667
36.25
36.33333
36.41667
36.5
36.58333
36.66667
36.75
36.83333
36.91667
37
37.08333
37.16667
37.25
37.33333
37.41667
37.5
37.58333
37.66667
37.75
37.83333
37.91667
38
38.08333
38.16667
38.25
38.33333
38.41667
38.5
38.58333
38.66667

38.75
38.83333
38.91667
39
39.08333
39.16667
39.25
39.33333
39.41667
39.5
39.58333
39.66667
39.75
39.83333
39.91667
40

141
151
161
171
181
191
201
211
221
231
241
251
261
271
281
291
301
311
321
331
341
351
361
371
381
391
401
411
421
431
441
451
461
471
481

Series1
Series2
Series3

Historical
Production Rate
q(t) in bbl/day
Date(Months)

Forecasted
Production Rate
q(t)' in bbl/day

Squared Error

Column1
Di
t(lim)
q(lim)

Di
t(lim)
q(lim)

10% Terminal Decline

7.5% Terminal Decline
0.0088
0.0065
214
311
12.0350503
8.892836538

10% Terminal Decline

7.5% Terminal Decline
0.0088
0.0065
214
311
12.0350503
8.892836538

Assumptions
Price of Oil
Ad-Valorem
Production Tax
Extraction Tax
Conservation Tax
Lease Operating Expenses
LOE/Month
Capital Expenses
Royalty

Time (Months)

Average Month
85
0
0.05 0.051875
0.065
0.001875 0.116875
0.0775
17337.44004
$10,000,000.00
17%

Production Period (Months)

30.416667

29%

Production (Daily)
Hyperbolic Modified (7.5%)

Production (Cumulative
Modified (10%)
Hyperbolic

0
0.508833863
1.362544405
2.232363697
3.127993649
4.033910101
4.95065024
5.870014023
6.790301046
7.716961686
8.643759734
9.577468948
10.51582609
11.45748911
12.40021522
13.34799709
14.28883102
15.24128317
16.19324551
17.14178256
18.08871055
19.03526747
19.98348965
20.92809073
21.87226903
22.80736985
23.74392739
24.68682213
25.62545643
26.56081789
27.48799632
28.42521912
29.34715814
30.27659784

0.508833863
0.853710543
0.869819291
0.895629952
0.905916452
0.916740139
0.919363783
0.920287024
0.92666064
0.926798047
0.933709214
0.938357139
0.941663027
0.942726103
0.947781872
0.940833926
0.952452153
0.951962341
0.94853705
0.946927989
0.946556921
0.948222178
0.944601086
0.944178294
0.935100823
0.936557545
0.942894737
0.938634301
0.935361453
0.927178437
0.937222797
0.921939017
0.9294397

435.6718
347.1617
289.8361
249.039
218.8467
195.5042
177.0153
162
149.4735
138.9146
129.8209
121.9171
114.9869
108.8699
103.4051
98.54931
94.12201
90.11617
86.48344
83.16664
80.12134
77.30877
74.71641
72.31089
70.09196
68.01594
66.05922
64.23153
62.51849
60.91762
59.38926
57.96663
56.60698

435.6717887
347.1616689
289.8360683
249.0390081
218.8466681
195.5042322
177.015293
162.0000027
149.4735388
138.9146266
129.8209189
121.917075
114.9869404
108.8698542
103.4050693
98.54931088
94.12200617
90.11616921
86.48343948
83.16663571
80.12133592
77.30876836
74.71640846
72.31088848
70.0919633
68.01593905
66.0592151
64.2315279
62.5184899
60.91761984
59.38926328
57.96663344
56.606983

435.67179
347.16167
289.83607
249.03901
218.84667
195.50423
177.01529
162
149.47354
138.91463
129.82092
121.91708
114.98694
108.86985
103.40507
98.549311
94.122006
90.116169
86.483439
83.166636
80.121336
77.308768
74.716408
72.310888
70.091963
68.015939
66.059215
64.231528
62.51849
60.91762
59.389263
57.966633
56.606983

6,742.91
9,014.76
7,668.19
6,784.34
6,030.31
5,451.48
4,950.05
4,534.71
4,213.05
3,916.02
3,686.96
3,479.72
3,293.48
3,121.80
2,981.00
2,820.19
2,726.75
2,609.36
2,495.16
2,395.40
2,306.78
2,229.72
2,146.72
2,076.68
1,993.60
1,937.57
1,894.56
1,833.82
1,778.69
1,717.98
1,693.02
1,625.52
1,600.31

31.22186967
32.14925858
33.07089601
34.00334145
34.9162628
35.79457197
36.72053745
37.64987128
38.54154464
39.42776755
40.33743354
41.22492012
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76

0.945271833
0.927388913
0.921637427
0.932445443
0.912921348
0.878309171
0.925965482
0.929333824
0.891673363
0.88622291
0.909665992
0.887486574
0.775079882
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

55.2949
54.07161
52.91401
51.7975
50.75391
49.79301
48.82276
47.8903
47.03206
46.21225
45.40311
44.64346
44.00275
43.20568
42.44004
41.70395
40.99568
40.31363
39.65632
39.0224
38.41059
37.81972
37.24871
36.69652
36.16223
35.64495
35.14385
34.65815
34.18715
33.73015
33.28653
32.85569
32.43706
32.03012
31.63436
31.24933
30.87456
30.50966
30.15421
29.80785
29.47022
29.14099
28.81982
28.50643
28.20052
27.90182
27.61007

55.29489573
54.07161196
52.91400956
51.79750232
50.75390541
49.79300776
48.8227647
47.89030113
47.03205685
46.21224569
45.40311069
44.64346125
44.00275191
43.20568293
42.44004394
41.70395402
40.99568164
40.31362995
39.65632384
39.02239843
38.41058894
37.81972151
37.24870516
36.69652456
36.16223344
35.64494887
35.14384594
34.65815302
34.18714753
33.73015206
33.28653084
32.85568658
32.43705757
32.03011506
31.63436084
31.24932503
30.87456413
30.50965914
30.15421387
29.80785341
29.47022272
29.14098529
28.81982196
28.50642978
28.20052103
27.90182221
27.6100732

55.294896
54.071612
52.91401
51.797502
50.753905
49.793008
48.822765
47.890301
47.032057
46.212246
45.403111
44.643461
44.002752
43.205683
42.440044
41.703954
40.995682
40.31363
39.656324
39.022398
38.410589
37.819722
37.248705
36.696525
36.162233
35.644949
35.143846
34.658153
34.187148
33.730152
33.286531
32.855687
32.437058
32.030115
31.634361
31.249325
30.874564
30.509659
30.154214
29.807853
29.470223
29.140985
28.819822
28.50643
28.200521
27.901822
27.610073

1,589.84
1,525.26
1,483.35
1,469.07
1,409.34
1,330.23
1,375.08
1,353.73
1,275.59
1,245.69
1,256.26
1,205.12
1,037.38
1,314.17
1,290.88
1,268.50
1,246.95
1,226.21
1,206.21
1,186.93
1,168.32
1,150.35
1,132.98
1,116.19
1,099.93
1,084.20
1,068.96
1,054.19
1,039.86
1,025.96
1,012.47
999.36
986.63
974.25
962.21
950.50
939.10
928.00
917.19
906.66
896.39
886.37
876.60
867.07
857.77
848.68
839.81

77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

27.32503
27.04645
26.77411
26.5078
26.24731
25.99245
25.74303
25.49888
25.25982
25.02569
24.79633
24.5716
24.35136
24.13545
23.92376
23.71616
23.51253
23.31274
23.1167
22.92428
22.7354
22.54994
22.36781
22.18893
22.01319
21.84053
21.67085
21.50407
21.34013
21.17894
21.02043
20.86454
20.7112
20.56035
20.41192
20.26585
20.12209
19.98057
19.84126
19.70408
19.569
19.43596
19.30492
19.17583
19.04864
18.92332
18.79981

27.32502644
27.04644618
26.77410774
26.50779692
26.24730934
25.99244992
25.7430323
25.49887841
25.25981798
25.02568812
24.79633292
24.57160306
24.35135551
24.13545313
23.92376444
23.71616328
23.51252855
23.31274396
23.1166978
22.9242827
22.73539545
22.54993674
22.36781103
22.18892635
22.01319414
21.84052908
21.67084895
21.5040745
21.34012929
21.17893958
21.02043423
20.86454454
20.71120419
20.5603491
20.41191738
20.26584919
20.12208667
19.98057389
19.84125671
19.70408277
19.56900136
19.43596341
19.30492137
19.1758292
19.04864227
18.92331734
18.79981247

27.325026
27.046446
26.774108
26.507797
26.247309
25.99245
25.743032
25.498878
25.259818
25.025688
24.796333
24.571603
24.351356
24.135453
23.923764
23.716163
23.512529
23.312744
23.116698
22.924283
22.735395
22.549937
22.367811
22.188926
22.013194
21.840529
21.670849
21.504075
21.340129
21.17894
21.020434
20.864545
20.711204
20.560349
20.411917
20.265849
20.122087
19.980574
19.841257
19.704083
19.569001
19.435963
19.304921
19.175829
19.048642
18.923317
18.799812

831.14
822.66
814.38
806.28
798.36
790.60
783.02
775.59
768.32
761.20
754.22
747.39
740.69
734.12
727.68
721.37
715.17
709.10
703.13
697.28
691.53
685.89
680.35
674.91
669.57
664.32
659.15
654.08
649.10
644.19
639.37
634.63
629.97
625.38
620.86
616.42
612.05
607.74
603.50
599.33
595.22
591.18
587.19
583.26
579.40
575.58
571.83

124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

18.67809
18.5581
18.43982
18.3232
18.20821
18.09481
17.98297
17.87266
17.76385
17.65649
17.55057
17.44605
17.34291
17.24112
17.14064
17.04146
16.94355
16.84688
16.75143
16.65717
16.56409
16.47215
16.38135
16.29165
16.20303
16.11548
16.02898
15.9435
15.85903
15.77555
15.69304
15.61149
15.53087
15.45118
15.37238
15.29448
15.21745
15.14128
15.06595
14.99145
14.91776
14.84488
14.77278
14.70146
14.6309
14.56108
14.49201

18.678087
18.55810149
18.43981768
18.32319844
18.20820772
18.09481054
17.98297289
17.87266179
17.76384516
17.65649183
17.55057153
17.4460548
17.34291302
17.24111833
17.14064367
17.04146266
16.94354966
16.84687972
16.75142852
16.65717242
16.56408837
16.47215393
16.38134721
16.29164693
16.20303232
16.11548313
16.02897964
15.94350259
15.85903324
15.77555328
15.69304485
15.61149053
15.53087333
15.45117665
15.3723843
15.29448046
15.21744969
15.14127691
15.0659474
14.99144677
14.91776096
14.84487623
14.77277917
14.70145665
14.63089584
14.5610842
14.49200948

18.678087
18.558101
18.439818
18.323198
18.208208
18.094811
17.982973
17.872662
17.763845
17.656492
17.550572
17.446055
17.342913
17.241118
17.140644
17.041463
16.94355
16.84688
16.751429
16.657172
16.564088
16.472154
16.381347
16.291647
16.203032
16.115483
16.02898
15.943503
15.859033
15.775553
15.693045
15.611491
15.530873
15.451177
15.372384
15.29448
15.21745
15.141277
15.065947
14.991447
14.917761
14.844876
14.772779
14.701457
14.630896
14.561084
14.492009

568.13
564.48
560.88
557.33
553.83
550.38
546.98
543.63
540.32
537.05
533.83
530.65
527.51
524.42
521.36
518.34
515.37
512.43
509.52
506.66
503.82
501.03
498.27
495.54
492.84
490.18
487.55
484.95
482.38
479.84
477.33
474.85
472.40
469.97
467.58
465.21
462.86
460.55
458.26
455.99
453.75
451.53
449.34
447.17
445.02
442.90
440.80

171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

14.42366
14.35602
14.28909
14.22284
14.15728
14.09238
14.02814
13.96455
13.9016
13.83928
13.77757
13.71648
13.65598
13.59607
13.53675
13.478
13.41981
13.36218
13.30509
13.24855
13.19254
13.13705
13.08208
13.02762
12.97366
12.92019
12.86721
12.81472
12.76269
12.71114
12.66005
12.60941
12.55922
12.50947
12.46016
12.41128
12.36282
12.31478
12.26716
12.21994
12.17313
12.12671
12.08069
12.03505
11.98979
11.94492
11.90041

14.42365967
14.35602306
14.28908816
14.22284376
14.15727886
14.09238273
14.02814484
13.96455491
13.90160284
13.83927878
13.77757307
13.71647623
13.65597902
13.59607234
13.53674731
13.47799522
13.41980754
13.3621759
13.30509211
13.24854812
13.19253608
13.13704826
13.08207708
13.02761514
12.97365515
12.92018997
12.86721261
12.81471619
12.76269398
12.71113938
12.66004589
12.60940715
12.55921693
12.50946907
12.46015758
12.41127655
12.36282017
12.31478275
12.2671587
12.21994254
12.17312886
12.12671238
12.0806879
12.0350503
11.98979457
11.94491577
11.90040906

14.42366
14.356023
14.289088
14.222844
14.157279
14.092383
14.028145
13.964555
13.901603
13.839279
13.777573
13.716476
13.655979
13.596072
13.536747
13.477995
13.419808
13.362176
13.305092
13.248548
13.192536
13.137048
13.082077
13.027615
12.973655
12.92019
12.867213
12.814716
12.762694
12.711139
12.660046
12.609407
12.559217
12.509469
12.460158
12.411277
12.36282
12.314783
12.267159
12.219943
12.173129
12.126712
12.080688
12.03505
11.929096
11.824074
11.719977

438.72
436.66
434.63
432.61
430.62
428.64
426.69
424.76
422.84
420.94
419.07
417.21
415.37
413.55
411.74
409.96
408.19
406.43
404.70
402.98
401.27
399.59
397.91
396.26
394.62
392.99
391.38
389.78
388.20
386.63
385.08
383.54
382.01
380.50
379.00
377.51
376.04
374.57
373.13
371.69
370.27
368.85
367.45
366.07
364.69
363.32
361.97

218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

11.85627
11.81249
11.76907
11.72601
11.68329
11.64092
11.59889
11.5572
11.51583
11.4748
11.43409
11.3937
11.35362
11.31386
11.27441
11.23526
11.19641
11.15786
11.1196
11.08164
11.04396
11.00657
10.96945
10.93262
10.89605
10.85976
10.82374
10.78798
10.75248
10.71724
10.68226
10.64753
10.61306
10.57882
10.54484
10.51109
10.47759
10.44432
10.41129
10.37848
10.34591
10.31356
10.28144
10.24954
10.21786
10.18639
10.15514

11.85626968
11.81249294
11.76907425
11.72600908
11.683293
11.64092164
11.59889069
11.55719594
11.51583324
11.47479851
11.43408773
11.39369694
11.35362228
11.31385991
11.27440608
11.2352571
11.19640933
11.15785918
11.11960314
11.08163775
11.04395959
11.00656531
10.9694516
10.93261522
10.89605296
10.85976168
10.82373827
10.78797968
10.7524829
10.71724497
10.68226298
10.64753406
10.61305538
10.57882415
10.54483763
10.51109312
10.47758796
10.44431952
10.41128523
10.37848253
10.34590892
10.31356193
10.28143912
10.24953809
10.21785648
10.18639195
10.15514221

11.616796
11.514524
11.413152
11.312672
11.213077
11.114359
11.01651
10.919523
10.823389
10.728102
10.633653
10.540036
10.447243
10.355268
10.264102
10.173738
10.08417
9.9953908
9.907393
9.8201699
9.7337148
9.6480207
9.5630811
9.4788894
9.3954388
9.3127229
9.2307352
9.1494693
9.0689189
8.9890776
8.9099393
8.8314976
8.7537466
8.67668
8.6002919
8.5245764
8.4495274
8.3751392
8.3014058
8.2283216
8.1558808
8.0840778
8.0129069
7.9423626
7.8724393
7.8031316
7.7344342

360.63
359.30
357.98
356.67
355.37
354.08
352.80
351.53
350.27
349.03
347.79
346.56
345.34
344.13
342.93
341.74
340.56
339.38
338.22
337.07
335.92
334.78
333.65
332.53
331.42
330.32
329.22
328.13
327.05
325.98
324.92
323.86
322.81
321.77
320.74
319.71
318.69
317.68
316.68
315.68
314.69
313.70
312.73
311.76
310.79
309.84
308.89

265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

10.1241
10.124105
10.09328
10.09327807
10.06266
10.06265923
10.03225
10.03224631
10.00204
10.00203717
9.97203
9.972029703
9.942222
9.942221823
9.912611
9.912611482
9.883197
9.883196658
9.853975
9.853975356
9.824946
9.824945608
9.796105
9.796105475
9.767453
9.767453044
9.738986
9.738986426
9.710704
9.71070376
9.682603
9.68260321
9.654683
9.654682963
9.626941
9.626941231
9.599376
9.599376252
9.571986
9.571986285
9.54477
9.544769613
9.517725
9.517724541
9.490849
9.490849399
9.464143
9.464142536
9.437602
9.437602324
9.411227
9.411227156
9.385015
9.385015446
9.358966
9.358965629
9.333076
9.333076159
9.307346
9.307345511
9.281772
9.281772179
9.256355
9.256354677
9.231092
9.231091538
9.205981
9.205981313
9.181023
9.181022571
9.156214
9.1562139
9.131554
9.131553906
9.107041
9.107041211
9.082674
9.082674456
9.058452
9.058452298
9.034373
9.03437341
9.010436
9.010436483
8.98664
8.986640223
8.962983
8.962983353
8.939465
8.939464611
8.916083
8.91608275
8.892837 8.892836538

7.6663415
7.5988483
7.5319492
7.4656392
7.3999129
7.3347653
7.2701913
7.2061857
7.1427436
7.0798601
7.0175301
6.955749
6.8945117
6.8338135
6.7736498
6.7140157
6.6549066
6.5963179
6.538245
6.4806833
6.4236285
6.3670759
6.3110212
6.25546
6.200388
6.1458008
6.0916942
6.0380639
5.9849058
5.9322156
5.8799894
5.8282229
5.7769122
5.7260532
5.675642
5.6256746
5.5761471
5.5270556
5.4783963
5.4301654
5.3823591
5.3349737
5.2880055
5.2414507
5.1953059
5.1495672
5.1042313

307.94
307.00
306.07
305.15
304.23
303.32
302.41
301.51
300.61
299.73
298.84
297.96
297.09
296.23
295.37
294.51
293.66
292.82
291.98
291.15
290.32
289.50
288.68
287.87
287.06
286.26
285.46
284.67
283.88
283.10
282.32
281.55
280.78
280.02
279.26
278.50
277.75
277.01
276.26
275.53
274.80
274.07
273.34
272.62
271.91
271.20
270.49

312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

8.869725
8.846746
8.8239
8.801184
8.778598
8.756141
8.733811
8.711607
8.689529
8.667575
8.645743
8.624034
8.602446
8.580977
8.559628
8.538396
8.517281
8.496282
8.475398
8.454628
8.43397
8.413425
8.39299
8.372666
8.352451
8.332344
8.312345
8.292452
8.272665
8.252982
8.233403
8.213928
8.194555
8.175283
8.156111
8.137039
8.118067
8.099192
8.080415
8.061734
8.04315
8.02466
8.006264
7.987963
7.969754
7.951637
7.933611

8.835141039
8.77781986
8.720870573
8.664290765
8.608078039
8.552230014
8.496744323
8.441618615
8.386850556
8.332437824
8.278378114
8.224669137
8.171308615
8.11829429
8.065623914
8.013295256
7.9613061
7.909654242
7.858337494
7.807353682
7.756700646
7.70637624
7.656378332
7.606704803
7.557353549
7.50832248
7.459609517
7.411212597
7.36312967
7.315358699
7.267897658
7.220744539
7.173897342
7.127354084
7.081112792
7.035171506
6.989528282
6.944181185
6.899128293
6.854367699
6.809897504
6.765715827
6.721820794
6.678210546
6.634883235
6.591837026
6.549070095

5.0592945
5.0147533
4.9706042
4.9268438
4.8834687
4.8404755
4.7978607
4.7556211
4.7137534
4.6722543
4.6311205
4.5903489
4.5499362
4.5098794
4.4701751
4.4308204
4.3918122
4.3531474
4.314823
4.276836
4.2391835
4.2018624
4.1648699
4.1282031
4.091859
4.055835
4.0201281
3.9847355
3.9496546
3.9148825
3.8804165
3.8462539
3.8123921
3.7788285
3.7455603
3.712585
3.6799
3.6475028
3.6153907
3.5835614
3.5520124
3.520741
3.489745
3.4590219
3.4285692
3.3983846
3.3684658

269.79
269.09
268.39
267.70
267.02
266.33
265.65
264.98
264.31
263.64
262.97
262.31
261.66
261.00
260.36
259.71
259.07
258.43
257.79
257.16
256.53
255.91
255.29
254.67
254.05
253.44
252.83
252.23
251.63
251.03
250.43
249.84
249.25
248.66
248.08
247.50
246.92
246.35
245.78
245.21
244.65
244.08
243.52
242.97
242.41
241.86
241.31

359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400
401
402
403
404
405

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

7.915676
7.897832
7.880076
7.862409
7.84483
7.827338
7.809933
7.792613
7.775379
7.758229
7.741164
7.724181
7.707281
7.690464
7.673728
7.657072
7.640497
7.624001
7.607585
7.591247
7.574987
7.558804
7.542698
7.526668
7.510713
7.494834
7.479029
7.463298
7.447641
7.432056
7.416544
7.401104
7.385735
7.370437
7.355209
7.340051
7.324963
7.309943
7.294991
7.280108
7.265292
7.250543
7.23586
7.221243
7.206692
7.192206
7.177784

6.506580629
6.46436683
6.422426908
6.380759086
6.3393616
6.298232694
6.257370627
6.216773668
6.176440096
6.136368203
6.096556291
6.057002673
6.017705673
5.978663627
5.939874881
5.90133779
5.863050723
5.825012057
5.78722018
5.749673493
5.712370402
5.67530933
5.638488704
5.601906965
5.565562564
5.52945396
5.493579624
5.457938036
5.422527685
5.387347072
5.352394706
5.317669106
5.2831688
5.248892329
5.214838238
5.181005085
5.147391437
5.11399587
5.080816969
5.047853328
5.01510355
4.982566249
4.950240045
4.918123569
4.88621546
4.854514367
4.823018946

3.3388104
3.3094161
3.2802805
3.2514015
3.2227766
3.1944039
3.1662808
3.1384054
3.1107754
3.0833887
3.056243
3.0293364
3.0026666
2.9762316
2.9500293
2.9240578
2.8983148
2.8727986
2.8475069
2.8224379
2.7975896
2.7729601
2.7485474
2.7243497
2.700365
2.6765914
2.6530271
2.6296703
2.6065191
2.5835717
2.5608264
2.5382813
2.5159347
2.4937848
2.47183
2.4500684
2.4284984
2.4071183
2.3859264
2.3649211
2.3441007
2.3234636
2.3030082
2.2827329
2.2626361
2.2427163
2.2229717

240.77
240.23
239.69
239.15
238.61
238.08
237.55
237.03
236.50
235.98
235.46
234.94
234.43
233.92
233.41
232.90
232.40
231.90
231.40
230.90
230.41
229.91
229.42
228.94
228.45
227.97
227.49
227.01
226.53
226.06
225.59
225.12
224.65
224.18
223.72
223.26
222.80
222.34
221.89
221.44
220.99
220.54
220.09
219.65
219.20
218.76
218.32

406
407
408
409
410
411
412
413
414
415
416
417
418
419
420
421
422
423
424
425
426
427
428
429
430
431
432
433
434
435
436
437
438
439
440
441
442
443
444
445
446
447
448
449
450
451
452

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

7.163427
7.149134
7.134903
7.120736
7.106631
7.092588
7.078607
7.064687
7.050828
7.037029
7.023289
7.00961
6.99599
6.982428
6.968925
6.95548
6.942092
6.928761
6.915488
6.90227
6.889109
6.876004
6.862954
6.849959
6.837018
6.824132
6.8113
6.798521
6.785796
6.773123
6.760503
6.747935
6.735419
6.722955
6.710542
6.698179
6.685867
6.673606
6.661394
6.649232
6.63712
6.625056
6.613041
6.601074
6.589156
6.577285
6.565461

4.791727863
4.760639792
4.729753416
4.699067427
4.668580525
4.638291417
4.608198821
4.578301461
4.548598071
4.519087393
4.489768176
4.460639178
4.431699165
4.402946911
4.374381198
4.346000815
4.31780456
4.289791238
4.261959663
4.234308655
4.206837044
4.179543664
4.15242736
4.125486983
4.098721391
4.072129451
4.045710036
4.019462026
3.99338431
3.967475782
3.941735345
3.916161909
3.89075439
3.865511711
3.840432803
3.815516603
3.790762057
3.766168114
3.741733734
3.717457881
3.693339526
3.669377647
3.64557123
3.621919266
3.598420752
3.575074694
3.551880101

2.2034011
2.1840027
2.1647751
2.1457168
2.1268262
2.108102
2.0895426
2.0711466
2.0529126
2.0348391
2.0169247
1.999168
1.9815677
1.9641223
1.9468305
1.9296909
1.9127022
1.8958631
1.8791722
1.8626283
1.84623
1.8299761
1.8138653
1.7978963
1.782068
1.7663789
1.750828
1.735414
1.7201357
1.7049919
1.6899815
1.6751031
1.6603558
1.6457383
1.6312495
1.6168882
1.6026534
1.5885439
1.5745586
1.5606965
1.5469564
1.5333372
1.519838
1.5064576
1.493195
1.4800491
1.467019

217.89
217.45
217.02
216.59
216.16
215.73
215.31
214.88
214.46
214.04
213.63
213.21
212.79
212.38
211.97
211.56
211.16
210.75
210.35
209.94
209.54
209.15
208.75
208.35
207.96
207.57
207.18
206.79
206.40
206.02
205.63
205.25
204.87
204.49
204.11
203.74
203.36
202.99
202.62
202.25
201.88
201.51
201.15
200.78
200.42
200.06
199.70

453
454
455
456
457
458
459
460
461
462
463
464
465
466
467
468
469
470
471
472
473
474
475
476
477
478
479
480

0.508833863
1.362544405
2.232363697

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

6.553685
6.541956
6.530273
6.518637
6.507047
6.495502
6.484003
6.47255
6.461141
6.449776
6.438457
6.427181
6.415949
6.404761
6.393616
6.382514
6.371454
6.360438
6.349464
6.338531
6.327641
6.316792
6.305984
6.295218
6.284492
6.273807
6.263162
6.252557

$1.31 8821.877
$1.64 14801.16
$1.97 15080.44

3.528835992
3.50594139
3.483195325
3.460596833
3.438144957
3.415838746
3.393677254
3.371659544
3.349784681
3.328051739
3.306459797
3.285007941
3.263695262
3.242520856
3.221483827
3.200583284
3.17981834
3.159188116
3.138691738
3.118328339
3.098097054
3.077997026
3.058027405
3.038187344
3.018476003
2.998892546
2.979436144
2.960105973

1.4541036
1.4413019
1.4286129
1.4160357
1.4035691
1.3912123
1.3789643
1.3668242
1.3547909
1.3428635
1.3310411
1.3193229
1.3077078
1.2961949
1.2847834
1.2734724
1.262261
1.2511482
1.2401333
1.2292154
1.2183936
1.2076671
1.197035
1.1864965
1.1760507
1.165697
1.1554344
1.1452621

199.34
198.98
198.63
198.28
197.92
197.57
197.22
196.87
196.53
196.18
195.84
195.49
195.15
194.81
194.47
194.13
193.80
193.46
193.13
192.80
192.47
192.14
191.81
191.48
191.15
190.83
190.50
190.18

Time (Months)
0
0.5088339

3.127993649
4.033910101
4.95065024
5.870014023
6.790301046
7.716961686
8.643759734
9.577468948
10.51582609
11.45748911
12.40021522
13.34799709
14.28883102
15.24128317
16.19324551
17.14178256
18.08871055
19.03526747
19.98348965
20.92809073
21.87226903
22.80736985
23.74392739
24.68682213
25.62545643
26.56081789
27.48799632
28.42521912
29.34715814
30.27659784
31.22186967
32.14925858
33.07089601
34.00334145
34.9162628
35.79457197
36.72053745
37.64987128
38.54154464
39.42776755
40.33743354
41.22492012
42
43
44
45
46

$2.29
$2.60
$2.92
$3.22
$3.52
$3.81
$4.10
$4.39
$4.68
$4.96
$5.24
$5.51
$5.78
$6.06
$6.33
$6.59
$6.85
$7.11
$7.37
$7.63
$7.88
$8.13
$8.38
$8.63
$8.87
$9.12
$9.36
$9.60
$9.83
$10.07
$10.31
$10.54
$10.77
$11.00
$11.23
$11.45
$11.67
$11.90
$12.12
$12.33
$12.55
$12.77
$12.95
$13.19
$13.43
$13.67
$13.90

15527.93
15706.27
15893.93
15939.41
15955.42
16065.92
16068.31
16188.13
16268.71
16326.03
16344.46
16432.11
16311.65
16513.08
16504.59
16445.2
16417.31
16410.87
16439.75
16376.96
16369.63
16212.25
16237.51
16347.38
16273.52
16216.77
16074.9
16249.04
15984.06
16114.11
16388.59
16078.55
15978.83
16166.22
15827.72
15227.63
16053.87
16112.27
15459.33
15364.84
15771.28
15386.75
13437.9
17337.44
17337.44
17337.44
17337.44

1.3625444
2.2323637
3.1279936
4.0339101
4.9506502
5.870014
6.790301
7.7169617
8.6437597
9.5774689
10.515826
11.457489
12.400215
13.347997
14.288831
15.241283
16.193246
17.141783
18.088711
19.035267
19.98349
20.928091
21.872269
22.80737
23.743927
24.686822
25.625456
26.560818
27.487996
28.425219
29.347158
30.276598
31.22187
32.149259
33.070896
34.003341
34.916263
35.794572
36.720537
37.649871
38.541545
39.427768
40.337434
41.22492
42
43
44

47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93

$14.14
$14.37
$14.61
$14.84
$15.07
$15.30
$15.53
$15.76
$15.99
$16.22
$16.45
$16.67
$16.90
$17.12
$17.35
$17.57
$17.80
$18.02
$18.24
$18.46
$18.68
$18.90
$19.12
$19.34
$19.56
$19.78
$20.00
$20.21
$20.43
$20.64
$20.86
$21.07
$21.29
$21.50
$21.72
$21.93
$22.14
$22.35
$22.57
$22.78
$22.99
$23.20
$23.41
$23.62
$23.83
$24.03
$24.24

17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44

45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91

94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140

$24.45
$24.66
$24.86
$25.07
$25.28
$25.48
$25.69
$25.89
$26.10
$26.30
$26.51
$26.71
$26.91
$27.12
$27.32
$27.52
$27.72
$27.92
$28.13
$28.33
$28.53
$28.73
$28.93
$29.13
$29.33
$29.53
$29.72
$29.92
$30.12
$30.32
$30.52
$30.71
$30.91
$31.11
$31.30
$31.50
$31.70
$31.89
$32.09
$32.28
$32.48
$32.67
$32.87
$33.06
$33.25
$33.45
$33.64

17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44

92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138

141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187

$33.83
$34.03
$34.22
$34.41
$34.60
$34.80
$34.99
$35.18
$35.37
$35.56
$35.75
$35.94
$36.13
$36.32
$36.51
$36.70
$36.89
$37.08
$37.27
$37.46
$37.65
$37.83
$38.02
$38.21
$38.40
$38.58
$38.77
$38.96
$39.15
$39.33
$39.52
$39.70
$39.89
$40.08
$40.26
$40.45
$40.63
$40.82
$41.00
$41.19
$41.37
$41.56
$41.74
$41.92
$42.11
$42.29
$42.47

17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44

139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185

188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234

$42.66
$42.84
$43.02
$43.21
$43.39
$43.57
$43.75
$43.94
$44.12
$44.30
$44.48
$44.66
$44.84
$45.02
$45.20
$45.38
$45.57
$45.75
$45.93
$46.11
$46.29
$46.47
$46.64
$46.82
$47.00
$47.18
$47.36
$47.62
$47.88
$48.14
$48.40
$48.66
$48.93
$49.19
$49.45
$49.71
$49.98
$50.24
$50.51
$50.78
$51.04
$51.31
$51.58
$51.84
$52.11
$52.38
$52.65

17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44

186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232

235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281

$52.92
$53.19
$53.46
$53.74
$54.01
$54.28
$54.56
$54.83
$55.10
$55.38
$55.65
$55.93
$56.21
$56.48
$56.76
$57.04
$57.32
$57.60
$57.87
$58.15
$58.43
$58.71
$59.00
$59.28
$59.56
$59.84
$60.12
$60.41
$60.69
$60.97
$61.26
$61.54
$61.83
$62.11
$62.40
$62.69
$62.97
$63.26
$63.55
$63.83
$64.12
$64.41
$64.70
$64.99
$65.28
$65.57
$65.86

17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44

233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279

282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328

$66.15
$66.44
$66.73
$67.02
$67.32
$67.61
$67.90
$68.19
$68.49
$68.78
$69.07
$69.37
$69.66
$69.96
$70.25
$70.55
$70.84
$71.14
$71.43
$71.73
$72.03
$72.32
$72.62
$72.92
$73.21
$73.51
$73.81
$74.11
$74.41
$74.71
$75.12
$75.53
$75.95
$76.37
$76.78
$77.20
$77.63
$78.05
$78.48
$78.90
$79.33
$79.76
$80.19
$80.63
$81.06
$81.50
$81.93

17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44

280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326

329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375

$82.37
$82.81
$83.26
$83.70
$84.15
$84.59
$85.04
$85.49
$85.94
$86.40
$86.85
$87.31
$87.77
$88.23
$88.69
$89.15
$89.62
$90.08
$90.55
$91.02
$91.49
$91.96
$92.43
$92.91
$93.39
$93.86
$94.34
$94.82
$95.31
$95.79
$96.28
$96.77
$97.25
$97.74
$98.24
$98.73
$99.22
$99.72
$100.22
$100.72
$101.22
$101.72
$102.23
$102.73
$103.24
$103.75
$104.26

17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44

327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373

376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400
401
402
403
404
405
406
407
408
409
410
411
412
413
414
415
416
417
418
419
420
421
422

$104.77
$105.28
$105.79
$106.31
$106.83
$107.35
$107.87
$108.39
$108.91
$109.44
$109.96
$110.49
$111.02
$111.55
$112.08
$112.61
$113.15
$113.68
$114.22
$114.76
$115.30
$115.84
$116.38
$116.93
$117.47
$118.02
$118.57
$119.12
$119.67
$120.22
$120.77
$121.33
$121.89
$122.44
$123.00
$123.56
$124.13
$124.69
$125.25
$125.82
$126.39
$126.95
$127.52
$128.09
$128.67
$129.24
$129.81

17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44

374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400
401
402
403
404
405
406
407
408
409
410
411
412
413
414
415
416
417
418
419
420

423
424
425
426
427
428
429
430
431
432
433
434
435
436
437
438
439
440
441
442
443
444
445
446
447
448
449
450
451
452
453
454
455
456
457
458
459
460
461
462
463
464
465
466
467
468
469

$130.39
$130.97
$131.55
$132.13
$132.71
$133.29
$133.87
$134.46
$135.04
$135.63
$136.22
$136.81
$137.40
$137.99
$138.58
$139.18
$139.77
$140.37
$140.97
$141.56
$142.16
$142.76
$143.37
$143.97
$144.57
$145.18
$145.79
$146.39
$147.00
$147.61
$148.22
$148.83
$149.45
$150.06
$150.68
$151.29
$151.91
$152.53
$153.15
$153.77
$154.39
$155.01
$155.63
$156.26
$156.88
$157.51
$158.13

17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44

421
422
423
424
425
426
427
428
429
430
431
432
433
434
435
436
437
438
439
440
441
442
443
444
445
446
447
448
449
450
451
452
453
454
455
456
457
458
459
460
461
462
463
464
465
466
467

470
471
472
473
474
475
476
477
478
479
480

$158.76
$159.39
$160.02
$160.65
$161.28
$161.92
$162.55
$163.18
$163.82
$164.45
$165.09

17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44
17337.44

468
469
470
471
472
473
474
475
476
477
478
479
480

Economic Limit(Oil)=Working Interest*LOE/(%ofRevenue*((P(1-Te))(1-Tav)(1-Royalty))

Monthly
Daily

Economic Limit
285.2725635
9.378824004

Total Cumulative Production

266,529.40

$85 Oil
$100 Oil
Average Economic Life (Months)290
323
Avg. Economic Life (Years)
24.16666667 26.91667

Production (Cumulative for Period)

Revenue (Cumulative for Period)
Modified (7.5%) Modified (10%) Hyperbolic Modified (7.5%) Modified (10%)
6,742.91
9,014.76
7,668.19
6,784.34
6,030.31
5,451.48
4,950.05
4,534.71
4,213.05
3,916.02
3,686.96
3,479.72
3,293.48
3,121.80
2,981.00
2,820.19
2,726.75
2,609.36
2,495.16
2,395.40
2,306.78
2,229.72
2,146.72
2,076.68
1,993.60
1,937.57
1,894.56
1,833.82
1,778.69
1,717.98
1,693.02
1,625.52
1,600.31

6,742.91
9,014.76
7,668.19
6,784.34
6,030.31
5,451.48
4,950.05
4,534.71
4,213.05
3,916.02
3,686.96
3,479.72
3,293.48
3,121.80
2,981.00
2,820.19
2,726.75
2,609.36
2,495.16
2,395.40
2,306.78
2,229.72
2,146.72
2,076.68
1,993.60
1,937.57
1,894.56
1,833.82
1,778.69
1,717.98
1,693.02
1,625.52
1,600.31

573147
766254.4
651796.5
576668.9
512576.4
463375.4
420754.5
385450.7
358109.3
332861.5
313391.3
295776.2
279946.2
265352.8
253384.9
239716
231774.1
221795.7
212088.8
203608.8
196076.5
189526.3
182471.5
176517.7
169456.1
164693.2
161037.6
155874.6
151188.4
146028.2
143906.8
138169.1
136026

573146.9537
766254.3559
651796.4779
576668.9008
512576.4274
463375.3792
420754.4558
385450.7228
358109.2816
332861.5491
313391.2507
295776.2111
279946.203
265352.8265
253384.9243
239716.0459
231774.0915
221795.6552
212088.8301
203608.8408
196076.4618
189526.2663
182471.4707
176517.6975
169456.1005
164693.2157
161037.5538
155874.5519
151188.4073
146028.2207
143906.8033
138169.0646
136025.9513

573147
766254.4
651796.5
576668.9
512576.4
463375.4
420754.5
385450.7
358109.3
332861.5
313391.3
295776.2
279946.2
265352.8
253384.9
239716
231774.1
221795.7
212088.8
203608.8
196076.5
189526.3
182471.5
176517.7
169456.1
164693.2
161037.6
155874.6
151188.4
146028.2
143906.8
138169.1
136026

Average Daily
Production
435.6717887
347.1616689
289.8360683
249.0390081
218.8466681
195.5042322
177.015293
162.0000027
149.4735388
138.9146266
129.8209189
121.917075
114.9869404
108.8698542
103.4050693
98.54931088
94.12200617
90.11616921
86.48343948
83.16663571
80.12133592
77.30876836
74.71640846
72.31088848
70.0919633
68.01593905
66.0592151
64.2315279
62.5184899
60.91761984
59.38926328
57.96663344
56.606983

1,589.84
1,525.26
1,483.35
1,469.07
1,409.34
1,330.23
1,375.08
1,353.73
1,275.59
1,245.69
1,256.26
1,205.12
1,037.38
1,314.17
1,290.88
1,268.50
1,246.95
1,226.21
1,206.21
1,186.93
1,168.32
1,150.35
1,132.98
1,116.19
1,099.93
1,084.20
1,068.96
1,054.19
1,039.86
1,025.96
1,012.47
999.36
986.63
974.25
962.21
950.50
939.10
928.00
917.19
906.66
896.39
886.37
876.60
867.07
857.77
848.68
839.81

1,589.84
1,525.26
1,483.35
1,469.07
1,409.34
1,330.23
1,375.08
1,353.73
1,275.59
1,245.69
1,256.26
1,205.12
1,037.38
1,314.17
1,290.88
1,268.50
1,246.95
1,226.21
1,206.21
1,186.93
1,168.32
1,150.35
1,132.98
1,116.19
1,099.93
1,084.20
1,068.96
1,054.19
1,039.86
1,025.96
1,012.47
999.36
986.63
974.25
962.21
950.50
939.10
928.00
917.19
906.66
896.39
886.37
876.60
867.07
857.77
848.68
839.81

135136.4
129646.8
126084.4
124871.3
119793.5
113069.7
116882
115066.8
108425.2
105884.1
106782
102435.4
88177.31
111704.7
109725.2
107822.1
105990.9
104227.5
102528.1
100889.2
99307.38
97779.74
96303.42
94875.81
93494.44
92157.04
90861.49
89605.77
88388.02
87206.5
86059.55
84945.64
83863.31
82811.19
81788
80792.53
79823.61
78880.18
77961.21
77065.72
76192.8
75341.59
74511.25
73701
72910.1
72137.84
71383.54

135136.3874
129646.7876
126084.389
124871.3461
119793.5329
113069.7215
116882.0204
115066.7524
108425.2193
105884.0613
106782.0149
102435.4298
88177.31019
111704.6928
109725.1969
107822.0978
105990.9186
104227.5308
102528.1206
100889.1593
99307.37682
97779.73831
96303.42314
94875.80619
93494.44105
92157.0449
90861.48501
89605.76644
88388.02101
87206.49731
86059.55161
84945.63968
83863.30927
82811.19332
81788.00374
80792.52576
79823.61269
78880.18124
77961.20711
77065.72101
76192.805
75341.58906
74511.24802
73700.99867
72910.09708
72137.83617
71383.54342

135136.4
129646.8
126084.4
124871.3
119793.5
113069.7
116882
115066.8
108425.2
105884.1
106782
102435.4
88177.31
111704.7
109725.2
107822.1
105990.9
104227.5
102528.1
100889.2
99307.38
97779.74
96303.42
94875.81
93494.44
92157.04
90861.49
89605.77
88388.02
87206.5
86059.55
84945.64
83863.31
82811.19
81788
80792.53
79823.61
78880.18
77961.21
77065.72
76192.8
75341.59
74511.25
73701
72910.1
72137.84
71383.54

55.29489573
54.07161196
52.91400956
51.79750232
50.75390541
49.79300776
48.8227647
47.89030113
47.03205685
46.21224569
45.40311069
44.64346125
44.00275191
43.20568293
42.44004394
41.70395402
40.99568164
40.31362995
39.65632384
39.02239843
38.41058894
37.81972151
37.24870516
36.69652456
36.16223344
35.64494887
35.14384594
34.65815302
34.18714753
33.73015206
33.28653084
32.85568658
32.43705757
32.03011506
31.63436084
31.24932503
30.87456413
30.50965914
30.15421387
29.80785341
29.47022272
29.14098529
28.81982196
28.50642978
28.20052103
27.90182221
27.6100732

831.14
822.66
814.38
806.28
798.36
790.60
783.02
775.59
768.32
761.20
754.22
747.39
740.69
734.12
727.68
721.37
715.17
709.10
703.13
697.28
691.53
685.89
680.35
674.91
669.57
664.32
659.15
654.08
649.10
644.19
639.37
634.63
629.97
625.38
620.86
616.42
612.05
607.74
603.50
599.33
595.22
591.18
587.19
583.26
579.40
575.58
571.83

831.14
822.66
814.38
806.28
798.36
790.60
783.02
775.59
768.32
761.20
754.22
747.39
740.69
734.12
727.68
721.37
715.17
709.10
703.13
697.28
691.53
685.89
680.35
674.91
669.57
664.32
659.15
654.08
649.10
644.19
639.37
634.63
629.97
625.38
620.86
616.42
612.05
607.74
603.50
599.33
595.22
591.18
587.19
583.26
579.40
575.58
571.83

70646.58
69926.33
69222.22
68533.7
67860.23
67201.31
66556.46
65925.23
65307.15
64701.83
64108.85
63527.83
62958.4
62400.2
61852.9
61316.16
60789.68
60273.16
59766.3
59268.82
58780.47
58300.98
57830.11
57367.62
56913.28
56466.87
56028.17
55596.99
55173.13
54756.38
54346.58
53943.54
53547.09
53157.07
52773.31
52395.66
52023.98
51658.11
51297.92
50943.26
50594.02
50250.06
49911.27
49577.51
49248.68
48924.66
48605.35

70646.57878
69926.33272
69222.22439
68533.69996
67860.23103
67201.31322
66556.46475
65925.22522
65307.15441
64701.83117
64108.8524
63527.83208
62958.40038
62400.20278
61852.89932
61316.16381
60789.68318
60273.15677
59766.29576
59268.82257
58780.47031
58300.98227
57830.11142
57367.62
56913.27901
56466.86789
56028.17406
55596.99262
55173.12594
54756.38338
54346.581
53943.5412
53547.09249
53157.06924
52773.31139
52395.66425
52023.97825
51658.10874
51297.91579
50943.26399
50594.02227
50250.06373
49911.26546
49577.50841
49248.67721
48924.66003
48605.34848

70646.58
69926.33
69222.22
68533.7
67860.23
67201.31
66556.46
65925.23
65307.15
64701.83
64108.85
63527.83
62958.4
62400.2
61852.9
61316.16
60789.68
60273.16
59766.3
59268.82
58780.47
58300.98
57830.11
57367.62
56913.28
56466.87
56028.17
55596.99
55173.13
54756.38
54346.58
53943.54
53547.09
53157.07
52773.31
52395.66
52023.98
51658.11
51297.92
50943.26
50594.02
50250.06
49911.27
49577.51
49248.68
48924.66
48605.35

27.32502644
27.04644618
26.77410774
26.50779692
26.24730934
25.99244992
25.7430323
25.49887841
25.25981798
25.02568812
24.79633292
24.57160306
24.35135551
24.13545313
23.92376444
23.71616328
23.51252855
23.31274396
23.1166978
22.9242827
22.73539545
22.54993674
22.36781103
22.18892635
22.01319414
21.84052908
21.67084895
21.5040745
21.34012929
21.17893958
21.02043423
20.86454454
20.71120419
20.5603491
20.41191738
20.26584919
20.12208667
19.98057389
19.84125671
19.70408277
19.56900136
19.43596341
19.30492137
19.1758292
19.04864227
18.92331734
18.79981247

568.13
564.48
560.88
557.33
553.83
550.38
546.98
543.63
540.32
537.05
533.83
530.65
527.51
524.42
521.36
518.34
515.37
512.43
509.52
506.66
503.82
501.03
498.27
495.54
492.84
490.18
487.55
484.95
482.38
479.84
477.33
474.85
472.40
469.97
467.58
465.21
462.86
460.55
458.26
455.99
453.75
451.53
449.34
447.17
445.02
442.90
440.80

568.13
564.48
560.88
557.33
553.83
550.38
546.98
543.63
540.32
537.05
533.83
530.65
527.51
524.42
521.36
518.34
515.37
512.43
509.52
506.66
503.82
501.03
498.27
495.54
492.84
490.18
487.55
484.95
482.38
479.84
477.33
474.85
472.40
469.97
467.58
465.21
462.86
460.55
458.26
455.99
453.75
451.53
449.34
447.17
445.02
442.90
440.80

48290.64
47980.42
47674.61
47373.1
47075.8
46782.62
46493.48
46208.28
45926.94
45649.39
45375.54
45105.32
44838.66
44575.47
44315.71
44059.28
43806.14
43556.2
43309.42
43065.73
42825.07
42587.38
42352.61
42120.7
41891.59
41665.24
41441.59
41220.6
41002.21
40786.38
40573.06
40362.21
40153.78
39947.73
39744.02
39542.6
39343.45
39146.51
38951.75
38759.14
38568.63
38380.19
38193.79
38009.39
37826.96
37646.47
37467.88

48290.63742
47980.4249
47674.61197
47373.10264
47075.80372
46782.62474
46493.47783
46208.27767
45926.94133
45649.38826
45375.54014
45105.32085
44838.65637
44575.4747
44315.70581
44059.28157
43806.13568
43556.2036
43309.4225
43065.73121
42825.07015
42587.38129
42352.60811
42120.69551
41891.58981
41665.23868
41441.5911
41220.59733
41002.20886
40786.37837
40573.05971
40362.20782
40153.77876
39947.72964
39744.01857
39542.60468
39343.44805
39146.50968
38951.75151
38759.13634
38568.62782
38380.19043
38193.78948
38009.39104
37826.96195
37646.46978
37467.88283

48290.64
47980.42
47674.61
47373.1
47075.8
46782.62
46493.48
46208.28
45926.94
45649.39
45375.54
45105.32
44838.66
44575.47
44315.71
44059.28
43806.14
43556.2
43309.42
43065.73
42825.07
42587.38
42352.61
42120.7
41891.59
41665.24
41441.59
41220.6
41002.21
40786.38
40573.06
40362.21
40153.78
39947.73
39744.02
39542.6
39343.45
39146.51
38951.75
38759.14
38568.63
38380.19
38193.79
38009.39
37826.96
37646.47
37467.88

18.678087
18.55810149
18.43981768
18.32319844
18.20820772
18.09481054
17.98297289
17.87266179
17.76384516
17.65649183
17.55057153
17.4460548
17.34291302
17.24111833
17.14064367
17.04146266
16.94354966
16.84687972
16.75142852
16.65717242
16.56408837
16.47215393
16.38134721
16.29164693
16.20303232
16.11548313
16.02897964
15.94350259
15.85903324
15.77555328
15.69304485
15.61149053
15.53087333
15.45117665
15.3723843
15.29448046
15.21744969
15.14127691
15.0659474
14.99144677
14.91776096
14.84487623
14.77277917
14.70145665
14.63089584
14.5610842
14.49200948

438.72
436.66
434.63
432.61
430.62
428.64
426.69
424.76
422.84
420.94
419.07
417.21
415.37
413.55
411.74
409.96
408.19
406.43
404.70
402.98
401.27
399.59
397.91
396.26
394.62
392.99
391.38
389.78
388.20
386.63
385.08
383.54
382.01
380.50
379.00
377.51
376.04
374.57
373.13
371.69
370.27
368.85
367.45
366.07
364.69
363.32
361.97

438.72
436.66
434.63
432.61
430.62
428.64
426.69
424.76
422.84
420.94
419.07
417.21
415.37
413.55
411.74
409.96
408.19
406.43
404.70
402.98
401.27
399.59
397.91
396.26
394.62
392.99
391.38
389.78
388.20
386.63
385.08
383.54
382.01
380.50
379.00
377.51
376.04
374.57
373.13
371.69
370.27
368.85
367.45
366.07
362.84
359.65
356.48

37291.17
37116.3
36943.25
36771.98
36602.46
36434.68
36268.6
36104.19
35941.44
35780.3
35620.77
35462.81
35306.4
35151.51
34998.13
34846.23
34695.79
34546.79
34399.21
34253.02
34108.2
33964.74
33822.62
33681.81
33542.3
33404.07
33267.11
33131.38
32996.88
32863.59
32731.49
32600.57
32470.81
32342.19
32214.7
32088.32
31963.04
31838.84
31715.72
31593.64
31472.61
31352.6
31233.61
31115.62
30998.61
30882.58
30767.52

37291.17011
37116.30128
36943.24668
36771.97729
36602.46472
36434.68118
36268.59948
36104.193
35941.43569
35780.30202
35620.76704
35462.80626
35306.39575
35151.51203
34998.13211
34846.23348
34695.79408
34546.79227
34399.20688
34253.01713
34108.20266
33964.74351
33822.62013
33681.81331
33542.30424
33404.07448
33267.10592
33131.38081
32996.88173
32863.5916
32731.49365
32600.57141
32470.80876
32342.18984
32214.69909
32088.32124
31963.0413
31838.84456
31715.71656
31593.6431
31472.61025
31352.60431
31233.61185
31115.61964
30998.61471
30882.58432
30767.51593

37291.17
37116.3
36943.25
36771.98
36602.46
36434.68
36268.6
36104.19
35941.44
35780.3
35620.77
35462.81
35306.4
35151.51
34998.13
34846.23
34695.79
34546.79
34399.21
34253.02
34108.2
33964.74
33822.62
33681.81
33542.3
33404.07
33267.11
33131.38
32996.88
32863.59
32731.49
32600.57
32470.81
32342.19
32214.7
32088.32
31963.04
31838.84
31715.72
31593.64
31472.61
31352.6
31233.61
31115.62
30841.68
30570.16
30301.02

14.42365967
14.35602306
14.28908816
14.22284376
14.15727886
14.09238273
14.02814484
13.96455491
13.90160284
13.83927878
13.77757307
13.71647623
13.65597902
13.59607234
13.53674731
13.47799522
13.41980754
13.3621759
13.30509211
13.24854812
13.19253608
13.13704826
13.08207708
13.02761514
12.97365515
12.92018997
12.86721261
12.81471619
12.76269398
12.71113938
12.66004589
12.60940715
12.55921693
12.50946907
12.46015758
12.41127655
12.36282017
12.31478275
12.2671587
12.21994254
12.17312886
12.12671238
12.0806879
12.0350503
11.96956161
11.90463515
11.84026494

360.63
359.30
357.98
356.67
355.37
354.08
352.80
351.53
350.27
349.03
347.79
346.56
345.34
344.13
342.93
341.74
340.56
339.38
338.22
337.07
335.92
334.78
333.65
332.53
331.42
330.32
329.22
328.13
327.05
325.98
324.92
323.86
322.81
321.77
320.74
319.71
318.69
317.68
316.68
315.68
314.69
313.70
312.73
311.76
310.79
309.84
308.89

353.34
350.23
347.15
344.09
341.06
338.06
335.09
332.14
329.21
326.31
323.44
320.59
317.77
314.97
312.20
309.45
306.73
304.03
301.35
298.70
296.07
293.46
290.88
288.32
285.78
283.26
280.77
278.30
275.85
273.42
271.01
268.62
266.26
263.92
261.59
259.29
257.01
254.74
252.50
250.28
248.07
245.89
243.73
241.58
239.45
237.35
235.26

30653.4
30540.22
30427.96
30316.62
30206.18
30096.63
29987.97
29880.17
29773.23
29667.14
29561.88
29457.45
29353.84
29251.04
29149.04
29047.82
28947.38
28847.72
28748.81
28650.65
28553.24
28456.56
28360.6
28265.37
28170.84
28077.01
27983.87
27891.42
27799.65
27708.54
27618.1
27528.31
27439.17
27350.67
27262.8
27175.56
27088.93
27002.92
26917.51
26832.7
26748.49
26664.85
26581.8
26499.33
26417.42
26336.07
26255.27

30653.39722
30540.21611
30427.96071
30316.61931
30206.18045
30096.63281
29987.96531
29880.16701
29773.2272
29667.13531
29561.88097
29457.45397
29353.84426
29251.04198
29149.0374
29047.82097
28947.38328
28847.71509
28748.8073
28650.65093
28553.23719
28456.55739
28360.60299
28265.3656
28170.83693
28077.00884
27983.87331
27891.42245
27799.64849
27708.54377
27618.10075
27528.31202
27439.17025
27350.66826
27262.79895
27175.55534
27088.93053
27002.91776
26917.51035
26832.7017
26748.48535
26664.8549
26581.80405
26499.3266
26417.41643
26336.06752
26255.27393

30034.26
29769.84
29507.75
29247.97
28990.48
28735.25
28482.27
28231.52
27982.97
27736.61
27492.42
27250.39
27010.48
26772.68
26536.98
26303.35
26071.78
25842.25
25614.74
25389.23
25165.71
24944.15
24724.55
24506.88
24291.12
24077.27
23865.3
23655.19
23446.93
23240.51
23035.91
22833.1
22632.08
22432.83
22235.34
22039.58
21845.55
21653.22
21462.59
21273.64
21086.35
20900.71
20716.7
20534.32
20353.54
20174.35
19996.73

11.7764451
11.71316982
11.65043337
11.58823009
11.5265544
11.46540079
11.40476383
11.34463815
11.28501846
11.22589952
11.16727618
11.10914335
11.05149599
10.99432914
10.9376379
10.88141742
10.82566293
10.77036971
10.71553309
10.66114848
10.60721132
10.55371712
10.50066145
10.44803993
10.39584823
10.34408207
10.29273724
10.24180955
10.19129489
10.14118919
10.09148841
10.04218858
9.99328577
9.944776101
9.896655734
9.848920875
9.801567777
9.754592736
9.70799209
9.66176222
9.61589955
9.570400543
9.525261706
9.480479582
9.436050755
9.39197185
9.348239528

307.94
307.00
306.07
305.15
304.23
303.32
302.41
301.51
300.61
299.73
298.84
297.96
297.09
296.23
295.37
294.51
293.66
292.82
291.98
291.15
290.32
289.50
288.68
287.87
287.06
286.26
285.46
284.67
283.88
283.10
282.32
281.55
280.78
280.02
279.26
278.50
277.75
277.01
276.26
275.53
274.80
274.07
273.34
272.62
271.91
271.20
270.49

233.18
231.13
229.10
227.08
225.08
223.10
221.13
219.19
217.26
215.35
213.45
211.57
209.71
207.86
206.03
204.22
202.42
200.64
198.87
197.12
195.39
193.67
191.96
190.27
188.60
186.93
185.29
183.66
182.04
180.44
178.85
177.28
175.71
174.17
172.63
171.11
169.61
168.11
166.63
165.17
163.71
162.27
160.84
159.43
158.02
156.63
155.25

26175.03
26095.33
26016.17
25937.54
25859.43
25781.85
25704.79
25628.23
25552.18
25476.63
25401.58
25327.01
25252.94
25179.34
25106.22
25033.56
24961.38
24889.65
24818.39
24747.57
24677.21
24607.28
24537.8
24468.75
24400.13
24331.94
24264.18
24196.83
24129.89
24063.37
23997.25
23931.53
23866.22
23801.3
23736.77
23672.63
23608.87
23545.5
23482.5
23419.87
23357.62
23295.73
23234.21
23173.05
23112.24
23051.79
22991.69

26175.02979
26095.32934
26016.16689
25937.53682
25859.43361
25781.85179
25704.786
25628.23094
25552.18136
25476.63212
25401.57812
25327.01436
25252.93589
25179.33782
25106.21535
25033.56372
24961.37824
24889.65431
24818.38735
24747.57287
24677.20644
24607.28366
24537.80022
24468.75185
24400.13434
24331.94354
24264.17535
24196.82572
24129.89065
24063.36621
23997.24849
23931.53366
23866.21791
23801.29752
23736.76877
23672.62802
23608.87166
23545.49613
23482.49792
23419.87355
23357.61959
23295.73266
23234.20941
23173.04655
23112.2408
23051.78894
22991.6878

19820.69
19646.19
19473.23
19301.79
19131.86
18963.42
18796.47
18630.99
18466.97
18304.39
18143.24
17983.51
17825.19
17668.26
17512.71
17358.53
17205.71
17054.23
16904.09
16755.27
16607.76
16461.54
16316.62
16172.97
16030.59
15889.46
15749.57
15610.91
15473.48
15337.25
15202.22
15068.38
14935.73
14804.23
14673.9
14544.71
14416.66
14289.74
14163.94
14039.24
13915.64
13793.13
13671.7
13551.33
13432.03
13313.78
13196.56

9.304850488
9.261801467
9.219089237
9.17671061
9.13466243
9.092941577
9.051544968
9.010469551
8.96971231
8.929270261
8.889140454
8.849319972
8.809805927
8.770595466
8.731685764
8.693074031
8.654757502
8.616733447
8.578999161
8.541551971
8.504389232
8.467508328
8.43090667
8.394581697
8.358530875
8.322751697
8.287241683
8.25199838
8.217019359
8.182302218
8.14784458
8.113644092
8.079698427
8.046005281
8.012562376
7.979367456
7.946418288
7.913712664
7.881248397
7.849023325
7.817035305
7.785282219
7.753761968
7.722472478
7.691411692
7.660577578
7.629968123

268.74
266.99
265.26
263.54
261.83
260.13
258.44
256.77
255.10
253.44
251.80
250.17
248.54
246.93
245.33
243.74
242.16
240.59
239.02
237.47
235.93
234.40
232.88
231.37
229.87
228.38
226.90
225.42
223.96
222.51
221.07
219.63
218.21
216.79
215.38
213.99
212.60
211.22
209.85
208.49
207.13
205.79
204.46
203.13
201.81
200.50
199.20

153.89
152.53
151.19
149.86
148.54
147.23
145.93
144.65
143.38
142.11
140.86
139.62
138.39
137.18
135.97
134.77
133.58
132.41
131.24
130.09
128.94
127.81
126.68
125.57
124.46
123.36
122.28
121.20
120.14
119.08
118.03
116.99
115.96
114.94
113.93
112.92
111.93
110.94
109.97
109.00
108.04
107.09
106.15
105.21
104.29
103.37
102.46

22931.93
22872.53
22813.46
22754.73
22696.33
22638.27
22580.54
22523.13
22466.05
22409.29
22352.85
22296.72
22240.91
22185.4
22130.2
22075.31
22020.72
21966.43
21912.44
21858.74
21805.33
21752.21
21699.38
21646.83
21594.57
21542.58
21490.87
21439.44
21388.29
21337.4
21286.78
21236.43
21186.34
21136.51
21086.95
21037.64
20988.58
20939.79
20891.24
20842.94
20794.89
20747.09
20699.53
20652.21
20605.13
20558.29
20511.69

22842.52089
22694.32176
22547.08413
22400.80175
22255.46843
22111.07802
21967.62439
21825.10146
21683.50321
21542.82362
21403.05675
21264.19666
21126.23748
20989.17336
20852.99849
20717.70711
20583.29348
20449.7519
20317.07673
20185.26233
20054.30313
19924.19357
19794.92815
19666.50138
19538.90782
19412.14208
19286.19877
19161.07257
19036.75817
18913.2503
18790.54374
18668.63328
18547.51375
18427.18004
18307.62703
18188.84967
18070.84291
17953.60177
17837.12127
17721.39649
17606.42251
17492.19446
17378.70751
17265.95685
17153.9377
17042.64531
16932.07497

13080.38
12965.23
12851.08
12737.94
12625.8
12514.65
12404.47
12295.26
12187.02
12079.72
11973.38
11867.96
11763.48
11659.92
11557.27
11455.52
11354.66
11254.7
11155.62
11057.4
10960.06
10863.57
10767.92
10673.12
10579.16
10486.02
10393.71
10302.2
10211.5
10121.6
10032.49
9944.169
9856.622
9769.846
9683.834
9598.579
9514.075
9430.314
9347.292
9264.999
9183.432
9102.583
9022.445
8943.013
8864.28
8786.24
8708.888

7.588053426
7.546439785
7.505124834
7.464106227
7.423381638
7.382948761
7.342805309
7.302949016
7.263377634
7.224088935
7.185080707
7.146350762
7.107896926
7.069717044
7.031808983
6.994170623
6.956799864
6.919694625
6.88285284
6.846272463
6.809951463
6.773887827
6.738079558
6.702524678
6.667221222
6.632167245
6.597360816
6.562800022
6.528482963
6.494407757
6.460572537
6.426975453
6.393614667
6.360488361
6.327594727
6.294931975
6.26249833
6.23029203
6.198311329
6.166554495
6.135019809
6.103705568
6.072610083
6.041731677
6.011068689
5.980619469
5.950382385

197.91
196.62
195.35
194.08
192.82
191.57
190.33
189.09
187.87
186.65
185.44
184.23
183.04
181.85
180.67
179.50
178.33
177.18
176.03
174.89
173.75
172.62
171.50
170.39
169.29
168.19
167.10
166.01
164.94
163.87
162.80
161.75
160.70
159.65
158.62
157.59
156.57
155.55
154.54
153.54
152.54
151.55
150.57
149.59
148.62
147.66
146.70

101.56
100.66
99.78
98.90
98.03
97.16
96.31
95.46
94.62
93.79
92.96
92.14
91.33
90.53
89.73
88.94
88.16
87.38
86.61
85.85
85.09
84.34
83.60
82.87
82.14
81.41
80.70
79.99
79.28
78.58
77.89
77.21
76.53
75.85
75.18
74.52
73.87
73.22
72.57
71.93
71.30
70.67
70.05
69.43
68.82
68.22
67.62

20465.32
20419.19
20373.28
20327.6
20282.15
20236.93
20191.93
20147.15
20102.59
20058.26
20014.13
19970.23
19926.53
19883.05
19839.78
19796.72
19753.87
19711.22
19668.78
19626.54
19584.5
19542.66
19501.02
19459.57
19418.32
19377.27
19336.41
19295.74
19255.25
19214.96
19174.86
19134.94
19095.2
19055.65
19016.28
18977.09
18938.08
18899.25
18860.59
18822.11
18783.81
18745.67
18707.71
18669.92
18632.3
18594.85
18557.56

16822.222
16713.08174
16604.64957
16496.92089
16389.89114
16283.55578
16177.91031
16072.95025
15968.67117
15865.06863
15762.13824
15659.87566
15558.27654
15457.33659
15357.05151
15257.41708
15158.42906
15060.08326
14962.37551
14865.30168
14768.85764
14673.03933
14577.84267
14483.26363
14389.29821
14295.94243
14203.19232
14111.04396
14019.49345
13928.53691
13838.17048
13748.39033
13659.19267
13570.57371
13482.52969
13395.0569
13308.15161
13221.81016
13136.02887
13050.80412
12966.1323
12882.00982
12798.43312
12715.39864
12632.90289
12550.94235
12469.51357

8632.216
8556.219
8480.892
8406.228
8332.22
8258.865
8186.155
8114.086
8042.651
7971.844
7901.662
7832.097
7763.144
7694.799
7627.055
7559.908
7493.352
7427.381
7361.992
7297.178
7232.935
7169.257
7106.14
7043.579
6981.569
6920.104
6859.181
6798.793
6738.938
6679.609
6620.803
6562.515
6504.74
6447.473
6390.71
6334.448
6278.68
6223.404
6168.614
6114.306
6060.477
6007.122
5954.236
5901.816
5849.857
5798.356
5747.308

5.920355813
5.890538146
5.860927789
5.831523159
5.802322689
5.773324822
5.744528014
5.715930734
5.687531465
5.6593287
5.631320945
5.603506719
5.575884553
5.548452988
5.521210579
5.494155892
5.467287504
5.440604005
5.414103995
5.387786086
5.3616489
5.335691073
5.309911249
5.284308084
5.258880246
5.233626412
5.20854527
5.18363552
5.158895871
5.134325042
5.109921764
5.085684776
5.061612829
5.037704684
5.013959111
4.990374889
4.966950809
4.94368567
4.920578282
4.897627463
4.874832041
4.852190853
4.829702747
4.807366578
4.785181211
4.76314552
4.741258388

145.75
144.80
143.86
142.93
142.00
141.08
140.17
139.26
138.35
137.46
136.56
135.68
134.80
133.92
133.05
132.19
131.33
130.48
129.63
128.79
127.96
127.13
126.30
125.48
124.67
123.86
123.06
122.26
121.47
120.68
119.89
119.12
118.34
117.58
116.81
116.06
115.30
114.55
113.81
113.07
112.34
111.61
110.89
110.17
109.45
108.74
108.04

67.02
66.43
65.85
65.27
64.69
64.12
63.56
63.00
62.44
61.89
61.35
60.81
60.27
59.74
59.22
58.69
58.18
57.67
57.16
56.65
56.16
55.66
55.17
54.69
54.20
53.73
53.25
52.79
52.32
51.86
51.40
50.95
50.50
50.06
49.62
49.18
48.75
48.32
47.89
47.47
47.05
46.64
46.23
45.82
45.42
45.02
44.62

18520.44
18483.49
18446.7
18410.07
18373.6
18337.3
18301.15
18265.16
18229.33
18193.65
18158.13
18122.76
18087.55
18052.49
18017.57
17982.81
17948.2
17913.74
17879.42
17845.25
17811.22
17777.34
17743.6
17710
17676.54
17643.22
17610.05
17577.01
17544.11
17511.35
17478.72
17446.22
17413.87
17381.64
17349.55
17317.58
17285.75
17254.05
17222.48
17191.04
17159.72
17128.53
17097.47
17066.53
17035.71
17005.02
16974.45

12388.61308
12308.23746
12228.38331
12149.04724
12070.2259
11991.91593
11914.11403
11836.8169
11760.02126
11683.72386
11607.92147
11532.61088
11457.78888
11383.45233
11309.59806
11236.22294
11163.32387
11090.89776
11018.94155
10947.45217
10876.42661
10805.86185
10735.7549
10666.1028
10596.9026
10528.15135
10459.84616
10391.98411
10324.56235
10257.57801
10191.02826
10124.91027
10059.22124
9993.958402
9929.118975
9864.700218
9800.699401
9737.113813
9673.940759
9611.177563
9548.821566
9486.870126
9425.320618
9364.170435
9303.416987
9243.057698
9183.090012

5696.71
5646.557
5596.846
5547.572
5498.732
5450.322
5402.338
5354.777
5307.634
5260.907
5214.591
5168.682
5123.178
5078.074
5033.368
4989.055
4945.132
4901.596
4858.443
4815.67
4773.274
4731.251
4689.598
4648.311
4607.388
4566.826
4526.62
4486.768
4447.268
4408.115
4369.306
4330.84
4292.712
4254.919
4217.46
4180.33
4143.527
4107.048
4070.89
4035.051
3999.527
3964.316
3929.414
3894.821
3860.531
3826.544
3792.855

4.719518708
4.697925379
4.676477311
4.655173423
4.63401264
4.612993899
4.592116142
4.571378322
4.550779398
4.53031834
4.509994123
4.489805733
4.469752163
4.449832412
4.43004549
4.410390413
4.390866205
4.371471897
4.35220653
4.33306915
4.314058812
4.295174578
4.276415516
4.257780705
4.239269226
4.220880172
4.20261264
4.184465736
4.166438572
4.148530267
4.130739948
4.113066746
4.095509802
4.078068263
4.06074128
4.043528015
4.026427632
4.009439306
3.992562214
3.975795543
3.959138484
3.942590236
3.926150003
3.909816996
3.893590431
3.877469532
3.861453526

107.34
106.64
105.95
105.26
104.58
103.90
103.22
102.55
101.89
101.23
100.57
99.92
99.27
98.63
97.99
97.35
96.72
96.09
95.47
94.85
94.23
93.62
93.02
92.41
91.81
91.22
90.62
90.04

44.23
43.84
43.45
43.07
42.69
42.32
41.94
41.57
41.21
40.85
40.49
40.13
39.78
39.43
39.08
38.73
38.39
38.06
37.72
37.39
37.06
36.73
36.41
36.09
35.77
35.46
35.14
34.84

ime (Months)
0
15.33625262

1/1/01 0:00
1/16/01 8:04

16944.01
16913.68
16883.48
16853.39
16823.43
16793.58
16763.85
16734.24
16704.74
16675.36
16646.09
16616.94
16587.9
16558.97
16530.16
16501.46
16472.86
16444.38
16416.01
16387.74
16359.59
16331.54
16303.6
16275.76
16248.03
16220.4
16192.88
16165.47

9123.511388
9064.319302
9005.511246
8947.084729
8889.037275
8831.366424
8774.069735
8717.144778
8660.589143
8604.400433
8548.576267
8493.114281
8438.012125
8383.267463
8328.877978
8274.841364
8221.155333
8167.817608
8114.825932
8062.178059
8009.871757
7957.904812
7906.275021
7854.980197
7804.018166
7753.386771
7703.083865
7653.107317

3759.464
3726.366
3693.56
3661.042
3628.811
3596.864
3565.197
3533.81
3502.699
3471.862
3441.296
3410.999
3380.969
3351.204
3321.701
3292.457
3263.471
3234.74
3206.261
3178.034
3150.055
3122.323
3094.834
3067.588
3040.581
3013.812
2987.279
2960.98

3.84554165
3.829733143
3.814027253
3.798423232
3.782920338
3.767517835
3.752214994
3.737011088
3.721905401
3.706897217
3.691985829
3.677170535
3.662450637
3.647825444
3.63329427
3.618856433
3.604511258
3.590258073
3.576096214
3.562025021
3.548043837
3.534152014
3.520348904
3.50663387
3.493006274
3.479465486
3.466010882
3.45264184

41.06708838
67.28344182
94.27772857
121.5820504
149.2125982
176.9222226
204.6596735
232.5892252
260.5229184
288.6649141
316.9469983
345.3287219
373.7424866
402.3086323
430.6653668
459.3722747
488.0644197
516.6533263
545.1937359
573.7229615
602.302378
630.7726547
659.2301885
687.4141273
715.6419717
744.0608191
772.3512569
800.5430511
828.4882092
856.7361043
884.5233463
912.5366588
941.0271519
968.9786537
996.7568058
1024.860711
1052.376161
1078.848399
1106.756999
1134.76712
1161.642156
1188.352914
1215.770247
1242.519092
1265.88
1296.02
1326.16

2/11/01 1:36
3/9/01 6:48
4/5/01 6:39
5/2/01 13:58
5/30/01 5:06
6/26/01 22:08
7/24/01 15:49
8/21/01 14:08
9/18/01 12:33
10/16/01 15:57
11/13/01 22:43
12/12/01 7:53
1/9/02 17:49
2/7/02 7:24
3/7/02 15:58
4/5/02 8:56
5/4/02 1:32
6/1/02 15:40
6/30/02 4:38
7/28/02 17:21
8/26/02 7:15
9/23/02 18:32
10/22/02 5:31
11/19/02 9:56
12/17/02 15:24
1/15/03 1:27
2/12/03 8:25
3/12/03 13:02
4/9/03 11:43
5/7/03 17:39
6/4/03 12:33
7/2/03 12:52
7/31/03 0:39
8/27/03 23:29
9/24/03 18:09
10/22/03 20:39
11/19/03 9:01
12/15/03 20:21
1/12/04 18:10
2/9/04 18:24
3/7/04 15:24
4/3/04 8:28
4/30/04 18:29
5/27/04 12:27
6/19/04 21:07
7/20/04 0:28
8/19/04 3:50

1356.3
1386.44
1416.58
1446.72
1476.86
1507
1537.14
1567.28
1597.42
1627.56
1657.7
1687.84
1717.98
1748.12
1778.26
1808.4
1838.54
1868.68
1898.82
1928.96
1959.1
1989.24
2019.38
2049.52
2079.66
2109.8
2139.94
2170.08
2200.22
2230.36
2260.5
2290.64
2320.78
2350.92
2381.06
2411.2
2441.34
2471.48
2501.62
2531.76
2561.9
2592.04
2622.18
2652.32
2682.46
2712.6
2742.74

9/18/04 7:12
10/18/04 10:33
11/17/04 13:55
12/17/04 17:16
1/16/05 20:38
2/16/05 0:00
3/18/05 3:21
4/17/05 6:43
5/17/05 10:04
6/16/05 13:26
7/16/05 16:48
8/15/05 20:09
9/14/05 23:31
10/15/05 2:52
11/14/05 6:14
12/14/05 9:36
1/13/06 12:57
2/12/06 16:19
3/14/06 19:40
4/13/06 23:02
5/14/06 2:24
6/13/06 5:45
7/13/06 9:07
8/12/06 12:28
9/11/06 15:50
10/11/06 19:12
11/10/06 22:33
12/11/06 1:55
1/10/07 5:16
2/9/07 8:38
3/11/07 12:00
4/10/07 15:21
5/10/07 18:43
6/9/07 22:04
7/10/07 1:26
8/9/07 4:48
9/8/07 8:09
10/8/07 11:31
11/7/07 14:52
12/7/07 18:14
1/6/08 21:36
2/6/08 0:57
3/7/08 4:19
4/6/08 7:40
5/6/08 11:02
6/5/08 14:24
7/5/08 17:45

2772.88
2803.02
2833.16
2863.3
2893.44
2923.58
2953.72
2983.86
3014
3044.14
3074.28
3104.42
3134.56
3164.7
3194.84
3224.98
3255.12
3285.26
3315.4
3345.54
3375.68
3405.82
3435.96
3466.1
3496.24
3526.38
3556.52
3586.66
3616.8
3646.94
3677.08
3707.22
3737.36
3767.5
3797.64
3827.78
3857.92
3888.06
3918.2
3948.34
3978.48
4008.62
4038.76
4068.9
4099.04
4129.18
4159.32

8/4/08 21:07
9/4/08 0:28
10/4/08 3:50
11/3/08 7:12
12/3/08 10:33
1/2/09 13:55
2/1/09 17:16
3/3/09 20:38
4/3/09 0:00
5/3/09 3:21
6/2/09 6:43
7/2/09 10:04
8/1/09 13:26
8/31/09 16:48
9/30/09 20:09
10/30/09 23:31
11/30/09 2:52
12/30/09 6:14
1/29/10 9:36
2/28/10 12:57
3/30/10 16:19
4/29/10 19:40
5/29/10 23:02
6/29/10 2:24
7/29/10 5:45
8/28/10 9:07
9/27/10 12:28
10/27/10 15:50
11/26/10 19:12
12/26/10 22:33
1/26/11 1:55
2/25/11 5:16
3/27/11 8:38
4/26/11 12:00
5/26/11 15:21
6/25/11 18:43
7/25/11 22:04
8/25/11 1:26
9/24/11 4:48
10/24/11 8:09
11/23/11 11:31
12/23/11 14:52
1/22/12 18:14
2/21/12 21:36
3/23/12 0:57
4/22/12 4:19
5/22/12 7:40

4189.46
4219.6
4249.74
4279.88
4310.02
4340.16
4370.3
4400.44
4430.58
4460.72
4490.86
4521
4551.14
4581.28
4611.42
4641.56
4671.7
4701.84
4731.98
4762.12
4792.26
4822.4
4852.54
4882.68
4912.82
4942.96
4973.1
5003.24
5033.38
5063.52
5093.66
5123.8
5153.94
5184.08
5214.22
5244.36
5274.5
5304.64
5334.78
5364.92
5395.06
5425.2
5455.34
5485.48
5515.62
5545.76
5575.9

6/21/12 11:02
7/21/12 14:24
8/20/12 17:45
9/19/12 21:07
10/20/12 0:28
11/19/12 3:50
12/19/12 7:12
1/18/13 10:33
2/17/13 13:55
3/19/13 17:16
4/18/13 20:38
5/19/13 0:00
6/18/13 3:21
7/18/13 6:43
8/17/13 10:04
9/16/13 13:26
10/16/13 16:48
11/15/13 20:09
12/15/13 23:31
1/15/14 2:52
2/14/14 6:14
3/16/14 9:36
4/15/14 12:57
5/15/14 16:19
6/14/14 19:40
7/14/14 23:02
8/14/14 2:24
9/13/14 5:45
10/13/14 9:07
11/12/14 12:28
12/12/14 15:50
1/11/15 19:12
2/10/15 22:33
3/13/15 1:55
4/12/15 5:16
5/12/15 8:38
6/11/15 12:00
7/11/15 15:21
8/10/15 18:43
9/9/15 22:04
10/10/15 1:26
11/9/15 4:48
12/9/15 8:09
1/8/16 11:31
2/7/16 14:52
3/8/16 18:14
4/7/16 21:36

5606.04
5/8/16 0:57
5636.18
6/7/16 4:19
5666.32
7/7/16 7:40
5696.46
8/6/16 11:02
5726.6
9/5/16 14:24
5756.74 10/5/16 17:45
5786.88 11/4/16 21:07
5817.02
12/5/16 0:28
5847.16
1/4/17 3:50
5877.3
2/3/17 7:12
5907.44
3/5/17 10:33
5937.58
4/4/17 13:55
5967.72
5/4/17 17:16
5997.86
6/3/17 20:38
6028
7/4/17 0:00
6058.14
8/3/17 3:21
6088.28
9/2/17 6:43
6118.42 10/2/17 10:04
6148.56 11/1/17 13:26
6178.7 12/1/17 16:48
6208.84 12/31/17 20:09
6238.98 1/30/18 23:31
6269.12
3/2/18 2:52
6299.26
4/1/18 6:14
6329.4
5/1/18 9:36
6359.54 5/31/18 12:57
6389.68 6/30/18 16:19
6419.82 7/30/18 19:40
6449.96 8/29/18 23:02
6480.1
9/29/18 2:24
6510.24 10/29/18 5:45
6540.38 11/28/18 9:07
6570.52 12/28/18 12:28
6600.66 1/27/19 15:50
6630.8 2/26/19 19:12
6660.94 3/28/19 22:33
6691.08
4/28/19 1:55
6721.22
5/28/19 5:16
6751.36
6/27/19 8:38
6781.5 7/27/19 12:00
6811.64 8/26/19 15:21
6841.78 9/25/19 18:43
6871.92 10/25/19 22:04
6902.06 11/25/19 1:26
6932.2 12/25/19 4:48
6962.34
1/24/20 8:09
6992.48 2/23/20 11:31

7022.62
7052.76
7082.9
7113.04
7143.18
7173.32
7203.46
7233.6
7263.74
7293.88
7324.02
7354.16
7384.3
7414.44
7444.58
7474.72
7504.86
7535
7565.14
7595.28
7625.42
7655.56
7685.7
7715.84
7745.98
7776.12
7806.26
7836.4
7866.54
7896.68
7926.82
7956.96
7987.1
8017.24
8047.38
8077.52
8107.66
8137.8
8167.94
8198.08
8228.22
8258.36
8288.5
8318.64
8348.78
8378.92
8409.06

3/24/20 14:52
4/23/20 18:14
5/23/20 21:36
6/23/20 0:57
7/23/20 4:19
8/22/20 7:40
9/21/20 11:02
10/21/20 14:24
11/20/20 17:45
12/20/20 21:07
1/20/21 0:28
2/19/21 3:50
3/21/21 7:12
4/20/21 10:33
5/20/21 13:55
6/19/21 17:16
7/19/21 20:38
8/19/21 0:00
9/18/21 3:21
10/18/21 6:43
11/17/21 10:04
12/17/21 13:26
1/16/22 16:48
2/15/22 20:09
3/17/22 23:31
4/17/22 2:52
5/17/22 6:14
6/16/22 9:36
7/16/22 12:57
8/15/22 16:19
9/14/22 19:40
10/14/22 23:02
11/14/22 2:24
12/14/22 5:45
1/13/23 9:07
2/12/23 12:28
3/14/23 15:50
4/13/23 19:12
5/13/23 22:33
6/13/23 1:55
7/13/23 5:16
8/12/23 8:38
9/11/23 12:00
10/11/23 15:21
11/10/23 18:43
12/10/23 22:04
1/10/24 1:26

8439.2
8469.34
8499.48
8529.62
8559.76
8589.9
8620.04
8650.18
8680.32
8710.46
8740.6
8770.74
8800.88
8831.02
8861.16
8891.3
8921.44
8951.58
8981.72
9011.86
9042
9072.14
9102.28
9132.42
9162.56
9192.7
9222.84
9252.98
9283.12
9313.26
9343.4
9373.54
9403.68
9433.82
9463.96
9494.1
9524.24
9554.38
9584.52
9614.66
9644.8
9674.94
9705.08
9735.22
9765.36
9795.5
9825.64

2/9/24 4:48
3/10/24 8:09
4/9/24 11:31
5/9/24 14:52
6/8/24 18:14
7/8/24 21:36
8/8/24 0:57
9/7/24 4:19
10/7/24 7:40
11/6/24 11:02
12/6/24 14:24
1/5/25 17:45
2/4/25 21:07
3/7/25 0:28
4/6/25 3:50
5/6/25 7:12
6/5/25 10:33
7/5/25 13:55
8/4/25 17:16
9/3/25 20:38
10/4/25 0:00
11/3/25 3:21
12/3/25 6:43
1/2/26 10:04
2/1/26 13:26
3/3/26 16:48
4/2/26 20:09
5/2/26 23:31
6/2/26 2:52
7/2/26 6:14
8/1/26 9:36
8/31/26 12:57
9/30/26 16:19
10/30/26 19:40
11/29/26 23:02
12/30/26 2:24
1/29/27 5:45
2/28/27 9:07
3/30/27 12:28
4/29/27 15:50
5/29/27 19:12
6/28/27 22:33
7/29/27 1:55
8/28/27 5:16
9/27/27 8:38
10/27/27 12:00
11/26/27 15:21

9855.78
9885.92
9916.06
9946.2
9976.34
10006.48
10036.62
10066.76
10096.9
10127.04
10157.18
10187.32
10217.46
10247.6
10277.74
10307.88
10338.02
10368.16
10398.3
10428.44
10458.58
10488.72
10518.86
10549
10579.14
10609.28
10639.42
10669.56
10699.7
10729.84
10759.98
10790.12
10820.26
10850.4
10880.54
10910.68
10940.82
10970.96
11001.1
11031.24
11061.38
11091.52
11121.66
11151.8
11181.94
11212.08
11242.22

12/26/27 18:43
1/25/28 22:04
2/25/28 1:26
3/26/28 4:48
4/25/28 8:09
5/25/28 11:31
6/24/28 14:52
7/24/28 18:14
8/23/28 21:36
9/23/28 0:57
10/23/28 4:19
11/22/28 7:40
12/22/28 11:02
1/21/29 14:24
2/20/29 17:45
3/22/29 21:07
4/22/29 0:28
5/22/29 3:50
6/21/29 7:12
7/21/29 10:33
8/20/29 13:55
9/19/29 17:16
10/19/29 20:38
11/19/29 0:00
12/19/29 3:21
1/18/30 6:43
2/17/30 10:04
3/19/30 13:26
4/18/30 16:48
5/18/30 20:09
6/17/30 23:31
7/18/30 2:52
8/17/30 6:14
9/16/30 9:36
10/16/30 12:57
11/15/30 16:19
12/15/30 19:40
1/14/31 23:02
2/14/31 2:24
3/16/31 5:45
4/15/31 9:07
5/15/31 12:28
6/14/31 15:50
7/14/31 19:12
8/13/31 22:33
9/13/31 1:55
10/13/31 5:16

11272.36 11/12/31 8:38

11302.5 12/12/31 12:00
11332.64 1/11/32 15:21
11362.78 2/10/32 18:43
11392.92 3/11/32 22:04
11423.06
4/11/32 1:26
11453.2
5/11/32 4:48
11483.34
6/10/32 8:09
11513.48 7/10/32 11:31
11543.62
8/9/32 14:52
11573.76
9/8/32 18:14
11603.9 10/8/32 21:36
11634.04
11/8/32 0:57
11664.18
12/8/32 4:19
11694.32
1/7/33 7:40
11724.46
2/6/33 11:02
11754.6
3/8/33 14:24
11784.74
4/7/33 17:45
11814.88
5/7/33 21:07
11845.02
6/7/33 0:28
11875.16
7/7/33 3:50
11905.3
8/6/33 7:12
11935.44
9/5/33 10:33
11965.58 10/5/33 13:55
11995.72 11/4/33 17:16
12025.86 12/4/33 20:38
12056
1/4/34 0:00
12086.14
2/3/34 3:21
12116.28
3/5/34 6:43
12146.42
4/4/34 10:04
12176.56
5/4/34 13:26
12206.7
6/3/34 16:48
12236.84
7/3/34 20:09
12266.98
8/2/34 23:31
12297.12
9/2/34 2:52
12327.26
10/2/34 6:14
12357.4
11/1/34 9:36
12387.54 12/1/34 12:57
12417.68 12/31/34 16:19
12447.82 1/30/35 19:40
12477.96
3/1/35 23:02
12508.1
4/1/35 2:24
12538.24
5/1/35 5:45
12568.38
5/31/35 9:07
12598.52 6/30/35 12:28
12628.66 7/30/35 15:50
12658.8 8/29/35 19:12

12688.94
12719.08
12749.22
12779.36
12809.5
12839.64
12869.78
12899.92
12930.06
12960.2
12990.34
13020.48
13050.62
13080.76
13110.9
13141.04
13171.18
13201.32
13231.46
13261.6
13291.74
13321.88
13352.02
13382.16
13412.3
13442.44
13472.58
13502.72
13532.86
13563
13593.14
13623.28
13653.42
13683.56
13713.7
13743.84
13773.98
13804.12
13834.26
13864.4
13894.54
13924.68
13954.82
13984.96
14015.1
14045.24
14075.38

9/28/35 22:33
10/29/35 1:55
11/28/35 5:16
12/28/35 8:38
1/27/36 12:00
2/26/36 15:21
3/27/36 18:43
4/26/36 22:04
5/27/36 1:26
6/26/36 4:48
7/26/36 8:09
8/25/36 11:31
9/24/36 14:52
10/24/36 18:14
11/23/36 21:36
12/24/36 0:57
1/23/37 4:19
2/22/37 7:40
3/24/37 11:02
4/23/37 14:24
5/23/37 17:45
6/22/37 21:07
7/23/37 0:28
8/22/37 3:50
9/21/37 7:12
10/21/37 10:33
11/20/37 13:55
12/20/37 17:16
1/19/38 20:38
2/19/38 0:00
3/21/38 3:21
4/20/38 6:43
5/20/38 10:04
6/19/38 13:26
7/19/38 16:48
8/18/38 20:09
9/17/38 23:31
10/18/38 2:52
11/17/38 6:14
12/17/38 9:36
1/16/39 12:57
2/15/39 16:19
3/17/39 19:40
4/16/39 23:02
5/17/39 2:24
6/16/39 5:45
7/16/39 9:07

14105.52 8/15/39 12:28

14135.66 9/14/39 15:50
14165.8 10/14/39 19:12
14195.94 11/13/39 22:33
14226.08 12/14/39 1:55
14256.22
1/13/40 5:16
14286.36
2/12/40 8:38
14316.5 3/13/40 12:00
14346.64 4/12/40 15:21
14376.78 5/12/40 18:43
14406.92 6/11/40 22:04
14437.06
7/12/40 1:26
14467.2
8/11/40 4:48

IF(B515>7,7*N15,C515)

Average
Production
6742.90534
9014.75713
7668.19386
6784.34001
6030.31091
5451.47505
4950.05242
4534.71439
4213.05037
3916.01822
3686.95589
3479.72013
3293.48474
3121.79796
2980.99911
2820.18877
2726.75402
2609.36065
2495.16271
2395.39813
2306.7819
2229.72078
2146.72318
2076.67879
1993.60118
1937.56724
1894.55946
1833.81826
1778.68714
1717.97907
1693.02122
1625.51841
1600.30531

Average
Revenue

Cumulative Production
$573,146.95
$766,254.36
$651,796.48
$576,668.90
$512,576.43
$463,375.38
$420,754.46
$385,450.72
$358,109.28
$332,861.55
$313,391.25
$295,776.21
$279,946.20
$265,352.83
$253,384.92
$239,716.05
$231,774.09
$221,795.66
$212,088.83
$203,608.84
$196,076.46
$189,526.27
$182,471.47
$176,517.70
$169,456.10
$164,693.22
$161,037.55
$155,874.55
$151,188.41
$146,028.22
$143,906.80
$138,169.06
$136,025.95

6742.905337
15757.66247
23425.85632
30210.19633
36240.50724
41691.98229
46642.03471
51176.7491
55389.79947
59305.8177
62992.77359
66472.49372
69765.97846
72887.77642
75868.77553
78688.9643
81415.71832
84025.07897
86520.24168
88915.6398
91222.42171
93452.14249
95598.86567
97675.54446
99669.14565
101606.7129
103501.2723
105335.0906
107113.7777
108831.7568
110524.778
112150.2964
113750.6017

Capex
(Drilling
########

1589.83985
1525.25633
1483.34575
1469.07466
1409.33568
1330.23202
1375.08259
1353.7265
1275.59082
1245.69484
1256.259
1205.1227
1037.38012
1314.17286
1290.88467
1268.49527
1246.95198
1226.20624
1206.21318
1186.93129
1168.32208
1150.34986
1132.98145
1116.18596
1099.9346
1084.20053
1068.95865
1054.18549
1039.85907
1025.95879
1012.46531
999.360467
986.627168
974.249333
962.211809
950.500303
939.101326
928.002132
917.190672
906.655541
896.385941
886.371636
876.602918
867.070573
857.765848
848.680425
839.806393

$135,136.39
$129,646.79
$126,084.39
$124,871.35
$119,793.53
$113,069.72
$116,882.02
$115,066.75
$108,425.22
$105,884.06
$106,782.01
$102,435.43
$88,177.31
$111,704.69
$109,725.20
$107,822.10
$105,990.92
$104,227.53
$102,528.12
$100,889.16
$99,307.38
$97,779.74
$96,303.42
$94,875.81
$93,494.44
$92,157.04
$90,861.49
$89,605.77
$88,388.02
$87,206.50
$86,059.55
$84,945.64
$83,863.31
$82,811.19
$81,788.00
$80,792.53
$79,823.61
$78,880.18
$77,961.21
$77,065.72
$76,192.80
$75,341.59
$74,511.25
$73,701.00
$72,910.10
$72,137.84
$71,383.54

115340.4416
116865.6979
118349.0437
119818.1183
121227.454
122557.686
123932.7686
125286.4951
126562.0859
127807.7808
129064.0398
130269.1625
131306.5426
132620.7155
133911.6001
135180.0954
136427.0474
137653.2536
138859.4668
140046.3981
141214.7202
142365.07
143498.0515
144614.2374
145714.172
146798.3726
147867.3312
148921.5167
149961.3758
150987.3346
151999.7999
152999.1603
153985.7875
154960.0368
155922.2487
156872.749
157811.8503
158739.8524
159657.0431
160563.6986
161460.0846
162346.4562
163223.0591
164090.1297
164947.8955
165796.576
166636.3824

831.136221
822.662738
814.379111
806.278823
798.355659
790.603685
783.017232
775.590885
768.319464
761.198014
754.221793
747.38626
740.687063
734.120033
727.681168
721.366633
715.172743
709.095962
703.132891
697.280266
691.534945
685.893909
680.354252
674.913176
669.567988
664.316093
659.154989
654.082266
649.095599
644.192746
639.371541
634.629896
629.965794
625.377285
620.862487
616.419579
612.046803
607.742456
603.504892
599.332518
595.223791
591.17722
587.191358
583.264805
579.396202
575.584236
571.827629

$70,646.58
$69,926.33
$69,222.22
$68,533.70
$67,860.23
$67,201.31
$66,556.46
$65,925.23
$65,307.15
$64,701.83
$64,108.85
$63,527.83
$62,958.40
$62,400.20
$61,852.90
$61,316.16
$60,789.68
$60,273.16
$59,766.30
$59,268.82
$58,780.47
$58,300.98
$57,830.11
$57,367.62
$56,913.28
$56,466.87
$56,028.17
$55,596.99
$55,173.13
$54,756.38
$54,346.58
$53,943.54
$53,547.09
$53,157.07
$52,773.31
$52,395.66
$52,023.98
$51,658.11
$51,297.92
$50,943.26
$50,594.02
$50,250.06
$49,911.27
$49,577.51
$49,248.68
$48,924.66
$48,605.35

167467.5186
168290.1813
169104.5604
169910.8393
170709.1949
171499.7986
172282.8158
173058.4067
173826.7262
174587.9242
175342.146
176089.5323
176830.2193
177564.3393
178292.0205
179013.3871
179728.5599
180437.6559
181140.7887
181838.069
182529.604
183215.4979
183895.8521
184570.7653
185240.3333
185904.6494
186563.8044
187217.8866
187866.9822
188511.175
189150.5465
189785.1764
190415.1422
191040.5195
191661.382
192277.8016
192889.8484
193497.5908
194101.0957
194700.4282
195295.652
195886.8292
196474.0206
197057.2854
197636.6816
198212.2658
198784.0935

568.125146
564.475587
560.877788
557.330619
553.832985
550.38382
546.982092
543.626796
540.316957
537.051627
533.829884
530.650834
527.513604
524.417349
521.361245
518.344489
515.366302
512.425925
509.522618
506.655661
503.824355
501.028015
498.265978
495.537594
492.842233
490.179279
487.548131
484.948204
482.378928
479.839746
477.330114
474.849504
472.397397
469.97329
467.576689
465.207114
462.864095
460.547173
458.2559
455.989839
453.748563
451.531652
449.3387
447.169306
445.023082
442.899644
440.798622

$48,290.64
$47,980.42
$47,674.61
$47,373.10
$47,075.80
$46,782.62
$46,493.48
$46,208.28
$45,926.94
$45,649.39
$45,375.54
$45,105.32
$44,838.66
$44,575.47
$44,315.71
$44,059.28
$43,806.14
$43,556.20
$43,309.42
$43,065.73
$42,825.07
$42,587.38
$42,352.61
$42,120.70
$41,891.59
$41,665.24
$41,441.59
$41,220.60
$41,002.21
$40,786.38
$40,573.06
$40,362.21
$40,153.78
$39,947.73
$39,744.02
$39,542.60
$39,343.45
$39,146.51
$38,951.75
$38,759.14
$38,568.63
$38,380.19
$38,193.79
$38,009.39
$37,826.96
$37,646.47
$37,467.88

199352.2186
199916.6942
200477.572
201034.9026
201588.7356
202139.1194
202686.1015
203229.7283
203770.0453
204307.0969
204840.9268
205371.5776
205899.0912
206423.5086
206944.8698
207463.2143
207978.5806
208491.0065
209000.5291
209507.1848
210011.0092
210512.0372
211010.3031
211505.8407
211998.683
212488.8622
212976.4104
213461.3586
213943.7375
214423.5773
214900.9074
215375.7569
215848.1543
216318.1276
216785.7043
217250.9114
217713.7755
218174.3226
218632.5785
219088.5684
219542.3169
219993.8486
220443.1873
220890.3566
221335.3797
221778.2793
222219.0779

438.719648
436.662368
434.626432
432.611498
430.617232
428.643308
426.689406
424.755212
422.84042
420.94473
419.067847
417.209485
415.369362
413.5472
411.742731
409.955688
408.185813
406.43285
404.696552
402.976672
401.272972
399.585218
397.913178
396.256627
394.615344
392.989112
391.377717
389.780951
388.198609
386.630489
385.076396
383.536134
382.009515
380.496351
378.99646
377.509662
376.03578
374.574642
373.126077
371.689919
370.266003
368.854168
367.454257
366.066113
364.074166
362.099319
360.141392

$37,291.17
$37,116.30
$36,943.25
$36,771.98
$36,602.46
$36,434.68
$36,268.60
$36,104.19
$35,941.44
$35,780.30
$35,620.77
$35,462.81
$35,306.40
$35,151.51
$34,998.13
$34,846.23
$34,695.79
$34,546.79
$34,399.21
$34,253.02
$34,108.20
$33,964.74
$33,822.62
$33,681.81
$33,542.30
$33,404.07
$33,267.11
$33,131.38
$32,996.88
$32,863.59
$32,731.49
$32,600.57
$32,470.81
$32,342.19
$32,214.70
$32,088.32
$31,963.04
$31,838.84
$31,715.72
$31,593.64
$31,472.61
$31,352.60
$31,233.61
$31,115.62
$30,946.30
$30,778.44
$30,612.02

222657.7976
223094.46
223529.0864
223961.6979
224392.3151
224820.9584
225247.6478
225672.403
226095.2435
226516.1882
226935.256
227352.4655
227767.8349
228181.3821
228593.1248
229003.0805
229411.2663
229817.6992
230222.3957
230625.3724
231026.6454
231426.2306
231824.1438
232220.4004
232615.0157
233008.0048
233399.3826
233789.1635
234177.3621
234563.9926
234949.069
235332.6051
235714.6147
236095.111
236474.1075
236851.6171
237227.6529
237602.2275
237975.3536
238347.0435
238717.3095
239086.1637
239453.618
239819.6841
240183.7583
240545.8576
240905.999

358.200205
356.275582
354.367348
352.475332
350.599363
348.739274
346.8949
345.066077
343.252645
341.454444
339.671317
337.90311
336.14967
334.410845
332.686486
330.976447
329.280581
327.598745
325.930798
324.276599
322.636011
321.008896
319.395119
317.794548
316.20705
314.632496
313.070758
311.521707
309.98522
308.461171
306.949439
305.449903
303.962442
302.48694
301.023279
299.571343
298.13102
296.702196
295.284759
293.878601
292.483611
291.099683
289.72671
288.364587
287.01321
285.672477
284.342286

$30,447.02
$30,283.42
$30,121.22
$29,960.40
$29,800.95
$29,642.84
$29,486.07
$29,330.62
$29,176.47
$29,023.63
$28,872.06
$28,721.76
$28,572.72
$28,424.92
$28,278.35
$28,133.00
$27,988.85
$27,845.89
$27,704.12
$27,563.51
$27,424.06
$27,285.76
$27,148.59
$27,012.54
$26,877.60
$26,743.76
$26,611.01
$26,479.35
$26,348.74
$26,219.20
$26,090.70
$25,963.24
$25,836.81
$25,711.39
$25,586.98
$25,463.56
$25,341.14
$25,219.69
$25,099.20
$24,979.68
$24,861.11
$24,743.47
$24,626.77
$24,510.99
$24,396.12
$24,282.16
$24,169.09

241264.1992
241620.4748
241974.8421
242327.3174
242677.9168
243026.6561
243373.551
243718.617
244061.8697
244403.3241
244742.9954
245080.8986
245417.0482
245751.4591
246084.1456
246415.122
246744.4026
247072.0013
247397.9321
247722.2087
248044.8447
248365.8536
248685.2488
249003.0433
249319.2504
249633.8829
249946.9536
250258.4753
250568.4605
250876.9217
251183.8711
251489.321
251793.2835
252095.7704
252396.7937
252696.3651
252994.4961
253291.1983
253586.483
253880.3616
254172.8452
254463.9449
254753.6716
255042.0362
255329.0494
255614.7219
255899.0642

283.022536
281.713128
280.413964
279.124948
277.845982
276.576973
275.317826
274.068449
272.828749
271.598637
270.378022
269.166816
267.96493
266.772279
265.588775
264.414335
263.248874
262.092309
260.944558
259.805539
258.675172
257.553378
256.440078
255.335193
254.238647
253.150364
252.070268
250.998284
249.934339
248.878359
247.830273
246.790008
245.757494
244.732661
243.715439
242.70576
241.703556
240.70876
239.721305
238.741126
237.768157
236.802334
235.843593
234.891871
233.947106
233.009235
232.078197

$24,056.92
$23,945.62
$23,835.19
$23,725.62
$23,616.91
$23,509.04
$23,402.02
$23,295.82
$23,190.44
$23,085.88
$22,982.13
$22,879.18
$22,777.02
$22,675.64
$22,575.05
$22,475.22
$22,376.15
$22,277.85
$22,180.29
$22,083.47
$21,987.39
$21,892.04
$21,797.41
$21,703.49
$21,610.29
$21,517.78
$21,425.97
$21,334.85
$21,244.42
$21,154.66
$21,065.57
$20,977.15
$20,889.39
$20,802.28
$20,715.81
$20,629.99
$20,544.80
$20,460.24
$20,376.31
$20,293.00
$20,210.29
$20,128.20
$20,046.71
$19,965.81
$19,885.50
$19,805.78
$19,726.65

256182.0867
256463.7999
256744.2138
257023.3388
257301.1848
257577.7617
257853.0796
258127.148
258399.9767
258671.5754
258941.9534
259211.1202
259479.0852
259745.8574
260011.4462
260275.8605
260539.1094
260801.2017
261062.1463
261321.9518
261580.627
261838.1804
262094.6205
262349.9556
262604.1943
262857.3447
263109.4149
263360.4132
263610.3475
263859.2259
264107.0562
264353.8462
264599.6037
264844.3363
265088.0518
265330.7575
265572.4611
265813.1699
266052.8912
266291.6323
266529.4004
266766.2028
267002.0464
267236.9382
267470.8854
267703.8946
267935.9728

230.803292
229.537543
228.28088
227.033231
225.794525
224.564691
223.343661
222.131366
220.927736
219.732705
218.546205
217.368169
216.198531
215.037227
213.88419
212.739356
211.602663
210.474045
209.353441
208.240787
207.136024
206.039088
204.94992
203.868459
202.794646
201.72842
200.669725
199.618501
198.57469
197.538236
196.509081
195.48717
194.472446
193.464854
192.46434
191.470848
190.484324
189.504716
188.53197
187.566033
186.606853
185.654378
184.708557
183.769339
182.836673
181.910509
180.990798

$19,618.28
$19,510.69
$19,403.87
$19,297.82
$19,192.53
$19,088.00
$18,984.21
$18,881.17
$18,778.86
$18,677.28
$18,576.43
$18,476.29
$18,376.88
$18,278.16
$18,180.16
$18,082.85
$17,986.23
$17,890.29
$17,795.04
$17,700.47
$17,606.56
$17,513.32
$17,420.74
$17,328.82
$17,237.54
$17,146.92
$17,056.93
$16,967.57
$16,878.85
$16,790.75
$16,703.27
$16,616.41
$16,530.16
$16,444.51
$16,359.47
$16,275.02
$16,191.17
$16,107.90
$16,025.22
$15,943.11
$15,861.58
$15,780.62
$15,700.23
$15,620.39
$15,541.12
$15,462.39
$15,384.22

268166.7761
268396.3136
268624.5945
268851.6277
269077.4223
269301.9869
269525.3306
269747.462
269968.3897
270188.1224
270406.6686
270624.0368
270840.2353
271055.2725
271269.1567
271481.8961
271693.4988
271903.9728
272113.3262
272321.567
272528.7031
272734.7421
272939.6921
273143.5605
273346.3552
273548.0836
273748.7533
273948.3718
274146.9465
274344.4847
274540.9938
274736.481
274930.9534
275124.4183
275316.8826
275508.3535
275698.8378
275888.3425
276076.8745
276264.4405
276451.0474
276636.7017
276821.4103
277005.1796
277188.0163
277369.9268
277550.9176

180.077489
179.170535
178.269887
177.375496
176.487315
175.605297
174.729394
173.85956
172.995749
172.137915
171.286012
170.439996
169.599822
168.765445
167.936822
167.113908
166.296662
165.485038
164.678997
163.878493
163.083487
162.293937
161.5098
160.731038
159.957607
159.18947
158.426585
157.668914
156.916416
156.169053
155.426787
154.689579
153.95739
153.230184
152.507923
151.79057
151.078087
150.370439
149.667589
148.969502
148.276141
147.587472
146.903459
146.224067
145.549262
144.87901
144.213276

$15,306.59
$15,229.50
$15,152.94
$15,076.92
$15,001.42
$14,926.45
$14,852.00
$14,778.06
$14,704.64
$14,631.72
$14,559.31
$14,487.40
$14,415.98
$14,345.06
$14,274.63
$14,204.68
$14,135.22
$14,066.23
$13,997.71
$13,929.67
$13,862.10
$13,794.98
$13,728.33
$13,662.14
$13,596.40
$13,531.10
$13,466.26
$13,401.86
$13,337.90
$13,274.37
$13,211.28
$13,148.61
$13,086.38
$13,024.57
$12,963.17
$12,902.20
$12,841.64
$12,781.49
$12,721.75
$12,662.41
$12,603.47
$12,544.94
$12,486.79
$12,429.05
$12,371.69
$12,314.72
$12,258.13

277730.9951
277910.1656
278088.4355
278265.811
278442.2983
278617.9036
278792.633
278966.4926
279139.4883
279311.6263
279482.9123
279653.3523
279822.9521
279991.7175
280159.6544
280326.7683
280493.0649
280658.55
280823.229
280987.1075
281150.1909
281312.4849
281473.9947
281634.7257
281794.6833
281953.8728
282112.2994
282269.9683
282426.8847
282583.0538
282738.4805
282893.1701
283047.1275
283200.3577
283352.8656
283504.6562
283655.7343
283806.1047
283955.7723
284104.7418
284253.018
284400.6054
284547.5089
284693.7329
284839.2822
284984.1612
285128.3745

143.552027
142.89523
142.242852
141.594858
140.951218
140.311898
139.676866
139.046091
138.41954
137.797183
137.178988
136.564924
135.954962
135.349069
134.747217
134.149375
133.555514
132.965604
132.379615
131.79752
131.219289
130.644893
130.074305
129.507496
128.944439
128.385105
127.829468
127.277499
126.729173
126.184462
125.64334
125.10578
124.571756
124.041243
123.514214
122.990644
122.470507
121.953779
121.440434
120.930448
120.423796
119.920453
119.420396
118.9236
118.430042
117.939698
117.452545

$12,201.92
$12,146.09
$12,090.64
$12,035.56
$11,980.85
$11,926.51
$11,872.53
$11,818.92
$11,765.66
$11,712.76
$11,660.21
$11,608.02
$11,556.17
$11,504.67
$11,453.51
$11,402.70
$11,352.22
$11,302.08
$11,252.27
$11,202.79
$11,153.64
$11,104.82
$11,056.32
$11,008.14
$10,960.28
$10,912.73
$10,865.50
$10,818.59
$10,771.98
$10,725.68
$10,679.68
$10,633.99
$10,588.60
$10,543.51
$10,498.71
$10,454.20
$10,409.99
$10,366.07
$10,322.44
$10,279.09
$10,236.02
$10,193.24
$10,150.73
$10,108.51
$10,066.55
$10,024.87
$9,983.47

285271.9265
285414.8218
285557.0646
285698.6595
285839.6107
285979.9226
286119.5994
286258.6455
286397.0651
286534.8623
286672.0412
286808.6062
286944.5611
287079.9102
287214.6574
287348.8068
287482.3623
287615.3279
287747.7075
287879.505
288010.7243
288141.3692
288271.4435
288400.951
288529.8955
288658.2806
288786.11
288913.3875
289040.1167
289166.3012
289291.9445
289417.0503
289541.6221
289665.6633
289789.1775
289912.1682
290034.6387
290156.5924
290278.0329
290398.9633
290519.3871
290639.3076
290758.728
290877.6516
290996.0816
291114.0213
291231.4739

116.968559
116.487716
116.009996
115.535373
115.063827
114.595334
114.129873
113.667421
113.207956
112.751457
112.297902
111.84727
111.39954
110.954691
110.512701
110.07355
109.637217
109.203683
108.772927
108.344928
107.919667
107.497124
107.077279
106.660114
106.245607
105.833742
105.424498
105.017856

$9,942.33
$9,901.46
$9,860.85
$9,820.51
$9,780.43
$9,740.60
$9,701.04
$9,661.73
$9,622.68
$9,583.87
$9,545.32
$9,507.02
$9,468.96
$9,431.15
$9,393.58
$9,356.25
$9,319.16
$9,282.31
$9,245.70
$9,209.32
$9,173.17
$9,137.26
$9,101.57
$9,066.11
$9,030.88
$8,995.87
$8,961.08
$8,926.52

291348.4424
291464.9301
291580.9401
291696.4755
291811.5393
291926.1347
292040.2645
292153.932
292267.1399
292379.8914
292492.1893
292604.0365
292715.4361
292826.3908
292936.9035
293046.977
293156.6142
293265.8179
293374.5908
293482.9358
293590.8554
293698.3526
293805.4298
293912.09
294018.3356
294124.1693
294229.5938
294334.6117

0.082352941
Undiscounted Payback

LOE
$47,200.34
$63,103.30
$53,677.36
$47,490.38
$42,212.18
$38,160.33
$34,650.37
$31,743.00
$29,491.35
$27,412.13
$25,808.69
$24,358.04
$23,054.39
$21,852.59
$20,866.99
$19,741.32
$19,087.28
$18,265.52
$17,466.14
$16,767.79
$16,147.47
$15,608.05
$15,027.06
$14,536.75
$13,955.21
$13,562.97
$13,261.92
$12,836.73
$12,450.81
$12,025.85
$11,851.15
$11,378.63
$11,202.14

Total of Production
& Extraction Taxes
29731.99822
39749.44471
33811.94229
29914.69923
26589.90217
24037.59779
21826.6374
19995.25624
18576.91898
17267.19286
16257.17113
15343.39095
14522.20928
13765.17787
13144.34295
12435.26988
12023.281
11505.64961
11002.10806
10562.20862
10171.46645
9831.675067
9465.70754
9156.855558
8790.535216
8543.460562
8353.823103
8085.992379
7842.898627
7575.213947
7465.16542
7167.520224
7056.346226

Extraction Taxes
(if BOPD>30)
37254.55199
49806.53314
42366.77106
37483.47855
33317.46778
30119.39965
27349.03963
25054.29698
23277.1033
21636.00069
20370.4313
19225.45372
18196.50319
17247.93372
16470.02008
15581.54298
15065.31595
14416.71759
13785.77396
13234.57465
12744.97001
12319.20731
11860.64559
11473.65034
11014.64654
10705.05902
10467.441
10131.84587
9827.246472
9491.834343
9353.942213
8980.989197
8841.686837

Royalty
97434.98213
130263.2405
110805.4012
98033.71313
87137.99266
78773.81446
71528.25749
65526.62287
60878.57787
56586.46334
53276.51263
50281.9559
47590.8545
45109.9805
43075.43712
40751.7278
39401.59556
37705.26138
36055.10112
34613.50294
33332.9985
32219.46528
31020.15001
30008.00857
28807.53709
27997.84666
27376.38414
26498.67382
25702.02924
24824.79751
24464.15656
23488.74098
23124.41173

$11,128.88
$10,676.79
$10,383.42
$10,283.52
$9,865.35
$9,311.62
$9,625.58
$9,476.09
$8,929.14
$8,719.86
$8,793.81
$8,435.86
$7,261.66
$9,199.21
$9,036.19
$8,879.47
$8,728.66
$8,583.44
$8,443.49
$8,308.52
$8,178.25
$8,052.45
$7,930.87
$7,813.30
$7,699.54
$7,589.40
$7,482.71
$7,379.30
$7,279.01
$7,181.71
$7,087.26
$6,995.52
$6,906.39
$6,819.75
$6,735.48
$6,653.50
$6,573.71
$6,496.01
$6,420.33
$6,346.59
$6,274.70
$6,204.60
$6,136.22
$6,069.49
$6,004.36
$5,940.76
$5,878.64

7010.200098
6725.427109
6540.627682
6477.701079
6214.289518
5865.491803
6063.254809
5969.087783
5624.558252
5492.73568
5539.317024
5313.837923
4574.197966
5794.680936
5691.994591
5593.271323
5498.278901
5406.803159
5318.646255
5233.625138
5151.570172
5072.323925
4995.740076
4921.682446
4850.024129
4780.646704
4713.439535
4648.299134
4585.12859
4523.837048
4464.33924
4406.555058
4350.409168
4295.830654
4242.752694
4191.112274
4140.849908
4091.909402
4044.237619
3997.784277
3952.501759
3908.344932
3865.270991
3823.239306
3782.211286
3742.150251
3703.021315

8783.865183
8427.041196
8195.485288
8116.637496
7786.579637
7349.531898
7597.331327
7479.338908
7047.639256
6882.463984
6940.83097
6658.302939
5731.525162
7260.805029
7132.1378
7008.436356
6889.409707
6774.7895
6664.327838
6557.795354
6454.979493
6355.68299
6259.722504
6166.927403
6077.138668
5990.207919
5905.996526
5824.374819
5745.221366
5668.422325
5593.870855
5521.466579
5451.115103
5382.727566
5316.220243
5251.514174
5188.534825
5127.211781
5067.478462
0
0
0
0
0
0
0
0

22973.18586
22039.9539
21434.34614
21228.12884
20364.90059
19221.85266
19869.94347
19561.34791
18432.28728
18000.29042
18152.94254
17414.02307
14990.14273
18989.79777
18653.28348
18329.75662
18018.45616
17718.68023
17429.7805
17151.15708
16882.25406
16622.55551
16371.58193
16128.88705
15894.05498
15666.69763
15446.45245
15232.9803
15025.96357
14825.10454
14630.12377
14440.75875
14256.76258
14077.90286
13903.96064
13734.72938
13570.01416
13409.63081
13253.40521
13101.17257
12952.77685
12808.07014
12666.91216
12529.16977
12394.7165
12263.43215
12135.20238

$5,817.95
$5,758.64
$5,700.65
$5,643.95
$5,588.49
$5,534.23
$5,481.12
$5,429.14
$5,378.24
$5,328.39
$5,279.55
$5,231.70
$5,184.81
$5,138.84
$5,093.77
$5,049.57
$5,006.21
$4,963.67
$4,921.93
$4,880.96
$4,840.74
$4,801.26
$4,762.48
$4,724.39
$4,686.98
$4,650.21
$4,614.08
$4,578.58
$4,543.67
$4,509.35
$4,475.60
$4,442.41
$4,409.76
$4,377.64
$4,346.04
$4,314.94
$4,284.33
$4,254.20
$4,224.53
$4,195.33
$4,166.57
$4,138.24
$4,110.34
$4,082.85
$4,055.77
$4,029.09
$4,002.79

3664.791274
3627.42851
3590.90289
3555.185685
3520.249485
3486.068123
3452.616609
3419.871058
3387.808635
3356.407492
3325.646718
3295.506289
3265.96702
3237.010519
3208.619152
3180.775998
3153.464815
3126.670007
3100.376593
3074.570171
3049.236897
3024.363455
2999.93703
2975.945287
2952.376349
2929.218772
2906.46153
2884.093992
2862.105908
2840.487388
2819.228889
2798.3212
2777.755423
2757.522967
2737.615529
2718.025083
2698.743872
2679.764391
2661.079382
2642.68182
2624.564905
2606.722056
2589.146896
2571.833249
2554.77513
2537.966739
2521.402452

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

12009.91839
11887.47656
11767.77815
11650.72899
11536.23928
11424.22325
11314.59901
11207.28829
11102.21625
10999.3113
10898.50491
10799.73145
10702.92806
10608.03447
10514.99288
10423.74785
10334.24614
10246.43665
10160.27028
10075.69984
9992.679953
9911.166986
9831.118942
9752.495399
9675.257432
9599.367541
9524.789591
9451.488745
9379.431409
9308.585175
9238.91877
9170.402003
9103.005724
9036.701771
8971.462937
8907.262923
8844.076303
8781.878486
8720.645685
8660.354879
8600.983786
8542.510834
8484.915129
8428.17643
8372.275125
8317.192206
8262.909242

$3,976.88
$3,951.33
$3,926.14
$3,901.31
$3,876.83
$3,852.69
$3,828.87
$3,805.39
$3,782.22
$3,759.36
$3,736.81
$3,714.56
$3,692.60
$3,670.92
$3,649.53
$3,628.41
$3,607.56
$3,586.98
$3,566.66
$3,546.59
$3,526.77
$3,507.20
$3,487.86
$3,468.76
$3,449.90
$3,431.25
$3,412.84
$3,394.64
$3,376.65
$3,358.88
$3,341.31
$3,323.95
$3,306.78
$3,289.81
$3,273.04
$3,256.45
$3,240.05
$3,223.83
$3,207.79
$3,191.93
$3,176.24
$3,160.72
$3,145.37
$3,130.19
$3,115.16
$3,100.30
$3,085.59

2505.076816
2488.984542
2473.120496
2457.479699
2442.057318
2426.848658
2411.849163
2397.054404
2382.460082
2368.062016
2353.856145
2339.838519
2326.005299
2312.35275
2298.877239
2285.575232
2272.443288
2259.478062
2246.676292
2234.034806
2221.550514
2209.220405
2197.041546
2185.01108
2173.126221
2161.384256
2149.782538
2138.318487
2126.989585
2115.793378
2104.727472
2093.789531
2082.977273
2072.288475
2061.720963
2051.272618
2040.941367
2030.72519
2020.62211
2010.630198
2000.747568
1990.972379
1981.302829
1971.73716
1962.273651
1952.91062
1943.646422

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

8209.408362
8156.672232
8104.684035
8053.427449
8002.886633
7953.046206
7903.891232
7855.407204
7807.580027
7760.396004
7713.841824
7667.904545
7622.571582
7577.830698
7533.669988
7490.077867
7447.043066
7404.554612
7362.601825
7321.174305
7280.261925
7239.85482
7199.943379
7160.518237
7121.570267
7083.090575
7045.070487
7007.501546
6970.375507
6933.684324
6897.42015
6861.575329
6826.14239
6791.114038
6756.483157
6722.242795
6688.386168
6654.906646
6621.797757
6589.053177
6556.666729
6524.632373
6492.944212
6461.596477
6430.583531
6399.899862
6369.540082

$3,071.04
$3,056.64
$3,042.39
$3,028.28
$3,014.32
$3,000.50
$2,986.83
$2,973.29
$2,959.88
$2,946.61
$2,933.47
$2,920.47
$2,907.59
$2,894.83
$2,882.20
$2,869.69
$2,857.30
$2,845.03
$2,832.88
$2,820.84
$2,808.91
$2,797.10
$2,785.39
$2,773.80
$2,762.31
$2,750.92
$2,739.64
$2,728.47
$2,717.39
$2,706.41
$2,695.53
$2,684.75
$2,674.07
$2,663.47
$2,652.98
$2,642.57
$2,632.25
$2,622.02
$2,611.88
$2,601.83
$2,591.86
$2,581.98
$2,572.18
$2,562.46
$2,548.52
$2,534.70
$2,520.99

1934.479449
1925.408129
1916.430921
1907.546322
1898.752857
1890.049086
1881.433598
1872.905012
1864.461976
1856.103168
1847.82729
1839.633075
1831.519279
1823.484686
1815.528103
1807.648362
1799.844318
1792.114849
1784.458857
1776.875264
1769.363013
1761.92107
1754.548419
1747.244065
1740.007033
1732.836364
1725.73112
1718.69038
1711.71324
1704.798814
1697.946233
1691.154642
1684.423204
1677.751098
1671.137515
1664.581664
1658.082768
1651.640062
1645.252796
1638.920236
1632.641657
1626.416349
1620.243615
1614.122769
1605.339525
1596.631685
1587.99845

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

6339.498918
6309.771217
6280.351935
6251.23614
6222.419003
6193.895801
6165.661912
6137.712811
6110.044067
6082.651344
6055.530396
6028.677065
6002.087277
5975.757044
5949.682459
5923.859692
5898.284993
5872.954687
5847.86517
5823.012912
5798.394452
5774.006398
5749.845422
5725.908262
5702.191722
5678.692662
5655.408007
5632.334738
5609.469895
5586.810572
5564.35392
5542.09714
5520.037489
5498.172272
5476.498845
5455.014611
5433.717022
5412.603575
5391.671815
5370.919327
5350.343742
5329.942733
5309.714014
5289.655339
5260.871695
5232.335161
5204.043113

$2,507.40
$2,493.93
$2,480.57
$2,467.33
$2,454.20
$2,441.17
$2,428.26
$2,415.46
$2,402.77
$2,390.18
$2,377.70
$2,365.32
$2,353.05
$2,340.88
$2,328.81
$2,316.84
$2,304.96
$2,293.19
$2,281.52
$2,269.94
$2,258.45
$2,247.06
$2,235.77
$2,224.56
$2,213.45
$2,202.43
$2,191.50
$2,180.65
$2,169.90
$2,159.23
$2,148.65
$2,138.15
$2,127.74
$2,117.41
$2,107.16
$2,097.00
$2,086.92
$2,076.92
$2,066.99
$2,057.15
$2,047.39
$2,037.70
$2,028.09
$2,018.55
$2,009.09
$1,999.71
$1,990.40

1579.439029
1570.952644
1562.538526
1554.195916
1545.924066
1537.722236
1529.589699
1521.525734
1513.52963
1505.600688
1497.738214
1489.941527
1482.20995
1474.542818
1466.939475
1459.399269
1451.921561
1444.505718
1437.151113
1429.857131
1422.62316
1415.448599
1408.332853
1401.275335
1394.275463
1387.332664
1380.446372
1373.616028
1366.841078
1360.120976
1353.455183
1346.843164
1340.284393
1333.77835
1327.324519
1320.922392
1314.571466
1308.271244
1302.021236
1295.820956
1289.669924
1283.567666
1277.513713
1271.507602
1265.548875
1259.637079
1253.771766

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

5175.992964
5148.18216
5120.608182
5093.268544
5066.160794
5039.28251
5012.631302
4986.204814
4960.000716
4934.016712
4908.250534
4882.699942
4857.362727
4832.236706
4807.319724
4782.609653
4758.104394
4733.80187
4709.700034
4685.796863
4662.090357
4638.578543
4615.259471
4592.131217
4569.191877
4546.439574
4523.872449
4501.48867
4479.286424
4457.263922
4435.419393
4413.751092
4392.257289
4370.936279
4349.786375
4328.80591
4307.993237
4287.346728
4266.864773
4246.545782
4226.388183
4206.390422
4186.550963
4166.868286
4147.340891
4127.967294
4108.746028

$1,981.16
$1,971.99
$1,962.90
$1,953.87
$1,944.92
$1,936.04
$1,927.22
$1,918.48
$1,909.80
$1,901.19
$1,892.65
$1,884.17
$1,875.75
$1,867.41
$1,859.12
$1,850.90
$1,842.74
$1,834.65
$1,826.61
$1,818.64
$1,810.73
$1,802.87
$1,795.08
$1,787.35
$1,779.67
$1,772.05
$1,764.49
$1,756.99
$1,749.54
$1,742.15
$1,734.81
$1,727.53
$1,720.30
$1,713.13
$1,706.01
$1,698.94
$1,691.92
$1,684.96
$1,678.05
$1,671.19
$1,664.38
$1,657.62
$1,650.91
$1,644.24
$1,637.63
$1,631.06
$1,624.55

1247.952493
1242.178824
1236.450324
1230.766566
1225.127128
1219.53159
1213.979539
1208.470567
1203.004267
1197.58024
1192.198091
1186.857428
1181.557864
1176.299017
1171.080506
1165.901959
1160.763004
1155.663275
1150.60241
1145.580049
1140.595839
1135.649428
1130.740468
1125.868618
1121.033536
1116.234887
1111.472337
1106.745559
1102.054225
1097.398015
1092.776608
1088.189691
1083.636949
1079.118076
1074.632764
1070.180711
1065.761618
1061.375189
1057.021131
1052.699153
1048.408968
1044.150292
1039.922844
1035.726345
1031.560519
1027.425094
1023.3198

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

4089.67564
4070.754699
4051.981784
4033.355495
4014.874443
3996.53726
3978.342587
3960.289086
3942.375429
3924.600306
3906.96242
3889.460488
3872.093242
3854.859428
3837.757804
3820.787142
3803.94623
3787.233865
3770.64886
3754.19004
3737.856242
3721.646317
3705.559125
3689.593543
3673.748455
3658.022761
3642.415371
3626.925205
3611.551196
3596.29229
3581.14744
3566.115613
3551.195786
3536.386946
3521.688093
3507.098234
3492.616388
3478.241585
3463.972863
3449.809273
3435.749871
3421.793728
3407.939922
3394.187539
3380.535677
3366.983441
3353.529948

$1,615.62
$1,606.76
$1,597.97
$1,589.23
$1,580.56
$1,571.95
$1,563.41
$1,554.92
$1,546.49
$1,538.13
$1,529.82
$1,521.58
$1,513.39
$1,505.26
$1,497.19
$1,489.18
$1,481.22
$1,473.32
$1,465.47
$1,457.69
$1,449.95
$1,442.27
$1,434.65
$1,427.08
$1,419.56
$1,412.10
$1,404.69
$1,397.33
$1,390.02
$1,382.77
$1,375.56
$1,368.41
$1,361.31
$1,354.25
$1,347.25
$1,340.30
$1,333.39
$1,326.53
$1,319.72
$1,312.96
$1,306.25
$1,299.58
$1,292.96
$1,286.39
$1,279.86
$1,273.37
$1,266.94

1017.698264
1012.117106
1006.576007
1001.074653
995.6127328
990.1899365
984.8059574
979.4604916
974.1532376
968.8838965
963.652172
958.4577702
953.3003998
948.1797718
943.0955998
938.0475998
933.0354901
928.0589915
923.117827
918.211722
913.3404043
908.5036039
903.701053
898.9324861
894.19764
889.4962536
884.8280679
880.1928263
875.5902742
871.0201591
866.4822305
861.9762403
857.5019422
853.0590919
848.6474474
844.2667685
839.916817
835.5973568
831.3081534
827.0489748
822.8195903
818.6197717
814.4492921
810.307927
806.1954533
802.11165
798.0562979

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

3335.107565
3316.817503
3298.658721
3280.630189
3262.730884
3244.959792
3227.315909
3209.798237
3192.405791
3175.137589
3157.99266
3140.970042
3124.06878
3107.287927
3090.626544
3074.083701
3057.658474
3041.349948
3025.157216
3009.079378
2993.115542
2977.264822
2961.526342
2945.899232
2930.382628
2914.975674
2899.677524
2884.487335
2869.404272
2854.427509
2839.556225
2824.789607
2810.126847
2795.567145
2781.109707
2766.753747
2752.498485
2738.343145
2724.286961
2710.32917
2696.469019
2682.705758
2669.038644
2655.466941
2641.989919
2628.606853
2615.317024

$1,260.54
$1,254.19
$1,247.89
$1,241.63
$1,235.41
$1,229.24
$1,223.11
$1,217.02
$1,210.97
$1,204.97
$1,199.00
$1,193.08
$1,187.20
$1,181.36
$1,175.56
$1,169.80
$1,164.08
$1,158.40
$1,152.75
$1,147.15
$1,141.58
$1,136.06
$1,130.57
$1,125.12
$1,119.70
$1,114.33
$1,108.99
$1,103.68
$1,098.41
$1,093.18
$1,087.99
$1,082.83
$1,077.70
$1,072.61
$1,067.56
$1,062.53
$1,057.55
$1,052.59
$1,047.67
$1,042.79
$1,037.93
$1,033.11
$1,028.32
$1,023.57
$1,018.84
$1,014.15
$1,009.49

794.0291794
790.0300789
786.0587826
782.1150781
778.1987551
774.309605
770.4474206
766.6119966
762.8031296
759.0206173
755.2642595
751.5338576
747.8292143
744.1501343
740.4964235
736.8678898
733.2643422
729.6855916
726.1314502
722.601732
719.0962522
715.6148276
712.1572765
708.7234188
705.3130755
701.9260694
698.5622246
695.2213665
691.9033221
688.6079197
685.3349888
682.0843606
678.8558675
675.6493432
672.4646228
669.3015426
666.1599404
663.0396551
659.9405271
656.8623979
653.8051103
650.7685084
647.7524375
644.7567443
641.7812763
638.8258828
635.8904138

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

2602.11972
2589.014235
2575.999866
2563.075919
2550.241704
2537.496537
2524.83974
2512.27064
2499.788569
2487.392866
2475.082875
2462.857943
2450.717425
2438.660681
2426.687075
2414.795976
2402.98676
2391.258806
2379.6115
2368.04423
2356.556393
2345.147387
2333.816617
2322.563493
2311.387428
2300.287842
2289.264158
2278.315804
2267.442212
2256.642821
2245.917072
2235.264411
2224.684289
2214.176161
2203.739487
2193.37373
2183.078359
2172.852846
2162.696667
2152.609304
2142.590241
2132.638967
2122.754976
2112.937764
2103.186833
2093.501688
2083.881838

$1,004.86
$1,000.27
$995.70
$991.16
$986.66
$982.18
$977.74
$973.32
$968.94
$964.58
$960.25
$955.95
$951.68
$947.44
$943.23
$939.05
$934.89
$930.76
$926.66
$922.58
$918.54
$914.51
$910.52
$906.55
$902.61
$898.70
$894.81
$890.94
$887.10
$883.29
$879.50
$875.74
$872.00
$868.29
$864.60
$860.93
$857.29
$853.68
$850.08
$846.51
$842.97
$839.44
$835.94
$832.47
$829.01
$825.58
$822.17

632.9747206
630.078656
627.2020736
624.3448282
621.5067761
618.6877742
615.887681
613.1063558
610.3436593
607.599453
604.8735998
602.1659635
599.4764089
596.804802
594.1510099
591.5149006
588.8963433
586.2952081
583.7113662
581.1446897
578.5950519
576.0623269
573.5463899
571.0471171
568.5643855
566.0980734
563.6480596
561.2142243
558.7964483
556.3946135
554.0086027
551.6382996
549.2835888
546.9443558
544.6204871
542.3118699
540.0183925
537.7399437
535.4764137
533.2276931
530.9936735
528.7742475
526.5693083
524.37875
522.2024677
520.040357
517.8923145

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

2074.326795
2064.836078
2055.409205
2046.045702
2036.745097
2027.506923
2018.330714
2009.216009
2000.162353
1991.169292
1982.236375
1973.363157
1964.549195
1955.79405
1947.097285
1938.45847
1929.877173
1921.352971
1912.885441
1904.474164
1896.118724
1887.81871
1879.573711
1871.383323
1863.247143
1855.164771
1847.13581
1839.159867
1831.236553
1823.36548
1815.546264
1807.778524
1800.061881
1792.395961
1784.780392
1777.214803
1769.698828
1762.232105
1754.814271
1747.44497
1740.123846
1732.850546
1725.624721
1718.446024
1711.314111
1704.22864
1697.189272

$818.78
$815.41
$812.07
$808.75
$805.45
$802.17
$798.91
$795.67
$792.46
$789.26
$786.09
$782.93
$779.80
$776.68
$773.59
$770.51
$767.46
$764.43
$761.41
$758.41
$755.44
$752.48
$749.54
$746.62
$743.72
$740.84
$737.97
$735.12

143
144
145

515.7582377
513.6380247
511.5315744
509.4387866
507.3595619
505.2938015
503.2414075
501.2022827
499.1763307
497.1634558
495.163563
493.1765581
491.2023476
489.2408389
487.2919397
485.3555588
483.4316056
481.51999
479.6206229
477.7334157
475.8582804
473.99513
472.1438779
470.3044381
468.4767255
466.6606556
464.8561444
463.0631086

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

$34.22
$34.41
$34.60

17337.44004
17337.44004
17337.44004

1690.195671
1683.247503
1676.344437
1669.486144
1662.672299
1655.902579
1649.176661
1642.494228
1635.854963
1629.258554
1622.704688
1616.193058
1609.723356
1603.295279
1596.908525
1590.562795
1584.257792
1577.99322
1571.768788
1565.584206
1559.439184
1553.333438
1547.266684
1541.238641
1535.249028
1529.29757
1523.383991
1517.508019

146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192

$34.80
$34.99
$35.18
$35.37
$35.56
$35.75
$35.94
$36.13
$36.32
$36.51
$36.70
$36.89
$37.08
$37.27
$37.46
$37.65
$37.83
$38.02
$38.21
$38.40
$38.58
$38.77
$38.96
$39.15
$39.33
$39.52
$39.70
$39.89
$40.08
$40.26
$40.45
$40.63
$40.82
$41.00
$41.19
$41.37
$41.56
$41.74
$41.92
$42.11
$42.29
$42.47
$42.66
$42.84
$43.02
$43.21
$43.39

17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004

193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239

$43.57
$43.75
$43.94
$44.12
$44.30
$44.48
$44.66
$44.84
$45.02
$45.20
$45.38
$45.57
$45.75
$45.93
$46.11
$46.29
$46.47
$46.64
$46.82
$47.00
$47.18
$47.36
$47.62
$47.88
$48.14
$48.40
$48.66
$48.93
$49.19
$49.45
$49.71
$49.98
$50.24
$50.51
$50.78
$51.04
$51.31
$51.58
$51.84
$52.11
$52.38
$52.65
$52.92
$53.19
$53.46
$53.74
$54.01

17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004

240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286

$54.28
$54.56
$54.83
$55.10
$55.38
$55.65
$55.93
$56.21
$56.48
$56.76
$57.04
$57.32
$57.60
$57.87
$58.15
$58.43
$58.71
$59.00
$59.28
$59.56
$59.84
$60.12
$60.41
$60.69
$60.97
$61.26
$61.54
$61.83
$62.11
$62.40
$62.69
$62.97
$63.26
$63.55
$63.83
$64.12
$64.41
$64.70
$64.99
$65.28
$65.57
$65.86
$66.15
$66.44
$66.73
$67.02
$67.32

17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004

287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333

$67.61
$67.90
$68.19
$68.49
$68.78
$69.07
$69.37
$69.66
$69.96
$70.25
$70.55
$70.84
$71.14
$71.43
$71.73
$72.03
$72.32
$72.62
$72.92
$73.21
$73.51
$73.81
$74.11
$74.41
$74.71
$75.12
$75.53
$75.95
$76.37
$76.78
$77.20
$77.63
$78.05
$78.48
$78.90
$79.33
$79.76
$80.19
$80.63
$81.06
$81.50
$81.93
$82.37
$82.81
$83.26
$83.70
$84.15

17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004

334
335
336
337
338
339
340
341
342
343
344

$84.59
$85.04
$85.49
$85.94
$86.40
$86.85
$87.31
$87.77
$88.23
$88.69
$89.15

17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004
17337.44004

30.41666667

Operating Profit
(Undiscounted) Cumulative Profit (Undiscounted)
-$10,000,000.00
-$10,000,000.00
$361,525.08
-$9,638,474.92
$483,331.84
-$9,155,143.08
$411,135.01
-$8,744,008.07
$363,746.63
-$8,380,261.44
$323,318.89
-$8,056,942.55
$292,284.24
-$7,764,658.31
$265,400.15
-$7,499,258.16
$243,131.55
-$7,256,126.61
$225,885.33
-$7,030,241.28
$209,959.76
-$6,820,281.52
$197,678.44
-$6,622,603.07
$186,567.37
-$6,436,035.70
$176,582.24
-$6,259,453.46
$167,377.15
-$6,092,076.31
$159,828.13
-$5,932,248.18
$151,206.18
-$5,781,042.00
$146,196.62
-$5,634,845.38
$139,902.50
-$5,494,942.88
$133,779.71
-$5,361,163.17
$128,430.77
-$5,232,732.40
$123,679.55
-$5,109,052.85
$119,547.87
-$4,989,504.97
$115,097.91
-$4,874,407.07
$111,342.43
-$4,763,064.64
$106,888.17
-$4,656,176.46
$103,883.88
-$4,552,292.58
$101,577.99
-$4,450,714.59
$98,321.31
-$4,352,393.28
$95,365.42
-$4,257,027.86
$92,110.52
-$4,164,917.34
$90,772.39
-$4,074,144.95
$87,153.19
-$3,986,991.76
$85,801.37
-$3,901,190.39

Days
0
15.47363776
41.43497537
67.88618002
95.12228686
122.6712062
150.5492738
178.5071264
206.4930548
234.6728049
262.8567335
291.2508307
319.7862713
348.422244
377.0905448
405.9125915
434.5233512
463.4874211
492.4365959
521.2816076
550.0776878
578.8624838
607.6979202
636.4232392
665.1357011
693.5721172
722.0528321
750.726261
779.2701301
807.7144719
835.9099682
864.4109135
892.447079
920.7113402

% Year
0
0.042393528
0.11352048
0.185989534
0.260609005
0.336085496
0.412463764
0.48906062
0.565734397
0.642939191
0.720155434
0.797947481
0.876126771
0.95458149
1.03312478
1.112089292
1.190474935
1.269828551
1.349141359
1.428168788
1.507062158
1.585924613
1.664925809
1.743625313
1.822289592
1.900197581
1.978226937
2.056784277
2.134986658
2.212916361
2.290164296
2.368249078
2.44506049
2.522496823

LOE
0
47010.01
62424.22
52734.22
46325.31
40881.45
36689.27
33072.29
30076.74
27738.42
25593.73
23918.66
22406.66
21049.46
19803.37
18768.41
17623.79
16911.51
16061.55
15243.38
14524.27
13882.22
13317.81
12726.26
12219.06
11643.46
11232.35
10901.1
10473.25
10083.22
9667.626
9456.54
9013.269
8808.216

$85,240.26
$81,777.57
$79,530.51
$78,765.36
$75,562.41
$71,321.22
$73,725.91
$72,580.89
$68,391.60
$66,788.71
$67,355.11
$64,613.41
$55,619.78
$70,460.20
$69,211.59
$68,011.17
$66,856.11
$65,743.81
$64,671.87
$63,638.06
$62,640.32
$61,676.73
$60,745.51
$59,845.01
$58,973.68
$58,130.09
$57,312.89
$56,520.81
$55,752.69
$55,007.42
$54,283.96
$53,581.34
$52,898.63
$52,234.99
$51,589.59
$50,961.67
$50,350.50
$49,755.41
$49,175.75
$53,620.18
$53,012.82
$52,420.57
$51,842.84
$51,279.10
$50,728.81
$50,191.49
$49,666.67

-$3,815,950.14
-$3,734,172.56
-$3,654,642.06
-$3,575,876.70
-$3,500,314.29
-$3,428,993.06
-$3,355,267.15
-$3,282,686.26
-$3,214,294.66
-$3,147,505.95
-$3,080,150.84
-$3,015,537.44
-$2,959,917.65
-$2,889,457.45
-$2,820,245.86
-$2,752,234.70
-$2,685,378.59
-$2,619,634.77
-$2,554,962.90
-$2,491,324.84
-$2,428,684.52
-$2,367,007.79
-$2,306,262.28
-$2,246,417.28
-$2,187,443.59
-$2,129,313.51
-$2,072,000.62
-$2,015,479.81
-$1,959,727.11
-$1,904,719.69
-$1,850,435.73
-$1,796,854.39
-$1,743,955.76
-$1,691,720.77
-$1,640,131.19
-$1,589,169.52
-$1,538,819.01
-$1,489,063.60
-$1,439,887.85
-$1,386,267.67
-$1,333,254.85
-$1,280,834.28
-$1,228,991.43
-$1,177,712.34
-$1,126,983.53
-$1,076,792.04
-$1,027,125.36

949.4570567
977.6589535
1005.685948
1034.041614
1061.803552
1088.512934
1116.671544
1144.932586
1172.048373
1198.998411
1226.661354
1253.649821
1277.22
1307.63
1338.04
1368.45
1398.86
1429.27
1459.68
1490.09
1520.5
1550.91
1581.32
1611.73
1642.14
1672.55
1702.96
1733.37
1763.78
1794.19
1824.6
1855.01
1885.42
1915.83
1946.24
1976.65
2007.06
2037.47
2067.88
2098.29
2128.7
2159.11
2189.52
2219.93
2250.34
2280.75
2311.16

2.60125221
2.678517681
2.755303966
2.832990722
2.909050827
2.982227216
3.059374093
3.136801604
3.211091432
3.284927154
3.360716039
3.434657043
3.499232877
3.582547945
3.665863014
3.749178082
3.832493151
3.915808219
3.999123288
4.082438356
4.165753425
4.249068493
4.332383562
4.41569863
4.499013699
4.582328767
4.665643836
4.748958904
4.832273973
4.915589041
4.99890411
5.082219178
5.165534247
5.248849315
5.332164384
5.415479452
5.498794521
5.582109589
5.665424658
5.748739726
5.832054795
5.915369863
5.998684932
6.082
6.165315068
6.248630137
6.331945205

8685.176
8271.225
7985.296
7850.129
7476.512
7007.822
7191.03
7027.297
6574.969
6375.845
6383.637
6080.785
5202.275
6538.216
6371.557
6211.527
6057.739
5909.84
5767.501
5630.417
5498.306
5370.907
5247.976
5129.287
5014.627
4903.8
4796.621
4692.917
4592.527
4495.298
4401.089
4309.764
4221.199
4135.273
4051.876
3970.901
3892.249
3815.826
3741.541
3669.312
3599.057
3530.7
3464.171
3399.399
3336.321
3274.874
3215

$49,153.92
$48,652.79
$48,162.89
$47,683.83
$47,215.25
$46,756.80
$46,308.13
$45,868.93
$45,438.89
$45,017.73
$44,605.15
$44,200.89
$43,804.70
$43,416.32
$43,035.52
$42,662.07
$42,295.76
$41,936.38
$41,583.72
$41,237.59
$40,897.81
$40,564.19
$40,236.58
$39,914.79
$39,598.67
$39,288.07
$38,982.84
$38,682.83
$38,387.92
$38,097.96
$37,812.83
$37,532.41
$37,256.57
$36,985.20
$36,718.20
$36,455.44
$36,196.83
$35,942.27
$35,691.66
$35,444.90
$35,201.91
$34,962.59
$34,726.86
$34,494.65
$34,265.85
$34,040.41
$33,818.24

-$977,971.45
-$929,318.66
-$881,155.77
-$833,471.94
-$786,256.68
-$739,499.89
-$693,191.76
-$647,322.83
-$601,883.93
-$556,866.21
-$512,261.06
-$468,060.17
-$424,255.47
-$380,839.16
-$337,803.64
-$295,141.56
-$252,845.80
-$210,909.42
-$169,325.70
-$128,088.11
-$87,190.30
-$46,626.11
-$6,389.53
$33,525.25
$73,123.92
$112,411.99
$151,394.83
$190,077.66
$228,465.58
$266,563.54
$304,376.38
$341,908.79
$379,165.36
$416,150.56
$452,868.76
$489,324.19
$525,521.03
$561,463.29
$597,154.95
$632,599.85
$667,801.76
$702,764.35
$737,491.21
$771,985.86
$806,251.71
$840,292.12
$874,110.36

2341.57
2371.98
2402.39
2432.8
2463.21
2493.62
2524.03
2554.44
2584.85
2615.26
2645.67
2676.08
2706.49
2736.9
2767.31
2797.72
2828.13
2858.54
2888.95
2919.36
2949.77
2980.18
3010.59
3041
3071.41
3101.82
3132.23
3162.64
3193.05
3223.46
3253.87
3284.28
3314.69
3345.1
3375.51
3405.92
3436.33
3466.74
3497.15
3527.56
3557.97
3588.38
3618.79
3649.2
3679.61
3710.02
3740.43

6.415260274
6.498575342
6.581890411
6.665205479
6.748520548
6.831835616
6.915150685
6.998465753
7.081780822
7.16509589
7.248410959
7.331726027
7.415041096
7.498356164
7.581671233
7.664986301
7.74830137
7.831616438
7.914931507
7.998246575
8.081561644
8.164876712
8.248191781
8.331506849
8.414821918
8.498136986
8.581452055
8.664767123
8.748082192
8.83139726
8.914712329
8.998027397
9.081342466
9.164657534
9.247972603
9.331287671
9.41460274
9.497917808
9.581232877
9.664547945
9.747863014
9.831178082
9.914493151
9.997808219
10.08112329
10.16443836
10.24775342

3156.643
3099.748
3044.266
2990.147
2937.346
2885.817
2835.52
2786.413
2738.457
2691.616
2645.854
2601.138
2557.433
2514.711
2472.939
2432.09
2392.137
2353.051
2314.809
2277.385
2240.756
2204.9
2169.793
2135.416
2101.748
2068.769
2036.462
2004.806
1973.786
1943.384
1913.584
1884.369
1855.726
1827.639
1800.093
1773.076
1746.574
1720.574
1695.063
1670.03
1645.463
1621.35
1597.681
1574.446
1551.633
1529.233
1507.236

$33,599.28
$33,383.44
$33,170.66
$32,960.88
$32,754.03
$32,550.04
$32,348.86
$32,150.43
$31,954.68
$31,761.57
$31,571.03
$31,383.02
$31,197.48
$31,014.37
$30,833.63
$30,655.22
$30,479.09
$30,305.19
$30,133.49
$29,963.93
$29,796.49
$29,631.11
$29,467.76
$29,306.40
$29,147.00
$28,989.51
$28,833.90
$28,680.14
$28,528.19
$28,378.02
$28,229.60
$28,082.90
$27,937.88
$27,794.51
$27,652.78
$27,512.64
$27,374.07
$27,237.05
$27,101.54
$26,967.52
$26,834.97
$26,703.86
$26,574.17
$26,445.87
$26,318.94
$26,193.36
$26,069.11

$907,709.64
$941,093.08
$974,263.74
$1,007,224.62
$1,039,978.65
$1,072,528.70
$1,104,877.56
$1,137,027.99
$1,168,982.67
$1,200,744.24
$1,232,315.27
$1,263,698.29
$1,294,895.78
$1,325,910.15
$1,356,743.78
$1,387,398.99
$1,417,878.08
$1,448,183.27
$1,478,316.76
$1,508,280.69
$1,538,077.17
$1,567,708.28
$1,597,176.05
$1,626,482.45
$1,655,629.45
$1,684,618.96
$1,713,452.86
$1,742,133.00
$1,770,661.19
$1,799,039.21
$1,827,268.81
$1,855,351.71
$1,883,289.59
$1,911,084.10
$1,938,736.88
$1,966,249.52
$1,993,623.59
$2,020,860.64
$2,047,962.18
$2,074,929.70
$2,101,764.67
$2,128,468.54
$2,155,042.71
$2,181,488.58
$2,207,807.53
$2,234,000.89
$2,260,069.99

3770.84
3801.25
3831.66
3862.07
3892.48
3922.89
3953.3
3983.71
4014.12
4044.53
4074.94
4105.35
4135.76
4166.17
4196.58
4226.99
4257.4
4287.81
4318.22
4348.63
4379.04
4409.45
4439.86
4470.27
4500.68
4531.09
4561.5
4591.91
4622.32
4652.73
4683.14
4713.55
4743.96
4774.37
4804.78
4835.19
4865.6
4896.01
4926.42
4956.83
4987.24
5017.65
5048.06
5078.47
5108.88
5139.29
5169.7

10.33106849
10.41438356
10.49769863
10.5810137
10.66432877
10.74764384
10.8309589
10.91427397
10.99758904
11.08090411
11.16421918
11.24753425
11.33084932
11.41416438
11.49747945
11.58079452
11.66410959
11.74742466
11.83073973
11.91405479
11.99736986
12.08068493
12.164
12.24731507
12.33063014
12.41394521
12.49726027
12.58057534
12.66389041
12.74720548
12.83052055
12.91383562
12.99715068
13.08046575
13.16378082
13.24709589
13.33041096
13.41372603
13.4970411
13.58035616
13.66367123
13.7469863
13.83030137
13.91361644
13.99693151
14.08024658
14.16356164

1485.632
1464.414
1443.572
1423.097
1402.981
1383.216
1363.794
1344.707
1325.949
1307.512
1289.389
1271.573
1254.057
1236.836
1219.903
1203.251
1186.876
1170.77
1154.929
1139.348
1124.019
1108.94
1094.104
1079.507
1065.143
1051.009
1037.099
1023.41
1009.936
996.6742
983.6196
970.7685
958.1171
945.6613
933.3975
921.3222
909.4316
897.7223
886.191
874.8343
863.649
852.6319
841.7799
831.09
820.5593
810.1849
799.964

$25,946.15
$25,824.49
$25,704.08
$25,584.91
$25,466.97
$25,350.23
$25,234.68
$25,120.29
$25,007.05
$24,894.93
$24,783.93
$24,674.03
$24,565.20
$24,457.44
$24,350.72
$24,245.04
$24,140.36
$24,036.69
$23,934.01
$23,832.29
$23,731.53
$23,631.72
$23,532.83
$23,434.86
$23,337.80
$23,241.62
$23,146.32
$23,051.89
$22,958.31
$22,865.57
$22,773.66
$22,682.57
$22,592.28
$22,502.79
$22,414.09
$22,326.16
$22,238.99
$22,152.58
$22,066.91
$21,981.97
$21,897.76
$21,814.27
$21,731.47
$21,649.38
$21,531.57
$21,414.78
$21,298.99

$2,286,016.15
$2,311,840.63
$2,337,544.71
$2,363,129.63
$2,388,596.60
$2,413,946.83
$2,439,181.51
$2,464,301.80
$2,489,308.84
$2,514,203.78
$2,538,987.71
$2,563,661.74
$2,588,226.95
$2,612,684.39
$2,637,035.11
$2,661,280.14
$2,685,420.51
$2,709,457.20
$2,733,391.21
$2,757,223.50
$2,780,955.04
$2,804,586.76
$2,828,119.59
$2,851,554.45
$2,874,892.25
$2,898,133.87
$2,921,280.20
$2,944,332.09
$2,967,290.39
$2,990,155.96
$3,012,929.62
$3,035,612.19
$3,058,204.47
$3,080,707.26
$3,103,121.35
$3,125,447.51
$3,147,686.50
$3,169,839.08
$3,191,905.98
$3,213,887.96
$3,235,785.72
$3,257,599.99
$3,279,331.46
$3,300,980.84
$3,322,512.41
$3,343,927.19
$3,365,226.18

5200.11
5230.52
5260.93
5291.34
5321.75
5352.16
5382.57
5412.98
5443.39
5473.8
5504.21
5534.62
5565.03
5595.44
5625.85
5656.26
5686.67
5717.08
5747.49
5777.9
5808.31
5838.72
5869.13
5899.54
5929.95
5960.36
5990.77
6021.18
6051.59
6082
6112.41
6142.82
6173.23
6203.64
6234.05
6264.46
6294.87
6325.28
6355.69
6386.1
6416.51
6446.92
6477.33
6507.74
6538.15
6568.56
6598.97

14.24687671
14.33019178
14.41350685
14.49682192
14.58013699
14.66345205
14.74676712
14.83008219
14.91339726
14.99671233
15.0800274
15.16334247
15.24665753
15.3299726
15.41328767
15.49660274
15.57991781
15.66323288
15.74654795
15.82986301
15.91317808
15.99649315
16.07980822
16.16312329
16.24643836
16.32975342
16.41306849
16.49638356
16.57969863
16.6630137
16.74632877
16.82964384
16.9129589
16.99627397
17.07958904
17.16290411
17.24621918
17.32953425
17.41284932
17.49616438
17.57947945
17.66279452
17.74610959
17.82942466
17.91273973
17.99605479
18.07936986

789.8937
779.9714
770.1945
760.5604
751.0666
741.7105
732.4899
723.4022
714.4453
705.6168
696.9146
688.3364
679.8802
671.5439
663.3254
655.2227
647.234
639.3572
631.5906
623.9322
616.3803
608.9332
601.5891
594.3462
587.203
580.1579
573.2092
566.3554
559.5949
552.9263
546.3481
539.8588
533.457
527.1414
520.9105
514.7631
508.6978
502.7134
496.8085
490.982
485.2327
479.5592
473.9606
468.4355
462.2017
456.0587
450.0051

$21,184.18
$21,070.36
$20,957.51
$20,845.61
$20,734.67
$20,624.66
$20,515.58
$20,407.42
$20,300.18
$20,193.83
$20,088.37
$19,983.80
$19,880.10
$19,777.27
$19,675.29
$19,574.15
$19,473.86
$19,374.39
$19,275.75
$19,177.92
$19,080.90
$18,984.67
$18,889.23
$18,794.57
$18,700.68
$18,607.56
$18,515.20
$18,423.59
$18,332.72
$18,242.59
$18,153.18
$18,064.50
$17,976.53
$17,889.27
$17,802.70
$17,716.84
$17,631.65
$17,547.15
$17,463.33
$17,380.16
$17,297.66
$17,215.82
$17,134.62
$17,054.06
$16,974.14
$16,894.85
$16,816.18

$3,386,410.37
$3,407,480.73
$3,428,438.23
$3,449,283.84
$3,470,018.51
$3,490,643.17
$3,511,158.75
$3,531,566.17
$3,551,866.35
$3,572,060.18
$3,592,148.55
$3,612,132.35
$3,632,012.45
$3,651,789.72
$3,671,465.01
$3,691,039.16
$3,710,513.02
$3,729,887.42
$3,749,163.17
$3,768,341.09
$3,787,421.98
$3,806,406.65
$3,825,295.88
$3,844,090.44
$3,862,791.13
$3,881,398.69
$3,899,913.89
$3,918,337.48
$3,936,670.20
$3,954,912.78
$3,973,065.97
$3,991,130.46
$4,009,106.99
$4,026,996.26
$4,044,798.96
$4,062,515.80
$4,080,147.46
$4,097,694.61
$4,115,157.93
$4,132,538.10
$4,149,835.76
$4,167,051.58
$4,184,186.20
$4,201,240.26
$4,218,214.40
$4,235,109.25
$4,251,925.43

6629.38
6659.79
6690.2
6720.61
6751.02
6781.43
6811.84
6842.25
6872.66
6903.07
6933.48
6963.89
6994.3
7024.71
7055.12
7085.53
7115.94
7146.35
7176.76
7207.17
7237.58
7267.99
7298.4
7328.81
7359.22
7389.63
7420.04
7450.45
7480.86
7511.27
7541.68
7572.09
7602.5
7632.91
7663.32
7693.73
7724.14
7754.55
7784.96
7815.37
7845.78
7876.19
7906.6
7937.01
7967.42
7997.83
8028.24

18.16268493
18.246
18.32931507
18.41263014
18.49594521
18.57926027
18.66257534
18.74589041
18.82920548
18.91252055
18.99583562
19.07915068
19.16246575
19.24578082
19.32909589
19.41241096
19.49572603
19.5790411
19.66235616
19.74567123
19.8289863
19.91230137
19.99561644
20.07893151
20.16224658
20.24556164
20.32887671
20.41219178
20.49550685
20.57882192
20.66213699
20.74545205
20.82876712
20.91208219
20.99539726
21.07871233
21.1620274
21.24534247
21.32865753
21.4119726
21.49528767
21.57860274
21.66191781
21.74523288
21.82854795
21.91186301
21.99517808

444.0395
438.1604
432.3666
426.6567
421.0293
415.4832
410.017
404.6295
399.3195
394.0858
388.9272
383.8424
378.8304
373.89
369.0201
364.2196
359.4874
354.8225
350.2239
345.6904
341.2211
336.815
332.4712
328.1887
323.9665
319.8037
315.6994
311.6527
307.6628
303.7287
299.8497
296.0248
292.2533
288.5343
284.8671
281.2508
277.6848
274.1682
270.7003
267.2803
263.9076
260.5814
257.3011
254.0659
250.8752
247.7283
244.6245

$16,738.13
$16,660.69
$16,583.86
$16,507.62
$16,431.99
$16,356.94
$16,282.47
$16,208.58
$16,135.26
$16,062.51
$15,990.33
$15,918.69
$15,847.61
$15,777.08
$15,707.09
$15,637.63
$15,568.70
$15,500.30
$15,432.42
$15,365.06
$15,298.21
$15,231.87
$15,166.03
$15,100.68
$15,035.83
$14,971.47
$14,907.59
$14,844.20
$14,781.27
$14,718.82
$14,656.84
$14,595.32
$14,534.25
$14,473.64
$14,413.48
$14,353.77
$14,294.50
$14,235.67
$14,177.27
$14,119.30
$14,061.76
$14,004.64
$13,947.94
$13,891.65
$13,835.78
$13,780.31
$13,725.25

$4,268,663.56
$4,285,324.25
$4,301,908.11
$4,318,415.73
$4,334,847.72
$4,351,204.65
$4,367,487.12
$4,383,695.70
$4,399,830.96
$4,415,893.47
$4,431,883.80
$4,447,802.49
$4,463,650.11
$4,479,427.19
$4,495,134.27
$4,510,771.90
$4,526,340.60
$4,541,840.91
$4,557,273.33
$4,572,638.39
$4,587,936.61
$4,603,168.47
$4,618,334.50
$4,633,435.18
$4,648,471.02
$4,663,442.49
$4,678,350.08
$4,693,194.27
$4,707,975.55
$4,722,694.37
$4,737,351.21
$4,751,946.52
$4,766,480.77
$4,780,954.42
$4,795,367.90
$4,809,721.67
$4,824,016.17
$4,838,251.84
$4,852,429.10
$4,866,548.40
$4,880,610.16
$4,894,614.80
$4,908,562.74
$4,922,454.39
$4,936,290.17
$4,950,070.48
$4,963,795.73

8058.65
8089.06
8119.47
8149.88
8180.29
8210.7
8241.11
8271.52
8301.93
8332.34
8362.75
8393.16
8423.57
8453.98
8484.39
8514.8
8545.21
8575.62
8606.03
8636.44
8666.85
8697.26
8727.67
8758.08
8788.49
8818.9
8849.31
8879.72
8910.13
8940.54
8970.95
9001.36
9031.77
9062.18
9092.59
9123
9153.41
9183.82
9214.23
9244.64
9275.05
9305.46
9335.87
9366.28
9396.69
9427.1
9457.51

22.07849315
22.16180822
22.24512329
22.32843836
22.41175342
22.49506849
22.57838356
22.66169863
22.7450137
22.82832877
22.91164384
22.9949589
23.07827397
23.16158904
23.24490411
23.32821918
23.41153425
23.49484932
23.57816438
23.66147945
23.74479452
23.82810959
23.91142466
23.99473973
24.07805479
24.16136986
24.24468493
24.328
24.41131507
24.49463014
24.57794521
24.66126027
24.74457534
24.82789041
24.91120548
24.99452055
25.07783562
25.16115068
25.24446575
25.32778082
25.41109589
25.49441096
25.57772603
25.6610411
25.74435616
25.82767123
25.9109863

241.5633
238.5439
235.5658
232.6284
229.7309
226.873
224.0539
221.2731
218.53
215.824
213.1547
210.5215
207.9238
205.3612
202.8331
200.339
197.8784
195.4508
193.0558
190.6928
188.3614
186.0612
183.7917
181.5524
179.3429
177.1628
175.0117
172.8891
170.7946
168.7278
166.6883
164.6758
162.6898
160.73
158.7959
156.8873
155.0037
153.1448
151.3103
149.4997
147.7128
145.9493
144.2087
142.4907
140.7951
139.1216
137.4697

$13,649.85
$13,574.99
$13,500.67
$13,426.89
$13,353.63
$13,280.90
$13,208.68
$13,136.99
$13,065.80
$12,995.13
$12,924.96
$12,855.29
$12,786.12
$12,717.44
$12,649.24
$12,581.54
$12,514.31
$12,447.57
$12,381.29
$12,315.49
$12,250.15
$12,185.28
$12,120.87
$12,056.91
$11,993.40
$11,930.34
$11,867.73
$11,805.56
$11,743.83
$11,682.53
$11,621.67
$11,561.23
$11,501.22
$11,441.63
$11,382.46
$11,323.71
$11,265.36
$11,207.43
$11,149.90
$11,092.77
$11,036.05
$10,979.72
$10,923.78
$10,868.23
$10,813.08
$10,758.30
$10,703.91

$4,977,445.58
$4,991,020.57
$5,004,521.25
$5,017,948.13
$5,031,301.76
$5,044,582.66
$5,057,791.34
$5,070,928.33
$5,083,994.13
$5,096,989.26
$5,109,914.22
$5,122,769.51
$5,135,555.63
$5,148,273.06
$5,160,922.31
$5,173,503.85
$5,186,018.16
$5,198,465.73
$5,210,847.02
$5,223,162.51
$5,235,412.67
$5,247,597.95
$5,259,718.81
$5,271,775.72
$5,283,769.12
$5,295,699.47
$5,307,567.20
$5,319,372.76
$5,331,116.59
$5,342,799.13
$5,354,420.80
$5,365,982.03
$5,377,483.25
$5,388,924.89
$5,400,307.35
$5,411,631.05
$5,422,896.42
$5,434,103.84
$5,445,253.74
$5,456,346.51
$5,467,382.56
$5,478,362.28
$5,489,286.06
$5,500,154.29
$5,510,967.36
$5,521,725.67
$5,532,429.57

9487.92
9518.33
9548.74
9579.15
9609.56
9639.97
9670.38
9700.79
9731.2
9761.61
9792.02
9822.43
9852.84
9883.25
9913.66
9944.07
9974.48
10004.89
10035.3
10065.71
10096.12
10126.53
10156.94
10187.35
10217.76
10248.17
10278.58
10308.99
10339.4
10369.81
10400.22
10430.63
10461.04
10491.45
10521.86
10552.27
10582.68
10613.09
10643.5
10673.91
10704.32
10734.73
10765.14
10795.55
10825.96
10856.37
10886.78

25.99430137
26.07761644
26.16093151
26.24424658
26.32756164
26.41087671
26.49419178
26.57750685
26.66082192
26.74413699
26.82745205
26.91076712
26.99408219
27.07739726
27.16071233
27.2440274
27.32734247
27.41065753
27.4939726
27.57728767
27.66060274
27.74391781
27.82723288
27.91054795
27.99386301
28.07717808
28.16049315
28.24380822
28.32712329
28.41043836
28.49375342
28.57706849
28.66038356
28.74369863
28.8270137
28.91032877
28.99364384
29.0769589
29.16027397
29.24358904
29.32690411
29.41021918
29.49353425
29.57684932
29.66016438
29.74347945
29.82679452

135.6332
133.8225
132.0372
130.277
128.5414
126.8301
125.1428
123.4791
121.8387
120.2212
118.6263
117.0537
115.503
113.9739
112.4662
110.9794
109.5134
108.0677
106.6421
105.2364
103.8501
102.4831
101.1351
99.80575
98.49481
97.20203
95.92713
94.66987
93.42998
92.20721
91.00132
89.81207
88.63921
87.48251
86.34174
85.21667
84.10707
83.01272
81.93341
80.8689
79.81901
78.7835
77.76219
76.75486
75.76131
74.78136
73.8148

$10,649.90
$10,596.26
$10,542.99
$10,490.10
$10,437.57
$10,385.41
$10,333.61
$10,282.16
$10,231.08
$10,180.34
$10,129.96
$10,079.93
$10,030.24
$9,980.89
$9,931.89
$9,883.22
$9,834.89
$9,786.89
$9,739.22
$9,691.88
$9,644.86
$9,598.16
$9,551.79
$9,505.73
$9,459.99
$9,414.56
$9,369.45
$9,324.64
$9,280.13
$9,235.94
$9,192.04
$9,148.44
$9,105.14
$9,062.13
$9,019.41
$8,976.99
$8,934.85
$8,893.00
$8,851.43
$8,810.15
$8,769.14
$8,728.42
$8,687.96
$8,647.78
$8,607.87
$8,568.24
$8,528.86

$5,543,079.47
$5,553,675.73
$5,564,218.72
$5,574,708.82
$5,585,146.39
$5,595,531.79
$5,605,865.40
$5,616,147.56
$5,626,378.64
$5,636,558.98
$5,646,688.95
$5,656,768.87
$5,666,799.11
$5,676,780.01
$5,686,711.90
$5,696,595.12
$5,706,430.00
$5,716,216.89
$5,725,956.11
$5,735,647.99
$5,745,292.85
$5,754,891.01
$5,764,442.80
$5,773,948.54
$5,783,408.53
$5,792,823.10
$5,802,192.54
$5,811,517.18
$5,820,797.32
$5,830,033.25
$5,839,225.29
$5,848,373.73
$5,857,478.86
$5,866,540.99
$5,875,560.41
$5,884,537.39
$5,893,472.25
$5,902,365.25
$5,911,216.68
$5,920,026.83
$5,928,795.98
$5,937,524.39
$5,946,212.35
$5,954,860.14
$5,963,468.01
$5,972,036.25
$5,980,565.11

10917.19
10947.6
10978.01
11008.42
11038.83
11069.24
11099.65
11130.06
11160.47
11190.88
11221.29
11251.7
11282.11
11312.52
11342.93
11373.34
11403.75
11434.16
11464.57
11494.98
11525.39
11555.8
11586.21
11616.62
11647.03
11677.44
11707.85
11738.26
11768.67
11799.08
11829.49
11859.9
11890.31
11920.72
11951.13
11981.54
12011.95
12042.36
12072.77
12103.18
12133.59
12164
12194.41
12224.82
12255.23
12285.64
12316.05

29.91010959
29.99342466
30.07673973
30.16005479
30.24336986
30.32668493
30.41
30.49331507
30.57663014
30.65994521
30.74326027
30.82657534
30.90989041
30.99320548
31.07652055
31.15983562
31.24315068
31.32646575
31.40978082
31.49309589
31.57641096
31.65972603
31.7430411
31.82635616
31.90967123
31.9929863
32.07630137
32.15961644
32.24293151
32.32624658
32.40956164
32.49287671
32.57619178
32.65950685
32.74282192
32.82613699
32.90945205
32.99276712
33.07608219
33.15939726
33.24271233
33.3260274
33.40934247
33.49265753
33.5759726
33.65928767
33.74260274

72.86143
71.92109
70.99357
70.0787
69.17629
68.28617
67.40816
66.54209
65.68779
64.84509
64.01383
63.19385
62.38498
61.58707
60.79997
60.02351
59.25755
58.50194
57.75653
57.02118
56.29575
55.58009
54.87408
54.17756
53.49041
52.81251
52.1437
51.48388
50.8329
50.19066
49.55701
48.93186
48.31506
47.70651
47.1061
46.5137
45.92921
45.35251
44.78349
44.22205
43.66809
43.12149
42.58216
42.04999
41.52488
41.00674
40.49546

$8,489.76
$8,450.91
$8,412.33
$8,374.01
$8,335.94
$8,298.13
$8,260.58
$8,223.27
$8,186.22
$8,149.41
$8,112.85
$8,076.53
$8,040.46
$8,004.63
$7,969.03
$7,933.68
$7,898.56
$7,863.67
$7,829.01
$7,794.59
$7,760.39
$7,726.42
$7,692.68
$7,659.15
$7,625.85
$7,592.78
$7,559.91
$7,527.27
$7,494.84
$7,462.63
$7,430.63
$7,398.83
$7,367.25
$7,335.88
$7,304.71
$7,273.74
$7,242.98
$7,212.42
$7,182.06
$7,151.90
$7,121.94
$7,092.17
$7,062.60
$7,033.22
$7,004.03
$6,975.03
$6,946.22

$5,989,054.87
$5,997,505.78
$6,005,918.11
$6,014,292.12
$6,022,628.06
$6,030,926.20
$6,039,186.77
$6,047,410.05
$6,055,596.26
$6,063,745.68
$6,071,858.53
$6,079,935.06
$6,087,975.52
$6,095,980.15
$6,103,949.19
$6,111,882.86
$6,119,781.42
$6,127,645.09
$6,135,474.10
$6,143,268.69
$6,151,029.08
$6,158,755.50
$6,166,448.18
$6,174,107.33
$6,181,733.19
$6,189,325.96
$6,196,885.88
$6,204,413.15
$6,211,907.99
$6,219,370.62
$6,226,801.24
$6,234,200.08
$6,241,567.33
$6,248,903.21
$6,256,207.91
$6,263,481.66
$6,270,724.64
$6,277,937.06
$6,285,119.12
$6,292,271.03
$6,299,392.97
$6,306,485.14
$6,313,547.73
$6,320,580.95
$6,327,584.98
$6,334,560.00
$6,341,506.22

12346.46
12376.87
12407.28
12437.69
12468.1
12498.51
12528.92
12559.33
12589.74
12620.15
12650.56
12680.97
12711.38
12741.79
12772.2
12802.61
12833.02
12863.43
12893.84
12924.25
12954.66
12985.07
13015.48
13045.89
13076.3
13106.71
13137.12
13167.53
13197.94
13228.35
13258.76
13289.17
13319.58
13349.99
13380.4
13410.81
13441.22
13471.63
13502.04
13532.45
13562.86
13593.27
13623.68
13654.09
13684.5
13714.91
13745.32

33.82591781
33.90923288
33.99254795
34.07586301
34.15917808
34.24249315
34.32580822
34.40912329
34.49243836
34.57575342
34.65906849
34.74238356
34.82569863
34.9090137
34.99232877
35.07564384
35.1589589
35.24227397
35.32558904
35.40890411
35.49221918
35.57553425
35.65884932
35.74216438
35.82547945
35.90879452
35.99210959
36.07542466
36.15873973
36.24205479
36.32536986
36.40868493
36.492
36.57531507
36.65863014
36.74194521
36.82526027
36.90857534
36.99189041
37.07520548
37.15852055
37.24183562
37.32515068
37.40846575
37.49178082
37.57509589
37.65841096

39.99096
39.49313
39.00189
38.51714
38.0388
37.56677
37.10096
36.6413
36.18768
35.74005
35.29829
34.86235
34.43213
34.00756
33.58856
33.17505
32.76696
32.36421
31.96673
31.57444
31.18728
30.80517
30.42804
30.05583
29.68847
29.32589
28.96803
28.61482
28.26619
27.92209
27.58245
27.24722
26.91632
26.58971
26.26732
25.9491
25.63499
25.32493
25.01887
24.71675
24.41852
24.12413
23.83353
23.54666
23.26347
22.98391
22.70794

$6,917.59
$6,889.16
$6,860.90
$6,832.83
$6,804.95
$6,777.24
$6,749.71
$6,722.36
$6,695.19
$6,668.19
$6,641.37
$6,614.72
$6,588.24
$6,561.93
$6,535.79
$6,509.82
$6,484.01
$6,458.37
$6,432.90
$6,407.59
$6,382.44
$6,357.45
$6,332.62
$6,307.95
$6,283.43
$6,259.07
$6,234.87
$6,210.82

$6,348,423.81
$6,355,312.97
$6,362,173.87
$6,369,006.71
$6,375,811.65
$6,382,588.89
$6,389,338.61
$6,396,060.97
$6,402,756.16
$6,409,424.35
$6,416,065.72
$6,422,680.44
$6,429,268.67
$6,435,830.60
$6,442,366.39
$6,448,876.21
$6,455,360.23
$6,461,818.60
$6,468,251.50
$6,474,659.09
$6,481,041.52
$6,487,398.97
$6,493,731.59
$6,500,039.53
$6,506,322.96
$6,512,582.04
$6,518,816.91
$6,525,027.73

$76,151.52

13

$3,907,923.69

13775.73
13806.14
13836.55
13866.96
13897.37
13927.78
13958.19
13988.6
14019.01
14049.42
14079.83
14110.24
14140.65
14171.06
14201.47
14231.88
14262.29
14292.7
14323.11
14353.52
14383.93
14414.34
14444.75
14475.16
14505.57
14535.98
14566.39
14596.8

37.74172603
37.8250411
37.90835616
37.99167123
38.0749863
38.15830137
38.24161644
38.32493151
38.40824658
38.49156164
38.57487671
38.65819178
38.74150685
38.82482192
38.90813699
38.99145205
39.07476712
39.15808219
39.24139726
39.32471233
39.4080274
39.49134247
39.57465753
39.6579726
39.74128767
39.82460274
39.90791781
39.99123288

22.4355
22.16655
21.90104
21.63893
21.38016
21.12469
20.87249
20.62349
20.37767
20.13498
19.89537
19.6588
19.42524
19.19464
18.96697
18.74218
18.52024
18.3011
18.08473
17.8711
17.66016
17.45188
17.24622
17.04316
16.84265
16.64466
16.44916
16.25611

Total Production Total Extraction

Based Taxes
Taxes
0
29612.10742
37104.32737
39321.68761
49270.54833
33217.84948
41622.36561
29180.80942
36563.90577
25751.6617
32267.14237
23110.96508
28958.31769
20832.59166
26103.48834
18945.65866
23739.13856
17472.72765
21893.53826
16121.76449
20200.76514
15066.61839
18878.65437
14114.19494
17685.25631
13259.28177
16614.03981
12474.3527
15630.51422
11822.4237
14813.63933
11101.41303
13910.20428
10652.74138
13348.0133
10117.34502
12677.15521
9601.966032
12031.37912
9148.99503
11463.801
8744.558609
10957.03729
8389.030378
10511.55614
8016.406812
10044.65432
7696.918788
9644.331975
7334.339984
9190.016366
7075.378772
8865.534846
6866.721767
8604.085106
6597.212864
8266.387203
6351.525578
7958.538074
6089.741437
7630.519391
5956.7757
7463.91172
5677.55445
7114.04413
5548.389803
6952.199271

Royalty
0
97042.09
128861.4
108858.5
95628.68
84390.99
75737.14
68270.66
62086.98
57260.02
52832.77
49374.94
46253.75
43452.1
40879.81
38743.36
36380.53
34910.19
33155.64
31466.68
29982.25
28656.87
27491.76
26270.63
25223.64
24035.43
23186.78
22502.99
21619.78
20814.64
19956.74
19521
18605.96
18182.68

Operating Profit
Discounted @10% Cumulative Profit
-$10,000,000.00
-$10,000,000.00
360067.2765
-$9,639,932.72
478130.5416
-$9,161,802.18
403911.1577
-$8,757,891.02
354822.925
-$8,403,068.10
313126.3358
-$8,089,941.76
281016.8873
-$7,808,924.88
253313.0936
-$7,555,611.78
230369.0046
-$7,325,242.78
212458.957
-$7,112,783.82
196031.9726
-$6,916,751.85
183201.9644
-$6,733,549.88
171621.0082
-$6,561,928.88
161225.7246
-$6,400,703.15
151681.4098
-$6,249,021.74
143754.3043
-$6,105,267.44
134987.2029
-$5,970,280.23
129531.5974
-$5,840,748.64
123021.466
-$5,717,727.17
116754.7351
-$5,600,972.44
111246.8517
-$5,489,725.58
106329.1227
-$5,383,396.46
102006.0909
-$5,281,390.37
97475.189
-$5,183,915.18
93590.3867
-$5,090,324.79
89181.62375
-$5,001,143.17
86032.79489
-$4,915,110.38
83495.6381
-$4,831,614.74
80218.555
-$4,751,396.18
77231.12994
-$4,674,165.05
74047.97579
-$4,600,117.08
72431.18404
-$4,527,685.89
69036.00404
-$4,458,649.89
67465.4315
-$4,391,184.46

5470.885189
5210.133255
5030.02332
4944.880607
4709.535314
4414.301983
4529.707003
4426.569879
4141.643585
4016.213069
4021.121172
3830.351469
3276.968839
4118.49221
4013.511994
3912.707105
3815.834967
3722.671737
3633.010517
3546.659758
3463.441847
3383.19185
3305.756386
3230.992619
3158.76736
3088.956255
3021.443057
2956.118967
2892.882037
2831.636641
2772.292977
2714.766632
2658.978176
2604.852795
2552.319957
2501.313109
2451.769391
2403.629385
2356.83688
2311.338653
2267.084272
2224.025914
2182.118195
2141.318018
2101.584422
2062.878459
2025.163062

6855.085056
6528.359742
6302.679822
6195.994977
5901.10449
5531.173569
5675.77745
5546.545391
5189.529312
5032.363363
5038.513276
4799.47654
4106.081437
5160.52036
5028.978884
4902.669144
4781.287187
4664.552538
4552.205949
4444.007407
4339.734363
4239.18015
4142.15258
4048.472679
3957.973559
3870.499404
3785.904554
3704.052681
3624.816047
3548.074827
3473.716501
3401.635298
3331.73169
3263.911936
3198.087657
3134.175462
3072.096586
3011.776579
2953.145006
0
0
0
0
0
0
0
0

17928.68
17074.17
16483.93
16204.91
15433.66
14466.15
14844.34
14506.35
13572.62
13161.57
13177.65
12552.48
10738.98
13496.75
13152.71
12822.37
12504.9
12199.6
11905.77
11622.79
11350.07
11087.09
10833.32
10588.31
10351.62
10122.84
9901.597
9687.522
9480.288
9279.58
9085.105
8896.585
8713.76
8536.385
8364.229
8197.074
8034.714
7876.954
7723.61
7574.507
7429.481
7288.374
7151.038
7017.331
6887.12
6760.276
6636.679

66523.01714
63352.41408
61162.37427
60127.08474
57265.41275
53675.53446
55078.79735
53824.70547
50360.1552
48834.98769
48894.66758
46575.01074
39846.17603
50078.64696
48802.14406
47576.41092
46398.49789
45265.6832
44175.45106
43125.47233
42113.58736
41137.79063
40196.21709
39287.12995
38408.9097
37560.04428
36739.12015
35944.81439
35175.88739
34431.17636
33709.58937
33010.1
32331.74243
31673.60694
31034.83594
30414.62013
29812.19521
29226.83867
28657.86701
31000.76825
30407.20754
29829.68846
29267.6023
28720.371
28187.44521
27668.30251
27162.44575

-$4,324,661.44
-$4,261,309.03
-$4,200,146.65
-$4,140,019.57
-$4,082,754.15
-$4,029,078.62
-$3,973,999.82
-$3,920,175.12
-$3,869,814.96
-$3,820,979.97
-$3,772,085.31
-$3,725,510.30
-$3,685,664.12
-$3,635,585.47
-$3,586,783.33
-$3,539,206.92
-$3,492,808.42
-$3,447,542.74
-$3,403,367.29
-$3,360,241.81
-$3,318,128.23
-$3,276,990.44
-$3,236,794.22
-$3,197,507.09
-$3,159,098.18
-$3,121,538.13
-$3,084,799.01
-$3,048,854.20
-$3,013,678.31
-$2,979,247.14
-$2,945,537.55
-$2,912,527.45
-$2,880,195.70
-$2,848,522.10
-$2,817,487.26
-$2,787,072.64
-$2,757,260.45
-$2,728,033.61
-$2,699,375.74
-$2,668,374.97
-$2,637,967.77
-$2,608,138.08
-$2,578,870.47
-$2,550,150.10
-$2,521,962.66
-$2,494,294.36
-$2,467,131.91

1988.402937
1952.564455
1917.615551
1883.525641
1850.265527
1817.807324
1786.124387
1755.191239
1724.983506
1695.477862
1666.651969
1638.484426
1610.954719
1584.043176
1557.730922
1531.999843
1506.832541
1482.212304
1458.123071
1434.549396
1411.476428
1388.889871
1366.775966
1345.121463
1323.913599
1303.140073
1282.789026
1262.849022
1243.309031
1224.158406
1205.38687
1186.984499
1168.941708
1151.249234
1133.898126
1116.879726
1100.185665
1083.807845
1067.73843
1051.969835
1036.494716
1021.305963
1006.396685
991.7602067
977.390059
963.2799693
949.4238557

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

6516.212
6398.765
6284.234
6172.518
6063.521
5957.152
5853.323
5751.952
5652.958
5556.265
5461.799
5369.491
5279.273
5191.081
5104.853
5020.53
4938.054
4857.37
4778.427
4701.174
4625.561
4551.543
4479.073
4408.109
4338.608
4270.531
4203.839
4138.493
4074.459
4011.7
3950.183
3889.877
3830.749
3772.769
3715.907
3660.136
3605.428
3551.756
3499.095
3447.419
3396.706
3346.93
3298.071
3250.106
3203.013
3156.773
3111.365

26669.40155
26188.71885
25719.96762
25262.7376
24816.6372
24381.29242
23956.34588
23541.45584
23136.29543
22740.55176
22353.92524
21976.12882
21606.88735
21245.937
20893.0246
20547.90718
20210.35141
19880.13314
19557.03693
19240.85565
18931.39007
18628.44848
18331.84632
18041.40588
17756.95596
17478.33159
17205.37371
16937.92895
16675.84933
16418.99208
16167.21935
15920.39805
15678.39959
15441.09976
15208.37847
14980.11964
14756.211
14536.54392
14321.01332
14109.51745
13901.95784
13698.23908
13498.26879
13301.95742
13109.21819
12919.96699
12734.12223

-$2,440,462.51
-$2,414,273.79
-$2,388,553.82
-$2,363,291.08
-$2,338,474.45
-$2,314,093.15
-$2,290,136.81
-$2,266,595.35
-$2,243,459.06
-$2,220,718.51
-$2,198,364.58
-$2,176,388.45
-$2,154,781.56
-$2,133,535.63
-$2,112,642.60
-$2,092,094.70
-$2,071,884.34
-$2,052,004.21
-$2,032,447.17
-$2,013,206.32
-$1,994,274.93
-$1,975,646.48
-$1,957,314.63
-$1,939,273.23
-$1,921,516.27
-$1,904,037.94
-$1,886,832.57
-$1,869,894.64
-$1,853,218.79
-$1,836,799.80
-$1,820,632.58
-$1,804,712.18
-$1,789,033.78
-$1,773,592.68
-$1,758,384.30
-$1,743,404.18
-$1,728,647.97
-$1,714,111.43
-$1,699,790.41
-$1,685,680.90
-$1,671,778.94
-$1,658,080.70
-$1,644,582.43
-$1,631,280.47
-$1,618,171.25
-$1,605,251.29
-$1,592,517.16

935.8158191
922.4501364
909.3212545
896.423783
883.7524892
871.302292
859.0682564
847.045588
835.2296288
823.6158516
812.1998558
800.9773629
789.9442123
779.0963574
768.4298613
757.9408938
747.6257272
737.480733
727.5023789
717.6872255
708.0319232
698.5332092
689.1879051
679.9929136
670.9452167
662.0418724
653.2800129
644.656842
636.1696331
627.8157267
619.5925289
611.4975088
603.528197
595.6821838
587.9571171
580.3507009
572.8606937
565.4849067
558.2212027
551.0674939
544.0217413
537.0819526
530.2461812
523.5125252
516.8791255
510.344165
503.9058675

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

3066.77
3022.969
2979.944
2937.678
2896.153
2855.352
2815.26
2775.86
2737.138
2699.078
2661.667
2624.89
2588.733
2553.183
2518.228
2483.854
2450.051
2416.804
2384.104
2351.939
2320.297
2289.169
2258.543
2228.411
2198.76
2169.583
2140.869
2112.61
2084.797
2057.42
2030.472
2003.944
1977.827
1952.115
1926.799
1901.872
1877.327
1853.155
1829.351
1805.908
1782.818
1760.076
1737.674
1715.607
1693.869
1672.453
1651.354

12551.6048
12372.33794
12196.24716
12023.26016
11853.30677
11686.31884
11522.23016
11360.97644
11202.4952
11046.72572
10893.60898
10743.08759
10595.10575
10449.60919
10306.54509
10165.86209
10027.5102
9891.440731
9757.606323
9625.960839
9496.459353
9369.058104
9243.71446
9120.386882
8999.034887
8879.619018
8762.10081
8646.44276
8532.608296
8420.561749
8310.268327
8201.694085
8094.805902
7989.571459
7885.959206
7783.938351
7683.478829
7584.551283
7487.127045
7391.178117
7296.677147
7203.597415
7111.912814
7021.597831
6932.627533
6844.97755
6758.624056

-$1,579,965.56
-$1,567,593.22
-$1,555,396.97
-$1,543,373.71
-$1,531,520.41
-$1,519,834.09
-$1,508,311.86
-$1,496,950.88
-$1,485,748.39
-$1,474,701.66
-$1,463,808.05
-$1,453,064.97
-$1,442,469.86
-$1,432,020.25
-$1,421,713.71
-$1,411,547.84
-$1,401,520.33
-$1,391,628.89
-$1,381,871.29
-$1,372,245.32
-$1,362,748.87
-$1,353,379.81
-$1,344,136.09
-$1,335,015.71
-$1,326,016.67
-$1,317,137.05
-$1,308,374.95
-$1,299,728.51
-$1,291,195.90
-$1,282,775.34
-$1,274,465.07
-$1,266,263.38
-$1,258,168.57
-$1,250,179.00
-$1,242,293.04
-$1,234,509.10
-$1,226,825.62
-$1,219,241.07
-$1,211,753.94
-$1,204,362.77
-$1,197,066.09
-$1,189,862.49
-$1,182,750.58
-$1,175,728.98
-$1,168,796.35
-$1,161,951.38
-$1,155,192.75

497.5624965
491.3123538
485.1537789
479.0851479
473.1048722
467.2113979
461.4032048
455.6788051
450.0367434
444.4755951
438.9939657
433.5904904
428.2638329
423.0126851
417.835766
412.7318211
407.6996219
402.7379651
397.8456719
393.0215876
388.2645809
383.5735434
378.9473886
374.3850522
369.8854907
365.4476814
361.070622
356.7533295
352.4948405
348.29421
344.1505116
340.0628368
336.0302945
332.0520106
328.1271277
324.2548049
320.4342169
316.6645542
312.9450224
309.274842
305.6532479
302.0794894
298.5528295
295.0725449
291.145782
287.2762436
283.4630199

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

1630.566
1610.084
1589.902
1570.014
1550.416
1531.102
1512.068
1493.309
1474.819
1456.595
1438.631
1420.923
1403.467
1386.258
1369.293
1352.567
1336.076
1319.816
1303.783
1287.974
1272.385
1257.012
1241.852
1226.9
1212.155
1197.612
1183.268
1169.119
1155.164
1141.398
1127.819
1114.423
1101.208
1088.17
1075.308
1062.618
1050.098
1037.744
1025.555
1013.527
1001.659
989.9472
978.39
966.9847
954.1163
941.4354
928.9391

6673.54376
6589.713887
6507.112166
6425.716814
6345.506525
6266.460458
6188.558221
6111.779863
6036.105861
5961.517106
5887.994898
5815.520928
5744.077277
5673.646397
5604.211107
5535.754581
5468.260343
5401.712253
5336.0945
5271.391598
5207.588373
5144.669956
5082.621779
5021.429562
4961.079313
4901.557315
4842.850121
4784.944551
4727.827679
4671.486835
4615.909591
4561.083761
4506.997394
4453.638767
4400.99638
4349.058953
4297.815418
4247.254917
4197.366796
4148.140599
4099.566065
4051.633123
4004.331891
3957.652666
3904.985064
3853.084982
3801.94022

-$1,148,519.21
-$1,141,929.49
-$1,135,422.38
-$1,128,996.66
-$1,122,651.16
-$1,116,384.70
-$1,110,196.14
-$1,104,084.36
-$1,098,048.25
-$1,092,086.74
-$1,086,198.74
-$1,080,383.22
-$1,074,639.14
-$1,068,965.50
-$1,063,361.29
-$1,057,825.53
-$1,052,357.27
-$1,046,955.56
-$1,041,619.46
-$1,036,348.07
-$1,031,140.48
-$1,025,995.81
-$1,020,913.19
-$1,015,891.76
-$1,010,930.68
-$1,006,029.13
-$1,001,186.28
-$996,401.33
-$991,673.50
-$987,002.02
-$982,386.11
-$977,825.02
-$973,318.03
-$968,864.39
-$964,463.39
-$960,114.33
-$955,816.52
-$951,569.26
-$947,371.90
-$943,223.76
-$939,124.19
-$935,072.56
-$931,068.22
-$927,110.57
-$923,205.59
-$919,352.50
-$915,550.56

279.7052169
276.0019562
272.3523747
268.7556241
265.2108707
261.7172954
258.2740928
254.8804717
251.5356542
248.2388759
244.9893852
241.7864436
238.6293249
235.5173153
232.4497133
229.4258289
226.4449841
223.5065122
220.6097576
217.754076
214.9388336
212.1634074
209.4271848
206.7295634
204.0699508
201.4477647
198.862432
196.3133897
193.8000836
191.321969
188.8785102
186.46918
184.0934602
181.7508411
179.4408213
177.1629076
174.9166148
172.7014659
170.5169914
168.3627297
166.2382264
164.1430349
162.0767154
160.0388356
158.02897
156.0467001
154.091614

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

916.6243
904.4883
892.5283
880.7413
869.1248
857.676
846.3922
835.2709
824.3096
813.5057
802.8568
792.3604
782.0142
771.8158
761.7629
751.8533
742.0848
732.4551
722.9621
713.6037
704.3779
695.2825
686.3156
677.4752
668.7594
660.1662
651.6938
643.3403
635.1039
626.9828
618.9754
611.0797
603.2942
595.6172
588.047
580.5821
573.2207
565.9614
558.8027
551.7429
544.7807
537.9145
531.143
524.4646
517.8781
511.382
504.9749

3751.538788
3701.868903
3652.918988
3604.677666
3557.133755
3510.276269
3464.094406
3418.577553
3373.715277
3329.497325
3285.913618
3242.954248
3200.609478
3158.869732
3117.725601
3077.167833
3037.187331
2997.775155
2958.922511
2920.620757
2882.861393
2845.636063
2808.93655
2772.754775
2737.082792
2701.91279
2667.237085
2633.048122
2599.338471
2566.100825
2533.327998
2501.012921
2469.148643
2437.728326
2406.745247
2376.19279
2346.064448
2316.353822
2287.054616
2258.160637
2229.665794
2201.564093
2173.849638
2146.516629
2119.55936
2092.972218
2066.749678

-$911,799.02
-$908,097.15
-$904,444.23
-$900,839.56
-$897,282.42
-$893,772.15
-$890,308.05
-$886,889.47
-$883,515.76
-$880,186.26
-$876,900.35
-$873,657.39
-$870,456.78
-$867,297.92
-$864,180.19
-$861,103.02
-$858,065.83
-$855,068.06
-$852,109.14
-$849,188.52
-$846,305.65
-$843,460.02
-$840,651.08
-$837,878.33
-$835,141.24
-$832,439.33
-$829,772.09
-$827,139.05
-$824,539.71
-$821,973.61
-$819,440.28
-$816,939.27
-$814,470.12
-$812,032.39
-$809,625.64
-$807,249.45
-$804,903.39
-$802,587.03
-$800,299.98
-$798,041.82
-$795,812.15
-$793,610.59
-$791,436.74
-$789,290.22
-$787,170.66
-$785,077.69
-$783,010.94

152.1633066
150.2613793
148.3854398
146.5351021
144.7099866
142.9097195
141.1339332
139.382266
137.6543617
135.9498699
134.268446
132.6097506
130.9734497
129.3592149
127.7667225
126.1956544
124.6456973
123.1165428
121.6078875
120.1194326
118.6508842
117.2019529
115.7723538
114.3618065
112.9700351
111.5967678
110.2417372
108.90468
107.5853371
106.2834533
104.9987774
103.7310622
102.4800641
101.2455435
100.0272645
98.82499459
97.63850514
96.4675709
95.3119701
94.17148441
93.04589883
91.93500165
90.83858443
89.75644191
88.68837195
87.63417553
86.59365664

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

498.6557
492.4228
486.2752
480.2114
474.2303
468.3306
462.5112
456.7708
451.1083
445.5225
440.0123
434.5765
429.2142
423.9242
418.7054
413.5568
408.4775
403.4663
398.5222
393.6444
388.8318
384.0835
379.3986
374.776
370.2151
365.7147
361.2741
356.8924
352.5688
348.3024
344.0924
339.9379
335.8383
331.7926
327.8002
323.8602
319.972
316.1347
312.3477
308.6102
304.9215
301.281
297.6879
294.1416
290.6414
287.1867
283.7768

2040.886306
2015.376756
1990.215767
1965.398162
1940.918849
1916.772815
1892.955129
1869.460938
1846.285467
1823.424017
1800.871964
1778.624755
1756.677914
1735.027031
1713.66777
1692.595861
1671.807103
1651.297359
1631.062559
1611.098698
1591.401831
1571.968078
1552.793618
1533.87469
1515.207593
1496.788682
1478.61437
1460.681127
1442.985475
1425.523993
1408.293312
1391.290115
1374.511136
1357.953162
1341.613026
1325.487613
1309.573855
1293.868731
1278.369266
1263.072532
1247.975645
1233.075766
1218.370099
1203.855892
1189.530432
1175.39105
1161.435118

-$780,970.05
-$778,954.68
-$776,964.46
-$774,999.06
-$773,058.14
-$771,141.37
-$769,248.42
-$767,378.96
-$765,532.67
-$763,709.25
-$761,908.37
-$760,129.75
-$758,373.07
-$756,638.04
-$754,924.38
-$753,231.78
-$751,559.97
-$749,908.68
-$748,277.61
-$746,666.51
-$745,075.11
-$743,503.14
-$741,950.35
-$740,416.48
-$738,901.27
-$737,404.48
-$735,925.87
-$734,465.18
-$733,022.20
-$731,596.68
-$730,188.38
-$728,797.09
-$727,422.58
-$726,064.63
-$724,723.01
-$723,397.53
-$722,087.95
-$720,794.08
-$719,515.72
-$718,252.64
-$717,004.67
-$715,771.59
-$714,553.22
-$713,349.37
-$712,159.83
-$710,984.44
-$709,823.01

85.43682511
84.29623892
83.17166063
82.06285641
80.96959594
79.89165238
78.82880232
77.78082572
76.74750583
75.72862921
74.72398561
73.73336792
72.7565722
71.79339753
70.84364604
69.9071228
68.98363585
68.07299607
67.1750172
66.28951578
65.41631107
64.55522506
63.70608241
62.86871038
62.04293884
61.2286002
60.42552935
59.63356368
58.85254299
58.08230947
57.32270767
56.57358445
55.83478897
55.10617263
54.38758903
53.67889396
52.97994536
52.29060327
51.61072982
50.94018918
50.27884756
49.62657313
48.98323602
48.3487083
47.72286392
47.10557872
46.49673034

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

279.9857
276.2479
272.5626
268.9289
265.3461
261.8136
258.3305
254.8962
251.5099
248.1709
244.8786
241.6322
238.4312
235.2747
232.1623
229.0932
226.0669
223.0826
220.1398
217.2379
214.3763
211.5545
208.7717
206.0276
203.3214
200.6528
198.021
195.4257
192.8662
190.342
187.8527
185.3978
182.9767
180.5889
178.234
175.9116
173.621
171.362
169.134
166.9365
164.7692
162.6317
160.5234
158.444
156.393
154.3701
152.3748

1145.919146
1130.621064
1115.537688
1100.665881
1086.002554
1071.544664
1057.289216
1043.233258
1029.373882
1015.708227
1002.233471
988.9468377
975.845591
962.9270364
950.1885197
937.6274267
925.2411824
913.0272506
900.9831329
889.1063686
877.3945336
865.8452404
854.4561372
843.2249071
832.1492683
821.2269729
810.4558065
799.833588
789.3581687
779.0274321
768.8392931
758.7916979
748.8826232
739.1100758
729.4720924
719.9667386
710.592109
701.3463266
692.227542
683.2339336
674.3637067
665.6150932
656.9863513
648.4757651
640.081644
631.8023226
623.63616

-$708,677.09
-$707,546.47
-$706,430.93
-$705,330.26
-$704,244.26
-$703,172.72
-$702,115.43
-$701,072.20
-$700,042.82
-$699,027.11
-$698,024.88
-$697,035.93
-$696,060.09
-$695,097.16
-$694,146.97
-$693,209.34
-$692,284.10
-$691,371.08
-$690,470.09
-$689,580.99
-$688,703.59
-$687,837.75
-$686,983.29
-$686,140.07
-$685,307.92
-$684,486.69
-$683,676.23
-$682,876.40
-$682,087.04
-$681,308.01
-$680,539.17
-$679,780.38
-$679,031.50
-$678,292.39
-$677,562.92
-$676,842.95
-$676,132.36
-$675,431.01
-$674,738.79
-$674,055.55
-$673,381.19
-$672,715.57
-$672,058.59
-$671,410.11
-$670,770.03
-$670,138.23
-$669,514.59

45.89619828
45.30386379
44.71960989
44.14332132
43.57488452
43.01418764
42.46112043
41.91557432
41.3774423
40.84661895
40.32300042
39.80648437
39.29696997
38.79435789
38.29855024
37.80945058
37.32696389
36.85099654
36.38145627
35.91825218
35.46129472
35.01049563
34.56576795
34.12702599
33.69418533
33.26716277
32.84587633
32.43024525
32.02018991
31.61563189
31.2164939
30.82269978
30.43417447
30.05084403
29.67263558
29.2994773
28.93129843
28.56802922
28.20960096
27.85594591
27.50699735
27.16268949
26.82295753
26.48773759
26.15696672
25.83058289
25.50852497

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

150.4068
148.4657
146.551
144.6625
142.7996
140.9622
139.1497
137.3619
135.5984
133.8588
132.1428
130.4502
128.7804
127.1333
125.5085
123.9057
122.3245
120.7647
119.226
117.708
116.2105
114.7332
113.2758
111.838
110.4195
109.0201
107.6395
106.2774
104.9336
103.6079
102.2998
101.0093
99.73609
98.47987
97.24044
96.01756
94.811
93.62053
92.44592
91.28696
90.14341
89.01508
87.90174
86.80319
85.71922
84.64962
83.5942

615.5815397
607.6368691
599.8005791
592.071124
584.4469806
576.9266485
569.5086493
562.1915266
554.9738451
547.8541911
540.8311715
533.9034137
527.0695654
520.3282942
513.6782873
507.1182511
500.6469111
494.2630117
487.9653153
481.7526028
475.623673
469.5773422
463.6124439
457.7278291
451.9223652
446.1949365
440.5444434
434.9698025
429.4699462
424.0438225
418.6903948
413.4086416
408.1975563
403.056147
397.9834362
392.9784607
388.0402713
383.1679327
378.3605231
373.6171342
368.9368709
364.3188509
359.762205
355.2660764
350.8296209
346.4520065
342.1324132

-$668,899.01
-$668,291.37
-$667,691.57
-$667,099.50
-$666,515.05
-$665,938.13
-$665,368.62
-$664,806.43
-$664,251.45
-$663,703.60
-$663,162.77
-$662,628.86
-$662,101.79
-$661,581.47
-$661,067.79
-$660,560.67
-$660,060.02
-$659,565.76
-$659,077.79
-$658,596.04
-$658,120.42
-$657,650.84
-$657,187.23
-$656,729.50
-$656,277.58
-$655,831.38
-$655,390.84
-$654,955.87
-$654,526.40
-$654,102.36
-$653,683.66
-$653,270.26
-$652,862.06
-$652,459.00
-$652,061.02
-$651,668.04
-$651,280.00
-$650,896.83
-$650,518.47
-$650,144.85
-$649,775.92
-$649,411.60
-$649,051.84
-$648,696.57
-$648,345.74
-$647,999.29
-$647,657.16

25.19073271
24.87714673
24.56770851
24.26236039
23.96104553
23.66370791
23.37029234
23.0807444
22.79501047
22.5130377
22.23477401
21.96016807
21.68916927
21.42172776
21.15779437
20.89732068
20.64025893
20.38656207
20.13618371
19.88907814
19.6452003
19.40450578
19.16695078
18.93249218
18.70108743
18.47269462
18.24727242
18.0247801
17.80517751
17.58842508
17.3744838
17.16331522
16.95488142
16.74914506
16.54606929
16.34561781
16.14775484
15.9524451
15.7596538
15.56934667
15.3814899
15.1960502
15.0129947
14.83229105
14.65390731
14.47781203
14.30397419

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

82.55276
81.52511
80.51104
79.51039
78.52294
77.54854
76.58698
75.6381
74.70172
73.77767
72.86577
71.96585
71.07776
70.20132
69.33639
68.48279
67.64037
66.80897
65.98846
65.17867
64.37945
63.59067
62.81218
62.04383
61.28549
60.53702
59.79829
59.06916
58.3495
57.63918
56.93807
56.24605
55.56298
54.88876
54.22326
53.56636
52.91794
52.27789
51.64609
51.02244
50.40681
49.7991
49.19921
48.60703
48.02244
47.44536
46.87567

337.870033
333.6640693
329.5137375
325.4182639
321.3768863
317.3888534
313.4534248
309.5698708
305.7374721
301.9555198
298.2233155
294.5401706
290.9054064
287.3183542
283.7783547
280.2847582
276.8369244
273.434222
270.0760289
266.761732
263.490727
260.262418
257.076218
253.9315482
250.8278382
247.7645257
244.7410564
241.7568841
238.8114702
235.904284
233.0348022
230.2025092
227.4068965
224.6474629
221.9237146
219.2351645
216.5813327
213.9617459
211.3759377
208.8234484
206.3038246
203.8166194
201.3613925
198.9377095
196.5451423
194.1832691
191.8516737

-$647,319.29
-$646,985.62
-$646,656.11
-$646,330.69
-$646,009.31
-$645,691.92
-$645,378.47
-$645,068.90
-$644,763.16
-$644,461.21
-$644,162.99
-$643,868.45
-$643,577.54
-$643,290.22
-$643,006.44
-$642,726.16
-$642,449.32
-$642,175.89
-$641,905.81
-$641,639.05
-$641,375.56
-$641,115.30
-$640,858.22
-$640,604.29
-$640,353.46
-$640,105.70
-$639,860.96
-$639,619.20
-$639,380.39
-$639,144.48
-$638,911.45
-$638,681.25
-$638,453.84
-$638,229.19
-$638,007.27
-$637,788.03
-$637,571.45
-$637,357.49
-$637,146.11
-$636,937.29
-$636,730.99
-$636,527.17
-$636,325.81
-$636,126.87
-$635,930.32
-$635,736.14
-$635,544.29

14.13236321
13.96294894
13.79570167
13.63059209
13.46759133
13.3066709
13.14780273
12.99095914
12.83611284
12.68323694
12.5323049
12.38329058
12.2361682
12.09091233
11.94749792
11.80590024
11.66609495
11.52805802
11.39176577
11.25719485
11.12432223
10.99312521
10.86358141
10.73566876
10.60936549
10.48465016
10.36150161
10.23989896

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

46.31329
45.7581
45.21001
44.66893
44.13476
43.6074
43.08678
42.57278
42.06533
41.56434
41.06972
40.58139
40.09925
39.62323
39.15325
38.68922
38.23106
37.7787
37.33205
36.89105
36.45561
36.02566
35.60113
35.18195
34.76804
34.35934
33.95576
33.55726

189.5499459
187.2776816
185.034482
182.8199542
180.6337108
178.4753698
176.3445547
174.2408942
172.1640224
170.1135784
168.0892065
166.0905559
164.1172808
162.1690403
160.2454983
158.3463232
156.4711885
154.6197719
152.7917557
150.9868267
149.2046762
147.4449997
145.7074969
143.9918719
142.2978327
140.6250917
138.9733649
137.3423727

-$635,354.74
-$635,167.46
-$634,982.43
-$634,799.61
-$634,618.97
-$634,440.50
-$634,264.15
-$634,089.91
-$633,917.75
-$633,747.64
-$633,579.55
-$633,413.46
-$633,249.34
-$633,087.17
-$632,926.92
-$632,768.58
-$632,612.11
-$632,457.49
-$632,304.69
-$632,153.71
-$632,004.50
-$631,857.06
-$631,711.35
-$631,567.36
-$631,425.06
-$631,284.44
-$631,145.46
-$631,008.12

$65 Oil
$85 Oil
Operating Profit(Undiscounted)
Operating ProfitDiscounted
Cumulative Profit
@10% Operating Profit(Undiscounted)
Operating ProfitDiscounted
Cumulative Profit@10%
0
-10000000
-1E+07
-1E+07
-1E+07
361525.08 -9638475 360067.3 -9639933
483331.84 -9155143 478130.5 -9161802
411135.01 -8744008 403911.2 -8757891
363746.63 -8380261 354822.9 -8403068
323318.89 -8056943 313126.3 -8089942
292284.24 -7764658 281016.9 -7808925
265400.15 -7499258 253313.1 -7555612
243131.55 -7256127
230369 -7325243
225885.33 -7030241
212459 -7112784
209959.76 -6820282
196032 -6916752
197678.44 -6622603
183202 -6733550
186567.37 -6436036
171621 -6561929
176582.24 -6259453 161225.7 -6400703
167377.15 -6092076 151681.4 -6249022
159828.13 -5932248 143754.3 -6105267
151206.18 -5781042 134987.2 -5970280
146196.62 -5634845 129531.6 -5840749
139902.5 -5494943 123021.5 -5717727
133779.71 -5361163 116754.7 -5600972
128430.77 -5232732 111246.9 -5489726
123679.55 -5109053 106329.1 -5383396
119547.87 -4989505 102006.1 -5281390
115097.91 -4874407 97475.19 -5183915
111342.43 -4763065 93590.39 -5090325
106888.17 -4656176 89181.62 -5001143
103883.88 -4552293 86032.79 -4915110
101577.99 -4450715 83495.64 -4831615
98321.312 -4352393 80218.55 -4751396
95365.423 -4257028 77231.13 -4674165
92110.521 -4164917 74047.98 -4600117
90772.391 -4074145 72431.18 -4527686
87153.185 -3986992
69036 -4458650
85801.369 -3901190 67465.43 -4391184

85240.257
81777.571
79530.51
78765.356
75562.413
71321.221
73725.913
72580.892
68391.599
66788.707
67355.111
64613.407
55619.783
70460.199
69211.588
68011.167
66856.11
65743.814
64671.874
63638.063
62640.319
61676.727
60745.508
59845.008
58973.681
58130.089
57312.886
56520.814
55752.694
55007.422
54283.961
53581.336
52898.632
52234.987
51589.588
50961.668
50350.505
49755.414
49175.751
53620.175
53012.825
52420.573
51842.844
51279.096
50728.808
50191.491
49666.675

-3815950
-3734173
-3654642
-3575877
-3500314
-3428993
-3355267
-3282686
-3214295
-3147506
-3080151
-3015537
-2959918
-2889457
-2820246
-2752235
-2685379
-2619635
-2554963
-2491325
-2428685
-2367008
-2306262
-2246417
-2187444
-2129314
-2072001
-2015480
-1959727
-1904720
-1850436
-1796854
-1743956
-1691721
-1640131
-1589170
-1538819
-1489064
-1439888
-1386268
-1333255
-1280834
-1228991
-1177712
-1126984
-1076792
-1027125

66523.02
63352.41
61162.37
60127.08
57265.41
53675.53
55078.8
53824.71
50360.16
48834.99
48894.67
46575.01
39846.18
50078.65
48802.14
47576.41
46398.5
45265.68
44175.45
43125.47
42113.59
41137.79
40196.22
39287.13
38408.91
37560.04
36739.12
35944.81
35175.89
34431.18
33709.59
33010.1
32331.74
31673.61
31034.84
30414.62
29812.2
29226.84
28657.87
31000.77
30407.21
29829.69
29267.6
28720.37
28187.45
27668.3
27162.45

-4324661
-4261309
-4200147
-4140020
-4082754
-4029079
-3974000
-3920175
-3869815
-3820980
-3772085
-3725510
-3685664
-3635585
-3586783
-3539207
-3492808
-3447543
-3403367
-3360242
-3318128
-3276990
-3236794
-3197507
-3159098
-3121538
-3084799
-3048854
-3013678
-2979247
-2945538
-2912527
-2880196
-2848522
-2817487
-2787073
-2757260
-2728034
-2699376
-2668375
-2637968
-2608138
-2578870
-2550150
-2521963
-2494294
-2467132

49153.916
48652.788
48162.89
47683.834
47215.253
46756.796
46308.129
45868.93
45438.893
45017.726
44605.148
44200.891
43804.696
43416.318
43035.519
42662.074
42295.763
41936.378
41583.719
41237.591
40897.809
40564.194
40236.576
39914.787
39598.669
39288.069
38982.838
38682.834
38387.919
38097.962
37812.833
37532.409
37256.571
36985.204
36718.196
36455.439
36196.83
35942.269
35691.656
35444.9
35201.907
34962.59
34726.864
34494.645
34265.854
34040.411
33818.243

-977971
-929319
-881156
-833472
-786257
-739500
-693192
-647323
-601884
-556866
-512261
-468060
-424255
-380839
-337804
-295142
-252846
-210909
-169326
-128088
-87190.3
-46626.1
-6389.53
33525.25
73123.92
112412
151394.8
190077.7
228465.6
266563.5
304376.4
341908.8
379165.4
416150.6
452868.8
489324.2
525521
561463.3
597155
632599.8
667801.8
702764.3
737491.2
771985.9
806251.7
840292.1
874110.4

26669.4
26188.72
25719.97
25262.74
24816.64
24381.29
23956.35
23541.46
23136.3
22740.55
22353.93
21976.13
21606.89
21245.94
20893.02
20547.91
20210.35
19880.13
19557.04
19240.86
18931.39
18628.45
18331.85
18041.41
17756.96
17478.33
17205.37
16937.93
16675.85
16418.99
16167.22
15920.4
15678.4
15441.1
15208.38
14980.12
14756.21
14536.54
14321.01
14109.52
13901.96
13698.24
13498.27
13301.96
13109.22
12919.97
12734.12

-2440463
-2414274
-2388554
-2363291
-2338474
-2314093
-2290137
-2266595
-2243459
-2220719
-2198365
-2176388
-2154782
-2133536
-2112643
-2092095
-2071884
-2052004
-2032447
-2013206
-1994275
-1975646
-1957315
-1939273
-1921516
-1904038
-1886833
-1869895
-1853219
-1836800
-1820633
-1804712
-1789034
-1773593
-1758384
-1743404
-1728648
-1714111
-1699790
-1685681
-1671779
-1658081
-1644582
-1631280
-1618171
-1605251
-1592517

33599.276 907709.6 12551.6 -1579966

33383.439 941093.1 12372.34 -1567593
33170.663 974263.7 12196.25 -1555397
32960.881 1007225 12023.26 -1543374
32754.029 1039979 11853.31 -1531520
32550.043 1072529 11686.32 -1519834
32348.863 1104878 11522.23 -1508312
32150.428 1137028 11360.98 -1496951
31954.683 1168983 11202.5 -1485748
31761.569 1200744 11046.73 -1474702
31571.033 1232315 10893.61 -1463808
31383.022 1263698 10743.09 -1453065
31197.484 1294896 10595.11 -1442470
31014.37 1325910 10449.61 -1432020
30833.63 1356744 10306.55 -1421714
30655.217 1387399 10165.86 -1411548
30479.085 1417878 10027.51 -1401520
30305.189 1448183 9891.441 -1391629
30133.486 1478317 9757.606 -1381871
29963.932 1508281 9625.961 -1372245
29796.487 1538077 9496.459 -1362749
29631.11 1567708 9369.058 -1353380
29467.761 1597176 9243.714 -1344136
29306.403 1626482 9120.387 -1335016
29146.998 1655629 8999.035 -1326017
28989.509 1684619 8879.619 -1317137
28833.901 1713453 8762.101 -1308375
28680.14 1742133 8646.443 -1299729
28528.191 1770661 8532.608 -1291196
28378.022 1799039 8420.562 -1282775
28229.601 1827269 8310.268 -1274465
28082.896 1855352 8201.694 -1266263
27937.877 1883290 8094.806 -1258169
27794.514 1911084 7989.571 -1250179
27652.778 1938737 7885.959 -1242293
27512.639 1966250 7783.938 -1234509
27374.072 1993624 7683.479 -1226826
27237.048 2020861 7584.551 -1219241
27101.54 2047962 7487.127 -1211754
26967.524 2074930 7391.178 -1204363
26834.974 2101765 7296.677 -1197066
26703.864 2128469 7203.597 -1189862
26574.172 2155043 7111.913 -1182751
26445.872 2181489 7021.598 -1175729
26318.943 2207808 6932.628 -1168796
26193.362 2234001 6844.978 -1161951
26069.106 2260070 6758.624 -1155193

25946.154
25824.485
25704.079
25584.914
25466.972
25350.233
25234.678
25120.289
25007.047
24894.934
24783.934
24674.03
24565.204
24457.44
24350.722
24245.036
24140.364
24036.693
23934.007
23832.292
23731.534
23631.72
23532.834
23434.865
23337.798
23241.622
23146.323
23051.889
22958.308
22865.569
22773.659
22682.567
22592.281
22502.792
22414.088
22326.157
22238.991
22152.578
22066.909
21981.974
21897.763
21814.266
21731.474
21649.379
21531.574
21414.78
21298.987

2286016
2311841
2337545
2363130
2388597
2413947
2439182
2464302
2489309
2514204
2538988
2563662
2588227
2612684
2637035
2661280
2685421
2709457
2733391
2757224
2780955
2804587
2828120
2851554
2874892
2898134
2921280
2944332
2967290
2990156
3012930
3035612
3058204
3080707
3103121
3125448
3147686
3169839
3191906
3213888
3235786
3257600
3279331
3300981
3322512
3343927
3365226

6673.544
6589.714
6507.112
6425.717
6345.507
6266.46
6188.558
6111.78
6036.106
5961.517
5887.995
5815.521
5744.077
5673.646
5604.211
5535.755
5468.26
5401.712
5336.095
5271.392
5207.588
5144.67
5082.622
5021.43
4961.079
4901.557
4842.85
4784.945
4727.828
4671.487
4615.91
4561.084
4506.997
4453.639
4400.996
4349.059
4297.815
4247.255
4197.367
4148.141
4099.566
4051.633
4004.332
3957.653
3904.985
3853.085
3801.94

-1148519
-1141929
-1135422
-1128997
-1122651
-1116385
-1110196
-1104084
-1098048
-1092087
-1086199
-1080383
-1074639
-1068965
-1063361
-1057826
-1052357
-1046956
-1041619
-1036348
-1031140
-1025996
-1020913
-1015892
-1010931
-1006029
-1001186
-996401
-991674
-987002
-982386
-977825
-973318
-968864
-964463
-960114
-955817
-951569
-947372
-943224
-939124
-935073
-931068
-927111
-923206
-919353
-915551

21184.184
21070.361
20957.506
20845.611
20734.665
20624.659
20515.581
20407.423
20300.176
20193.829
20088.374
19983.801
19880.102
19777.266
19675.287
19574.154
19473.859
19374.395
19275.751
19177.921
19080.895
18984.667
18889.227
18794.568
18700.683
18607.562
18515.2
18423.588
18332.72
18242.586
18153.182
18064.498
17976.529
17889.267
17802.705
17716.836
17631.655
17547.153
17463.325
17380.164
17297.664
17215.817
17134.619
17054.062
16974.141
16894.849
16816.18

3386410
3407481
3428438
3449284
3470019
3490643
3511159
3531566
3551866
3572060
3592149
3612132
3632012
3651790
3671465
3691039
3710513
3729887
3749163
3768341
3787422
3806407
3825296
3844090
3862791
3881399
3899914
3918337
3936670
3954913
3973066
3991130
4009107
4026996
4044799
4062516
4080147
4097695
4115158
4132538
4149836
4167052
4184186
4201240
4218214
4235109
4251925

3751.539
3701.869
3652.919
3604.678
3557.134
3510.276
3464.094
3418.578
3373.715
3329.497
3285.914
3242.954
3200.609
3158.87
3117.726
3077.168
3037.187
2997.775
2958.923
2920.621
2882.861
2845.636
2808.937
2772.755
2737.083
2701.913
2667.237
2633.048
2599.338
2566.101
2533.328
2501.013
2469.149
2437.728
2406.745
2376.193
2346.064
2316.354
2287.055
2258.161
2229.666
2201.564
2173.85
2146.517
2119.559
2092.972
2066.75

-911799
-908097
-904444
-900840
-897282
-893772
-890308
-886889
-883516
-880186
-876900
-873657
-870457
-867298
-864180
-861103
-858066
-855068
-852109
-849189
-846306
-843460
-840651
-837878
-835141
-832439
-829772
-827139
-824540
-821974
-819440
-816939
-814470
-812032
-809626
-807249
-804903
-802587
-800300
-798042
-795812
-793611
-791437
-789290
-787171
-785078
-783011

16738.13
16660.69
16583.857
16507.624
16431.985
16356.935
16282.468
16208.579
16135.263
16062.513
15990.325
15918.694
15847.613
15777.079
15707.086
15637.629
15568.703
15500.303
15432.424
15365.062
15298.211
15231.868
15166.026
15100.683
15035.833
14971.471
14907.593
14844.195
14781.273
14718.822
14656.837
14595.315
14534.252
14473.643
14413.483
14353.77
14294.499
14235.667
14177.268
14119.299
14061.757
14004.638
13947.938
13891.652
13835.778
13780.312
13725.25

4268664
4285324
4301908
4318416
4334848
4351205
4367487
4383696
4399831
4415893
4431884
4447802
4463650
4479427
4495134
4510772
4526341
4541841
4557273
4572638
4587937
4603168
4618334
4633435
4648471
4663442
4678350
4693194
4707976
4722694
4737351
4751947
4766481
4780954
4795368
4809722
4824016
4838252
4852429
4866548
4880610
4894615
4908563
4922454
4936290
4950070
4963796

2040.886
2015.377
1990.216
1965.398
1940.919
1916.773
1892.955
1869.461
1846.285
1823.424
1800.872
1778.625
1756.678
1735.027
1713.668
1692.596
1671.807
1651.297
1631.063
1611.099
1591.402
1571.968
1552.794
1533.875
1515.208
1496.789
1478.614
1460.681
1442.985
1425.524
1408.293
1391.29
1374.511
1357.953
1341.613
1325.488
1309.574
1293.869
1278.369
1263.073
1247.976
1233.076
1218.37
1203.856
1189.53
1175.391
1161.435

-780970
-778955
-776964
-774999
-773058
-771141
-769248
-767379
-765533
-763709
-761908
-760130
-758373
-756638
-754924
-753232
-751560
-749909
-748278
-746667
-745075
-743503
-741950
-740416
-738901
-737404
-735926
-734465
-733022
-731597
-730188
-728797
-727423
-726065
-724723
-723398
-722088
-720794
-719516
-718253
-717005
-715772
-714553
-713349
-712160
-710984
-709823

13649.851
13574.994
13500.674
13426.887
13353.629
13280.896
13208.684
13136.988
13065.804
12995.13
12924.959
12855.289
12786.116
12717.436
12649.245
12581.539
12514.314
12447.567
12381.293
12315.49
12250.154
12185.28
12120.866
12056.908
11993.402
11930.345
11867.733
11805.563
11743.831
11682.535
11621.67
11561.233
11501.222
11441.632
11382.461
11323.706
11265.362
11207.427
11149.899
11092.772
11036.046
10979.716
10923.779
10868.234
10813.075
10758.301
10703.909

4977446
4991021
5004521
5017948
5031302
5044583
5057791
5070928
5083994
5096989
5109914
5122770
5135556
5148273
5160922
5173504
5186018
5198466
5210847
5223163
5235413
5247598
5259719
5271776
5283769
5295699
5307567
5319373
5331117
5342799
5354421
5365982
5377483
5388925
5400307
5411631
5422896
5434104
5445254
5456347
5467383
5478362
5489286
5500154
5510967
5521726
5532430

1145.919
1130.621
1115.538
1100.666
1086.003
1071.545
1057.289
1043.233
1029.374
1015.708
1002.233
988.9468
975.8456
962.927
950.1885
937.6274
925.2412
913.0273
900.9831
889.1064
877.3945
865.8452
854.4561
843.2249
832.1493
821.227
810.4558
799.8336
789.3582
779.0274
768.8393
758.7917
748.8826
739.1101
729.4721
719.9667
710.5921
701.3463
692.2275
683.2339
674.3637
665.6151
656.9864
648.4758
640.0816
631.8023
623.6362

-708677
-707546
-706431
-705330
-704244
-703173
-702115
-701072
-700043
-699027
-698025
-697036
-696060
-695097
-694147
-693209
-692284
-691371
-690470
-689581
-688704
-687838
-686983
-686140
-685308
-684487
-683676
-682876
-682087
-681308
-680539
-679780
-679032
-678292
-677563
-676843
-676132
-675431
-674739
-674056
-673381
-672716
-672059
-671410
-670770
-670138
-669515

10649.895
10596.257
10542.993
10490.098
10437.57
10385.407
10333.606
10282.163
10231.077
10180.344
10129.962
10079.928
10030.239
9980.8939
9931.8886
9883.221
9834.8885
9786.8886
9739.2188
9691.8765
9644.8594
9598.1649
9551.7905
9505.734
9459.9929
9414.5648
9369.4473
9324.6381
9280.1349
9235.9354
9192.0373
9148.4384
9105.1363
9062.1289
9019.4139
8976.9892
8934.8525
8893.0018
8851.4348
8810.1495
8769.1437
8728.4153
8687.9624
8647.7827
8607.8743
8568.2352
8528.8633

5543079
5553676
5564219
5574709
5585146
5595532
5605865
5616148
5626379
5636559
5646689
5656769
5666799
5676780
5686712
5696595
5706430
5716217
5725956
5735648
5745293
5754891
5764443
5773949
5783409
5792823
5802193
5811517
5820797
5830033
5839225
5848374
5857479
5866541
5875560
5884537
5893472
5902365
5911217
5920027
5928796
5937524
5946212
5954860
5963468
5972036
5980565

615.5815
607.6369
599.8006
592.0711
584.447
576.9266
569.5086
562.1915
554.9738
547.8542
540.8312
533.9034
527.0696
520.3283
513.6783
507.1183
500.6469
494.263
487.9653
481.7526
475.6237
469.5773
463.6124
457.7278
451.9224
446.1949
440.5444
434.9698
429.4699
424.0438
418.6904
413.4086
408.1976
403.0561
397.9834
392.9785
388.0403
383.1679
378.3605
373.6171
368.9369
364.3189
359.7622
355.2661
350.8296
346.452
342.1324

-668899
-668291
-667692
-667100
-666515
-665938
-665369
-664806
-664251
-663704
-663163
-662629
-662102
-661581
-661068
-660561
-660060
-659566
-659078
-658596
-658120
-657651
-657187
-656730
-656278
-655831
-655391
-654956
-654526
-654102
-653684
-653270
-652862
-652459
-652061
-651668
-651280
-650897
-650518
-650145
-649776
-649412
-649052
-648697
-648346
-647999
-647657

8489.7566
8450.9132
8412.3311
8374.0084
8335.9431
8298.1333
8260.5772
8223.2727
8186.2181
8149.4115
8112.8511
8076.535
8040.4614
8004.6285
7969.0346
7933.6779
7898.5566
7863.6689
7829.0132
7794.5877
7760.3908
7726.4206
7692.6757
7659.1543
7625.8547
7592.7754
7559.9146
7527.2709
7494.8425
7462.628
7430.6257
7398.834
7367.2515
7335.8766
7304.7078
7273.7435
7242.9823
7212.4227
7182.0632
7151.9023
7121.9385
7092.1705
7062.5969
7033.216
7004.0267
6975.0275
6946.2169

5989055
5997506
6005918
6014292
6022628
6030926
6039187
6047410
6055596
6063746
6071859
6079935
6087976
6095980
6103949
6111883
6119781
6127645
6135474
6143269
6151029
6158756
6166448
6174107
6181733
6189326
6196886
6204413
6211908
6219371
6226801
6234200
6241567
6248903
6256208
6263482
6270725
6277937
6285119
6292271
6299393
6306485
6313548
6320581
6327585
6334560
6341506

337.87
333.6641
329.5137
325.4183
321.3769
317.3889
313.4534
309.5699
305.7375
301.9555
298.2233
294.5402
290.9054
287.3184
283.7784
280.2848
276.8369
273.4342
270.076
266.7617
263.4907
260.2624
257.0762
253.9315
250.8278
247.7645
244.7411
241.7569
238.8115
235.9043
233.0348
230.2025
227.4069
224.6475
221.9237
219.2352
216.5813
213.9617
211.3759
208.8234
206.3038
203.8166
201.3614
198.9377
196.5451
194.1833
191.8517

-647319
-646986
-646656
-646331
-646009
-645692
-645378
-645069
-644763
-644461
-644163
-643868
-643578
-643290
-643006
-642726
-642449
-642176
-641906
-641639
-641376
-641115
-640858
-640604
-640353
-640106
-639861
-639619
-639380
-639144
-638911
-638681
-638454
-638229
-638007
-637788
-637571
-637357
-637146
-636937
-636731
-636527
-636326
-636127
-635930
-635736
-635544

6917.5937
6889.1564
6860.9036
6832.8342
6804.9466
6777.2397
6749.712
6722.3623
6695.1893
6668.1916
6641.3681
6614.7175
6588.2384
6561.9297
6535.7902
6509.8185
6484.0136
6458.3741
6432.8989
6407.5867
6382.4365
6357.4471
6332.6172
6307.9458
6283.4316
6259.0736
6234.8707
6210.8216

6348424
6355313
6362174
6369007
6375812
6382589
6389339
6396061
6402756
6409424
6416066
6422680
6429269
6435831
6442366
6448876
6455360
6461819
6468251
6474659
6481042
6487399
6493732
6500040
6506323
6512582
6518817
6525028

189.5499
187.2777
185.0345
182.82
180.6337
178.4754
176.3446
174.2409
172.164
170.1136
168.0892
166.0906
164.1173
162.169
160.2455
158.3463
156.4712
154.6198
152.7918
150.9868
149.2047
147.445
145.7075
143.9919
142.2978
140.6251
138.9734
137.3424

-635355
-635167
-634982
-634800
-634619
-634440
-634264
-634090
-633918
-633748
-633580
-633413
-633249
-633087
-632927
-632769
-632612
-632457
-632305
-632154
-632005
-631857
-631711
-631567
-631425
-631284
-631145
-631008

Cumulative Profit

$100 Oil
$125 Oil
Operating Profit(Undiscounted)
Operating ProfitDiscounted
Cumulative Profit@10% Operating Profit(Undiscounted)
Operating ProfitDiscounted @1

5 Oil
Cumulative Profit

Average Days in Month

30.416

Time (Months)
Time in Prod Period
0.508834
0.508833863
1.362544
0.853710543
2.232364
0.869819291
3.127994
0.895629952
4.03391
0.905916452
4.95065
0.916740139
5.870014
0.919363783
6.790301
0.920287024
7.716962
0.92666064
8.64376
0.926798047
9.577469
0.933709214
10.51583
0.938357139
11.45749
0.941663027
12.40022
0.942726103
13.348
0.947781872
14.28883
0.940833926
15.24128
0.952452153
16.19325
0.951962341
17.14178
0.94853705
18.08871
0.946927989
19.03527
0.946556921
19.98349
0.948222178
20.92809
0.944601086
21.87227
0.944178294
22.80737
0.935100823
23.74393
0.936557545
24.68682
0.942894737
25.62546
0.938634301
26.56082
0.935361453
27.488
0.927178437
28.42522
0.937222797
29.34716
0.921939017
30.2766
0.9294397
31.22187
0.945271833
32.14926
0.927388913
33.0709
0.921637427
34.00334
0.932445443
34.91626
0.912921348
35.79457
0.878309171
36.72054
0.925965482
37.64987
0.929333824
38.54154
0.891673363

IP30
IP30(Daily Rate)
%of Total
Production
AverageProduction
6742.905
2.57%
9014.757
5.99%
7668.194
8.91%
6784.34
11.49%
6030.311
13.79%
5451.475
15.86%
4950.052
17.74%
4534.714
19.47%
4213.05
21.07%
3916.018
22.56%
3686.956
23.96%
3479.72
25.29%
3293.485
26.54%
3121.798
27.73%
2980.999
28.86%
2820.189
29.94%
2726.754
30.97%
2609.361
31.97%
2495.163
32.92%
2395.398
33.83%
2306.782
34.70%
2229.721
35.55%
2146.723
36.37%
2076.679
37.16%
1993.601
37.92%
1937.567
38.65%
1894.559
39.38%
1833.818
40.07%
1778.687
40.75%
1717.979
41.40%
1693.021
42.05%
1625.518
42.67%
1600.305
43.27%
1589.84
43.88%
1525.256
44.46%
1483.346
45.02%
1469.075
45.58%
1409.336
46.12%
1330.232
46.63%
1375.083
47.15%
1353.726
47.66%
1275.591
48.15%

11929.37
392.2072

Average Production
71326.88First Year
Tot. Prod as Multiple
3.68525of 1yr Producti

72887.78 6073.981 0.509162

69765.98 5813.832 0.487354

39.42777
40.33743
41.22492
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85

0.88622291
0.909665992
0.887486574
0.775079882
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

1245.695
1256.259
1205.123
1037.38
1314.173
1290.885
1268.495
1246.952
1226.206
1206.213
1186.931
1168.322
1150.35
1132.981
1116.186
1099.935
1084.201
1068.959
1054.185
1039.859
1025.959
1012.465
999.3605
986.6272
974.2493
962.2118
950.5003
939.1013
928.0021
917.1907
906.6555
896.3859
886.3716
876.6029
867.0706
857.7658
848.6804
839.8064
831.1362
822.6627
814.3791
806.2788
798.3557
790.6037
783.0172
775.5909
768.3195

48.62%
49.10%
49.56%
49.95%
50.45%
50.94%
51.43%
51.90%
52.37%
52.83%
53.28%
53.72%
54.16%
54.59%
55.02%
55.43%
55.85%
56.25%
56.65%
57.05%
57.44%
57.83%
58.21%
58.58%
58.95%
59.32%
59.68%
60.04%
60.39%
60.74%
61.08%
61.42%
61.76%
62.10%
62.43%
62.75%
63.07%
63.39%
63.71%
64.02%
64.33%
64.64%
64.94%
65.24%
65.54%
65.84%
66.13%

86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

761.198
754.2218
747.3863
740.6871
734.12
727.6812
721.3666
715.1727
709.096
703.1329
697.2803
691.5349
685.8939
680.3543
674.9132
669.568
664.3161
659.155
654.0823
649.0956
644.1927
639.3715
634.6299
629.9658
625.3773
620.8625
616.4196
612.0468
607.7425
603.5049
599.3325
595.2238
591.1772
587.1914
583.2648
579.3962
575.5842
571.8276
568.1251
564.4756
560.8778
557.3306
553.833
550.3838
546.9821
543.6268
540.317

66.42%
66.71%
66.99%
67.27%
67.55%
67.83%
68.10%
68.37%
68.64%
68.91%
69.18%
69.44%
69.70%
69.96%
70.22%
70.47%
70.72%
70.98%
71.22%
71.47%
71.72%
71.96%
72.20%
72.44%
72.68%
72.91%
73.15%
73.38%
73.61%
73.84%
74.07%
74.30%
74.52%
74.75%
74.97%
75.19%
75.41%
75.62%
75.84%
76.06%
76.27%
76.48%
76.69%
76.90%
77.11%
77.32%
77.52%

133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

537.0516
533.8299
530.6508
527.5136
524.4173
521.3612
518.3445
515.3663
512.4259
509.5226
506.6557
503.8244
501.028
498.266
495.5376
492.8422
490.1793
487.5481
484.9482
482.3789
479.8397
477.3301
474.8495
472.3974
469.9733
467.5767
465.2071
462.8641
460.5472
458.2559
455.9898
453.7486
451.5317
449.3387
447.1693
445.0231
442.8996
440.7986
438.7196
436.6624
434.6264
432.6115
430.6172
428.6433
426.6894
424.7552
422.8404

77.73%
77.93%
78.13%
78.33%
78.53%
78.73%
78.93%
79.12%
79.32%
79.51%
79.70%
79.90%
80.09%
80.28%
80.46%
80.65%
80.84%
81.02%
81.21%
81.39%
81.57%
81.76%
81.94%
82.12%
82.29%
82.47%
82.65%
82.83%
83.00%
83.18%
83.35%
83.52%
83.69%
83.86%
84.03%
84.20%
84.37%
84.54%
84.71%
84.87%
85.04%
85.20%
85.37%
85.53%
85.69%
85.85%
86.01%

180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

420.9447
419.0678
417.2095
415.3694
413.5472
411.7427
409.9557
408.1858
406.4329
404.6966
402.9767
401.273
399.5852
397.9132
396.2566
394.6153
392.9891
391.3777
389.781
388.1986
386.6305
385.0764
383.5361
382.0095
380.4964
378.9965
377.5097
376.0358
374.5746
373.1261
371.6899
370.266
368.8542
367.4543
366.0661
364.0742
362.0993
360.1414
358.2002
356.2756
354.3673
352.4753
350.5994
348.7393
346.8949
345.0661
343.2526

86.17%
86.33%
86.49%
86.65%
86.81%
86.96%
87.12%
87.28%
87.43%
87.58%
87.74%
87.89%
88.04%
88.19%
88.34%
88.49%
88.64%
88.79%
88.94%
89.09%
89.24%
89.38%
89.53%
89.67%
89.82%
89.96%
90.11%
90.25%
90.39%
90.53%
90.68%
90.82%
90.96%
91.10%
91.24%
91.37%
91.51%
91.65%
91.79%
91.92%
92.06%
92.19%
92.32%
92.46%
92.59%
92.72%
92.85%

227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

341.4544
339.6713
337.9031
336.1497
334.4108
332.6865
330.9764
329.2806
327.5987
325.9308
324.2766
322.636
321.0089
319.3951
317.7945
316.2071
314.6325
313.0708
311.5217
309.9852
308.4612
306.9494
305.4499
303.9624
302.4869
301.0233
299.5713
298.131
296.7022
295.2848
293.8786
292.4836
291.0997
289.7267
288.3646
287.0132
285.6725
284.3423
283.0225
281.7131
280.414
279.1249
277.846
276.577
275.3178
274.0684
272.8287

92.98%
93.11%
93.24%
93.37%
93.49%
93.62%
93.74%
93.87%
93.99%
94.12%
94.24%
94.36%
94.49%
94.61%
94.73%
94.85%
94.97%
95.09%
95.21%
95.32%
95.44%
95.56%
95.68%
95.79%
95.91%
96.02%
96.13%
96.25%
96.36%
96.47%
96.58%
96.70%
96.81%
96.92%
97.03%
97.14%
97.24%
97.35%
97.46%
97.57%
97.67%
97.78%
97.89%
97.99%
98.10%
98.20%
98.30%

274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

271.5986
270.378
269.1668
267.9649
266.7723
265.5888
264.4143
263.2489
262.0923
260.9446
259.8055
258.6752
257.5534
256.4401
255.3352
254.2386
253.1504

98.41%
98.51%
98.61%
98.71%
98.82%
98.92%
99.02%
99.12%
99.22%
99.32%
99.42%
99.51%
99.61%
99.71%
99.81%
99.90%
100.00%

Avg. Monthly5943.906
Production Rate 1y
% of IP30
49.83%

Operating Profits at $100 Bbl

Operating Profits at $85 Bbl
Time (Months)
Undiscounted
PV10
Undiscounted
PV10
0 -$10,000,000.00
-$10,000,000.00 -$10,000,000.00 -$10,000,000.00
0.508834
$539,022.32
$536,848.78
$361,525.08
$360,067.28
1.362544
$717,625.32
$709,902.72
$483,331.84
$478,130.54
2.232364
$607,941.14
$597,259.31
$411,135.01
$403,911.16
3.127994
$535,682.73
$522,540.96
$363,746.63
$354,822.92
4.03391
$474,241.41
$459,291.06
$323,318.89
$313,126.34
4.95065
$427,024.79
$410,563.28
$292,284.24
$281,016.89
5.870014
$386,239.97
$368,649.53
$265,400.15
$253,313.09
6.790301
$352,478.79
$333,976.35
$243,131.55
$230,369.00
7.716962
$326,233.89
$306,842.91
$225,885.33
$212,458.96
8.64376
$302,098.39
$282,058.53
$209,959.76
$196,031.97
9.577469
$283,367.82
$262,616.10
$197,678.44
$183,201.96
10.51583
$266,449.85
$245,103.91
$186,567.37
$171,621.01
11.45749
$251,261.38
$229,410.37
$176,582.24
$161,225.72
12.40022
$237,293.82
$215,041.67
$167,377.15
$151,681.41
13.348
$225,766.61
$203,061.39
$159,828.13
$143,754.30
14.28883
$212,821.64
$189,993.53
$151,206.18
$134,987.20
15.24128
$205,028.86
$181,657.53
$146,196.62
$129,531.60
16.19325
$195,499.44
$171,909.92
$139,902.50
$123,021.47
17.14178
$186,280.53
$162,574.23
$133,779.71
$116,754.74
18.08871
$178,202.80
$154,359.43
$128,430.77
$111,246.85
19.03527
$171,009.39
$147,019.27
$123,679.55
$106,329.12
19.98349
$164,719.49
$140,549.48
$119,547.87
$102,006.09
20.92809
$158,038.93
$133,841.48
$115,097.91
$97,475.19
21.87227
$152,355.33
$128,064.33
$111,342.43
$93,590.39
22.80737
$145,762.86
$121,616.53
$106,888.17
$89,181.62
23.74393
$141,184.98
$116,924.19
$103,883.88
$86,032.79
24.68682
$137,580.84
$113,089.46
$101,577.99
$83,495.64
25.62546
$132,719.63
$108,283.51
$98,321.31
$80,218.55
26.56082
$128,297.11
$103,900.66
$95,365.42
$77,231.13
27.488
$123,506.60
$99,287.40
$92,110.52
$74,047.98
28.42522
$121,304.70
$96,794.22
$90,772.39
$72,431.18
29.34716
$116,085.24
$91,953.74
$87,153.19
$69,036.00
30.2766
$113,906.70
$89,564.59
$85,801.37
$67,465.43
31.22187
$112,781.92
$88,017.02
$85,240.26
$66,523.02
32.14926
$107,844.71
$83,546.42
$81,777.57
$63,352.41
33.0709
$104,539.30
$80,395.21
$79,530.51
$61,162.37
34.00334
$103,192.43
$78,773.97
$78,765.36
$60,127.08
34.91626
$98,677.28
$74,783.15
$75,562.41
$57,265.41
35.79457
$92,850.39
$69,878.14
$71,321.22
$53,675.53
36.72054
$95,668.15
$71,471.30
$73,725.91
$55,078.80
37.64987
$93,874.62
$69,615.76
$72,580.89
$53,824.71
38.54154
$88,179.23
$64,930.78
$68,391.60
$50,360.16
39.42777
$85,844.75
$62,768.51
$66,788.71
$48,834.99
40.33743
$86,296.62
$62,644.76
$67,355.11
$48,894.67

41.22492
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87

$82,526.46
$70,846.64
$89,435.82
$87,543.71
$85,724.63
$83,974.29
$82,288.75
$80,664.37
$79,097.76
$77,585.81
$76,125.61
$74,714.47
$73,349.88
$72,029.50
$70,751.14
$69,512.78
$68,312.50
$67,148.51
$66,019.15
$64,922.84
$63,858.10
$62,823.55
$61,817.88
$60,839.86
$59,888.33
$58,962.19
$58,060.41
$57,182.01
$61,747.86
$60,852.06
$59,978.54
$59,126.44
$58,294.96
$57,483.33
$56,690.83
$55,916.77
$55,160.49
$54,421.37
$53,698.81
$52,992.25
$52,301.13
$51,624.94
$50,963.20
$50,315.41
$49,681.15
$49,059.96
$48,451.44

$59,487.20
$50,754.74
$63,565.32
$61,728.40
$59,967.66
$58,278.61
$56,657.14
$55,099.45
$53,602.01
$52,161.56
$50,775.06
$49,439.69
$48,152.83
$46,912.02
$45,714.98
$44,559.58
$43,443.82
$42,365.82
$41,323.82
$40,316.18
$39,341.35
$38,397.87
$37,484.37
$36,599.54
$35,742.18
$34,911.12
$34,105.28
$33,323.63
$35,699.83
$34,903.66
$34,130.52
$33,379.52
$32,649.81
$31,940.59
$31,251.10
$30,580.59
$29,928.39
$29,293.82
$28,676.26
$28,075.12
$27,489.81
$26,919.78
$26,364.53
$25,823.54
$25,296.34
$24,782.47
$24,281.50

$64,613.41
$55,619.78
$70,460.20
$69,211.59
$68,011.17
$66,856.11
$65,743.81
$64,671.87
$63,638.06
$62,640.32
$61,676.73
$60,745.51
$59,845.01
$58,973.68
$58,130.09
$57,312.89
$56,520.81
$55,752.69
$55,007.42
$54,283.96
$53,581.34
$52,898.63
$52,234.99
$51,589.59
$50,961.67
$50,350.50
$49,755.41
$49,175.75
$53,620.18
$53,012.82
$52,420.57
$51,842.84
$51,279.10
$50,728.81
$50,191.49
$49,666.67
$49,153.92
$48,652.79
$48,162.89
$47,683.83
$47,215.25
$46,756.80
$46,308.13
$45,868.93
$45,438.89
$45,017.73
$44,605.15

$46,575.01
$39,846.18
$50,078.65
$48,802.14
$47,576.41
$46,398.50
$45,265.68
$44,175.45
$43,125.47
$42,113.59
$41,137.79
$40,196.22
$39,287.13
$38,408.91
$37,560.04
$36,739.12
$35,944.81
$35,175.89
$34,431.18
$33,709.59
$33,010.10
$32,331.74
$31,673.61
$31,034.84
$30,414.62
$29,812.20
$29,226.84
$28,657.87
$31,000.77
$30,407.21
$29,829.69
$29,267.60
$28,720.37
$28,187.45
$27,668.30
$27,162.45
$26,669.40
$26,188.72
$25,719.97
$25,262.74
$24,816.64
$24,381.29
$23,956.35
$23,541.46
$23,136.30
$22,740.55
$22,353.93

88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134

$47,855.19
$47,270.84
$46,698.02
$46,136.37
$45,585.57
$45,045.29
$44,515.23
$43,995.08
$43,484.57
$42,983.42
$42,491.37
$42,008.16
$41,533.55
$41,067.30
$40,609.19
$40,159.00
$39,716.52
$39,281.55
$38,853.88
$38,433.34
$38,019.74
$37,612.90
$37,212.66
$36,818.84
$36,431.30
$36,049.87
$35,674.42
$35,304.78
$34,940.84
$34,582.44
$34,229.47
$33,881.79
$33,539.29
$33,201.84
$32,869.33
$32,541.65
$32,218.70
$31,900.35
$31,586.53
$31,277.12
$30,972.03
$30,671.16
$30,374.44
$30,081.77
$29,793.06
$29,508.23
$29,227.21

$23,793.00
$23,316.58
$22,851.85
$22,398.44
$21,955.99
$21,524.17
$21,102.65
$20,691.11
$20,289.27
$19,896.81
$19,513.47
$19,138.98
$18,773.08
$18,415.52
$18,066.07
$17,724.48
$17,390.55
$17,064.04
$16,744.77
$16,432.52
$16,127.11
$15,828.35
$15,536.06
$15,250.07
$14,970.20
$14,696.30
$14,428.21
$14,165.78
$13,908.87
$13,657.32
$13,411.01
$13,169.79
$12,933.55
$12,702.16
$12,475.49
$12,253.43
$12,035.86
$11,822.69
$11,613.79
$11,409.07
$11,208.42
$11,011.75
$10,818.97
$10,629.97
$10,444.68
$10,263.01
$10,084.87

$44,200.89
$43,804.70
$43,416.32
$43,035.52
$42,662.07
$42,295.76
$41,936.38
$41,583.72
$41,237.59
$40,897.81
$40,564.19
$40,236.58
$39,914.79
$39,598.67
$39,288.07
$38,982.84
$38,682.83
$38,387.92
$38,097.96
$37,812.83
$37,532.41
$37,256.57
$36,985.20
$36,718.20
$36,455.44
$36,196.83
$35,942.27
$35,691.66
$35,444.90
$35,201.91
$34,962.59
$34,726.86
$34,494.65
$34,265.85
$34,040.41
$33,818.24
$33,599.28
$33,383.44
$33,170.66
$32,960.88
$32,754.03
$32,550.04
$32,348.86
$32,150.43
$31,954.68
$31,761.57
$31,571.03

$21,976.13
$21,606.89
$21,245.94
$20,893.02
$20,547.91
$20,210.35
$19,880.13
$19,557.04
$19,240.86
$18,931.39
$18,628.45
$18,331.85
$18,041.41
$17,756.96
$17,478.33
$17,205.37
$16,937.93
$16,675.85
$16,418.99
$16,167.22
$15,920.40
$15,678.40
$15,441.10
$15,208.38
$14,980.12
$14,756.21
$14,536.54
$14,321.01
$14,109.52
$13,901.96
$13,698.24
$13,498.27
$13,301.96
$13,109.22
$12,919.97
$12,734.12
$12,551.60
$12,372.34
$12,196.25
$12,023.26
$11,853.31
$11,686.32
$11,522.23
$11,360.98
$11,202.50
$11,046.73
$10,893.61

135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181

$28,949.91
$28,676.25
$28,406.17
$28,139.60
$27,876.45
$27,616.67
$27,360.19
$27,106.94
$26,856.87
$26,609.90
$26,365.98
$26,125.06
$25,887.07
$25,651.96
$25,419.67
$25,190.16
$24,963.38
$24,739.27
$24,517.78
$24,298.87
$24,082.50
$23,868.60
$23,657.16
$23,448.11
$23,241.41
$23,037.04
$22,834.94
$22,635.08
$22,437.41
$22,241.91
$22,048.54
$21,857.25
$21,668.02
$21,480.81
$21,295.59
$21,112.32
$20,930.98
$20,751.53
$20,573.94
$20,398.18
$20,224.22
$20,052.04
$19,881.61
$19,712.90
$19,545.87
$19,380.52
$19,216.80

$9,910.18
$9,738.86
$9,570.84
$9,406.03
$9,244.37
$9,085.79
$8,930.21
$8,777.57
$8,627.81
$8,480.86
$8,336.66
$8,195.14
$8,056.26
$7,919.95
$7,786.16
$7,654.84
$7,525.92
$7,399.36
$7,275.12
$7,153.14
$7,033.36
$6,915.76
$6,800.28
$6,686.88
$6,575.51
$6,466.14
$6,358.72
$6,253.21
$6,149.58
$6,047.78
$5,947.78
$5,849.55
$5,753.04
$5,658.22
$5,565.07
$5,473.54
$5,383.60
$5,295.23
$5,208.39
$5,123.06
$5,039.19
$4,956.77
$4,875.77
$4,796.16
$4,717.91
$4,641.00
$4,565.39

$31,383.02
$31,197.48
$31,014.37
$30,833.63
$30,655.22
$30,479.09
$30,305.19
$30,133.49
$29,963.93
$29,796.49
$29,631.11
$29,467.76
$29,306.40
$29,147.00
$28,989.51
$28,833.90
$28,680.14
$28,528.19
$28,378.02
$28,229.60
$28,082.90
$27,937.88
$27,794.51
$27,652.78
$27,512.64
$27,374.07
$27,237.05
$27,101.54
$26,967.52
$26,834.97
$26,703.86
$26,574.17
$26,445.87
$26,318.94
$26,193.36
$26,069.11
$25,946.15
$25,824.49
$25,704.08
$25,584.91
$25,466.97
$25,350.23
$25,234.68
$25,120.29
$25,007.05
$24,894.93
$24,783.93

$10,743.09
$10,595.11
$10,449.61
$10,306.55
$10,165.86
$10,027.51
$9,891.44
$9,757.61
$9,625.96
$9,496.46
$9,369.06
$9,243.71
$9,120.39
$8,999.03
$8,879.62
$8,762.10
$8,646.44
$8,532.61
$8,420.56
$8,310.27
$8,201.69
$8,094.81
$7,989.57
$7,885.96
$7,783.94
$7,683.48
$7,584.55
$7,487.13
$7,391.18
$7,296.68
$7,203.60
$7,111.91
$7,021.60
$6,932.63
$6,844.98
$6,758.62
$6,673.54
$6,589.71
$6,507.11
$6,425.72
$6,345.51
$6,266.46
$6,188.56
$6,111.78
$6,036.11
$5,961.52
$5,887.99

182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228

$19,054.70
$18,894.19
$18,735.25
$18,577.85
$18,421.97
$18,267.59
$18,114.68
$17,963.23
$17,813.21
$17,664.60
$17,517.38
$17,371.53
$17,227.03
$17,083.87
$16,942.02
$16,801.46
$16,662.18
$16,524.15
$16,387.37
$16,251.81
$16,117.46
$15,984.29
$15,852.31
$15,721.47
$15,591.78
$15,463.22
$15,335.77
$15,209.41
$15,084.14
$14,959.94
$14,836.79
$14,714.68
$14,593.59
$14,419.84
$14,247.58
$14,076.79
$13,907.47
$13,739.59
$13,573.14
$13,408.10
$13,244.47
$13,082.21
$12,921.33
$12,761.81
$12,603.63
$12,446.78
$12,291.24

$4,491.08
$4,418.03
$4,346.21
$4,275.61
$4,206.20
$4,137.96
$4,070.87
$4,004.91
$3,940.05
$3,876.28
$3,813.57
$3,751.90
$3,691.27
$3,631.64
$3,573.00
$3,515.33
$3,458.61
$3,402.84
$3,347.98
$3,294.02
$3,240.95
$3,188.75
$3,137.41
$3,086.90
$3,037.23
$2,988.36
$2,940.29
$2,893.00
$2,846.48
$2,800.71
$2,755.68
$2,711.39
$2,667.81
$2,615.19
$2,563.52
$2,512.75
$2,462.89
$2,413.92
$2,365.81
$2,318.56
$2,272.15
$2,226.57
$2,181.79
$2,137.81
$2,094.62
$2,052.19
$2,010.51

$24,674.03
$24,565.20
$24,457.44
$24,350.72
$24,245.04
$24,140.36
$24,036.69
$23,934.01
$23,832.29
$23,731.53
$23,631.72
$23,532.83
$23,434.86
$23,337.80
$23,241.62
$23,146.32
$23,051.89
$22,958.31
$22,865.57
$22,773.66
$22,682.57
$22,592.28
$22,502.79
$22,414.09
$22,326.16
$22,238.99
$22,152.58
$22,066.91
$21,981.97
$21,897.76
$21,814.27
$21,731.47
$21,649.38
$21,531.57
$21,414.78
$21,298.99
$21,184.18
$21,070.36
$20,957.51
$20,845.61
$20,734.67
$20,624.66
$20,515.58
$20,407.42
$20,300.18
$20,193.83
$20,088.37

$5,815.52
$5,744.08
$5,673.65
$5,604.21
$5,535.75
$5,468.26
$5,401.71
$5,336.09
$5,271.39
$5,207.59
$5,144.67
$5,082.62
$5,021.43
$4,961.08
$4,901.56
$4,842.85
$4,784.94
$4,727.83
$4,671.49
$4,615.91
$4,561.08
$4,507.00
$4,453.64
$4,401.00
$4,349.06
$4,297.82
$4,247.25
$4,197.37
$4,148.14
$4,099.57
$4,051.63
$4,004.33
$3,957.65
$3,904.99
$3,853.08
$3,801.94
$3,751.54
$3,701.87
$3,652.92
$3,604.68
$3,557.13
$3,510.28
$3,464.09
$3,418.58
$3,373.72
$3,329.50
$3,285.91

229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275

$12,137.00
$11,984.06
$11,832.38
$11,681.97
$11,532.81
$11,384.88
$11,238.18
$11,092.69
$10,948.40
$10,805.29
$10,663.36
$10,522.60
$10,382.98
$10,244.51
$10,107.17
$9,970.94
$9,835.82
$9,701.80
$9,568.86
$9,436.99
$9,306.19
$9,176.44
$9,047.74
$8,920.07
$8,793.42
$8,667.78
$8,543.15
$8,419.51
$8,296.86
$8,175.17
$8,054.46
$7,934.70
$7,815.88
$7,698.00
$7,581.06
$7,465.03
$7,349.91
$7,235.69
$7,122.37
$7,009.93
$6,898.37
$6,787.68
$6,677.85
$6,568.87
$6,460.73
$6,353.43
$6,246.96

$1,969.58
$1,929.38
$1,889.89
$1,851.11
$1,813.02
$1,775.61
$1,738.87
$1,702.78
$1,667.34
$1,632.53
$1,598.35
$1,564.77
$1,531.80
$1,499.41
$1,467.61
$1,436.38
$1,405.71
$1,375.59
$1,346.01
$1,316.96
$1,288.43
$1,260.42
$1,232.91
$1,205.90
$1,179.38
$1,153.33
$1,127.76
$1,102.65
$1,077.99
$1,053.78
$1,030.01
$1,006.67
$983.75
$961.25
$939.16
$917.47
$896.18
$875.27
$854.75
$834.60
$814.82
$795.41
$776.35
$757.64
$739.27
$721.24
$703.55

$19,983.80
$19,880.10
$19,777.27
$19,675.29
$19,574.15
$19,473.86
$19,374.39
$19,275.75
$19,177.92
$19,080.90
$18,984.67
$18,889.23
$18,794.57
$18,700.68
$18,607.56
$18,515.20
$18,423.59
$18,332.72
$18,242.59
$18,153.18
$18,064.50
$17,976.53
$17,889.27
$17,802.70
$17,716.84
$17,631.65
$17,547.15
$17,463.33
$17,380.16
$17,297.66
$17,215.82
$17,134.62
$17,054.06
$16,974.14
$16,894.85
$16,816.18
$16,738.13
$16,660.69
$16,583.86
$16,507.62
$16,431.99
$16,356.94
$16,282.47
$16,208.58
$16,135.26
$16,062.51
$15,990.33

$3,242.95
$3,200.61
$3,158.87
$3,117.73
$3,077.17
$3,037.19
$2,997.78
$2,958.92
$2,920.62
$2,882.86
$2,845.64
$2,808.94
$2,772.75
$2,737.08
$2,701.91
$2,667.24
$2,633.05
$2,599.34
$2,566.10
$2,533.33
$2,501.01
$2,469.15
$2,437.73
$2,406.75
$2,376.19
$2,346.06
$2,316.35
$2,287.05
$2,258.16
$2,229.67
$2,201.56
$2,173.85
$2,146.52
$2,119.56
$2,092.97
$2,066.75
$2,040.89
$2,015.38
$1,990.22
$1,965.40
$1,940.92
$1,916.77
$1,892.96
$1,869.46
$1,846.29
$1,823.42
$1,800.87

276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322

$6,141.31
$6,036.47
$5,932.44
$5,829.20
$5,726.76
$5,625.10
$5,524.22
$5,424.10
$5,324.75
$5,226.15
$5,128.30
$5,031.19
$4,934.81
$4,839.16
$4,744.23
$4,650.02
$4,556.51
$4,463.71
$4,371.60
$4,280.18
$4,189.44
$4,099.37
$4,009.98
$3,921.25
$3,833.18
$3,745.76
$3,658.98
$3,572.85
$3,487.35
$3,402.48
$3,318.24
$3,234.61
$3,151.59
$3,069.18
$2,987.37
$2,906.16
$2,794.95
$2,684.55
$2,574.93
$2,466.10
$2,358.05
$2,250.78
$2,144.27
$2,038.52
$1,933.53
$1,829.29
$1,725.80

$686.18
$669.13
$652.40
$635.98
$619.86
$604.04
$588.51
$573.28
$558.32
$543.65
$529.25
$515.12
$501.26
$487.66
$474.31
$461.21
$448.36
$435.76
$423.39
$411.26
$399.36
$387.68
$376.23
$364.99
$353.97
$343.16
$332.56
$322.17
$311.97
$301.97
$292.16
$282.55
$273.12
$263.87
$254.81
$245.92
$234.64
$223.59
$212.76
$202.16
$191.77
$181.60
$171.64
$161.88
$152.33
$142.98
$133.82

$15,918.69
$15,847.61
$15,777.08
$15,707.09
$15,637.63
$15,568.70
$15,500.30
$15,432.42
$15,365.06
$15,298.21
$15,231.87
$15,166.03
$15,100.68
$15,035.83
$14,971.47
$14,907.59
$14,844.20
$14,781.27
$14,718.82
$14,656.84
$14,595.32
$14,534.25
$14,473.64
$14,413.48
$14,353.77
$14,294.50
$14,235.67
$14,177.27
$14,119.30
$14,061.76
$14,004.64
$13,947.94
$13,891.65
$13,835.78
$13,780.31
$13,725.25
$13,649.85
$13,574.99
$13,500.67
$13,426.89
$13,353.63
$13,280.90
$13,208.68
$13,136.99
$13,065.80
$12,995.13
$12,924.96

$1,778.62
$1,756.68
$1,735.03
$1,713.67
$1,692.60
$1,671.81
$1,651.30
$1,631.06
$1,611.10
$1,591.40
$1,571.97
$1,552.79
$1,533.87
$1,515.21
$1,496.79
$1,478.61
$1,460.68
$1,442.99
$1,425.52
$1,408.29
$1,391.29
$1,374.51
$1,357.95
$1,341.61
$1,325.49
$1,309.57
$1,293.87
$1,278.37
$1,263.07
$1,247.98
$1,233.08
$1,218.37
$1,203.86
$1,189.53
$1,175.39
$1,161.44
$1,145.92
$1,130.62
$1,115.54
$1,100.67
$1,086.00
$1,071.54
$1,057.29
$1,043.23
$1,029.37
$1,015.71
$1,002.23

323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344

$1,623.04
$1,521.02
$1,419.72
$1,319.14
$1,219.28
$1,120.13
$1,021.68
$923.94
$826.88
$730.52
$634.83
$539.83
$445.50
$351.83
$258.83
$166.48
$74.78
-$16.27
-$106.67
-$196.44
-$285.58
-$374.09

$124.86
$116.09
$107.50
$99.09
$90.87
$82.82
$74.94
$67.23
$59.70
$52.32
$45.11
$38.06
$31.16
$24.41
$17.82
$11.37
$5.07
-$1.09
-$7.11
-$13.00
-$18.74
-$24.36

-$10,000,000.00
$451,486.77
$600,596.87
$508,393.61
$447,609.28
$395,956.67
$356,254.42
$321,979.01
$293,609.69
$271,540.59
$251,261.13
$235,504.22
$221,276.56
$208,505.77

-$10,000,000.00
-$9,548,513.23
-$8,947,916.36
-$8,439,522.75
-$7,991,913.47
-$7,595,956.80
-$7,239,702.37
-$6,917,723.37
-$6,624,113.67
-$6,352,573.08
-$6,101,311.96
-$5,865,807.73
-$5,644,531.18
-$5,436,025.41

$12,855.29
$12,786.12
$12,717.44
$12,649.24
$12,581.54
$12,514.31
$12,447.57
$12,381.29
$12,315.49
$12,250.15
$12,185.28
$12,120.87
$12,056.91
$11,993.40
$11,930.34
$11,867.73
$11,805.56
$11,743.83
$11,682.53
$11,621.67
$11,561.23
$11,501.22

$988.95
$975.85
$962.93
$950.19
$937.63
$925.24
$913.03
$900.98
$889.11
$877.39
$865.85
$854.46
$843.22
$832.15
$821.23
$810.46
$799.83
$789.36
$779.03
$768.84
$758.79
$748.88

$196,767.03
$187,067.66
$176,210.30
$169,630.49
$161,625.05
$153,888.64
$147,106.04
$141,063.03
$135,773.54
$130,170.44
$125,396.14
$119,882.18
$116,031.73
$112,985.90
$108,913.23
$105,206.42
$101,204.01
$99,326.11
$94,982.97
$93,131.74
$92,142.82
$88,044.03
$85,282.69
$84,121.08
$80,381.46
$75,581.49
$77,817.00
$76,300.72
$71,619.67
$69,673.30
$69,988.03
$66,881.71
$57,379.50
$72,375.39
$70,785.61
$69,257.18
$67,786.52
$66,370.30
$65,005.46
$63,689.17
$62,418.80
$61,191.91
$60,006.25
$58,859.69
$57,750.28
$56,676.19
$55,635.69

-$5,239,258.38
-$5,052,190.72
-$4,875,980.42
-$4,706,349.94
-$4,544,724.89
-$4,390,836.25
-$4,243,730.21
-$4,102,667.18
-$3,966,893.64
-$3,836,723.20
-$3,711,327.06
-$3,591,444.89
-$3,475,413.16
-$3,362,427.25
-$3,253,514.02
-$3,148,307.60
-$3,047,103.59
-$2,947,777.48
-$2,852,794.51
-$2,759,662.78
-$2,667,519.96
-$2,579,475.93
-$2,494,193.24
-$2,410,072.16
-$2,329,690.70
-$2,254,109.21
-$2,176,292.21
-$2,099,991.49
-$2,028,371.82
-$1,958,698.52
-$1,888,710.49
-$1,821,828.79
-$1,764,449.28
-$1,692,073.89
-$1,621,288.28
-$1,552,031.10
-$1,484,244.59
-$1,417,874.29
-$1,352,868.83
-$1,289,179.67
-$1,226,760.87
-$1,165,568.96
-$1,105,562.71
-$1,046,703.02
-$988,952.74
-$932,276.55
-$876,640.86

$54,627.19
$53,649.19
$52,700.28
$51,779.14
$50,884.53
$50,015.28
$49,170.30
$48,348.55
$47,549.06
$46,770.90
$46,013.21
$45,275.15
$49,565.24
$48,807.44
$48,068.48
$47,347.64
$46,644.24
$45,957.64
$45,287.22
$44,632.40
$43,992.62
$43,367.36
$42,756.10
$42,158.38
$41,573.72
$41,001.70
$40,441.89
$39,893.90
$39,357.33
$38,831.84
$38,317.06
$37,812.66
$37,318.32
$36,833.74
$36,358.61
$35,892.65
$35,435.60
$34,987.19
$34,547.18
$34,115.31
$33,691.36
$33,275.10
$32,866.33
$32,464.83
$32,070.40
$31,682.86
$31,302.02

-$822,013.67
-$768,364.48
-$715,664.20
-$663,885.06
-$613,000.54
-$562,985.26
-$513,814.96
-$465,466.41
-$417,917.35
-$371,146.45
-$325,133.25
-$279,858.09
-$230,292.85
-$181,485.41
-$133,416.94
-$86,069.30
-$39,425.06
$6,532.58
$51,819.80
$96,452.20
$140,444.82
$183,812.17
$226,568.28
$268,726.66
$310,300.38
$351,302.08
$391,743.97
$431,637.87
$470,995.20
$509,827.04
$548,144.09
$585,956.75
$623,275.07
$660,108.81
$696,467.42
$732,360.07
$767,795.68
$802,782.87
$837,330.05
$871,445.35
$905,136.71
$938,411.81
$971,278.14
$1,003,742.96
$1,035,813.36
$1,067,496.22
$1,098,798.24

$30,927.70
$30,559.73
$30,197.95
$29,842.19
$29,492.30
$29,148.13
$28,809.54
$28,476.39
$28,148.55
$27,825.88
$27,508.26
$27,195.56
$26,887.68
$26,584.50
$26,285.90
$25,991.78
$25,702.03
$25,416.57
$25,135.28
$24,858.08
$24,584.87
$24,315.57
$24,050.08
$23,788.33
$23,530.24
$23,275.73
$23,024.71
$22,777.12
$22,532.89
$22,291.94
$22,054.20
$21,819.62
$21,588.12
$21,359.64
$21,134.13
$20,911.52
$20,691.76
$20,474.79
$20,260.55
$20,049.00
$19,840.07
$19,633.73
$19,429.92
$19,228.59
$19,029.70
$18,833.20
$18,639.04

$1,129,725.94
$1,160,285.67
$1,190,483.61
$1,220,325.80
$1,249,818.10
$1,278,966.22
$1,307,775.77
$1,336,252.16
$1,364,400.70
$1,392,226.58
$1,419,734.83
$1,446,930.40
$1,473,818.08
$1,500,402.57
$1,526,688.47
$1,552,680.25
$1,578,382.28
$1,603,798.85
$1,628,934.13
$1,653,792.21
$1,678,377.08
$1,702,692.64
$1,726,742.73
$1,750,531.06
$1,774,061.30
$1,797,337.03
$1,820,361.74
$1,843,138.86
$1,865,671.75
$1,887,963.68
$1,910,017.88
$1,931,837.50
$1,953,425.62
$1,974,785.26
$1,995,919.39
$2,016,830.92
$2,037,522.68
$2,057,997.47
$2,078,258.02
$2,098,307.02
$2,118,147.09
$2,137,780.82
$2,157,210.74
$2,176,439.33
$2,195,469.03
$2,214,302.22
$2,232,941.26

$18,447.19
$18,257.60
$18,070.23
$17,885.05
$17,702.00
$17,521.06
$17,342.18
$17,165.34
$16,990.48
$16,817.59
$16,646.62
$16,477.55
$16,310.34
$16,144.95
$15,981.36
$15,819.54
$15,659.46
$15,501.09
$15,344.40
$15,189.37
$15,035.96
$14,884.15
$14,733.92
$14,585.23
$14,438.07
$14,292.42
$14,148.24
$14,005.51
$13,864.22
$13,724.33
$13,585.84
$13,448.71
$13,312.92
$13,178.47
$13,045.31
$12,913.45
$12,782.85
$12,653.49
$12,525.37
$12,398.46
$12,272.74
$12,148.20
$12,024.82
$11,902.58
$11,781.47
$11,661.47
$11,542.57

$2,251,388.45
$2,269,646.06
$2,287,716.29
$2,305,601.34
$2,323,303.34
$2,340,824.40
$2,358,166.58
$2,375,331.92
$2,392,322.40
$2,409,139.99
$2,425,786.62
$2,442,264.16
$2,458,574.50
$2,474,719.45
$2,490,700.81
$2,506,520.36
$2,522,179.82
$2,537,680.91
$2,553,025.31
$2,568,214.68
$2,583,250.63
$2,598,134.78
$2,612,868.70
$2,627,453.93
$2,641,892.01
$2,656,184.42
$2,670,332.66
$2,684,338.17
$2,698,202.39
$2,711,926.73
$2,725,512.57
$2,738,961.28
$2,752,274.20
$2,765,452.67
$2,778,497.98
$2,791,411.43
$2,804,194.27
$2,816,847.77
$2,829,373.14
$2,841,771.60
$2,854,044.34
$2,866,192.54
$2,878,217.37
$2,890,119.95
$2,901,901.42
$2,913,562.90
$2,925,105.46

$11,424.74
$11,307.98
$11,192.27
$11,077.59
$10,963.93
$10,851.28
$10,739.62
$10,628.95
$10,519.23
$10,410.48
$10,302.66
$10,195.77
$10,089.79
$9,984.72
$9,880.54
$9,777.24
$9,674.81
$9,527.82
$9,382.10
$9,237.62
$9,094.38
$8,952.36
$8,811.55
$8,671.93
$8,533.51
$8,396.25
$8,260.15
$8,125.20
$7,991.39
$7,858.70
$7,727.12
$7,596.64
$7,467.25
$7,338.95
$7,211.70
$7,085.52
$6,960.38
$6,836.28
$6,713.20
$6,591.13
$6,470.07
$6,350.01
$6,230.93
$6,112.82
$5,995.68
$5,879.49
$5,764.25

$2,936,530.20
$2,947,838.18
$2,959,030.45
$2,970,108.03
$2,981,071.96
$2,991,923.24
$3,002,662.87
$3,013,291.81
$3,023,811.05
$3,034,221.52
$3,044,524.18
$3,054,719.95
$3,064,809.74
$3,074,794.46
$3,084,675.00
$3,094,452.24
$3,104,127.04
$3,113,654.86
$3,123,036.96
$3,132,274.58
$3,141,368.95
$3,150,321.31
$3,159,132.86
$3,167,804.79
$3,176,338.30
$3,184,734.55
$3,192,994.70
$3,201,119.90
$3,209,111.29
$3,216,969.99
$3,224,697.11
$3,232,293.75
$3,239,761.00
$3,247,099.95
$3,254,311.65
$3,261,397.17
$3,268,357.55
$3,275,193.82
$3,281,907.02
$3,288,498.15
$3,294,968.23
$3,301,318.23
$3,307,549.16
$3,313,661.98
$3,319,657.65
$3,325,537.14
$3,331,301.39

$5,649.94
$5,536.56
$5,424.10
$5,312.55
$5,201.90
$5,092.14
$4,983.26
$4,875.26
$4,768.12
$4,661.83
$4,556.40
$4,451.81
$4,348.05
$4,245.11
$4,142.99
$4,041.67
$3,941.16
$3,841.44
$3,742.51
$3,644.35
$3,546.97
$3,450.35
$3,354.48
$3,259.36
$3,164.99
$3,071.35
$2,978.43
$2,886.24
$2,794.76
$2,703.99
$2,613.92
$2,524.55
$2,435.86
$2,347.85
$2,260.52
$2,173.86
$2,087.86
$2,002.52
$1,917.82
$1,833.77
$1,750.36
$1,667.58
$1,585.43
$1,503.90
$1,422.99
$1,342.68
$1,262.98

$3,336,951.33
$3,342,487.89
$3,347,912.00
$3,353,224.55
$3,358,426.45
$3,363,518.59
$3,368,501.85
$3,373,377.10
$3,378,145.22
$3,382,807.05
$3,387,363.45
$3,391,815.26
$3,396,163.31
$3,400,408.41
$3,404,551.40
$3,408,593.08
$3,412,534.24
$3,416,375.68
$3,420,118.19
$3,423,762.55
$3,427,309.52
$3,430,759.87
$3,434,114.35
$3,437,373.71
$3,440,538.70
$3,443,610.05
$3,446,588.48
$3,449,474.73
$3,452,269.49
$3,454,973.48
$3,457,587.41
$3,460,111.95
$3,462,547.81
$3,464,895.67
$3,467,156.19
$3,469,330.05
$3,471,417.91
$3,473,420.42
$3,475,338.24
$3,477,172.02
$3,478,922.38
$3,480,589.96
$3,482,175.40
$3,483,679.30
$3,485,102.29
$3,486,444.97
$3,487,707.95

$1,183.88
$1,105.37
$1,027.45
$950.11
$873.35
$797.16
$721.54
$646.47
$571.97
$498.02
$424.61
$351.74
$279.42
$207.62
$136.35
$65.61

$3,488,891.83
$3,489,997.21
$3,491,024.66
$3,491,974.77
$3,492,848.11
$3,493,645.27
$3,494,366.81
$3,495,013.28
$3,495,585.25
$3,496,083.27
$3,496,507.88
$3,496,859.63
$3,497,139.04
$3,497,346.66
$3,497,483.02
$3,497,548.62

Cumulative Profits $100

Undiscounted
PV10
-$10,000,000.00 -$10,000,000.00
-$9,460,977.68 -$9,463,151.22
-$8,743,352.35 -$8,753,248.50
-$8,135,411.21 -$8,155,989.19
-$7,599,728.48 -$7,633,448.23
-$7,125,487.06 -$7,174,157.16
-$6,698,462.27 -$6,763,593.88
-$6,312,222.30 -$6,394,944.35
-$5,959,743.51 -$6,060,968.00
-$5,633,509.63 -$5,754,125.09
-$5,331,411.24 -$5,472,066.56
-$5,048,043.42 -$5,209,450.47
-$4,781,593.57 -$4,964,346.56
-$4,530,332.20 -$4,734,936.19
-$4,293,038.37 -$4,519,894.52
-$4,067,271.76 -$4,316,833.13
-$3,854,450.12 -$4,126,839.59
-$3,649,421.26 -$3,945,182.07
-$3,453,921.82 -$3,773,272.15
-$3,267,641.29 -$3,610,697.91
-$3,089,438.49 -$3,456,338.48
-$2,918,429.10 -$3,309,319.20
-$2,753,709.61 -$3,168,769.72
-$2,595,670.68 -$3,034,928.24
-$2,443,315.35 -$2,906,863.91
-$2,297,552.50 -$2,785,247.38
-$2,156,367.51 -$2,668,323.19
-$2,018,786.67 -$2,555,233.73
-$1,886,067.04 -$2,446,950.22
-$1,757,769.93 -$2,343,049.55
-$1,634,263.33 -$2,243,762.15
-$1,512,958.63 -$2,146,967.93
-$1,396,873.38 -$2,055,014.19
-$1,282,966.68 -$1,965,449.60
-$1,170,184.76 -$1,877,432.58
-$1,062,340.05 -$1,793,886.16
-$957,800.75 -$1,713,490.95
-$854,608.32 -$1,634,716.99
-$755,931.04 -$1,559,933.84
-$663,080.65 -$1,490,055.69
-$567,412.50 -$1,418,584.39
-$473,537.87 -$1,348,968.63
-$385,358.64 -$1,284,037.85
-$299,513.89 -$1,221,269.35
-$213,217.26 -$1,158,624.59

Cumulative Profits 85
Undiscounted
PV10
-$10,000,000.00 -$10,000,000.00
-$9,638,474.92 -$9,639,932.72
-$9,155,143.08 -$9,161,802.18
-$8,744,008.07 -$8,757,891.02
-$8,380,261.44 -$8,403,068.10
-$8,056,942.55 -$8,089,941.76
-$7,764,658.31 -$7,808,924.88
-$7,499,258.16 -$7,555,611.78
-$7,256,126.61 -$7,325,242.78
-$7,030,241.28 -$7,112,783.82
-$6,820,281.52 -$6,916,751.85
-$6,622,603.07 -$6,733,549.88
-$6,436,035.70 -$6,561,928.88
-$6,259,453.46 -$6,400,703.15
-$6,092,076.31 -$6,249,021.74
-$5,932,248.18 -$6,105,267.44
-$5,781,042.00 -$5,970,280.23
-$5,634,845.38 -$5,840,748.64
-$5,494,942.88 -$5,717,727.17
-$5,361,163.17 -$5,600,972.44
-$5,232,732.40 -$5,489,725.58
-$5,109,052.85 -$5,383,396.46
-$4,989,504.97 -$5,281,390.37
-$4,874,407.07 -$5,183,915.18
-$4,763,064.64 -$5,090,324.79
-$4,656,176.46 -$5,001,143.17
-$4,552,292.58 -$4,915,110.38
-$4,450,714.59 -$4,831,614.74
-$4,352,393.28 -$4,751,396.18
-$4,257,027.86 -$4,674,165.05
-$4,164,917.34 -$4,600,117.08
-$4,074,144.95 -$4,527,685.89
-$3,986,991.76 -$4,458,649.89
-$3,901,190.39 -$4,391,184.46
-$3,815,950.14 -$4,324,661.44
-$3,734,172.56 -$4,261,309.03
-$3,654,642.06 -$4,200,146.65
-$3,575,876.70 -$4,140,019.57
-$3,500,314.29 -$4,082,754.15
-$3,428,993.06 -$4,029,078.62
-$3,355,267.15 -$3,973,999.82
-$3,282,686.26 -$3,920,175.12
-$3,214,294.66 -$3,869,814.96
-$3,147,505.95 -$3,820,979.97
-$3,080,150.84 -$3,772,085.31

Total Profit
$100
Undicounted
$6,134,525.82

-$130,690.80
-$59,844.16
$29,591.66
$117,135.37
$202,860.00
$286,834.29
$369,123.04
$449,787.41
$528,885.17
$606,470.98
$682,596.59
$757,311.06
$830,660.93
$902,690.43
$973,441.57
$1,042,954.35
$1,111,266.85
$1,178,415.36
$1,244,434.50
$1,309,357.34
$1,373,215.44
$1,436,038.99
$1,497,856.87
$1,558,696.73
$1,618,585.07
$1,677,547.26
$1,735,607.68
$1,792,789.69
$1,854,537.54
$1,915,389.61
$1,975,368.15
$2,034,494.59
$2,092,789.55
$2,150,272.88
$2,206,963.71
$2,262,880.48
$2,318,040.98
$2,372,462.35
$2,426,161.16
$2,479,153.41
$2,531,454.54
$2,583,079.48
$2,634,042.68
$2,684,358.09
$2,734,039.24
$2,783,099.20
$2,831,550.64

-$1,099,137.38
-$1,048,382.64
-$984,817.33
-$923,088.92
-$863,121.27
-$804,842.66
-$748,185.52
-$693,086.07
-$639,484.06
-$587,322.50
-$536,547.44
-$487,107.75
-$438,954.92
-$392,042.90
-$346,327.92
-$301,768.34
-$258,324.52
-$215,958.70
-$174,634.88
-$134,318.70
-$94,977.35
-$56,579.47
-$19,095.11
$17,504.43
$53,246.61
$88,157.73
$122,263.01
$155,586.63
$191,286.46
$226,190.12
$260,320.63
$293,700.15
$326,349.96
$358,290.56
$389,541.65
$420,122.24
$450,050.63
$479,344.45
$508,020.71
$536,095.83
$563,585.64
$590,505.42
$616,869.95
$642,693.49
$667,989.83
$692,772.30
$717,053.80

-$3,015,537.44
-$2,959,917.65
-$2,889,457.45
-$2,820,245.86
-$2,752,234.70
-$2,685,378.59
-$2,619,634.77
-$2,554,962.90
-$2,491,324.84
-$2,428,684.52
-$2,367,007.79
-$2,306,262.28
-$2,246,417.28
-$2,187,443.59
-$2,129,313.51
-$2,072,000.62
-$2,015,479.81
-$1,959,727.11
-$1,904,719.69
-$1,850,435.73
-$1,796,854.39
-$1,743,955.76
-$1,691,720.77
-$1,640,131.19
-$1,589,169.52
-$1,538,819.01
-$1,489,063.60
-$1,439,887.85
-$1,386,267.67
-$1,333,254.85
-$1,280,834.28
-$1,228,991.43
-$1,177,712.34
-$1,126,983.53
-$1,076,792.04
-$1,027,125.36
-$977,971.45
-$929,318.66
-$881,155.77
-$833,471.94
-$786,256.68
-$739,499.89
-$693,191.76
-$647,322.83
-$601,883.93
-$556,866.21
-$512,261.06

-$3,725,510.30
-$3,685,664.12
-$3,635,585.47
-$3,586,783.33
-$3,539,206.92
-$3,492,808.42
-$3,447,542.74
-$3,403,367.29
-$3,360,241.81
-$3,318,128.23
-$3,276,990.44
-$3,236,794.22
-$3,197,507.09
-$3,159,098.18
-$3,121,538.13
-$3,084,799.01
-$3,048,854.20
-$3,013,678.31
-$2,979,247.14
-$2,945,537.55
-$2,912,527.45
-$2,880,195.70
-$2,848,522.10
-$2,817,487.26
-$2,787,072.64
-$2,757,260.45
-$2,728,033.61
-$2,699,375.74
-$2,668,374.97
-$2,637,967.77
-$2,608,138.08
-$2,578,870.47
-$2,550,150.10
-$2,521,962.66
-$2,494,294.36
-$2,467,131.91
-$2,440,462.51
-$2,414,273.79
-$2,388,553.82
-$2,363,291.08
-$2,338,474.45
-$2,314,093.15
-$2,290,136.81
-$2,266,595.35
-$2,243,459.06
-$2,220,718.51
-$2,198,364.58

$2,879,405.83
$2,926,676.67
$2,973,374.69
$3,019,511.06
$3,065,096.63
$3,110,141.92
$3,154,657.14
$3,198,652.23
$3,242,136.80
$3,285,120.23
$3,327,611.60
$3,369,619.76
$3,411,153.31
$3,452,220.61
$3,492,829.80
$3,532,988.80
$3,572,705.32
$3,611,986.87
$3,650,840.75
$3,689,274.09
$3,727,293.83
$3,764,906.73
$3,802,119.39
$3,838,938.23
$3,875,369.53
$3,911,419.41
$3,947,093.82
$3,982,398.60
$4,017,339.44
$4,051,921.88
$4,086,151.35
$4,120,033.15
$4,153,572.44
$4,186,774.28
$4,219,643.62
$4,252,185.27
$4,284,403.97
$4,316,304.32
$4,347,890.85
$4,379,167.96
$4,410,139.99
$4,440,811.16
$4,471,185.60
$4,501,267.36
$4,531,060.42
$4,560,568.65
$4,589,795.86

$740,846.80
$764,163.38
$787,015.23
$809,413.67
$831,369.66
$852,893.82
$873,996.47
$894,687.59
$914,976.85
$934,873.66
$954,387.14
$973,526.12
$992,299.20
$1,010,714.73
$1,028,780.80
$1,046,505.28
$1,063,895.82
$1,080,959.87
$1,097,704.64
$1,114,137.16
$1,130,264.27
$1,146,092.63
$1,161,628.69
$1,176,878.75
$1,191,848.95
$1,206,545.25
$1,220,973.47
$1,235,139.25
$1,249,048.11
$1,262,705.43
$1,276,116.44
$1,289,286.23
$1,302,219.78
$1,314,921.93
$1,327,397.42
$1,339,650.85
$1,351,686.71
$1,363,509.40
$1,375,123.19
$1,386,532.26
$1,397,740.68
$1,408,752.43
$1,419,571.40
$1,430,201.37
$1,440,646.06
$1,450,909.07
$1,460,993.94

-$468,060.17
-$424,255.47
-$380,839.16
-$337,803.64
-$295,141.56
-$252,845.80
-$210,909.42
-$169,325.70
-$128,088.11
-$87,190.30
-$46,626.11
-$6,389.53
$33,525.25
$73,123.92
$112,411.99
$151,394.83
$190,077.66
$228,465.58
$266,563.54
$304,376.38
$341,908.79
$379,165.36
$416,150.56
$452,868.76
$489,324.19
$525,521.03
$561,463.29
$597,154.95
$632,599.85
$667,801.76
$702,764.35
$737,491.21
$771,985.86
$806,251.71
$840,292.12
$874,110.36
$907,709.64
$941,093.08
$974,263.74
$1,007,224.62
$1,039,978.65
$1,072,528.70
$1,104,877.56
$1,137,027.99
$1,168,982.67
$1,200,744.24
$1,232,315.27

-$2,176,388.45
-$2,154,781.56
-$2,133,535.63
-$2,112,642.60
-$2,092,094.70
-$2,071,884.34
-$2,052,004.21
-$2,032,447.17
-$2,013,206.32
-$1,994,274.93
-$1,975,646.48
-$1,957,314.63
-$1,939,273.23
-$1,921,516.27
-$1,904,037.94
-$1,886,832.57
-$1,869,894.64
-$1,853,218.79
-$1,836,799.80
-$1,820,632.58
-$1,804,712.18
-$1,789,033.78
-$1,773,592.68
-$1,758,384.30
-$1,743,404.18
-$1,728,647.97
-$1,714,111.43
-$1,699,790.41
-$1,685,680.90
-$1,671,778.94
-$1,658,080.70
-$1,644,582.43
-$1,631,280.47
-$1,618,171.25
-$1,605,251.29
-$1,592,517.16
-$1,579,965.56
-$1,567,593.22
-$1,555,396.97
-$1,543,373.71
-$1,531,520.41
-$1,519,834.09
-$1,508,311.86
-$1,496,950.88
-$1,485,748.39
-$1,474,701.66
-$1,463,808.05

$4,618,745.76
$4,647,422.01
$4,675,828.19
$4,703,967.79
$4,731,844.24
$4,759,460.91
$4,786,821.11
$4,813,928.05
$4,840,784.92
$4,867,394.82
$4,893,760.80
$4,919,885.85
$4,945,772.92
$4,971,424.87
$4,996,844.55
$5,022,034.71
$5,046,998.09
$5,071,737.36
$5,096,255.14
$5,120,554.01
$5,144,636.51
$5,168,505.11
$5,192,162.27
$5,215,610.37
$5,238,851.79
$5,261,888.82
$5,284,723.76
$5,307,358.84
$5,329,796.25
$5,352,038.17
$5,374,086.70
$5,395,943.95
$5,417,611.97
$5,439,092.79
$5,460,388.37
$5,481,500.70
$5,502,431.67
$5,523,183.20
$5,543,757.14
$5,564,155.32
$5,584,379.54
$5,604,431.59
$5,624,313.20
$5,644,026.09
$5,663,571.96
$5,682,952.48
$5,702,169.28

$1,470,904.12
$1,480,642.98
$1,490,213.81
$1,499,619.84
$1,508,864.21
$1,517,950.00
$1,526,880.21
$1,535,657.78
$1,544,285.60
$1,552,766.45
$1,561,103.11
$1,569,298.26
$1,577,354.52
$1,585,274.47
$1,593,060.63
$1,600,715.47
$1,608,241.39
$1,615,640.75
$1,622,915.87
$1,630,069.01
$1,637,102.37
$1,644,018.13
$1,650,818.42
$1,657,505.30
$1,664,080.81
$1,670,546.95
$1,676,905.67
$1,683,158.88
$1,689,308.46
$1,695,356.24
$1,701,304.02
$1,707,153.57
$1,712,906.61
$1,718,564.83
$1,724,129.90
$1,729,603.44
$1,734,987.04
$1,740,282.27
$1,745,490.67
$1,750,613.72
$1,755,652.91
$1,760,609.69
$1,765,485.46
$1,770,281.61
$1,774,999.52
$1,779,640.52
$1,784,205.91

$1,263,698.29
$1,294,895.78
$1,325,910.15
$1,356,743.78
$1,387,398.99
$1,417,878.08
$1,448,183.27
$1,478,316.76
$1,508,280.69
$1,538,077.17
$1,567,708.28
$1,597,176.05
$1,626,482.45
$1,655,629.45
$1,684,618.96
$1,713,452.86
$1,742,133.00
$1,770,661.19
$1,799,039.21
$1,827,268.81
$1,855,351.71
$1,883,289.59
$1,911,084.10
$1,938,736.88
$1,966,249.52
$1,993,623.59
$2,020,860.64
$2,047,962.18
$2,074,929.70
$2,101,764.67
$2,128,468.54
$2,155,042.71
$2,181,488.58
$2,207,807.53
$2,234,000.89
$2,260,069.99
$2,286,016.15
$2,311,840.63
$2,337,544.71
$2,363,129.63
$2,388,596.60
$2,413,946.83
$2,439,181.51
$2,464,301.80
$2,489,308.84
$2,514,203.78
$2,538,987.71

-$1,453,064.97
-$1,442,469.86
-$1,432,020.25
-$1,421,713.71
-$1,411,547.84
-$1,401,520.33
-$1,391,628.89
-$1,381,871.29
-$1,372,245.32
-$1,362,748.87
-$1,353,379.81
-$1,344,136.09
-$1,335,015.71
-$1,326,016.67
-$1,317,137.05
-$1,308,374.95
-$1,299,728.51
-$1,291,195.90
-$1,282,775.34
-$1,274,465.07
-$1,266,263.38
-$1,258,168.57
-$1,250,179.00
-$1,242,293.04
-$1,234,509.10
-$1,226,825.62
-$1,219,241.07
-$1,211,753.94
-$1,204,362.77
-$1,197,066.09
-$1,189,862.49
-$1,182,750.58
-$1,175,728.98
-$1,168,796.35
-$1,161,951.38
-$1,155,192.75
-$1,148,519.21
-$1,141,929.49
-$1,135,422.38
-$1,128,996.66
-$1,122,651.16
-$1,116,384.70
-$1,110,196.14
-$1,104,084.36
-$1,098,048.25
-$1,092,086.74
-$1,086,198.74

$5,721,223.98
$5,740,118.17
$5,758,853.42
$5,777,431.27
$5,795,853.24
$5,814,120.83
$5,832,235.51
$5,850,198.74
$5,868,011.94
$5,885,676.54
$5,903,193.92
$5,920,565.45
$5,937,792.49
$5,954,876.36
$5,971,818.38
$5,988,619.84
$6,005,282.01
$6,021,806.17
$6,038,193.54
$6,054,445.35
$6,070,562.81
$6,086,547.10
$6,102,399.41
$6,118,120.88
$6,133,712.67
$6,149,175.89
$6,164,511.66
$6,179,721.07
$6,194,805.21
$6,209,765.15
$6,224,601.94
$6,239,316.61
$6,253,910.21
$6,268,330.05
$6,282,577.62
$6,296,654.42
$6,310,561.89
$6,324,301.47
$6,337,874.61
$6,351,282.71
$6,364,527.18
$6,377,609.39
$6,390,530.73
$6,403,292.54
$6,415,896.17
$6,428,342.95
$6,440,634.19

$1,788,696.99
$1,793,115.02
$1,797,461.23
$1,801,736.84
$1,805,943.04
$1,810,081.00
$1,814,151.87
$1,818,156.78
$1,822,096.83
$1,825,973.10
$1,829,786.67
$1,833,538.57
$1,837,229.84
$1,840,861.48
$1,844,434.48
$1,847,949.81
$1,851,408.42
$1,854,811.26
$1,858,159.23
$1,861,453.25
$1,864,694.20
$1,867,882.96
$1,871,020.36
$1,874,107.27
$1,877,144.49
$1,880,132.85
$1,883,073.14
$1,885,966.13
$1,888,812.61
$1,891,613.32
$1,894,369.00
$1,897,080.39
$1,899,748.20
$1,902,363.39
$1,904,926.91
$1,907,439.66
$1,909,902.56
$1,912,316.48
$1,914,682.29
$1,917,000.85
$1,919,273.01
$1,921,499.58
$1,923,681.37
$1,925,819.18
$1,927,913.79
$1,929,965.98
$1,931,976.49

$2,563,661.74
$2,588,226.95
$2,612,684.39
$2,637,035.11
$2,661,280.14
$2,685,420.51
$2,709,457.20
$2,733,391.21
$2,757,223.50
$2,780,955.04
$2,804,586.76
$2,828,119.59
$2,851,554.45
$2,874,892.25
$2,898,133.87
$2,921,280.20
$2,944,332.09
$2,967,290.39
$2,990,155.96
$3,012,929.62
$3,035,612.19
$3,058,204.47
$3,080,707.26
$3,103,121.35
$3,125,447.51
$3,147,686.50
$3,169,839.08
$3,191,905.98
$3,213,887.96
$3,235,785.72
$3,257,599.99
$3,279,331.46
$3,300,980.84
$3,322,512.41
$3,343,927.19
$3,365,226.18
$3,386,410.37
$3,407,480.73
$3,428,438.23
$3,449,283.84
$3,470,018.51
$3,490,643.17
$3,511,158.75
$3,531,566.17
$3,551,866.35
$3,572,060.18
$3,592,148.55

-$1,080,383.22
-$1,074,639.14
-$1,068,965.50
-$1,063,361.29
-$1,057,825.53
-$1,052,357.27
-$1,046,955.56
-$1,041,619.46
-$1,036,348.07
-$1,031,140.48
-$1,025,995.81
-$1,020,913.19
-$1,015,891.76
-$1,010,930.68
-$1,006,029.13
-$1,001,186.28
-$996,401.33
-$991,673.50
-$987,002.02
-$982,386.11
-$977,825.02
-$973,318.03
-$968,864.39
-$964,463.39
-$960,114.33
-$955,816.52
-$951,569.26
-$947,371.90
-$943,223.76
-$939,124.19
-$935,072.56
-$931,068.22
-$927,110.57
-$923,205.59
-$919,352.50
-$915,550.56
-$911,799.02
-$908,097.15
-$904,444.23
-$900,839.56
-$897,282.42
-$893,772.15
-$890,308.05
-$886,889.47
-$883,515.76
-$880,186.26
-$876,900.35

$6,452,771.19
$6,464,755.25
$6,476,587.63
$6,488,269.60
$6,499,802.41
$6,511,187.29
$6,522,425.47
$6,533,518.16
$6,544,466.55
$6,555,271.85
$6,565,935.21
$6,576,457.81
$6,586,840.79
$6,597,085.30
$6,607,192.47
$6,617,163.41
$6,626,999.23
$6,636,701.02
$6,646,269.88
$6,655,706.87
$6,665,013.06
$6,674,189.51
$6,683,237.25
$6,692,157.31
$6,700,950.73
$6,709,618.52
$6,718,161.67
$6,726,581.18
$6,734,878.03
$6,743,053.21
$6,751,107.67
$6,759,042.36
$6,766,858.25
$6,774,556.25
$6,782,137.31
$6,789,602.33
$6,796,952.24
$6,804,187.93
$6,811,310.30
$6,818,320.23
$6,825,218.60
$6,832,006.28
$6,838,684.13
$6,845,252.99
$6,851,713.72
$6,858,067.15
$6,864,314.11

$1,933,946.08
$1,935,875.46
$1,937,765.35
$1,939,616.47
$1,941,429.49
$1,943,205.10
$1,944,943.97
$1,946,646.75
$1,948,314.09
$1,949,946.62
$1,951,544.97
$1,953,109.74
$1,954,641.54
$1,956,140.95
$1,957,608.56
$1,959,044.94
$1,960,450.65
$1,961,826.24
$1,963,172.24
$1,964,489.20
$1,965,777.64
$1,967,038.06
$1,968,270.97
$1,969,476.88
$1,970,656.25
$1,971,809.59
$1,972,937.35
$1,974,039.99
$1,975,117.98
$1,976,171.76
$1,977,201.77
$1,978,208.43
$1,979,192.18
$1,980,153.43
$1,981,092.59
$1,982,010.06
$1,982,906.24
$1,983,781.51
$1,984,636.26
$1,985,470.86
$1,986,285.69
$1,987,081.10
$1,987,857.44
$1,988,615.08
$1,989,354.35
$1,990,075.60
$1,990,779.15

$3,612,132.35
$3,632,012.45
$3,651,789.72
$3,671,465.01
$3,691,039.16
$3,710,513.02
$3,729,887.42
$3,749,163.17
$3,768,341.09
$3,787,421.98
$3,806,406.65
$3,825,295.88
$3,844,090.44
$3,862,791.13
$3,881,398.69
$3,899,913.89
$3,918,337.48
$3,936,670.20
$3,954,912.78
$3,973,065.97
$3,991,130.46
$4,009,106.99
$4,026,996.26
$4,044,798.96
$4,062,515.80
$4,080,147.46
$4,097,694.61
$4,115,157.93
$4,132,538.10
$4,149,835.76
$4,167,051.58
$4,184,186.20
$4,201,240.26
$4,218,214.40
$4,235,109.25
$4,251,925.43
$4,268,663.56
$4,285,324.25
$4,301,908.11
$4,318,415.73
$4,334,847.72
$4,351,204.65
$4,367,487.12
$4,383,695.70
$4,399,830.96
$4,415,893.47
$4,431,883.80

-$873,657.39
-$870,456.78
-$867,297.92
-$864,180.19
-$861,103.02
-$858,065.83
-$855,068.06
-$852,109.14
-$849,188.52
-$846,305.65
-$843,460.02
-$840,651.08
-$837,878.33
-$835,141.24
-$832,439.33
-$829,772.09
-$827,139.05
-$824,539.71
-$821,973.61
-$819,440.28
-$816,939.27
-$814,470.12
-$812,032.39
-$809,625.64
-$807,249.45
-$804,903.39
-$802,587.03
-$800,299.98
-$798,041.82
-$795,812.15
-$793,610.59
-$791,436.74
-$789,290.22
-$787,170.66
-$785,077.69
-$783,010.94
-$780,970.05
-$778,954.68
-$776,964.46
-$774,999.06
-$773,058.14
-$771,141.37
-$769,248.42
-$767,378.96
-$765,532.67
-$763,709.25
-$761,908.37

$6,870,455.42
$6,876,491.89
$6,882,424.33
$6,888,253.53
$6,893,980.30
$6,899,605.40
$6,905,129.61
$6,910,553.71
$6,915,878.46
$6,921,104.61
$6,926,232.91
$6,931,264.09
$6,936,198.91
$6,941,038.07
$6,945,782.30
$6,950,432.32
$6,954,988.83
$6,959,452.54
$6,963,824.14
$6,968,104.31
$6,972,293.75
$6,976,393.12
$6,980,403.10
$6,984,324.35
$6,988,157.52
$6,991,903.28
$6,995,562.26
$6,999,135.11
$7,002,622.46
$7,006,024.95
$7,009,343.18
$7,012,577.79
$7,015,729.38
$7,018,798.56
$7,021,785.93
$7,024,692.09
$7,027,487.05
$7,030,171.59
$7,032,746.52
$7,035,212.63
$7,037,570.68
$7,039,821.45
$7,041,965.72
$7,044,004.25
$7,045,937.78
$7,047,767.08
$7,049,492.87

$1,991,465.33
$1,992,134.46
$1,992,786.86
$1,993,422.83
$1,994,042.69
$1,994,646.73
$1,995,235.24
$1,995,808.52
$1,996,366.84
$1,996,910.49
$1,997,439.75
$1,997,954.87
$1,998,456.13
$1,998,943.79
$1,999,418.10
$1,999,879.31
$2,000,327.68
$2,000,763.44
$2,001,186.83
$2,001,598.08
$2,001,997.44
$2,002,385.12
$2,002,761.35
$2,003,126.34
$2,003,480.31
$2,003,823.47
$2,004,156.03
$2,004,478.20
$2,004,790.17
$2,005,092.14
$2,005,384.30
$2,005,666.85
$2,005,939.96
$2,006,203.84
$2,006,458.65
$2,006,704.57
$2,006,939.20
$2,007,162.79
$2,007,375.55
$2,007,577.71
$2,007,769.48
$2,007,951.08
$2,008,122.72
$2,008,284.61
$2,008,436.94
$2,008,579.92
$2,008,713.74

$4,447,802.49
$4,463,650.11
$4,479,427.19
$4,495,134.27
$4,510,771.90
$4,526,340.60
$4,541,840.91
$4,557,273.33
$4,572,638.39
$4,587,936.61
$4,603,168.47
$4,618,334.50
$4,633,435.18
$4,648,471.02
$4,663,442.49
$4,678,350.08
$4,693,194.27
$4,707,975.55
$4,722,694.37
$4,737,351.21
$4,751,946.52
$4,766,480.77
$4,780,954.42
$4,795,367.90
$4,809,721.67
$4,824,016.17
$4,838,251.84
$4,852,429.10
$4,866,548.40
$4,880,610.16
$4,894,614.80
$4,908,562.74
$4,922,454.39
$4,936,290.17
$4,950,070.48
$4,963,795.73
$4,977,445.58
$4,991,020.57
$5,004,521.25
$5,017,948.13
$5,031,301.76
$5,044,582.66
$5,057,791.34
$5,070,928.33
$5,083,994.13
$5,096,989.26
$5,109,914.22

-$760,129.75
-$758,373.07
-$756,638.04
-$754,924.38
-$753,231.78
-$751,559.97
-$749,908.68
-$748,277.61
-$746,666.51
-$745,075.11
-$743,503.14
-$741,950.35
-$740,416.48
-$738,901.27
-$737,404.48
-$735,925.87
-$734,465.18
-$733,022.20
-$731,596.68
-$730,188.38
-$728,797.09
-$727,422.58
-$726,064.63
-$724,723.01
-$723,397.53
-$722,087.95
-$720,794.08
-$719,515.72
-$718,252.64
-$717,004.67
-$715,771.59
-$714,553.22
-$713,349.37
-$712,159.83
-$710,984.44
-$709,823.01
-$708,677.09
-$707,546.47
-$706,430.93
-$705,330.26
-$704,244.26
-$703,172.72
-$702,115.43
-$701,072.20
-$700,042.82
-$699,027.11
-$698,024.88

$7,051,115.92
$7,052,636.93
$7,054,056.65
$7,055,375.80
$7,056,595.08
$7,057,715.21
$7,058,736.89
$7,059,660.83
$7,060,487.72
$7,061,218.23
$7,061,853.07
$7,062,392.90
$7,062,838.39
$7,063,190.22
$7,063,449.05
$7,063,615.53
$7,063,690.31
$7,063,674.04
$7,063,567.37
$7,063,370.93
$7,063,085.34
$7,062,711.25

$2,008,838.60
$2,008,954.68
$2,009,062.18
$2,009,161.27
$2,009,252.14
$2,009,334.95
$2,009,409.89
$2,009,477.13
$2,009,536.83
$2,009,589.15
$2,009,634.26
$2,009,672.31
$2,009,703.47
$2,009,727.88
$2,009,745.70
$2,009,757.06
$2,009,762.13
$2,009,761.04
$2,009,753.92
$2,009,740.93
$2,009,722.19
$2,009,697.83

$5,122,769.51
$5,135,555.63
$5,148,273.06
$5,160,922.31
$5,173,503.85
$5,186,018.16
$5,198,465.73
$5,210,847.02
$5,223,162.51
$5,235,412.67
$5,247,597.95
$5,259,718.81
$5,271,775.72
$5,283,769.12
$5,295,699.47
$5,307,567.20
$5,319,372.76
$5,331,116.59
$5,342,799.13
$5,354,420.80
$5,365,982.03
$5,377,483.25

-$697,035.93
-$696,060.09
-$695,097.16
-$694,146.97
-$693,209.34
-$692,284.10
-$691,371.08
-$690,470.09
-$689,580.99
-$688,703.59
-$687,837.75
-$686,983.29
-$686,140.07
-$685,307.92
-$684,486.69
-$683,676.23
-$682,876.40
-$682,087.04
-$681,308.01
-$680,539.17
-$679,780.38
-$679,031.50

Total Profit
$100
$85
Discounted
Undicounted
Discounted
$1,647,402.40 2916319 -397320

Chart XX:Average Bakken/TF Decline Rate and Cumulative Production

(BOPD and Bbl)

500

3.E+05
BOPD

Cumulative Production

450
3.E+05
400

350

2.E+05

250

2.E+05

200
1.E+05
150

100
5.E+04
50

0.E+00

10

12

14
Years

16

18

20

22

24

26

28

Bbls

BOPD

300

Time(Months)
AverageProduction

0.508834
1.362544
2.232364
3.127994
4.03391
4.95065
5.870014
6.790301
7.716962
8.64376
9.577469
10.51583
11.45749
12.40022
13.348
14.28883
15.24128
16.19325
17.14178
18.08871
19.03527
19.98349
20.92809
21.87227
22.80737
23.74393
24.68682
25.62546
26.56082
27.488
28.42522
29.34716
30.2766
31.22187
32.14926
33.0709
34.00334
34.91626
35.79457
36.72054
37.64987
38.54154
39.42777
40.33743

15.47669
25.96646
26.45642
27.24148
27.55435
27.88357
27.96337
27.99145
28.18531
28.18949
28.3997
28.54107
28.64162
28.67396
28.82773
28.6164
28.96978
28.95489
28.8507
28.80176
28.79048
28.84113
28.73099
28.71813
28.44203
28.48633
28.67909
28.5495
28.44995
28.20106
28.50657
28.0417
28.26984
28.75139
28.20746
28.03252
28.36126
27.76742
26.71465
28.16417
28.26662
27.12114
26.95536
27.6684

6742.905
9014.757
7668.194
6784.34
6030.311
5451.475
4950.052
4534.714
4213.05
3916.018
3686.956
3479.72
3293.485
3121.798
2980.999
2820.189
2726.754
2609.361
2495.163
2395.398
2306.782
2229.721
2146.723
2076.679
1993.601
1937.567
1894.559
1833.818
1778.687
1717.979
1693.021
1625.518
1600.305
1589.84
1525.256
1483.346
1469.075
1409.336
1330.232
1375.083
1353.726
1275.591
1245.695
1256.259

435.6813
347.1693
289.8424
249.0445
218.8515
195.5085
177.0192
162.0036
149.4768
138.9177
129.8238
121.9197
114.9895
108.8722
103.4073
98.55147
94.12407
90.11814
86.48534
83.16846
80.12309
77.31046
74.71805
72.31247
70.0935
68.01743
66.06066
64.23294
62.51986
60.91896
59.39056
57.9679
56.60822
55.29611
54.0728
52.91517
51.79864
50.75502
49.7941
48.82383
47.89135
47.03309
46.21326
45.40411

0.024526
0.032789
0.027891
0.024677
0.021934
0.019829
0.018005
0.016494
0.015324
0.014244
0.01341
0.012657
0.011979
0.011355
0.010843
0.010258
0.009918
0.009491
0.009076
0.008713
0.00839
0.00811
0.007808
0.007553
0.007251
0.007047
0.006891
0.00667
0.00647
0.006249
0.006158
0.005912
0.005821
0.005783
0.005548
0.005395
0.005343
0.005126
0.004838
0.005002
0.004924
0.00464
0.004531
0.004569

72887.78 0.265113

30613.5

0.11135 0.376463

20431.5 0.074315 0.450778

41.22492 26.99379 1205.123 44.64444 0.004383

42 23.57483 1037.38 44.00372 0.003773
43
30.416 1314.173 43.20663 0.00478
44
30.416 1290.885 42.44097 0.004695
45
30.416 1268.495 41.70487 0.004614
46
30.416 1246.952 40.99658 0.004536
47
30.416 1226.206 40.31451 0.00446
48
30.416 1206.213 39.65719 0.004387
49
30.416 1186.931 39.02325 0.004317
50
30.416 1168.322 38.41143 0.00425
51
30.416 1150.35 37.82055 0.004184
52
30.416 1132.981 37.24952 0.004121
53
30.416 1116.186 36.69733 0.00406
54
30.416 1099.935 36.16303 0.004001
55
30.416 1084.201 35.64573 0.003944
56
30.416 1068.959 35.14462 0.003888
57
30.416 1054.185 34.65891 0.003834
58
30.416 1039.859 34.1879 0.003782
59
30.416 1025.959 33.73089 0.003732
60
30.416 1012.465 33.28726 0.003683
61
30.416 999.3605 32.85641 0.003635
62
30.416 986.6272 32.43777 0.003589
63
30.416 974.2493 32.03082 0.003544
64
30.416 962.2118 31.63505
0.0035
65
30.416 950.5003 31.25001 0.003457
66
30.416 939.1013 30.87524 0.003416
67
30.416 928.0021 30.51033 0.003375
68
30.416 917.1907 30.15487 0.003336
69
30.416 906.6555 29.80851 0.003298
70
30.416 896.3859 29.47087 0.00326
71
30.416 886.3716 29.14162 0.003224
72
30.416 876.6029 28.82045 0.003188
73
30.416 867.0706 28.50705 0.003154
74
30.416 857.7658 28.20114 0.00312
75
30.416 848.6804 27.90243 0.003087
76
30.416 839.8064 27.61068 0.003055
77
30.416 831.1362 27.32563 0.003023
78
30.416 822.6627 27.04704 0.002992
79
30.416 814.3791 26.77469 0.002962
80
30.416 806.2788 26.50838 0.002933
81
30.416 798.3557 26.24788 0.002904
82
30.416 790.6037 25.99302 0.002876
83
30.416 783.0172 25.7436 0.002848
84
30.416 775.5909 25.49944 0.002821
85
30.416 768.3195 25.26037 0.002795
86
30.416 761.198 25.02624 0.002769
87
30.416 754.2218 24.79688 0.002743

14926.7 0.054293

13140.33 0.047795

11223.26 0.040822

9835.348 0.035774

0.50507

88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134

30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416

747.3863
740.6871
734.12
727.6812
721.3666
715.1727
709.096
703.1329
697.2803
691.5349
685.8939
680.3543
674.9132
669.568
664.3161
659.155
654.0823
649.0956
644.1927
639.3715
634.6299
629.9658
625.3773
620.8625
616.4196
612.0468
607.7425
603.5049
599.3325
595.2238
591.1772
587.1914
583.2648
579.3962
575.5842
571.8276
568.1251
564.4756
560.8778
557.3306
553.833
550.3838
546.9821
543.6268
540.317
537.0516
533.8299

24.57214
24.35189
24.13598
23.92429
23.71668
23.51304
23.31325
23.1172
22.92479
22.73589
22.55043
22.3683
22.18941
22.01368
21.84101
21.67132
21.50455
21.3406
21.1794
21.02089
20.865
20.71166
20.5608
20.41236
20.26629
20.12253
19.98101
19.84169
19.70451
19.56943
19.43639
19.30534
19.17625
19.04906
18.92373
18.80022
18.6785
18.55851
18.44022
18.3236
18.20861
18.09521
17.98337
17.87305
17.76423
17.65688
17.55096

0.002718
0.002694
0.00267
0.002647
0.002624
0.002601
0.002579
0.002557
0.002536
0.002515
0.002495
0.002475
0.002455
0.002435
0.002416
0.002398
0.002379
0.002361
0.002343
0.002326
0.002308
0.002291
0.002275
0.002258
0.002242
0.002226
0.002211
0.002195
0.00218
0.002165
0.00215
0.002136
0.002121
0.002107
0.002094
0.00208
0.002066
0.002053
0.00204
0.002027
0.002014
0.002002
0.00199
0.001977
0.001965
0.001953
0.001942

8779.662 0.031934

7947.107 0.028906

7272.109 0.026451

6712.76 0.024416

135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181

30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416

530.6508
527.5136
524.4173
521.3612
518.3445
515.3663
512.4259
509.5226
506.6557
503.8244
501.028
498.266
495.5376
492.8422
490.1793
487.5481
484.9482
482.3789
479.8397
477.3301
474.8495
472.3974
469.9733
467.5767
465.2071
462.8641
460.5472
458.2559
455.9898
453.7486
451.5317
449.3387
447.1693
445.0231
442.8996
440.7986
438.7196
436.6624
434.6264
432.6115
430.6172
428.6433
426.6894
424.7552
422.8404
420.9447
419.0678

17.44644
17.34329
17.2415
17.14102
17.04184
16.94392
16.84725
16.7518
16.65754
16.56445
16.47251
16.38171
16.292
16.20339
16.11584
16.02933
15.94385
15.85938
15.7759
15.69339
15.61183
15.53121
15.45152
15.37272
15.29482
15.21778
15.14161
15.06628
14.99178
14.91809
14.8452
14.7731
14.70178
14.63122
14.5614
14.49233
14.42398
14.35634
14.2894
14.22316
14.15759
14.09269
14.02845
13.96486
13.90191
13.83958
13.77788

0.00193
0.001919
0.001907
0.001896
0.001885
0.001875
0.001864
0.001853
0.001843
0.001833
0.001822
0.001812
0.001802
0.001793
0.001783
0.001773
0.001764
0.001755
0.001745
0.001736
0.001727
0.001718
0.001709
0.001701
0.001692
0.001684
0.001675
0.001667
0.001659
0.00165
0.001642
0.001634
0.001626
0.001619
0.001611
0.001603
0.001596
0.001588
0.001581
0.001574
0.001566
0.001559
0.001552
0.001545
0.001538
0.001531
0.001524

6240.964

0.0227

5837.145 0.021231

5487.225 0.019959

5180.809 0.018844

182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228

30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416

417.2095
415.3694
413.5472
411.7427
409.9557
408.1858
406.4329
404.6966
402.9767
401.273
399.5852
397.9132
396.2566
394.6153
392.9891
391.3777
389.781
388.1986
386.6305
385.0764
383.5361
382.0095
380.4964
378.9965
377.5097
376.0358
374.5746
373.1261
371.6899
370.266
368.8542
367.4543
366.0661
364.0742
362.0993
360.1414
358.2002
356.2756
354.3673
352.4753
350.5994
348.7393
346.8949
345.0661
343.2526
341.4544
339.6713

13.71678
13.65628
13.59637
13.53704
13.47829
13.4201
13.36247
13.30538
13.24884
13.19283
13.13734
13.08236
13.0279
12.97394
12.92047
12.86749
12.815
12.76297
12.71142
12.66032
12.60968
12.55949
12.50974
12.46043
12.41155
12.36309
12.31505
12.26743
12.22021
12.1734
12.12698
12.08095
12.03531
11.96982
11.9049
11.84052
11.7767
11.71343
11.65069
11.58848
11.52681
11.46565
11.40501
11.34489
11.28527
11.22615
11.16752

0.001518
0.001511
0.001504
0.001498
0.001491
0.001485
0.001478
0.001472
0.001466
0.00146
0.001453
0.001447
0.001441
0.001435
0.001429
0.001424
0.001418
0.001412
0.001406
0.001401
0.001395
0.001389
0.001384
0.001379
0.001373
0.001368
0.001362
0.001357
0.001352
0.001347
0.001342
0.001337
0.001331
0.001324
0.001317
0.00131
0.001303
0.001296
0.001289
0.001282
0.001275
0.001268
0.001262
0.001255
0.001249
0.001242
0.001235

4910.042 0.017859

4668.88 0.016982

4450.747 0.016189

4197.138 0.015266

229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275

30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416

337.9031
336.1497
334.4108
332.6865
330.9764
329.2806
327.5987
325.9308
324.2766
322.636
321.0089
319.3951
317.7945
316.2071
314.6325
313.0708
311.5217
309.9852
308.4612
306.9494
305.4499
303.9624
302.4869
301.0233
299.5713
298.131
296.7022
295.2848
293.8786
292.4836
291.0997
289.7267
288.3646
287.0132
285.6725
284.3423
283.0225
281.7131
280.414
279.1249
277.846
276.577
275.3178
274.0684
272.8287
271.5986
270.378

11.10939
11.05174
10.99457
10.93788
10.88166
10.8259
10.77061
10.71577
10.66138
10.60744
10.55395
10.50089
10.44827
10.39608
10.34431
10.29296
10.24203
10.19152
10.14141
10.09171
10.04241
9.993505
9.944994
9.896873
9.849137
9.801783
9.754807
9.708205
9.661974
9.61611
9.57061
9.52547
9.480687
9.436258
9.392178
9.348444
9.305054
9.262004
9.219291
9.176912
9.134863
9.093141
9.051743
9.010667
8.969909
8.929466
8.889335

0.001229
0.001223
0.001216
0.00121
0.001204
0.001198
0.001192
0.001186
0.001179
0.001174
0.001168
0.001162
0.001156
0.00115
0.001144
0.001139
0.001133
0.001128
0.001122
0.001116
0.001111
0.001106
0.0011
0.001095
0.00109
0.001084
0.001079
0.001074
0.001069
0.001064
0.001059
0.001054
0.001049
0.001044
0.001039
0.001034
0.001029
0.001025
0.00102
0.001015
0.001011
0.001006
0.001001
0.000997
0.000992
0.000988
0.000983

3942.253 0.014339

3711.545

0.0135

3502.27 0.012739

276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322

30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416

269.1668
267.9649
266.7723
265.5888
264.4143
263.2489
262.0923
260.9446
259.8055
258.6752
257.5534
256.4401
255.3352
254.2386
253.1504
252.0703
250.9983
249.9343
248.8784
247.8303
246.79
245.7575
244.7327
243.7154
242.7058
241.7036
240.7088
239.7213
238.7411
237.7682
236.8023
235.8436
234.8919
233.9471
233.0092
232.0782
230.8033
229.5375
228.2809
227.0332
225.7945
224.5647
223.3437
222.1314
220.9277
219.7327
218.5462

8.849514
8.809999
8.770788
8.731877
8.693265
8.654947
8.616922
8.579187
8.541739
8.504576
8.467694
8.431091
8.394766
8.358714
8.322934
8.287423
8.252179
8.217199
8.182482
8.148023
8.113822
8.079876
8.046182
8.012738
7.979542
7.946592
7.913886
7.881421
7.849195
7.817207
7.785453
7.753932
7.722642
7.69158
7.660745
7.630135
7.58822
7.546605
7.505289
7.46427
7.423544
7.383111
7.342966
7.303109
7.263537
7.224247
7.185238

0.000979
0.000975
0.00097
0.000966
0.000962
0.000958
0.000953
0.000949
0.000945
0.000941
0.000937
0.000933
0.000929
0.000925
0.000921
0.000917
0.000913
0.000909
0.000905
0.000901
0.000898
0.000894
0.00089
0.000886
0.000883
0.000879
0.000876
0.000872
0.000868
0.000865
0.000861
0.000858
0.000854
0.000851
0.000848
0.000844
0.000839
0.000835
0.00083
0.000826
0.000821
0.000817
0.000812
0.000808
0.000804
0.000799
0.000795

3312.056 0.012047

3138.835 0.011417

2980.802 0.010842

2836.019 0.010315

323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344

30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416
30.416

217.3682
216.1985
215.0372
213.8842
212.7394
211.6027
210.474
209.3534
208.2408
207.136
206.0391
204.9499
203.8685
202.7946
201.7284
200.6697
199.6185
198.5747
197.5382
196.5091
195.4872
194.4724
274931

7.146507
7.108053
7.069872
7.031963
6.994324
6.956952
6.919846
6.883004
6.846423
6.810101
6.774036
6.738227
6.702672
6.667367
6.632313
6.597505
6.562944
6.528626
6.49455
6.460714
6.427116
6.393755

0.000791
0.000786
0.000782
0.000778
0.000774
0.00077
0.000766
0.000761
0.000757
0.000753
0.000749
0.000745
0.000742
0.000738
0.000734
0.00073
0.000726
0.000722
0.000719
0.000715
0.000711
0.000707

Months
0.508834
1.362544
2.232364
3.127994
4.03391
4.95065
5.870014
6.790301
7.716962
8.64376
9.577469
10.51583
11.45749
12.40022
13.348
14.28883
15.24128
16.19325
17.14178
18.08871
19.03527
19.98349
20.92809
21.87227
22.80737
23.74393
24.68682
25.62546
26.56082
27.488
28.42522
29.34716
30.2766
31.22187
32.14926
33.0709
34.00334
34.91626
35.79457
36.72054
37.64987
38.54154
39.42777
40.33743

Years
0.042403
0.113545
0.18603
0.260666
0.336159
0.412554
0.489168
0.565858
0.64308
0.720313
0.798122
0.876319
0.954791
1
1.112333
1.190736
1.270107
1.349437
1.428482
1.507393
1.586272
1.665291
1.744008
1.822689
1.900614
1.978661
2
2.135455
2.213401
2.290666
2.368768
2.445597
2.52305
2.601822
2.679105
2.755908
2.833612
2.909689
2.982881
3
3.137489
3.211795
3.285647
3.361453

BOPD
435.6813
347.1693
289.8424
249.0445
218.8515
195.5085
177.0192
162.0036
149.4768
138.9177
129.8238
121.9197
114.9895
108.8722
103.4073
98.55147
94.12407
90.11814
86.48534
83.16846
80.12309
77.31046
74.71805
72.31247
70.0935
68.01743
66.06066
64.23294
62.51986
60.91896
59.39056
57.9679
56.60822
55.29611
54.0728
52.91517
51.79864
50.75502
49.7941
48.82383
47.89135
47.03309
46.21326
45.40411

Cumulative Production
6742.905
15757.66
23425.86
30210.2
36240.51
41691.98
46642.03
51176.75
55389.8
59305.82
62992.77
66472.49
69765.98
72887.78
75868.78
78688.96
81415.72
84025.08
86520.24
88915.64
91222.42
93452.14
95598.87
97675.54
99669.15
101606.7
103501.3
105335.1
107113.8
108831.8
110524.8
112150.3
113750.6
115340.4
116865.7
118349
119818.1
121227.5
122557.7
123932.8
125286.5
126562.1
127807.8
129064

435.6813

108.8722

66.06066

66.06066

0.24989

41.22492
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87

3.43541
3.5
3.583333
3.666667
3.75
3.833333
3.916667
4
4.083333
4.166667
4.25
4.333333
4.416667
4.5
4.583333
4.666667
4.75
4.833333
4.916667
5
5.083333
5.166667
5.25
5.333333
5.416667
5.5
5.583333
5.666667
5.75
5.833333
5.916667
6
6.083333
6.166667
6.25
6.333333
6.416667
6.5
6.583333
6.666667
6.75
6.833333
6.916667
7
7.083333
7.166667
7.25

44.64444
44.00372
43.20663
42.44097
41.70487
40.99658
40.31451
39.65719
39.02325
38.41143
37.82055
37.24952
36.69733
36.16303
35.64573
35.14462
34.65891
34.1879
33.73089
33.28726
32.85641
32.43777
32.03082
31.63505
31.25001
30.87524
30.51033
30.15487
29.80851
29.47087
29.14162
28.82045
28.50705
28.20114
27.90243
27.61068
27.32563
27.04704
26.77469
26.50838
26.24788
25.99302
25.7436
25.49944
25.26037
25.02624
24.79688

130269.2
131306.5
132620.7
133911.6
135180.1
136427
137653.3
138859.5
140046.4
141214.7
142365.1
143498.1
144614.2
145714.2
146798.4
147867.3
148921.5
149961.4
150987.3
151999.8
152999.2
153985.8
154960
155922.2
156872.7
157811.9
158739.9
159657
160563.7
161460.1
162346.5
163223.1
164090.1
164947.9
165796.6
166636.4
167467.5
168290.2
169104.6
169910.8
170709.2
171499.8
172282.8
173058.4
173826.7
174587.9
175342.1

39.65719

11223.26

9835.348

88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134

7.333333
7.416667
7.5
7.583333
7.666667
7.75
7.833333
7.916667
8
8.083333
8.166667
8.25
8.333333
8.416667
8.5
8.583333
8.666667
8.75
8.833333
8.916667
9
9.083333
9.166667
9.25
9.333333
9.416667
9.5
9.583333
9.666667
9.75
9.833333
9.916667
10
10.08333
10.16667
10.25
10.33333
10.41667
10.5
10.58333
10.66667
10.75
10.83333
10.91667
11
11.08333
11.16667

24.57214
24.35189
24.13598
23.92429
23.71668
23.51304
23.31325
23.1172
22.92479
22.73589
22.55043
22.3683
22.18941
22.01368
21.84101
21.67132
21.50455
21.3406
21.1794
21.02089
20.865
20.71166
20.5608
20.41236
20.26629
20.12253
19.98101
19.84169
19.70451
19.56943
19.43639
19.30534
19.17625
19.04906
18.92373
18.80022
18.6785
18.55851
18.44022
18.3236
18.20861
18.09521
17.98337
17.87305
17.76423
17.65688
17.55096

176089.5
176830.2
177564.3
178292
179013.4
179728.6
180437.7
181140.8
181838.1
182529.6
183215.5
183895.9
184570.8
185240.3
185904.6
186563.8
187217.9
187867
188511.2
189150.5
189785.2
190415.1
191040.5
191661.4
192277.8
192889.8
193497.6
194101.1
194700.4
195295.7
195886.8
196474
197057.3
197636.7
198212.3
198784.1
199352.2
199916.7
200477.6
201034.9
201588.7
202139.1
202686.1
203229.7
203770
204307.1
204840.9

8779.662

7947.107

7272.109

6712.76

135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181

11.25
11.33333
11.41667
11.5
11.58333
11.66667
11.75
11.83333
11.91667
12
12.08333
12.16667
12.25
12.33333
12.41667
12.5
12.58333
12.66667
12.75
12.83333
12.91667
13
13.08333
13.16667
13.25
13.33333
13.41667
13.5
13.58333
13.66667
13.75
13.83333
13.91667
14
14.08333
14.16667
14.25
14.33333
14.41667
14.5
14.58333
14.66667
14.75
14.83333
14.91667
15
15.08333

17.44644
17.34329
17.2415
17.14102
17.04184
16.94392
16.84725
16.7518
16.65754
16.56445
16.47251
16.38171
16.292
16.20339
16.11584
16.02933
15.94385
15.85938
15.7759
15.69339
15.61183
15.53121
15.45152
15.37272
15.29482
15.21778
15.14161
15.06628
14.99178
14.91809
14.8452
14.7731
14.70178
14.63122
14.5614
14.49233
14.42398
14.35634
14.2894
14.22316
14.15759
14.09269
14.02845
13.96486
13.90191
13.83958
13.77788

205371.6
205899.1
206423.5
206944.9
207463.2
207978.6
208491
209000.5
209507.2
210011
210512
211010.3
211505.8
211998.7
212488.9
212976.4
213461.4
213943.7
214423.6
214900.9
215375.8
215848.2
216318.1
216785.7
217250.9
217713.8
218174.3
218632.6
219088.6
219542.3
219993.8
220443.2
220890.4
221335.4
221778.3
222219.1
222657.8
223094.5
223529.1
223961.7
224392.3
224821
225247.6
225672.4
226095.2
226516.2
226935.3

6240.964

5837.145

5487.225

5180.809

182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228

15.16667
15.25
15.33333
15.41667
15.5
15.58333
15.66667
15.75
15.83333
15.91667
16
16.08333
16.16667
16.25
16.33333
16.41667
16.5
16.58333
16.66667
16.75
16.83333
16.91667
17
17.08333
17.16667
17.25
17.33333
17.41667
17.5
17.58333
17.66667
17.75
17.83333
17.91667
18
18.08333
18.16667
18.25
18.33333
18.41667
18.5
18.58333
18.66667
18.75
18.83333
18.91667
19

13.71678
13.65628
13.59637
13.53704
13.47829
13.4201
13.36247
13.30538
13.24884
13.19283
13.13734
13.08236
13.0279
12.97394
12.92047
12.86749
12.815
12.76297
12.71142
12.66032
12.60968
12.55949
12.50974
12.46043
12.41155
12.36309
12.31505
12.26743
12.22021
12.1734
12.12698
12.08095
12.03531
11.96982
11.9049
11.84052
11.7767
11.71343
11.65069
11.58848
11.52681
11.46565
11.40501
11.34489
11.28527
11.22615
11.16752

227352.5
227767.8
228181.4
228593.1
229003.1
229411.3
229817.7
230222.4
230625.4
231026.6
231426.2
231824.1
232220.4
232615
233008
233399.4
233789.2
234177.4
234564
234949.1
235332.6
235714.6
236095.1
236474.1
236851.6
237227.7
237602.2
237975.4
238347
238717.3
239086.2
239453.6
239819.7
240183.8
240545.9
240906
241264.2
241620.5
241974.8
242327.3
242677.9
243026.7
243373.6
243718.6
244061.9
244403.3
244743

4910.042

4668.88

4450.747

4197.138

229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275

19.08333
19.16667
19.25
19.33333
19.41667
19.5
19.58333
19.66667
19.75
19.83333
19.91667
20
20.08333
20.16667
20.25
20.33333
20.41667
20.5
20.58333
20.66667
20.75
20.83333
20.91667
21
21.08333
21.16667
21.25
21.33333
21.41667
21.5
21.58333
21.66667
21.75
21.83333
21.91667
22
22.08333
22.16667
22.25
22.33333
22.41667
22.5
22.58333
22.66667
22.75
22.83333
22.91667

11.10939
11.05174
10.99457
10.93788
10.88166
10.8259
10.77061
10.71577
10.66138
10.60744
10.55395
10.50089
10.44827
10.39608
10.34431
10.29296
10.24203
10.19152
10.14141
10.09171
10.04241
9.993505
9.944994
9.896873
9.849137
9.801783
9.754807
9.708205
9.661974
9.61611
9.57061
9.52547
9.480687
9.436258
9.392178
9.348444
9.305054
9.262004
9.219291
9.176912
9.134863
9.093141
9.051743
9.010667
8.969909
8.929466
8.889335

245080.9
245417
245751.5
246084.1
246415.1
246744.4
247072
247397.9
247722.2
248044.8
248365.9
248685.2
249003
249319.3
249633.9
249947
250258.5
250568.5
250876.9
251183.9
251489.3
251793.3
252095.8
252396.8
252696.4
252994.5
253291.2
253586.5
253880.4
254172.8
254463.9
254753.7
255042
255329
255614.7
255899.1
256182.1
256463.8
256744.2
257023.3
257301.2
257577.8
257853.1
258127.1
258400
258671.6
258942

3942.253

3711.545

3502.27

276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322

23
23.08333
23.16667
23.25
23.33333
23.41667
23.5
23.58333
23.66667
23.75
23.83333
23.91667
24
24.08333
24.16667
24.25
24.33333
24.41667
24.5
24.58333
24.66667
24.75
24.83333
24.91667
25
25.08333
25.16667
25.25
25.33333
25.41667
25.5
25.58333
25.66667
25.75
25.83333
25.91667
26
26.08333
26.16667
26.25
26.33333
26.41667
26.5
26.58333
26.66667
26.75
26.83333

8.849514
8.809999
8.770788
8.731877
8.693265
8.654947
8.616922
8.579187
8.541739
8.504576
8.467694
8.431091
8.394766
8.358714
8.322934
8.287423
8.252179
8.217199
8.182482
8.148023
8.113822
8.079876
8.046182
8.012738
7.979542
7.946592
7.913886
7.881421
7.849195
7.817207
7.785453
7.753932
7.722642
7.69158
7.660745
7.630135
7.58822
7.546605
7.505289
7.46427
7.423544
7.383111
7.342966
7.303109
7.263537
7.224247
7.185238

259211.1
259479.1
259745.9
260011.4
260275.9
260539.1
260801.2
261062.1
261322
261580.6
261838.2
262094.6
262350
262604.2
262857.3
263109.4
263360.4
263610.3
263859.2
264107.1
264353.8
264599.6
264844.3
265088.1
265330.8
265572.5
265813.2
266052.9
266291.6
266529.4
266766.2
267002
267236.9
267470.9
267703.9
267936
268166.8
268396.3
268624.6
268851.6
269077.4
269302
269525.3
269747.5
269968.4
270188.1
270406.7

3312.056

3138.835

2980.802

2836.019

323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344

26.91667
27
27.08333
27.16667
27.25
27.33333
27.41667
27.5
27.58333
27.66667
27.75
27.83333
27.91667
28
28.08333
28.16667
28.25
28.33333
28.41667
28.5
28.58333
28.66667

7.146507
7.108053
7.069872
7.031963
6.994324
6.956952
6.919846
6.883004
6.846423
6.810101
6.774036
6.738227
6.702672
6.667367
6.632313
6.597505
6.562944
6.528626
6.49455
6.460714
6.427116
6.393755

270624
270840.2
271055.3
271269.2
271481.9
271693.5
271904
272113.3
272321.6
272528.7
272734.7
272939.7
273143.6
273346.4
273548.1
273748.8
273948.4
274146.9
274344.5
274541
274736.5
274931

Price of Oil
65
Ad-Valorem
0
Production Tax
0.05
Extraction Tax
0.065
Conservation Tax0.001875
Lease Operating Expenses
0.0775
LOE/Month
7.00 bbl
Capital Expenses
###########
Royalty
16%

Average
Daily
1/9/02
1/15/03
1/12/04
1/16/05
1/13/06
1/10/07
1/6/08
1/2/09
1/29/10
1/26/11
1/22/12
1/18/13
1/15/14
1/11/15
1/8/16
1/4/17
1/30/18
1/27/19
1/24/20
1/20/21
1/16/22
1/13/23
1/10/24
1/5/25
1/2/26
1/29/27
1/25/28
1/21/29
1/18/30
1/14/31
1/11/32
1/7/33
1/4/34
1/30/35

103.4051
64.23153
47.8903
38.41059
32.43706
28.20052
25.02569
22.54994
20.41192
18.79981
17.44605
16.29165
15.29448
14.42366
13.65598
12.97366
12.31478
11.65043
10.93764
10.29274
9.707992
9.176711
8.693074
8.251998
7.849023
7.382949
6.919695
6.494408
6.103706
5.744528
5.414104
5.109922
4.829703
4.550779

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

$75,868.78
$105,335.09
$125,286.50
$141,214.72
$153,985.79
$164,947.90
$174,587.92
$183,215.50
$191,661.38
$198,784.09
$205,371.58
$211,505.84
$217,250.91
$222,657.80
$227,767.83
$232,615.02
$237,602.23
$241,974.84
$246,084.15
$249,946.95
$253,586.48
$257,023.34
$260,275.86
$263,360.41
$266,291.63
$269,301.99
$271,903.97
$274,344.48
$276,636.70
$278,792.63
$280,823.23
$282,738.48
$284,547.51
$286,397.07

1
2
3
4
1
1
1
1
2
1
1
1
1
1
1
1
2
1
1
1
1
1
1
1
1
2
1
1
1
1

1/27/36 4.314059
1/23/37 4.09551
1/19/38 3.89359
1/16/39 3.706897
1/13/40 3.534152

1
1
1
1
1

$288,010.72
$289,541.62
$290,996.08
$292,379.89
$293,698.35

75868.78
105335.1
125286.5
141214.7
153985.8
164947.9
174587.9
183215.5
191661.4
198784.1
205371.6
211505.8
217250.9
222657.8
227767.8
232615
237602.2
241974.8
246084.1
249947
253586.5
257023.3
260275.9
263360.4
266291.6
269302
271904
274344.5
276636.7
278792.6
280823.2
282738.5
284547.5
286397.1
288010.7
289541.6
290996.1
292379.9
293698.4

75868.78
29466.32
19951.4
15928.23
12771.07
10962.11
9640.029
8627.574
8445.884
7122.711
6587.484
6134.263
5745.071
5406.886
5110.037
4847.181
4987.212
4372.615
4109.303
3862.808
3639.529
3436.856
3252.522
3084.553
2931.219
3010.355
2601.986
2440.512
2292.217
2155.931
2030.596
1915.252
1809.028
1849.556
1613.659
1530.898
1454.46
1383.81
1318.461

0.2583221
0.1003285
0.06793162
0.05423328
0.04348362
0.03732438
0.03282289
0.02937563
0.028757
0.02425179
0.02242942
0.02088627
0.01956113
0.01840966
0.01739893
0.01650394
0.01698073
0.01488811
0.01399158
0.0131523
0.01239207
0.01170199
0.01107436
0.01050245
0.00998037
0.01024982
0.00885938
0.00830959
0.00780466
0.00734063
0.00691388
0.00652115
0.00615948
0.00629747
0.00549427
0.00521248
0.00495222
0.00471167
0.00448917

Years
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
32
33
34
35
36
37
38
39

Percent of Total Production

Years
25.83%
10.03%
6.79%
5.42%
4.35%
3.73%
3.28%
2.94%
2.88%
2.43%
2.24%
2.09%
1.96%
1.84%
1.74%
1.65%
1.70%
1.49%
1.40%
1.32%
1.24%
1.17%
1.11%
1.05%
1.00%
1.02%
0.89%
0.83%
0.78%
0.73%
0.69%
0.65%
0.62%
0.63%
0.55%
0.52%
0.50%
0.47%
0.45%

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

Percent of Total Production

25.83%
10.03%
6.79%
5.42%
4.35%
3.73%
3.28%
2.94%
2.88%
2.43%
2.24%
2.09%
1.96%
1.84%
1.74%
1.65%
1.70%
1.49%
1.40%
1.32%
1.24%
1.17%
1.11%
1.05%
1.00%
1.02%
0.89%
0.83%
0.78%
0.73%

1/1/01 0:00
1/16/01 8:04
2/11/01 1:36
3/9/01 6:48
4/5/01 6:39
5/2/01 13:58
5/30/01 5:06
6/26/01 22:08
7/24/01 15:49
8/21/01 14:08
9/18/01 12:33
10/16/01 15:57
11/13/01 22:43
12/12/01 7:53
1/9/02 17:49
2/7/02 7:24
3/7/02 15:58
4/5/02 8:56
5/4/02 1:32
6/1/02 15:40
6/30/02 4:38
7/28/02 17:21
8/26/02 7:15
9/23/02 18:32
10/22/02 5:31
11/19/02 9:56
12/17/02 15:24
1/15/03 1:27
2/12/03 8:25
3/12/03 13:02
4/9/03 11:43
5/7/03 17:39
6/4/03 12:33
7/2/03 12:52
7/31/03 0:39
8/27/03 23:29
9/24/03 18:09
10/22/03 20:39
11/19/03 9:01
12/15/03 20:21
1/12/04 18:10
2/9/04 18:24
3/7/04 15:24
4/3/04 8:28

Months
-1E+07
0.508834
1.362544
2.232364
3.127994
4.03391
4.95065
5.870014
6.790301
7.716962
8.64376
9.577469
10.51583
11.45749
12.40022
13.348
14.28883
15.24128
16.19325
17.14178
18.08871
19.03527
19.98349
20.92809
21.87227
22.80737
23.74393
24.68682
25.62546
26.56082
27.488
28.42522
29.34716
30.2766
31.22187
32.14926
33.0709
34.00334
34.91626
35.79457
36.72054
37.64987
38.54154
39.42777

$85 Oil
0.083251
0.632% -599460
$65 Oil
Operating Profit(Undiscounted)
Operating ProfitDiscounted
Cumulative Profit@10% Operating Profit(Undiscounted)
0
-1E+07
-1E+07
-1E+07
-1E+07
-1E+07
-1E+07
361525.1 -9638475 360067.3 -9639933
265354.4 -9734646
483331.8 -9155143 478130.5 -9161802
354758.9 -9379887
411135 -8744008 403911.2 -8757891
301767.4 -9078119
363746.6 -8380261 354822.9 -8403068
266985 -8811134
323318.9 -8056943 313126.3 -8089942
237311.6 -8573823
292284.2 -7764658 281016.9 -7808925
214532.6 -8359290
265400.2 -7499258 253313.1 -7555612
194800 -8164490
243131.5 -7256127
230369 -7325243
178455.2 -7986035
225885.3 -7030241
212459 -7112784
165796.7 -7820238
209959.8 -6820282
196032 -6916752
154107.6 -7666131
197678.4 -6622603
183202 -6733550
145093.2 -7521038
186567.4 -6436036
171621 -6561929
136937.9 -7384100
176582.2 -6259453 161225.7 -6400703
129608.9 -7254491
167377.1 -6092076 151681.4 -6249022
122852.5 -7131638
159828.1 -5932248 143754.3 -6105267
117311.6 -7014327
151206.2 -5781042 134987.2 -5970280
110983.2 -6903343
146196.6 -5634845 129531.6 -5840749
107306.3 -6796037
139902.5 -5494943 123021.5 -5717727
102686.5 -6693351
133779.7 -5361163 116754.7 -5600972
98192.45 -6595158
128430.8 -5232732 111246.9 -5489726
94266.4 -6500892
123679.6 -5109053 106329.1 -5383396
90779.08 -6410113
119547.9 -4989505 102006.1 -5281390
87746.48 -6322366
115097.9 -4874407 97475.19 -5183915
84480.27 -6237886
111342.4 -4763065 93590.39 -5090325
81723.8 -6156162
106888.2 -4656176 89181.62 -5001143
78454.44 -6077708
103883.9 -4552293 86032.79 -4915110
76249.33 -6001458
101578 -4450715 83495.64 -4831615
74556.84 -5926901
98321.31 -4352393 80218.55 -4751396
72166.48 -5854735
95365.42 -4257028 77231.13 -4674165
69996.9 -5784738
92110.52 -4164917 74047.98 -4600117
67607.84 -5717130
90772.39 -4074145 72431.18 -4527686
66625.68 -5650505
87153.19 -3986992
69036 -4458650
63969.23 -5586535
85801.37 -3901190 67465.43 -4391184
62977.01 -5523558
85240.26 -3815950 66523.02 -4324661
62565.17 -5460993
81777.57 -3734173 63352.41 -4261309
60023.6 -5400970
79530.51 -3654642 61162.37 -4200147
58374.29 -5342595
78765.36 -3575877 60127.08 -4140020
57812.68 -5284783
75562.41 -3500314 57265.41 -4082754
55461.76 -5229321
71321.22 -3428993 53675.53 -4029079
52348.79 -5176972
73725.91 -3355267 55078.8 -3974000
54113.8 -5122858
72580.89 -3282686 53824.71 -3920175
53273.37 -5069585
68391.6 -3214295 50360.16 -3869815
50198.48 -5019386
66788.71 -3147506 48834.99 -3820980
49021.98 -4970364

4/30/04 18:29
5/27/04 12:27
6/19/04 21:07
7/20/04 0:28
8/19/04 3:50
9/18/04 7:12
10/18/04 10:33
11/17/04 13:55
12/17/04 17:16
1/16/05 20:38
2/16/05 0:00
3/18/05 3:21
4/17/05 6:43
5/17/05 10:04
6/16/05 13:26
7/16/05 16:48
8/15/05 20:09
9/14/05 23:31
10/15/05 2:52
11/14/05 6:14
12/14/05 9:36
1/13/06 12:57
2/12/06 16:19
3/14/06 19:40
4/13/06 23:02
5/14/06 2:24
6/13/06 5:45
7/13/06 9:07
8/12/06 12:28
9/11/06 15:50
10/11/06 19:12
11/10/06 22:33
12/11/06 1:55
1/10/07 5:16
2/9/07 8:38
3/11/07 12:00
4/10/07 15:21
5/10/07 18:43
6/9/07 22:04
7/10/07 1:26
8/9/07 4:48
9/8/07 8:09
10/8/07 11:31
11/7/07 14:52
12/7/07 18:14
1/6/08 21:36
2/6/08 0:57

40.33743
41.22492
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86

67355.11
64613.41
55619.78
70460.2
69211.59
68011.17
66856.11
65743.81
64671.87
63638.06
62640.32
61676.73
60745.51
59845.01
58973.68
58130.09
57312.89
56520.81
55752.69
55007.42
54283.96
53581.34
52898.63
52234.99
51589.59
50961.67
50350.5
49755.41
49175.75
53620.18
53012.82
52420.57
51842.84
51279.1
50728.81
50191.49
49666.67
49153.92
48652.79
48162.89
47683.83
47215.25
46756.8
46308.13
45868.93
45438.89
45017.73

-3080151
-3015537
-2959918
-2889457
-2820246
-2752235
-2685379
-2619635
-2554963
-2491325
-2428685
-2367008
-2306262
-2246417
-2187444
-2129314
-2072001
-2015480
-1959727
-1904720
-1850436
-1796854
-1743956
-1691721
-1640131
-1589170
-1538819
-1489064
-1439888
-1386268
-1333255
-1280834
-1228991
-1177712
-1126984
-1076792
-1027125
-977971
-929319
-881156
-833472
-786257
-739500
-693192
-647323
-601884
-556866

48894.67
46575.01
39846.18
50078.65
48802.14
47576.41
46398.5
45265.68
44175.45
43125.47
42113.59
41137.79
40196.22
39287.13
38408.91
37560.04
36739.12
35944.81
35175.89
34431.18
33709.59
33010.1
32331.74
31673.61
31034.84
30414.62
29812.2
29226.84
28657.87
31000.77
30407.21
29829.69
29267.6
28720.37
28187.45
27668.3
27162.45
26669.4
26188.72
25719.97
25262.74
24816.64
24381.29
23956.35
23541.46
23136.3
22740.55

-3772085
-3725510
-3685664
-3635585
-3586783
-3539207
-3492808
-3447543
-3403367
-3360242
-3318128
-3276990
-3236794
-3197507
-3159098
-3121538
-3084799
-3048854
-3013678
-2979247
-2945538
-2912527
-2880196
-2848522
-2817487
-2787073
-2757260
-2728034
-2699376
-2668375
-2637968
-2608138
-2578870
-2550150
-2521963
-2494294
-2467132
-2440463
-2414274
-2388554
-2363291
-2338474
-2314093
-2290137
-2266595
-2243459
-2220719

49437.72
47425.34
40824.15
51716.81
50800.35
49919.25
49071.46
48255.05
47468.26
46709.46
45977.12
45269.86
44586.36
43925.41
43285.86
42666.68
42066.86
41485.49
40921.7
40374.68
39843.67
39327.96
38826.86
38339.76
37866.04
37405.16
36956.57
36519.78
36094.32
39510.35
39062.82
38626.41
38200.71
37785.31
37379.83
36983.9
36597.19
36219.36
35850.1
35489.11
35136.12
34790.84
34453.03
34122.42
33798.8
33481.92
33171.58

-4920927
-4873501
-4832677
-4780960
-4730160
-4680241
-4631169
-4582914
-4535446
-4488737
-4442759
-4397490
-4352903
-4308978
-4265692
-4223025
-4180958
-4139473
-4098551
-4058177
-4018333
-3979005
-3940178
-3901838
-3863972
-3826567
-3789611
-3753091
-3716996
-3677486
-3638423
-3599797
-3561596
-3523811
-3486431
-3449447
-3412850
-3376631
-3340780
-3305291
-3270155
-3235364
-3200911
-3166789
-3132990
-3099508
-3066337

3/7/08 4:19
4/6/08 7:40
5/6/08 11:02
6/5/08 14:24
7/5/08 17:45
8/4/08 21:07
9/4/08 0:28
10/4/08 3:50
11/3/08 7:12
12/3/08 10:33
1/2/09 13:55
2/1/09 17:16
3/3/09 20:38
4/3/09 0:00
5/3/09 3:21
6/2/09 6:43
7/2/09 10:04
8/1/09 13:26
8/31/09 16:48
9/30/09 20:09
10/30/09 23:31
11/30/09 2:52
12/30/09 6:14
1/29/10 9:36
2/28/10 12:57
3/30/10 16:19
4/29/10 19:40
5/29/10 23:02
6/29/10 2:24
7/29/10 5:45
8/28/10 9:07
9/27/10 12:28
10/27/10 15:50
11/26/10 19:12
12/26/10 22:33
1/26/11 1:55
2/25/11 5:16
3/27/11 8:38
4/26/11 12:00
5/26/11 15:21
6/25/11 18:43
7/25/11 22:04
8/25/11 1:26
9/24/11 4:48
10/24/11 8:09
11/23/11 11:31
12/23/11 14:52

87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133

44605.15
44200.89
43804.7
43416.32
43035.52
42662.07
42295.76
41936.38
41583.72
41237.59
40897.81
40564.19
40236.58
39914.79
39598.67
39288.07
38982.84
38682.83
38387.92
38097.96
37812.83
37532.41
37256.57
36985.2
36718.2
36455.44
36196.83
35942.27
35691.66
35444.9
35201.91
34962.59
34726.86
34494.65
34265.85
34040.41
33818.24
33599.28
33383.44
33170.66
32960.88
32754.03
32550.04
32348.86
32150.43
31954.68
31761.57

-512261
-468060
-424255
-380839
-337804
-295142
-252846
-210909
-169326
-128088
-87190.3
-46626.1
-6389.53
33525.25
73123.92
112412
151394.8
190077.7
228465.6
266563.5
304376.4
341908.8
379165.4
416150.6
452868.8
489324.2
525521
561463.3
597155
632599.8
667801.8
702764.3
737491.2
771985.9
806251.7
840292.1
874110.4
907709.6
941093.1
974263.7
1007225
1039979
1072529
1104878
1137028
1168983
1200744

22353.93
21976.13
21606.89
21245.94
20893.02
20547.91
20210.35
19880.13
19557.04
19240.86
18931.39
18628.45
18331.85
18041.41
17756.96
17478.33
17205.37
16937.93
16675.85
16418.99
16167.22
15920.4
15678.4
15441.1
15208.38
14980.12
14756.21
14536.54
14321.01
14109.52
13901.96
13698.24
13498.27
13301.96
13109.22
12919.97
12734.12
12551.6
12372.34
12196.25
12023.26
11853.31
11686.32
11522.23
11360.98
11202.5
11046.73

-2198365
-2176388
-2154782
-2133536
-2112643
-2092095
-2071884
-2052004
-2032447
-2013206
-1994275
-1975646
-1957315
-1939273
-1921516
-1904038
-1886833
-1869895
-1853219
-1836800
-1820633
-1804712
-1789034
-1773593
-1758384
-1743404
-1728648
-1714111
-1699790
-1685681
-1671779
-1658081
-1644582
-1631280
-1618171
-1605251
-1592517
-1579966
-1567593
-1555397
-1543374
-1531520
-1519834
-1508312
-1496951
-1485748
-1474702

32867.57
32569.69
32277.75
31991.57
31710.98
31435.81
31165.89
30901.07
30641.21
30386.17
30135.8
29889.97
29648.56
29411.45
29178.52
28949.65
28724.74
28503.68
28286.37
28072.71
27862.61
27655.98
27452.73
27252.77
27056.02
26862.41
26671.85
26484.28
26299.61
26117.79
25938.74
25762.39
25588.7
25417.59
25249
25082.88
24919.18
24757.83
24598.79
24442
24287.42
24135
23984.69
23836.45
23690.24
23546
23403.7

-3033469
-3000899
-2968622
-2936630
-2904919
-2873483
-2842317
-2811416
-2780775
-2750389
-2720253
-2690363
-2660715
-2631303
-2602125
-2573175
-2544450
-2515947
-2487660
-2459587
-2431725
-2404069
-2376616
-2349363
-2322307
-2295445
-2268773
-2242289
-2215989
-2189871
-2163933
-2138170
-2112582
-2087164
-2061915
-2036832
-2011913
-1987155
-1962556
-1938114
-1913827
-1889692
-1865707
-1841871
-1818181
-1794635
-1771231

1/22/12 18:14
2/21/12 21:36
3/23/12 0:57
4/22/12 4:19
5/22/12 7:40
6/21/12 11:02
7/21/12 14:24
8/20/12 17:45
9/19/12 21:07
10/20/12 0:28
11/19/12 3:50
12/19/12 7:12
1/18/13 10:33
2/17/13 13:55
3/19/13 17:16
4/18/13 20:38
5/19/13 0:00
6/18/13 3:21
7/18/13 6:43
8/17/13 10:04
9/16/13 13:26
10/16/13 16:48
11/15/13 20:09
12/15/13 23:31
1/15/14 2:52
2/14/14 6:14
3/16/14 9:36
4/15/14 12:57
5/15/14 16:19
6/14/14 19:40
7/14/14 23:02
8/14/14 2:24
9/13/14 5:45
10/13/14 9:07
11/12/14 12:28
12/12/14 15:50
1/11/15 19:12
2/10/15 22:33
3/13/15 1:55
4/12/15 5:16
5/12/15 8:38
6/11/15 12:00
7/11/15 15:21
8/10/15 18:43
9/9/15 22:04
10/10/15 1:26
11/9/15 4:48

134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180

31571.03
31383.02
31197.48
31014.37
30833.63
30655.22
30479.09
30305.19
30133.49
29963.93
29796.49
29631.11
29467.76
29306.4
29147
28989.51
28833.9
28680.14
28528.19
28378.02
28229.6
28082.9
27937.88
27794.51
27652.78
27512.64
27374.07
27237.05
27101.54
26967.52
26834.97
26703.86
26574.17
26445.87
26318.94
26193.36
26069.11
25946.15
25824.49
25704.08
25584.91
25466.97
25350.23
25234.68
25120.29
25007.05
24894.93

1232315
1263698
1294896
1325910
1356744
1387399
1417878
1448183
1478317
1508281
1538077
1567708
1597176
1626482
1655629
1684619
1713453
1742133
1770661
1799039
1827269
1855352
1883290
1911084
1938737
1966250
1993624
2020861
2047962
2074930
2101765
2128469
2155043
2181489
2207808
2234001
2260070
2286016
2311841
2337545
2363130
2388597
2413947
2439182
2464302
2489309
2514204

10893.61
10743.09
10595.11
10449.61
10306.55
10165.86
10027.51
9891.441
9757.606
9625.961
9496.459
9369.058
9243.714
9120.387
8999.035
8879.619
8762.101
8646.443
8532.608
8420.562
8310.268
8201.694
8094.806
7989.571
7885.959
7783.938
7683.479
7584.551
7487.127
7391.178
7296.677
7203.597
7111.913
7021.598
6932.628
6844.978
6758.624
6673.544
6589.714
6507.112
6425.717
6345.507
6266.46
6188.558
6111.78
6036.106
5961.517

-1463808
-1453065
-1442470
-1432020
-1421714
-1411548
-1401520
-1391629
-1381871
-1372245
-1362749
-1353380
-1344136
-1335016
-1326017
-1317137
-1308375
-1299729
-1291196
-1282775
-1274465
-1266263
-1258169
-1250179
-1242293
-1234509
-1226826
-1219241
-1211754
-1204363
-1197066
-1189862
-1182751
-1175729
-1168796
-1161951
-1155193
-1148519
-1141929
-1135422
-1128997
-1122651
-1116385
-1110196
-1104084
-1098048
-1092087

23263.31
23124.77
22988.05
22853.12
22719.95
22588.48
22458.7
22330.56
22204.04
22079.1
21955.72
21833.86
21713.5
21594.6
21477.14
21361.09
21246.43
21133.13
21021.17
20910.52
20801.15
20693.05
20586.19
20480.55
20376.12
20272.85
20170.75
20069.78
19969.93
19871.18
19773.51
19676.9
19581.34
19486.8
19393.27
19300.74
19209.18
19118.58
19028.93
18940.2
18852.4
18765.49
18679.47
18594.32
18510.04
18426.59
18343.98

-1747967
-1724843
-1701855
-1679002
-1656282
-1633693
-1611234
-1588904
-1566700
-1544621
-1522665
-1500831
-1479118
-1457523
-1436046
-1414685
-1393438
-1372305
-1351284
-1330374
-1309572
-1288879
-1268293
-1247813
-1227436
-1207164
-1186993
-1166923
-1146953
-1127082
-1107308
-1087632
-1068050
-1048563
-1029170
-1009869
-990660
-971542
-952513
-933573
-914720
-895955
-877275
-858681
-840171
-821744
-803400

12/9/15 8:09
1/8/16 11:31
2/7/16 14:52
3/8/16 18:14
4/7/16 21:36
5/8/16 0:57
6/7/16 4:19
7/7/16 7:40
8/6/16 11:02
9/5/16 14:24
10/5/16 17:45
11/4/16 21:07
12/5/16 0:28
1/4/17 3:50
2/3/17 7:12
3/5/17 10:33
4/4/17 13:55
5/4/17 17:16
6/3/17 20:38
7/4/17 0:00
8/3/17 3:21
9/2/17 6:43
10/2/17 10:04
11/1/17 13:26
12/1/17 16:48
12/31/17 20:09
1/30/18 23:31
3/2/18 2:52
4/1/18 6:14
5/1/18 9:36
5/31/18 12:57
6/30/18 16:19
7/30/18 19:40
8/29/18 23:02
9/29/18 2:24
10/29/18 5:45
11/28/18 9:07
12/28/18 12:28
1/27/19 15:50
2/26/19 19:12
3/28/19 22:33
4/28/19 1:55
5/28/19 5:16
6/27/19 8:38
7/27/19 12:00
8/26/19 15:21
9/25/19 18:43

181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227

24783.93
24674.03
24565.2
24457.44
24350.72
24245.04
24140.36
24036.69
23934.01
23832.29
23731.53
23631.72
23532.83
23434.86
23337.8
23241.62
23146.32
23051.89
22958.31
22865.57
22773.66
22682.57
22592.28
22502.79
22414.09
22326.16
22238.99
22152.58
22066.91
21981.97
21897.76
21814.27
21731.47
21649.38
21531.57
21414.78
21298.99
21184.18
21070.36
20957.51
20845.61
20734.67
20624.66
20515.58
20407.42
20300.18
20193.83

2538988
2563662
2588227
2612684
2637035
2661280
2685421
2709457
2733391
2757224
2780955
2804587
2828120
2851554
2874892
2898134
2921280
2944332
2967290
2990156
3012930
3035612
3058204
3080707
3103121
3125448
3147686
3169839
3191906
3213888
3235786
3257600
3279331
3300981
3322512
3343927
3365226
3386410
3407481
3428438
3449284
3470019
3490643
3511159
3531566
3551866
3572060

5887.995
5815.521
5744.077
5673.646
5604.211
5535.755
5468.26
5401.712
5336.095
5271.392
5207.588
5144.67
5082.622
5021.43
4961.079
4901.557
4842.85
4784.945
4727.828
4671.487
4615.91
4561.084
4506.997
4453.639
4400.996
4349.059
4297.815
4247.255
4197.367
4148.141
4099.566
4051.633
4004.332
3957.653
3904.985
3853.085
3801.94
3751.539
3701.869
3652.919
3604.678
3557.134
3510.276
3464.094
3418.578
3373.715
3329.497

-1086199
-1080383
-1074639
-1068965
-1063361
-1057826
-1052357
-1046956
-1041619
-1036348
-1031140
-1025996
-1020913
-1015892
-1010931
-1006029
-1001186
-996401
-991674
-987002
-982386
-977825
-973318
-968864
-964463
-960114
-955817
-951569
-947372
-943224
-939124
-935073
-931068
-927111
-923206
-919353
-915551
-911799
-908097
-904444
-900840
-897282
-893772
-890308
-886889
-883516
-880186

18262.19
18181.21
18101.02
18021.61
17942.98
17865.1
17787.97
17711.58
17635.92
17560.97
17486.72
17413.17
17340.31
17268.12
17196.6
17125.73
17055.51
16985.92
16916.97
16848.63
16780.91
16713.79
16647.26
16581.32
16515.96
16451.16
16386.93
16323.26
16260.13
16197.55
16135.5
16073.97
16012.97
15952.47
15865.67
15779.61
15694.29
15609.69
15525.82
15442.66
15360.21
15278.46
15197.4
15117.03
15037.33
14958.31
14879.94

-785138
-766957
-748856
-730834
-712891
-695026
-677238
-659527
-641891
-624330
-606843
-589430
-572089
-554821
-537625
-520499
-503444
-486458
-469541
-452692
-435911
-419197
-402550
-385969
-369453
-353002
-336615
-320291
-304031
-287834
-271698
-255624
-239611
-223659
-207793
-192014
-176319
-160710
-145184
-129741
-114381
-99102.4
-83905
-68788
-53750.6
-38792.3
-23912.4

10/25/19 22:04
11/25/19 1:26
12/25/19 4:48
1/24/20 8:09
2/23/20 11:31
3/24/20 14:52
4/23/20 18:14
5/23/20 21:36
6/23/20 0:57
7/23/20 4:19
8/22/20 7:40
9/21/20 11:02
10/21/20 14:24
11/20/20 17:45
12/20/20 21:07
1/20/21 0:28
2/19/21 3:50
3/21/21 7:12
4/20/21 10:33
5/20/21 13:55
6/19/21 17:16
7/19/21 20:38
8/19/21 0:00
9/18/21 3:21
10/18/21 6:43
11/17/21 10:04
12/17/21 13:26
1/16/22 16:48
2/15/22 20:09
3/17/22 23:31
4/17/22 2:52
5/17/22 6:14
6/16/22 9:36
7/16/22 12:57
8/15/22 16:19
9/14/22 19:40
10/14/22 23:02
11/14/22 2:24
12/14/22 5:45
1/13/23 9:07
2/12/23 12:28
3/14/23 15:50
4/13/23 19:12
5/13/23 22:33
6/13/23 1:55
7/13/23 5:16
8/12/23 8:38

228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274

20088.37
19983.8
19880.1
19777.27
19675.29
19574.15
19473.86
19374.39
19275.75
19177.92
19080.9
18984.67
18889.23
18794.57
18700.68
18607.56
18515.2
18423.59
18332.72
18242.59
18153.18
18064.5
17976.53
17889.27
17802.7
17716.84
17631.65
17547.15
17463.33
17380.16
17297.66
17215.82
17134.62
17054.06
16974.14
16894.85
16816.18
16738.13
16660.69
16583.86
16507.62
16431.99
16356.94
16282.47
16208.58
16135.26
16062.51

3592149
3612132
3632012
3651790
3671465
3691039
3710513
3729887
3749163
3768341
3787422
3806407
3825296
3844090
3862791
3881399
3899914
3918337
3936670
3954913
3973066
3991130
4009107
4026996
4044799
4062516
4080147
4097695
4115158
4132538
4149836
4167052
4184186
4201240
4218214
4235109
4251925
4268664
4285324
4301908
4318416
4334848
4351205
4367487
4383696
4399831
4415893

3285.914
3242.954
3200.609
3158.87
3117.726
3077.168
3037.187
2997.775
2958.923
2920.621
2882.861
2845.636
2808.937
2772.755
2737.083
2701.913
2667.237
2633.048
2599.338
2566.101
2533.328
2501.013
2469.149
2437.728
2406.745
2376.193
2346.064
2316.354
2287.055
2258.161
2229.666
2201.564
2173.85
2146.517
2119.559
2092.972
2066.75
2040.886
2015.377
1990.216
1965.398
1940.919
1916.773
1892.955
1869.461
1846.285
1823.424

-876900
-873657
-870457
-867298
-864180
-861103
-858066
-855068
-852109
-849189
-846306
-843460
-840651
-837878
-835141
-832439
-829772
-827139
-824540
-821974
-819440
-816939
-814470
-812032
-809626
-807249
-804903
-802587
-800300
-798042
-795812
-793611
-791437
-789290
-787171
-785078
-783011
-780970
-778955
-776964
-774999
-773058
-771141
-769248
-767379
-765533
-763709

14802.24
14725.18
14648.77
14573
14497.85
14423.33
14349.43
14276.14
14203.45
14131.37
14059.87
13988.97
13918.64
13848.89
13779.71
13711.09
13643.04
13575.53
13508.57
13442.16
13376.28
13310.93
13246.11
13181.81
13118.03
13054.76
12991.99
12929.73
12867.96
12806.68
12745.89
12685.58
12625.75
12566.39
12507.5
12449.07
12391.1
12333.59
12276.53
12219.91
12163.74
12108.01
12052.71
11997.83
11943.39
11889.37
11835.76

-9110.16
5615.026
20263.8
34836.8
49334.65
63757.98
78107.41
92383.55
106587
120718.4
134778.2
148767.2
162685.8
176534.7
190314.4
204025.5
217668.6
231244.1
244752.7
258194.8
271571.1
284882.1
298128.2
311310
324428
337482.8
350474.8
363404.5
376272.4
389079.1
401825
414510.6
427136.3
439702.7
452210.2
464659.3
477050.4
489384
501660.5
513880.4
526044.2
538152.2
550204.9
562202.7
574146.1
586035.5
597871.2

9/11/23 12:00
10/11/23 15:21
11/10/23 18:43
12/10/23 22:04
1/10/24 1:26
2/9/24 4:48
3/10/24 8:09
4/9/24 11:31
5/9/24 14:52
6/8/24 18:14
7/8/24 21:36
8/8/24 0:57
9/7/24 4:19
10/7/24 7:40
11/6/24 11:02
12/6/24 14:24
1/5/25 17:45
2/4/25 21:07
3/7/25 0:28
4/6/25 3:50
5/6/25 7:12
6/5/25 10:33
7/5/25 13:55
8/4/25 17:16
9/3/25 20:38
10/4/25 0:00
11/3/25 3:21
12/3/25 6:43
1/2/26 10:04
2/1/26 13:26
3/3/26 16:48
4/2/26 20:09
5/2/26 23:31
6/2/26 2:52
7/2/26 6:14
8/1/26 9:36
8/31/26 12:57
9/30/26 16:19
10/30/26 19:40
11/29/26 23:02
12/30/26 2:24
1/29/27 5:45
2/28/27 9:07
3/30/27 12:28
4/29/27 15:50
5/29/27 19:12
6/28/27 22:33

275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321

15990.33
15918.69
15847.61
15777.08
15707.09
15637.63
15568.7
15500.3
15432.42
15365.06
15298.21
15231.87
15166.03
15100.68
15035.83
14971.47
14907.59
14844.2
14781.27
14718.82
14656.84
14595.32
14534.25
14473.64
14413.48
14353.77
14294.5
14235.67
14177.27
14119.3
14061.76
14004.64
13947.94
13891.65
13835.78
13780.31
13725.25
13649.85
13574.99
13500.67
13426.89
13353.63
13280.9
13208.68
13136.99
13065.8
12995.13

4431884
4447802
4463650
4479427
4495134
4510772
4526341
4541841
4557273
4572638
4587937
4603168
4618334
4633435
4648471
4663442
4678350
4693194
4707976
4722694
4737351
4751947
4766481
4780954
4795368
4809722
4824016
4838252
4852429
4866548
4880610
4894615
4908563
4922454
4936290
4950070
4963796
4977446
4991021
5004521
5017948
5031302
5044583
5057791
5070928
5083994
5096989

1800.872
1778.625
1756.678
1735.027
1713.668
1692.596
1671.807
1651.297
1631.063
1611.099
1591.402
1571.968
1552.794
1533.875
1515.208
1496.789
1478.614
1460.681
1442.985
1425.524
1408.293
1391.29
1374.511
1357.953
1341.613
1325.488
1309.574
1293.869
1278.369
1263.073
1247.976
1233.076
1218.37
1203.856
1189.53
1175.391
1161.435
1145.919
1130.621
1115.538
1100.666
1086.003
1071.545
1057.289
1043.233
1029.374
1015.708

-761908
-760130
-758373
-756638
-754924
-753232
-751560
-749909
-748278
-746667
-745075
-743503
-741950
-740416
-738901
-737404
-735926
-734465
-733022
-731597
-730188
-728797
-727423
-726065
-724723
-723398
-722088
-720794
-719516
-718253
-717005
-715772
-714553
-713349
-712160
-710984
-709823
-708677
-707546
-706431
-705330
-704244
-703173
-702115
-701072
-700043
-699027

11782.57
11729.79
11677.41
11625.44
11573.86
11522.68
11471.89
11421.49
11371.47
11321.84
11272.58
11223.69
11175.18
11127.03
11079.24
11031.82
10984.75
10938.03
10891.67
10845.65
10799.98
10754.65
10709.65
10664.99
10620.66
10576.66
10532.99
10489.64
10446.61
10403.89
10361.49
10319.4
10277.62
10236.15
10194.98
10154.11
10113.53
10057.97
10002.82
9948.053
9893.683
9839.702
9786.108
9732.898
9680.068
9627.617
9575.539

609653.8
621383.6
633061
644686.4
656260.3
667783
679254.9
690676.4
702047.8
713369.7
724642.3
735865.9
747041.1
758168.2
769247.4
780279.2
791264
802202
813093.7
823939.3
834739.3
845493.9
856203.6
866868.6
877489.2
888065.9
898598.9
909088.5
919535.1
929939
940300.5
950619.9
960897.5
971133.7
981328.7
991482.8
1001596
1011654
1021657
1031605
1041499
1051339
1061125
1070858
1080538
1090165
1099741

7/29/27 1:55
8/28/27 5:16
9/27/27 8:38
10/27/27 12:00
11/26/27 15:21
12/26/27 18:43
1/25/28 22:04
2/25/28 1:26
3/26/28 4:48
4/25/28 8:09
5/25/28 11:31
6/24/28 14:52
7/24/28 18:14
8/23/28 21:36
9/23/28 0:57
10/23/28 4:19
11/22/28 7:40
12/22/28 11:02
1/21/29 14:24
2/20/29 17:45
3/22/29 21:07
4/22/29 0:28
5/22/29 3:50
6/21/29 7:12
7/21/29 10:33
8/20/29 13:55
9/19/29 17:16
10/19/29 20:38
11/19/29 0:00
12/19/29 3:21
1/18/30 6:43
2/17/30 10:04
3/19/30 13:26
4/18/30 16:48
5/18/30 20:09
6/17/30 23:31
7/18/30 2:52
8/17/30 6:14
9/16/30 9:36
10/16/30 12:57
11/15/30 16:19
12/15/30 19:40
1/14/31 23:02
2/14/31 2:24
3/16/31 5:45
4/15/31 9:07
5/15/31 12:28

322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368

12924.96
12855.29
12786.12
12717.44
12649.24
12581.54
12514.31
12447.57
12381.29
12315.49
12250.15
12185.28
12120.87
12056.91
11993.4
11930.34
11867.73
11805.56
11743.83
11682.53
11621.67
11561.23
11501.22
11441.63
11382.46
11323.71
11265.36
11207.43
11149.9
11092.77
11036.05
10979.72
10923.78
10868.23
10813.08
10758.3
10703.91
10649.9
10596.26
10542.99
10490.1
10437.57
10385.41
10333.61
10282.16
10231.08
10180.34

5109914
5122770
5135556
5148273
5160922
5173504
5186018
5198466
5210847
5223163
5235413
5247598
5259719
5271776
5283769
5295699
5307567
5319373
5331117
5342799
5354421
5365982
5377483
5388925
5400307
5411631
5422896
5434104
5445254
5456347
5467383
5478362
5489286
5500154
5510967
5521726
5532430
5543079
5553676
5564219
5574709
5585146
5595532
5605865
5616148
5626379
5636559

1002.233
988.9468
975.8456
962.927
950.1885
937.6274
925.2412
913.0273
900.9831
889.1064
877.3945
865.8452
854.4561
843.2249
832.1493
821.227
810.4558
799.8336
789.3582
779.0274
768.8393
758.7917
748.8826
739.1101
729.4721
719.9667
710.5921
701.3463
692.2275
683.2339
674.3637
665.6151
656.9864
648.4758
640.0816
631.8023
623.6362
615.5815
607.6369
599.8006
592.0711
584.447
576.9266
569.5086
562.1915
554.9738
547.8542

-698025
-697036
-696060
-695097
-694147
-693209
-692284
-691371
-690470
-689581
-688704
-687838
-686983
-686140
-685308
-684487
-683676
-682876
-682087
-681308
-680539
-679780
-679032
-678292
-677563
-676843
-676132
-675431
-674739
-674056
-673381
-672716
-672059
-671410
-670770
-670138
-669515
-668899
-668291
-667692
-667100
-666515
-665938
-665369
-664806
-664251
-663704

9523.834
9472.497
9421.527
9370.919
9320.672
9270.782
9221.247
9172.064
9123.23
9074.743
9026.6
8978.797
8931.333
8884.205
8837.41
8790.946
8744.81
8699
8653.513
8608.346
8563.497
8518.964
8474.745
8430.836
8387.235
8343.941
8300.95
8258.26
8215.87
8173.776
8131.977
8090.47
8049.253
8008.323
7967.679
7927.319
7887.24
7847.439
7807.916
7768.667
7729.692
7690.986
7652.55
7614.379
7576.474
7538.83
7501.448

1109265
1118737
1128159
1137530
1146850
1156121
1165342
1174514
1183638
1192712
1201739
1210718
1219649
1228533
1237371
1246162
1254906
1263605
1272259
1280867
1289431
1297950
1306424
1314855
1323243
1331586
1339887
1348146
1356362
1364535
1372667
1380758
1388807
1396815
1404783
1412710
1420598
1428445
1436253
1444022
1451751
1459442
1467095
1474709
1482286
1489825
1497326

6/14/31 15:50
7/14/31 19:12
8/13/31 22:33
9/13/31 1:55
10/13/31 5:16
11/12/31 8:38
12/12/31 12:00
1/11/32 15:21
2/10/32 18:43
3/11/32 22:04
4/11/32 1:26
5/11/32 4:48
6/10/32 8:09
7/10/32 11:31
8/9/32 14:52
9/8/32 18:14
10/8/32 21:36
11/8/32 0:57
12/8/32 4:19
1/7/33 7:40
2/6/33 11:02
3/8/33 14:24
4/7/33 17:45
5/7/33 21:07
6/7/33 0:28
7/7/33 3:50
8/6/33 7:12
9/5/33 10:33
10/5/33 13:55
11/4/33 17:16
12/4/33 20:38
1/4/34 0:00
2/3/34 3:21
3/5/34 6:43
4/4/34 10:04
5/4/34 13:26
6/3/34 16:48
7/3/34 20:09
8/2/34 23:31
9/2/34 2:52
10/2/34 6:14
11/1/34 9:36
12/1/34 12:57
12/31/34 16:19
1/30/35 19:40
3/1/35 23:02
4/1/35 2:24

369
370
371
372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400
401
402
403
404
405
406
407
408
409
410
411
412
413
414
415

10129.96
10079.93
10030.24
9980.894
9931.889
9883.221
9834.889
9786.889
9739.219
9691.877
9644.859
9598.165
9551.791
9505.734
9459.993
9414.565
9369.447
9324.638
9280.135
9235.935
9192.037
9148.438
9105.136
9062.129
9019.414
8976.989
8934.852
8893.002
8851.435
8810.149
8769.144
8728.415
8687.962
8647.783
8607.874
8568.235
8528.863
8489.757
8450.913
8412.331
8374.008
8335.943
8298.133
8260.577
8223.273
8186.218
8149.412

5646689
5656769
5666799
5676780
5686712
5696595
5706430
5716217
5725956
5735648
5745293
5754891
5764443
5773949
5783409
5792823
5802193
5811517
5820797
5830033
5839225
5848374
5857479
5866541
5875560
5884537
5893472
5902365
5911217
5920027
5928796
5937524
5946212
5954860
5963468
5972036
5980565
5989055
5997506
6005918
6014292
6022628
6030926
6039187
6047410
6055596
6063746

540.8312
533.9034
527.0696
520.3283
513.6783
507.1183
500.6469
494.263
487.9653
481.7526
475.6237
469.5773
463.6124
457.7278
451.9224
446.1949
440.5444
434.9698
429.4699
424.0438
418.6904
413.4086
408.1976
403.0561
397.9834
392.9785
388.0403
383.1679
378.3605
373.6171
368.9369
364.3189
359.7622
355.2661
350.8296
346.452
342.1324
337.87
333.6641
329.5137
325.4183
321.3769
317.3889
313.4534
309.5699
305.7375
301.9555

-663163
-662629
-662102
-661581
-661068
-660561
-660060
-659566
-659078
-658596
-658120
-657651
-657187
-656730
-656278
-655831
-655391
-654956
-654526
-654102
-653684
-653270
-652862
-652459
-652061
-651668
-651280
-650897
-650518
-650145
-649776
-649412
-649052
-648697
-648346
-647999
-647657
-647319
-646986
-646656
-646331
-646009
-645692
-645378
-645069
-644763
-644461

7464.323
7427.455
7390.842
7354.482
7318.372
7282.511
7246.897
7211.528
7176.402
7141.517
7106.873
7072.465
7038.294
7004.357
6970.653
6937.179
6903.934
6870.916
6838.123
6805.555
6773.208
6741.082
6709.174
6677.484
6646.009
6614.748
6583.7
6552.862
6522.233
6491.812
6461.596
6431.585
6401.777
6372.171
6342.764
6313.556
6284.544
6255.728
6227.106
6198.677
6170.438
6142.39
6114.529
6086.856
6059.368
6032.064
6004.943

1504790
1512218
1519609
1526963
1534281
1541564
1548811
1556022
1563199
1570340
1577447
1584520
1591558
1598562
1605533
1612470
1619374
1626245
1633083
1639889
1646662
1653403
1660112
1666790
1673436
1680050
1686634
1693187
1699709
1706201
1712663
1719094
1725496
1731868
1738211
1744524
1750809
1757065
1763292
1769490
1775661
1781803
1787918
1794005
1800064
1806096
1812101

5/1/35 5:45
5/31/35 9:07
6/30/35 12:28
7/30/35 15:50
8/29/35 19:12
9/28/35 22:33
10/29/35 1:55
11/28/35 5:16
12/28/35 8:38
1/27/36 12:00
2/26/36 15:21
3/27/36 18:43
4/26/36 22:04
5/27/36 1:26
6/26/36 4:48
7/26/36 8:09
8/25/36 11:31
9/24/36 14:52
10/24/36 18:14
11/23/36 21:36
12/24/36 0:57
1/23/37 4:19
2/22/37 7:40
3/24/37 11:02
4/23/37 14:24
5/23/37 17:45
6/22/37 21:07
7/23/37 0:28
8/22/37 3:50
9/21/37 7:12
10/21/37 10:33
11/20/37 13:55
12/20/37 17:16
1/19/38 20:38
2/19/38 0:00
3/21/38 3:21
4/20/38 6:43
5/20/38 10:04
6/19/38 13:26
7/19/38 16:48
8/18/38 20:09
9/17/38 23:31
10/18/38 2:52
11/17/38 6:14
12/17/38 9:36
1/16/39 12:57
2/15/39 16:19

416
417
418
419
420
421
422
423
424
425
426
427
428
429
430
431
432
433
434
435
436
437
438
439
440
441
442
443
444
445
446
447
448
449
450
451
452
453
454
455
456
457
458
459
460
461
462

8112.851
8076.535
8040.461
8004.629
7969.035
7933.678
7898.557
7863.669
7829.013
7794.588
7760.391
7726.421
7692.676
7659.154
7625.855
7592.775
7559.915
7527.271
7494.843
7462.628
7430.626
7398.834
7367.252
7335.877
7304.708
7273.744
7242.982
7212.423
7182.063
7151.902
7121.939
7092.171
7062.597
7033.216
7004.027
6975.027
6946.217
6917.594
6889.156
6860.904
6832.834
6804.947
6777.24
6749.712
6722.362
6695.189
6668.192

6071859
6079935
6087976
6095980
6103949
6111883
6119781
6127645
6135474
6143269
6151029
6158756
6166448
6174107
6181733
6189326
6196886
6204413
6211908
6219371
6226801
6234200
6241567
6248903
6256208
6263482
6270725
6277937
6285119
6292271
6299393
6306485
6313548
6320581
6327585
6334560
6341506
6348424
6355313
6362174
6369007
6375812
6382589
6389339
6396061
6402756
6409424

298.2233
294.5402
290.9054
287.3184
283.7784
280.2848
276.8369
273.4342
270.076
266.7617
263.4907
260.2624
257.0762
253.9315
250.8278
247.7645
244.7411
241.7569
238.8115
235.9043
233.0348
230.2025
227.4069
224.6475
221.9237
219.2352
216.5813
213.9617
211.3759
208.8234
206.3038
203.8166
201.3614
198.9377
196.5451
194.1833
191.8517
189.5499
187.2777
185.0345
182.82
180.6337
178.4754
176.3446
174.2409
172.164
170.1136

-644163
-643868
-643578
-643290
-643006
-642726
-642449
-642176
-641906
-641639
-641376
-641115
-640858
-640604
-640353
-640106
-639861
-639619
-639380
-639144
-638911
-638681
-638454
-638229
-638007
-637788
-637571
-637357
-637146
-636937
-636731
-636527
-636326
-636127
-635930
-635736
-635544
-635355
-635167
-634982
-634800
-634619
-634440
-634264
-634090
-633918
-633748

5978.003
5951.243
5924.662
5898.259
5872.031
5845.978
5820.099
5794.392
5768.855
5743.489
5718.291
5693.259
5668.394
5643.694
5619.157
5594.782
5570.569
5546.515
5522.62
5498.882
5475.301
5451.875
5428.604
5405.485
5382.518
5359.702
5337.035
5314.517
5292.146
5269.922
5247.843
5225.908
5204.117
5182.468
5160.959
5139.591
5118.362
5097.27
5076.316
5055.498
5034.815
5014.266
4993.85
4973.566
4953.413
4933.39
4913.497

1818079
1824030
1829955
1835853
1841725
1847571
1853391
1859186
1864955
1870698
1876416
1882110
1887778
1893422
1899041
1904636
1910206
1915753
1921275
1926774
1932250
1937701
1943130
1948535
1953918
1959278
1964615
1969929
1975221
1980491
1985739
1990965
1996169
2001352
2006513
2011652
2016771
2021868
2026944
2032000
2037034
2042049
2047043
2052016
2056970
2061903
2066816

3/17/39 19:40
4/16/39 23:02
5/17/39 2:24
6/16/39 5:45
7/16/39 9:07
8/15/39 12:28
9/14/39 15:50
10/14/39 19:12
11/13/39 22:33
12/14/39 1:55
1/13/40 5:16
2/12/40 8:38
3/13/40 12:00
4/12/40 15:21
5/12/40 18:43
6/11/40 22:04
7/12/40 1:26
8/11/40 4:48

463
464
465
466
467
468
469
470
471
472
473
474
475
476
477
478
479
480

6641.368
6614.717
6588.238
6561.93
6535.79
6509.819
6484.014
6458.374
6432.899
6407.587
6382.437
6357.447
6332.617
6307.946
6283.432
6259.074
6234.871
6210.822

6416066
6422680
6429269
6435831
6442366
6448876
6455360
6461819
6468251
6474659
6481042
6487399
6493732
6500040
6506323
6512582
6518817
6525028

168.0892
166.0906
164.1173
162.169
160.2455
158.3463
156.4712
154.6198
152.7918
150.9868
149.2047
147.445
145.7075
143.9919
142.2978
140.6251
138.9734
137.3424

-633580
-633413
-633249
-633087
-632927
-632769
-632612
-632457
-632305
-632154
-632005
-631857
-631711
-631567
-631425
-631284
-631145
-631008

4893.732
4874.094
4854.583
4835.197
4815.936
4796.799
4777.784
4758.892
4740.12
4721.469
4702.937
4684.523
4666.227
4648.048
4629.984
4612.036
4594.202
4576.481

2071710
2076584
2081439
2086274
2091090
2095887
2100665
2105423
2110164
2114885
2119588
2124273
2128939
2133587
2138217
2142829
2147423
2151999

2.437% -3094137
Operating ProfitDiscounted
Cumulative Profit@10%
-1E+07
264284.4
350941.2
296465.2
260435.1
229830.4
206262.5
185928.3
169087.7
155941.9
143884.7
134467.7
125967.4
118337.4
111332.1
105513.7
99078.73
95074.4
90296.05
85696.36
81653.65
78044.1
74871.06
71545.44
68694.05
65458.07
63146.88
61284.64
58879.31
56686.58
54350.19
53163.48
50671.47
49518.69
48826.97
46499.79
44892.33
44132.45
42032.02
39397.1
40427.07
39506.59
36963.66
35844.2

-1E+07
-9735716
-9384774
-9088309
-8827874
-8598044
-8391781
-8205853
-8036765
-7880823
-7736939
-7602471
-7476503
-7358166
-7246834
-7141320
-7042242
-6947167
-6856871
-6771175
-6689521
-6611477
-6536606
-6465061
-6396367
-6330908
-6267762
-6206477
-6147598
-6090911
-6036561
-5983397
-5932726
-5883207
-5834380
-5787880
-5742988
-5698856
-5656824
-5617427
-5576999
-5537493
-5500529
-5464685

$100 Oil IRR

13.965% 1271549
Operating Profit(Undiscounted)
Operating ProfitDiscounted
Cumulative Profit@10%
-1E+07
433653.1
579761.6
493160.7
436317.9
387824.4
350598
318350.2
291638.8
270951.8
251848.9
237117.4
223789.5
211812.2
200770.6
191715.5
181373.4
175364.4
167814.5
160470.2
154054
148354.9
143398.9
138061.1
133556.4
128213.5
124609.8
121843.9
117937.4
114391.8
110487.5
108882.4
104541.2
102919.6
102246.6
98093.05
95397.67
94479.86
90637.9
85550.55
88435
87061.54
82036.43
80113.75

-1E+07
-9566347
-8986585
-8493425
-8057107
-7669282
-7318684
-7000334
-6708695
-6437744
-6185895
-5948777
-5724988
-5513176
-5312405
-5120689
-4939316
-4763952
-4596137
-4435667
-4281613
-4133258
-3989859
-3851798
-3718242
-3590028
-3465418
-3343574
-3225637
-3111245
-3000758
-2891875
-2787334
-2684414
-2582168
-2484075
-2388677
-2294197
-2203559
-2118009
-2029574
-1942512
-1860476
-1780362

-1E+07
431904.4
573522.6
484495.6
425613.8
375598.3
337082.7
303851.7
276330
254846.7
235142.4
219752.7
205861.2
193391.9
181943.4
172434.8
161918.6
155374.5
147565.5
140048.5
133441.8
127542.9
122357.4
116922.5
112262.6
106974.3
103197.2
100153.9
96222.99
92639.54
88821.32
86881.96
82809.41
80925.49
79795.05
75991.88
73364.9
72123.06
68690.46
64384.36
66067.59
64563.29
60407.53
58578.08

-1E+07
-9568096
-8994573
-8510077
-8084464
-7708865
-7371783
-7067931
-6791601
-6536754
-6301612
-6081859
-5875998
-5682606
-5500663
-5328228
-5166309
-5010935
-4863369
-4723321
-4589879
-4462336
-4339979
-4223056
-4110794
-4003819
-3900622
-3800468
-3704245
-3611606
-3522784
-3435902
-3353093
-3272167
-3192372
-3116380
-3043016
-2970893
-2902202
-2837818
-2771750
-2707187
-2646779
-2588201

35888.01
34185.41
29246.54
36757.03
35820.1
34920.43
34055.85
33224.38
32424.17
31653.5
30910.79
30194.57
29503.47
28836.21
28191.61
27568.55
26966
26383
25818.61
25272.01
24742.37
24228.96
23731.05
23247.99
22779.14
22323.91
21881.74
21452.09
21034.48
22843.1
22405.73
21980.19
21566.01
21162.78
20770.09
20387.56
20014.81
19651.51
19297.31
18951.91
18615
18286.29
17965.5
17652.38
17346.66
17048.12
16756.51

-5428797
-5394612
-5365365
-5328608
-5292788
-5257868
-5223812
-5190587
-5158163
-5126510
-5095599
-5065404
-5035901
-5007065
-4978873
-4951304
-4924338
-4897955
-4872137
-4846865
-4822122
-4797893
-4774162
-4750914
-4728135
-4705811
-4683930
-4662478
-4641443
-4618600
-4596194
-4574214
-4552648
-4531485
-4510715
-4490328
-4470313
-4450661
-4431364
-4412412
-4393797
-4375511
-4357545
-4339893
-4322546
-4305498
-4288742

80793.16
77504.45
66716.51
84517.74
83020.02
81580.1
80194.6
78860.39
77574.59
76334.52
75137.71
73981.88
72864.87
71784.71
70739.54
69727.65
68747.4
67797.3
66875.94
65981.97
65114.18
64271.37
63452.46
62656.41
61882.25
61129.05
60395.95
59682.14
58986.83
64202.55
63475.33
62766.19
62074.44
61399.43
60740.54
60097.18
59468.79
58854.83
58254.81
57668.22
57094.62
56533.56
55984.62
55447.41
54921.53
54406.62
53902.33

-1699569
-1622064
-1555348
-1470830
-1387810
-1306230
-1226036
-1147175
-1069601
-993266
-918128
-844146
-771282
-699497
-628757
-559030
-490282
-422485
-355609
-289627
-224513
-160242
-96789
-34132.6
27749.62
88878.67
149274.6
208956.8
267943.6
332146.1
395621.5
458387.7
520462.1
581861.5
642602.1
702699.3
762168
821022.9
879277.7
936945.9
994040.5
1050574
1106559
1162006
1216928
1271334
1325237

58649.66
55867.21
47795.9
60069.86
58538.68
57068.4
55655.48
54296.66
52988.91
51729.45
50515.69
49345.21
48215.78
47125.32
46071.89
45053.66
44068.96
43116.18
42193.84
41300.55
40435
39595.96
38782.26
37992.82
37226.61
36482.65
35760.04
35057.9
34375.41
37119.02
36408.31
35716.82
35043.8
34388.57
33750.46
33128.86
32523.17
31932.82
31357.27
30796.01
30248.54
29714.4
29193.14
28684.32
28187.55
27702.43
27228.58

-2529552
-2473684
-2425888
-2365819
-2307280
-2250211
-2194556
-2140259
-2087270
-2035541
-1985025
-1935680
-1887464
-1840339
-1794267
-1749213
-1705144
-1662028
-1619834
-1578534
-1538099
-1498503
-1459721
-1421728
-1384501
-1348019
-1312259
-1277201
-1242825
-1205706
-1169298
-1133581
-1098537
-1064149
-1030398
-997269
-964746
-932813
-901456
-870660
-840412
-810697
-781504
-752820
-724632
-696930
-669701

16471.62
16193.24
15921.16
15655.2
15395.15
15140.85
14892.12
14648.8
14410.72
14177.74
13949.71
13726.48
13507.93
13293.92
13084.32
12879.01
12677.88
12480.81
12287.7
12098.43
11912.91
11731.04
11552.72
11377.87
11206.39
11038.19
10873.2
10711.34
10552.52
10396.68
10243.74
10093.63
9946.28
9801.627
9659.606
9520.155
9383.215
9248.725
9116.632
8986.878
8859.412
8734.18
8611.134
8490.225
8371.404
8254.626
8139.846

-4272270
-4256077
-4240156
-4224500
-4209105
-4193964
-4179072
-4164423
-4150013
-4135835
-4121885
-4108159
-4094651
-4081357
-4068273
-4055394
-4042716
-4030235
-4017947
-4005849
-3993936
-3982205
-3970652
-3959274
-3948068
-3937030
-3926156
-3915445
-3904893
-3894496
-3884252
-3874159
-3864212
-3854411
-3844751
-3835231
-3825848
-3816599
-3807482
-3798495
-3789636
-3780902
-3772291
-3763800
-3755429
-3747174
-3739035

53408.33
52924.29
52449.9
51984.87
51528.92
51081.77
50643.17
50212.86
49790.6
49376.16
48969.32
48569.86
48177.59
47792.29
47413.78
47041.88
46676.41
46317.2
45964.08
45616.9
45275.5
44939.73
44609.45
44284.53
43964.82
43650.21
43340.56
43035.76
42735.69
42440.23
42149.28
41862.74
41580.49
41302.44
41028.49
40758.56
40492.54
40230.36
39971.93
39717.16
39465.97
39218.3
38974.05
38733.17
38495.57
38261.19
38029.97

1378645
1431569
1484019
1536004
1587533
1638615
1689258
1739471
1789261
1838637
1887607
1936177
1984354
2032147
2079560
2126602
2173279
2219596
2265560
2311177
2356452
2401392
2446001
2490286
2534251
2577901
2621242
2664277
2707013
2749453
2791603
2833465
2875046
2916348
2957377
2998135
3038628
3078858
3118830
3158547
3198013
3237232
3276206
3314939
3353434
3391696
3429726

26765.65
26313.29
25871.18
25438.99
25016.43
24603.2
24199.03
23803.64
23416.77
23038.19
22667.65
22304.92
21949.78
21602.02
21261.43
20927.82
20600.99
20280.76
19966.96
19659.41
19357.95
19062.42
18772.66
18488.52
18209.87
17936.57
17668.47
17405.45
17147.38
16894.14
16645.62
16401.7
16162.26
15927.21
15696.43
15469.83
15247.3
15028.76
14814.12
14603.27
14396.15
14192.65
13992.71
13796.23
13603.16
13413.4
13226.89

-642936
-616622
-590751
-565312
-540296
-515692
-491493
-467690
-444273
-421235
-398567
-376262
-354312
-332710
-311449
-290521
-269920
-249639
-229672
-210013
-190655
-171593
-152820
-134331
-116122
-98185.1
-80516.6
-63111.1
-45963.8
-29069.6
-12424
3977.695
20139.96
36067.16
51763.59
67233.41
82480.72
97509.48
112323.6
126926.9
141323
155515.7
169508.4
183304.6
196907.8
210321.2
223548.1

8027.021
7916.109
7807.067
7699.857
7594.44
7490.777
7388.831
7288.568
7189.951
7092.947
6997.523
6903.647
6811.287
6720.412
6630.993
6543.001
6456.407
6371.183
6287.304
6204.742
6123.471
6043.468
5964.706
5887.164
5810.816
5735.642
5661.618
5588.722
5516.935
5446.234
5376.6
5308.014
5240.456
5173.907
5108.348
5043.763
4980.133
4917.441
4855.67
4794.805
4734.828
4675.725
4617.479
4560.076
4503.502
4447.741
4392.78

-3731008
-3723091
-3715284
-3707585
-3699990
-3692499
-3685111
-3677822
-3670632
-3663539
-3656542
-3649638
-3642827
-3636106
-3629475
-3622932
-3616476
-3610105
-3603817
-3597613
-3591489
-3585446
-3579481
-3573594
-3567783
-3562047
-3556386
-3550797
-3545280
-3539834
-3534457
-3529149
-3523909
-3518735
-3513626
-3508583
-3503603
-3498685
-3493829
-3489035
-3484300
-3479624
-3475007
-3470447
-3465943
-3461495
-3457103

37801.83
37576.71
37354.56
37135.3
36918.89
36705.27
36494.38
36286.16
36080.57
35877.55
35677.06
35479.05
35283.46
35090.26
34899.39
34710.82
34524.5
34340.39
34158.46
33978.65
33800.94
33625.28
33451.64
33279.98
33110.27
32942.48
32776.56
32612.5
32450.25
32289.78
32131.07
31974.09
31818.8
31665.18
31513.2
31362.83
31214.05
31066.84
30921.15
30776.98
30634.3
30493.08
30353.3
30214.94
30077.98
29942.39
29808.15

3467527
3505104
3542459
3579594
3616513
3653218
3689712
3725999
3762079
3797957
3833634
3869113
3904396
3939487
3974386
4009097
4043621
4077962
4112120
4146099
4179900
4213525
4246977
4280257
4313367
4346309
4379086
4411698
4444149
4476438
4508570
4540544
4572362
4604028
4635541
4666904
4698118
4729185
4760106
4790883
4821517
4852010
4882363
4912578
4942656
4972599
5002407

13043.55
12863.32
12686.13
12511.92
12340.62
12172.18
12006.52
11843.6
11683.35
11525.72
11370.66
11218.12
11068.04
10920.37
10775.07
10632.08
10491.37
10352.89
10216.59
10082.43
9950.366
9820.364
9692.381
9566.377
9442.316
9320.161
9199.875
9081.423
8964.771
8849.886
8736.735
8625.285
8515.506
8407.366
8300.837
8195.889
8092.493
7990.621
7890.247
7791.343
7693.883
7597.843
7503.197
7409.92
7317.988
7227.38
7138.07

236591.6
249454.9
262141.1
274653
286993.6
299165.8
311172.3
323015.9
334699.2
346225
357595.6
368813.7
379881.8
390802.1
401577.2
412209.3
422700.7
433053.6
443270.1
453352.6
463302.9
473123.3
482815.7
492382.1
501824.4
511144.5
520344.4
529425.8
538390.6
547240.5
555977.2
564602.5
573118
581525.4
589826.2
598022.1
606114.6
614105.2
621995.5
629786.8
637480.7
645078.5
652581.7
659991.7
667309.6
674537
681675.1

4338.604
4285.202
4232.558
4180.66
4129.497
4079.054
4029.321
3980.284
3931.933
3884.257
3837.243
3790.881
3745.16
3700.071
3655.601
3611.742
3568.483
3525.815
3483.728
3442.213
3401.261
3360.862
3321.008
3281.69
3242.901
3204.63
3166.871
3129.615
3092.855
3056.582
3020.79
2985.47
2950.616
2916.22
2877.412
2839.169
2801.483
2764.344
2727.744
2691.675
2656.128
2621.095
2586.568
2552.539
2518.999
2485.942
2453.36

-3452764
-3448479
-3444246
-3440065
-3435936
-3431857
-3427828
-3423847
-3419915
-3416031
-3412194
-3408403
-3404658
-3400958
-3397302
-3393690
-3390122
-3386596
-3383112
-3379670
-3376269
-3372908
-3369587
-3366305
-3363062
-3359858
-3356691
-3353561
-3350469
-3347412
-3344391
-3341406
-3338455
-3335539
-3332661
-3329822
-3327021
-3324256
-3321529
-3318837
-3316181
-3313560
-3310973
-3308421
-3305902
-3303416
-3300962

29675.24
29543.65
29413.34
29284.31
29156.53
29029.99
28904.66
28780.53
28657.57
28535.79
28415.14
28295.63
28177.23
28059.92
27943.7
27828.54
27714.43
27601.36
27489.31
27378.27
27268.22
27159.15
27051.05
26943.9
26837.69
26732.4
26628.03
26524.57
26421.99
26320.29
26219.46
26119.49
26020.35
25922.06
25781
25641.16
25502.51
25365.05
25228.76
25093.64
24959.66
24826.82
24695.1
24564.5
24434.99
24306.58
24179.24

5032082
5061626
5091039
5120323
5149480
5178510
5207415
5236195
5264853
5293388
5321804
5350099
5378276
5406336
5434280
5462109
5489823
5517424
5544914
5572292
5599560
5626719
5653770
5680714
5707552
5734284
5760912
5787437
5813859
5840179
5866399
5892518
5918539
5944461
5970242
5995883
6021385
6046750
6071979
6097073
6122032
6146859
6171554
6196119
6220554
6244860
6269040

7050.038
6963.26
6877.717
6793.386
6710.247
6628.28
6547.465
6467.783
6389.215
6311.743
6235.348
6160.012
6085.718
6012.449
5940.188
5868.919
5798.625
5729.292
5660.902
5593.442
5526.896
5461.25
5396.489
5332.6
5269.568
5207.38
5146.024
5085.485
5025.751
4966.809
4908.648
4851.255
4794.619
4738.727
4675.665
4613.522
4552.284
4491.935
4432.462
4373.852
4316.09
4259.163
4203.057
4147.761
4093.261
4039.545
3986.6

688725.1
695688.4
702566.1
709359.5
716069.7
722698
729245.5
735713.3
742102.5
748414.2
754649.6
760809.6
766895.3
772907.7
778847.9
784716.9
790515.5
796244.8
801905.7
807499.1
813026
818487.3
823883.8
829216.4
834485.9
839693.3
844839.3
849924.8
854950.6
859917.4
864826
869677.3
874471.9
879210.6
883886.3
888499.8
893052.1
897544
901976.5
906350.3
910666.4
914925.6
919128.6
923276.4
927369.7
931409.2
935395.8

2421.245
2389.59
2358.388
2327.632
2297.315
2267.43
2237.97
2208.929
2180.3
2152.077
2124.254
2096.824
2069.782
2043.121
2016.836
1990.921
1965.37
1940.177
1915.338
1890.847
1866.698
1842.886
1819.407
1796.255
1773.425
1750.912
1728.712
1706.819
1685.23
1663.939
1642.943
1622.236
1601.814
1581.674
1561.81
1542.219
1522.897
1503.839
1485.042
1466.502
1448.215
1430.178
1412.386
1394.835
1377.524
1360.447
1343.601

-3298541
-3296152
-3293793
-3291466
-3289168
-3286901
-3284663
-3282454
-3280274
-3278121
-3275997
-3273900
-3271831
-3269788
-3267771
-3265780
-3263814
-3261874
-3259959
-3258068
-3256201
-3254358
-3252539
-3250743
-3248969
-3247218
-3245490
-3243783
-3242098
-3240434
-3238791
-3237169
-3235567
-3233985
-3232423
-3230881
-3229358
-3227854
-3226369
-3224903
-3223455
-3222024
-3220612
-3219217
-3217840
-3216479
-3215136

24052.98
23927.76
23803.6
23680.47
23558.36
23437.27
23317.18
23198.09
23079.97
22962.84
22846.66
22731.44
22617.17
22503.83
22391.41
22279.91
22169.32
22059.63
21950.83
21842.91
21735.86
21629.67
21524.34
21419.86
21316.21
21213.4
21111.4
21010.22
20909.85
20810.28
20711.5
20613.5
20516.27
20419.82
20324.12
20229.18
20134.99
20041.53
19948.81
19856.81
19765.54
19674.97
19585.11
19495.94
19407.47
19319.69
19232.58

6293093
6317020
6340824
6364504
6388063
6411500
6434817
6458015
6481095
6504058
6526905
6549636
6572253
6594757
6617149
6639429
6661598
6683658
6705608
6727451
6749187
6770817
6792341
6813761
6835077
6856291
6877402
6898412
6919322
6940132
6960844
6981457
7001974
7022393
7042718
7062947
7083082
7103123
7123072
7142929
7162694
7182369
7201954
7221450
7240858
7260178
7279410

3934.415
3882.977
3832.275
3782.298
3733.034
3684.471
3636.601
3589.41
3542.89
3497.029
3451.817
3407.245
3363.303
3319.98
3277.268
3235.157
3193.638
3152.701
3112.339
3072.541
3033.301
2994.608
2956.455
2918.833
2881.736
2845.153
2809.079
2773.505
2738.423
2703.827
2669.708
2636.06
2602.876
2570.149
2537.871
2506.037
2474.639
2443.672
2413.127
2383.001
2353.285
2323.975
2295.063
2266.545
2238.414
2210.665
2183.291

939330.2
943213.2
947045.5
950827.8
954560.8
958245.3
961881.9
965471.3
969014.2
972511.2
975963
979370.3
982733.6
986053.6
989330.8
992566
995759.6
998912.3
1002025
1005097
1008131
1011125
1014082
1017000
1019882
1022727
1025536
1028310
1031048
1033752
1036422
1039058
1041661
1044231
1046769
1049275
1051749
1054193
1056606
1058989
1061343
1063667
1065962
1068228
1070467
1072677
1074861

1326.983
1310.59
1294.419
1278.465
1262.726
1247.199
1231.881
1216.768
1201.858
1187.148
1172.634
1158.314
1144.185
1130.245
1116.49
1102.918
1089.526
1076.312
1063.273
1050.406
1037.709
1025.18
1012.817
1000.616
988.5756
976.6935
964.9674
953.395
941.9741
930.7026
919.5784
908.5993
897.7633
887.0684
876.5126
866.094
855.8104
844.3774
833.1049
821.9907
811.0323
800.2275
789.5741
779.0699
768.7127
758.5003
748.4307

-3213809
-3212498
-3211204
-3209925
-3208662
-3207415
-3206183
-3204967
-3203765
-3202578
-3201405
-3200247
-3199102
-3197972
-3196856
-3195753
-3194663
-3193587
-3192524
-3191473
-3190436
-3189410
-3188398
-3187397
-3186408
-3185432
-3184467
-3183513
-3182571
-3181641
-3180721
-3179812
-3178915
-3178028
-3177151
-3176285
-3175429
-3174585
-3173752
-3172930
-3172119
-3171318
-3170529
-3169750
-3168981
-3168223
-3167474

19146.14
19060.38
18975.27
18890.81
18807.01
18723.84
18641.31
18559.41
18478.14
18397.48
18317.44
18238
18159.16
18080.92
18003.27
17926.21
17849.73
17773.82
17698.48
17623.7
17549.48
17475.82
17402.7
17330.13
17258.1
17186.6
17115.63
17045.19
16975.26
16905.86
16836.96
16768.57
16700.67
16633.28
16566.38
16499.97
16434.04
16343.76
16254.13
16165.14
16076.79
15989.07
15901.99
15815.52
15729.68
15644.45
15559.82

7298556
7317617
7336592
7355483
7374290
7393014
7411655
7430214
7448692
7467090
7485407
7503645
7521805
7539885
7557889
7575815
7593665
7611438
7629137
7646761
7664310
7681786
7699189
7716519
7733777
7750963
7768079
7785124
7802100
7819005
7835842
7852611
7869312
7885945
7902511
7919011
7935445
7951789
7968043
7984208
8000285
8016274
8032176
8047992
8063721
8079366
8094926

2156.288
2129.651
2103.372
2077.448
2051.874
2026.643
2001.752
1977.194
1952.966
1929.062
1905.478
1882.209
1859.25
1836.597
1814.246
1792.192
1770.431
1748.958
1727.77
1706.863
1686.231
1665.872
1645.782
1625.956
1606.391
1587.083
1568.029
1549.224
1530.666
1512.35
1494.274
1476.433
1458.825
1441.446
1424.294
1407.364
1390.654
1372.075
1353.758
1335.698
1317.891
1300.334
1283.023
1265.954
1249.124
1232.529
1216.166

1077017
1079146
1081250
1083327
1085379
1087406
1089408
1091385
1093338
1095267
1097172
1099054
1100914
1102750
1104565
1106357
1108127
1109876
1111604
1113311
1114997
1116663
1118309
1119935
1121541
1123128
1124696
1126245
1127776
1129288
1130783
1132259
1133718
1135159
1136584
1137991
1139382
1140754
1142107
1143443
1144761
1146061
1147344
1148610
1149859
1151092
1152308

738.5018
728.7114
719.0577
709.5386
700.1521
690.8964
681.7695
672.7696
663.8948
655.1434
646.5134
638.0033
629.6111
621.3353
613.1742
605.126
597.1892
589.3622
581.6433
574.031
566.5239
559.1202
551.8187
544.6177
537.5159
530.5118
523.6041
516.7913
510.072
503.445
496.909
490.4625
484.1043
477.8333
471.648
465.5473
459.5301
453.595
447.7409
441.9667
436.2712
430.6533
425.1119
419.6459
414.2542
408.9358
403.6897

-3166736
-3166007
-3165288
-3164578
-3163878
-3163187
-3162506
-3161833
-3161169
-3160514
-3159867
-3159229
-3158600
-3157978
-3157365
-3156760
-3156163
-3155573
-3154992
-3154418
-3153851
-3153292
-3152740
-3152196
-3151658
-3151128
-3150604
-3150087
-3149577
-3149074
-3148577
-3148086
-3147602
-3147124
-3146653
-3146187
-3145728
-3145274
-3144826
-3144384
-3143948
-3143517
-3143092
-3142673
-3142258
-3141850
-3141446

15475.8
15392.38
15309.56
15227.32
15145.67
15064.61
14984.11
14904.19
14824.84
14746.05
14667.82
14590.14
14513.02
14436.44
14360.4
14284.89
14209.92
14135.49
14061.57
13988.18
13915.3
13842.94
13771.08
13699.73
13628.88
13558.53
13488.67
13419.3
13350.42
13282.02
13214.1
13146.65
13079.67
13013.17
12947.12
12881.54
12816.41
12751.74
12687.51
12623.74
12560.4
12497.51
12435.05
12373.03
12311.43
12250.26
12189.52

8110401
8125794
8141103
8156331
8171476
8186541
8201525
8216429
8231254
8246000
8260668
8275258
8289771
8304208
8318568
8332853
8347063
8361198
8375260
8389248
8403163
8417006
8430777
8444477
8458106
8471665
8485153
8498572
8511923
8525205
8538419
8551566
8564645
8577659
8590606
8603487
8616304
8629055
8641743
8654367
8666927
8679424
8691860
8704233
8716544
8728794
8740984

1200.032
1184.123
1168.437
1152.968
1137.716
1122.676
1107.845
1093.22
1078.799
1064.579
1050.555
1036.727
1023.09
1009.642
996.3806
983.3027
970.4057
957.6871
945.1443
932.7747
920.5759
908.5453
896.6806
884.9794
873.4392
862.0579
850.8331
839.7626
828.8442
818.0756
807.4548
796.9796
786.6479
776.4576
766.4069
756.4936
746.7157
737.0715
727.5589
718.176
708.9211
699.7923
690.7877
681.9057
673.1445
664.5024
655.9776

1153508
1154692
1155861
1157014
1158151
1159274
1160382
1161475
1162554
1163619
1164669
1165706
1166729
1167739
1168735
1169718
1170689
1171646
1172592
1173524
1174445
1175353
1176250
1177135
1178008
1178871
1179721
1180561
1181390
1182208
1183016
1183813
1184599
1185376
1186142
1186899
1187645
1188382
1189110
1189828
1190537
1191237
1191928
1192609
1193283
1193947
1194603

398.5147
393.4099
388.3744
383.407
378.5069
373.6731
368.9047
364.2007
359.5602
354.9823
350.4662
346.0109
341.6156
337.2795
333.0017
328.7814
324.6178
320.5101
316.4575
312.4592
308.5145
304.6226
300.7828
296.9943
293.2565
289.5685
285.9298
282.3396
278.7972
275.302
271.8534
268.4505
265.0929
261.7799
258.5109
255.2852
252.1023
248.9616
245.8624
242.8042
239.7864
236.8085
233.8699
230.97
228.1084
225.2845
222.4977

-3141047
-3140654
-3140266
-3139882
-3139504
-3139130
-3138761
-3138397
-3138037
-3137682
-3137332
-3136986
-3136644
-3136307
-3135974
-3135645
-3135321
-3135000
-3134684
-3134371
-3134063
-3133758
-3133457
-3133160
-3132867
-3132577
-3132291
-3132009
-3131730
-3131455
-3131183
-3130915
-3130650
-3130388
-3130129
-3129874
-3129622
-3129373
-3129127
-3128884
-3128644
-3128408
-3128174
-3127943
-3127715
-3127489
-3127267

12129.19
12069.28
12009.79
11950.7
11892.03
11833.75
11775.88
11718.41
11661.33
11604.65
11548.35
11492.44
11436.91
11381.77
11327
11272.6
11218.58
11164.93
11111.64
11058.72
11006.16
10953.96
10902.11
10850.61
10799.47
10748.67
10698.22
10648.11
10598.34
10548.9
10499.8
10451.04
10402.6
10354.49
10306.71
10259.24
10212.1
10165.28
10118.77
10072.57
10026.69
9981.108
9935.836
9890.868
9846.201
9801.834
9757.763

8753113
8765182
8777192
8789143
8801035
8812868
8824644
8836363
8848024
8859629
8871177
8882670
8894106
8905488
8916815
8928088
8939306
8950471
8961583
8972642
8983648
8994602
9005504
9016355
9027154
9037903
9048601
9059249
9069847
9080396
9090896
9101347
9111750
9122104
9132411
9142670
9152882
9163048
9173166
9183239
9193266
9203247
9213182
9223073
9232920
9242721
9252479

647.5685
639.2735
631.091
623.0192
615.0568
607.2021
599.4536
591.8098
584.2692
576.8303
569.4918
562.2522
555.1101
548.0641
541.1129
534.2551
527.4894
520.8146
514.2293
507.7323
501.3223
494.9981
488.7586
482.6025
476.5286
470.5359
464.6231
458.7892
453.033
447.3535
441.7495
436.2201
430.7642
425.3807
420.0687
414.8271
409.655
404.5514
399.5153
394.5459
389.6422
384.8032
380.0281
375.316
370.666
366.0772
361.5489

1195251
1195890
1196521
1197144
1197759
1198366
1198966
1199558
1200142
1200719
1201288
1201850
1202405
1202954
1203495
1204029
1204556
1205077
1205591
1206099
1206601
1207096
1207584
1208067
1208543
1209014
1209479
1209937
1210390
1210838
1211279
1211716
1212146
1212572
1212992
1213407
1213816
1214221
1214620
1215015
1215405
1215789
1216169
1216545
1216915
1217282
1217643

219.7476
217.0337
214.3554
211.7123
209.1038
206.5295
203.989
201.4816
199.0071
196.565
194.1547
191.7759
189.4282
187.111
184.824
182.5668
180.3389
178.14
175.9697
173.8275
171.7131
169.6261
167.5661
165.5328
163.5258
161.5447
159.5893
157.659
155.7536
153.8728
152.0162
150.1835
148.3744
146.5884
144.8255
143.0851
141.3671
139.671
137.9967
136.3438
134.712
133.101
131.5106
129.9405
128.3905
126.8601
125.3492

-3127047
-3126830
-3126616
-3126404
-3126195
-3125988
-3125784
-3125583
-3125384
-3125187
-3124993
-3124801
-3124612
-3124425
-3124240
-3124058
-3123877
-3123699
-3123523
-3123349
-3123178
-3123008
-3122840
-3122675
-3122511
-3122350
-3122190
-3122033
-3121877
-3121723
-3121571
-3121421
-3121272
-3121126
-3120981
-3120838
-3120696
-3120557
-3120419
-3120282
-3120148
-3120015
-3119883
-3119753
-3119625
-3119498
-3119373

9713.987
9670.504
9627.311
9584.406
9541.787
9499.453
9457.4
9415.627
9374.132
9332.912
9291.966
9251.292
9210.887
9170.75
9130.878
9091.27
9051.924
9012.838
8974.01
8935.437
8897.119
8859.053
8821.238
8783.671
8746.35
8709.275
8672.443
8635.852
8599.501
8563.387
8527.51
8491.867
8456.457
8421.277
8386.327
8351.605
8317.108
8282.836
8248.786
8214.958
8181.349
8147.957
8114.782
8081.822
8049.074
8016.538
7984.213

9262193
9271864
9281491
9291075
9300617
9310117
9319574
9328990
9338364
9347697
9356989
9366240
9375451
9384622
9393752
9402844
9411896
9420908
9429882
9438818
9447715
9456574
9465395
9474179
9482925
9491635
9500307
9508943
9517542
9526106
9534633
9543125
9551582
9560003
9568389
9576741
9585058
9593341
9601590
9609805
9617986
9626134
9634249
9642330
9650380
9658396
9666380

357.0801
352.67
348.3179
344.0229
339.7843
335.6012
331.4729
327.3987
323.3777
319.4093
315.4927
311.6273
307.8123
304.047
300.3307
296.6628
293.0427
289.4695
285.9428
282.4619
279.0261
275.6348
272.2875
268.9834
265.7221
262.503
259.3254
256.1888
253.0927
250.0364
247.0195
244.0415
241.1017
238.1997
235.3349
232.5069
229.7151
226.9591
224.2384
221.5525
218.9009
216.2832
213.6989
211.1476
208.6287
206.142
203.6869

1218000
1218353
1218701
1219045
1219385
1219721
1220052
1220379
1220703
1221022
1221338
1221649
1221957
1222261
1222562
1222858
1223151
1223441
1223727
1224009
1224288
1224564
1224836
1225105
1225371
1225633
1225893
1226149
1226402
1226652
1226899
1227143
1227384
1227622
1227858
1228090
1228320
1228547
1228771
1228993
1229211
1229428
1229641
1229853
1230061
1230267
1230471

123.8575
122.3848
120.9308
119.4952
118.0779
116.6784
115.2967
113.9325
112.5855
111.2556
109.9424
108.6457
107.3654
106.1013
104.853
103.6204
102.4034
101.2016

-3119249
-3119126
-3119005
-3118886
-3118768
-3118651
-3118536
-3118422
-3118309
-3118198
-3118088
-3117979
-3117872
-3117766
-3117661
-3117558
-3117455
-3117354

7952.095
7920.185
7888.48
7856.979
7825.681
7794.583
7763.685
7732.986
7702.483
7672.175
7642.061
7612.14
7582.41
7552.869
7523.517
7494.352
7465.372
7436.577

9674332
9682253
9690141
9697998
9705824
9713618
9721382
9729115
9736817
9744490
9752132
9759744
9767326
9774879
9782403
9789897
9797362
9804799

201.263
198.8699
196.5071
194.1744
191.8712
189.5972
187.352
185.1352
182.9464
180.7853
178.6514
176.5444
174.464
172.4098
170.3814
168.3786
166.4009
164.448

1230672
1230871
1231068
1231262
1231454
1231643
1231831
1232016
1232199
1232380
1232558
1232735
1232909
1233082
1233252
1233420
1233587
1233751

$125 Oil IRR

26.441% 4389896
Operating Profit(Undiscounted)
Operating ProfitDiscounted
Cumulative Profit@10%
-1E+07
553866.5
740477.8
629870.2
557269.9
495333.5
447787.6
406600.4
372484.3
346062.6
321664.2
302848.9
285826.4
270528.9
256426.4
244861.1
231652.1
223977.3
214334.5
204954.2
196759.5
189480.5
183150.7
176333.2
170579.7
163755.6
159153
155620.3
150631
146102.5
141115.9
139065.8
133521.1
131450.1
130590.4
125285.5
121842.9
120670.7
115763.7
109266.1
112950.1
111195.9
104777.8
102322.2

-1E+07
-9446134
-8705656
-8075786
-7518516
-7023182
-6575395
-6168794
-5796310
-5450247
-5128583
-4825734
-4539908
-4269379
-4012952
-3768091
-3536439
-3312462
-3098127
-2893173
-2696414
-2506933
-2323783
-2147449
-1976870
-1813114
-1653961
-1498341
-1347710
-1201607
-1060491
-921426
-787905
-656454
-525864
-400579
-278736
-158065
-42301.2
66964.93
179915.1
291111
395888.8
498211

-1E+07
551633.1
732509.3
618803.1
543598.6
479718.2
430525.7
388082.7
352931.7
325493
300326.4
280670.5
262928.1
247002.3
232380.1
220235.6
206804.1
198446
188472.3
178871.5
170433.3
162899.2
156276.2
149334.7
143383.1
136628.7
131804.6
127917.6
122897.1
118320.2
113443.6
110966.6
105765.1
103358.9
101915.1
97057.66
93702.45
92116.36
87732.2
82232.41
84382.25
82460.94
77153.15
74816.56

-1E+07
-9448367
-8715858
-8097055
-7553456
-7073738
-6643212
-6255129
-5902198
-5576705
-5276378
-4995708
-4732780
-4485777
-4253397
-4033162
-3826358
-3627912
-3439439
-3260568
-3090134
-2927235
-2770959
-2621624
-2478241
-2341613
-2209808
-2081890
-1958993
-1840673
-1727230
-1616263
-1510498
-1407139
-1305224
-1208166
-1114464
-1022347
-934615
-852383
-768001
-685540
-608386
-533570

103189.9
98989.53
85211.05
107947
106034.1
104195
102425.4
100721.3
99079.1
97495.28
95966.71
94490.46
93063.8
91684.21
90349.32
89056.91
87804.93
86591.45
85414.67
84272.9
83164.53
82088.09
81042.17
80025.45
79036.68
78074.69
77138.37
76226.68
75338.62
81839.83
80912.84
80008.89
79127.11
78266.67
77426.77
76606.67
75805.65
75023.03
74258.17
73510.44
72779.26
72064.07
71364.34
70679.54
70009.2
69352.84
68710.01

601400.9
700390.4
785601.5
893548.5
999582.5
1103778
1206203
1306924
1406003
1503499
1599465
1693956
1787020
1878704
1969053
2058110
2145915
2232506
2317921
2402194
2485359
2567447
2648489
2728514
2807551
2885626
2962764
3038991
3114329
3196169
3277082
3357091
3436218
3514485
3591911
3668518
3744324
3819347
3893605
3967115
4039895
4111959
4183323
4254003
4324012
4393365
4462075

74907.99
71354.21
61045.45
76721.88
74766.24
72888.38
71083.79
69348.28
67678.02
66069.42
64519.18
63024.24
61581.72
60188.97
58843.52
57543.03
56285.35
55068.45
53890.44
52749.52
51644.03
50572.39
49533.13
48524.84
47546.23
46596.04
45673.11
44776.33
43904.65
47316.1
46410.16
45528.69
44670.79
43835.56
43022.16
42229.8
41457.71
40705.19
39971.53
39256.08
38558.21
37877.34
37212.87
36564.28
35931.04
35312.65
34708.63

-458662
-387308
-326262
-249540
-174774
-101886
-30802
38546.32
106224.3
172293.8
236812.9
299837.2
361418.9
421607.9
480451.4
537994.4
594279.8
649348.2
703238.7
755988.2
807632.2
858204.6
907737.7
956262.6
1003809
1050405
1096078
1140854
1184759
1232075
1278485
1324014
1368685
1412520
1455542
1497772
1539230
1579935
1619907
1659163
1697721
1735598
1772811
1809375
1845306
1880619
1915328

68080.3
67463.29
66858.58
66265.8
65684.6
65114.61
64555.51
64006.99
63468.73
62940.44
62421.83
61912.64
61412.6
60921.46
60438.97
59964.91
59499.04
59041.14
58591.02
58148.46
57713.27
57285.26
56864.26
56450.07
56042.54
55641.5
55246.79
54858.25
54475.75
54099.12
53728.25
53362.98
53003.19
52648.76
52299.56
51955.47
51616.38
51282.17
50952.74
50627.98
50307.8
49992.08
49680.74
49373.68
49070.81
48772.05
48477.3

4530155
4597618
4664477
4730743
4796427
4861542
4926097
4990104
5053573
5116513
5178935
5240848
5302261
5363182
5423621
5483586
5543085
5602126
5660717
5718866
5776579
5833864
5890728
5947178
6003221
6058862
6114109
6168967
6223443
6277542
6331271
6384634
6437637
6490286
6542585
6594541
6646157
6697439
6748392
6799020
6849328
6899320
6949000
6998374
7047445
7096217
7144694

34118.53
33541.9
32978.33
32427.42
31888.77
31362.02
30846.82
30342.81
29849.67
29367.09
28894.75
28432.38
27979.68
27536.38
27102.23
26676.97
26260.36
25852.16
25452.15
25060.11
24675.83
24299.11
23929.75
23567.56
23212.37
22863.98
22522.23
22186.95
21857.99
21535.19
21218.39
20907.46
20602.25
20302.62
20008.44
19719.59
19435.94
19157.36
18883.75
18614.99
18350.96
18091.56
17836.69
17586.24
17340.12
17098.23
16860.48

1949446
1982988
2015966
2048394
2080283
2111645
2142491
2172834
2202684
2232051
2260946
2289378
2317358
2344894
2371996
2398673
2424934
2450786
2476238
2501298
2525974
2550273
2574203
2597770
2620983
2643847
2666369
2688556
2710414
2731949
2753168
2774075
2794677
2814980
2834988
2854708
2874144
2893301
2912185
2930800
2949151
2967242
2985079
3002665
3020006
3037104
3053964

48186.49
47899.53
47616.35
47336.86
47061
46788.69
46519.86
46254.45
45992.38
45733.59
45478.02
45225.61
44976.29
44730.01
44486.71
44246.34
44008.84
43774.15
43542.24
43313.03
43086.5
42862.59
42641.25
42422.43
42206.1
41992.21
41780.72
41571.58
41364.76
41160.21
40957.9
40757.79
40559.84
40364.02
40170.29
39978.61
39788.96
39601.3
39415.6
39231.83
39049.95
38869.93
38691.76
38515.39
38340.79
38167.95
37996.84

7192881
7240780
7288397
7335734
7382795
7429583
7476103
7522358
7568350
7614084
7659562
7704787
7749763
7794493
7838980
7883226
7927235
7971009
8014552
8057865
8100951
8143814
8186455
8228878
8271084
8313076
8354857
8396428
8437793
8478953
8519911
8560669
8601229
8641593
8681763
8721742
8761530
8801132
8840547
8879779
8918829
8957699
8996391
9034906
9073247
9111415
9149412

16626.78
16397.05
16171.18
15949.11
15730.76
15516.03
15304.87
15097.19
14892.92
14691.99
14494.33
14299.88
14108.57
13920.34
13735.12
13552.86
13373.49
13196.96
13023.22
12852.2
12683.86
12518.15
12355
12194.39
12036.24
11880.53
11727.2
11576.21
11427.51
11281.07
11136.83
10994.76
10854.83
10716.98
10581.19
10447.41
10315.61
10185.75
10057.8
9931.727
9807.494
9685.07
9564.423
9445.522
9328.336
9212.836
9098.992

3070591
3086988
3103159
3119108
3134839
3150355
3165660
3180757
3195650
3210342
3224836
3239136
3253245
3267165
3280900
3294453
3307827
3321024
3334047
3346899
3359583
3372101
3384456
3396650
3408687
3420567
3432294
3443871
3455298
3466579
3477716
3488711
3499566
3510283
3520864
3531311
3541627
3551813
3561870
3571802
3581610
3591295
3600859
3610305
3619633
3628846
3637945

37827.42
37659.67
37493.58
37329.1
37166.21
37004.91
36845.15
36686.92
36530.19
36374.94
36221.16
36068.81
35917.88
35768.35
35620.2
35473.41
35327.95
35183.82
35040.99
34899.44
34759.16
34620.13
34482.33
34345.74
34210.35
34076.15
33943.1
33811.21
33680.46
33550.82
33422.29
33294.85
33168.49
33043.19
32863.38
32685.12
32508.39
32333.17
32159.44
31987.19
31816.41
31647.07
31479.17
31312.68
31147.61
30983.91
30821.6

9187239
9224899
9262392
9299722
9336888
9373893
9410738
9447425
9483955
9520330
9556551
9592620
9628538
9664306
9699926
9735400
9770728
9805911
9840952
9875852
9910611
9945231
9979714
10014059
10048270
10082346
10116289
10150100
10183781
10217331
10250754
10284049
10317217
10350260
10383124
10415809
10448317
10480650
10512810
10544797
10576613
10608260
10639740
10671052
10702200
10733184
10764005

8986.776
8876.16
8767.116
8659.618
8553.64
8449.156
8346.14
8244.568
8144.417
8045.662
7948.28
7852.248
7757.545
7664.148
7572.036
7481.188
7391.584
7303.203
7216.027
7130.034
7045.207
6961.527
6878.976
6797.535
6717.188
6637.916
6559.704
6482.534
6406.39
6331.257
6257.118
6183.959
6111.764
6040.518
5960.132
5880.917
5802.856
5725.929
5650.118
5575.406
5501.776
5429.21
5357.692
5287.206
5217.734
5149.261
5081.772

3646932
3655808
3664575
3673234
3681788
3690237
3698583
3706828
3714972
3723018
3730966
3738819
3746576
3754240
3761812
3769293
3776685
3783988
3791204
3798334
3805380
3812341
3819220
3826018
3832735
3839373
3845932
3852415
3858821
3865153
3871410
3877594
3883705
3889746
3895706
3901587
3907390
3913116
3918766
3924341
3929843
3935272
3940630
3945917
3951135
3956284
3961366

30660.64
30501.04
30342.76
30185.8
30030.15
29875.8
29722.72
29570.91
29420.35
29271.03
29122.94
28976.07
28830.4
28685.92
28542.63
28400.5
28259.53
28119.7
27981.01
27843.44
27706.98
27571.63
27437.36
27304.17
27172.05
27040.99
26910.98
26782.01
26654.06
26527.14
26401.22
26276.29
26152.36
26029.41
25907.43
25786.4
25666.33
25547.21
25429.01
25311.74
25195.39
25079.94
24965.39
24851.74
24738.96
24627.06
24516.02

10794666
10825167
10855510
10885696
10915726
10945602
10975324
11004895
11034315
11063587
11092709
11121686
11150516
11179202
11207744
11236145
11264405
11292524
11320505
11348349
11376056
11403627
11431065
11458369
11485541
11512582
11539493
11566275
11592929
11619456
11645857
11672134
11698286
11724315
11750223
11776009
11801675
11827223
11852652
11877963
11903159
11928239
11953204
11978056
12002795
12027422
12051938

5015.25
4949.682
4885.052
4821.345
4758.547
4696.644
4635.623
4575.468
4516.168
4457.708
4400.077
4343.26
4287.246
4232.022
4177.577
4123.897
4070.972
4018.79
3967.339
3916.609
3866.588
3817.266
3768.632
3720.675
3673.386
3626.754
3580.77
3535.423
3490.704
3446.603
3403.112
3360.221
3317.921
3276.203
3235.058
3194.478
3154.455
3114.98
3076.045
3037.642
2999.764
2962.401
2925.547
2889.195
2853.336
2817.963
2783.07

3966381
3971331
3976216
3981037
3985796
3990492
3995128
3999704
4004220
4008677
4013078
4017421
4021708
4025940
4030118
4034242
4038312
4042331
4046299
4050215
4054082
4057899
4061668
4065388
4069062
4072689
4076269
4079805
4083295
4086742
4090145
4093505
4096823
4100099
4103335
4106529
4109683
4112798
4115874
4118912
4121912
4124874
4127800
4130689
4133542
4136360
4139143

24405.84
24296.51
24188.02
24080.37
23973.54
23867.53
23762.32
23657.93
23554.32
23451.51
23349.48
23248.22
23147.72
23047.99
22949.01
22850.78
22753.28
22656.52
22560.48
22465.16
22370.55
22276.65
22183.45
22090.95
21999.13
21907.99
21817.52
21727.73
21638.59
21550.12
21462.29
21375.11
21288.57
21202.66
21117.38
21032.72
20948.68
20833.6
20719.35
20605.92
20493.3
20381.48
20270.47
20160.26
20050.83
19942.18
19834.31

12076344
12100640
12124828
12148909
12172882
12196750
12220512
12244170
12267724
12291176
12314525
12337774
12360921
12383969
12406918
12429769
12452522
12475179
12497739
12520204
12542575
12564852
12587035
12609126
12631125
12653033
12674851
12696578
12718217
12739767
12761229
12782605
12803893
12825096
12846213
12867246
12888195
12909028
12929748
12950353
12970847
12991228
13011499
13031659
13051710
13071652
13091486

2748.649
2714.694
2681.196
2648.151
2615.551
2583.389
2551.659
2520.355
2489.471
2459.001
2428.937
2399.276
2370.01
2341.135
2312.643
2284.531
2256.791
2229.42
2202.411
2175.76
2149.461
2123.509
2097.9
2072.628
2047.688
2023.076
1998.787
1974.816
1951.16
1927.812
1904.77
1882.029
1859.584
1837.431
1815.566
1793.985
1772.684
1749.003
1725.653
1702.632
1679.933
1657.553
1635.486
1613.728
1592.274
1571.121
1550.263

4141892
4144607
4147288
4149936
4152552
4155135
4157687
4160207
4162697
4165156
4167584
4169984
4172354
4174695
4177008
4179292
4181549
4183778
4185981
4188156
4190306
4192429
4194527
4196600
4198648
4200671
4202669
4204644
4206595
4208523
4210428
4212310
4214170
4216007
4217823
4219617
4221389
4223138
4224864
4226567
4228247
4229904
4231540
4233153
4234746
4236317
4237867

19727.21
19620.87
19515.3
19410.47
19306.39
19203.05
19100.45
18998.57
18897.42
18796.98
18697.26
18598.25
18499.93
18402.31
18305.39
18209.14
18113.58
18018.69
17924.47
17830.91
17738.02
17645.77
17554.18
17463.23
17372.91
17283.24
17194.19
17105.76
17017.96
16930.77
16844.18
16758.21
16672.83
16588.05
16503.87
16420.27
16337.25
16254.81
16172.94
16091.64
16010.91
15930.74
15851.12
15772.06
15693.54
15615.57
15538.14

13111213
13130834
13150350
13169760
13189067
13208270
13227370
13246369
13265266
13284063
13302760
13321358
13339858
13358261
13376566
13394775
13412889
13430908
13448832
13466663
13484401
13502047
13519601
13537064
13554437
13571720
13588914
13606020
13623038
13639969
13656813
13673571
13690244
13706832
13723336
13739756
13756094
13772348
13788521
13804613
13820624
13836555
13852406
13868178
13883871
13899487
13915025

1529.697
1509.418
1489.421
1469.704
1450.261
1431.089
1412.184
1393.543
1375.16
1357.032
1339.157
1321.529
1304.146
1287.004
1270.099
1253.429
1236.989
1220.776
1204.788
1189.02
1173.47
1158.135
1143.011
1128.095
1113.384
1098.877
1084.568
1070.456
1056.539
1042.812
1029.273
1015.92
1002.75
989.7608
976.9489
964.3123
951.8484
939.5547
927.4288
915.4684
903.671
892.0344
880.5562
869.2342
858.0662
847.0499
836.1833

4239397
4240906
4242396
4243865
4245315
4246747
4248159
4249552
4250927
4252284
4253624
4254945
4256249
4257536
4258806
4260060
4261297
4262518
4263722
4264911
4266085
4267243
4268386
4269514
4270628
4271726
4272811
4273881
4274938
4275981
4277010
4278026
4279029
4280018
4280995
4281960
4282912
4283851
4284779
4285694
4286598
4287490
4288370
4289240
4290098
4290945
4291781

15461.24
15384.87
15309.03
15233.72
15158.92
15084.64
15010.87
14937.61
14864.85
14792.59
14720.83
14649.56
14578.78
14508.49
14438.67
14369.34
14300.47
14232.08
14164.16
14096.7
14029.7
13963.15
13897.06
13831.42
13766.22
13701.47
13637.16
13573.28
13509.84
13446.83
13384.24
13322.08
13260.33
13199.01
13138.1
13077.59
13017.5
12957.81
12898.53
12839.64
12781.15
12723.05
12665.34
12608.02
12551.08
12494.53
12438.35

13930486
13945871
13961180
13976414
13991573
14006657
14021668
14036606
14051471
14066263
14080984
14095634
14110213
14124721
14139160
14153529
14167830
14182062
14196226
14210322
14224352
14238315
14252212
14266044
14279810
14293512
14307149
14320722
14334232
14347679
14361063
14374385
14387645
14400844
14413982
14427060
14440077
14453035
14465934
14478773
14491555
14504278
14516943
14529551
14542102
14554597
14567035

825.4641
814.8904
804.4599
794.1708
784.021
774.0085
764.1314
754.3877
744.7756
735.2932
725.9387
716.7103
707.6061
698.6245
689.7637
681.022
672.3977
663.8892
655.4948
647.213
639.0421
630.9806
623.027
615.1798
607.4373
599.7983
592.2612
584.8246
577.4871
570.2473
563.1039
556.0555
549.1007
542.2383
535.467
528.7855
522.1926
515.687
509.2675
502.9329
496.682
490.5137
484.4268
478.4202
472.4928
466.6434
460.8711

4292606
4293421
4294226
4295020
4295804
4296578
4297342
4298096
4298841
4299576
4300302
4301019
4301727
4302425
4303115
4303796
4304468
4305132
4305788
4306435
4307074
4307705
4308328
4308943
4309551
4310151
4310743
4311328
4311905
4312475
4313038
4313595
4314144
4314686
4315221
4315750
4316272
4316788
4317297
4317800
4318297
4318787
4319272
4319750
4320223
4320689
4321150

12382.55
12327.12
12272.06
12217.37
12163.04
12109.08
12055.47
12002.22
11949.33
11896.79
11844.59
11792.74
11741.24
11690.08
11639.25
11588.76
11538.61
11488.78
11439.29
11390.12
11341.27
11292.75
11244.55
11196.66
11149.09
11101.83
11054.88
11008.23
10961.9
10915.86
10870.13
10824.69
10779.56
10734.71
10690.16
10645.9
10601.93
10558.24
10514.84
10471.71
10428.87
10386.31
10344.02
10302
10260.26
10218.79
10177.58

14579417
14591745
14604017
14616234
14628397
14640506
14652562
14664564
14676513
14688410
14700255
14712047
14723789
14735479
14747118
14758707
14770245
14781734
14793173
14804563
14815905
14827197
14838442
14849639
14860788
14871890
14882944
14893953
14904915
14915830
14926701
14937525
14948305
14959040
14969730
14980376
14990978
15001536
15012051
15022522
15032951
15043338
15053682
15063984
15074244
15084463
15094640

455.1747
449.5531
444.0054
438.5306
433.1275
427.7953
422.5329
417.3394
412.2138
407.1552
402.1627
397.2354
392.3723
387.5727
382.8355
378.16
373.5453
368.9906
364.4951
360.0579
355.6782
351.3553
347.0884
342.8767
338.7195
334.616
330.5655
326.5672
322.6206
318.7247
314.879
311.0829
307.3355
303.6362
299.9845
296.3796
292.8209
289.3078
285.8397
282.4159
279.0359
275.6991
272.4048
269.1526
265.9418
262.7719
259.6423

4321605
4322055
4322499
4322938
4323371
4323798
4324221
4324638
4325051
4325458
4325860
4326257
4326649
4327037
4327420
4327798
4328172
4328541
4328905
4329265
4329621
4329972
4330319
4330662
4331001
4331335
4331666
4331993
4332315
4332634
4332949
4333260
4333567
4333871
4334171
4334467
4334760
4335049
4335335
4335618
4335897
4336172
4336445
4336714
4336980
4337243
4337502

10136.64
10095.96
10055.55
10015.39
9975.498
9935.858
9896.472
9857.339
9818.456
9779.823
9741.436
9703.295
9665.398
9627.742
9590.326
9553.149
9516.208
9479.502

15104777
15114873
15124928
15134944
15144919
15154855
15164752
15174609
15184427
15194207
15203949
15213652
15223317
15232945
15242535
15252088
15261605
15271084

256.5525
253.502
250.4902
247.5167
244.5808
241.6821
238.8201
235.9943
233.2042
230.4494
227.7293
225.0435
222.3916
219.7731
217.1875
214.6344
212.1134
209.624

4337759
4338012
4338263
4338510
4338755
4338997
4339235
4339471
4339705
4339935
4340163
4340388
4340610
4340830
4341047
4341262
4341474
4341684

0
0.508834
1.362544
2.232364
3.127994
4.03391
4.95065
5.870014
6.790301
7.716962
8.64376
9.577469
10.51583
11.45749
12.40022
13.348
14.28883
15.24128
16.19325
17.14178
18.08871
19.03527
19.98349
20.92809
21.87227
22.80737
23.74393
24.68682
25.62546
26.56082
27.488
28.42522
29.34716
30.2766
31.22187
32.14926
33.0709
34.00334
34.91626
35.79457
36.72054
37.64987
38.54154
39.42777
40.33743
41.22492
42

1
1
2
3
4
5
6
7
8
9
10
11
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
27
28
29
30
31
32
33
34
35
36
37
38
39
39
40
41
42

43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89

43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89

90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136

90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136

137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183

137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183

184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230

184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230

231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277

231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277

278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324

278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324

325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371

325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371

372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400
401
402
403
404
405
406
407
408
409
410
411
412
413
414
415
416
417
418

372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400
401
402
403
404
405
406
407
408
409
410
411
412
413
414
415
416
417
418

419
420
421
422
423
424
425
426
427
428
429
430
431
432
433
434
435
436
437
438
439
440
441
442
443
444
445
446
447
448
449
450
451
452
453
454
455
456
457
458
459
460
461
462
463
464
465

419
420
421
422
423
424
425
426
427
428
429
430
431
432
433
434
435
436
437
438
439
440
441
442
443
444
445
446
447
448
449
450
451
452
453
454
455
456
457
458
459
460
461
462
463
464
465

466
467
468
469
470
471
472
473
474
475
476
477
478
479
480

466
467
468
469
470
471
472
473
474
475
476
477
478
479
480

0
12.40022
23.74393
35.79457
48
60
72
84
96
108
120
132
144
156
168
180
192
204
216
228
240
252
264
276
288
300
312
324
336
348
360
372
384
396
408
420
432
444
456
468
480

0
12.40022

$85 Oil
IRR
-11%
Operating Profit(Undiscounted)
Operating ProfitDiscounted
Cumulative Profit
@10%
-1E+07
-10000000 -10000000
-10000000
167377.1 -6092076.313 151681.41
-6249021.741
103883.9 -4552292.584 86032.795
-4915110.376
71321.22 -3428993.065 53675.534
-4029078.62
64671.87
-2554962.9 44175.451
-3403367.286
54283.96 -1850435.729 33709.589
-2945537.547
51842.84 -1228991.432 29267.602
-2578870.474
45868.93 -647322.8281 23541.456
-2266595.353
41237.59 -128088.113 19240.856
-2013206.318
37532.41 341908.7856 15920.398
-1804712.179
34494.65 771985.8563 13301.957
-1631280.472
31954.68
1168982.67 11202.495
-1485748.387
29796.49 1538077.175 9496.4594
-1362748.866
27937.88 1883289.586 8094.8059
-1258168.57
26318.94 2207807.525 6932.6275
-1168796.353
24894.93 2514203.779 5961.5171
-1092086.737
23631.72 2804586.755
5144.67
-1025995.815
22502.79 3080707.261 4453.6388
-968864.3881
21414.78 3343927.195 3853.085
-919352.5012
20088.37 3592148.552 3285.9136
-876900.3485
18889.23 3825295.877 2808.9366
-840651.0818
17802.7 4044798.965 2406.7452
-809625.6438
16816.18
4251925.43 2066.7497
-783010.9401
15918.69 4447802.494 1778.6248
-760129.7492
15100.68 4633435.183 1533.8747
-740416.4767
14353.77
4809721.67 1325.4876
-723397.5271
13649.85 4977445.578 1145.9191
-708677.0895
12786.12 5135555.629 975.84559
-696060.0872
11993.4 5283769.123 832.14927
-685307.9162
11265.36 5422896.416 710.59211
-676132.3596
10596.26 5553675.727 607.63687
-668291.3723
9980.894 5676780.007 520.32829
-661581.4663
9414.565 5792823.095 446.19494
-655831.3834
8893.002 5902365.249 383.16793
-650896.8325
8412.331 6005918.111 329.51374
-646656.109
7969.035 6103949.186 283.77835
-643006.4431
7559.915 6196885.876 244.74106
-639860.9551
7182.063 6285119.125 211.37594
-637146.1129
6832.834 6369006.708 182.81995
-634799.6077
6509.819 6448876.212 158.34632
-632768.5777
6210.822
6525027.73 137.34237
-631008.1205

-10,000,000
3907923.687 -6,092,076

-10,000,000
3750978.259 ########

$65 Oil
IRR
Operating Profit(Undiscounted)
-1E+07
-10000000
122852.5 -7131638.224
76249.33 -6001458.327
52348.79 -5176972.062
47468.26 -4535446.045
39843.67 -4018332.875
38200.71 -3561596.134
33798.8 -3132990.127
30386.17 -2750388.906
27655.98 -2404068.866
25417.59 -2087163.992
23546 -1794634.504
21955.72 -1522664.999
20586.19 -1268293.159
19393.27 -1029170.165
18343.98 -803400.2435
17413.17 -589429.8024
16581.32 -385968.7478
15779.61 -192013.5576
14802.24 -9110.158469
13918.64 162685.8489
13118.03 324428.0188
12391.1 477050.3998
11729.79 621383.5914
11127.03 758168.1538
10576.66 888065.9114
10057.97 1011654.282
9421.527 1128158.623
8837.41 1237370.627
8300.95 1339887.409
7807.916
1436252.93
7354.482 1526963.059
6937.179 1612470.106
6552.862
1693186.9
6198.677 1769490.449
5872.031 1841725.236
5570.569 1910206.195
5292.146 1975221.394
5034.815 2037034.464
4796.799 2095886.788
4576.481 2151999.492

3552658

-10,000,000
2868361.776

23.74393
35.79457
48
60
72
84
96
108
120
132
144
156
168
180
192
204
216
228
240
252
264
276
288
300
312
324
336
348
360
372
384
396
408
420
432
444
456
468
480

1539783.728
1123299.52
874030.1648
704527.1703
621444.2976
581668.6038
519234.7151
469996.8986
430077.0707
396996.8135
369094.5052
345212.4107
324517.9398
306396.2538
290382.9758
276120.5062
263219.9336
248221.3573
233147.3245
219503.0882
207126.4654
195877.0637
185632.6886
176286.4871
167723.9085
158110.0507
148213.4939
139127.2933
130779.311
123104.2796
116043.0884
109542.1538
103552.862
98031.07498
92936.69032
88233.24877
83887.58317
79869.50404
76151.51743

($984,909.53)

-4,552,293
-3,428,993
-2,554,963
-1,850,436
-1,228,991
-647,323
-128,088
341,909
771,986
1,168,983
1,538,077
1,883,290
2,207,808
2,514,204
2,804,587
3,080,707
3,343,927
3,592,149
3,825,296
4,044,799
4,251,925
4,447,802
4,633,435
4,809,722
4,977,446
5,135,556
5,283,769
5,422,896
5,553,676
5,676,780
5,792,823
5,902,365
6,005,918
6,103,949
6,196,886
6,285,119
6,369,007
6,448,876
6,525,028

1333911.365
886031.7558
625711.3341
457829.739
366667.0729
312275.1214
253389.0345
208494.1398
173431.7063
145532.0849
122999.5219
104580.2953
89372.21703
76709.61627
66090.92221
57131.42667
49511.88685
42452.15277
36249.26665
31025.43799
26614.70372
22881.19093
19713.27251
17018.9496
14720.43753
12617.00233
10752.171
9175.556598
7840.987254
6709.905989
5750.082969
4934.550855
4240.723541
3649.665893
3145.487997
2714.842205
2346.505143
2031.030035
1760.457249

########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
-968,864
-919,353
-876,900
-840,651
-809,626
-783,011
-760,130
-740,416
-723,398
-708,677
-696,060
-685,308
-676,132
-668,291
-661,581
-655,831
-650,897
-646,656
-643,006
-639,861
-637,146
-634,800
-632,769
-631,008

1130179.897
824486.2651
641526.0165
517113.1699
456736.7418
428606.0068
382601.2207
346320.0397
316904.8745
292529.4882
271969.5046
254371.8398
239122.9945
225769.9212
213970.4411
203461.0546
193955.1902
182903.3991
171796.0074
161742.1699
152622.381
144333.1917
136784.5623
129897.7576
123588.3701
116504.3412
109212.0038
102516.7823
96365.52133
90710.12831
85507.04719
80716.79445
76303.54879
72234.78682
68480.95886
65015.19969
61813.06987
58852.32412
56112.70333

-12% NPV
($8,724,635.79)
Operating ProfitDiscounted
Cumulative Profit@10%
-1E+07
-10000000
111332.1
-7246833.991
63146.88
-6267761.553
39397.1
-5617426.535
32424.17
-5158163.096
24742.37
-4822122.418
21566.01
-4552648.037
17346.66
-4322546.237
14177.74
-4135835.004
11731.04
-3982204.844
9801.627
-3854410.649
8254.626
-3747174.457
6997.523
-3656541.52
5964.706
-3579480.901
5108.348
-3513626.446
4392.78
-3457102.504
3790.881
-3408403.011
3281.69
-3366305.376
2839.169
-3329822.244
2421.245
-3298541.12
2069.782
-3271830.63
1773.425
-3248969.35
1522.897
-3229358.145
1310.59
-3212498.002
1130.245
-3197972.159
976.6935
-3185431.644
844.3774
-3174584.801
719.0577
-3165287.887
613.1742
-3157365.085
523.6041
-3150604.021
447.7409
-3144826.342
383.407
-3139882.108
328.7814
-3135645.125
282.3396
-3132009.071
242.8042
-3128884.268
209.1038
-3126194.99
180.3389
-3123877.218
155.7536
-3121876.771
134.712
-3120147.734
116.6784
-3118651.158
101.2016
-3117353.954

########

-10,000,000
2753166.009

-7,246,834

$100 Oil
IRR
-10%
Operating Profit(Undiscounted)
Operating ProfitDiscounted @10%
-10,000,000
-10000000
-1E+07
200770.631 -5312404.879 181943.4
124609.793 -3465418.277 103197.2
85550.5466 -2118008.817 64384.36
77574.5854 -1069600.541 52988.91
65114.1754 -224512.8701
40435
62074.4441 520462.0943 35043.8
54921.5295 1216927.646 28187.55
49376.1588 1838637.482 23038.19
44939.7295 2401392.025 19062.42
41302.439 2916348.242 15927.21
38261.1945
3391695.55 13413.4
35677.0621 3833633.805 11370.66
33451.6407 4246976.644 9692.381
31513.197 4635540.793 8300.837
29808.1487 5002406.796 7138.07
28295.6282 5350099.173 6160.012
26943.8979 5680714.268
5332.6
25641.158 5995882.759 4613.522
24052.9752 6293092.585 3934.415
22617.1669 6572253.398 3363.303
21316.2109 6835077.174 2881.736
20134.9881 7083081.703 2474.639
19060.3751 7317616.671 2129.651
18080.9234 7539885.454 1836.597
17186.6016 7750963.488 1587.083
16343.7581 7951789.051 1372.075
15309.5585 8141103.383 1168.437
14360.3958 8318567.995 996.3806
13488.6712 8485153.172 850.8331
12687.5135 8641742.825 727.5589
11950.7031 8789142.718 623.0192
11272.6043 8928087.837 534.2551
10648.1067
9059249.01 458.7892
10072.5719 9183238.857 394.5459
9541.7873 9300617.148 339.7843
9051.92419 9411895.637 293.0427
8599.50073 9517542.423 253.0927
8181.34862 9617985.891 218.9009
7794.58325
9713618.28 189.5972
7436.57693 9804798.908 164.448

-10,000,000
4687595.121 ########

########
########
########
########
########
########
########
########
########
########
########
########
########
-803,400
-589,430
-385,969
-192,014
-9,110
162,686
324,428
477,050
621,384
758,168
888,066
1,011,654
1,128,159
1,237,371
1,339,887
1,436,253
1,526,963
1,612,470
1,693,187
1,769,490
1,841,725
1,910,206
1,975,221
2,037,034
2,095,887
2,151,999

979072.4382
650335.0179
459263.4395
336040.6775
269474.3811
230101.8002
186711.2331
153630.1601
127794.1952
107236.1915
90632.93698
77060.61916
65854.4553
56523.94181
48699.49328
42097.63513
36483.13142
31281.12393
26710.49001
22861.28047
19611.20441
16860.14306
14525.84334
12540.51531
10846.84287
9296.914004
7922.801831
6761.06403
5777.678587
4944.234558
4236.983197
3636.053457
3124.80263
2689.27825
2317.771737
2000.447796
1729.036418
1496.576689
1297.203506

-6,267,762
-5,617,427
-5,158,163
-4,822,122
-4,552,648
-4,322,546
-4,135,835
-3,982,205
-3,854,411
-3,747,174
-3,656,542
-3,579,481
-3,513,626
-3,457,103
-3,408,403
-3,366,305
-3,329,822
-3,298,541
-3,271,831
-3,248,969
-3,229,358
-3,212,498
-3,197,972
-3,185,432
-3,174,585
-3,165,288
-3,157,365
-3,150,604
-3,144,826
-3,139,882
-3,135,645
-3,132,009
-3,128,884
-3,126,195
-3,123,877
-3,121,877
-3,120,148
-3,118,651
-3,117,354

1846986.602
1347409.46
1048408.276
845087.6707
744974.9645
696465.5514
621709.8359
562754.5428
514956.2178
475347.3075
441938.2556
413342.8389
388564.1488
366866.0032
347692.3768
330615.0949
315168.4912
297209.826
279160.8123
262823.7769
248004.5287
234534.9676
222268.7833
211078.0342
200825.5624
189314.3328
177464.6115
166585.1766
156589.6532
147399.893
138945.1193
131161.1733
123989.8469
117378.2911
111278.4889
105646.7856
100443.4681
95632.38899
91180.62801

########
########
########
-224,513
520,462
1,216,928
1,838,637
2,401,392
2,916,348
3,391,696
3,833,634
4,246,977
4,635,541
5,002,407
5,350,099
5,680,714
5,995,883
6,293,093
6,572,253
6,835,077
7,083,082
7,317,617
7,539,885
7,750,963
7,951,789
8,141,103
8,318,568
8,485,153
8,641,743
8,789,143
8,928,088
9,059,249
9,183,239
9,300,617
9,411,896
9,517,542
9,617,986
9,713,618
9,804,799

Cumulative Profit
-10000000
-5500662.554
-3900621.993
-2837817.684
-2087270.429
-1538098.894
-1098537.302
-724632.1897
-421234.8041
-171592.6795
36067.16006
210321.165
357595.6255
482815.6779
589826.2162
681675.0883
760809.5822
829216.3526
888499.806
939330.2304
982733.5795
1019882.136
1051749.464
1079146.441
1102750.285
1123128.06
1140753.694
1155860.763
1168734.96
1179721.386
1189109.855
1197144.015
1204028.923
1209937.346
1215015.011
1219384.967
1223151.242
1226401.88
1229211.487
1231643.357
1233751.255

-10,000,000
4499337.446

$125 Oil
IRR
-9%
Operating Profit(Undiscounted)
Operating ProfitDiscounted
Cumulative
@10%
Profit
-10000000
-10,000,000
-10000000
-10000000
-10000000
256426.4355
-4012952.49
232380.128
-4253397.242
159152.9843
-1653961.099
131804.6286
-2209808.022
109266.0893
66964.92952
82232.40796
-852382.7904
99079.10476
1406003.391
67678.01661
106224.3331
83164.5336
2485358.562
51644.02615
807632.1952
79127.11026
3436217.971
44670.78956
1368684.652
70009.19598
4324011.769
35931.04105
1845306.416
62940.43897
5116513.473
29367.08669
2232051.053
57285.26425
5833864.089
24299.11216
2550273.152
52648.76215
6490285.552
20302.6177
2814979.881
48772.04781
7096217.016
17098.23376
3037103.752
45478.02027
7659561.523
14494.33175
3224836.444
42641.24631
8186455.075
12355.00494
3384456.091
40170.28661
8681762.906
10581.18607
3520863.832
37996.83912
9149411.825
9098.991895
3637944.797
36068.80943
9592619.87
7852.247909
3738818.577
34345.74093
10014059.28
6797.535312
3826017.587
32685.12135
10415808.7
5880.91729
3901586.985
30660.64374
10794665.97
5015.250455
3966381.195
28830.40005
11150515.93
4287.24609
4021708.015
27172.05438
11485540.86
3673.386339
4069061.768
25666.33413
11801675.49
3154.455189
4109683.47
24296.51086
12100640.3
2714.693583
4144606.757
23047.99081
12383969.24
2341.134501
4174694.888
21907.98713
12653033.19
2023.075811
4200670.706
20833.60338
12909028.17
1749.002618
4223138.333
19515.29557
13150349.64
1489.421395
4242395.512
18305.38542
13376566.12
1270.099425
4258806.421
17194.18658
13588914.43
1084.568194
4272810.963
16172.94035
13788521.32
927.4288488
4284778.568
15233.71838
13976413.9
794.1708205
4295019.817
14369.33701
14153529.07
681.0219678
4303796.099
13573.28167
14320721.95
584.8246096
4311327.645
12839.6399
14478773.43
502.9328564
4317800.21
12163.04176
14628397.09
433.1274915
4323370.651
11538.6068
14770245.24
373.5453323
4328171.572
10961.89668
14904914.59
322.6205528
4332315.203
10428.87268
15032951.2
279.0358984
4335896.645
9935.857772
15154855.06
241.6820897
4338996.582
9479.502405
15271084.21
209.6240124
4341683.547

-5,500,663

-10,000,000
5987047.51

-4,012,952

-10,000,000
5746602.758

1600040.561
1062804.309
750547.2551
549171.5352
439561.5917
373905.1124
303397.3856
249642.1246
207659.8396
174254.0049
147274.4605
125220.0524
107010.5383
91848.87211
79134.49391
68406.77032
59283.45343
50830.4244
43403.34913
37148.55614
31867.32821
27396.97682
23603.84439
20377.77532
17625.63353
15107.06858
12874.19788
10986.42602
9388.468754
8034.159562
6884.907798
5908.423904
5077.664224
4369.956625
3766.275192
3250.638011
2809.606686
2431.870045
2107.897557

-3,900,622
-2,837,818
-2,087,270
-1,538,099
-1,098,537
-724,632
-421,235
-171,593
36,067
210,321
357,596
482,816
589,826
681,675
760,810
829,216
888,500
939,330
982,734
1,019,882
1,051,749
1,079,146
1,102,750
1,123,128
1,140,754
1,155,861
1,168,735
1,179,721
1,189,110
1,197,144
1,204,029
1,209,937
1,215,015
1,219,385
1,223,151
1,226,402
1,229,211
1,231,643
1,233,751

2358991.391
1720926.029
1339038.461
1079355.171
950859.4093
887793.7976
792501.7039
717350.6165
656421.4629
605931.4641
563344.5063
526893.5526
495307.8304
467648.9189
443208.0452
421439.4094
401749.4205
378857.2738
355849.9587
335024.9248
316134.6342
298964.8076
283328.9411
269063.9461
255994.9854
241321.4697
226216.4741
212348.3154
199606.8902
187892.582
177115.1709
167192.8726
158051.4885
149623.6513
141848.1532
134669.3469
128036.6098
121903.8639
116229.1456

-1,653,961
66,965
1,406,003
2,485,359
3,436,218
4,324,012
5,116,513
5,833,864
6,490,286
7,096,217
7,659,562
8,186,455
8,681,763
9,149,412
9,592,620
10,014,059
10,415,809
10,794,666
11,150,516
11,485,541
11,801,675
12,100,640
12,383,969
12,653,033
12,909,028
13,150,350
13,376,566
13,588,914
13,788,521
13,976,414
14,153,529
14,320,722
14,478,773
14,628,397
14,770,245
14,904,915
15,032,951
15,154,855
15,271,084

2043589.219
1357425.232
958607.1235
701407.8621
561052.4565
476621.7639
386744.6373
318222.0992
264706.7284
222123.8717
187732.6916
159619.6475
136407.7405
117080.9652
100873.7801
87199.00974
75569.39772
64794.21044
55326.81993
47353.75305
40621.70235
34923.28665
30088.13086
25975.81819
22467.62685
19257.17899
16410.90935
14004.54174
11967.60459
10241.24885
8776.282513
7531.545651
6472.565362
5570.441179
4800.920517
4143.631021
3581.442592
3099.936727
2686.964737

-10000000

-4,253,397

-2,209,808
-852,383
106,224
807,632
1,368,685
1,845,306
2,232,051
2,550,273
2,814,980
3,037,104
3,224,836
3,384,456
3,520,864
3,637,945
3,738,819
3,826,018
3,901,587
3,966,381
4,021,708
4,069,062
4,109,683
4,144,607
4,174,695
4,200,671
4,223,138
4,242,396
4,258,806
4,272,811
4,284,779
4,295,020
4,303,796
4,311,328
4,317,800
4,323,371
4,328,172
4,332,315
4,335,897
4,338,997
4,341,684

1/1/01 0:00
1/16/01 8:04
2/11/01 1:36
3/9/01 6:48
4/5/01 6:39
5/2/01 13:58
5/30/01 5:06
6/26/01 22:08
7/24/01 15:49
8/21/01 14:08
9/18/01 12:33
10/16/01 15:57
11/13/01 22:43
12/12/01 7:53
1/9/02 17:49
2/7/02 7:24
3/7/02 15:58
4/5/02 8:56
5/4/02 1:32
6/1/02 15:40
6/30/02 4:38
7/28/02 17:21
8/26/02 7:15
9/23/02 18:32
10/22/02 5:31
11/19/02 9:56
12/17/02 15:24
1/15/03 1:27
2/12/03 8:25
3/12/03 13:02
4/9/03 11:43
5/7/03 17:39
6/4/03 12:33
7/2/03 12:52
7/31/03 0:39
8/27/03 23:29
9/24/03 18:09
10/22/03 20:39
11/19/03 9:01
12/15/03 20:21
1/12/04 18:10
2/9/04 18:24
3/7/04 15:24
4/3/04 8:28
4/30/04 18:29

Undiscounted Cumulative Profit

$65
$85
$100
$125
-10,000,000 -10,000,000 -10,000,000 -10,000,000
-9734645.6 -9638474.9 -9734645.6 -9566346.9
-9379886.7 -9155143.1 -9379886.7 -8986585.3
-9078119.3 -8744008.1 -9078119.3 -8493424.6
-8811134.4 -8380261.4 -8811134.4 -8057106.7
-8573822.8 -8056942.6 -8573822.8 -7669282.4
-8359290.2 -7764658.3 -8359290.2 -7318684.4
-8164490.2 -7499258.2 -8164490.2 -7000334.1
-7986035 -7256126.6
-7986035 -6708695.3
-7820238.3 -7030241.3 -7820238.3 -6437743.5
-7666130.7 -6820281.5 -7666130.7 -6185894.6
-7521037.5 -6622603.1 -7521037.5 -5948777.2
-7384099.6 -6436035.7 -7384099.6 -5724987.7
-7254490.7 -6259453.5 -7254490.7 -5513175.5
-7131638.2 -6092076.3 -7131638.2 -5312404.9
-7014326.6 -5932248.2 -7014326.6 -5120689.4
-6903343.4
-5781042 -6903343.4
-4939316
-6796037.1 -5634845.4 -6796037.1 -4763951.6
-6693350.6 -5494942.9 -6693350.6 -4596137.1
-6595158.1 -5361163.2 -6595158.1
-4435667
-6500891.7 -5232732.4 -6500891.7 -4281612.9
-6410112.6 -5109052.8 -6410112.6
-4133258
-6322366.2
-4989505 -6322366.2 -3989859.1
-6237885.9 -4874407.1 -6237885.9
-3851798
-6156162.1 -4763064.6 -6156162.1 -3718241.5
-6077707.7 -4656176.5 -6077707.7 -3590028.1
-6001458.3 -4552292.6 -6001458.3 -3465418.3
-5926901.5 -4450714.6 -5926901.5 -3343574.4
-5854735 -4352393.3
-5854735
-3225637
-5784738.1 -4257027.9 -5784738.1 -3111245.2
-5717130.3 -4164917.3 -5717130.3 -3000757.6
-5650504.6 -4074144.9 -5650504.6 -2891875.2
-5586535.4 -3986991.8 -5586535.4 -2787334.1
-5523558.4 -3901190.4 -5523558.4 -2684414.4
-5460993.2 -3815950.1 -5460993.2 -2582167.8
-5400969.6 -3734172.6 -5400969.6 -2484074.8
-5342595.3 -3654642.1 -5342595.3 -2388677.1
-5284782.6 -3575876.7 -5284782.6 -2294197.3
-5229320.8 -3500314.3 -5229320.8 -2203559.4
-5176972.1 -3428993.1 -5176972.1 -2118008.8
-5122858.3 -3355267.2 -5122858.3 -2029573.8
-5069584.9 -3282686.3 -5069584.9 -1942512.3
-5019386.4 -3214294.7 -5019386.4 -1860475.8
-4970364.4
-3147506 -4970364.4 -1780362.1
-4920926.7 -3080150.8 -4920926.7 -1699568.9

########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########

Undiscounted Cumulati
$65
-1E+07
-9735716
-9384774
-9088309
-8827874
-8598044
-8391781
-8205853
-8036765
-7880823
-7736939
-7602471
-7476503
-7358166
-7246834
-7141320
-7042242
-6947167
-6856871
-6771175
-6689521
-6611477
-6536606
-6465061
-6396367
-6330908
-6267762
-6206477
-6147598
-6090911
-6036561
-5983397
-5932726
-5883207
-5834380
-5787880
-5742988
-5698856
-5656824
-5617427
-5576999
-5537493
-5500529
-5464685
-5428797

5/27/04 12:27
6/19/04 21:07
7/20/04 0:28
8/19/04 3:50
9/18/04 7:12
10/18/04 10:33
11/17/04 13:55
12/17/04 17:16
1/16/05 20:38
2/16/05 0:00
3/18/05 3:21
4/17/05 6:43
5/17/05 10:04
6/16/05 13:26
7/16/05 16:48
8/15/05 20:09
9/14/05 23:31
10/15/05 2:52
11/14/05 6:14
12/14/05 9:36
1/13/06 12:57
2/12/06 16:19
3/14/06 19:40
4/13/06 23:02
5/14/06 2:24
6/13/06 5:45
7/13/06 9:07
8/12/06 12:28
9/11/06 15:50
10/11/06 19:12
11/10/06 22:33
12/11/06 1:55
1/10/07 5:16
2/9/07 8:38
3/11/07 12:00
4/10/07 15:21
5/10/07 18:43
6/9/07 22:04
7/10/07 1:26
8/9/07 4:48
9/8/07 8:09
10/8/07 11:31
11/7/07 14:52
12/7/07 18:14
1/6/08 21:36
2/6/08 0:57
3/7/08 4:19

-4873501.4
-4832677.2
-4780960.4
-4730160.1
-4680240.8
-4631169.4
-4582914.3
-4535446
-4488736.6
-4442759.5
-4397489.6
-4352903.2
-4308977.8
-4265692
-4223025.3
-4180958.4
-4139472.9
-4098551.2
-4058176.5
-4018332.9
-3979004.9
-3940178.1
-3901838.3
-3863972.3
-3826567.1
-3789610.5
-3753090.7
-3716996.4
-3677486.1
-3638423.3
-3599796.8
-3561596.1
-3523810.8
-3486431
-3449447.1
-3412849.9
-3376630.5
-3340780.4
-3305291.3
-3270155.2
-3235364.4
-3200911.3
-3166788.9
-3132990.1
-3099508.2
-3066336.6
-3033469.1

-3015537.4
-2959917.7
-2889457.5
-2820245.9
-2752234.7
-2685378.6
-2619634.8
-2554962.9
-2491324.8
-2428684.5
-2367007.8
-2306262.3
-2246417.3
-2187443.6
-2129313.5
-2072000.6
-2015479.8
-1959727.1
-1904719.7
-1850435.7
-1796854.4
-1743955.8
-1691720.8
-1640131.2
-1589169.5
-1538819
-1489063.6
-1439887.8
-1386267.7
-1333254.8
-1280834.3
-1228991.4
-1177712.3
-1126983.5
-1076792
-1027125.4
-977971.45
-929318.66
-881155.77
-833471.94
-786256.68
-739499.89
-693191.76
-647322.83
-601883.93
-556866.21
-512261.06

-4873501.4
-4832677.2
-4780960.4
-4730160.1
-4680240.8
-4631169.4
-4582914.3
-4535446
-4488736.6
-4442759.5
-4397489.6
-4352903.2
-4308977.8
-4265692
-4223025.3
-4180958.4
-4139472.9
-4098551.2
-4058176.5
-4018332.9
-3979004.9
-3940178.1
-3901838.3
-3863972.3
-3826567.1
-3789610.5
-3753090.7
-3716996.4
-3677486.1
-3638423.3
-3599796.8
-3561596.1
-3523810.8
-3486431
-3449447.1
-3412849.9
-3376630.5
-3340780.4
-3305291.3
-3270155.2
-3235364.4
-3200911.3
-3166788.9
-3132990.1
-3099508.2
-3066336.6
-3033469.1

-1622064.5
-1555348
-1470830.2
-1387810.2
-1306230.1
-1226035.5
-1147175.1
-1069600.5
-993266.02
-918128.31
-844146.43
-771281.56
-699496.85
-628757.31
-559029.66
-490282.26
-422484.96
-355609.02
-289627.05
-224512.87
-160241.5
-96789.04
-34132.63
27749.6168
88878.6675
149274.622
208956.759
267943.584
332146.129
395621.459
458387.65
520462.094
581861.529
642602.073
702699.256
762168.046
821022.88
879277.685
936945.906
994040.525
1050574.09
1106558.71
1162006.12
1216927.65
1271334.27
1325236.6
1378644.93

########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########

-5394612
-5365365
-5328608
-5292788
-5257868
-5223812
-5190587
-5158163
-5126510
-5095599
-5065404
-5035901
-5007065
-4978873
-4951304
-4924338
-4897955
-4872137
-4846865
-4822122
-4797893
-4774162
-4750914
-4728135
-4705811
-4683930
-4662478
-4641443
-4618600
-4596194
-4574214
-4552648
-4531485
-4510715
-4490328
-4470313
-4450661
-4431364
-4412412
-4393797
-4375511
-4357545
-4339893
-4322546
-4305498
-4288742
-4272270

4/6/08 7:40
5/6/08 11:02
6/5/08 14:24
7/5/08 17:45
8/4/08 21:07
9/4/08 0:28
10/4/08 3:50
11/3/08 7:12
12/3/08 10:33
1/2/09 13:55
2/1/09 17:16
3/3/09 20:38
4/3/09 0:00
5/3/09 3:21
6/2/09 6:43
7/2/09 10:04
8/1/09 13:26
8/31/09 16:48
9/30/09 20:09
10/30/09 23:31
11/30/09 2:52
12/30/09 6:14
1/29/10 9:36
2/28/10 12:57
3/30/10 16:19
4/29/10 19:40
5/29/10 23:02
6/29/10 2:24
7/29/10 5:45
8/28/10 9:07
9/27/10 12:28
10/27/10 15:50
11/26/10 19:12
12/26/10 22:33
1/26/11 1:55
2/25/11 5:16
3/27/11 8:38
4/26/11 12:00
5/26/11 15:21
6/25/11 18:43
7/25/11 22:04
8/25/11 1:26
9/24/11 4:48
10/24/11 8:09
11/23/11 11:31
12/23/11 14:52
1/22/12 18:14

-3000899.4
-2968621.6
-2936630
-2904919.1
-2873483.2
-2842317.4
-2811416.3
-2780775.1
-2750388.9
-2720253.1
-2690363.1
-2660714.6
-2631303.1
-2602124.6
-2573175
-2544450.2
-2515946.5
-2487660.2
-2459587.5
-2431724.8
-2404068.9
-2376616.1
-2349363.4
-2322307.3
-2295444.9
-2268773.1
-2242288.8
-2215989.2
-2189871.4
-2163932.7
-2138170.3
-2112581.6
-2087164
-2061915
-2036832.1
-2011912.9
-1987155.1
-1962556.3
-1938114.3
-1913826.9
-1889691.9
-1865707.2
-1841870.7
-1818180.5
-1794634.5
-1771230.8
-1747967.5

-468060.17
-424255.47
-380839.16
-337803.64
-295141.56
-252845.8
-210909.42
-169325.7
-128088.11
-87190.304
-46626.11
-6389.534
33525.253
73123.9224
112411.991
151394.829
190077.663
228465.583
266563.544
304376.377
341908.786
379165.356
416150.56
452868.755
489324.195
525521.025
561463.294
597154.95
632599.85
667801.757
702764.347
737491.211
771985.856
806251.71
840292.121
874110.365
907709.641
941093.08
974263.743
1007224.62
1039978.65
1072528.7
1104877.56
1137027.99
1168982.67
1200744.24
1232315.27

-3000899.4
-2968621.6
-2936630
-2904919.1
-2873483.2
-2842317.4
-2811416.3
-2780775.1
-2750388.9
-2720253.1
-2690363.1
-2660714.6
-2631303.1
-2602124.6
-2573175
-2544450.2
-2515946.5
-2487660.2
-2459587.5
-2431724.8
-2404068.9
-2376616.1
-2349363.4
-2322307.3
-2295444.9
-2268773.1
-2242288.8
-2215989.2
-2189871.4
-2163932.7
-2138170.3
-2112581.6
-2087164
-2061915
-2036832.1
-2011912.9
-1987155.1
-1962556.3
-1938114.3
-1913826.9
-1889691.9
-1865707.2
-1841870.7
-1818180.5
-1794634.5
-1771230.8
-1747967.5

1431569.22
1484019.13
1536004
1587532.92
1638614.7
1689257.87
1739470.73
1789261.32
1838637.48
1887606.8
1936176.66
1984354.25
2032146.54
2079560.32
2126602.2
2173278.62
2219595.82
2265559.9
2311176.8
2356452.29
2401392.02
2446001.48
2490286.01
2534250.83
2577901.04
2621241.61
2664277.37
2707013.06
2749453.29
2791602.58
2833465.32
2875045.8
2916348.24
2957376.74
2998135.29
3038627.84
3078858.2
3118830.13
3158547.29
3198013.26
3237231.56
3276205.61
3314938.78
3353434.36
3391695.55
3429725.52
3467527.35

########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########

-4256077
-4240156
-4224500
-4209105
-4193964
-4179072
-4164423
-4150013
-4135835
-4121885
-4108159
-4094651
-4081357
-4068273
-4055394
-4042716
-4030235
-4017947
-4005849
-3993936
-3982205
-3970652
-3959274
-3948068
-3937030
-3926156
-3915445
-3904893
-3894496
-3884252
-3874159
-3864212
-3854411
-3844751
-3835231
-3825848
-3816599
-3807482
-3798495
-3789636
-3780902
-3772291
-3763800
-3755429
-3747174
-3739035
-3731008

2/21/12 21:36
3/23/12 0:57
4/22/12 4:19
5/22/12 7:40
6/21/12 11:02
7/21/12 14:24
8/20/12 17:45
9/19/12 21:07
10/20/12 0:28
11/19/12 3:50
12/19/12 7:12
1/18/13 10:33
2/17/13 13:55
3/19/13 17:16
4/18/13 20:38
5/19/13 0:00
6/18/13 3:21
7/18/13 6:43
8/17/13 10:04
9/16/13 13:26
10/16/13 16:48
11/15/13 20:09
12/15/13 23:31
1/15/14 2:52
2/14/14 6:14
3/16/14 9:36
4/15/14 12:57
5/15/14 16:19
6/14/14 19:40
7/14/14 23:02
8/14/14 2:24
9/13/14 5:45
10/13/14 9:07
11/12/14 12:28
12/12/14 15:50
1/11/15 19:12
2/10/15 22:33
3/13/15 1:55
4/12/15 5:16
5/12/15 8:38
6/11/15 12:00
7/11/15 15:21
8/10/15 18:43
9/9/15 22:04
10/10/15 1:26
11/9/15 4:48
12/9/15 8:09

-1724842.7
-1701854.7
-1679001.5
-1656281.6
-1633693.1
-1611234.4
-1588903.9
-1566699.8
-1544620.7
-1522665
-1500831.1
-1479117.6
-1457523
-1436045.9
-1414684.8
-1393438.4
-1372305.2
-1351284.1
-1330373.6
-1309572.4
-1288879.4
-1268293.2
-1247812.6
-1227436.5
-1207163.6
-1186992.9
-1166923.1
-1146953.2
-1127082
-1107308.5
-1087631.6
-1068050.2
-1048563.4
-1029170.2
-1009869.4
-990660.25
-971541.67
-952512.74
-933572.54
-914720.14
-895954.65
-877275.18
-858680.85
-840170.82
-821744.23
-803400.24
-785138.05

1263698.29
1294895.78
1325910.15
1356743.78
1387398.99
1417878.08
1448183.27
1478316.76
1508280.69
1538077.17
1567708.28
1597176.05
1626482.45
1655629.45
1684618.96
1713452.86
1742133
1770661.19
1799039.21
1827268.81
1855351.71
1883289.59
1911084.1
1938736.88
1966249.52
1993623.59
2020860.64
2047962.18
2074929.7
2101764.67
2128468.54
2155042.71
2181488.58
2207807.53
2234000.89
2260069.99
2286016.15
2311840.63
2337544.71
2363129.63
2388596.6
2413946.83
2439181.51
2464301.8
2489308.84
2514203.78
2538987.71

-1724842.7
-1701854.7
-1679001.5
-1656281.6
-1633693.1
-1611234.4
-1588903.9
-1566699.8
-1544620.7
-1522665
-1500831.1
-1479117.6
-1457523
-1436045.9
-1414684.8
-1393438.4
-1372305.2
-1351284.1
-1330373.6
-1309572.4
-1288879.4
-1268293.2
-1247812.6
-1227436.5
-1207163.6
-1186992.9
-1166923.1
-1146953.2
-1127082
-1107308.5
-1087631.6
-1068050.2
-1048563.4
-1029170.2
-1009869.4
-990660.25
-971541.67
-952512.74
-933572.54
-914720.14
-895954.65
-877275.18
-858680.85
-840170.82
-821744.23
-803400.24
-785138.05

3505104.06
3542458.62
3579593.92
3616512.81
3653218.08
3689712.46
3725998.62
3762079.19
3797956.74
3833633.81
3869112.85
3904396.31
3939486.57
3974385.96
4009096.78
4043621.28
4077961.67
4112120.13
4146098.78
4179899.72
4213525
4246976.64
4280256.63
4313366.9
4346309.38
4379085.94
4411698.44
4444148.69
4476438.47
4508569.54
4540543.62
4572362.42
4604027.6
4635540.79
4666903.62
4698117.68
4729184.51
4760105.67
4790882.65
4821516.95
4852010.03
4882363.34
4912578.28
4942656.26
4972598.65
5002406.8
5032082.04

########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########

-3723091
-3715284
-3707585
-3699990
-3692499
-3685111
-3677822
-3670632
-3663539
-3656542
-3649638
-3642827
-3636106
-3629475
-3622932
-3616476
-3610105
-3603817
-3597613
-3591489
-3585446
-3579481
-3573594
-3567783
-3562047
-3556386
-3550797
-3545280
-3539834
-3534457
-3529149
-3523909
-3518735
-3513626
-3508583
-3503603
-3498685
-3493829
-3489035
-3484300
-3479624
-3475007
-3470447
-3465943
-3461495
-3457103
-3452764

1/8/16 11:31
2/7/16 14:52
3/8/16 18:14
4/7/16 21:36
5/8/16 0:57
6/7/16 4:19
7/7/16 7:40
8/6/16 11:02
9/5/16 14:24
10/5/16 17:45
11/4/16 21:07
12/5/16 0:28
1/4/17 3:50
2/3/17 7:12
3/5/17 10:33
4/4/17 13:55
5/4/17 17:16
6/3/17 20:38
7/4/17 0:00
8/3/17 3:21
9/2/17 6:43
10/2/17 10:04
11/1/17 13:26
12/1/17 16:48
12/31/17 20:09
1/30/18 23:31
3/2/18 2:52
4/1/18 6:14
5/1/18 9:36
5/31/18 12:57
6/30/18 16:19
7/30/18 19:40
8/29/18 23:02
9/29/18 2:24
10/29/18 5:45
11/28/18 9:07
12/28/18 12:28
1/27/19 15:50
2/26/19 19:12
3/28/19 22:33
4/28/19 1:55
5/28/19 5:16
6/27/19 8:38
7/27/19 12:00
8/26/19 15:21
9/25/19 18:43
10/25/19 22:04

-766956.85
-748855.83
-730834.22
-712891.24
-695026.14
-677238.17
-659526.59
-641890.67
-624329.7
-606842.98
-589429.8
-572089.49
-554821.37
-537624.77
-520499.05
-503443.54
-486457.62
-469540.65
-452692.02
-435911.11
-419197.32
-402550.07
-385968.75
-369452.79
-353001.63
-336614.7
-320291.43
-304031.3
-287833.75
-271698.25
-255624.28
-239611.31
-223658.84
-207793.17
-192013.56
-176319.27
-160709.58
-145183.76
-129741.09
-114380.88
-99102.414
-83905.011
-68787.981
-53750.649
-38792.342
-23912.398
-9110.1585

2563661.74
2588226.95
2612684.39
2637035.11
2661280.14
2685420.51
2709457.2
2733391.21
2757223.5
2780955.04
2804586.76
2828119.59
2851554.45
2874892.25
2898133.87
2921280.2
2944332.09
2967290.39
2990155.96
3012929.62
3035612.19
3058204.47
3080707.26
3103121.35
3125447.51
3147686.5
3169839.08
3191905.98
3213887.96
3235785.72
3257599.99
3279331.46
3300980.84
3322512.41
3343927.19
3365226.18
3386410.37
3407480.73
3428438.23
3449283.84
3470018.51
3490643.17
3511158.75
3531566.17
3551866.35
3572060.18
3592148.55

-766956.85
-748855.83
-730834.22
-712891.24
-695026.14
-677238.17
-659526.59
-641890.67
-624329.7
-606842.98
-589429.8
-572089.49
-554821.37
-537624.77
-520499.05
-503443.54
-486457.62
-469540.65
-452692.02
-435911.11
-419197.32
-402550.07
-385968.75
-369452.79
-353001.63
-336614.7
-320291.43
-304031.3
-287833.75
-271698.25
-255624.28
-239611.31
-223658.84
-207793.17
-192013.56
-176319.27
-160709.58
-145183.76
-129741.09
-114380.88
-99102.414
-83905.011
-68787.981
-53750.649
-38792.342
-23912.398
-9110.1585

5061625.68
5091039.03
5120323.34
5149479.87
5178509.86
5207414.52
5236195.04
5264852.62
5293388.4
5321803.54
5350099.17
5378276.4
5406336.32
5434280.02
5462108.56
5489823
5517424.36
5544913.68
5572291.95
5599560.17
5626719.32
5653770.37
5680714.27
5707551.95
5734284.36
5760912.39
5787436.96
5813858.95
5840179.24
5866398.7
5892518.19
5918538.54
5944460.6
5970241.6
5995882.76
6021385.27
6046750.32
6071979.09
6097072.73
6122032.39
6146859.2
6171554.3
6196118.8
6220553.79
6244860.37
6269039.61
6293092.59

########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########

-3448479
-3444246
-3440065
-3435936
-3431857
-3427828
-3423847
-3419915
-3416031
-3412194
-3408403
-3404658
-3400958
-3397302
-3393690
-3390122
-3386596
-3383112
-3379670
-3376269
-3372908
-3369587
-3366305
-3363062
-3359858
-3356691
-3353561
-3350469
-3347412
-3344391
-3341406
-3338455
-3335539
-3332661
-3329822
-3327021
-3324256
-3321529
-3318837
-3316181
-3313560
-3310973
-3308421
-3305902
-3303416
-3300962
-3298541

11/25/19 1:26
12/25/19 4:48
1/24/20 8:09
2/23/20 11:31
3/24/20 14:52
4/23/20 18:14
5/23/20 21:36
6/23/20 0:57
7/23/20 4:19
8/22/20 7:40
9/21/20 11:02
10/21/20 14:24
11/20/20 17:45
12/20/20 21:07
1/20/21 0:28
2/19/21 3:50
3/21/21 7:12
4/20/21 10:33
5/20/21 13:55
6/19/21 17:16
7/19/21 20:38
8/19/21 0:00
9/18/21 3:21
10/18/21 6:43
11/17/21 10:04
12/17/21 13:26
1/16/22 16:48
2/15/22 20:09
3/17/22 23:31
4/17/22 2:52
5/17/22 6:14
6/16/22 9:36
7/16/22 12:57
8/15/22 16:19
9/14/22 19:40
10/14/22 23:02
11/14/22 2:24
12/14/22 5:45
1/13/23 9:07
2/12/23 12:28
3/14/23 15:50
4/13/23 19:12
5/13/23 22:33
6/13/23 1:55
7/13/23 5:16
8/12/23 8:38
9/11/23 12:00

5615.02551
20263.7978
34836.7954
49334.6487
63757.9817
78107.412
92383.551
106587.004
120718.37
134778.243
148767.208
162685.849
176534.739
190314.45
204025.544
217668.581
231244.113
244752.687
258194.847
271571.128
284882.062
298128.175
311309.989
324428.019
337482.776
350474.767
363404.492
376272.449
389079.127
401825.014
414510.593
427136.34
439702.728
452210.225
464659.296
477050.4
489383.991
501660.521
513880.436
526044.178
538152.185
550204.891
562202.725
574146.114
586035.48
597871.239
609653.806

3612132.35
3632012.45
3651789.72
3671465.01
3691039.16
3710513.02
3729887.42
3749163.17
3768341.09
3787421.98
3806406.65
3825295.88
3844090.44
3862791.13
3881398.69
3899913.89
3918337.48
3936670.2
3954912.78
3973065.97
3991130.46
4009106.99
4026996.26
4044798.96
4062515.8
4080147.46
4097694.61
4115157.93
4132538.1
4149835.76
4167051.58
4184186.2
4201240.26
4218214.4
4235109.25
4251925.43
4268663.56
4285324.25
4301908.11
4318415.73
4334847.72
4351204.65
4367487.12
4383695.7
4399830.96
4415893.47
4431883.8

5615.02551
20263.7978
34836.7954
49334.6487
63757.9817
78107.412
92383.551
106587.004
120718.37
134778.243
148767.208
162685.849
176534.739
190314.45
204025.544
217668.581
231244.113
244752.687
258194.847
271571.128
284882.062
298128.175
311309.989
324428.019
337482.776
350474.767
363404.492
376272.449
389079.127
401825.014
414510.593
427136.34
439702.728
452210.225
464659.296
477050.4
489383.991
501660.521
513880.436
526044.178
538152.185
550204.891
562202.725
574146.114
586035.48
597871.239
609653.806

6317020.35
6340823.95
6364504.42
6388062.78
6411500.05
6434817.23
6458015.31
6481095.29
6504058.13
6526904.79
6549636.23
6572253.4
6594757.22
6617148.64
6639428.55
6661597.87
6683657.5
6705608.33
6727451.24
6749187.1
6770816.77
6792341.11
6813760.96
6835077.17
6856290.57
6877401.97
6898412.2
6919322.05
6940132.33
6960843.82
6981457.32
7001973.59
7022393.41
7042717.53
7062946.72
7083081.7
7103123.24
7123072.05
7142928.86
7162694.4
7182369.37
7201954.47
7221450.42
7240857.89
7260177.57
7279410.15
7298556.3

########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########

-3296152
-3293793
-3291466
-3289168
-3286901
-3284663
-3282454
-3280274
-3278121
-3275997
-3273900
-3271831
-3269788
-3267771
-3265780
-3263814
-3261874
-3259959
-3258068
-3256201
-3254358
-3252539
-3250743
-3248969
-3247218
-3245490
-3243783
-3242098
-3240434
-3238791
-3237169
-3235567
-3233985
-3232423
-3230881
-3229358
-3227854
-3226369
-3224903
-3223455
-3222024
-3220612
-3219217
-3217840
-3216479
-3215136
-3213809

10/11/23 15:21
11/10/23 18:43
12/10/23 22:04
1/10/24 1:26
2/9/24 4:48
3/10/24 8:09
4/9/24 11:31
5/9/24 14:52
6/8/24 18:14
7/8/24 21:36
8/8/24 0:57
9/7/24 4:19
10/7/24 7:40
11/6/24 11:02
12/6/24 14:24
1/5/25 17:45
2/4/25 21:07
3/7/25 0:28
4/6/25 3:50
5/6/25 7:12
6/5/25 10:33
7/5/25 13:55
8/4/25 17:16
9/3/25 20:38
10/4/25 0:00
11/3/25 3:21
12/3/25 6:43
1/2/26 10:04
2/1/26 13:26
3/3/26 16:48
4/2/26 20:09
5/2/26 23:31
6/2/26 2:52
7/2/26 6:14
8/1/26 9:36
8/31/26 12:57
9/30/26 16:19
10/30/26 19:40
11/29/26 23:02
12/30/26 2:24
1/29/27 5:45
2/28/27 9:07
3/30/27 12:28
4/29/27 15:50
5/29/27 19:12
6/28/27 22:33
7/29/27 1:55

621383.591
633061.001
644686.436
656260.297
667782.978
679254.871
690676.362
702047.836
713369.675
724642.254
735865.947
747041.125
758168.154
769247.397
780279.216
791263.965
802202
813093.67
823939.322
834739.301
845493.946
856203.597
866868.588
877489.249
888065.911
898598.899
909088.536
919535.141
929939.031
940300.522
950619.923
960897.545
971133.692
981328.669
991482.774
1001596.31
1011654.28
1021657.1
1031605.15
1041498.83
1051338.53
1061124.64
1070857.54
1080537.61
1090165.23
1099740.76
1109264.6

4447802.49
4463650.11
4479427.19
4495134.27
4510771.9
4526340.6
4541840.91
4557273.33
4572638.39
4587936.61
4603168.47
4618334.5
4633435.18
4648471.02
4663442.49
4678350.08
4693194.27
4707975.55
4722694.37
4737351.21
4751946.52
4766480.77
4780954.42
4795367.9
4809721.67
4824016.17
4838251.84
4852429.1
4866548.4
4880610.16
4894614.8
4908562.74
4922454.39
4936290.17
4950070.48
4963795.73
4977445.58
4991020.57
5004521.25
5017948.13
5031301.76
5044582.66
5057791.34
5070928.33
5083994.13
5096989.26
5109914.22

621383.591
633061.001
644686.436
656260.297
667782.978
679254.871
690676.362
702047.836
713369.675
724642.254
735865.947
747041.125
758168.154
769247.397
780279.216
791263.965
802202
813093.67
823939.322
834739.301
845493.946
856203.597
866868.588
877489.249
888065.911
898598.899
909088.536
919535.141
929939.031
940300.522
950619.923
960897.545
971133.692
981328.669
991482.774
1001596.31
1011654.28
1021657.1
1031605.15
1041498.83
1051338.53
1061124.64
1070857.54
1080537.61
1090165.23
1099740.76
1109264.6

7317616.67
7336591.94
7355482.75
7374289.75
7393013.59
7411654.91
7430214.32
7448692.45
7467089.93
7485407.37
7503645.37
7521804.53
7539885.45
7557888.73
7575814.94
7593664.66
7611438.48
7629136.96
7646760.65
7664310.14
7681785.95
7699188.66
7716518.79
7733776.89
7750963.49
7768079.12
7785124.31
7802099.58
7819005.43
7835842.39
7852610.95
7869311.63
7885944.91
7902511.29
7919011.26
7935445.29
7951789.05
7968043.18
7984208.32
8000285.11
8016274.18
8032176.17
8047991.69
8063721.37
8079365.82
8094925.64
8110401.44

########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########

-3212498
-3211204
-3209925
-3208662
-3207415
-3206183
-3204967
-3203765
-3202578
-3201405
-3200247
-3199102
-3197972
-3196856
-3195753
-3194663
-3193587
-3192524
-3191473
-3190436
-3189410
-3188398
-3187397
-3186408
-3185432
-3184467
-3183513
-3182571
-3181641
-3180721
-3179812
-3178915
-3178028
-3177151
-3176285
-3175429
-3174585
-3173752
-3172930
-3172119
-3171318
-3170529
-3169750
-3168981
-3168223
-3167474
-3166736

8/28/27 5:16
9/27/27 8:38
10/27/27 12:00
11/26/27 15:21
12/26/27 18:43
1/25/28 22:04
2/25/28 1:26
3/26/28 4:48
4/25/28 8:09
5/25/28 11:31
6/24/28 14:52
7/24/28 18:14
8/23/28 21:36
9/23/28 0:57
10/23/28 4:19
11/22/28 7:40
12/22/28 11:02
1/21/29 14:24
2/20/29 17:45
3/22/29 21:07
4/22/29 0:28
5/22/29 3:50
6/21/29 7:12
7/21/29 10:33
8/20/29 13:55
9/19/29 17:16
10/19/29 20:38
11/19/29 0:00
12/19/29 3:21
1/18/30 6:43
2/17/30 10:04
3/19/30 13:26
4/18/30 16:48
5/18/30 20:09
6/17/30 23:31
7/18/30 2:52
8/17/30 6:14
9/16/30 9:36
10/16/30 12:57
11/15/30 16:19
12/15/30 19:40
1/14/31 23:02
2/14/31 2:24
3/16/31 5:45
4/15/31 9:07
5/15/31 12:28
6/14/31 15:50

1118737.1
1128158.62
1137529.54
1146850.21
1156121
1165342.24
1174514.31
1183637.54
1192712.28
1201738.88
1210717.68
1219649.01
1228533.22
1237370.63
1246161.57
1254906.38
1263605.38
1272258.9
1280867.24
1289430.74
1297949.7
1306424.45
1314855.28
1323242.52
1331586.46
1339887.41
1348145.67
1356361.54
1364535.31
1372667.29
1380757.76
1388807.01
1396815.34
1404783.02
1412710.34
1420597.57
1428445.01
1436252.93
1444021.6
1451751.29
1459442.28
1467094.83
1474709.2
1482285.68
1489824.51
1497325.96
1504790.28

5122769.51
5135555.63
5148273.06
5160922.31
5173503.85
5186018.16
5198465.73
5210847.02
5223162.51
5235412.67
5247597.95
5259718.81
5271775.72
5283769.12
5295699.47
5307567.2
5319372.76
5331116.59
5342799.13
5354420.8
5365982.03
5377483.25
5388924.89
5400307.35
5411631.05
5422896.42
5434103.84
5445253.74
5456346.51
5467382.56
5478362.28
5489286.06
5500154.29
5510967.36
5521725.67
5532429.57
5543079.47
5553675.73
5564218.72
5574708.82
5585146.39
5595531.79
5605865.4
5616147.56
5626378.64
5636558.98
5646688.95

1118737.1
1128158.62
1137529.54
1146850.21
1156121
1165342.24
1174514.31
1183637.54
1192712.28
1201738.88
1210717.68
1219649.01
1228533.22
1237370.63
1246161.57
1254906.38
1263605.38
1272258.9
1280867.24
1289430.74
1297949.7
1306424.45
1314855.28
1323242.52
1331586.46
1339887.41
1348145.67
1356361.54
1364535.31
1372667.29
1380757.76
1388807.01
1396815.34
1404783.02
1412710.34
1420597.57
1428445.01
1436252.93
1444021.6
1451751.29
1459442.28
1467094.83
1474709.2
1482285.68
1489824.51
1497325.96
1504790.28

8125793.82
8141103.38
8156330.71
8171476.38
8186540.99
8201525.1
8216429.29
8231254.13
8246000.19
8260668
8275258.15
8289771.16
8304207.6
8318567.99
8332852.89
8347062.81
8361198.3
8375259.87
8389248.05
8403163.34
8417006.28
8430777.36
8444477.09
8458105.97
8471664.5
8485153.17
8498572.47
8511922.89
8525204.91
8538419.01
8551565.66
8564645.34
8577658.5
8590605.63
8603487.16
8616303.57
8629055.31
8641742.82
8654366.56
8666926.96
8679424.47
8691859.52
8704232.55
8716543.98
8728794.24
8740983.75
8753112.94

########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########

-3166007
-3165288
-3164578
-3163878
-3163187
-3162506
-3161833
-3161169
-3160514
-3159867
-3159229
-3158600
-3157978
-3157365
-3156760
-3156163
-3155573
-3154992
-3154418
-3153851
-3153292
-3152740
-3152196
-3151658
-3151128
-3150604
-3150087
-3149577
-3149074
-3148577
-3148086
-3147602
-3147124
-3146653
-3146187
-3145728
-3145274
-3144826
-3144384
-3143948
-3143517
-3143092
-3142673
-3142258
-3141850
-3141446
-3141047

7/14/31 19:12
8/13/31 22:33
9/13/31 1:55
10/13/31 5:16
11/12/31 8:38
12/12/31 12:00
1/11/32 15:21
2/10/32 18:43
3/11/32 22:04
4/11/32 1:26
5/11/32 4:48
6/10/32 8:09
7/10/32 11:31
8/9/32 14:52
9/8/32 18:14
10/8/32 21:36
11/8/32 0:57
12/8/32 4:19
1/7/33 7:40
2/6/33 11:02
3/8/33 14:24
4/7/33 17:45
5/7/33 21:07
6/7/33 0:28
7/7/33 3:50
8/6/33 7:12
9/5/33 10:33
10/5/33 13:55
11/4/33 17:16
12/4/33 20:38
1/4/34 0:00
2/3/34 3:21
3/5/34 6:43
4/4/34 10:04
5/4/34 13:26
6/3/34 16:48
7/3/34 20:09
8/2/34 23:31
9/2/34 2:52
10/2/34 6:14
11/1/34 9:36
12/1/34 12:57
12/31/34 16:19
1/30/35 19:40
3/1/35 23:02
4/1/35 2:24
5/1/35 5:45

1512217.73
1519608.58
1526963.06
1534281.43
1541563.94
1548810.84
1556022.37
1563198.77
1570340.28
1577447.16
1584519.62
1591557.92
1598562.27
1605532.93
1612470.11
1619374.04
1626244.95
1633083.08
1639888.63
1646661.84
1653402.92
1660112.1
1666789.58
1673435.59
1680050.34
1686634.04
1693186.9
1699709.13
1706200.94
1712662.54
1719094.13
1725495.9
1731868.07
1738210.84
1744524.39
1750808.94
1757064.67
1763291.77
1769490.45
1775660.89
1781803.28
1787917.81
1794004.66
1800064.03
1806096.09
1812101.04
1818079.04

5656768.87
5666799.11
5676780.01
5686711.9
5696595.12
5706430
5716216.89
5725956.11
5735647.99
5745292.85
5754891.01
5764442.8
5773948.54
5783408.53
5792823.1
5802192.54
5811517.18
5820797.32
5830033.25
5839225.29
5848373.73
5857478.86
5866540.99
5875560.41
5884537.39
5893472.25
5902365.25
5911216.68
5920026.83
5928795.98
5937524.39
5946212.35
5954860.14
5963468.01
5972036.25
5980565.11
5989054.87
5997505.78
6005918.11
6014292.12
6022628.06
6030926.2
6039186.77
6047410.05
6055596.26
6063745.68
6071858.53

1512217.73
1519608.58
1526963.06
1534281.43
1541563.94
1548810.84
1556022.37
1563198.77
1570340.28
1577447.16
1584519.62
1591557.92
1598562.27
1605532.93
1612470.11
1619374.04
1626244.95
1633083.08
1639888.63
1646661.84
1653402.92
1660112.1
1666789.58
1673435.59
1680050.34
1686634.04
1693186.9
1699709.13
1706200.94
1712662.54
1719094.13
1725495.9
1731868.07
1738210.84
1744524.39
1750808.94
1757064.67
1763291.77
1769490.45
1775660.89
1781803.28
1787917.81
1794004.66
1800064.03
1806096.09
1812101.04
1818079.04

8765182.23
8777192.01
8789142.72
8801034.74
8812868.5
8824644.38
8836362.79
8848024.12
8859628.77
8871177.12
8882669.56
8894106.47
8905488.23
8916815.23
8928087.84
8939306.42
8950471.35
8961582.99
8972641.71
8983647.87
8994601.83
9005503.94
9016354.55
9027154.02
9037902.69
9048600.9
9059249.01
9069847.35
9080396.25
9090896.05
9101347.09
9111749.69
9122104.18
9132410.89
9142670.14
9152882.24
9163047.52
9173166.29
9183238.86
9193265.54
9203246.65
9213182.49
9223073.36
9232919.56
9242721.39
9252479.15
9262193.14

########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########

-3140654
-3140266
-3139882
-3139504
-3139130
-3138761
-3138397
-3138037
-3137682
-3137332
-3136986
-3136644
-3136307
-3135974
-3135645
-3135321
-3135000
-3134684
-3134371
-3134063
-3133758
-3133457
-3133160
-3132867
-3132577
-3132291
-3132009
-3131730
-3131455
-3131183
-3130915
-3130650
-3130388
-3130129
-3129874
-3129622
-3129373
-3129127
-3128884
-3128644
-3128408
-3128174
-3127943
-3127715
-3127489
-3127267
-3127047

5/31/35 9:07
6/30/35 12:28
7/30/35 15:50
8/29/35 19:12
9/28/35 22:33
10/29/35 1:55
11/28/35 5:16
12/28/35 8:38
1/27/36 12:00
2/26/36 15:21
3/27/36 18:43
4/26/36 22:04
5/27/36 1:26
6/26/36 4:48
7/26/36 8:09
8/25/36 11:31
9/24/36 14:52
10/24/36 18:14
11/23/36 21:36
12/24/36 0:57
1/23/37 4:19
2/22/37 7:40
3/24/37 11:02
4/23/37 14:24
5/23/37 17:45
6/22/37 21:07
7/23/37 0:28
8/22/37 3:50
9/21/37 7:12
10/21/37 10:33
11/20/37 13:55
12/20/37 17:16
1/19/38 20:38
2/19/38 0:00
3/21/38 3:21
4/20/38 6:43
5/20/38 10:04
6/19/38 13:26
7/19/38 16:48
8/18/38 20:09
9/17/38 23:31
10/18/38 2:52
11/17/38 6:14
12/17/38 9:36
1/16/39 12:57
2/15/39 16:19
3/17/39 19:40

1824030.28
1829954.95
1835853.2
1841725.24
1847571.21
1853391.31
1859185.7
1864954.56
1870698.05
1876416.34
1882109.6
1887777.99
1893421.69
1899040.84
1904635.63
1910206.19
1915752.71
1921275.33
1926774.21
1932249.51
1937701.39
1943129.99
1948535.48
1953917.99
1959277.7
1964614.73
1969929.25
1975221.39
1980491.32
1985739.16
1990965.07
1996169.19
2001351.65
2006512.61
2011652.2
2016770.56
2021867.83
2026944.15
2031999.65
2037034.46
2042048.73
2047042.58
2052016.15
2056969.56
2061902.95
2066816.45
2071710.18

6079935.06
6087975.52
6095980.15
6103949.19
6111882.86
6119781.42
6127645.09
6135474.1
6143268.69
6151029.08
6158755.5
6166448.18
6174107.33
6181733.19
6189325.96
6196885.88
6204413.15
6211907.99
6219370.62
6226801.24
6234200.08
6241567.33
6248903.21
6256207.91
6263481.66
6270724.64
6277937.06
6285119.12
6292271.03
6299392.97
6306485.14
6313547.73
6320580.95
6327584.98
6334560
6341506.22
6348423.81
6355312.97
6362173.87
6369006.71
6375811.65
6382588.89
6389338.61
6396060.97
6402756.16
6409424.35
6416065.72

1824030.28
1829954.95
1835853.2
1841725.24
1847571.21
1853391.31
1859185.7
1864954.56
1870698.05
1876416.34
1882109.6
1887777.99
1893421.69
1899040.84
1904635.63
1910206.19
1915752.71
1921275.33
1926774.21
1932249.51
1937701.39
1943129.99
1948535.48
1953917.99
1959277.7
1964614.73
1969929.25
1975221.39
1980491.32
1985739.16
1990965.07
1996169.19
2001351.65
2006512.61
2011652.2
2016770.56
2021867.83
2026944.15
2031999.65
2037034.46
2042048.73
2047042.58
2052016.15
2056969.56
2061902.95
2066816.45
2071710.18

9271863.64
9281490.96
9291075.36
9300617.15
9310116.6
9319574
9328989.63
9338363.76
9347696.67
9356988.64
9366239.93
9375450.82
9384621.56
9393752.44
9402843.71
9411895.64
9420908.48
9429882.48
9438817.92
9447715.04
9456574.09
9465395.33
9474179
9482925.35
9491634.63
9500307.07
9508942.92
9517542.42
9526105.81
9534633.32
9543125.19
9551581.64
9560002.92
9568389.25
9576740.85
9585057.96
9593340.8
9601589.58
9609804.54
9617985.89
9626133.85
9634248.63
9642330.45
9650379.53
9658396.06
9666380.28
9674332.37

########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########

-3126830
-3126616
-3126404
-3126195
-3125988
-3125784
-3125583
-3125384
-3125187
-3124993
-3124801
-3124612
-3124425
-3124240
-3124058
-3123877
-3123699
-3123523
-3123349
-3123178
-3123008
-3122840
-3122675
-3122511
-3122350
-3122190
-3122033
-3121877
-3121723
-3121571
-3121421
-3121272
-3121126
-3120981
-3120838
-3120696
-3120557
-3120419
-3120282
-3120148
-3120015
-3119883
-3119753
-3119625
-3119498
-3119373
-3119249

4/16/39 23:02
5/17/39 2:24
6/16/39 5:45
7/16/39 9:07
8/15/39 12:28
9/14/39 15:50
10/14/39 19:12
11/13/39 22:33
12/14/39 1:55
1/13/40 5:16
2/12/40 8:38
3/13/40 12:00
4/12/40 15:21
5/12/40 18:43
6/11/40 22:04
7/12/40 1:26
8/11/40 4:48

2076584.27
2081438.86
2086274.05
2091089.99
2095886.79
2100664.57
2105423.46
2110163.58
2114885.05
2119587.99
2124272.51
2128938.74
2133586.79
2138216.77
2142828.81
2147423.01
2151999.49

6422680.44
6429268.67
6435830.6
6442366.39
6448876.21
6455360.23
6461818.6
6468251.5
6474659.09
6481041.52
6487398.97
6493731.59
6500039.53
6506322.96
6512582.04
6518816.91
6525027.73

2076584.27
2081438.86
2086274.05
2091089.99
2095886.79
2100664.57
2105423.46
2110163.58
2114885.05
2119587.99
2124272.51
2128938.74
2133586.79
2138216.77
2142828.81
2147423.01
2151999.49

9682252.56
9690141.04
9697998.02
9705823.7
9713618.28
9721381.97
9729114.95
9736817.43
9744489.61
9752131.67
9759743.81
9767326.22
9774879.09
9782402.61
9789896.96
9797362.33
9804798.91

########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########

-3119126
-3119005
-3118886
-3118768
-3118651
-3118536
-3118422
-3118309
-3118198
-3118088
-3117979
-3117872
-3117766
-3117661
-3117558
-3117455
-3117354

Undiscounted Cumulative Profit

$85
$100
$125
-1E+07
-1E+07
-1E+07
-9639933 -9568096 -9448367
-9161802 -8994573 -8715858
-8757891 -8510077 -8097055
-8403068 -8084464 -7553456
-8089942 -7708865 -7073738
-7808925 -7371783 -6643212
-7555612 -7067931 -6255129
-7325243 -6791601 -5902198
-7112784 -6536754 -5576705
-6916752 -6301612 -5276378
-6733550 -6081859 -4995708
-6561929 -5875998 -4732780
-6400703 -5682606 -4485777
-6249022 -5500663 -4253397
-6105267 -5328228 -4033162
-5970280 -5166309 -3826358
-5840749 -5010935 -3627912
-5717727 -4863369 -3439439
-5600972 -4723321 -3260568
-5489726 -4589879 -3090134
-5383396 -4462336 -2927235
-5281390 -4339979 -2770959
-5183915 -4223056 -2621624
-5090325 -4110794 -2478241
-5001143 -4003819 -2341613
-4915110 -3900622 -2209808
-4831615 -3800468 -2081890
-4751396 -3704245 -1958993
-4674165 -3611606 -1840673
-4600117 -3522784 -1727230
-4527686 -3435902 -1616263
-4458650 -3353093 -1510498
-4391184 -3272167 -1407139
-4324661 -3192372 -1305224
-4261309 -3116380 -1208166
-4200147 -3043016 -1114464
-4140020 -2970893 -1022347
-4082754 -2902202 -934615
-4029079 -2837818 -852383
-3974000 -2771750 -768001
-3920175 -2707187 -685540
-3869815 -2646779 -608386
-3820980 -2588201 -533570
-3772085 -2529552 -458662

-3725510
-3685664
-3635585
-3586783
-3539207
-3492808
-3447543
-3403367
-3360242
-3318128
-3276990
-3236794
-3197507
-3159098
-3121538
-3084799
-3048854
-3013678
-2979247
-2945538
-2912527
-2880196
-2848522
-2817487
-2787073
-2757260
-2728034
-2699376
-2668375
-2637968
-2608138
-2578870
-2550150
-2521963
-2494294
-2467132
-2440463
-2414274
-2388554
-2363291
-2338474
-2314093
-2290137
-2266595
-2243459
-2220719
-2198365

-2473684
-2425888
-2365819
-2307280
-2250211
-2194556
-2140259
-2087270
-2035541
-1985025
-1935680
-1887464
-1840339
-1794267
-1749213
-1705144
-1662028
-1619834
-1578534
-1538099
-1498503
-1459721
-1421728
-1384501
-1348019
-1312259
-1277201
-1242825
-1205706
-1169298
-1133581
-1098537
-1064149
-1030398
-997269
-964746
-932813
-901456
-870660
-840412
-810697
-781504
-752820
-724632
-696930
-669701
-642936

-387308
-326262
-249540
-174774
-101886
-30802
38546.32
106224.3
172293.8
236812.9
299837.2
361418.9
421607.9
480451.4
537994.4
594279.8
649348.2
703238.7
755988.2
807632.2
858204.6
907737.7
956262.6
1003809
1050405
1096078
1140854
1184759
1232075
1278485
1324014
1368685
1412520
1455542
1497772
1539230
1579935
1619907
1659163
1697721
1735598
1772811
1809375
1845306
1880619
1915328
1949446

-2176388
-2154782
-2133536
-2112643
-2092095
-2071884
-2052004
-2032447
-2013206
-1994275
-1975646
-1957315
-1939273
-1921516
-1904038
-1886833
-1869895
-1853219
-1836800
-1820633
-1804712
-1789034
-1773593
-1758384
-1743404
-1728648
-1714111
-1699790
-1685681
-1671779
-1658081
-1644582
-1631280
-1618171
-1605251
-1592517
-1579966
-1567593
-1555397
-1543374
-1531520
-1519834
-1508312
-1496951
-1485748
-1474702
-1463808

-616622
-590751
-565312
-540296
-515692
-491493
-467690
-444273
-421235
-398567
-376262
-354312
-332710
-311449
-290521
-269920
-249639
-229672
-210013
-190655
-171593
-152820
-134331
-116122
-98185.1
-80516.6
-63111.1
-45963.8
-29069.6
-12424
3977.695
20139.96
36067.16
51763.59
67233.41
82480.72
97509.48
112323.6
126926.9
141323
155515.7
169508.4
183304.6
196907.8
210321.2
223548.1
236591.6

1982988
2015966
2048394
2080283
2111645
2142491
2172834
2202684
2232051
2260946
2289378
2317358
2344894
2371996
2398673
2424934
2450786
2476238
2501298
2525974
2550273
2574203
2597770
2620983
2643847
2666369
2688556
2710414
2731949
2753168
2774075
2794677
2814980
2834988
2854708
2874144
2893301
2912185
2930800
2949151
2967242
2985079
3002665
3020006
3037104
3053964
3070591

-1453065
-1442470
-1432020
-1421714
-1411548
-1401520
-1391629
-1381871
-1372245
-1362749
-1353380
-1344136
-1335016
-1326017
-1317137
-1308375
-1299729
-1291196
-1282775
-1274465
-1266263
-1258169
-1250179
-1242293
-1234509
-1226826
-1219241
-1211754
-1204363
-1197066
-1189862
-1182751
-1175729
-1168796
-1161951
-1155193
-1148519
-1141929
-1135422
-1128997
-1122651
-1116385
-1110196
-1104084
-1098048
-1092087
-1086199

249454.9
262141.1
274653
286993.6
299165.8
311172.3
323015.9
334699.2
346225
357595.6
368813.7
379881.8
390802.1
401577.2
412209.3
422700.7
433053.6
443270.1
453352.6
463302.9
473123.3
482815.7
492382.1
501824.4
511144.5
520344.4
529425.8
538390.6
547240.5
555977.2
564602.5
573118
581525.4
589826.2
598022.1
606114.6
614105.2
621995.5
629786.8
637480.7
645078.5
652581.7
659991.7
667309.6
674537
681675.1
688725.1

3086988
3103159
3119108
3134839
3150355
3165660
3180757
3195650
3210342
3224836
3239136
3253245
3267165
3280900
3294453
3307827
3321024
3334047
3346899
3359583
3372101
3384456
3396650
3408687
3420567
3432294
3443871
3455298
3466579
3477716
3488711
3499566
3510283
3520864
3531311
3541627
3551813
3561870
3571802
3581610
3591295
3600859
3610305
3619633
3628846
3637945
3646932

-1080383
-1074639
-1068965
-1063361
-1057826
-1052357
-1046956
-1041619
-1036348
-1031140
-1025996
-1020913
-1015892
-1010931
-1006029
-1001186
-996401
-991674
-987002
-982386
-977825
-973318
-968864
-964463
-960114
-955817
-951569
-947372
-943224
-939124
-935073
-931068
-927111
-923206
-919353
-915551
-911799
-908097
-904444
-900840
-897282
-893772
-890308
-886889
-883516
-880186
-876900

695688.4
702566.1
709359.5
716069.7
722698
729245.5
735713.3
742102.5
748414.2
754649.6
760809.6
766895.3
772907.7
778847.9
784716.9
790515.5
796244.8
801905.7
807499.1
813026
818487.3
823883.8
829216.4
834485.9
839693.3
844839.3
849924.8
854950.6
859917.4
864826
869677.3
874471.9
879210.6
883886.3
888499.8
893052.1
897544
901976.5
906350.3
910666.4
914925.6
919128.6
923276.4
927369.7
931409.2
935395.8
939330.2

3655808
3664575
3673234
3681788
3690237
3698583
3706828
3714972
3723018
3730966
3738819
3746576
3754240
3761812
3769293
3776685
3783988
3791204
3798334
3805380
3812341
3819220
3826018
3832735
3839373
3845932
3852415
3858821
3865153
3871410
3877594
3883705
3889746
3895706
3901587
3907390
3913116
3918766
3924341
3929843
3935272
3940630
3945917
3951135
3956284
3961366
3966381

-873657
-870457
-867298
-864180
-861103
-858066
-855068
-852109
-849189
-846306
-843460
-840651
-837878
-835141
-832439
-829772
-827139
-824540
-821974
-819440
-816939
-814470
-812032
-809626
-807249
-804903
-802587
-800300
-798042
-795812
-793611
-791437
-789290
-787171
-785078
-783011
-780970
-778955
-776964
-774999
-773058
-771141
-769248
-767379
-765533
-763709
-761908

943213.2
947045.5
950827.8
954560.8
958245.3
961881.9
965471.3
969014.2
972511.2
975963
979370.3
982733.6
986053.6
989330.8
992566
995759.6
998912.3
1002025
1005097
1008131
1011125
1014082
1017000
1019882
1022727
1025536
1028310
1031048
1033752
1036422
1039058
1041661
1044231
1046769
1049275
1051749
1054193
1056606
1058989
1061343
1063667
1065962
1068228
1070467
1072677
1074861
1077017

3971331
3976216
3981037
3985796
3990492
3995128
3999704
4004220
4008677
4013078
4017421
4021708
4025940
4030118
4034242
4038312
4042331
4046299
4050215
4054082
4057899
4061668
4065388
4069062
4072689
4076269
4079805
4083295
4086742
4090145
4093505
4096823
4100099
4103335
4106529
4109683
4112798
4115874
4118912
4121912
4124874
4127800
4130689
4133542
4136360
4139143
4141892

-760130
-758373
-756638
-754924
-753232
-751560
-749909
-748278
-746667
-745075
-743503
-741950
-740416
-738901
-737404
-735926
-734465
-733022
-731597
-730188
-728797
-727423
-726065
-724723
-723398
-722088
-720794
-719516
-718253
-717005
-715772
-714553
-713349
-712160
-710984
-709823
-708677
-707546
-706431
-705330
-704244
-703173
-702115
-701072
-700043
-699027
-698025

1079146
1081250
1083327
1085379
1087406
1089408
1091385
1093338
1095267
1097172
1099054
1100914
1102750
1104565
1106357
1108127
1109876
1111604
1113311
1114997
1116663
1118309
1119935
1121541
1123128
1124696
1126245
1127776
1129288
1130783
1132259
1133718
1135159
1136584
1137991
1139382
1140754
1142107
1143443
1144761
1146061
1147344
1148610
1149859
1151092
1152308
1153508

4144607
4147288
4149936
4152552
4155135
4157687
4160207
4162697
4165156
4167584
4169984
4172354
4174695
4177008
4179292
4181549
4183778
4185981
4188156
4190306
4192429
4194527
4196600
4198648
4200671
4202669
4204644
4206595
4208523
4210428
4212310
4214170
4216007
4217823
4219617
4221389
4223138
4224864
4226567
4228247
4229904
4231540
4233153
4234746
4236317
4237867
4239397

-697036
-696060
-695097
-694147
-693209
-692284
-691371
-690470
-689581
-688704
-687838
-686983
-686140
-685308
-684487
-683676
-682876
-682087
-681308
-680539
-679780
-679032
-678292
-677563
-676843
-676132
-675431
-674739
-674056
-673381
-672716
-672059
-671410
-670770
-670138
-669515
-668899
-668291
-667692
-667100
-666515
-665938
-665369
-664806
-664251
-663704
-663163

1154692
1155861
1157014
1158151
1159274
1160382
1161475
1162554
1163619
1164669
1165706
1166729
1167739
1168735
1169718
1170689
1171646
1172592
1173524
1174445
1175353
1176250
1177135
1178008
1178871
1179721
1180561
1181390
1182208
1183016
1183813
1184599
1185376
1186142
1186899
1187645
1188382
1189110
1189828
1190537
1191237
1191928
1192609
1193283
1193947
1194603
1195251

4240906
4242396
4243865
4245315
4246747
4248159
4249552
4250927
4252284
4253624
4254945
4256249
4257536
4258806
4260060
4261297
4262518
4263722
4264911
4266085
4267243
4268386
4269514
4270628
4271726
4272811
4273881
4274938
4275981
4277010
4278026
4279029
4280018
4280995
4281960
4282912
4283851
4284779
4285694
4286598
4287490
4288370
4289240
4290098
4290945
4291781
4292606

-662629
-662102
-661581
-661068
-660561
-660060
-659566
-659078
-658596
-658120
-657651
-657187
-656730
-656278
-655831
-655391
-654956
-654526
-654102
-653684
-653270
-652862
-652459
-652061
-651668
-651280
-650897
-650518
-650145
-649776
-649412
-649052
-648697
-648346
-647999
-647657
-647319
-646986
-646656
-646331
-646009
-645692
-645378
-645069
-644763
-644461
-644163

1195890
1196521
1197144
1197759
1198366
1198966
1199558
1200142
1200719
1201288
1201850
1202405
1202954
1203495
1204029
1204556
1205077
1205591
1206099
1206601
1207096
1207584
1208067
1208543
1209014
1209479
1209937
1210390
1210838
1211279
1211716
1212146
1212572
1212992
1213407
1213816
1214221
1214620
1215015
1215405
1215789
1216169
1216545
1216915
1217282
1217643
1218000

4293421
4294226
4295020
4295804
4296578
4297342
4298096
4298841
4299576
4300302
4301019
4301727
4302425
4303115
4303796
4304468
4305132
4305788
4306435
4307074
4307705
4308328
4308943
4309551
4310151
4310743
4311328
4311905
4312475
4313038
4313595
4314144
4314686
4315221
4315750
4316272
4316788
4317297
4317800
4318297
4318787
4319272
4319750
4320223
4320689
4321150
4321605

-643868
-643578
-643290
-643006
-642726
-642449
-642176
-641906
-641639
-641376
-641115
-640858
-640604
-640353
-640106
-639861
-639619
-639380
-639144
-638911
-638681
-638454
-638229
-638007
-637788
-637571
-637357
-637146
-636937
-636731
-636527
-636326
-636127
-635930
-635736
-635544
-635355
-635167
-634982
-634800
-634619
-634440
-634264
-634090
-633918
-633748
-633580

1218353
1218701
1219045
1219385
1219721
1220052
1220379
1220703
1221022
1221338
1221649
1221957
1222261
1222562
1222858
1223151
1223441
1223727
1224009
1224288
1224564
1224836
1225105
1225371
1225633
1225893
1226149
1226402
1226652
1226899
1227143
1227384
1227622
1227858
1228090
1228320
1228547
1228771
1228993
1229211
1229428
1229641
1229853
1230061
1230267
1230471
1230672

4322055
4322499
4322938
4323371
4323798
4324221
4324638
4325051
4325458
4325860
4326257
4326649
4327037
4327420
4327798
4328172
4328541
4328905
4329265
4329621
4329972
4330319
4330662
4331001
4331335
4331666
4331993
4332315
4332634
4332949
4333260
4333567
4333871
4334171
4334467
4334760
4335049
4335335
4335618
4335897
4336172
4336445
4336714
4336980
4337243
4337502
4337759

-633413
-633249
-633087
-632927
-632769
-632612
-632457
-632305
-632154
-632005
-631857
-631711
-631567
-631425
-631284
-631145
-631008

1230871
1231068
1231262
1231454
1231643
1231831
1232016
1232199
1232380
1232558
1232735
1232909
1233082
1233252
1233420
1233587
1233751

4338012
4338263
4338510
4338755
4338997
4339235
4339471
4339705
4339935
4340163
4340388
4340610
4340830
4341047
4341262
4341474
4341684

15,000,000

10,000,000

5,000,000

-5,000,000

-10,000,000
-10000000
-15,000,000
-12000000

15,000,000

10,000,000

4000000

Series1

2000000

Series2

-6000000
-10,000,000
-8000000
-10000000
-15,000,000
-12000000

1/1/34 0:00

1/1/31 0:00

1/1/28 0:00

1/1/25 0:00

1/1/22 0:00

1/1/19 0:00

1/1/16 0:00

1/1/13 0:00

1/1/10 0:00

1/1/07 0:00

1/1/04 0:00

-4000000

1/1/01 0:00

-5,000,000

-2000000

Series3

$65

$85

$100
$125

1/1/40 0:00

6000000

1/1/37 0:00

5,000,000

Series4

1/1/01 0:00
1/16/01 8:04
2/11/01 1:36
3/9/01 6:48
4/5/01 6:39
5/2/01 13:58
5/30/01 5:06
6/26/01 22:08
7/24/01 15:49
8/21/01 14:08
9/18/01 12:33
10/16/01 15:57
11/13/01 22:43
12/12/01 7:53
1/9/02 17:49
2/7/02 7:24
3/7/02 15:58
4/5/02 8:56
5/4/02 1:32
6/1/02 15:40
6/30/02 4:38
7/28/02 17:21
8/26/02 7:15
9/23/02 18:32
10/22/02 5:31
11/19/02 9:56
12/17/02 15:24
1/15/03 1:27
2/12/03 8:25
3/12/03 13:02
4/9/03 11:43
5/7/03 17:39
6/4/03 12:33
7/2/03 12:52
7/31/03 0:39
8/27/03 23:29
9/24/03 18:09
10/22/03 20:39
11/19/03 9:01
12/15/03 20:21
1/12/04 18:10
2/9/04 18:24
3/7/04 15:24
4/3/04 8:28
4/30/04 18:29

$65
-1E+07
265354.4
354758.9
301767.4
266985
237311.6
214532.6
194800
178455.2
165796.7
154107.6
145093.2
136937.9
129608.9
122852.5
117311.6
110983.2
107306.3
102686.5
98192.45
94266.4
90779.08
87746.48
84480.27
81723.8
78454.44
76249.33
74556.84
72166.48
69996.9
67607.84
66625.68
63969.23
62977.01
62565.17
60023.6
58374.29
57812.68
55461.76
52348.79
54113.8
53273.37
50198.48
49021.98
49437.72

$85
-1E+07
361525.1
483331.8
411135
363746.6
323318.9
292284.2
265400.2
243131.5
225885.3
209959.8
197678.4
186567.4
176582.2
167377.1
159828.1
151206.2
146196.6
139902.5
133779.7
128430.8
123679.6
119547.9
115097.9
111342.4
106888.2
103883.9
101578
98321.31
95365.42
92110.52
90772.39
87153.19
85801.37
85240.26
81777.57
79530.51
78765.36
75562.41
71321.22
73725.91
72580.89
68391.6
66788.71
67355.11

$100
-1E+07
433653.1
579761.6
493160.7
436317.9
387824.4
350598
318350.2
291638.8
270951.8
251848.9
237117.4
223789.5
211812.2
200770.6
191715.5
181373.4
175364.4
167814.5
160470.2
154054
148354.9
143398.9
138061.1
133556.4
128213.5
124609.8
121843.9
117937.4
114391.8
110487.5
108882.4
104541.2
102919.6
102246.6
98093.05
95397.67
94479.86
90637.9
85550.55
88435
87061.54
82036.43
80113.75
80793.16

$125
-1E+07
553866.5
740477.8
629870.2
557269.9
495333.5
447787.6
406600.4
372484.3
346062.6
321664.2
302848.9
285826.4
270528.9
256426.4
244861.1
231652.1
223977.3
214334.5
204954.2
196759.5
189480.5
183150.7
176333.2
170579.7
163755.6
159153
155620.3
150631
146102.5
141115.9
139065.8
133521.1
131450.1
130590.4
125285.5
121842.9
120670.7
115763.7
109266.1
112950.1
111195.9
104777.8
102322.2
103189.9

$65
264293.9
350974.9
296511.9
260492.5
229895.8
206334.5
186005.3
169168.6
156026.8
143972.5
134558.5
126060.9
118433.1
111429.4
105613
99178.6
95176.61
90399.2
85799.99
81757.85
78148.91
74976.62
71651.08
68800.06
65563.42
63252.68
61391.4
58985.78
56792.83
54455.62
53270.13
50776.42
49624.51
48934.57
46605.31
44997.13
44238.37
42135.62
39496.65
40531.87
39611.59
37064.23
35943.98
35990.22

$85
360080.2
478176.5
403974.7
354901.2
313215.4
281115
253418
230479.3
212574.6
196151.5
183325.7
171748.3
161356
151814.1
143889.7
135123.3
129670.9
123162
116895.9
111388.8
106471.9
102149.9
97619.12
93734.82
89325.14
86176.94
83641.09
80363.62
77375.89
74191.62
72576.49
69178.99
67609.6
66669.61
63496.17
61305.15
60271.4
57406.56
53811.16
55221.58
53967.77
50497.19
48970.93
49033.92

$100
431919.9
573577.7
484571.9
425707.7
375705.1
337200.4
303977.5
276462.3
254985.4
235285.7
219901.1
206013.9
193548.2
182102.6
172597.1
162081.8
155541.5
147734.1
140217.9
133612
127714.2
122529.9
117095.2
112435.9
107146.4
103370.1
100328.4
96396.99
92813.19
88993.62
87056.25
82980.92
81098.42
79970.89
76164.32
73536.16
72296.18
68859.76
64547.05
66238.86
64734.9
60571.9
58741.14
58816.7

5/27/04 12:27
6/19/04 21:07
7/20/04 0:28
8/19/04 3:50
9/18/04 7:12
10/18/04 10:33
11/17/04 13:55
12/17/04 17:16
1/16/05 20:38
2/16/05 0:00
3/18/05 3:21
4/17/05 6:43
5/17/05 10:04
6/16/05 13:26
7/16/05 16:48
8/15/05 20:09
9/14/05 23:31
10/15/05 2:52
11/14/05 6:14
12/14/05 9:36
1/13/06 12:57
2/12/06 16:19
3/14/06 19:40
4/13/06 23:02
5/14/06 2:24
6/13/06 5:45
7/13/06 9:07
8/12/06 12:28
9/11/06 15:50
10/11/06 19:12
11/10/06 22:33
12/11/06 1:55
1/10/07 5:16
2/9/07 8:38
3/11/07 12:00
4/10/07 15:21
5/10/07 18:43
6/9/07 22:04
7/10/07 1:26
8/9/07 4:48
9/8/07 8:09
10/8/07 11:31
11/7/07 14:52
12/7/07 18:14
1/6/08 21:36
2/6/08 0:57
3/7/08 4:19

47425.34
40824.15
51716.81
50800.35
49919.25
49071.46
48255.05
47468.26
46709.46
45977.12
45269.86
44586.36
43925.41
43285.86
42666.68
42066.86
41485.49
40921.7
40374.68
39843.67
39327.96
38826.86
38339.76
37866.04
37405.16
36956.57
36519.78
36094.32
39510.35
39062.82
38626.41
38200.71
37785.31
37379.83
36983.9
36597.19
36219.36
35850.1
35489.11
35136.12
34790.84
34453.03
34122.42
33798.8
33481.92
33171.58
32867.57

64613.41
55619.78
70460.2
69211.59
68011.17
66856.11
65743.81
64671.87
63638.06
62640.32
61676.73
60745.51
59845.01
58973.68
58130.09
57312.89
56520.81
55752.69
55007.42
54283.96
53581.34
52898.63
52234.99
51589.59
50961.67
50350.5
49755.41
49175.75
53620.18
53012.82
52420.57
51842.84
51279.1
50728.81
50191.49
49666.67
49153.92
48652.79
48162.89
47683.83
47215.25
46756.8
46308.13
45868.93
45438.89
45017.73
44605.15

77504.45
66716.51
84517.74
83020.02
81580.1
80194.6
78860.39
77574.59
76334.52
75137.71
73981.88
72864.87
71784.71
70739.54
69727.65
68747.4
67797.3
66875.94
65981.97
65114.18
64271.37
63452.46
62656.41
61882.25
61129.05
60395.95
59682.14
58986.83
64202.55
63475.33
62766.19
62074.44
61399.43
60740.54
60097.18
59468.79
58854.83
58254.81
57668.22
57094.62
56533.56
55984.62
55447.41
54921.53
54406.62
53902.33
53408.33

98989.53
85211.05
107947
106034.1
104195
102425.4
100721.3
99079.1
97495.28
95966.71
94490.46
93063.8
91684.21
90349.32
89056.91
87804.93
86591.45
85414.67
84272.9
83164.53
82088.09
81042.17
80025.45
79036.68
78074.69
77138.37
76226.68
75338.62
81839.83
80912.84
80008.89
79127.11
78266.67
77426.77
76606.67
75805.65
75023.03
74258.17
73510.44
72779.26
72064.07
71364.34
70679.54
70009.2
69352.84
68710.01
68080.3

34284.92
29333.27
36868.64
35931.39
35031.39
34166.48
33334.66
32534.08
31763.04
31019.95
30303.33
29611.83
28944.16
28299.14
27675.66
27072.68
26489.23
25924.41
25377.35
24847.26
24333.38
23835.01
23351.48
22882.16
22426.45
21983.8
21553.67
21135.56
22954.5
22516.58
22090.49
21675.76
21271.98
20878.73
20495.64
20122.34
19758.48
19403.73
19057.77
18720.29
18391.02
18069.67
17755.98
17449.7
17150.59
16858.42
16572.97

46710.58
39964.34
50230.7
48953.77
47727.59
46549.22
45415.93
44325.2
43274.71
42262.31
41285.97
40343.85
39434.21
38555.42
37705.97
36884.46
36089.56
35320.02
34574.7
33852.49
33152.37
32473.38
31814.61
31175.19
30554.32
29951.24
29365.22
28795.59
31151.95
30557.65
29979.38
29416.55
28868.57
28334.89
27814.99
27308.38
26814.58
26333.13
25863.62
25405.63
24958.76
24522.66
24096.94
23681.29
23275.36
22878.85
22491.46

56029.82
47937.64
60252.24
58720.56
57249.75
55836.27
54476.88
53168.54
51908.47
50694.08
49522.96
48392.87
47301.74
46247.63
45228.71
44243.29
43289.8
42366.74
41472.71
40606.41
39766.62
38952.16
38161.95
37394.96
36650.23
35926.83
35223.89
34540.61
37300.03
36588.44
35896.05
35222.14
34566.01
33927.01
33304.5
32697.91
32106.65
31530.19
30968.01
30419.63
29884.58
29362.4
28852.67
28354.98
27868.94
27394.18
26930.33

4/6/08 7:40
5/6/08 11:02
6/5/08 14:24
7/5/08 17:45
8/4/08 21:07
9/4/08 0:28
10/4/08 3:50
11/3/08 7:12
12/3/08 10:33
1/2/09 13:55
2/1/09 17:16
3/3/09 20:38
4/3/09 0:00
5/3/09 3:21
6/2/09 6:43
7/2/09 10:04
8/1/09 13:26
8/31/09 16:48
9/30/09 20:09
10/30/09 23:31
11/30/09 2:52
12/30/09 6:14
1/29/10 9:36
2/28/10 12:57
3/30/10 16:19
4/29/10 19:40
5/29/10 23:02
6/29/10 2:24
7/29/10 5:45
8/28/10 9:07
9/27/10 12:28
10/27/10 15:50
11/26/10 19:12
12/26/10 22:33
1/26/11 1:55
2/25/11 5:16
3/27/11 8:38
4/26/11 12:00
5/26/11 15:21
6/25/11 18:43
7/25/11 22:04
8/25/11 1:26
9/24/11 4:48
10/24/11 8:09
11/23/11 11:31
12/23/11 14:52
1/22/12 18:14

32569.69
32277.75
31991.57
31710.98
31435.81
31165.89
30901.07
30641.21
30386.17
30135.8
29889.97
29648.56
29411.45
29178.52
28949.65
28724.74
28503.68
28286.37
28072.71
27862.61
27655.98
27452.73
27252.77
27056.02
26862.41
26671.85
26484.28
26299.61
26117.79
25938.74
25762.39
25588.7
25417.59
25249
25082.88
24919.18
24757.83
24598.79
24442
24287.42
24135
23984.69
23836.45
23690.24
23546
23403.7
23263.31

44200.89
43804.7
43416.32
43035.52
42662.07
42295.76
41936.38
41583.72
41237.59
40897.81
40564.19
40236.58
39914.79
39598.67
39288.07
38982.84
38682.83
38387.92
38097.96
37812.83
37532.41
37256.57
36985.2
36718.2
36455.44
36196.83
35942.27
35691.66
35444.9
35201.91
34962.59
34726.86
34494.65
34265.85
34040.41
33818.24
33599.28
33383.44
33170.66
32960.88
32754.03
32550.04
32348.86
32150.43
31954.68
31761.57
31571.03

52924.29
52449.9
51984.87
51528.92
51081.77
50643.17
50212.86
49790.6
49376.16
48969.32
48569.86
48177.59
47792.29
47413.78
47041.88
46676.41
46317.2
45964.08
45616.9
45275.5
44939.73
44609.45
44284.53
43964.82
43650.21
43340.56
43035.76
42735.69
42440.23
42149.28
41862.74
41580.49
41302.44
41028.49
40758.56
40492.54
40230.36
39971.93
39717.16
39465.97
39218.3
38974.05
38733.17
38495.57
38261.19
38029.97
37801.83

67463.29
66858.58
66265.8
65684.6
65114.61
64555.51
64006.99
63468.73
62940.44
62421.83
61912.64
61412.6
60921.46
60438.97
59964.91
59499.04
59041.14
58591.02
58148.46
57713.27
57285.26
56864.26
56450.07
56042.54
55641.5
55246.79
54858.25
54475.75
54099.12
53728.25
53362.98
53003.19
52648.76
52299.56
51955.47
51616.38
51282.17
50952.74
50627.98
50307.8
49992.08
49680.74
49373.68
49070.81
48772.05
48477.3
48186.49

16294.02
16021.38
15754.85
15494.24
15239.38
14990.08
14746.2
14507.56
14274.03
14045.44
13821.65
13602.54
13387.98
13177.82
12971.96
12770.28
12572.66
12379
12189.19
12003.12
11820.71
11641.85
11466.45
11294.43
11125.7
10960.17
10797.78
10638.43
10482.06
10328.59
10177.95
10030.08
9884.905
9742.364
9602.395
9464.939
9329.936
9197.331
9067.068
8939.094
8813.358
8689.809
8568.399
8449.08
8331.806
8216.532
8103.216

22112.9
21742.89
21381.18
21027.5
20681.62
20343.3
20012.32
19688.47
19371.53
19061.3
18757.6
18460.25
18169.05
17883.85
17604.48
17330.77
17062.58
16799.76
16542.16
16289.64
16042.08
15799.35
15561.32
15327.86
15098.88
14874.24
14653.85
14437.6
14225.38
14017.11
13812.68
13611.99
13414.97
13221.53
13031.58
12845.03
12661.82
12481.86
12305.07
12131.4
11960.76
11793.09
11628.32
11466.39
11307.24
11150.8
10997.01

26477.06
26034.03
25600.92
25177.45
24763.3
24358.22
23961.91
23574.14
23194.65
22823.2
22459.57
22103.52
21754.86
21413.37
21078.86
20751.14
20430.02
20115.32
19806.88
19504.54
19208.12
18917.48
18632.47
18352.94
18078.76
17809.79
17545.91
17286.97
17032.88
16783.5
16538.72
16298.43
16062.53
15830.9
15603.46
15380.1
15160.73
14945.25
14733.58
14525.63
14321.31
14120.55
13923.26
13729.38
13538.81
13351.5
13167.36

2/21/12 21:36
3/23/12 0:57
4/22/12 4:19
5/22/12 7:40
6/21/12 11:02
7/21/12 14:24
8/20/12 17:45
9/19/12 21:07
10/20/12 0:28
11/19/12 3:50
12/19/12 7:12
1/18/13 10:33
2/17/13 13:55
3/19/13 17:16
4/18/13 20:38
5/19/13 0:00
6/18/13 3:21
7/18/13 6:43
8/17/13 10:04
9/16/13 13:26
10/16/13 16:48
11/15/13 20:09
12/15/13 23:31
1/15/14 2:52
2/14/14 6:14
3/16/14 9:36
4/15/14 12:57
5/15/14 16:19
6/14/14 19:40
7/14/14 23:02
8/14/14 2:24
9/13/14 5:45
10/13/14 9:07
11/12/14 12:28
12/12/14 15:50
1/11/15 19:12
2/10/15 22:33
3/13/15 1:55
4/12/15 5:16
5/12/15 8:38
6/11/15 12:00
7/11/15 15:21
8/10/15 18:43
9/9/15 22:04
10/10/15 1:26
11/9/15 4:48
12/9/15 8:09

23124.77
22988.05
22853.12
22719.95
22588.48
22458.7
22330.56
22204.04
22079.1
21955.72
21833.86
21713.5
21594.6
21477.14
21361.09
21246.43
21133.13
21021.17
20910.52
20801.15
20693.05
20586.19
20480.55
20376.12
20272.85
20170.75
20069.78
19969.93
19871.18
19773.51
19676.9
19581.34
19486.8
19393.27
19300.74
19209.18
19118.58
19028.93
18940.2
18852.4
18765.49
18679.47
18594.32
18510.04
18426.59
18343.98
18262.19

31383.02
31197.48
31014.37
30833.63
30655.22
30479.09
30305.19
30133.49
29963.93
29796.49
29631.11
29467.76
29306.4
29147
28989.51
28833.9
28680.14
28528.19
28378.02
28229.6
28082.9
27937.88
27794.51
27652.78
27512.64
27374.07
27237.05
27101.54
26967.52
26834.97
26703.86
26574.17
26445.87
26318.94
26193.36
26069.11
25946.15
25824.49
25704.08
25584.91
25466.97
25350.23
25234.68
25120.29
25007.05
24894.93
24783.93

37576.71
37354.56
37135.3
36918.89
36705.27
36494.38
36286.16
36080.57
35877.55
35677.06
35479.05
35283.46
35090.26
34899.39
34710.82
34524.5
34340.39
34158.46
33978.65
33800.94
33625.28
33451.64
33279.98
33110.27
32942.48
32776.56
32612.5
32450.25
32289.78
32131.07
31974.09
31818.8
31665.18
31513.2
31362.83
31214.05
31066.84
30921.15
30776.98
30634.3
30493.08
30353.3
30214.94
30077.98
29942.39
29808.15
29675.24

47899.53
47616.35
47336.86
47061
46788.69
46519.86
46254.45
45992.38
45733.59
45478.02
45225.61
44976.29
44730.01
44486.71
44246.34
44008.84
43774.15
43542.24
43313.03
43086.5
42862.59
42641.25
42422.43
42206.1
41992.21
41780.72
41571.58
41364.76
41160.21
40957.9
40757.79
40559.84
40364.02
40170.29
39978.61
39788.96
39601.3
39415.6
39231.83
39049.95
38869.93
38691.76
38515.39
38340.79
38167.95
37996.84
37827.42

7991.814
7882.285
7774.59
7668.69
7564.547
7462.124
7361.384
7262.294
7164.82
7068.927
6974.585
6881.761
6790.424
6700.546
6612.097
6525.049
6439.373
6355.044
6272.035
6190.319
6109.873
6030.672
5952.691
5875.908
5800.3
5725.845
5652.521
5580.308
5509.183
5439.128
5370.123
5302.148
5235.185
5169.214
5104.219
5040.182
4977.085
4914.911
4853.645
4793.271
4733.772
4675.132
4617.339
4560.375
4504.228
4448.882
4394.325

10845.83
10697.19
10551.03
10407.31
10265.98
10126.98
9990.262
9855.785
9723.501
9593.363
9465.329
9339.356
9215.402
9093.427
8973.391
8855.256
8738.985
8624.54
8511.886
8400.989
8291.814
8184.328
8078.5
7974.296
7871.688
7770.643
7671.134
7573.132
7476.608
7381.535
7287.887
7195.637
7104.759
7015.23
6927.024
6840.117
6754.488
6670.111
6586.966
6505.03
6424.283
6344.703
6266.27
6188.964
6112.765
6037.655
5963.614

12986.34
12808.36
12633.36
12461.28
12292.05
12125.62
11961.92
11800.9
11642.51
11486.69
11333.39
11182.55
11034.14
10888.09
10744.36
10602.91
10463.69
10326.66
10191.77
10058.99
9928.27
9799.571
9672.856
9548.087
9425.228
9304.242
9185.094
9067.75
8952.176
8838.34
8726.209
8615.753
8506.94
8399.741
8294.127
8190.069
8087.54
7986.511
7886.956
7788.85
7692.167
7596.881
7502.968
7410.405
7319.168
7229.234
7140.581

1/8/16 11:31
2/7/16 14:52
3/8/16 18:14
4/7/16 21:36
5/8/16 0:57
6/7/16 4:19
7/7/16 7:40
8/6/16 11:02
9/5/16 14:24
10/5/16 17:45
11/4/16 21:07
12/5/16 0:28
1/4/17 3:50
2/3/17 7:12
3/5/17 10:33
4/4/17 13:55
5/4/17 17:16
6/3/17 20:38
7/4/17 0:00
8/3/17 3:21
9/2/17 6:43
10/2/17 10:04
11/1/17 13:26
12/1/17 16:48
12/31/17 20:09
1/30/18 23:31
3/2/18 2:52
4/1/18 6:14
5/1/18 9:36
5/31/18 12:57
6/30/18 16:19
7/30/18 19:40
8/29/18 23:02
9/29/18 2:24
10/29/18 5:45
11/28/18 9:07
12/28/18 12:28
1/27/19 15:50
2/26/19 19:12
3/28/19 22:33
4/28/19 1:55
5/28/19 5:16
6/27/19 8:38
7/27/19 12:00
8/26/19 15:21
9/25/19 18:43
10/25/19 22:04

18181.21
18101.02
18021.61
17942.98
17865.1
17787.97
17711.58
17635.92
17560.97
17486.72
17413.17
17340.31
17268.12
17196.6
17125.73
17055.51
16985.92
16916.97
16848.63
16780.91
16713.79
16647.26
16581.32
16515.96
16451.16
16386.93
16323.26
16260.13
16197.55
16135.5
16073.97
16012.97
15952.47
15865.67
15779.61
15694.29
15609.69
15525.82
15442.66
15360.21
15278.46
15197.4
15117.03
15037.33
14958.31
14879.94
14802.24

24674.03
24565.2
24457.44
24350.72
24245.04
24140.36
24036.69
23934.01
23832.29
23731.53
23631.72
23532.83
23434.86
23337.8
23241.62
23146.32
23051.89
22958.31
22865.57
22773.66
22682.57
22592.28
22502.79
22414.09
22326.16
22238.99
22152.58
22066.91
21981.97
21897.76
21814.27
21731.47
21649.38
21531.57
21414.78
21298.99
21184.18
21070.36
20957.51
20845.61
20734.67
20624.66
20515.58
20407.42
20300.18
20193.83
20088.37

29543.65
29413.34
29284.31
29156.53
29029.99
28904.66
28780.53
28657.57
28535.79
28415.14
28295.63
28177.23
28059.92
27943.7
27828.54
27714.43
27601.36
27489.31
27378.27
27268.22
27159.15
27051.05
26943.9
26837.69
26732.4
26628.03
26524.57
26421.99
26320.29
26219.46
26119.49
26020.35
25922.06
25781
25641.16
25502.51
25365.05
25228.76
25093.64
24959.66
24826.82
24695.1
24564.5
24434.99
24306.58
24179.24
24052.98

37659.67
37493.58
37329.1
37166.21
37004.91
36845.15
36686.92
36530.19
36374.94
36221.16
36068.81
35917.88
35768.35
35620.2
35473.41
35327.95
35183.82
35040.99
34899.44
34759.16
34620.13
34482.33
34345.74
34210.35
34076.15
33943.1
33811.21
33680.46
33550.82
33422.29
33294.85
33168.49
33043.19
32863.38
32685.12
32508.39
32333.17
32159.44
31987.19
31816.41
31647.07
31479.17
31312.68
31147.61
30983.91
30821.6
30660.64

4340.542
4287.521
4235.248
4183.711
4132.898
4082.795
4033.393
3984.678
3936.639
3889.265
3842.546
3796.47
3751.027
3706.206
3661.998
3618.392
3575.38
3532.95
3491.095
3449.804
3409.069
3368.881
3329.231
3290.111
3251.513
3213.428
3175.848
3138.766
3102.174
3066.064
3030.428
2995.26
2960.553
2921.36
2882.737
2844.673
2807.159
2770.188
2733.751
2697.838
2662.443
2627.556
2593.17
2559.278
2525.87
2492.94
2460.481

5890.624
5818.668
5747.728
5677.786
5608.827
5540.832
5473.787
5407.675
5342.48
5278.189
5214.785
5152.255
5090.583
5029.756
4969.76
4910.583
4852.209
4794.627
4737.825
4681.788
4626.506
4571.966
4518.157
4465.067
4412.684
4360.999
4309.999
4259.674
4210.014
4161.008
4112.647
4064.92
4017.817
3964.629
3912.212
3860.554
3809.644
3759.47
3710.02
3661.283
3613.247
3565.902
3519.236
3473.24
3427.902
3383.212
3339.161

7053.186
6967.029
6882.088
6798.343
6715.773
6634.359
6554.082
6474.922
6396.862
6319.882
6243.965
6169.093
6095.25
6022.419
5950.582
5879.725
5809.832
5740.886
5672.872
5605.777
5539.584
5474.28
5409.851
5346.283
5283.563
5221.676
5160.611
5100.354
5040.894
4982.216
4924.31
4867.164
4810.766
4747.08
4684.318
4622.465
4561.508
4501.432
4442.222
4383.866
4326.35
4269.661
4213.786
4158.711
4104.426
4050.916
3998.171

11/25/19 1:26
12/25/19 4:48
1/24/20 8:09
2/23/20 11:31
3/24/20 14:52
4/23/20 18:14
5/23/20 21:36
6/23/20 0:57
7/23/20 4:19
8/22/20 7:40
9/21/20 11:02
10/21/20 14:24
11/20/20 17:45
12/20/20 21:07
1/20/21 0:28
2/19/21 3:50
3/21/21 7:12
4/20/21 10:33
5/20/21 13:55
6/19/21 17:16
7/19/21 20:38
8/19/21 0:00
9/18/21 3:21
10/18/21 6:43
11/17/21 10:04
12/17/21 13:26
1/16/22 16:48
2/15/22 20:09
3/17/22 23:31
4/17/22 2:52
5/17/22 6:14
6/16/22 9:36
7/16/22 12:57
8/15/22 16:19
9/14/22 19:40
10/14/22 23:02
11/14/22 2:24
12/14/22 5:45
1/13/23 9:07
2/12/23 12:28
3/14/23 15:50
4/13/23 19:12
5/13/23 22:33
6/13/23 1:55
7/13/23 5:16
8/12/23 8:38
9/11/23 12:00

14725.18
14648.77
14573
14497.85
14423.33
14349.43
14276.14
14203.45
14131.37
14059.87
13988.97
13918.64
13848.89
13779.71
13711.09
13643.04
13575.53
13508.57
13442.16
13376.28
13310.93
13246.11
13181.81
13118.03
13054.76
12991.99
12929.73
12867.96
12806.68
12745.89
12685.58
12625.75
12566.39
12507.5
12449.07
12391.1
12333.59
12276.53
12219.91
12163.74
12108.01
12052.71
11997.83
11943.39
11889.37
11835.76
11782.57

19983.8
19880.1
19777.27
19675.29
19574.15
19473.86
19374.39
19275.75
19177.92
19080.9
18984.67
18889.23
18794.57
18700.68
18607.56
18515.2
18423.59
18332.72
18242.59
18153.18
18064.5
17976.53
17889.27
17802.7
17716.84
17631.65
17547.15
17463.33
17380.16
17297.66
17215.82
17134.62
17054.06
16974.14
16894.85
16816.18
16738.13
16660.69
16583.86
16507.62
16431.99
16356.94
16282.47
16208.58
16135.26
16062.51
15990.33

23927.76
23803.6
23680.47
23558.36
23437.27
23317.18
23198.09
23079.97
22962.84
22846.66
22731.44
22617.17
22503.83
22391.41
22279.91
22169.32
22059.63
21950.83
21842.91
21735.86
21629.67
21524.34
21419.86
21316.21
21213.4
21111.4
21010.22
20909.85
20810.28
20711.5
20613.5
20516.27
20419.82
20324.12
20229.18
20134.99
20041.53
19948.81
19856.81
19765.54
19674.97
19585.11
19495.94
19407.47
19319.69
19232.58
19146.14

30501.04
30342.76
30185.8
30030.15
29875.8
29722.72
29570.91
29420.35
29271.03
29122.94
28976.07
28830.4
28685.92
28542.63
28400.5
28259.53
28119.7
27981.01
27843.44
27706.98
27571.63
27437.36
27304.17
27172.05
27040.99
26910.98
26782.01
26654.06
26527.14
26401.22
26276.29
26152.36
26029.41
25907.43
25786.4
25666.33
25547.21
25429.01
25311.74
25195.39
25079.94
24965.39
24851.74
24738.96
24627.06
24516.02
24405.84

2428.484
2396.943
2365.851
2335.201
2304.985
2275.198
2245.832
2216.881
2188.339
2160.199
2132.456
2105.102
2078.133
2051.542
2025.324
1999.472
1973.982
1948.847
1924.063
1899.624
1875.525
1851.76
1828.325
1805.214
1782.424
1759.948
1737.783
1715.923
1694.364
1673.101
1652.13
1631.448
1611.048
1590.928
1571.082
1551.508
1532.2
1513.156
1494.37
1475.84
1457.56
1439.529
1421.742
1404.195
1386.885
1369.809
1352.963

3295.738
3252.933
3210.737
3169.141
3128.135
3087.71
3047.857
3008.567
2969.832
2931.643
2893.992
2856.87
2820.27
2784.183
2748.602
2713.518
2678.925
2644.814
2611.179
2578.012
2545.307
2513.055
2481.251
2449.888
2418.958
2388.456
2358.375
2328.708
2299.45
2270.594
2242.135
2214.066
2186.381
2159.075
2132.143
2105.578
2079.375
2053.53
2028.035
2002.887
1978.08
1953.61
1929.47
1905.657
1882.166
1858.991
1836.129

3946.178
3894.925
3844.402
3794.596
3745.497
3697.094
3649.376
3602.332
3555.952
3510.227
3465.145
3420.697
3376.873
3333.664
3291.06
3249.053
3207.632
3166.789
3126.516
3086.804
3047.643
3009.027
2970.946
2933.393
2896.359
2859.837
2823.819
2788.297
2753.265
2718.714
2684.638
2651.029
2617.881
2585.186
2552.938
2521.131
2489.757
2458.81
2428.284
2398.173
2368.47
2339.17
2310.267
2281.754
2253.626
2225.878
2198.503

10/11/23 15:21
11/10/23 18:43
12/10/23 22:04
1/10/24 1:26
2/9/24 4:48
3/10/24 8:09
4/9/24 11:31
5/9/24 14:52
6/8/24 18:14
7/8/24 21:36
8/8/24 0:57
9/7/24 4:19
10/7/24 7:40
11/6/24 11:02
12/6/24 14:24
1/5/25 17:45
2/4/25 21:07
3/7/25 0:28
4/6/25 3:50
5/6/25 7:12
6/5/25 10:33
7/5/25 13:55
8/4/25 17:16
9/3/25 20:38
10/4/25 0:00
11/3/25 3:21
12/3/25 6:43
1/2/26 10:04
2/1/26 13:26
3/3/26 16:48
4/2/26 20:09
5/2/26 23:31
6/2/26 2:52
7/2/26 6:14
8/1/26 9:36
8/31/26 12:57
9/30/26 16:19
10/30/26 19:40
11/29/26 23:02
12/30/26 2:24
1/29/27 5:45
2/28/27 9:07
3/30/27 12:28
4/29/27 15:50
5/29/27 19:12
6/28/27 22:33
7/29/27 1:55

11729.79
11677.41
11625.44
11573.86
11522.68
11471.89
11421.49
11371.47
11321.84
11272.58
11223.69
11175.18
11127.03
11079.24
11031.82
10984.75
10938.03
10891.67
10845.65
10799.98
10754.65
10709.65
10664.99
10620.66
10576.66
10532.99
10489.64
10446.61
10403.89
10361.49
10319.4
10277.62
10236.15
10194.98
10154.11
10113.53
10057.97
10002.82
9948.053
9893.683
9839.702
9786.108
9732.898
9680.068
9627.617
9575.539
9523.834

15918.69
15847.61
15777.08
15707.09
15637.63
15568.7
15500.3
15432.42
15365.06
15298.21
15231.87
15166.03
15100.68
15035.83
14971.47
14907.59
14844.2
14781.27
14718.82
14656.84
14595.32
14534.25
14473.64
14413.48
14353.77
14294.5
14235.67
14177.27
14119.3
14061.76
14004.64
13947.94
13891.65
13835.78
13780.31
13725.25
13649.85
13574.99
13500.67
13426.89
13353.63
13280.9
13208.68
13136.99
13065.8
12995.13
12924.96

19060.38
18975.27
18890.81
18807.01
18723.84
18641.31
18559.41
18478.14
18397.48
18317.44
18238
18159.16
18080.92
18003.27
17926.21
17849.73
17773.82
17698.48
17623.7
17549.48
17475.82
17402.7
17330.13
17258.1
17186.6
17115.63
17045.19
16975.26
16905.86
16836.96
16768.57
16700.67
16633.28
16566.38
16499.97
16434.04
16343.76
16254.13
16165.14
16076.79
15989.07
15901.99
15815.52
15729.68
15644.45
15559.82
15475.8

24296.51
24188.02
24080.37
23973.54
23867.53
23762.32
23657.93
23554.32
23451.51
23349.48
23248.22
23147.72
23047.99
22949.01
22850.78
22753.28
22656.52
22560.48
22465.16
22370.55
22276.65
22183.45
22090.95
21999.13
21907.99
21817.52
21727.73
21638.59
21550.12
21462.29
21375.11
21288.57
21202.66
21117.38
21032.72
20948.68
20833.6
20719.35
20605.92
20493.3
20381.48
20270.47
20160.26
20050.83
19942.18
19834.31
19727.21

1336.343
1319.946
1303.77
1287.811
1272.065
1256.53
1241.202
1226.079
1211.158
1196.435
1181.907
1167.573
1153.429
1139.472
1125.7
1112.11
1098.699
1085.466
1072.406
1059.518
1046.8
1034.248
1021.861
1009.637
997.5716
985.6643
973.9123
962.3135
950.8657
939.5667
928.4144
917.4068
906.5419
895.8175
885.2317
874.7827
863.157
851.6939
840.3909
829.2456
818.2559
807.4195
796.734
786.1974
775.8074
765.562
755.4591

1813.574
1791.322
1769.369
1747.71
1726.341
1705.258
1684.457
1663.933
1643.683
1623.702
1603.987
1584.534
1565.338
1546.397
1527.707
1509.264
1491.064
1473.104
1455.381
1437.89
1420.63
1403.596
1386.786
1370.195
1353.822
1337.662
1321.713
1305.972
1290.436
1275.102
1259.967
1245.029
1230.284
1215.729
1201.363
1187.183
1171.405
1155.848
1140.509
1125.384
1110.469
1095.763
1081.261
1066.962
1052.862
1038.957
1025.247

2171.497
2144.854
2118.568
2092.635
2067.049
2041.805
2016.898
1992.324
1968.077
1944.153
1920.547
1897.254
1874.27
1851.591
1829.212
1807.129
1785.337
1763.833
1742.612
1721.67
1701.003
1680.607
1660.479
1640.614
1621.009
1601.66
1582.564
1563.716
1545.114
1526.754
1508.632
1490.745
1473.09
1455.663
1438.462
1421.483
1402.591
1383.964
1365.597
1347.487
1329.629
1312.02
1294.657
1277.536
1260.652
1244.004
1227.587

8/28/27 5:16
9/27/27 8:38
10/27/27 12:00
11/26/27 15:21
12/26/27 18:43
1/25/28 22:04
2/25/28 1:26
3/26/28 4:48
4/25/28 8:09
5/25/28 11:31
6/24/28 14:52
7/24/28 18:14
8/23/28 21:36
9/23/28 0:57
10/23/28 4:19
11/22/28 7:40
12/22/28 11:02
1/21/29 14:24
2/20/29 17:45
3/22/29 21:07
4/22/29 0:28
5/22/29 3:50
6/21/29 7:12
7/21/29 10:33
8/20/29 13:55
9/19/29 17:16
10/19/29 20:38
11/19/29 0:00
12/19/29 3:21
1/18/30 6:43
2/17/30 10:04
3/19/30 13:26
4/18/30 16:48
5/18/30 20:09
6/17/30 23:31
7/18/30 2:52
8/17/30 6:14
9/16/30 9:36
10/16/30 12:57
11/15/30 16:19
12/15/30 19:40
1/14/31 23:02
2/14/31 2:24
3/16/31 5:45
4/15/31 9:07
5/15/31 12:28
6/14/31 15:50

9472.497
9421.527
9370.919
9320.672
9270.782
9221.247
9172.064
9123.23
9074.743
9026.6
8978.797
8931.333
8884.205
8837.41
8790.946
8744.81
8699
8653.513
8608.346
8563.497
8518.964
8474.745
8430.836
8387.235
8343.941
8300.95
8258.26
8215.87
8173.776
8131.977
8090.47
8049.253
8008.323
7967.679
7927.319
7887.24
7847.439
7807.916
7768.667
7729.692
7690.986
7652.55
7614.379
7576.474
7538.83
7501.448
7464.323

12855.29
12786.12
12717.44
12649.24
12581.54
12514.31
12447.57
12381.29
12315.49
12250.15
12185.28
12120.87
12056.91
11993.4
11930.34
11867.73
11805.56
11743.83
11682.53
11621.67
11561.23
11501.22
11441.63
11382.46
11323.71
11265.36
11207.43
11149.9
11092.77
11036.05
10979.72
10923.78
10868.23
10813.08
10758.3
10703.91
10649.9
10596.26
10542.99
10490.1
10437.57
10385.41
10333.61
10282.16
10231.08
10180.34
10129.96

15392.38
15309.56
15227.32
15145.67
15064.61
14984.11
14904.19
14824.84
14746.05
14667.82
14590.14
14513.02
14436.44
14360.4
14284.89
14209.92
14135.49
14061.57
13988.18
13915.3
13842.94
13771.08
13699.73
13628.88
13558.53
13488.67
13419.3
13350.42
13282.02
13214.1
13146.65
13079.67
13013.17
12947.12
12881.54
12816.41
12751.74
12687.51
12623.74
12560.4
12497.51
12435.05
12373.03
12311.43
12250.26
12189.52
12129.19

19620.87
19515.3
19410.47
19306.39
19203.05
19100.45
18998.57
18897.42
18796.98
18697.26
18598.25
18499.93
18402.31
18305.39
18209.14
18113.58
18018.69
17924.47
17830.91
17738.02
17645.77
17554.18
17463.23
17372.91
17283.24
17194.19
17105.76
17017.96
16930.77
16844.18
16758.21
16672.83
16588.05
16503.87
16420.27
16337.25
16254.81
16172.94
16091.64
16010.91
15930.74
15851.12
15772.06
15693.54
15615.57
15538.14
15461.24

745.4965
735.6722
725.9844
716.4309
707.0098
697.7192
688.5573
679.5222
670.612
661.825
653.1593
644.6133
636.1851
627.8732
619.6758
611.5913
603.618
595.7544
587.9989
580.35
572.8061
565.3656
558.0272
550.7894
543.6507
536.6097
529.665
522.8152
516.0591
509.3951
502.8221
496.3388
489.9437
483.6358
477.4137
471.2763
465.2223
459.2505
453.3599
447.5491
441.8171
436.1628
430.5851
425.0828
419.655
414.3005
409.0184

1011.726
998.3935
985.2459
972.2807
959.4952
946.8868
934.453
922.1913
910.0991
898.1741
886.4137
874.8158
863.3778
852.0975
840.9727
830.0011
819.1804
808.5086
797.9835
787.603
777.365
767.2674
757.3084
747.4858
737.7977
728.2423
718.8175
709.5216
700.3527
691.3089
682.3886
673.5899
664.9111
656.3505
647.9064
639.5772
631.3612
623.2568
615.2625
607.3766
599.5976
591.9241
584.3544
576.8872
569.521
562.2544
555.0859

1211.398
1195.434
1179.692
1164.168
1148.859
1133.762
1118.875
1104.193
1089.714
1075.436
1061.355
1047.468
1033.772
1020.266
1006.945
993.8084
980.8522
968.0743
955.4719
943.0427
930.7842
918.6938
906.7692
895.0081
883.408
871.9667
860.6819
849.5513
838.5729
827.7443
817.0634
806.5282
796.1366
785.8865
775.7759
765.8029
755.9654
746.2615
736.6894
727.2472
717.933
708.745
699.6815
690.7406
681.9206
673.2198
664.6366

7/14/31 19:12
8/13/31 22:33
9/13/31 1:55
10/13/31 5:16
11/12/31 8:38
12/12/31 12:00
1/11/32 15:21
2/10/32 18:43
3/11/32 22:04
4/11/32 1:26
5/11/32 4:48
6/10/32 8:09
7/10/32 11:31
8/9/32 14:52
9/8/32 18:14
10/8/32 21:36
11/8/32 0:57
12/8/32 4:19
1/7/33 7:40
2/6/33 11:02
3/8/33 14:24
4/7/33 17:45
5/7/33 21:07
6/7/33 0:28
7/7/33 3:50
8/6/33 7:12
9/5/33 10:33
10/5/33 13:55
11/4/33 17:16
12/4/33 20:38
1/4/34 0:00
2/3/34 3:21
3/5/34 6:43
4/4/34 10:04
5/4/34 13:26
6/3/34 16:48
7/3/34 20:09
8/2/34 23:31
9/2/34 2:52
10/2/34 6:14
11/1/34 9:36
12/1/34 12:57
12/31/34 16:19
1/30/35 19:40
3/1/35 23:02
4/1/35 2:24
5/1/35 5:45

7427.455
7390.842
7354.482
7318.372
7282.511
7246.897
7211.528
7176.402
7141.517
7106.873
7072.465
7038.294
7004.357
6970.653
6937.179
6903.934
6870.916
6838.123
6805.555
6773.208
6741.082
6709.174
6677.484
6646.009
6614.748
6583.7
6552.862
6522.233
6491.812
6461.596
6431.585
6401.777
6372.171
6342.764
6313.556
6284.544
6255.728
6227.106
6198.677
6170.438
6142.39
6114.529
6086.856
6059.368
6032.064
6004.943
5978.003

10079.93
10030.24
9980.894
9931.889
9883.221
9834.889
9786.889
9739.219
9691.877
9644.859
9598.165
9551.791
9505.734
9459.993
9414.565
9369.447
9324.638
9280.135
9235.935
9192.037
9148.438
9105.136
9062.129
9019.414
8976.989
8934.852
8893.002
8851.435
8810.149
8769.144
8728.415
8687.962
8647.783
8607.874
8568.235
8528.863
8489.757
8450.913
8412.331
8374.008
8335.943
8298.133
8260.577
8223.273
8186.218
8149.412
8112.851

12069.28
12009.79
11950.7
11892.03
11833.75
11775.88
11718.41
11661.33
11604.65
11548.35
11492.44
11436.91
11381.77
11327
11272.6
11218.58
11164.93
11111.64
11058.72
11006.16
10953.96
10902.11
10850.61
10799.47
10748.67
10698.22
10648.11
10598.34
10548.9
10499.8
10451.04
10402.6
10354.49
10306.71
10259.24
10212.1
10165.28
10118.77
10072.57
10026.69
9981.108
9935.836
9890.868
9846.201
9801.834
9757.763
9713.987

15384.87
15309.03
15233.72
15158.92
15084.64
15010.87
14937.61
14864.85
14792.59
14720.83
14649.56
14578.78
14508.49
14438.67
14369.34
14300.47
14232.08
14164.16
14096.7
14029.7
13963.15
13897.06
13831.42
13766.22
13701.47
13637.16
13573.28
13509.84
13446.83
13384.24
13322.08
13260.33
13199.01
13138.1
13077.59
13017.5
12957.81
12898.53
12839.64
12781.15
12723.05
12665.34
12608.02
12551.08
12494.53
12438.35
12382.55

403.8076
398.667
393.5958
388.5929
383.6573
378.7882
373.9845
369.2454
364.5699
359.9571
355.4063
350.9164
346.4866
342.1162
337.8042
333.5499
329.3524
325.2109
321.1246
317.0929
313.1149
309.1898
305.317
301.4956
297.725
294.0045
290.3334
286.711
283.1365
279.6094
276.129
272.6946
269.3056
265.9613
262.6612
259.4046
256.1909
253.0196
249.89
246.8015
243.7537
240.7459
237.7775
234.8481
231.9571
229.104
226.2882

548.0142
541.0379
534.1556
527.3661
520.6679
514.0599
507.5408
501.1092
494.7641
488.504
482.328
476.2347
470.223
464.2918
458.4399
452.6663
446.9698
441.3493
435.8038
430.3322
424.9336
419.6068
414.3509
409.1649
404.0478
398.9986
394.0165
389.1004
384.2494
379.4627
374.7394
370.0785
365.4792
360.9407
356.462
352.0424
347.6811
343.3772
339.13
334.9386
330.8023
326.7203
322.692
318.7164
314.793
310.9209
307.0996

656.1692
647.816
639.5755
631.446
623.4259
615.5138
607.708
600.0072
592.4097
584.9142
577.5192
570.2234
563.0253
555.9235
548.9167
542.0036
535.1828
528.4531
521.8132
515.2617
508.7976
502.4196
496.1264
489.9169
483.7898
477.7442
471.7788
465.8925
460.0841
454.3527
448.6972
443.1164
437.6095
432.1752
426.8126
421.5208
416.2987
411.1455
406.06
401.0414
396.0888
391.2012
386.3778
381.6176
376.9199
372.2837
367.7081

5/31/35 9:07
6/30/35 12:28
7/30/35 15:50
8/29/35 19:12
9/28/35 22:33
10/29/35 1:55
11/28/35 5:16
12/28/35 8:38
1/27/36 12:00
2/26/36 15:21
3/27/36 18:43
4/26/36 22:04
5/27/36 1:26
6/26/36 4:48
7/26/36 8:09
8/25/36 11:31
9/24/36 14:52
10/24/36 18:14
11/23/36 21:36
12/24/36 0:57
1/23/37 4:19
2/22/37 7:40
3/24/37 11:02
4/23/37 14:24
5/23/37 17:45
6/22/37 21:07
7/23/37 0:28
8/22/37 3:50
9/21/37 7:12
10/21/37 10:33
11/20/37 13:55
12/20/37 17:16
1/19/38 20:38
2/19/38 0:00
3/21/38 3:21
4/20/38 6:43
5/20/38 10:04
6/19/38 13:26
7/19/38 16:48
8/18/38 20:09
9/17/38 23:31
10/18/38 2:52
11/17/38 6:14
12/17/38 9:36
1/16/39 12:57
2/15/39 16:19
3/17/39 19:40

5951.243
5924.662
5898.259
5872.031
5845.978
5820.099
5794.392
5768.855
5743.489
5718.291
5693.259
5668.394
5643.694
5619.157
5594.782
5570.569
5546.515
5522.62
5498.882
5475.301
5451.875
5428.604
5405.485
5382.518
5359.702
5337.035
5314.517
5292.146
5269.922
5247.843
5225.908
5204.117
5182.468
5160.959
5139.591
5118.362
5097.27
5076.316
5055.498
5034.815
5014.266
4993.85
4973.566
4953.413
4933.39
4913.497
4893.732

8076.535
8040.461
8004.629
7969.035
7933.678
7898.557
7863.669
7829.013
7794.588
7760.391
7726.421
7692.676
7659.154
7625.855
7592.775
7559.915
7527.271
7494.843
7462.628
7430.626
7398.834
7367.252
7335.877
7304.708
7273.744
7242.982
7212.423
7182.063
7151.902
7121.939
7092.171
7062.597
7033.216
7004.027
6975.027
6946.217
6917.594
6889.156
6860.904
6832.834
6804.947
6777.24
6749.712
6722.362
6695.189
6668.192
6641.368

9670.504
9627.311
9584.406
9541.787
9499.453
9457.4
9415.627
9374.132
9332.912
9291.966
9251.292
9210.887
9170.75
9130.878
9091.27
9051.924
9012.838
8974.01
8935.437
8897.119
8859.053
8821.238
8783.671
8746.35
8709.275
8672.443
8635.852
8599.501
8563.387
8527.51
8491.867
8456.457
8421.277
8386.327
8351.605
8317.108
8282.836
8248.786
8214.958
8181.349
8147.957
8114.782
8081.822
8049.074
8016.538
7984.213
7952.095

12327.12
12272.06
12217.37
12163.04
12109.08
12055.47
12002.22
11949.33
11896.79
11844.59
11792.74
11741.24
11690.08
11639.25
11588.76
11538.61
11488.78
11439.29
11390.12
11341.27
11292.75
11244.55
11196.66
11149.09
11101.83
11054.88
11008.23
10961.9
10915.86
10870.13
10824.69
10779.56
10734.71
10690.16
10645.9
10601.93
10558.24
10514.84
10471.71
10428.87
10386.31
10344.02
10302
10260.26
10218.79
10177.58
10136.64

223.5092
220.7665
218.0597
215.3882
212.7516
210.1493
207.5809
205.046
202.544
200.0745
197.6371
195.2314
192.8568
190.513
188.1996
185.9161
183.6621
181.4373
179.2412
177.0734
174.9336
172.8214
170.7364
168.6781
166.6464
164.6408
162.6609
160.7064
158.777
156.8722
154.9919
153.1356
151.3031
149.4939
147.7079
145.9446
144.2038
142.4852
140.7885
139.1133
137.4594
135.8265
134.2143
132.6226
131.051
129.4994
127.9673

303.3282
299.6061
295.9326
292.3071
288.7289
285.1973
281.7117
278.2714
274.8759
271.5246
268.2167
264.9518
261.7293
258.5485
255.4089
252.3099
249.251
246.2317
243.2513
240.3094
237.4054
234.5389
231.7092
228.916
226.1587
223.4368
220.7499
218.0974
215.4789
212.894
210.3422
207.823
205.336
202.8808
200.4569
198.064
195.7015
193.3691
191.0664
188.793
186.5485
184.3325
182.1446
179.9844
177.8516
175.7458
173.6667

363.1924
358.7357
354.3373
349.9962
345.7118
341.4832
337.3097
333.1905
329.1249
325.1121
321.1515
317.2422
313.3837
309.5751
305.8159
302.1053
298.4427
294.8275
291.2589
287.7364
284.2593
280.827
277.4389
274.0944
270.7929
267.5339
264.3166
261.1407
258.0054
254.9104
251.8549
248.8385
245.8607
242.921
240.0187
237.1535
234.3248
231.5321
228.7749
226.0529
223.3654
220.712
218.0923
215.5058
212.9521
210.4307
207.9412

4/16/39 23:02
5/17/39 2:24
6/16/39 5:45
7/16/39 9:07
8/15/39 12:28
9/14/39 15:50
10/14/39 19:12
11/13/39 22:33
12/14/39 1:55
1/13/40 5:16
2/12/40 8:38
3/13/40 12:00
4/12/40 15:21
5/12/40 18:43
6/11/40 22:04
7/12/40 1:26
8/11/40 4:48

4874.094
4854.583
4835.197
4815.936
4796.799
4777.784
4758.892
4740.12
4721.469
4702.937
4684.523
4666.227
4648.048
4629.984
4612.036
4594.202
4576.481

6614.717
6588.238
6561.93
6535.79
6509.819
6484.014
6458.374
6432.899
6407.587
6382.437
6357.447
6332.617
6307.946
6283.432
6259.074
6234.871
6210.822

7920.185
7888.48
7856.979
7825.681
7794.583
7763.685
7732.986
7702.483
7672.175
7642.061
7612.14
7582.41
7552.869
7523.517
7494.352
7465.372
7436.577

10095.96
10055.55
10015.39
9975.498
9935.858
9896.472
9857.339
9818.456
9779.823
9741.436
9703.295
9665.398
9627.742
9590.326
9553.149
9516.208
9479.502

126.4547
124.9611
123.4864
122.0303
120.5925
119.1729
117.7711
116.3869
115.0202
113.6706
112.3379
111.0219
109.7224
108.4392
107.172
105.9207
104.685

171.6138
169.5869
167.5855
165.6094
163.6582
161.7316
159.8292
157.9507
156.0958
154.2643
152.4557
150.6697
148.9062
147.1647
145.445
143.7468
142.0698

205.4832
203.0562
200.6599
198.2938
195.9575
193.6506
191.3727
189.1235
186.9026
184.7096
182.544
180.4056
178.294
176.2088
174.1497
172.1164
170.1084

$125
551652.8
732579.6
618900.5
543718.5
479854.7
430676
388243.3
353100.7
325670.2
300509.5
280860.1
263123.2
247201.9
232583.4
220442.9
207012.6
198659.4
188687.6
179087.8
170650.8
163117.9
156496.5
149555.2
143604.3
136848.6
132025.5
128140.5
123119.3
118542
113663.6
111189.2
105984.1
103579.8
102139.7
97277.9
93921.19
92337.46
87948.44
82440.2
84600.99
82680.12
77363.09
75024.82
75121.32

IRR
NPV
264293.9
615268.8
911780.6
1172273
1402169
1608503
1794509
1963677
2119704
2263677
2398235
2524296
2642729
2754158
2859771
2958950
3054127
3144526
3230326
3312084
3390233
3465209
3536860
3605660
3671224
3734476
3795868
3854854
3911646
3966102
4019372
4070149
4119773
4168708
4215313
4260310
4304549
4346684
4386181
4426713
4466324
4503389
4539332
4575323

-9735706
-9649025
-9703488
-9739507
-9770104
-9793665
-9813995
-9830831
-9843973
-9856028
-9865441
-9873939
-9881567
-9888571
-9894387
-9900821
-9904823
-9909601
-9914200
-9918242
-9921851
-9925023
-9928349
-9931200
-9934437
-9936747
-9938609
-9941014
-9943207
-9945544
-9946730
-9949224
-9950375
-9951065
-9953395
-9955003
-9955762
-9957864
-9960503
-9959468
-9960388
-9962936
-9964056
-9964010

$65
$85
$100
$125
0.019516 0.081655 0.139154 0.264374
-3120632 -635416 1228496 4335016

71561.9
61226.48
76954.82
74998.53
73120
71314.7
69578.46
67907.44
66298.06
64747.03
63251.26
61807.9
60414.3
59067.97
57766.6
56508.02
55290.2
54111.26
52969.4
51862.95
50790.35
49750.12
48740.86
47761.25
46810.07
45886.13
44988.34
44115.64
47546.84
46639.77
45757.17
44898.13
44061.75
43247.2
42453.69
41680.45
40926.77
40191.95
39475.33
38776.31
38094.26
37428.63
36778.88
36144.47
35524.91
34919.72
34328.45

4609608
4638941
4675810
4711741
4746772
4780939
4814273
4846808
4878571
4909591
4939894
4969506
4998450
5026749
5054425
5081497
5107987
5133911
5159288
5184136
5208469
5232304
5255655
5278538
5300964
5322948
5344502
5365637
5388592
5411108
5433199
5454874
5476146
5497025
5517521
5537643
5557402
5576805
5595863
5614583
5632974
5651044
5668800
5686250
5703400
5720259
5736832

-9965715
-9970667
-9963131
-9964069
-9964969
-9965834
-9966665
-9967466
-9968237
-9968980
-9969697
-9970388
-9971056
-9971701
-9972324
-9972927
-9973511
-9974076
-9974623
-9975153
-9975667
-9976165
-9976649
-9977118
-9977574
-9978016
-9978446
-9978864
-9977046
-9977483
-9977910
-9978324
-9978728
-9979121
-9979504
-9979878
-9980242
-9980596
-9980942
-9981280
-9981609
-9981930
-9982244
-9982550
-9982849
-9983142
-9983427

33750.65
33185.92
32633.83
32094.02
31566.11
31049.74
30544.57
30050.27
29566.53
29093.04
28629.51
28175.65
27731.21
27295.91
26869.5
26451.75
26042.41
25641.27
25248.1
24862.69
24484.84
24114.36
23751.05
23394.74
23045.23
22702.38
22366
22035.93
21712.03
21394.14
21082.12
20775.82
20475.11
20179.86
19889.94
19605.22
19325.58
19050.91
18781.09
18516.01
18255.56
17999.65
17748.17
17501.02
17258.1
17019.33
16784.61

5753126
5769147
5784902
5800396
5815636
5830626
5845372
5859879
5874153
5888199
5902021
5915623
5929011
5942189
5955161
5967931
5980504
5992883
6005072
6017075
6028896
6040538
6052004
6063299
6074424
6085384
6096182
6106821
6117303
6127631
6137809
6147839
6157724
6167467
6177069
6186534
6195864
6205061
6214128
6223067
6231881
6240571
6249139
6257588
6265920
6274136
6282240

-9983706
-9983979
-9984245
-9984506
-9984761
-9985010
-9985254
-9985492
-9985726
-9985955
-9986178
-9986397
-9986612
-9986822
-9987028
-9987230
-9987427
-9987621
-9987811
-9987997
-9988179
-9988358
-9988534
-9988706
-9988874
-9989040
-9989202
-9989362
-9989518
-9989671
-9989822
-9989970
-9990115
-9990258
-9990398
-9990535
-9990670
-9990803
-9990933
-9991061
-9991187
-9991310
-9991432
-9991551
-9991668
-9991783
-9991897

16553.86
16326.99
16103.91
15884.55
15668.84
15456.68
15248.02
15042.77
14840.86
14642.23
14446.82
14254.55
14065.36
13879.19
13695.98
13515.67
13338.21
13163.53
12991.59
12822.33
12655.7
12491.64
12330.12
12171.07
12014.46
11860.24
11708.36
11558.78
11411.46
11266.35
11123.41
10982.61
10843.91
10707.26
10572.63
10439.99
10309.29
10180.51
10053.61
9928.55
9805.306
9683.844
9564.132
9446.141
9329.84
9215.2
9102.192

6290231
6298114
6305888
6313557
6321121
6328584
6335945
6343207
6350372
6357441
6364416
6371297
6378088
6384788
6391400
6397925
6404365
6410720
6416992
6423182
6429292
6435323
6441275
6447151
6452952
6458678
6464330
6469910
6475420
6480859
6486229
6491531
6496766
6501935
6507040
6512080
6517057
6521972
6526825
6531619
6536352
6541028
6545645
6550205
6554710
6559158
6563553

-9992008
-9992118
-9992225
-9992331
-9992435
-9992538
-9992639
-9992738
-9992835
-9992931
-9993025
-9993118
-9993210
-9993299
-9993388
-9993475
-9993561
-9993645
-9993728
-9993810
-9993890
-9993969
-9994047
-9994124
-9994200
-9994274
-9994347
-9994420
-9994491
-9994561
-9994630
-9994698
-9994765
-9994831
-9994896
-9994960
-9995023
-9995085
-9995146
-9995207
-9995266
-9995325
-9995383
-9995440
-9995496
-9995551
-9995606

8990.789
8880.963
8772.688
8665.937
8560.685
8456.905
8354.575
8253.669
8154.164
8056.036
7959.264
7863.824
7769.695
7676.856
7585.286
7494.963
7405.869
7317.982
7231.285
7145.757
7061.381
6978.137
6896.009
6814.978
6735.027
6656.14
6578.299
6501.489
6425.693
6350.896
6277.083
6204.238
6132.346
6051.165
5971.162
5892.318
5814.614
5738.034
5662.559
5588.172
5514.856
5442.593
5371.368
5301.164
5231.965
5163.756
5096.521

6567893
6572181
6576416
6580600
6584733
6588815
6592849
6596834
6600770
6604659
6608502
6612298
6616049
6619756
6623418
6627036
6630611
6634144
6637635
6641085
6644494
6647863
6651192
6654483
6657734
6660948
6664123
6667262
6670364
6673430
6676461
6679456
6682417
6685338
6688221
6691065
6693873
6696643
6699376
6702074
6704737
6707364
6709957
6712517
6715043
6717536
6719996

-9995659
-9995712
-9995765
-9995816
-9995867
-9995917
-9995967
-9996015
-9996063
-9996111
-9996157
-9996204
-9996249
-9996294
-9996338
-9996382
-9996425
-9996467
-9996509
-9996550
-9996591
-9996631
-9996671
-9996710
-9996748
-9996787
-9996824
-9996861
-9996898
-9996934
-9996970
-9997005
-9997039
-9997079
-9997117
-9997155
-9997193
-9997230
-9997266
-9997302
-9997338
-9997372
-9997407
-9997441
-9997474
-9997507
-9997540

5030.245
4964.912
4900.51
4837.022
4774.435
4712.734
4651.907
4591.94
4532.819
4474.532
4417.066
4360.407
4304.544
4249.465
4195.158
4141.61
4088.811
4036.748
3985.411
3934.789
3884.871
3835.646
3787.104
3739.234
3692.027
3645.472
3599.559
3554.279
3509.623
3465.581
3422.143
3379.302
3337.047
3295.371
3254.264
3213.719
3173.726
3134.278
3095.366
3056.983
3019.12
2981.771
2944.928
2908.582
2872.727
2837.356
2802.461

6722425
6724821
6727187
6729523
6731828
6734103
6736349
6738565
6740754
6742914
6745046
6747152
6749230
6751281
6753307
6755306
6757280
6759229
6761153
6763053
6764928
6766780
6768608
6770413
6772196
6773956
6775693
6777409
6779104
6780777
6782429
6784060
6785671
6787262
6788834
6790385
6791917
6793430
6794925
6796401
6797858
6799298
6800719
6802124
6803510
6804880
6806233

-9997572
-9997603
-9997634
-9997665
-9997695
-9997725
-9997754
-9997783
-9997812
-9997840
-9997868
-9997895
-9997922
-9997948
-9997975
-9998001
-9998026
-9998051
-9998076
-9998100
-9998124
-9998148
-9998172
-9998195
-9998218
-9998240
-9998262
-9998284
-9998306
-9998327
-9998348
-9998369
-9998389
-9998409
-9998429
-9998448
-9998468
-9998487
-9998506
-9998524
-9998542
-9998560
-9998578
-9998596
-9998613
-9998630
-9998647

2768.036
2734.073
2700.567
2667.509
2634.894
2602.715
2570.966
2539.641
2508.733
2478.237
2448.146
2418.455
2389.157
2360.248
2331.721
2303.571
2275.793
2248.381
2221.33
2194.635
2168.291
2142.292
2116.634
2091.312
2066.322
2041.657
2017.315
1993.29
1969.577
1946.173
1923.073
1900.272
1877.767
1855.553
1833.626
1811.983
1787.902
1764.158
1740.745
1717.659
1694.896
1672.45
1650.316
1628.491
1606.97
1585.748
1564.821

6807570
6808890
6810193
6811481
6812753
6814010
6815251
6816477
6817688
6818885
6820067
6821234
6822388
6823527
6824653
6825765
6826863
6827949
6829021
6830081
6831128
6832162
6833184
6834193
6835191
6836177
6837151
6838113
6839064
6840003
6840932
6841849
6842756
6843652
6844537
6845412
6846275
6847126
6847967
6848796
6849614
6850422
6851218
6852005
6852780
6853546
6854301

-9998664
-9998680
-9998696
-9998712
-9998728
-9998743
-9998759
-9998774
-9998789
-9998804
-9998818
-9998832
-9998847
-9998861
-9998874
-9998888
-9998901
-9998915
-9998928
-9998940
-9998953
-9998966
-9998978
-9998990
-9999002
-9999014
-9999026
-9999038
-9999049
-9999060
-9999072
-9999083
-9999093
-9999104
-9999115
-9999125
-9999137
-9999148
-9999160
-9999171
-9999182
-9999193
-9999203
-9999214
-9999224
-9999234
-9999245

1544.185
1523.836
1503.769
1483.98
1464.466
1445.222
1426.244
1407.529
1389.073
1370.872
1352.923
1335.221
1317.763
1300.546
1283.567
1266.821
1250.305
1234.017
1217.953
1202.109
1186.483
1171.071
1155.871
1140.879
1126.092
1111.507
1097.123
1082.934
1068.94
1055.137
1041.521
1028.092
1014.846
1001.78
988.8918
976.179
963.639
951.2694
939.0677
927.0316
915.1587
903.4466
891.8932
880.4961
869.2531
858.1621
847.221

6855047
6855783
6856509
6857225
6857932
6858630
6859318
6859998
6860668
6861330
6861983
6862628
6863264
6863892
6864512
6865123
6865727
6866323
6866911
6867491
6868064
6868629
6869187
6869738
6870282
6870818
6871348
6871871
6872387
6872896
6873399
6873895
6874385
6874869
6875346
6875818
6876283
6876742
6877196
6877643
6878085
6878521
6878952
6879377
6879796
6880211
6880620

-9999255
-9999264
-9999274
-9999284
-9999293
-9999302
-9999311
-9999320
-9999329
-9999338
-9999347
-9999355
-9999364
-9999372
-9999380
-9999388
-9999396
-9999404
-9999412
-9999420
-9999427
-9999435
-9999442
-9999449
-9999456
-9999463
-9999470
-9999477
-9999484
-9999491
-9999497
-9999504
-9999510
-9999516
-9999523
-9999529
-9999535
-9999541
-9999547
-9999552
-9999558
-9999564
-9999569
-9999575
-9999580
-9999586
-9999591

836.4275
825.7796
815.2753
804.9125
794.6892
784.6035
774.6534
764.837
755.1524
745.5978
736.1714
726.8713
717.6957
708.643
699.7113
690.8991
682.2046
673.6261
665.1621
656.8109
648.571
640.4408
632.4188
624.5035
616.6933
608.9868
601.3826
593.8792
586.4753
579.1694
571.9602
564.8464
557.8265
550.8994
544.0637
537.3181
530.6615
524.0925
517.61
511.2128
504.8996
498.6693
492.5209
486.453
480.4647
474.5549
468.7224

6881024
6881422
6881816
6882204
6882588
6882967
6883341
6883710
6884075
6884435
6884790
6885141
6885487
6885830
6886167
6886501
6886830
6887155
6887477
6887794
6888107
6888416
6888721
6889023
6889320
6889614
6889905
6890192
6890475
6890754
6891030
6891303
6891572
6891838
6892101
6892360
6892617
6892870
6893120
6893366
6893610
6893851
6894089
6894323
6894555
6894785
6895011

-9999596
-9999601
-9999606
-9999611
-9999616
-9999621
-9999626
-9999631
-9999635
-9999640
-9999645
-9999649
-9999654
-9999658
-9999662
-9999666
-9999671
-9999675
-9999679
-9999683
-9999687
-9999691
-9999695
-9999699
-9999702
-9999706
-9999710
-9999713
-9999717
-9999720
-9999724
-9999727
-9999731
-9999734
-9999737
-9999741
-9999744
-9999747
-9999750
-9999753
-9999756
-9999759
-9999762
-9999765
-9999768
-9999771
-9999774

462.9662
457.2852
451.6784
446.1448
440.6834
435.2931
429.9731
424.7223
419.5398
414.4247
409.376
404.3928
399.4743
394.6195
389.8275
385.0976
380.4289
375.8205
371.2716
366.7814
362.3491
357.9739
353.655
349.3918
345.1833
341.0289
336.9279
332.8794
328.8829
324.9376
321.0428
317.1978
313.4019
309.6545
305.955
302.3027
298.6969
295.137
291.6224
288.1525
284.7268
281.3445
278.0051
274.7081
271.4528
268.2388
265.0654

6895234
6895455
6895673
6895889
6896101
6896311
6896519
6896724
6896927
6897127
6897324
6897520
6897712
6897903
6898091
6898277
6898461
6898642
6898821
6898998
6899173
6899346
6899517
6899686
6899852
6900017
6900180
6900340
6900499
6900656
6900811
6900964
6901115
6901265
6901413
6901558
6901703
6901845
6901986
6902125
6902263
6902398
6902533
6902665
6902796
6902926
6903054

-9999776
-9999779
-9999782
-9999785
-9999787
-9999790
-9999792
-9999795
-9999797
-9999800
-9999802
-9999805
-9999807
-9999809
-9999812
-9999814
-9999816
-9999819
-9999821
-9999823
-9999825
-9999827
-9999829
-9999831
-9999833
-9999835
-9999837
-9999839
-9999841
-9999843
-9999845
-9999847
-9999849
-9999851
-9999852
-9999854
-9999856
-9999858
-9999859
-9999861
-9999863
-9999864
-9999866
-9999867
-9999869
-9999871
-9999872

261.9321
258.8384
255.7838
252.7677
249.7896
246.849
243.9454
241.0783
238.2472
235.4517
232.6913
229.9654
227.2737
224.6157
221.991
219.399
216.8394

6903180
6903305
6903429
6903551
6903671
6903790
6903908
6904025
6904140
6904253
6904366
6904477
6904586
6904695
6904802
6904908
6905013

-9999874
-9999875
-9999877
-9999878
-9999879
-9999881
-9999882
-9999884
-9999885
-9999886
-9999888
-9999889
-9999890
-9999892
-9999893
-9999894
-9999895

Month
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
32
33
34
35
36
37
38
39
40
41
42
43
44
45

Monthly Production Rates BOPD

Top 10% 75-90%
60-75%
895.8688 799.6977 636.3036
791.1542 539.7709 440.3441
639.4016 416.5885 349.3141
529.882 355.4438 309.7162
469.8898 313.6509 293.7048
410.0022 281.1897 254.8834
383.0512 272.3112 234.9963
364.3828 257.6555 215.3116
348.0385 248.076 194.6359
321.2887 227.4334 192.0743
305.6768 221.1504 177.3379
296.0512 205.5586 169.7452
279.8488 197.4165 167.8668
264.3752 189.6344 156.678
267.4197 177.2736 156.283
258.4208 170.1409 150.8562
259.1496 163.576 149.8135
255.3221 159.1246 141.6469
233.7032 149.7486 132.0347
229.9673
143.53 139.5182
215.9292 137.7881 135.5877
215.0482 131.8296 128.4569
213.0776 129.8322 122.1947
210.9697 131.8219 119.5011
200.6973 126.3545 114.2283
187.0386 123.0875 113.5988
174.8518 112.5988 107.0827
158.5768 109.8692 100.1614
162.3904 120.4551 101.0515
172.258 98.56487 101.3067
162.1894 93.28459 100.5093
144.4042 90.79255 103.9376
153.9858 92.64327 106.3513
136.2823 92.4398 107.6992
106.652 92.30066 102.4029
121.8578 94.76053 96.81577
120.5865 95.99111 102.2275
148.2984 89.56556 101.8727
139.267 101.5124 101.9905
130.8165 102.7093 96.12334
126.3237 95.45134 85.58039
129.6048 96.6988 86.56119
121.6129 105.2934 97.12236
126.8065 78.51613 83.32797
46.76667 84.19186

Monthly Production Rates Bbls

Top 10% 75-90%
60-75%
27001.49 24102.89 19178.19
23845.39 16268.7 13271.97
19271.56 12555.98 10528.33
15970.64 10713.08 9334.847
14162.48 9453.438 8852.262
12357.47 8475.058 7682.184
11545.16 8207.459 7082.79
10982.5 7765.736 6489.493
10489.88 7477.012 5866.326
9683.641 6854.842 5789.118
9213.097 6665.472 5344.964
8922.984 6195.535 5116.12
8434.643 5950.133 5059.506
7968.27 5715.582 4722.275
8060.031 5343.027 4710.371
7788.802 5128.048 4546.805
7810.77 4930.182 4515.379
7695.409 4796.015 4269.236
7043.816 4513.422 3979.527
6931.213 4325.995 4205.079
6508.107 4152.932 4086.614
6481.553 3973.345 3871.692
6422.159 3913.143 3682.948
6358.627 3973.111 3601.763
6049.017 3808.325 3442.841
5637.344 3709.857 3423.869
5270.034 3393.728 3227.474
4779.504 3311.457 3018.866
4894.448 3630.517 3045.692
5191.857 2970.745 3053.383
4888.388 2811.598 3029.35
4352.344 2736.487 3132.678
4641.131 2792.268 3205.428
4107.549 2786.136 3246.054
3214.491 2781.942 3086.425
3672.793 2856.082 2918.027
3634.477 2893.172 3081.137
4469.713 2699.506 3070.442
4197.508 3059.583 3073.992
3942.809 3095.658 2897.157
3807.395 2876.904 2579.393
3906.29 2914.502 2608.954
3665.413 3173.544 2927.268
3821.946 2366.476 2511.505
0 1409.547 2537.543

46
47
48
49
50
51
52
53
54

47.77419
44.16667
44.58065
32.87097
42.63333
42.41935
40.7
43.5
40.55

102.2934
97.89329
91.26006
74.05241
73.1847
80.73654
67.39877
62.62473
29.29101

0
0
0
0
0
0
0
0
0

1439.914
1331.183
1343.661
990.731
1284.969
1278.519
1226.698
1311.09
1222.177

3083.122
2950.504
2750.578
2231.94
2205.787
2433.399
2031.399
1887.509
882.8309

Annual Cumulative Production

Top 10% 75-90%
60-75%
173446.3 124735.2 104536.6
87503.4 56714.93 51251.2
56698.9 37589.14 37830.09
28603.65 34071.6

Years
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

Percent of Total
Production
25.832%
10.033%
6.793%
5.423%
4.348%
3.732%
3.282%
2.938%
2.876%
2.425%
2.243%
2.089%
1.956%
1.841%
1.740%
1.650%
1.698%
1.489%
1.399%
1.315%
1.239%
1.170%
1.107%
1.050%
0.998%
1.025%
0.886%
0.831%
0.780%
0.734%

Total Production given by Curve

Top 10% 75-90%
60-75%
671434.2 482866.9 404675.4
872168.9 565292.4 510833.9
834646.7 553338 556884.8
527418.8 628241.5

Annual Production BBls

Top 10%
75-90%
60-75%
$173,446.29 $124,735.19 $104,536.59
$67,363.98 $48,445.31 $40,600.47
$45,611.61 $32,801.93 $27,490.25
$36,414.08 $26,187.46 $21,946.87
$29,196.39 $20,996.80 $17,596.75
$25,060.86 $18,022.71 $15,104.26
$22,038.41 $15,849.09 $13,282.61
$19,723.80 $14,184.52 $11,887.59
$19,308.43 $13,885.80 $11,637.25
$16,283.48 $11,710.39
$9,814.10
$15,059.88 $10,830.42
$9,076.63
$14,023.76 $10,085.29
$8,452.16
$13,134.01
$9,445.42
$7,915.91
$12,360.87
$8,889.41
$7,449.94
$11,682.24
$8,401.37
$7,040.92
$11,081.31
$7,969.21
$6,678.74
$11,401.44
$8,199.43
$6,871.68
$9,996.39
$7,188.98
$6,024.85
$9,394.42
$6,756.07
$5,662.05
$8,830.90
$6,350.81
$5,322.41
$8,320.46
$5,983.72
$5,014.76
$7,857.12
$5,650.50
$4,735.51
$7,435.70
$5,347.44
$4,481.52
$7,051.70
$5,071.29
$4,250.08
$6,701.16
$4,819.19
$4,038.81
$6,882.08
$4,949.30
$4,147.85
$5,948.49
$4,277.90
$3,585.17
$5,579.34
$4,012.42
$3,362.69
$5,240.32
$3,768.61
$3,158.36
$4,928.75
$3,544.55
$2,970.57

50%
$75,868.78
$29,466.32
$19,951.40
$15,928.23
$12,771.07
$10,962.11
$9,640.03
$8,627.57
$8,445.88
$7,122.71
$6,587.48
$6,134.26
$5,745.07
$5,406.89
$5,110.04
$4,847.18
$4,987.21
$4,372.61
$4,109.30
$3,862.81
$3,639.53
$3,436.86
$3,252.52
$3,084.55
$2,931.22
$3,010.35
$2,601.99
$2,440.51
$2,292.22
$2,155.93

Assumptions
Price of Oil
85
Ad-Valorem
0
Production Tax 0.05
Extraction Tax 0.065
Conservation0.001875
Tax
Lease Operating0.0775
Expenses
LOE/Month 17337.44
Capital Expenses
########
Royalty
17%

Price of Oil
65
Group
50%
Ad-Valorem
0
Production Tax
$0
Extraction Tax
$0
Conservation Tax
$0
Lease Operating Expenses
LOE/Month 17337.44004
Capital Expenses
$10,000,000.00
Royalty
17%

Average
Annual
Production

Year
0
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

0
75868.77553
29466.31508
19951.40452
15928.22505
12771.06734
10962.10803
9640.02865
8627.573666
8445.884114
7122.71149
6587.484135
6134.263135
5745.070627
5406.886224
5110.037299
4847.180845
4987.211816
4372.61455
4109.303462
3862.808049
3639.529418
3436.855742
3252.521774
3084.552665
2931.21908
3010.354656
2601.985855
2440.511936
2292.217011

Cumulative
Average
Production
Revenue
0
0
$4,931,470.4092 75868.77553
$1,915,310.4801 105335.0906
$1,296,841.2941 125286.4951
$1,035,334.6281 141214.7202
$830,119.3771
153985.7875
$712,537.0221
164947.8955
$626,601.8622
174587.9242
$560,792.2883
183215.4979
$548,982.4674
191661.382
$462,976.2468
198784.0935
$428,186.4688
205371.5776
$398,727.1038
211505.8407
$373,429.5908
217250.9114
$351,447.6045
222657.7976
$332,152.4244
227767.8349
$315,066.7549
232615.0157
$324,168.7681
237602.2275
$284,219.9457
241974.8421
$267,104.7250
246084.1456
$251,082.5232
249946.9536
$236,569.4122
253586.483
$223,395.6232
257023.3388
$211,413.9153
260275.8605
$200,495.9233
263360.4132
$190,529.2402
266291.6323
$195,673.0526
269301.9869
$169,129.0806
271903.9728
$158,633.2758
274344.4847
$148,994.1057
276636.7017

30

2155.931287

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

207.859659
80.72963035
54.66138226
43.63897273
34.98922559
30.03317269
26.4110374
23.63718813
23.13940853
19.51427805
18.04790174
16.80620037
15.73991953
14.81338691
14.00010219
13.27994752
13.66359402
11.97976589
11.25836565
10.58303575
9.971313475
9.416043128
8.911018559
8.45082922
8.030737205
8.247547003
7.128728369
6.686334071
6.280046607
5.906661061

$140,135.5337

278792.633

Capex
(Drilling and Completion
Costs)
$10,000,000.00

LOE
$531,081.43
$206,264.21
$139,659.83
$111,497.58
$89,397.47
$76,734.76
$67,480.20
$60,393.02
$59,121.19
$49,858.98
$46,112.39
$42,939.84
$40,215.49
$37,848.20
$35,770.26
$33,930.27
$34,910.48
$30,608.30
$28,765.12
$27,039.66
$25,476.71
$24,057.99
$22,767.65
$21,591.87
$20,518.53
$21,072.48
$18,213.90
$17,083.58
$16,045.52

Total of Production
& Extraction Taxes
255820.0275
99356.73115
67273.64213
53707.98383
43062.44269
36962.85802
32504.9716
29091.09996
28478.4655
24016.8928
22212.17307
20683.96851
19371.66002
18231.34449
17230.40702
16344.08791
16816.25484
14743.90968
13856.05761
13024.90589
12272.03826
11588.64795
10967.09686
10400.72602
9883.704335
10150.53961
8773.571054
8229.101184
7729.069235

Extraction Taxes
(if BOPD>30)
320545.5766
124495.1812
84294.68411
67296.75083
53957.75951
46314.90643
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Royalty
838350
2504.637
1695.869
1353.899
1085.541
931.7792
819.4024
733.3438
717.9001
605.4305
559.9362
521.4124
488.331
459.5853
434.3532
412.0104
423.913
371.6722
349.2908
328.3387
309.36
292.1327
276.4644
262.187
249.1536
255.8801
221.1688
207.4435
194.8384

$15,091.52

7269.530809

0 183.2542

IRR
NPV

4%
($2,158,166.27)

Undiscounted

Operating Profit
(Undiscounted) Cumulative Profit (Undiscounted)
-$10,000,000.00
-$10,000,000.00
$2,985,673.41
-$7,014,326.59
$1,482,689.73
-$5,531,636.87
$1,003,917.27
-$4,527,719.60
$801,478.42
-$3,726,241.18
$642,616.16
-$3,083,625.02
$551,592.72
-$2,532,032.30
$525,797.29
-$2,006,235.01
$470,574.83
-$1,535,660.18
$460,664.91
-$1,074,995.27
$388,494.94
-$686,500.32
$359,301.97
-$327,198.35
$334,581.88
$7,383.53
$313,354.11
$320,737.63
$294,908.47
$615,646.10
$278,717.40
$894,363.51
$264,380.39
$1,158,743.90
$272,018.12
$1,430,762.02
$238,496.06
$1,669,258.08
$224,134.25
$1,893,392.33
$210,689.62
$2,104,081.95
$198,511.31
$2,302,593.26
$187,456.85
$2,490,050.11
$177,402.70
$2,667,452.81
$168,241.14
$2,835,693.96
$159,877.85
$2,995,571.80
$164,194.15
$3,159,765.95
$141,920.44
$3,301,686.39
$133,113.15
$3,434,799.54
$125,024.68
$3,559,824.22

LOE
$0.00
$482,801.30
$170,466.29
$104,928.50
$76,154.34
$55,508.80
$43,314.77
$34,628.01
$28,173.79
$25,073.16
$19,222.80
$16,162.11
$13,681.96
$11,649.00
$9,966.61
$8,563.12
$7,384.21
$6,906.85
$5,505.17
$4,703.33
$4,019.27
$3,442.68
$2,955.43
$2,542.65
$2,192.13
$1,893.78
$1,768.10
$1,389.31
$1,184.63
$1,011.50

Total
Production
Based Taxes Total Extraction Taxes
$0.00
$0.00
$232,563.66
$291,405.07
$82,113.00
$102,888.58
$50,543.68
$63,331.84
$36,683.28
$45,964.59
$26,738.39
$33,503.52
$20,864.57
$26,143.56
$16,680.19
$0.00
$13,571.21
$0.00
$12,077.65
$0.00
$9,259.55
$0.00
$7,785.23
$0.00
$6,590.55
$0.00
$5,611.28
$0.00
$4,800.88
$0.00
$4,124.82
$0.00
$3,556.95
$0.00
$3,327.01
$0.00
$2,651.82
$0.00
$2,265.58
$0.00
$1,936.07
$0.00
$1,658.33
$0.00
$1,423.62
$0.00
$1,224.79
$0.00
$1,055.94
$0.00
$912.23
$0.00
$851.69
$0.00
$669.23
$0.00
$570.63
$0.00
$487.24
$0.00

$117,591.23

$3,677,415.45

$864.87

$416.61

$0.00

Discounted @10% annualy

Royalty
$0.00
$762,136.34
$2,069.95
$1,274.13
$924.73
$674.04
$525.97
$420.48
$342.11
$304.46
$233.42
$196.25
$166.14
$141.45
$121.02
$103.98
$89.67
$83.87
$66.85
$57.11
$48.81
$41.80
$35.89
$30.88
$26.62
$23.00
$21.47
$16.87
$14.38
$12.28

Operating Profit
Discounted
@10%
Cumulative Profit
-$10,000,000.00
-$10,000,000.00
$2,714,248.55
-$6,376,660.54
$1,225,363.41
-$4,571,600.72
$754,257.90
-$3,401,742.75
$547,420.54
-$2,545,072.87
$399,014.08
-$1,914,688.53
$311,359.71
-$1,429,266.22
$269,817.15
-$1,029,515.78
$219,526.63
-$716,396.81
$195,366.89
-$455,902.93
$149,781.62
-$264,675.59
$125,933.15
-$114,681.03
$106,608.10
$2,352.62
$90,767.52
$92,906.27
$77,658.62
$162,118.86
$66,722.73
$214,103.51
$57,536.88
$252,176.43
$53,817.33
$283,068.64
$42,895.61
$300,230.74
$36,647.74
$309,584.78
$31,317.67
$312,758.37
$26,824.95
$311,150.74
$23,028.32
$305,892.63
$19,812.01
$297,896.22
$17,080.78
$287,895.52
$14,756.09
$276,479.29
$13,776.78
$265,121.59
$10,825.36
$251,844.99
$9,230.51
$238,180.51
$7,881.48
$224,409.21

$10.50

$6,738.98

$210,747.36

$85 Oil

$100 Oil

$100 Oil

$125 Oil

65
85
100
125

10%
75%
60%
50%

Group
Top 10%
75%-90%
60%-75%
Average

$65
$6,544,147
$2,204,501
$392,983
-$2,158,166

NPV
$85
$100
$12,090,125
$16,249,608
$6,213,560
$9,220,355
$3,757,320
$6,280,572
$298,380
$2,140,790

$125
$23,182,081
$14,231,678
$10,485,993
$5,211,473

$65
31.15%
16.41%
11.09%
4.43%

IRR
$85
52.29%
29.80%
21.36%
10.82%

IRR
$100
69.08%
40.89%
30.02%
16.19%

$125
98.02%
60.54%
45.70%
26.16%