Here is  a revised spreadsheet with the requested changes made from our last meeting. Please review the last page of the spreadsheet as it is the Summary Page. Please let me know if any additional changes are required before our 1:30 pm meeting today in Houston and Conference Call to Omaha. Thank you.

Terry Kowalke