Thanks Tgolds. As Kegman was mentioning, the revenue generated by Sarqala before the halt in production was made by selling to the domestic market at approx. 50% of Brent ( all revenue to WZR ). The spreadsheet is based on the original PSC ( and apparently that has been amended?). I'm not sure how the new agreement breaks down, however I believe it should be similar. I have done one for Kurdamir as well ( which will generate slightly more revenue, based on the existing PSC ). They're planning on ramping up production on Sarqala to ~8000 bbl/day in the 2nd half of 2013, and Kurdamir should add another 5-10000 bbl/day in revenue. Here's to hoping revenue can keep up relatively close to cash burn.