After Seventh Run

[ConsolidationCalculation.git] / A2KRUN3.PRN

1,2000,0,26,36,"FIELD GROSS INCOME",10,0,0,"USA"
"OILPROD"," OILPRC"," OILREV","GASPROD"," GASPRC"," GASREV","OV1PROD"," OV1PRC"," OV1REV","OV2PROD"," OV2PRC"," OV2REV","OV3PROD"," OV3PRC"," OV3REV","OV4PROD"," OV4PRC"," OV4REV","OV5PROD"," OV5PRC"," OV5REV","OV6PROD"," OV6PRC"," OV6REV","OV7PROD"," OV7PRC"," OV7REV","OV8PROD"," OV8PRC"," OV8REV","OV9PROD"," OV9PRC"," OV9REV","OV0PROD"," OV0PRC"," OV0REV"
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
3.74909,19.10174,71.61414,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
7.498181,19.48378,146.0929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
7.498181,19.87345,149.0147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
12.49818,20.72145,258.9805,0,0,0,0,0,0,3.001775,3.941568,11.8317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
25.49818,21.48724,547.8855,0,0,0,0,0,0,10.80639,4.0204,43.44601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
23.99854,21.96867,527.2161,0,0,0,0,0,0,10.80639,4.100808,44.31493,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
22.79884,22.45521,511.9527,0,0,0,0,0,0,10.80639,4.182824,45.20123,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
19.13907,22.91638,438.5981,0,0,0,0,0,0,9.185431,4.26648,39.18946,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
16.07625,23.38657,375.9685,0,0,0,0,0,0,7.807617,4.35181,33.97727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
13.51125,23.86596,322.4591,0,0,0,0,0,0,6.636474,4.438846,29.45829,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
11.36172,24.35473,276.7115,0,0,0,0,0,0,5.641003,4.527623,25.54034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
9.559178,24.85304,237.5747,0,0,0,0,0,0,4.794853,4.618176,22.14348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
8.046678,25.36109,204.0725,0,0,0,0,0,0,4.075624,4.710539,19.19839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
6.776777,25.87906,175.3766,0,0,0,0,0,0,3.464281,4.80475,16.645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
5.709941,26.40715,150.7833,0,0,0,0,0,0,2.944639,4.900845,14.43122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
4.169105,27.13668,113.1357,0,0,0,0,0,0,2.502943,4.998862,12.51187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
3.543739,27.67941,98.08861,0,0,0,0,0,0,2.127502,5.098839,10.84779,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
3.012178,28.233,85.04282,0,0,0,0,0,0,1.808376,5.200816,9.405031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
2.560352,28.79766,73.73215,0,0,0,0,0,0,1.53712,5.304832,8.154163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
2.176299,29.37361,63.92576,0,0,0,0,0,0,1.306552,5.410929,7.069661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
1.849854,29.96109,55.42364,0,0,0,0,0,0,1.110569,5.519147,6.129394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
1.572376,30.56031,48.0523,0,0,0,0,0,0,.9439837,5.62953,5.314184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
1.33652,31.17151,41.66135,0,0,0,0,0,0,.8023862,5.742121,4.607399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
2,2000,0,26,25,"EQUIVALENT INCOME AND OPERATING EXPENSES",10,0,0,"USA"
"EQUPRODVOL","EQUPROD"," EQUPRC"," EQUREV","    OX1","    OX2","    OX3","    OX4","    OX5","    OX6","    OX7","    OX8","    OX9","    OX0","    O11","    O12","    O13","    O14","    O15","    O16","    O17","    O18","    O19","    O20","TOTOPEX"
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
3.74909,3.74909,19.10174,71.61414,5.25,11.24727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.49727
7.498181,7.498181,19.48378,146.0929,5.25,22.49455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27.74455
7.498181,7.498181,19.87345,149.0147,5.25,22.49455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27.74455
12.99848,13.06917,20.72145,270.8122,9.25,25.23205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34.48205
27.29925,27.52013,21.48724,591.3315,13.25,32.34955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45.59955
25.79961,26.01573,21.96867,571.531,13.25,27.85064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41.10064
24.59991,24.81179,22.45521,557.1539,13.25,24.2515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37.5015
20.66998,20.84917,22.91638,477.7875,13.25,19.89395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.14395
17.37753,17.52911,23.38657,409.9457,13.25,16.334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.584
14.61733,14.74558,23.86596,351.9174,13.25,13.42321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26.67321
12.30188,12.4104,24.35473,302.2519,13.25,11.04118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24.29118
10.35832,10.45016,24.85304,259.7182,13.25,9.090163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.34016
8.725949,8.803679,25.36109,223.2709,13.25,7.490767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20.74077
7.354158,7.419961,25.87906,192.0216,13.25,6.178453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.42845
6.200715,6.25643,26.40715,165.2145,13.25,5.100727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18.35073
4.586263,4.630173,27.13668,125.6475,8,2.282585,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.28259
3.898324,3.935647,27.67941,108.9364,8,1.940197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.940197
3.313575,3.3453,28.233,94.44785,8,1.649168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.649168
2.816539,2.843506,28.79766,81.88631,8,1.401793,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.401793
2.394058,2.41698,29.37361,70.99542,8,1.191524,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.191525
2.034949,2.054432,29.96109,61.55304,8,1.012795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.012794
1.729707,1.746268,30.56031,53.36648,8,.8608758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.860876
1.470251,1.484328,31.17151,46.26875,4,.7317445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.731745
3,2000,0,26,6,"EXPLORATION CAPITAL",10,0,0,"USA"
"    GEO","    EDH","    EDS","    ADH","    ASC"," TOTEXP"
3.75,0,1.5,0,0,5.25
6,0,9.75,0,0,15.75
0,0,12,0,0,12
0,0,0,0,0,0
0,0,0,0,0,0
0,0,0,0,0,0
0,0,0,0,0,0
0,0,0,0,0,0
0,0,0,0,0,0
0,0,0,0,0,0
0,0,0,0,0,0
0,0,0,0,0,0
0,0,0,0,0,0
0,0,0,0,0,0
0,0,0,0,0,0
0,0,0,0,0,0
0,0,0,0,0,0
0,0,0,0,0,0
0,0,0,0,0,0
0,0,0,0,0,0
0,0,0,0,0,0
0,0,0,0,0,0
0,0,0,0,0,0
0,0,0,0,0,0
0,0,0,0,0,0
0,0,0,0,0,0
4,2000,0,26,7,"DEVELOPMENT CAPITAL",10,0,0,"USA"
"    DNP","    DVP","    PLF","    FCL","    TRN","    EOR"," TOTDEV"
0,0,0,0,0,0,0
0,15,0,0,0,0,15
0,15,0,11.25,3.75,0,30
0,27.5,5,18.75,3.75,0,55
0,20,10,15,0,0,45
0,10,20,20,9,0,59
0,0,5,10,6,0,21
0,0,0,0,0,0,0
0,0,0,0,0,0,0
0,0,0,0,0,0,0
0,0,0,0,0,0,0
0,0,0,0,0,0,0
0,0,0,0,0,0,0
0,0,0,0,0,0,0
0,0,0,0,0,0,0
0,0,0,0,0,0,0
0,0,0,0,0,0,0
0,0,0,0,0,0,0
0,0,0,0,0,0,0
0,0,0,0,0,0,0
0,0,0,0,0,0,0
0,0,0,0,0,0,0
0,0,0,0,0,0,0
0,0,0,0,0,0,0
0,0,0,0,0,0,0
0,0,0,0,0,0,0
5,2000,0,26,20,"TOTAL CAPITAL EXPENDITURES",10,0,0,"USA"
"SIGBONS","DISBONS","PROBONS","    BNS","    LSE","    REN"," TOTEXP"," TOTDEV","    CP1","    CP2","    CP3","    CP4","    CP5","    CP6","    CP7","    CP8","    CP9","    ABN","    AB1"," TOTCAP"
0,0,0,0,0,0,5.25,0,0,0,0,0,0,0,0,0,0,0,0,5.25
0,0,0,0,0,0,15.75,15,3.75,0,0,0,0,0,0,0,0,0,0,34.5
0,0,0,0,0,0,12,30,0,0,0,0,0,0,0,0,0,0,0,42
0,0,0,0,0,0,0,55,0,3.75,0,0,0,0,0,0,0,0,0,58.75
0,0,0,0,0,0,0,45,0,0,0,0,0,0,0,0,0,0,0,45
0,0,0,0,0,0,0,59,0,0,0,0,0,0,0,0,0,0,0,59
0,0,0,0,0,0,0,21,0,0,0,0,0,0,0,0,0,0,0,21
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
12,2000,1,26,15,"REV",8,1,0,"USA"
" PROD"," PRIC","  INC","  ","  ","  ","  ","  "," DEDT"," INDE"," RATE"," GROS","  LCF","  NET","LCFCLNG"
0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
0,0,71.61414,0,0,0,0,0,0,71.61414,100,71.61414,0,71.61414,0
0,0,146.0929,0,0,0,0,0,0,146.0929,100,146.0929,0,146.0929,0
0,0,149.0147,0,0,0,0,0,0,149.0147,100,149.0147,0,149.0147,0
0,0,270.8122,0,0,0,0,0,0,270.8122,100,270.8122,0,270.8122,0
0,0,591.3315,0,0,0,0,0,0,591.3315,100,591.3315,0,591.3315,0
0,0,571.531,0,0,0,0,0,0,571.531,100,571.531,0,571.531,0
0,0,557.1539,0,0,0,0,0,0,557.1539,100,557.1539,0,557.1539,0
0,0,477.7875,0,0,0,0,0,0,477.7875,100,477.7875,0,477.7875,0
0,0,409.9457,0,0,0,0,0,0,409.9457,100,409.9457,0,409.9457,0
0,0,351.9174,0,0,0,0,0,0,351.9174,100,351.9174,0,351.9174,0
0,0,302.2519,0,0,0,0,0,0,302.2519,100,302.2519,0,302.2519,0
0,0,259.7182,0,0,0,0,0,0,259.7182,100,259.7182,0,259.7182,0
0,0,223.2709,0,0,0,0,0,0,223.2709,100,223.2709,0,223.2709,0
0,0,192.0216,0,0,0,0,0,0,192.0216,100,192.0216,0,192.0216,0
0,0,165.2145,0,0,0,0,0,0,165.2145,100,165.2145,0,165.2145,0
0,0,125.6475,0,0,0,0,0,0,125.6475,100,125.6475,0,125.6475,0
0,0,108.9364,0,0,0,0,0,0,108.9364,100,108.9364,0,108.9364,0
0,0,94.44785,0,0,0,0,0,0,94.44785,100,94.44785,0,94.44785,0
0,0,81.88631,0,0,0,0,0,0,81.88631,100,81.88631,0,81.88631,0
0,0,70.99542,0,0,0,0,0,0,70.99542,100,70.99542,0,70.99542,0
0,0,61.55304,0,0,0,0,0,0,61.55304,100,61.55304,0,61.55304,0
0,0,53.36649,0,0,0,0,0,0,53.36649,100,53.36649,0,53.36649,0
0,0,46.26875,0,0,0,0,0,0,46.26875,100,46.26875,0,46.26875,0
12,2000,2,26,15,"ROY",8,1,0,"USA"
" PROD"," PRIC","  INC","  ","  ","  ","  ","  "," DEDT"," INDE"," RATE"," GROS","  LCF","  NET","LCFCLNG"
0,0,0,0,0,0,0,0,0,0,15,0,0,0,0
0,0,0,0,0,0,0,0,0,0,15,0,0,0,0
0,0,0,0,0,0,0,0,0,0,15,0,0,0,0
0,0,71.61414,0,0,0,0,0,0,71.61414,15,10.74212,0,10.74212,0
0,0,146.0929,0,0,0,0,0,0,146.0929,15,21.91394,0,21.91394,0
0,0,149.0147,0,0,0,0,0,0,149.0147,15,22.35221,0,22.35221,0
0,0,270.8122,0,0,0,0,0,0,270.8122,15,40.62183,0,40.62183,0
0,0,591.3315,0,0,0,0,0,0,591.3315,15,88.69972,0,88.69972,0
0,0,571.531,0,0,0,0,0,0,571.531,15,85.72965,0,85.72965,0
0,0,557.1539,0,0,0,0,0,0,557.1539,15,83.57308,0,83.57308,0
0,0,477.7875,0,0,0,0,0,0,477.7875,15,71.66813,0,71.66813,0
0,0,409.9457,0,0,0,0,0,0,409.9457,15,61.49186,0,61.49186,0
0,0,351.9174,0,0,0,0,0,0,351.9174,15,52.78761,0,52.78761,0
0,0,302.2519,0,0,0,0,0,0,302.2519,15,45.33778,0,45.33778,0
0,0,259.7182,0,0,0,0,0,0,259.7182,15,38.95773,0,38.95773,0
0,0,223.2709,0,0,0,0,0,0,223.2709,15,33.49063,0,33.49063,0
0,0,192.0216,0,0,0,0,0,0,192.0216,15,28.80325,0,28.80325,0
0,0,165.2145,0,0,0,0,0,0,165.2145,15,24.78217,0,24.78217,0
0,0,125.6475,0,0,0,0,0,0,125.6475,15,18.84713,0,18.84713,0
0,0,108.9364,0,0,0,0,0,0,108.9364,15,16.34046,0,16.34046,0
0,0,94.44785,0,0,0,0,0,0,94.44785,15,14.16718,0,14.16718,0
0,0,81.88631,0,0,0,0,0,0,81.88631,15,12.28295,0,12.28295,0
0,0,70.99542,0,0,0,0,0,0,70.99542,15,10.64931,0,10.64931,0
0,0,61.55304,0,0,0,0,0,0,61.55304,15,9.232955,0,9.232955,0
0,0,53.36649,0,0,0,0,0,0,53.36649,15,8.004972,0,8.004972,0
0,0,46.26875,0,0,0,0,0,0,46.26875,15,6.940312,0,6.940312,0
8,2000,0,26,10,"DEPRECIATION SCHEDULE - INCOME TAX",10,1,0,"USA"
"BASEREN","BASEEXP","BASEDEV","BASEOTH","BASETOT","  OPREN","  OPEXP","  OPDEV","  OPOTH","  OPTOT"
0,5.25,0,0,5.25,0,0,0,0,0
0,15.75,15,3.75,34.5,0,0,0,0,0
0,12,30,0,42,0,0,0,0,0
0,0,55,3.75,58.75,0,5.5,16.66667,1.25,23.41667
0,0,45,0,45,0,5.5,24.16667,1.25,30.91667
0,0,59,0,59,0,5.5,34,1.25,40.75
0,0,21,0,21,0,5.5,37.5,1.25,44.25
0,0,0,0,0,0,5.5,37.5,1.25,44.25
0,0,0,0,0,0,5.5,37.5,1.25,44.25
0,0,0,0,0,0,0,20.83333,0,20.83333
0,0,0,0,0,0,0,13.33333,0,13.33333
0,0,0,0,0,0,0,3.5,0,3.5
0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0
12,2000,3,26,15,"TAX",8,1,0,"USA"
" PROD"," PRIC","  INC","  ROY","  OPX","  DPR","  ","  "," DEDT"," INDE"," RATE"," GROS","  LCF","  NET","LCFCLNG"
0,0,0,0,0,0,0,0,0,0,65,0,0,0,0
0,0,0,0,0,0,0,0,0,0,65,0,0,0,0
0,0,0,0,0,0,0,0,0,0,65,0,0,0,0
0,0,71.61414,10.74212,16.49727,23.41667,0,0,50.65606,20.95808,65,13.62276,0,13.62276,0
0,0,146.0929,21.91394,27.74455,30.91667,0,0,80.57515,65.51776,65,42.58654,0,42.58654,0
0,0,149.0147,22.35221,27.74455,40.75,0,0,90.84676,58.16797,65,37.80918,0,37.80918,0
0,0,270.8122,40.62183,34.48205,44.25,0,0,119.3539,151.4583,65,98.44788,0,98.44788,0
0,0,591.3315,88.69972,45.59955,44.25,0,0,178.5493,412.7822,65,268.3084,0,268.3084,0
0,0,571.531,85.72965,41.10064,44.25,0,0,171.0803,400.4507,65,260.293,0,260.293,0
0,0,557.1539,83.57308,37.5015,20.83333,0,0,141.9079,415.246,65,269.9099,0,269.9099,0
0,0,477.7875,71.66813,33.14395,13.33333,0,0,118.1454,359.6421,65,233.7674,0,233.7674,0
0,0,409.9457,61.49186,29.584,3.5,0,0,94.57586,315.3699,65,204.9904,0,204.9904,0
0,0,351.9174,52.78761,26.67321,0,0,0,79.46082,272.4565,65,177.0968,0,177.0968,0
0,0,302.2519,45.33778,24.29118,0,0,0,69.62897,232.6229,65,151.2049,0,151.2049,0
0,0,259.7182,38.95773,22.34016,0,0,0,61.29789,198.4203,65,128.9732,0,128.9732,0
0,0,223.2709,33.49063,20.74077,0,0,0,54.2314,169.0395,65,109.8757,0,109.8757,0
0,0,192.0216,28.80325,19.42845,0,0,0,48.2317,143.7899,65,93.46346,0,93.46346,0
0,0,165.2145,24.78217,18.35073,0,0,0,43.1329,122.0816,65,79.35303,0,79.35303,0
0,0,125.6475,18.84713,10.28259,0,0,0,29.12971,96.51782,65,62.73658,0,62.73658,0
0,0,108.9364,16.34046,9.940197,0,0,0,26.28066,82.65575,65,53.72623,0,53.72623,0
0,0,94.44785,14.16718,9.649168,0,0,0,23.81635,70.6315,65,45.91048,0,45.91048,0
0,0,81.88631,12.28295,9.401793,0,0,0,21.68474,60.20157,65,39.13102,0,39.13102,0
0,0,70.99542,10.64931,9.191525,0,0,0,19.84084,51.15459,65,33.25048,0,33.25048,0
0,0,61.55304,9.232955,9.012794,0,0,0,18.24575,43.30729,65,28.14973,0,28.14973,0
0,0,53.36649,8.004972,8.860876,0,0,0,16.86585,36.50064,65,23.72541,0,23.72541,0
0,0,46.26875,6.940312,4.731745,0,0,0,11.67206,34.59669,65,22.48785,0,22.48785,0
10,2000,0,26,8,"AFTER TAX CASH FLOW",10,1,0,"USA"
"REV    "," POSTOT","ROY    ","TAX    ","OPEREXP","CAPITAL"," NEGTOT","    NCF"
0,0,0,0,0,5.25,5.25,-5.25
0,0,0,0,0,34.5,34.5,-34.5
0,0,0,0,0,42,42,-42
71.61414,71.61414,10.74212,13.62276,16.49727,58.75,99.61214,-27.998
146.0929,146.0929,21.91394,42.58654,27.74455,45,137.245,8.847885
149.0147,149.0147,22.35221,37.80918,27.74455,59,146.9059,2.10878
270.8122,270.8122,40.62183,98.44788,34.48205,21,194.5518,76.26041
591.3315,591.3315,88.69972,268.3084,45.59955,0,402.6077,188.7238
571.531,571.531,85.72965,260.293,41.10064,0,387.1233,184.4077
557.1539,557.1539,83.57308,269.9099,37.5015,0,390.9845,166.1694
477.7875,477.7875,71.66813,233.7674,33.14395,0,338.5795,139.2081
409.9457,409.9457,61.49186,204.9904,29.584,0,296.0663,113.8795
351.9174,351.9174,52.78761,177.0968,26.67321,0,256.5576,95.35977
302.2519,302.2519,45.33778,151.2049,24.29118,0,220.8339,81.41803
259.7182,259.7182,38.95773,128.9732,22.34016,0,190.2711,69.4471
223.2709,223.2709,33.49063,109.8757,20.74077,0,164.1071,59.16382
192.0216,192.0216,28.80325,93.46346,19.42845,0,141.6952,50.32648
165.2145,165.2145,24.78217,79.35303,18.35073,0,122.4859,42.72856
125.6475,125.6475,18.84713,62.73658,10.28259,0,91.86629,33.78124
108.9364,108.9364,16.34046,53.72623,9.940197,0,80.0069,28.9295
94.44785,94.44785,14.16718,45.91048,9.649168,0,69.72682,24.72102
81.88631,81.88631,12.28295,39.13102,9.401793,0,60.81576,21.07055
70.99542,70.99542,10.64931,33.25048,9.191525,0,53.09132,17.9041
61.55304,61.55304,9.232955,28.14973,9.012794,0,46.39548,15.15755
53.36649,53.36649,8.004972,23.72541,8.860876,0,40.59126,12.77522
46.26875,46.26875,6.940312,22.48785,4.731745,0,34.1599,12.10884
13,2000,0,26,17,"DEFLATED CASH FLOW",10,1,0,"USA"
"DEFLATE"," COMPCF","COMPCCF","COMPDCF"," COCDCF","3DPCF","3DPCCF","3DPDCF","3DPCDCF","NOCCF","NOCCCF","NOCDCF","NOCCDCF"," GOVTCF","GOVTCCF","GOVTDCF","GOVCDCF"
1,-5.25,-5.25,-4.792572,-4.792572,-1.75,-1.75,-1.597524,-1.597524,0,0,0,0,0,0,0,0
1,-34.5,-39.75,-18.64029,-23.43287,-9.5,-11.25,-6.888775,-8.486299,0,0,0,0,0,0,0,0
1,-42,-81.75,-14.42209,-37.85496,-10,-21.25,-6.339381,-14.82568,0,0,0,0,0,0,0,0
1,-27.998,-109.748,-29.66657,-67.52153,1.906219,-19.34378,.8367317,-13.98895,0,0,0,0,34.58095,34.58095,16.93202,16.93202
1,8.847885,-100.9001,3.895147,-63.62638,14.22986,-5.113922,6.264479,-7.724469,0,0,0,0,89.72007,124.301,39.4979,56.42992
1,2.10878,-98.79134,.773634,-62.85275,14.51959,9.40567,5.326692,-2.397777,0,0,0,0,86.06519,210.3662,31.57408,88.004
1,76.26041,-22.53093,23.31423,-39.53851,14.81516,24.22083,4.529269,2.131492,0,0,0,0,165.6714,376.0376,50.64884,138.6528
1,188.7238,166.1928,48.08031,8.541794,15.11664,39.33746,3.851198,5.98269,0,0,0,0,384.3217,760.3594,97.91192,236.5648
1,184.4077,350.6006,39.15062,47.69241,12.81262,52.15009,2.720179,8.702868,0,0,0,0,367.631,1127.99,78.04975,314.6145
1,166.1694,516.77,29.39877,77.09118,7.944977,60.09506,1.405629,10.1085,0,0,0,0,373.3995,1501.39,66.06202,380.6765
1,139.2081,655.9781,20.52397,97.61515,6.397278,66.49234,.9431747,11.05167,0,0,0,0,321.528,1822.918,47.40408,428.0806
1,113.8795,769.8575,13.9914,111.6066,5.128937,71.62128,.6301486,11.68182,0,0,0,0,279.4445,2102.362,34.33295,462.4135
1,95.35977,865.2173,9.763365,121.3699,4.089752,75.71103,.4187274,12.10055,0,0,0,0,240.2841,2342.646,24.60137,487.0149
1,81.41803,946.6353,6.946623,128.3165,3.238266,78.9493,.2762903,12.37684,0,0,0,0,204.8451,2547.492,17.47748,504.4924
1,69.4471,1016.082,4.937716,133.2543,2.540741,81.49004,.1806476,12.55749,0,0,0,0,174.5168,2722.009,12.40821,516.9006
1,59.16382,1075.246,3.505474,136.7597,1.969376,83.45941,.1166861,12.67417,0,0,0,0,148.5475,2870.556,8.801484,525.7021
1,50.32648,1125.573,2.484883,139.2446,1.501343,84.96075,7.412919E-02,12.7483,0,0,0,0,126.2983,2996.854,6.236012,531.9382
1,42.72856,1168.301,1.758111,141.0027,1.118027,86.07878,4.600239E-02,12.7943,0,0,0,0,107.2262,3104.08,4.411933,536.3501
1,33.78124,1202.083,1.158304,142.161,0,86.07878,0,12.7943,0,0,0,0,81.58371,3185.664,2.797373,539.1475
1,28.9295,1231.012,.8266218,142.9877,0,86.07878,0,12.7943,0,0,0,0,70.0667,3255.731,2.002061,541.1495
1,24.72102,1255.733,.5886415,143.5763,0,86.07878,0,12.7943,0,0,0,0,60.07765,3315.808,1.430531,542.5801
1,21.07055,1276.804,.418099,143.9944,0,86.07878,0,12.7943,0,0,0,0,51.41396,3367.222,1.020198,543.6003
1,17.9041,1294.708,.2960565,144.2905,0,86.07878,0,12.7943,0,0,0,0,43.8998,3411.122,.7259128,544.3262
1,15.15755,1309.865,.208867,144.4993,0,86.07878,0,12.7943,0,0,0,0,37.38269,3448.505,.5151234,544.8413
1,12.77522,1322.641,.1466993,144.646,0,86.07878,0,12.7943,0,0,0,0,31.73038,3480.235,.3643634,545.2057
1,12.10884,1334.749,.1158726,144.7619,0,86.07878,0,12.7943,0,0,0,0,29.42816,3509.664,.2816056,545.4873
11,2000,0,26,6,"ECONOMIC SUMMARY",12,1,0,"USA"
0,5,10,15,20,25
"Company Income",5382.78,3111.743,1924.026,1253.959,852.3758,599.6783
"Company Oper. Costs",496.2933,290.4702,184.087,123.9,87.3223,63.80059
"Company Capital",265.5,220.1127,185.0654,157.5654,135.672,118.0107
"Company Royalty/Tax",3286.237,1871.263,1137.435,727.5522,484.6196,333.568
"Company Cash Flow",1334.75,729.8972,417.4379,244.9412,144.7619,84.29898
"Company Payout",7.119386,7.243364,7.398338,7.589419,7.822343,8.132456
"Company Risk Return Ratio",33.57861,19.76132,12.11653,7.595751,4.780871,2.956344
"Company Profitability Index",6.027306,4.316015,3.255624,2.554537,2.066999,1.714333
"Company Government Take",71.11548,71.93955,73.15293,74.81307,76.99934,79.82636
"Company State Take",71.11548,71.93955,73.15293,74.81307,76.99934,79.82636
"3rd Party Cash Flow",86.07878,53.49863,33.62025,21.02301,12.7943,7.289249
"3rd Party Payout",5.352209,5.569203,5.822425,6.129594,6.529396,7.022563
"3rd Party Risk Return Ratio",5.297156,3.549552,2.395782,1.603384,1.041039,.6309109
"3rd Party Profitability Index",4.130137,3.146408,2.479839,2.010033,1.667845,1.411655
"NOC Cash Flow",0,0,0,0,0,0
"NOC Payout",100,100,100,100,100,100
"NOC Risk Return Ratio",101,101,101,101,101,101
"NOC Profitability Index",0,0,0,0,0,0
"Government Cash Flow",3509.664,2022.726,1245.05,807.123,545.4873,381.5021
"Government Payout",3,3,3,3,3,3
"Government Risk Return Ratio",101,101,101,101,101,101
"Government Profitability Index",0,0,0,0,0,0
"Company Rate of Return",43.59248,0,0,0,0,0
"Government Rate of Return",101,1,2000,0,0,0