A2KRUN4.PRN

   1 1,2000,0,15,36,"FIELD GROSS INCOME",10,0,0,"USA"
   2 "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"
   3 3.6,19,68.4,.36,3,1.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
   4 3.6,19.38,69.768,.36,3.09,1.1124,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
   5 3.6,19.7676,71.16335,.36,3.1827,1.145772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
   6 2.88,20.16295,58.0693,.288,3.278181,.9441161,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
   7 2.304,20.56621,47.38454,.2304,3.376526,.7779516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
   8 1.8432,20.97754,38.6658,.18432,3.477822,.6410322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
   9 1.47456,21.39709,31.55129,.147456,3.582157,.5282105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  10 1.179648,21.82503,25.74585,.1179648,3.689622,.4352455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  11 .9437184,22.26153,21.00862,9.437184E-02,3.80031,.3586423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  12 .7549747,22.70676,17.14303,7.549747E-02,3.91432,.2955213,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  13 .6039798,23.16089,13.98871,6.039798E-02,4.031749,.2435095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  14 .4831838,23.62411,11.41479,4.831838E-02,4.152701,.2006518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  15 .3865471,24.09659,9.314466,3.865471E-02,4.277283,.1653371,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  16 .3092377,24.57853,7.600607,3.092377E-02,4.405601,.1362378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  17 .2473901,25.0701,6.202095,2.473901E-02,4.537769,.1122599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  18 2,2000,0,15,25,"EQUIVALENT INCOME AND OPERATING EXPENSES",10,0,0,"USA"
  19 "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"
  20 3.66,3.656842,19,69.48,10,10.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20.8
  21 3.66,3.657399,19.38,70.88039,10,10.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20.8
  22 3.66,3.657962,19.7676,72.30913,10,10.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20.8
  23 2.928,2.926824,20.16295,59.01342,10,8.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18.64
  24 2.3424,2.341827,20.56621,48.1625,10,6.912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.912
  25 1.87392,1.873758,20.97754,39.30683,10,5.5296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.5296
  26 1.499136,1.499246,21.39709,32.07951,10,4.42368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.42368
  27 1.199309,1.199591,21.82503,26.1811,10,3.538944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.53894
  28 .959447,.9598287,22.26153,21.36726,10,2.831155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12.83115
  29 .7675577,.7679894,22.70676,17.43855,10,2.264924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12.26492
  30 .6140462,.6144936,23.16089,14.23222,10,1.811939,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.81194
  31 .4912369,.4916773,23.62411,11.61544,10,1.449551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.44955
  32 .3929895,.3934085,24.09659,9.479804,10,1.159641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.15964
  33 .3143917,.3147807,24.57853,7.736845,10,.9277129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.92771
  34 .2515133,.2518679,25.0701,6.314355,10,.7421703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.74217
  35 3,2000,0,15,6,"EXPLORATION CAPITAL",10,0,0,"USA"
  36 "    GEO","    EDH","    EDS","    ADH","    ASC"," TOTEXP"
  37 0,0,0,0,0,0
  38 0,0,0,0,0,0
  39 0,0,0,0,0,0
  40 0,0,0,0,0,0
  41 0,0,0,0,0,0
  42 0,0,0,0,0,0
  43 0,0,0,0,0,0
  44 0,0,0,0,0,0
  45 0,0,0,0,0,0
  46 0,0,0,0,0,0
  47 0,0,0,0,0,0
  48 0,0,0,0,0,0
  49 0,0,0,0,0,0
  50 0,0,0,0,0,0
  51 0,0,0,0,0,0
  52 4,2000,0,15,7,"DEVELOPMENT CAPITAL",10,0,0,"USA"
  53 "    DNP","    DVP","    PLF","    FCL","    TRN","    EOR"," TOTDEV"
  54 0,0,0,10,0,0,10
  55 0,0,0,0,0,0,0
  56 0,0,0,0,0,0,0
  57 0,0,0,0,0,0,0
  58 0,0,0,0,0,0,0
  59 0,0,0,0,0,0,0
  60 0,0,0,0,0,0,0
  61 0,0,0,0,0,0,0
  62 0,0,0,0,0,0,0
  63 0,0,0,0,0,0,0
  64 0,0,0,0,0,0,0
  65 0,0,0,0,0,0,0
  66 0,0,0,0,0,0,0
  67 0,0,0,0,0,0,0
  68 0,0,0,0,0,0,0
  69 5,2000,0,15,20,"TOTAL CAPITAL EXPENDITURES",10,0,0,"USA"
  70 "SIGBONS","DISBONS","PROBONS","    BNS","    LSE","    REN"," TOTEXP"," TOTDEV","    CP1","    CP2","    CP3","    CP4","    CP5","    CP6","    CP7","    CP8","    CP9","    ABN","    AB1"," TOTCAP"
  71 0,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,0,0,10
  72 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  73 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  74 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  75 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  76 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  77 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  78 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  79 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  80 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  81 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  82 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  83 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  84 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  85 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  86 12,2000,1,15,15,"REV",8,1,0,"USA"
  87 " PROD"," PRIC","  INC","  ","  ","  ","  ","  "," DEDT"," INDE"," RATE"," GROS","  LCF","  NET","LCFCLNG"
  88 0,0,69.48,0,0,0,0,0,0,69.48,100,69.48,0,69.48,0
  89 0,0,70.8804,0,0,0,0,0,0,70.8804,100,70.8804,0,70.8804,0
  90 0,0,72.30913,0,0,0,0,0,0,72.30913,100,72.30913,0,72.30913,0
  91 0,0,59.01342,0,0,0,0,0,0,59.01342,100,59.01342,0,59.01342,0
  92 0,0,48.16249,0,0,0,0,0,0,48.16249,100,48.16249,0,48.16249,0
  93 0,0,39.30683,0,0,0,0,0,0,39.30683,100,39.30683,0,39.30683,0
  94 0,0,32.07951,0,0,0,0,0,0,32.07951,100,32.07951,0,32.07951,0
  95 0,0,26.1811,0,0,0,0,0,0,26.1811,100,26.1811,0,26.1811,0
  96 0,0,21.36726,0,0,0,0,0,0,21.36726,100,21.36726,0,21.36726,0
  97 0,0,17.43855,0,0,0,0,0,0,17.43855,100,17.43855,0,17.43855,0
  98 0,0,14.23222,0,0,0,0,0,0,14.23222,100,14.23222,0,14.23222,0
  99 0,0,11.61544,0,0,0,0,0,0,11.61544,100,11.61544,0,11.61544,0
 100 0,0,9.479804,0,0,0,0,0,0,9.479804,100,9.479804,0,9.479804,0
 101 0,0,7.736845,0,0,0,0,0,0,7.736845,100,7.736845,0,7.736845,0
 102 0,0,6.314355,0,0,0,0,0,0,6.314355,100,6.314355,0,6.314355,0
 103 12,2000,2,15,15,"ROY",8,1,0,"USA"
 104 " PROD"," PRIC","  INC","  ","  ","  ","  ","  "," DEDT"," INDE"," RATE"," GROS","  LCF","  NET","LCFCLNG"
 105 0,0,69.48,0,0,0,0,0,0,69.48,15,10.422,0,10.422,0
 106 0,0,70.8804,0,0,0,0,0,0,70.8804,15,10.63206,0,10.63206,0
 107 0,0,72.30913,0,0,0,0,0,0,72.30913,15,10.84637,0,10.84637,0
 108 0,0,59.01342,0,0,0,0,0,0,59.01342,15,8.852013,0,8.852013,0
 109 0,0,48.16249,0,0,0,0,0,0,48.16249,15,7.224374,0,7.224374,0
 110 0,0,39.30683,0,0,0,0,0,0,39.30683,15,5.896025,0,5.896025,0
 111 0,0,32.07951,0,0,0,0,0,0,32.07951,15,4.811926,0,4.811926,0
 112 0,0,26.1811,0,0,0,0,0,0,26.1811,15,3.927165,0,3.927165,0
 113 0,0,21.36726,0,0,0,0,0,0,21.36726,15,3.205089,0,3.205089,0
 114 0,0,17.43855,0,0,0,0,0,0,17.43855,15,2.615783,0,2.615783,0
 115 0,0,14.23222,0,0,0,0,0,0,14.23222,15,2.134833,0,2.134833,0
 116 0,0,11.61544,0,0,0,0,0,0,11.61544,15,1.742316,0,1.742316,0
 117 0,0,9.479804,0,0,0,0,0,0,9.479804,15,1.421971,0,1.421971,0
 118 0,0,7.736845,0,0,0,0,0,0,7.736845,15,1.160527,0,1.160527,0
 119 0,0,6.314355,0,0,0,0,0,0,6.314355,15,.9471532,0,.9471532,0
 120 8,2000,0,15,10,"DEPRECIATION SCHEDULE - INCOME TAX",10,1,0,"USA"
 121 "BASEREN","BASEEXP","BASEDEV","BASEOTH","BASETOT","  OPREN","  OPEXP","  OPDEV","  OPOTH","  OPTOT"
 122 0,0,10,0,10,0,0,1.666667,0,1.666667
 123 0,0,0,0,0,0,0,1.666667,0,1.666667
 124 0,0,0,0,0,0,0,1.666667,0,1.666667
 125 0,0,0,0,0,0,0,1.666667,0,1.666667
 126 0,0,0,0,0,0,0,1.666667,0,1.666667
 127 0,0,0,0,0,0,0,1.666667,0,1.666667
 128 0,0,0,0,0,0,0,0,0,0
 129 0,0,0,0,0,0,0,0,0,0
 130 0,0,0,0,0,0,0,0,0,0
 131 0,0,0,0,0,0,0,0,0,0
 132 0,0,0,0,0,0,0,0,0,0
 133 0,0,0,0,0,0,0,0,0,0
 134 0,0,0,0,0,0,0,0,0,0
 135 0,0,0,0,0,0,0,0,0,0
 136 0,0,0,0,0,0,0,0,0,0
 137 12,2000,3,15,15,"TAX",8,1,0,"USA"
 138 " PROD"," PRIC","  INC","  ROY","  OPX","  DPR","  ","  "," DEDT"," INDE"," RATE"," GROS","  LCF","  NET","LCFCLNG"
 139 0,0,69.48,10.422,20.8,1.666667,0,0,32.88867,36.59134,65,23.78437,0,23.78437,0
 140 0,0,70.8804,10.63206,20.8,1.666667,0,0,33.09873,37.78167,65,24.55809,0,24.55809,0
 141 0,0,72.30913,10.84637,20.8,1.666667,0,0,33.31303,38.99609,65,25.34746,0,25.34746,0
 142 0,0,59.01342,8.852013,18.64,1.666667,0,0,29.15868,29.85474,65,19.40558,0,19.40558,0
 143 0,0,48.16249,7.224374,16.912,1.666667,0,0,25.80304,22.35945,65,14.53364,0,14.53364,0
 144 0,0,39.30683,5.896025,15.5296,1.666667,0,0,23.09229,16.21454,65,10.53945,0,10.53945,0
 145 0,0,32.07951,4.811926,14.42368,0,0,0,19.23561,12.8439,65,8.348536,0,8.348536,0
 146 0,0,26.1811,3.927165,13.53894,0,0,0,17.46611,8.714991,65,5.664744,0,5.664744,0
 147 0,0,21.36726,3.205089,12.83115,0,0,0,16.03624,5.331015,65,3.465159,0,3.465159,0
 148 0,0,17.43855,2.615783,12.26492,0,0,0,14.88071,2.557844,65,1.662599,0,1.662599,0
 149 0,0,14.23222,2.134833,11.81194,0,0,0,13.94677,.2854481,65,.1855412,0,.1855412,0
 150 0,0,11.61544,1.742316,11.44955,0,0,0,13.19187,-1.576427,65,-1.024678,0,0,0
 151 0,0,9.479804,1.421971,11.15964,0,0,0,12.58161,-3.101808,65,-2.016175,0,0,0
 152 0,0,7.736845,1.160527,10.92771,0,0,0,12.08824,-4.351395,65,-2.828407,0,0,0
 153 0,0,6.314355,.9471532,10.74217,0,0,0,11.68932,-5.374969,65,-3.49373,0,0,0
 154 10,2000,0,15,8,"AFTER TAX CASH FLOW",10,1,0,"USA"
 155 "REV    "," POSTOT","ROY    ","TAX    ","OPEREXP","CAPITAL"," NEGTOT","    NCF"
 156 69.48,69.48,10.422,23.78437,20.8,10,65.00636,4.47364
 157 70.8804,70.8804,10.63206,24.55809,20.8,0,55.99015,14.89025
 158 72.30913,72.30913,10.84637,25.34746,20.8,0,56.99383,15.3153
 159 59.01342,59.01342,8.852013,19.40558,18.64,0,46.89759,12.11583
 160 48.16249,48.16249,7.224374,14.53364,16.912,0,38.67002,9.492474
 161 39.30683,39.30683,5.896025,10.53945,15.5296,0,31.96508,7.341755
 162 32.07951,32.07951,4.811926,8.348536,14.42368,0,27.58414,4.495365
 163 26.1811,26.1811,3.927165,5.664744,13.53894,0,23.13085,3.050247
 164 21.36726,21.36726,3.205089,3.465159,12.83115,0,19.5014,1.865854
 165 17.43855,17.43855,2.615783,1.662599,12.26492,0,16.5433,.8952465
 166 14.23222,14.23222,2.134833,.1855412,11.81194,0,14.13231,9.990692E-02
 167 11.61544,11.61544,1.742316,0,11.44955,0,13.19187,-1.576427
 168 9.479804,9.479804,1.421971,0,11.15964,0,12.58161,-3.101808
 169 7.736845,7.736845,1.160527,0,10.92771,0,12.08824,-4.351395
 170 6.314355,6.314355,.9471532,0,10.74217,0,11.68932,-5.374969
 171 13,2000,0,15,17,"DEFLATED CASH FLOW",10,1,0,"USA"
 172 "DEFLATE"," COMPCF","COMPCCF","COMPDCF"," COCDCF","3DPCF","3DPCCF","3DPDCF","3DPCDCF","NOCCF","NOCCCF","NOCDCF","NOCCDCF"," GOVTCF","GOVTCCF","GOVTDCF","GOVCDCF"
 173 1,4.47364,4.47364,3.786143,3.786143,0,0,0,0,0,0,0,0,34.20636,34.20636,30.52239,30.52239
 174 1,14.89025,19.3639,11.3274,15.11354,0,0,0,0,0,0,0,0,35.19014,69.3965,26.77005,57.29243
 175 1,15.3153,34.67919,9.708952,24.82249,0,0,0,0,0,0,0,0,36.19383,105.5903,22.94465,80.23708
 176 1,12.11583,46.79502,6.40057,31.22306,0,0,0,0,0,0,0,0,28.25759,133.8479,14.92797,95.16505
 177 1,9.492474,56.28749,4.178917,35.40198,0,0,0,0,0,0,0,0,21.75802,155.606,9.57864,104.7437
 178 1,7.341755,63.62925,2.693413,38.09539,0,0,0,0,0,0,0,0,16.43548,172.0414,6.029558,110.7733
 179 1,4.495365,68.12461,1.374317,39.46971,0,0,0,0,0,0,0,0,13.16046,185.2019,4.023398,114.7967
 180 1,3.050247,71.17486,.7770979,40.24681,0,0,0,0,0,0,0,0,9.591908,194.7938,2.443687,117.2403
 181 1,1.865854,73.04071,.3961296,40.64294,0,0,0,0,0,0,0,0,6.670247,201.464,1.416124,118.6565
 182 1,.8952465,73.93596,.1583874,40.80133,0,0,0,0,0,0,0,0,4.27838,205.7424,.7569332,119.4134
 183 1,9.990692E-02,74.03587,1.472959E-02,40.81606,0,0,0,0,0,0,0,0,2.320374,208.0628,.3421014,119.7555
 184 1,-1.576427,72.45944,-.1936822,40.62237,0,0,0,0,0,0,0,0,1.742315,209.8051,.2140634,119.9696
 185 1,-3.101808,69.35764,-.3175771,40.30479,0,0,0,0,0,0,0,0,1.42197,211.2271,.1455878,120.1152
 186 1,-4.351395,65.00624,-.3712629,39.93353,0,0,0,0,0,0,0,0,1.160527,212.3876,9.901667E-02,120.2142
 187 1,-5.374969,59.63127,-.3821623,39.55137,0,0,0,0,0,0,0,0,.9471531,213.3347,6.734294E-02,120.2815
 188 11,2000,0,15,6,"ECONOMIC SUMMARY",12,1,0,"USA"
 189 0,5,10,15,20,25
 190 "Company Income",505.5973,409.7765,343.1346,294.727,258.2599,229.9385
 191 "Company Oper. Costs",222.6313,165.7947,129.9043,105.9963,89.2983,77.14488
 192 "Company Capital",10,9.759001,9.534626,9.325048,9.128709,8.944272
 193 "Company Royalty/Tax",213.3347,179.3396,154.2913,135.2149,120.2815,108.3187
 194 "Company Cash Flow",59.63126,54.88322,49.40437,44.1907,39.55136,35.53066
 195 "Company Payout",1,1,1,1,1,1
 196 "Company Risk Return Ratio",101,101,101,101,101,101
 197 "Company Profitability Index",6.963126,6.623857,6.181574,5.738925,5.332634,4.972448
 198 "Company Government Take",78.15433,76.56794,75.74599,75.36828,75.25455,75.30009
 199 "Company State Take",78.15433,76.56794,75.74599,75.36828,75.25455,75.30009
 200 "3rd Party Cash Flow",0,0,0,0,0,0
 201 "3rd Party Payout",100,100,100,100,100,100
 202 "3rd Party Risk Return Ratio",101,101,101,101,101,101
 203 "3rd Party Profitability Index",0,0,0,0,0,0
 204 "NOC Cash Flow",0,0,0,0,0,0
 205 "NOC Payout",100,100,100,100,100,100
 206 "NOC Risk Return Ratio",101,101,101,101,101,101
 207 "NOC Profitability Index",0,0,0,0,0,0
 208 "Government Cash Flow",213.3347,179.3396,154.2913,135.2149,120.2815,108.3187
 209 "Government Payout",1,1,1,1,1,1
 210 "Government Risk Return Ratio",101,101,101,101,101,101
 211 "Government Profitability Index",0,0,0,0,0,0
 212 "Company Rate of Return",101,0,0,0,0,0
 213 "Government Rate of Return",101,1,2000,0,0,0