| blob | 84c6fba994b54cbcadbe494c1a6ac986e2193927 |
1 1,2000,0,18,36,"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 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
4 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
5 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
6 4.998787,19.10174,95.48553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
7 9.997575,19.48378,194.7905,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
8 9.997575,19.87345,198.6863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
9 9.997575,20.27092,202.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
10 9.997575,20.67634,206.7133,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
11 7.99806,21.08987,168.6781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
12 6.398448,21.51167,137.6413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
13 5.118758,21.9419,112.3153,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
14 4.095006,22.38074,91.64926,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
15 3.276005,22.82835,74.78579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
16 2.620804,23.28492,61.02521,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
17 2.096643,23.75062,49.79657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
18 1.677315,24.22563,40.63401,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
19 1.341852,24.71014,33.15735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
20 1.073481,25.20435,27.05639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
21 2,2000,0,18,25,"EQUIVALENT INCOME AND OPERATING EXPENSES",10,0,0,"USA"
22 "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"
23 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
24 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
25 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
26 4.998787,4.998787,19.10174,95.48553,7,14.99636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21.99636
27 9.997575,9.997575,19.48378,194.7905,7,29.99273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36.99273
28 9.997575,9.997575,19.87345,198.6863,7,29.99273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36.99273
29 9.997575,9.997575,20.27092,202.66,7,29.99273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36.99273
30 9.997575,9.997575,20.67634,206.7133,7,29.99273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36.99273
31 7.99806,7.99806,21.08987,168.6781,7,23.99418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.99418
32 6.398448,6.398448,21.51167,137.6413,7,19.19534,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26.19534
33 5.118758,5.118758,21.9419,112.3153,7,15.35627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.35627
34 4.095006,4.095006,22.38074,91.64926,7,12.28502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.28502
35 3.276005,3.276005,22.82835,74.78579,7,9.828016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.82802
36 2.620804,2.620804,23.28492,61.02521,7,7.862413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.86241
37 2.096643,2.096643,23.75062,49.79657,7,6.28993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.28993
38 1.677315,1.677315,24.22563,40.63401,7,5.031944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12.03194
39 1.341852,1.341852,24.71014,33.15735,7,4.025555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.02555
40 1.073481,1.073481,25.20435,27.05639,7,3.220444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.22044
41 3,2000,0,18,6,"EXPLORATION CAPITAL",10,0,0,"USA"
42 " GEO"," EDH"," EDS"," ADH"," ASC"," TOTEXP"
43 5,0,2,0,0,7
44 0,0,13,0,0,13
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 0,0,0,0,0,0
53 0,0,0,0,0,0
54 0,0,0,0,0,0
55 0,0,0,0,0,0
56 0,0,0,0,0,0
57 0,0,0,0,0,0
58 0,0,0,0,0,0
59 0,0,0,0,0,0
60 0,0,0,0,0,0
61 4,2000,0,18,7,"DEVELOPMENT CAPITAL",10,0,0,"USA"
62 " DNP"," DVP"," PLF"," FCL"," TRN"," EOR"," TOTDEV"
63 0,0,0,0,0,0,0
64 0,20,0,0,0,0,20
65 0,20,0,15,5,0,40
66 0,10,0,5,5,0,20
67 0,0,0,0,0,0,0
68 0,0,0,0,0,0,0
69 0,0,0,0,0,0,0
70 0,0,0,0,0,0,0
71 0,0,0,0,0,0,0
72 0,0,0,0,0,0,0
73 0,0,0,0,0,0,0
74 0,0,0,0,0,0,0
75 0,0,0,0,0,0,0
76 0,0,0,0,0,0,0
77 0,0,0,0,0,0,0
78 0,0,0,0,0,0,0
79 0,0,0,0,0,0,0
80 0,0,0,0,0,0,0
81 5,2000,0,18,20,"TOTAL CAPITAL EXPENDITURES",10,0,0,"USA"
82 "SIGBONS","DISBONS","PROBONS"," BNS"," LSE"," REN"," TOTEXP"," TOTDEV"," CP1"," CP2"," CP3"," CP4"," CP5"," CP6"," CP7"," CP8"," CP9"," ABN"," AB1"," TOTCAP"
83 0,0,0,0,0,0,7,0,0,0,0,0,0,0,0,0,0,0,0,7
84 0,0,0,0,0,0,13,20,5,0,0,0,0,0,0,0,0,0,0,38
85 0,0,0,0,0,0,0,40,0,0,0,0,0,0,0,0,0,0,0,40
86 0,0,0,0,0,0,0,20,0,5,0,0,0,0,0,0,0,0,0,25
87 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
88 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
89 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
90 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
91 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
92 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
93 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
94 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
95 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
96 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
97 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
98 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
99 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
100 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
101 12,2000,1,18,15,"REV",8,.75,0,"USA"
102 " PROD"," PRIC"," INC"," "," "," "," "," "," DEDT"," INDE"," RATE"," GROS"," LCF"," NET","LCFCLNG"
103 0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
104 0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
105 0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
106 0,0,71.61414,0,0,0,0,0,0,71.61414,100,71.61414,0,71.61414,0
107 0,0,146.0929,0,0,0,0,0,0,146.0929,100,146.0929,0,146.0929,0
108 0,0,149.0147,0,0,0,0,0,0,149.0147,100,149.0147,0,149.0147,0
109 0,0,151.995,0,0,0,0,0,0,151.995,100,151.995,0,151.995,0
110 0,0,155.0349,0,0,0,0,0,0,155.0349,100,155.0349,0,155.0349,0
111 0,0,126.5085,0,0,0,0,0,0,126.5085,100,126.5085,0,126.5085,0
112 0,0,103.231,0,0,0,0,0,0,103.231,100,103.231,0,103.231,0
113 0,0,84.23646,0,0,0,0,0,0,84.23646,100,84.23646,0,84.23646,0
114 0,0,68.73695,0,0,0,0,0,0,68.73695,100,68.73695,0,68.73695,0
115 0,0,56.08934,0,0,0,0,0,0,56.08934,100,56.08934,0,56.08934,0
116 0,0,45.76891,0,0,0,0,0,0,45.76891,100,45.76891,0,45.76891,0
117 0,0,37.34743,0,0,0,0,0,0,37.34743,100,37.34743,0,37.34743,0
118 0,0,30.47551,0,0,0,0,0,0,30.47551,100,30.47551,0,30.47551,0
119 0,0,24.86801,0,0,0,0,0,0,24.86801,100,24.86801,0,24.86801,0
120 0,0,20.29229,0,0,0,0,0,0,20.29229,100,20.29229,0,20.29229,0
121 12,2000,2,18,15,"ROY",8,.75,0,"USA"
122 " PROD"," PRIC"," INC"," "," "," "," "," "," DEDT"," INDE"," RATE"," GROS"," LCF"," NET","LCFCLNG"
123 0,0,0,0,0,0,0,0,0,0,15,0,0,0,0
124 0,0,0,0,0,0,0,0,0,0,15,0,0,0,0
125 0,0,0,0,0,0,0,0,0,0,15,0,0,0,0
126 0,0,71.61414,0,0,0,0,0,0,71.61414,15,10.74212,0,10.74212,0
127 0,0,146.0929,0,0,0,0,0,0,146.0929,15,21.91394,0,21.91394,0
128 0,0,149.0147,0,0,0,0,0,0,149.0147,15,22.35221,0,22.35221,0
129 0,0,151.995,0,0,0,0,0,0,151.995,15,22.79925,0,22.79925,0
130 0,0,155.0349,0,0,0,0,0,0,155.0349,15,23.25524,0,23.25524,0
131 0,0,126.5085,0,0,0,0,0,0,126.5085,15,18.97628,0,18.97628,0
132 0,0,103.231,0,0,0,0,0,0,103.231,15,15.48464,0,15.48464,0
133 0,0,84.23646,0,0,0,0,0,0,84.23646,15,12.63547,0,12.63547,0
134 0,0,68.73695,0,0,0,0,0,0,68.73695,15,10.31054,0,10.31054,0
135 0,0,56.08934,0,0,0,0,0,0,56.08934,15,8.413402,0,8.413402,0
136 0,0,45.76891,0,0,0,0,0,0,45.76891,15,6.865336,0,6.865336,0
137 0,0,37.34743,0,0,0,0,0,0,37.34743,15,5.602114,0,5.602114,0
138 0,0,30.47551,0,0,0,0,0,0,30.47551,15,4.571326,0,4.571326,0
139 0,0,24.86801,0,0,0,0,0,0,24.86801,15,3.730202,0,3.730202,0
140 0,0,20.29229,0,0,0,0,0,0,20.29229,15,3.043844,0,3.043844,0
141 8,2000,0,18,10,"DEPRECIATION SCHEDULE - INCOME TAX",10,.75,0,"USA"
142 "BASEREN","BASEEXP","BASEDEV","BASEOTH","BASETOT"," OPREN"," OPEXP"," OPDEV"," OPOTH"," OPTOT"
143 0,5.25,0,0,5.25,0,0,0,0,0
144 0,9.75,15,3.75,28.5,0,0,0,0,0
145 0,0,30,0,30,0,0,0,0,0
146 0,0,15,3.75,18.75,0,2.5,10,1.25,13.75
147 0,0,0,0,0,0,2.5,10,1.25,13.75
148 0,0,0,0,0,0,2.5,10,1.25,13.75
149 0,0,0,0,0,0,2.5,10,1.25,13.75
150 0,0,0,0,0,0,2.5,10,1.25,13.75
151 0,0,0,0,0,0,2.5,10,1.25,13.75
152 0,0,0,0,0,0,0,0,0,0
153 0,0,0,0,0,0,0,0,0,0
154 0,0,0,0,0,0,0,0,0,0
155 0,0,0,0,0,0,0,0,0,0
156 0,0,0,0,0,0,0,0,0,0
157 0,0,0,0,0,0,0,0,0,0
158 0,0,0,0,0,0,0,0,0,0
159 0,0,0,0,0,0,0,0,0,0
160 0,0,0,0,0,0,0,0,0,0
161 12,2000,3,18,15,"TAX",8,.75,0,"USA"
162 " PROD"," PRIC"," INC"," ROY"," OPX"," DPR"," "," "," DEDT"," INDE"," RATE"," GROS"," LCF"," NET","LCFCLNG"
163 0,0,0,0,0,0,0,0,0,0,65,0,0,0,0
164 0,0,0,0,0,0,0,0,0,0,65,0,0,0,0
165 0,0,0,0,0,0,0,0,0,0,65,0,0,0,0
166 0,0,71.61414,10.74212,16.49727,13.75,0,0,40.98939,30.62475,65,19.90609,0,19.90609,0
167 0,0,146.0929,21.91394,27.74455,13.75,0,0,63.40849,82.68443,65,53.74488,0,53.74488,0
168 0,0,149.0147,22.35221,27.74455,13.75,0,0,63.84676,85.16797,65,55.35918,0,55.35918,0
169 0,0,151.995,22.79925,27.74455,13.75,0,0,64.2938,87.70123,65,57.00579,0,57.00579,0
170 0,0,155.0349,23.25524,27.74455,13.75,0,0,64.74979,90.28516,65,58.68535,0,58.68535,0
171 0,0,126.5085,18.97628,23.24564,13.75,0,0,55.97192,70.53662,65,45.8488,0,45.8488,0
172 0,0,103.231,15.48464,19.6465,0,0,0,35.13115,68.09982,65,44.26488,0,44.26488,0
173 0,0,84.23646,12.63547,16.7672,0,0,0,29.40267,54.83379,65,35.64196,0,35.64196,0
174 0,0,68.73695,10.31054,14.46377,0,0,0,24.77431,43.96264,65,28.57572,0,28.57572,0
175 0,0,56.08934,8.413402,12.62101,0,0,0,21.03441,35.05493,65,22.78571,0,22.78571,0
176 0,0,45.76891,6.865336,11.14681,0,0,0,18.01215,27.75676,65,18.0419,0,18.0419,0
177 0,0,37.34743,5.602114,9.967447,0,0,0,15.56956,21.77787,65,14.15561,0,14.15561,0
178 0,0,30.47551,4.571326,9.023958,0,0,0,13.59528,16.88023,65,10.97215,0,10.97215,0
179 0,0,24.86801,3.730202,8.269167,0,0,0,11.99937,12.86864,65,8.364618,0,8.364618,0
180 0,0,20.29229,3.043844,7.665333,0,0,0,10.70918,9.583115,65,6.229024,0,6.229024,0
181 10,2000,0,18,8,"AFTER TAX CASH FLOW",10,.75,0,"USA"
182 "REV "," POSTOT","ROY ","TAX ","OPEREXP","CAPITAL"," NEGTOT"," NCF"
183 0,0,0,0,0,5.25,5.25,-5.25
184 0,0,0,0,0,28.5,28.5,-28.5
185 0,0,0,0,0,30,30,-30
186 71.61414,71.61414,10.74212,19.90609,16.49727,18.75,65.89548,5.718658
187 146.0929,146.0929,21.91394,53.74488,27.74455,0,103.4034,42.68955
188 149.0147,149.0147,22.35221,55.35918,27.74455,0,105.4559,43.55879
189 151.995,151.995,22.79925,57.00579,27.74455,0,107.5496,44.44543
190 155.0349,155.0349,23.25524,58.68535,27.74455,0,109.6851,45.3498
191 126.5085,126.5085,18.97628,45.8488,23.24564,0,88.07072,38.43781
192 103.231,103.231,15.48464,44.26488,19.6465,0,79.39603,23.83494
193 84.23646,84.23646,12.63547,35.64196,16.7672,0,65.04463,19.19183
194 68.73695,68.73695,10.31054,28.57572,14.46376,0,53.35002,15.38692
195 56.08934,56.08934,8.413402,22.78571,12.62101,0,43.82012,12.26922
196 45.76891,45.76891,6.865336,18.0419,11.14681,0,36.05405,9.714863
197 37.34743,37.34743,5.602114,14.15561,9.967447,0,29.72517,7.622253
198 30.47551,30.47551,4.571326,10.97215,9.023958,0,24.56743,5.908077
199 24.86801,24.86801,3.730202,8.364618,8.269166,0,20.36399,4.504025
200 20.29229,20.29229,3.043844,6.229024,7.665333,0,16.9382,3.35409
201 13,2000,0,18,17,"DEFLATED CASH FLOW",10,.75,0,"USA"
202 "DEFLATE"," COMPCF","COMPCCF","COMPDCF"," COCDCF","3DPCF","3DPCCF","3DPDCF","3DPCDCF","NOCCF","NOCCCF","NOCDCF","NOCCDCF"," GOVTCF","GOVTCCF","GOVTDCF","GOVCDCF"
203 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
204 1,-28.5,-33.75,-20.92247,-25.71504,-9.5,-11.25,-6.974157,-8.571681,0,0,0,0,0,0,0,0
205 1,-30,-63.75,-19.01814,-44.73318,-10,-21.25,-6.339382,-14.91106,0,0,0,0,0,0,0,0
206 1,5.718658,-58.03134,2.220374,-42.51281,1.906227,-19.34377,.7401292,-14.17093,0,0,0,0,40.86428,40.86428,20.00863,20.00863
207 1,42.68955,-15.34179,18.79343,-23.71938,14.22984,-5.113937,6.264469,-7.906464,0,0,0,0,100.8784,141.7427,44.41019,64.41882
208 1,43.55879,28.217,15.98008,-7.739302,14.51959,9.405655,5.326692,-2.579772,0,0,0,0,103.6152,245.3579,38.01251,102.4313
209 1,44.44543,72.66244,13.5878,5.848494,14.81512,24.22078,4.529259,1.949487,0,0,0,0,106.4067,351.7646,32.53053,134.9619
210 1,45.3498,118.0122,11.55357,17.40206,15.1166,39.33738,3.851188,5.800675,0,0,0,0,109.2541,461.0187,27.83418,162.796
211 1,38.43781,156.45,8.160523,25.56258,12.81261,52.14999,2.720175,8.520851,0,0,0,0,86.43346,547.4522,18.35022,181.1463
212 1,23.83494,180.285,4.216889,29.77947,7.944984,60.09497,1.405631,9.926481,0,0,0,0,79.66603,627.1182,14.09455,195.2408
213 1,19.19183,199.4768,2.829523,32.60899,6.397278,66.49225,.9431747,10.86966,0,0,0,0,64.36991,691.4882,9.490297,204.7311
214 1,15.38692,214.8637,1.89046,34.49945,5.128975,71.62122,.6301533,11.49981,0,0,0,0,51.84834,743.3365,6.370163,211.1013
215 1,12.26922,227.133,1.256178,35.75563,4.089741,75.71097,.4187263,11.91854,0,0,0,0,41.59881,784.9353,4.259075,215.3604
216 1,9.714863,236.8478,.8288765,36.58451,3.238289,78.94926,.2762923,12.19483,0,0,0,0,33.20965,818.145,2.833462,218.1938
217 1,7.622253,244.4701,.5419452,37.12646,2.540749,81.49001,.1806482,12.37547,0,0,0,0,26.34364,844.4886,1.873043,220.0669
218 1,5.908077,250.3782,.3500555,37.47651,1.96936,83.45937,.1166852,12.49216,0,0,0,0,20.72463,865.2132,1.227941,221.2948
219 1,4.504025,254.8822,.2223874,37.6989,1.501343,84.96071,7.412919E-02,12.56629,0,0,0,0,16.12643,881.3396,.7962466,222.091
220 1,3.35409,258.2363,.1380075,37.83691,1.118031,86.07874,4.600254E-02,12.61229,0,0,0,0,12.36382,893.7034,.5087226,222.5998
221 11,2000,0,18,6,"ECONOMIC SUMMARY",12,.75,0,"USA"
222 0,5,10,15,20,25
223 "Company Income",1271.306,853.4371,597.2745,432.5148,322.1713,245.7074
224 "Company Oper. Costs",260.2923,171.3135,118.2763,84.89252,62.891,47.82029
225 "Company Capital",82.5,73.65717,66.21778,59.90136,54.49355,49.82838
226 "Company Royalty/Tax",670.2775,448.1826,312.2826,225.1221,166.9498,126.7898
227 "Company Cash Flow",258.2362,160.2839,100.4978,62.59883,37.83694,21.26894
228 "Company Payout",5.352209,5.575566,5.836495,6.155835,6.569577,7.092957
229 "Company Risk Return Ratio",49.18785,31.28421,20.07676,12.78662,7.894912,4.529408
230 "Company Profitability Index",4.130136,3.17608,2.517686,2.045032,1.694338,1.426844
231 "Company Government Take",72.18822,73.65773,75.65344,78.24321,81.52374,85.6348
232 "Company State Take",72.18822,73.65773,75.65344,78.24321,81.52374,85.6348
233 "3rd Party Cash Flow",86.07874,53.42796,33.49927,20.86626,12.61229,7.089632
234 "3rd Party Payout",5.35221,5.575566,5.836496,6.155835,6.569579,7.09296
235 "3rd Party Risk Return Ratio",49.18785,31.2842,20.07676,12.78661,7.8949,4.5294
236 "3rd Party Profitability Index",4.130136,3.17608,2.517686,2.045031,1.694337,1.426843
237 "NOC Cash Flow",0,0,0,0,0,0
238 "NOC Payout",100,100,100,100,100,100
239 "NOC Risk Return Ratio",101,101,101,101,101,101
240 "NOC Profitability Index",0,0,0,0,0,0
241 "Government Cash Flow",893.7034,597.5768,416.3767,300.1628,222.5998,169.0531
242 "Government Payout",3,3,3,3,3,3
243 "Government Risk Return Ratio",101,101,101,101,101,101
244 "Government Profitability Index",0,0,0,0,0,0
245 "Company Rate of Return",36.80736,0,0,0,0,0
246 "Government Rate of Return",101,1,2000,0,0,0