A2KRUN2.PRN

   1 1,2000,0,26,36,"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 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
   7 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
   8 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
   9 5,21.39709,106.9855,0,0,0,0,0,0,3.001775,3.941568,11.8317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  10 18,21.82503,392.8505,0,0,0,0,0,0,10.80639,4.0204,43.44601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  11 18,22.26153,400.7076,0,0,0,0,0,0,10.80639,4.100808,44.31493,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  12 18,22.70676,408.7217,0,0,0,0,0,0,10.80639,4.182824,45.20123,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  13 15.3,23.16089,354.3616,0,0,0,0,0,0,9.185431,4.26648,39.18946,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  14 13.005,23.62411,307.2315,0,0,0,0,0,0,7.807617,4.35181,33.97727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  15 11.05425,24.09659,266.3697,0,0,0,0,0,0,6.636474,4.438846,29.45829,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  16 9.396112,24.57853,230.9426,0,0,0,0,0,0,5.641003,4.527623,25.54034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  17 7.986696,25.0701,200.2273,0,0,0,0,0,0,4.794853,4.618176,22.14348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  18 6.788691,25.5715,173.597,0,0,0,0,0,0,4.075624,4.710539,19.19839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  19 5.770388,26.08293,150.5086,0,0,0,0,0,0,3.464281,4.80475,16.645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  20 4.90483,26.60459,130.491,0,0,0,0,0,0,2.944639,4.900845,14.43122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  21 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
  22 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
  23 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
  24 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
  25 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
  26 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
  27 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
  28 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
  29 2,2000,0,26,25,"EQUIVALENT INCOME AND OPERATING EXPENSES",10,0,0,"USA"
  30 "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"
  31 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  32 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  33 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  34 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  35 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  36 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
  37 5.500297,5.552958,21.39709,118.8172,4,2.7375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.7375
  38 19.80107,19.99065,21.82503,436.2965,8,9.855,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.855
  39 19.80107,19.99065,22.26153,445.0225,8,9.855,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.855
  40 19.80107,19.99065,22.70676,453.9229,8,9.855,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.855
  41 16.83091,16.99205,23.16089,393.5511,8,8.37675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.37675
  42 14.30627,14.44324,23.62411,341.2088,8,7.120237,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.12024
  43 12.16033,12.27676,24.09659,295.828,8,6.052202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.0522
  44 10.33628,10.43524,24.57853,256.483,8,5.144372,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.14437
  45 8.785839,8.869958,25.0701,222.3707,8,4.372716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12.37272
  46 7.467963,7.539464,25.5715,192.7954,8,3.716809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.71681
  47 6.347769,6.408545,26.08293,167.1536,8,3.159287,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.15929
  48 5.395604,5.447264,26.60459,144.9222,8,2.685394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.68539
  49 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
  50 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
  51 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
  52 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
  53 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
  54 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
  55 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
  56 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
  57 3,2000,0,26,6,"EXPLORATION CAPITAL",10,0,0,"USA"
  58 "    GEO","    EDH","    EDS","    ADH","    ASC"," TOTEXP"
  59 0,0,0,0,0,0
  60 6,0,0,0,0,6
  61 0,0,12,0,0,12
  62 0,0,0,0,0,0
  63 0,0,0,0,0,0
  64 0,0,0,0,0,0
  65 0,0,0,0,0,0
  66 0,0,0,0,0,0
  67 0,0,0,0,0,0
  68 0,0,0,0,0,0
  69 0,0,0,0,0,0
  70 0,0,0,0,0,0
  71 0,0,0,0,0,0
  72 0,0,0,0,0,0
  73 0,0,0,0,0,0
  74 0,0,0,0,0,0
  75 0,0,0,0,0,0
  76 0,0,0,0,0,0
  77 0,0,0,0,0,0
  78 0,0,0,0,0,0
  79 0,0,0,0,0,0
  80 0,0,0,0,0,0
  81 0,0,0,0,0,0
  82 0,0,0,0,0,0
  83 0,0,0,0,0,0
  84 0,0,0,0,0,0
  85 4,2000,0,26,7,"DEVELOPMENT CAPITAL",10,0,0,"USA"
  86 "    DNP","    DVP","    PLF","    FCL","    TRN","    EOR"," TOTDEV"
  87 0,0,0,0,0,0,0
  88 0,0,0,0,0,0,0
  89 0,0,0,0,0,0,0
  90 0,20,5,15,0,0,40
  91 0,20,10,15,0,0,45
  92 0,10,20,20,9,0,59
  93 0,0,5,10,6,0,21
  94 0,0,0,0,0,0,0
  95 0,0,0,0,0,0,0
  96 0,0,0,0,0,0,0
  97 0,0,0,0,0,0,0
  98 0,0,0,0,0,0,0
  99 0,0,0,0,0,0,0
 100 0,0,0,0,0,0,0
 101 0,0,0,0,0,0,0
 102 0,0,0,0,0,0,0
 103 0,0,0,0,0,0,0
 104 0,0,0,0,0,0,0
 105 0,0,0,0,0,0,0
 106 0,0,0,0,0,0,0
 107 0,0,0,0,0,0,0
 108 0,0,0,0,0,0,0
 109 0,0,0,0,0,0,0
 110 0,0,0,0,0,0,0
 111 0,0,0,0,0,0,0
 112 0,0,0,0,0,0,0
 113 5,2000,0,26,20,"TOTAL CAPITAL EXPENDITURES",10,0,0,"USA"
 114 "SIGBONS","DISBONS","PROBONS","    BNS","    LSE","    REN"," TOTEXP"," TOTDEV","    CP1","    CP2","    CP3","    CP4","    CP5","    CP6","    CP7","    CP8","    CP9","    ABN","    AB1"," TOTCAP"
 115 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
 116 0,0,0,0,0,0,6,0,0,0,0,0,0,0,0,0,0,0,0,6
 117 0,0,0,0,0,0,12,0,0,0,0,0,0,0,0,0,0,0,0,12
 118 0,0,0,0,0,0,0,40,0,0,0,0,0,0,0,0,0,0,0,40
 119 0,0,0,0,0,0,0,45,0,0,0,0,0,0,0,0,0,0,0,45
 120 0,0,0,0,0,0,0,59,0,0,0,0,0,0,0,0,0,0,0,59
 121 0,0,0,0,0,0,0,21,0,0,0,0,0,0,0,0,0,0,0,21
 122 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
 123 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
 124 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
 125 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
 126 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
 127 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
 128 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
 129 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
 130 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
 131 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
 132 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
 133 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
 134 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
 135 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
 136 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
 137 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
 138 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
 139 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
 140 0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
 141 12,2000,1,26,15,"REV",8,1,0,"USA"
 142 " PROD"," PRIC","  INC","  ","  ","  ","  ","  "," DEDT"," INDE"," RATE"," GROS","  LCF","  NET","LCFCLNG"
 143 0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
 144 0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
 145 0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
 146 0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
 147 0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
 148 0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
 149 0,0,118.8172,0,0,0,0,0,0,118.8172,100,118.8172,0,118.8172,0
 150 0,0,436.2965,0,0,0,0,0,0,436.2965,100,436.2965,0,436.2965,0
 151 0,0,445.0225,0,0,0,0,0,0,445.0225,100,445.0225,0,445.0225,0
 152 0,0,453.9229,0,0,0,0,0,0,453.9229,100,453.9229,0,453.9229,0
 153 0,0,393.5511,0,0,0,0,0,0,393.5511,100,393.5511,0,393.5511,0
 154 0,0,341.2088,0,0,0,0,0,0,341.2088,100,341.2088,0,341.2088,0
 155 0,0,295.828,0,0,0,0,0,0,295.828,100,295.828,0,295.828,0
 156 0,0,256.483,0,0,0,0,0,0,256.483,100,256.483,0,256.483,0
 157 0,0,222.3707,0,0,0,0,0,0,222.3707,100,222.3707,0,222.3707,0
 158 0,0,192.7954,0,0,0,0,0,0,192.7954,100,192.7954,0,192.7954,0
 159 0,0,167.1536,0,0,0,0,0,0,167.1536,100,167.1536,0,167.1536,0
 160 0,0,144.9222,0,0,0,0,0,0,144.9222,100,144.9222,0,144.9222,0
 161 0,0,125.6475,0,0,0,0,0,0,125.6475,100,125.6475,0,125.6475,0
 162 0,0,108.9364,0,0,0,0,0,0,108.9364,100,108.9364,0,108.9364,0
 163 0,0,94.44785,0,0,0,0,0,0,94.44785,100,94.44785,0,94.44785,0
 164 0,0,81.88631,0,0,0,0,0,0,81.88631,100,81.88631,0,81.88631,0
 165 0,0,70.99542,0,0,0,0,0,0,70.99542,100,70.99542,0,70.99542,0
 166 0,0,61.55304,0,0,0,0,0,0,61.55304,100,61.55304,0,61.55304,0
 167 0,0,53.36649,0,0,0,0,0,0,53.36649,100,53.36649,0,53.36649,0
 168 0,0,46.26875,0,0,0,0,0,0,46.26875,100,46.26875,0,46.26875,0
 169 12,2000,2,26,15,"ROY",8,1,0,"USA"
 170 " PROD"," PRIC","  INC","  ","  ","  ","  ","  "," DEDT"," INDE"," RATE"," GROS","  LCF","  NET","LCFCLNG"
 171 0,0,0,0,0,0,0,0,0,0,15,0,0,0,0
 172 0,0,0,0,0,0,0,0,0,0,15,0,0,0,0
 173 0,0,0,0,0,0,0,0,0,0,15,0,0,0,0
 174 0,0,0,0,0,0,0,0,0,0,15,0,0,0,0
 175 0,0,0,0,0,0,0,0,0,0,15,0,0,0,0
 176 0,0,0,0,0,0,0,0,0,0,15,0,0,0,0
 177 0,0,118.8172,0,0,0,0,0,0,118.8172,15,17.82257,0,17.82257,0
 178 0,0,436.2965,0,0,0,0,0,0,436.2965,15,65.44448,0,65.44448,0
 179 0,0,445.0225,0,0,0,0,0,0,445.0225,15,66.75337,0,66.75337,0
 180 0,0,453.9229,0,0,0,0,0,0,453.9229,15,68.08844,0,68.08844,0
 181 0,0,393.5511,0,0,0,0,0,0,393.5511,15,59.03266,0,59.03266,0
 182 0,0,341.2088,0,0,0,0,0,0,341.2088,15,51.18132,0,51.18132,0
 183 0,0,295.828,0,0,0,0,0,0,295.828,15,44.3742,0,44.3742,0
 184 0,0,256.483,0,0,0,0,0,0,256.483,15,38.47245,0,38.47245,0
 185 0,0,222.3707,0,0,0,0,0,0,222.3707,15,33.35561,0,33.35561,0
 186 0,0,192.7954,0,0,0,0,0,0,192.7954,15,28.91931,0,28.91931,0
 187 0,0,167.1536,0,0,0,0,0,0,167.1536,15,25.07304,0,25.07304,0
 188 0,0,144.9222,0,0,0,0,0,0,144.9222,15,21.73833,0,21.73833,0
 189 0,0,125.6475,0,0,0,0,0,0,125.6475,15,18.84713,0,18.84713,0
 190 0,0,108.9364,0,0,0,0,0,0,108.9364,15,16.34046,0,16.34046,0
 191 0,0,94.44785,0,0,0,0,0,0,94.44785,15,14.16718,0,14.16718,0
 192 0,0,81.88631,0,0,0,0,0,0,81.88631,15,12.28295,0,12.28295,0
 193 0,0,70.99542,0,0,0,0,0,0,70.99542,15,10.64931,0,10.64931,0
 194 0,0,61.55304,0,0,0,0,0,0,61.55304,15,9.232955,0,9.232955,0
 195 0,0,53.36649,0,0,0,0,0,0,53.36649,15,8.004972,0,8.004972,0
 196 0,0,46.26875,0,0,0,0,0,0,46.26875,15,6.940312,0,6.940312,0
 197 8,2000,0,26,10,"DEPRECIATION SCHEDULE - INCOME TAX",10,1,0,"USA"
 198 "BASEREN","BASEEXP","BASEDEV","BASEOTH","BASETOT","  OPREN","  OPEXP","  OPDEV","  OPOTH","  OPTOT"
 199 0,0,0,0,0,0,0,0,0,0
 200 0,6,0,0,6,0,0,0,0,0
 201 0,12,0,0,12,0,0,0,0,0
 202 0,0,40,0,40,0,0,0,0,0
 203 0,0,45,0,45,0,0,0,0,0
 204 0,0,59,0,59,0,0,0,0,0
 205 0,0,21,0,21,0,3,27.5,0,30.5
 206 0,0,0,0,0,0,3,27.5,0,30.5
 207 0,0,0,0,0,0,3,27.5,0,30.5
 208 0,0,0,0,0,0,3,27.5,0,30.5
 209 0,0,0,0,0,0,3,27.5,0,30.5
 210 0,0,0,0,0,0,3,27.5,0,30.5
 211 0,0,0,0,0,0,0,0,0,0
 212 0,0,0,0,0,0,0,0,0,0
 213 0,0,0,0,0,0,0,0,0,0
 214 0,0,0,0,0,0,0,0,0,0
 215 0,0,0,0,0,0,0,0,0,0
 216 0,0,0,0,0,0,0,0,0,0
 217 0,0,0,0,0,0,0,0,0,0
 218 0,0,0,0,0,0,0,0,0,0
 219 0,0,0,0,0,0,0,0,0,0
 220 0,0,0,0,0,0,0,0,0,0
 221 0,0,0,0,0,0,0,0,0,0
 222 0,0,0,0,0,0,0,0,0,0
 223 0,0,0,0,0,0,0,0,0,0
 224 0,0,0,0,0,0,0,0,0,0
 225 12,2000,3,26,15,"TAX",8,1,0,"USA"
 226 " PROD"," PRIC","  INC","  ROY","  OPX","  DPR","  ","  "," DEDT"," INDE"," RATE"," GROS","  LCF","  NET","LCFCLNG"
 227 0,0,0,0,0,0,0,0,0,0,65,0,0,0,0
 228 0,0,0,0,0,0,0,0,0,0,65,0,0,0,0
 229 0,0,0,0,0,0,0,0,0,0,65,0,0,0,0
 230 0,0,0,0,0,0,0,0,0,0,65,0,0,0,0
 231 0,0,0,0,0,0,0,0,0,0,65,0,0,0,0
 232 0,0,0,0,0,0,0,0,0,0,65,0,0,0,0
 233 0,0,118.8172,17.82257,6.7375,30.5,0,0,55.06007,63.75709,65,41.44211,0,41.44211,0
 234 0,0,436.2965,65.44448,17.855,30.5,0,0,113.7995,322.4971,65,209.6231,0,209.6231,0
 235 0,0,445.0225,66.75337,17.855,30.5,0,0,115.1084,329.9141,65,214.4442,0,214.4442,0
 236 0,0,453.9229,68.08844,17.855,30.5,0,0,116.4434,337.4795,65,219.3617,0,219.3617,0
 237 0,0,393.5511,59.03266,16.37675,30.5,0,0,105.9094,287.6417,65,186.9671,0,186.9671,0
 238 0,0,341.2088,51.18132,15.12024,30.5,0,0,96.80156,244.4072,65,158.8647,0,158.8647,0
 239 0,0,295.828,44.3742,14.0522,0,0,0,58.4264,237.4016,65,154.3111,0,154.3111,0
 240 0,0,256.483,38.47245,13.14437,0,0,0,51.61682,204.8661,65,133.163,0,133.163,0
 241 0,0,222.3707,33.35561,12.37272,0,0,0,45.72832,176.6424,65,114.8176,0,114.8176,0
 242 0,0,192.7954,28.91931,11.71681,0,0,0,40.63612,152.1593,65,98.90353,0,98.90353,0
 243 0,0,167.1536,25.07304,11.15929,0,0,0,36.23233,130.9213,65,85.09884,0,85.09884,0
 244 0,0,144.9222,21.73833,10.68539,0,0,0,32.42372,112.4985,65,73.12401,0,73.12401,0
 245 0,0,125.6475,18.84713,10.28259,0,0,0,29.12971,96.51782,65,62.73658,0,62.73658,0
 246 0,0,108.9364,16.34046,9.940197,0,0,0,26.28066,82.65575,65,53.72623,0,53.72623,0
 247 0,0,94.44785,14.16718,9.649168,0,0,0,23.81635,70.6315,65,45.91048,0,45.91048,0
 248 0,0,81.88631,12.28295,9.401793,0,0,0,21.68474,60.20157,65,39.13102,0,39.13102,0
 249 0,0,70.99542,10.64931,9.191525,0,0,0,19.84084,51.15459,65,33.25048,0,33.25048,0
 250 0,0,61.55304,9.232955,9.012794,0,0,0,18.24575,43.30729,65,28.14973,0,28.14973,0
 251 0,0,53.36649,8.004972,8.860876,0,0,0,16.86585,36.50064,65,23.72541,0,23.72541,0
 252 0,0,46.26875,6.940312,4.731745,0,0,0,11.67206,34.59669,65,22.48785,0,22.48785,0
 253 10,2000,0,26,8,"AFTER TAX CASH FLOW",10,1,0,"USA"
 254 "REV    "," POSTOT","ROY    ","TAX    ","OPEREXP","CAPITAL"," NEGTOT","    NCF"
 255 0,0,0,0,0,0,0,0
 256 0,0,0,0,0,6,6,-6
 257 0,0,0,0,0,12,12,-12
 258 0,0,0,0,0,40,40,-40
 259 0,0,0,0,0,45,45,-45
 260 0,0,0,0,0,59,59,-59
 261 118.8172,118.8172,17.82257,41.44211,6.7375,21,87.00218,31.81498
 262 436.2965,436.2965,65.44448,209.6231,17.855,0,292.9226,143.374
 263 445.0225,445.0225,66.75337,214.4442,17.855,0,299.0526,145.9699
 264 453.9229,453.9229,68.08844,219.3617,17.855,0,305.3051,148.6178
 265 393.5511,393.5511,59.03266,186.9671,16.37675,0,262.3765,131.1746
 266 341.2088,341.2088,51.18132,158.8647,15.12024,0,225.1663,116.0425
 267 295.828,295.828,44.3742,154.3111,14.0522,0,212.7374,83.09056
 268 256.483,256.483,38.47245,133.163,13.14437,0,184.7798,71.70316
 269 222.3707,222.3707,33.35561,114.8176,12.37272,0,160.5459,61.82484
 270 192.7954,192.7954,28.91931,98.90353,11.71681,0,139.5396,53.25575
 271 167.1536,167.1536,25.07304,85.09884,11.15929,0,121.3312,45.82246
 272 144.9222,144.9222,21.73833,73.12401,10.68539,0,105.5477,39.37447
 273 125.6475,125.6475,18.84713,62.73658,10.28259,0,91.86629,33.78124
 274 108.9364,108.9364,16.34046,53.72623,9.940197,0,80.0069,28.9295
 275 94.44785,94.44785,14.16718,45.91048,9.649168,0,69.72682,24.72102
 276 81.88631,81.88631,12.28295,39.13102,9.401793,0,60.81576,21.07055
 277 70.99542,70.99542,10.64931,33.25048,9.191525,0,53.09132,17.9041
 278 61.55304,61.55304,9.232955,28.14973,9.012794,0,46.39548,15.15755
 279 53.36649,53.36649,8.004972,23.72541,8.860876,0,40.59126,12.77522
 280 46.26875,46.26875,6.940312,22.48785,4.731745,0,34.1599,12.10884
 281 13,2000,0,26,17,"DEFLATED CASH FLOW",10,1,0,"USA"
 282 "DEFLATE"," COMPCF","COMPCCF","COMPDCF"," COCDCF","3DPCF","3DPCCF","3DPDCF","3DPCDCF","NOCCF","NOCCCF","NOCDCF","NOCCDCF"," GOVTCF","GOVTCCF","GOVTDCF","GOVCDCF"
 283 1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
 284 1,-6,-6,-4.564354,-4.564354,0,0,0,0,0,0,0,0,0,0,0,0
 285 1,-12,-18,-7.607258,-12.17161,0,0,0,0,0,0,0,0,0,0,0,0
 286 1,-40,-58,-21.13127,-33.30288,0,0,0,0,0,0,0,0,0,0,0,0
 287 1,-45,-103,-19.81057,-53.11345,0,0,0,0,0,0,0,0,0,0,0,0
 288 1,-59,-162,-21.64488,-74.75833,0,0,0,0,0,0,0,0,0,0,0,0
 289 1,31.81498,-130.185,9.726431,-65.0319,0,0,0,0,0,0,0,0,59.26468,59.26468,18.11831,18.11831
 290 1,143.374,13.18893,36.52675,-28.50515,0,0,0,0,0,0,0,0,275.0676,334.3322,70.07773,88.19604
 291 1,145.9699,159.1588,30.99009,2.484943,0,0,0,0,0,0,0,0,281.1975,615.5298,59.69953,147.8956
 292 1,148.6178,307.7766,26.29354,28.77848,0,0,0,0,0,0,0,0,287.4501,902.9799,50.85582,198.7514
 293 1,131.1746,438.9512,19.33956,48.11804,0,0,0,0,0,0,0,0,245.9997,1148.98,36.26867,235.0201
 294 1,116.0425,554.9938,14.25716,62.3752,0,0,0,0,0,0,0,0,210.046,1359.026,25.80656,260.8266
 295 1,83.09056,638.0844,8.507189,70.88239,0,0,0,0,0,0,0,0,198.6852,1557.711,20.3423,281.1689
 296 1,71.70316,709.7875,6.117747,77.00013,0,0,0,0,0,0,0,0,171.6354,1729.346,14.64401,295.8129
 297 1,61.82484,771.6123,4.39577,81.3959,0,0,0,0,0,0,0,0,148.1732,1877.52,10.53517,306.3481
 298 1,53.25575,824.868,3.155421,84.55132,0,0,0,0,0,0,0,0,127.8228,2005.343,7.573544,313.9216
 299 1,45.82246,870.6905,2.262495,86.81381,0,0,0,0,0,0,0,0,110.1719,2115.514,5.439766,319.3614
 300 1,39.37447,910.0649,1.620104,88.43391,0,0,0,0,0,0,0,0,94.86235,2210.377,3.903211,323.2646
 301 1,33.78124,943.8462,1.158304,89.59222,0,0,0,0,0,0,0,0,81.58371,2291.96,2.797373,326.0619
 302 1,28.9295,972.7757,.8266218,90.41884,0,0,0,0,0,0,0,0,70.0667,2362.027,2.002061,328.064
 303 1,24.72102,997.4967,.5886415,91.00748,0,0,0,0,0,0,0,0,60.07766,2422.105,1.430532,329.4945
 304 1,21.07055,1018.567,.418099,91.42558,0,0,0,0,0,0,0,0,51.41397,2473.519,1.020198,330.5147
 305 1,17.9041,1036.471,.2960565,91.72163,0,0,0,0,0,0,0,0,43.8998,2517.419,.7259128,331.2407
 306 1,15.15755,1051.629,.208867,91.9305,0,0,0,0,0,0,0,0,37.38269,2554.801,.5151234,331.7558
 307 1,12.77522,1064.404,.1466993,92.0772,0,0,0,0,0,0,0,0,31.73038,2586.532,.3643634,332.1201
 308 1,12.10884,1076.513,.1158726,92.19308,0,0,0,0,0,0,0,0,29.42816,2615.96,.2816056,332.4018
 309 11,2000,0,26,6,"ECONOMIC SUMMARY",12,1,0,"USA"
 310 0,5,10,15,20,25
 311 "Company Income",4111.473,2258.306,1326.751,821.4439,530.2047,353.971
 312 "Company Oper. Costs",236.001,119.1568,65.81075,39.00747,24.43134,15.98033
 313 "Company Capital",183,146.4556,118.8476,97.664,81.17843,68.18231
 314 "Company Royalty/Tax",2615.96,1432.066,838.1485,516.9254,332.4018,221.1284
 315 "Company Cash Flow",1076.512,560.6279,303.9444,167.8471,92.19308,48.67997
 316 "Company Payout",7.90801,8.088744,8.312239,8.586783,8.919815,9.392418
 317 "Company Risk Return Ratio",179.4187,100.5327,58.44292,34.49922,20.19849,11.33872
 318 "Company Profitability Index",6.88258,4.827972,3.55743,2.718618,2.135684,1.713968
 319 "Company Government Take",70.84576,71.86584,73.38707,75.48863,78.28681,81.95758
 320 "Company State Take",70.84576,71.86584,73.38707,75.48863,78.28681,81.95758
 321 "3rd Party Cash Flow",0,0,0,0,0,0
 322 "3rd Party Payout",100,100,100,100,100,100
 323 "3rd Party Risk Return Ratio",101,101,101,101,101,101
 324 "3rd Party Profitability Index",0,0,0,0,0,0
 325 "NOC Cash Flow",0,0,0,0,0,0
 326 "NOC Payout",100,100,100,100,100,100
 327 "NOC Risk Return Ratio",101,101,101,101,101,101
 328 "NOC Profitability Index",0,0,0,0,0,0
 329 "Government Cash Flow",2615.96,1432.066,838.1485,516.9254,332.4018,221.1284
 330 "Government Payout",6,6,6,6,6,6
 331 "Government Risk Return Ratio",101,101,101,101,101,101
 332 "Government Profitability Index",0,0,0,0,0,0
 333 "Company Rate of Return",39.10415,0,0,0,0,0
 334 "Government Rate of Return",101,1,2000,0,0,0