After Seventh Run

[ConsolidationCalculation.git] / A2KRUN6.PRN

1,2000,0,16,36,"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"
3.6,19,68.4,20.36,3.491159,71.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
3.6,19.38,69.768,17.36,3.560046,61.8024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
3.6,19.7676,71.16335,14.81,3.63025,53.764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
2.88,20.16295,58.0693,12.5705,3.704238,46.56412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
2.304,20.56621,47.38454,10.67053,3.779616,40.33051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
1.8432,20.97754,38.6658,9.058427,3.856419,34.93309,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
1.47456,21.39709,31.55129,7.690446,3.934676,30.25942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
1.179648,21.82503,25.74585,6.529507,4.014424,26.21221,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
.9437184,22.26153,21.00862,5.544183,4.095693,22.70727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
.7549747,22.70676,17.14303,4.707837,4.178518,19.67178,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
.6039798,23.16089,13.98871,3.997886,4.262934,17.04272,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
.4831838,23.62411,11.41479,3.395183,4.348976,14.76557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
.3865471,24.09659,9.314466,2.88349,4.43668,12.79312,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
.3092377,24.57853,7.600607,2.449034,4.526082,11.08453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
.2473901,25.0701,6.202095,2.080132,4.617219,9.604426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
0,25.0701,0,1.747084,4.710538,8.229707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
2,2000,0,16,25,"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"
6.99334,7.341053,19,139.48,10,16.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26.8
6.493339,6.788978,19.38,131.5704,10,16.002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26.002
6.068338,6.319805,19.7676,124.9274,10,15.31013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25.31013
4.975088,5.189391,20.16295,104.6334,10,12.55029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.55029
4.082425,4.265008,20.56621,87.71506,10,10.30222,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20.30222
3.352941,3.508462,20.97754,73.59889,10,8.468919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18.46892
2.756304,2.888744,21.39709,61.81071,10,6.97207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.97207
2.267901,2.380664,21.82503,51.95807,10,5.748398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.7484
1.867751,1.963741,22.26153,43.71589,10,4.746752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.74675
1.539616,1.621315,22.70676,36.81481,10,3.925746,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.92575
1.270296,1.33982,23.16089,31.03143,10,3.251872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.25187
1.049049,1.108205,23.62411,26.18036,10,2.697973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12.69797
.8671297,.9174572,24.09659,22.10759,10,2.242023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12.24202
.7174108,.7602218,24.57853,18.68513,10,1.866138,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.86614
.5940794,.6304929,25.0701,15.80652,10,1.555785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.55578
.2911812,.3282678,25.0701,8.229707,0,.7054037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,.7054037
3,2000,0,16,6,"EXPLORATION CAPITAL",10,0,0,"USA"
"    GEO","    EDH","    EDS","    ADH","    ASC"," TOTEXP"
0,0,0,0,0,0
0,0,0,0,0,0
0,0,0,0,0,0
0,0,0,0,0,0
0,0,0,0,0,0
0,0,0,0,0,0
0,0,0,0,0,0
0,0,0,0,0,0
0,0,0,0,0,0
0,0,0,0,0,0
0,0,0,0,0,0
0,0,0,0,0,0
0,0,0,0,0,0
0,0,0,0,0,0
0,0,0,0,0,0
0,0,0,0,0,0
4,2000,0,16,7,"DEVELOPMENT CAPITAL",10,0,0,"USA"
"    DNP","    DVP","    PLF","    FCL","    TRN","    EOR"," TOTDEV"
0,0,0,10,0,0,10
0,0,0,0,0,0,0
0,0,0,0,0,0,0
0,0,0,0,0,0,0
0,0,0,0,0,0,0
0,0,0,0,0,0,0
0,0,0,0,0,0,0
0,0,0,0,0,0,0
0,0,0,0,0,0,0
0,0,0,0,0,0,0
0,0,0,0,0,0,0
0,0,0,0,0,0,0
0,0,0,0,0,0,0
0,0,0,0,0,0,0
0,0,0,0,0,0,0
0,0,0,0,0,0,0
5,2000,0,16,20,"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"
0,0,0,0,0,0,0,10,0,5,0,0,0,0,0,0,0,0,0,15
0,0,0,0,0,0,0,0,0,5,0,0,0,0,0,0,0,0,0,5
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,5,0,0,0,0,0,0,0,0,0,5
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
12,2000,1,16,15,"REV",8,1,0,"USA"
" PROD"," PRIC","  INC","  ","  ","  ","  ","  "," DEDT"," INDE"," RATE"," GROS","  LCF","  NET","LCFCLNG"
0,0,139.48,0,0,0,0,0,0,139.48,100,139.48,0,139.48,0
0,0,131.5704,0,0,0,0,0,0,131.5704,100,131.5704,0,131.5704,0
0,0,124.9274,0,0,0,0,0,0,124.9274,100,124.9274,0,124.9274,0
0,0,104.6334,0,0,0,0,0,0,104.6334,100,104.6334,0,104.6334,0
0,0,87.71505,0,0,0,0,0,0,87.71505,100,87.71505,0,87.71505,0
0,0,73.59889,0,0,0,0,0,0,73.59889,100,73.59889,0,73.59889,0
0,0,61.81072,0,0,0,0,0,0,61.81072,100,61.81072,0,61.81072,0
0,0,51.95806,0,0,0,0,0,0,51.95806,100,51.95806,0,51.95806,0
0,0,43.71589,0,0,0,0,0,0,43.71589,100,43.71589,0,43.71589,0
0,0,36.81481,0,0,0,0,0,0,36.81481,100,36.81481,0,36.81481,0
0,0,31.03143,0,0,0,0,0,0,31.03143,100,31.03143,0,31.03143,0
0,0,26.18036,0,0,0,0,0,0,26.18036,100,26.18036,0,26.18036,0
0,0,22.10758,0,0,0,0,0,0,22.10758,100,22.10758,0,22.10758,0
0,0,18.68513,0,0,0,0,0,0,18.68513,100,18.68513,0,18.68513,0
0,0,15.80652,0,0,0,0,0,0,15.80652,100,15.80652,0,15.80652,0
0,0,8.229707,0,0,0,0,0,0,8.229707,100,8.229707,0,8.229707,0
12,2000,2,16,15,"ROY",8,1,0,"USA"
" PROD"," PRIC","  INC","  ","  ","  ","  ","  "," DEDT"," INDE"," RATE"," GROS","  LCF","  NET","LCFCLNG"
0,0,20.922,0,0,0,0,0,0,20.922,100,20.922,0,20.922,0
0,0,19.73556,0,0,0,0,0,0,19.73556,100,19.73556,0,19.73556,0
0,0,18.73911,0,0,0,0,0,0,18.73911,100,18.73911,0,18.73911,0
0,0,15.69501,0,0,0,0,0,0,15.69501,100,15.69501,0,15.69501,0
0,0,13.15726,0,0,0,0,0,0,13.15726,100,13.15726,0,13.15726,0
0,0,11.03983,0,0,0,0,0,0,11.03983,100,11.03983,0,11.03983,0
0,0,9.271608,0,0,0,0,0,0,9.271608,100,9.271608,0,9.271608,0
0,0,7.79371,0,0,0,0,0,0,7.79371,100,7.79371,0,7.79371,0
0,0,6.557383,0,0,0,0,0,0,6.557383,100,6.557383,0,6.557383,0
0,0,5.522222,0,0,0,0,0,0,5.522222,100,5.522222,0,5.522222,0
0,0,4.654715,0,0,0,0,0,0,4.654715,100,4.654715,0,4.654715,0
0,0,3.927054,0,0,0,0,0,0,3.927054,100,3.927054,0,3.927054,0
0,0,3.316139,0,0,0,0,0,0,3.316139,100,3.316139,0,3.316139,0
0,0,2.802771,0,0,0,0,0,0,2.802771,100,2.802771,0,2.802771,0
0,0,2.370978,0,0,0,0,0,0,2.370978,100,2.370978,0,2.370978,0
0,0,1.234456,0,0,0,0,0,0,1.234456,100,1.234456,0,1.234456,0
8,2000,0,16,10,"DEPRECIATION SCHEDULE - INCOME TAX",10,1,0,"USA"
"BASEREN","BASEEXP","BASEDEV","BASEOTH","BASETOT","  OPREN","  OPEXP","  OPDEV","  OPOTH","  OPTOT"
0,0,10,5,15,0,0,1.666667,.8333333,2.5
0,0,0,5,5,0,0,1.666667,1.666667,3.333333
0,0,0,0,0,0,0,1.666667,1.666667,3.333333
0,0,0,5,5,0,0,1.666667,2.5,4.166667
0,0,0,0,0,0,0,1.666667,2.5,4.166667
0,0,0,0,0,0,0,1.666667,2.5,4.166667
0,0,0,0,0,0,0,0,1.666667,1.666667
0,0,0,0,0,0,0,0,.8333333,.8333333
0,0,0,0,0,0,0,0,.8333333,.8333333
0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0
0,0,0,0,0,0,0,0,0,0
12,2000,3,16,15,"TAX",8,1,0,"USA"
" PROD"," PRIC","  INC","  ROY","  OPX","  DPR","  ","  "," DEDT"," INDE"," RATE"," GROS","  LCF","  NET","LCFCLNG"
0,0,139.48,20.922,26.8,2.5,0,0,50.222,89.25801,65,58.01771,0,58.01771,0
0,0,131.5704,19.73556,26.002,3.333333,0,0,49.07089,82.49951,65,53.62468,0,53.62468,0
0,0,124.9274,18.73911,25.31013,3.333333,0,0,47.38257,77.54478,65,50.40411,0,50.40411,0
0,0,104.6334,15.69501,22.55029,4.166667,0,0,42.41197,62.22146,65,40.44395,0,40.44395,0
0,0,87.71505,13.15726,20.30222,4.166667,0,0,37.62614,50.08891,65,32.55779,0,32.55779,0
0,0,73.59889,11.03983,18.46892,4.166667,0,0,33.67542,39.92347,65,25.95026,0,25.95026,0
0,0,61.81072,9.271608,16.97207,1.666667,0,0,27.91034,33.90038,65,22.03525,0,22.03525,0
0,0,51.95806,7.79371,15.7484,.8333333,0,0,24.37544,27.58262,65,17.9287,0,17.9287,0
0,0,43.71589,6.557383,14.74675,.8333333,0,0,22.13747,21.57842,65,14.02597,0,14.02597,0
0,0,36.81481,5.522222,13.92575,0,0,0,19.44797,17.36684,65,11.28845,0,11.28845,0
0,0,31.03143,4.654715,13.25187,0,0,0,17.90659,13.12484,65,8.531147,0,8.531147,0
0,0,26.18036,3.927054,12.69797,0,0,0,16.62503,9.555334,65,6.210967,0,6.210967,0
0,0,22.10758,3.316139,12.24202,0,0,0,15.55816,6.549421,65,4.257124,0,4.257124,0
0,0,18.68513,2.802771,11.86614,0,0,0,14.66891,4.016226,65,2.610547,0,2.610547,0
0,0,15.80652,2.370978,11.55578,0,0,0,13.92676,1.87976,65,1.221844,0,1.221844,0
0,0,8.229707,1.234456,.7054037,0,0,0,1.93986,6.289847,65,4.088401,0,4.088401,0
10,2000,0,16,8,"AFTER TAX CASH FLOW",10,1,0,"USA"
"REV    "," POSTOT","ROY    ","TAX    ","OPEREXP","CAPITAL"," NEGTOT","    NCF"
139.48,139.48,20.922,58.01771,26.8,15,120.7397,18.7403
131.5704,131.5704,19.73556,53.62468,26.002,5,104.3622,27.20816
124.9274,124.9274,18.73911,50.40411,25.31013,0,94.45335,30.474
104.6334,104.6334,15.69501,40.44395,22.55029,5,83.68925,20.94418
87.71505,87.71505,13.15726,32.55779,20.30222,0,66.01727,21.69778
73.59889,73.59889,11.03983,25.95026,18.46892,0,55.45901,18.13988
61.81072,61.81072,9.271608,22.03525,16.97207,0,48.27892,13.5318
51.95806,51.95806,7.79371,17.9287,15.7484,0,41.47081,10.48725
43.71589,43.71589,6.557383,14.02597,14.74675,0,35.33011,8.38578
36.81481,36.81481,5.522222,11.28845,13.92575,0,30.73642,6.078396
31.03143,31.03143,4.654715,8.531147,13.25187,0,26.43773,4.593697
26.18036,26.18036,3.927054,6.210967,12.69797,0,22.83599,3.344366
22.10758,22.10758,3.316139,4.257124,12.24202,0,19.81529,2.292297
18.68513,18.68513,2.802771,2.610547,11.86614,0,17.27946,1.40568
15.80652,15.80652,2.370978,1.221844,11.55578,0,15.14861,.6579161
8.229707,8.229707,1.234456,4.088401,.7054037,0,6.028261,2.201446
13,2000,0,16,17,"DEFLATED CASH FLOW",10,1,0,"USA"
"DEFLATE"," COMPCF","COMPCCF","COMPDCF"," COCDCF","3DPCF","3DPCCF","3DPDCF","3DPCDCF","NOCCF","NOCCCF","NOCDCF","NOCCDCF"," GOVTCF","GOVTCCF","GOVTDCF","GOVCDCF"
1,18.7403,18.7403,17.10747,17.10747,0,0,0,0,0,0,0,0,78.9397,78.9397,72.06175,72.06175
1,27.20816,45.94846,20.69795,37.80542,0,0,0,0,0,0,0,0,73.36023,152.2999,55.80702,127.8688
1,30.474,76.42245,19.31863,57.12405,0,0,0,0,0,0,0,0,69.14322,221.4431,43.83252,171.7013
1,20.94418,97.36664,11.06443,68.18848,0,0,0,0,0,0,0,0,56.13895,277.5821,29.65719,201.3585
1,21.69778,119.0644,9.55212,77.7406,0,0,0,0,0,0,0,0,45.71505,323.2971,20.12536,221.4838
1,18.13988,137.2043,6.654839,84.39544,0,0,0,0,0,0,0,0,36.99009,360.2872,13.57027,235.0541
1,13.5318,150.7361,4.136922,88.53236,0,0,0,0,0,0,0,0,31.30684,391.5941,9.571085,244.6252
1,10.48725,161.2234,2.67179,91.20415,0,0,0,0,0,0,0,0,25.72242,417.3165,6.553185,251.1784
1,8.38578,169.6091,1.78034,92.9845,0,0,0,0,0,0,0,0,20.58335,437.8998,4.369941,255.5483
1,6.078396,175.6875,1.075393,94.05989,0,0,0,0,0,0,0,0,16.81067,454.7105,2.974151,258.5225
1,4.593697,180.2812,.6772658,94.73716,0,0,0,0,0,0,0,0,13.18586,467.8964,1.944041,260.4665
1,3.344366,183.6256,.4108937,95.14806,0,0,0,0,0,0,0,0,10.13802,478.0344,1.245572,261.7121
1,2.292297,185.9179,.2346958,95.38275,0,0,0,0,0,0,0,0,7.573269,485.6077,.7753857,262.4875
1,1.40568,187.3236,.1199332,95.50269,0,0,0,0,0,0,0,0,5.41332,491.021,.4618669,262.9493
1,.6579161,187.9815,4.677808E-02,95.54946,0,0,0,0,0,0,0,0,3.59282,494.6138,.2554509,263.2048
1,2.201446,190.1829,.1304364,95.6799,0,0,0,0,0,0,0,0,5.322857,499.9367,.315381,263.5201
11,2000,0,16,6,"ECONOMIC SUMMARY",12,1,0,"USA"
0,5,10,15,20,25
"Company Income",978.2654,783.8458,652.0222,558.2129,488.6933,435.4021
"Company Oper. Costs",263.1457,197.9458,156.548,128.8205,109.3551,95.12127
"Company Capital",25,23.50074,22.21761,21.10763,20.1381,19.28385
"Company Royalty/Tax",499.9367,408.4185,344.7584,298.4593,263.5202,236.334
"Company Cash Flow",190.1829,153.9807,128.4981,109.8254,95.67997,84.66306
"Company Payout",1,1,1,1,1,1
"Company Risk Return Ratio",101,101,101,101,101,101
"Company Profitability Index",8.607317,7.552166,6.783613,6.203116,5.751191,5.39036
"Company Government Take",72.44203,72.62074,72.84812,73.10078,73.36304,73.62496
"Company State Take",72.44203,72.62074,72.84812,73.10078,73.36304,73.62496
"3rd Party Cash Flow",0,0,0,0,0,0
"3rd Party Payout",100,100,100,100,100,100
"3rd Party Risk Return Ratio",101,101,101,101,101,101
"3rd Party Profitability Index",0,0,0,0,0,0
"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",499.9367,408.4185,344.7584,298.4593,263.5201,236.3339
"Government Payout",1,1,1,1,1,1
"Government Risk Return Ratio",101,101,101,101,101,101
"Government Profitability Index",0,0,0,0,0,0
"Company Rate of Return",101,0,0,0,0,0
"Government Rate of Return",101,1,2000,0,0,0