After Seventh Run

[ConsolidationCalculation.git] / A2KRUN7.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"
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
6.62909,19.56278,129.6834,12.5705,3.704238,46.56412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
9.802181,19.7382,193.4775,10.67053,3.779616,40.33051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
9.341381,20.0913,187.6805,9.058427,3.856419,34.93309,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
13.97274,20.79275,290.5318,7.690446,3.934676,30.25942,0,0,0,3.001775,3.941568,11.8317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
26.67783,21.50218,573.6313,6.529507,4.014424,26.21221,0,0,0,10.80639,4.0204,43.44601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
24.94226,21.97975,548.2247,5.544183,4.095693,22.70727,0,0,0,10.80639,4.100808,44.31493,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
23.55381,22.46327,529.0957,4.707837,4.178518,19.67178,0,0,0,10.80639,4.182824,45.20123,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
19.74305,22.92386,452.5868,3.997886,4.262934,17.04272,0,0,0,9.185431,4.26648,39.18946,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
16.55944,23.39351,387.3833,3.395183,4.348976,14.76557,0,0,0,7.807617,4.35181,33.97727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
13.8978,23.87238,331.7735,2.88349,4.43668,12.79312,0,0,0,6.636474,4.438846,29.45829,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
11.67095,24.36066,284.3122,2.449034,4.526082,11.08453,0,0,0,5.641003,4.527623,25.54034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
9.806568,24.85852,243.7768,2.080132,4.617219,9.604426,0,0,0,4.794853,4.618176,22.14348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
8.046678,25.36109,204.0725,1.747084,4.710538,8.229707,0,0,0,4.075624,4.710539,19.19839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
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"
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
8.724178,9.009331,19.56278,176.2476,15.25,23.79756,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39.04755
11.58061,11.84545,19.7382,233.808,15.25,32.79676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,48.04676
10.85112,11.0801,20.0913,222.6136,15.25,30.96347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46.21347
15.75478,15.99706,20.79275,332.6229,19.25,32.20412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51.45412
29.56715,29.91742,21.50218,643.2896,23.25,38.09795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,61.34795
27.66736,27.99153,21.97975,615.2469,23.25,32.59739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,55.84739
26.13952,26.44177,22.46327,593.9687,23.25,28.17725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51.42725
21.94027,22.19604,22.92386,508.819,23.25,23.14582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46.39582
18.42657,18.64304,23.39351,436.1261,23.25,19.03197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42.28197
15.48446,15.66769,23.87238,374.0249,23.25,15.66524,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38.91524
13.01929,13.1744,24.36066,320.937,23.25,12.90732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36.15732
10.9524,11.08371,24.85852,275.5247,23.25,10.64595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.89595
9.017131,9.128181,25.36109,231.5006,13.25,8.19617,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21.44617
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"
0,0,0,10,0,0,10
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"
0,0,0,0,0,0,5.25,10,0,5,0,0,0,0,0,0,0,0,0,20.25
0,0,0,0,0,0,15.75,15,3.75,5,0,0,0,0,0,0,0,0,0,39.5
0,0,0,0,0,0,12,30,0,0,0,0,0,0,0,0,0,0,0,42
0,0,0,0,0,0,0,55,0,8.75,0,0,0,0,0,0,0,0,0,63.75
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"
0,0,139.48,0,0,0,0,0,0,139.48,100,139.48,0,139.48,0
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
0,0,176.2475,0,0,0,0,0,0,176.2475,100,176.2475,0,176.2475,0
0,0,233.808,0,0,0,0,0,0,233.808,100,233.808,0,233.808,0
0,0,222.6136,0,0,0,0,0,0,222.6136,100,222.6136,0,222.6136,0
0,0,332.6229,0,0,0,0,0,0,332.6229,100,332.6229,0,332.6229,0
0,0,643.2896,0,0,0,0,0,0,643.2896,100,643.2896,0,643.2896,0
0,0,615.2469,0,0,0,0,0,0,615.2469,100,615.2469,0,615.2469,0
0,0,593.9687,0,0,0,0,0,0,593.9687,100,593.9687,0,593.9687,0
0,0,508.8189,0,0,0,0,0,0,508.8189,100,508.8189,0,508.8189,0
0,0,436.1261,0,0,0,0,0,0,436.1261,100,436.1261,0,436.1261,0
0,0,374.025,0,0,0,0,0,0,374.025,100,374.025,0,374.025,0
0,0,320.937,0,0,0,0,0,0,320.937,100,320.937,0,320.937,0
0,0,275.5247,0,0,0,0,0,0,275.5247,100,275.5247,0,275.5247,0
0,0,231.5006,0,0,0,0,0,0,231.5006,100,231.5006,0,231.5006,0
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"
0,0,20.922,0,0,0,0,0,0,20.922,100,20.922,0,20.922,0
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
0,0,26.43713,0,0,0,0,0,0,26.43713,100,26.43713,0,26.43713,0
0,0,35.0712,0,0,0,0,0,0,35.0712,100,35.0712,0,35.0712,0
0,0,33.39204,0,0,0,0,0,0,33.39204,100,33.39204,0,33.39204,0
0,0,49.89344,0,0,0,0,0,0,49.89344,100,49.89344,0,49.89344,0
0,0,96.49343,0,0,0,0,0,0,96.49343,100,96.49343,0,96.49343,0
0,0,92.28703,0,0,0,0,0,0,92.28703,100,92.28703,0,92.28703,0
0,0,89.09531,0,0,0,0,0,0,89.09531,100,89.09531,0,89.09531,0
0,0,76.32285,0,0,0,0,0,0,76.32285,100,76.32285,0,76.32285,0
0,0,65.41891,0,0,0,0,0,0,65.41891,100,65.41891,0,65.41891,0
0,0,56.10375,0,0,0,0,0,0,56.10375,100,56.10375,0,56.10375,0
0,0,48.14055,0,0,0,0,0,0,48.14055,100,48.14055,0,48.14055,0
0,0,41.32871,0,0,0,0,0,0,41.32871,100,41.32871,0,41.32871,0
0,0,34.72509,0,0,0,0,0,0,34.72509,100,34.72509,0,34.72509,0
0,0,28.80325,0,0,0,0,0,0,28.80325,100,28.80325,0,28.80325,0
0,0,24.78217,0,0,0,0,0,0,24.78217,100,24.78217,0,24.78217,0
0,0,18.84713,0,0,0,0,0,0,18.84713,100,18.84713,0,18.84713,0
0,0,16.34046,0,0,0,0,0,0,16.34046,100,16.34046,0,16.34046,0
0,0,14.16718,0,0,0,0,0,0,14.16718,100,14.16718,0,14.16718,0
0,0,12.28295,0,0,0,0,0,0,12.28295,100,12.28295,0,12.28295,0
0,0,10.64931,0,0,0,0,0,0,10.64931,100,10.64931,0,10.64931,0
0,0,9.232955,0,0,0,0,0,0,9.232955,100,9.232955,0,9.232955,0
0,0,8.004972,0,0,0,0,0,0,8.004972,100,8.004972,0,8.004972,0
0,0,6.940312,0,0,0,0,0,0,6.940312,100,6.940312,0,6.940312,0
12,2000,3,26,15,"ROX",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
0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
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
0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
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
0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
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
0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
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
0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
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
0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
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
0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
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
0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
12,2000,4,26,15,"CRC",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
0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
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
0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
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
0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
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
0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
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
0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
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
0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
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
0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
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
0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
12,2000,5,26,15,"PFT",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
0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
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
0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
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
0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
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
0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
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
0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
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
0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
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
0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
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
0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
0,0,0,0,0,0,0,0,0,0,100,0,0,0,0
12,2000,6,26,15,"TAX",8,1,0,"USA"
" PROD"," PRIC","  INC","  ","  ","  ","  ","  "," DEDT"," INDE"," RATE"," GROS","  LCF","  NET","LCFCLNG"
0,0,58.01771,0,0,0,0,0,0,58.01771,100,58.01771,0,58.01771,0
0,0,53.62468,0,0,0,0,0,0,53.62468,100,53.62468,0,53.62468,0
0,0,50.40411,0,0,0,0,0,0,50.40411,100,50.40411,0,50.40411,0
0,0,54.06671,0,0,0,0,0,0,54.06671,100,54.06671,0,54.06671,0
0,0,75.14433,0,0,0,0,0,0,75.14433,100,75.14433,0,75.14433,0
0,0,63.75944,0,0,0,0,0,0,63.75944,100,63.75944,0,63.75944,0
0,0,120.4831,0,0,0,0,0,0,120.4831,100,120.4831,0,120.4831,0
0,0,286.2371,0,0,0,0,0,0,286.2371,100,286.2371,0,286.2371,0
0,0,274.319,0,0,0,0,0,0,274.319,100,274.319,0,274.319,0
0,0,281.1984,0,0,0,0,0,0,281.1984,100,281.1984,0,281.1984,0
0,0,242.2985,0,0,0,0,0,0,242.2985,100,242.2985,0,242.2985,0
0,0,211.2014,0,0,0,0,0,0,211.2014,100,211.2014,0,211.2014,0
0,0,181.3539,0,0,0,0,0,0,181.3539,100,181.3539,0,181.3539,0
0,0,153.8154,0,0,0,0,0,0,153.8154,100,153.8154,0,153.8154,0
0,0,130.1951,0,0,0,0,0,0,130.1951,100,130.1951,0,130.1951,0
0,0,113.9641,0,0,0,0,0,0,113.9641,100,113.9641,0,113.9641,0
0,0,93.46346,0,0,0,0,0,0,93.46346,100,93.46346,0,93.46346,0
0,0,79.35303,0,0,0,0,0,0,79.35303,100,79.35303,0,79.35303,0
0,0,62.73658,0,0,0,0,0,0,62.73658,100,62.73658,0,62.73658,0
0,0,53.72623,0,0,0,0,0,0,53.72623,100,53.72623,0,53.72623,0
0,0,45.91048,0,0,0,0,0,0,45.91048,100,45.91048,0,45.91048,0
0,0,39.13102,0,0,0,0,0,0,39.13102,100,39.13102,0,39.13102,0
0,0,33.25048,0,0,0,0,0,0,33.25048,100,33.25048,0,33.25048,0
0,0,28.14973,0,0,0,0,0,0,28.14973,100,28.14973,0,28.14973,0
0,0,23.72541,0,0,0,0,0,0,23.72541,100,23.72541,0,23.72541,0
0,0,22.48785,0,0,0,0,0,0,22.48785,100,22.48785,0,22.48785,0
10,2000,0,26,11,"AFTER TAX CASH FLOW",10,1,0,"USA"
"REV    ","CRC    ","PFT    "," REPAY "," POSTOT","ROY    ","TAX    ","OPEREXP","CAPITAL"," NEGTOT","    NCF"
139.48,0,0,0,139.48,20.922,58.01771,26.8,20.25,125.9897,13.49028
131.5704,0,0,0,131.5704,19.73556,53.62468,26.002,39.5,138.8622,-7.29184
124.9274,0,0,0,124.9274,18.73911,50.40411,25.31013,42,136.4534,-11.52596
176.2475,0,0,0,176.2475,26.43713,54.06671,39.04755,63.75,183.3014,-7.053848
233.808,0,0,0,233.808,35.0712,75.14433,48.04676,45,203.2623,30.54565
222.6136,0,0,0,222.6136,33.39204,63.75944,46.21347,59,202.3649,20.24864
332.6229,0,0,0,332.6229,49.89344,120.4831,51.45412,21,242.8307,89.79224
643.2896,0,0,0,643.2896,96.49343,286.2371,61.34795,0,444.0785,199.2111
615.2469,0,0,0,615.2469,92.28703,274.319,55.84739,0,422.4534,192.7935
593.9687,0,0,0,593.9687,89.09531,281.1984,51.42725,0,421.7209,172.2478
508.8189,0,0,0,508.8189,76.32285,242.2985,46.39582,0,365.0172,143.8017
436.1261,0,0,0,436.1261,65.41891,211.2014,42.28197,0,318.9023,117.2238
374.025,0,0,0,374.025,56.10375,181.3539,38.91524,0,276.3729,97.65204
320.937,0,0,0,320.937,48.14055,153.8154,36.15732,0,238.1133,82.8237
275.5247,0,0,0,275.5247,41.32871,130.1951,33.89595,0,205.4197,70.10501
231.5006,0,0,0,231.5006,34.72509,113.9641,21.44617,0,170.1354,61.36525
192.0216,0,0,0,192.0216,28.80325,93.46346,19.42845,0,141.6952,50.32645
165.2145,0,0,0,165.2145,24.78217,79.35303,18.35073,0,122.4859,42.72858
125.6475,0,0,0,125.6475,18.84713,62.73658,10.28259,0,91.86629,33.7812
108.9364,0,0,0,108.9364,16.34046,53.72623,9.940197,0,80.00688,28.92952
94.44785,0,0,0,94.44785,14.16718,45.91048,9.649168,0,69.72683,24.72102
81.88631,0,0,0,81.88631,12.28295,39.13102,9.401793,0,60.81577,21.07054
70.99542,0,0,0,70.99542,10.64931,33.25048,9.191525,0,53.09132,17.90411
61.55304,0,0,0,61.55304,9.232955,28.14973,9.012794,0,46.39548,15.15756
53.36649,0,0,0,53.36649,8.004972,23.72541,8.860876,0,40.59126,12.77523
46.26875,0,0,0,46.26875,6.940312,22.48785,4.731745,0,34.1599,12.10884
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"
1,13.49028,13.49028,10.94558,10.94558,-1.75,-1.75,-1.597524,-1.597524,0,0,0,0,78.93971,78.93971,72.06177,72.06177
1,-7.29184,6.198441,20.31507,31.26065,-9.5,-11.25,-7.086296,-8.683819,0,0,0,0,73.36023,152.2999,55.80702,127.8688
1,-11.52596,-5.327515,-13.48764,17.77301,-10,-21.25,-6.339381,-15.0232,0,0,0,0,69.14317,221.4431,43.8325,171.7013
1,-7.053848,-12.38136,.776825,18.54984,1.906219,-19.34378,1.007021,-14.01618,0,0,0,0,90.71992,312.163,47.92569,219.627
1,30.54565,18.16429,15.20821,33.75805,14.22983,-5.113953,6.264466,-7.751713,0,0,0,0,135.4352,447.5982,59.62327,279.2502
1,20.24864,38.41293,-2.843681,30.91436,14.51962,9.40567,5.326703,-2.42501,0,0,0,0,123.0553,570.6534,45.14434,324.3946
1,89.79224,128.2052,25.61685,56.53121,14.81516,24.22083,4.529269,2.104259,0,0,0,0,196.9782,767.6317,60.21992,384.6145
1,199.2111,327.4162,50.75212,107.2833,15.11661,39.33743,3.851191,5.955449,0,0,0,0,410.0441,1177.676,104.4651,489.0796
1,192.7935,520.2097,40.93095,148.2143,12.81277,52.15021,2.720211,8.67566,0,0,0,0,388.2142,1565.89,82.41965,571.4993
1,172.2478,692.4575,30.47416,178.6884,7.944977,60.09518,1.405629,10.08129,0,0,0,0,390.2102,1956.1,69.03619,640.5355
1,143.8017,836.2593,21.20123,199.8897,6.3974,66.49258,.9431927,11.02448,0,0,0,0,334.7137,2290.814,49.3481,689.8835
1,117.2238,953.483,14.40229,214.292,5.128998,71.62158,.6301562,11.65464,0,0,0,0,289.5824,2580.396,35.57852,725.462
1,97.65204,1051.135,9.99806,224.29,4.089752,75.71133,.4187274,12.07337,0,0,0,0,247.8573,2828.254,25.37676,750.8388
1,82.8237,1133.959,7.066555,231.3566,3.238251,78.94958,.276289,12.34966,0,0,0,0,210.2585,3038.512,17.93935,768.7781
1,70.10501,1204.064,4.984492,236.3411,2.540756,81.49034,.1806487,12.5303,0,0,0,0,178.1096,3216.622,12.66366,781.4418
1,61.36525,1265.429,3.63591,239.977,1.96933,83.45967,.1166834,12.64699,0,0,0,0,153.8704,3370.492,9.116868,790.5587
1,50.32645,1315.755,2.484881,242.4619,1.501404,84.96107,7.413221E-02,12.72112,0,0,0,0,126.2983,3496.791,6.236011,796.7947
1,42.72858,1358.484,1.758112,244.22,1.118042,86.07912,4.600302E-02,12.76712,0,0,0,0,107.2261,3604.017,4.411932,801.2066
1,33.7812,1392.265,1.158303,245.3783,0,86.07912,0,12.76712,0,0,0,0,81.58375,3685.601,2.797374,804.004
1,28.92952,1421.195,.8266222,246.2049,0,86.07912,0,12.76712,0,0,0,0,70.06668,3755.667,2.002061,806.006
1,24.72102,1445.916,.5886415,246.7936,0,86.07912,0,12.76712,0,0,0,0,60.07765,3815.745,1.430531,807.4366
1,21.07054,1466.986,.4180988,247.2117,0,86.07912,0,12.76712,0,0,0,0,51.41397,3867.159,1.020198,808.4568
1,17.90411,1484.89,.2960566,247.5077,0,86.07912,0,12.76712,0,0,0,0,43.89979,3911.059,.7259127,809.1827
1,15.15756,1500.048,.2088671,247.7166,0,86.07912,0,12.76712,0,0,0,0,37.38268,3948.441,.5151233,809.6978
1,12.77523,1512.823,.1466993,247.8633,0,86.07912,0,12.76712,0,0,0,0,31.73038,3980.172,.3643633,810.0622
1,12.10884,1524.932,.1158726,247.9792,0,86.07912,0,12.76712,0,0,0,0,29.42816,4009.6,.2816056,810.3438
11,2000,0,26,6,"ECONOMIC SUMMARY",12,1,0,"USA"
0,5,10,15,20,25
"Company Income",6361.045,3896.804,2578.045,1814.656,1343.837,1037.992
"Company Oper. Costs",759.439,488.6959,341.0952,253.2928,197.315,159.5927
"Company Capital",290.5,243.6135,207.283,178.673,155.8101,137.2946
"Company Royalty/Tax",3786.174,2277.2,1478.194,1021.111,742.7325,564.2432
"Company Cash Flow",1524.932,887.2948,551.4725,361.5792,247.9791,176.8619
"Company Payout",1,1,1,1,1,1
"Company Risk Return Ratio",101,101,101,101,101,101
"Company Profitability Index",6.249336,4.642224,3.660481,3.023693,2.591547,2.288193
"Company Government Take",71.28786,71.96093,72.82941,73.84958,74.9696,76.13538
"Company State Take",72.44695,73.2664,74.25727,75.37532,76.56867,77.78407
"3rd Party Cash Flow",86.07912,53.50787,33.62428,21.01364,12.76712,7.242256
"3rd Party Payout",5.35221,5.568389,5.821971,6.131176,6.535409,7.039149
"3rd Party Risk Return Ratio",101,101,101,101,101,101
"3rd Party Profitability Index",4.13015,3.087145,2.40113,1.931993,1.60067,1.360349
"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",4009.6,2431.731,1590.773,1106.782,810.3438,619.2421
"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