Overhead&Operation

Net revenue( M$) Production taxes

costs
Year oil gas (M$) (M$)
1 12463.1 867 1017.4245 16.15
2 10006.6 793.305 824.761205 49.3
3 7029.93 492.745 574.186645 49.3
4 5039.44 341.38125 410.6491313 49.3
5 3793.13 277.44 310.75014 49.3
6 2791.56 244.205 231.9391175 49.3

Total after tax

bfore tax Cash flow
costs cash flow
Year (M$) (M$) (M$)
1 2552.39 10777.73471 5072.369
2 874.061 9925.868795 4852.475
3 623.487 6899.183355 3369.444
4 459.949 4920.869619 2400.078
5 360.05 3710.51486 1806.995
6 281.239 2754.525258 1338.545

Total investment PW
Year (M$) (M$)
1 1518.815789 4785.25362
2 0 4318.685598
3 0 2829.049921
4 0 1901.086283
5 0 1350.291681
6 0 943.6211963