Base Case DataBase Case Data

CAPEX CostsOPEX CostsProduction ForecastRevenueTaxationNPV

CompanyField NameDrillingSeparatorFlowlineAbandonEnd project
David Roberts: Or until economic limit is reached whichever soonerCAPEX expenditureMaintenance
David Roberts: As a percentage of total process costsCompany
David Roberts: As a percentage of total process costsProcess
David Roberts: Other process tariffs are as given in the original spreadsheetOil rateWater rateGas rateTotal liquidGas rateDeclineGas export
David Roberts: If gas is exported this will provide revenue and a reduced gas volume will be flared.Oil priceGas pricePRT
visitor: Petroleum Revenue TaxCT
visitor: Corporation TaxST
visitor: Special or supplementary taxDiscount$ million$million$ million$ millionWater-cut %YR1, YR2, YR3overheadTariffsinitialinitialinitialraterate % paMMscf/d$ / bbl$ / MMscf%%%rate %pabopdbwpdMMscf/dTeam8PETRO GULFKAMARA2401.05.559560%, 20%, 20%5%4%As given3500000.0077ConstantConstant0.040.0088040003%16%1%7Adekanmbi121.2899025%, 25%, 50%9%6%As given930007.50ConstantConstant172.5402000420%0.57Adesina131.2689570%, 20%, 10%8%7%As given1200008.00ConstantConstant182.7402000520%07Ahmed161.3479060%, 30%, 10%12%3%As given1150007.00ConstantConstant182.3402000620%07Al-Holo141.06109550%, 20%, 30%7%8%As given950009.50ConstantConstant143.2402000220%0.57Ayub121.2499065%. 25%. 10%11%4%As given1050008.50ConstantConstant192.8402000320%0.57Dar131.2889580%, 10%, 10%9%6%As given1180007.50ConstantConstant202.5402000420%07Eshun161.3779040%, 40%, 20%8%7%As given980008.00ConstantConstant142.7402000220%07Jabir Guiri141.04109540%, 30%, 30%12%3%As given1080007.00ConstantConstant202.3402000420%0.57Jobson Mitchual121.2699075%, 15%, 10%7%8%As given1130009.50ConstantConstant203.2402000420%0.57Karikari141.28109560%, 30%, 10%8%7%As given1100008.00ConstantConstant202.7402000420%07Kukubor121.0489040%, 30%, 30%11%4%As given930008.50ConstantConstant172.8402000320%0.57Mwenketishi131.2789550%, 20%, 30%9%6%As given1200007.50ConstantConstant182.5402000420%0.57Nedelcheva161.2879050%, 40%, 10%8%7%As given1150008.00ConstantConstant182.7402000520%07 Sanchez141.36109525%, 25%, 50%12%3%As given950007.00ConstantConstant142.3402000620%07Yakout121.0499070%, 20%, 10%7%8%As given1050009.50ConstantConstant193.2402000220%0.57 Adeh 131.2689560%, 30%, 10%11%4%As given1180008.50ConstantConstant202.8402000320%0.57Adenugba161.2479050%, 20%, 30%9%6%As given980007.50ConstantConstant142.5402000420%07Ajayi141.38109565%. 25%. 10%8%7%As given1080008.00ConstantConstant202.7402000220%07Badran Omar121.0799080%, 10%, 10%12%3%As given1130007.00ConstantConstant202.3402000420%0.57Cortes Forero141.24109540%, 40%, 20%7%8%As given1100009.50ConstantConstant203.2402000420%0.57Igbinehi121.0699040%, 30%, 30%8%7%As given930008.00ConstantConstant172.7402000220%0.57Israel131.2789575%, 15%, 10%11%4%As given1200008.50ConstantConstant182.8402000320%0.57Izevbokun161.2879060%, 30%, 10%9%6%As given1150007.50ConstantConstant182.5402000420%0.57Momoh141.36109540%, 30%, 30%8%7%As given950008.00ConstantConstant142.7402000520%07Nzewi121.0499050%, 40%, 10%12%3%As given1050007.00ConstantConstant192.3402000620%07Orugbo131.2689525%, 25%, 50%7%8%As given1180009.50ConstantConstant203.2402000220%0.57Peretomode161.2479070%, 20%, 10%11%4%As given980008.50ConstantConstant142.8402000320%0.57Potivetchakul141.38109560%, 30%, 10%9%6%As given1080007.50ConstantConstant202.5402000420%07Shah121.0799050%, 20%, 30%8%7%As given1130008.00ConstantConstant202.7402000220%07Soleimanimajd141.24109565%. 25%. 10%12%3%As given1100007.00ConstantConstant202.3402000420%0.57Udo121.0699080%, 10%, 10%7%8%As given930009.50ConstantConstant173.2402000420%0.57Ughovwa131.2789540%, 40%, 20%11%4%As given1200007.00ConstantConstant182.3402000420%07Zabihi Shahri161.2879040%, 30%, 30%11%4%As given1150008.50ConstantConstant182.8402000320%0.57Jabbie141.36109575%, 15%, 10%9%6%As given950007.50ConstantConstant142.5402000420%0.57Mohaisen121.0499040%, 30%, 30%8%7%As given1050008.00ConstantConstant192.7402000520%07Muhammed131.2689550%, 40%, 10%12%3%As given1180007.00ConstantConstant202.3402000620%07Waheed161.2479025%, 25%, 50%7%8%As given980009.50ConstantConstant143.2402000220%0.57Arhin141.38109050%, 20%, 30%7%8%As given1130008.00ConstantConstant202.7402000520%0.57

Input data

Oil Price $NPV $Gas Price $/MMscf8069,994,479,8873500

CAPEXPRTCT0%3.00%16%

Input Data and Sensitivity AnalysisOil PriceNPVPetroleum Revenue TaxDelta Factor (Oil Price) %$ / bbl$% NPVDelta Factor (PRT) %%NPV $DeltNPV%-20%64.051,780,896,074-26%-20.00%2.40%706268911030.90%-15%68.056,334,292,027-20%-15.00%2.55%704687882990.68%-10%72.060,887,687,981-13%-10.00%2.70%704687882990.68% -5%76.065,441,083,934-7%-5.00%2.85%701525826910.23%Base case0%8069,994,479,8870%Base case0.00%3.00%699944798870.00%5%84.074,547,875,8407%5.00%3.15%69836377082-0.23%10%88.079,101,271,79313%10.00%3.30%69678274278-0.45%15%92.083,654,667,74620%15.00%3.45%69520171474-0.68%20%96.088,208,063,69926%20.00%3.60%69362068670-0.90%

CAPEXNPVCorporation TaxDelta Factor(CAPEX) %$$% NPVDelta Factor (CT)%%NPV$% NPV-20%49788438570015198454-0.03%-20%12.80%73,367,339,7084.8%-15%52900215970010018812-0.02%-15%13.60%72,524,124,7533.6%-10%56011993370004839170-0.01%-10%14.40%71,680,909,7972.4%-5%59123770769999659528-0.01%-5%15.20%70,837,694,8421.2%Base case0%622355481699944798870.00%Base case0%16.00%69,994,479,8870.0%5%653473255699893002450.01%5%16.80%69,151,264,931-1.2%10%684591030699841206030.01%10%17.60%68,308,049,976-2.4%15%715708804699789409610.02%15%18.40%67,464,835,020-3.6%20%746826578699737613190.03%20%19.20%66,621,620,065-4.8%

Production ForecastNo of Wells RFWCField lifeNPVIRRReserveVolume in STBMMSTBMMscf7 Producers32.9%58%69 years69,994,479,88745.82%Extracted oil180150314180.150.0076511 InjectorRemaining oil367555666OOIP547705980CASE B Production ForecastRecovered reserves in 2035 =180.15MMSTBDecline rate4%

Gas Export (mmscf)Gas Flare(mmscf)Oil rate initailWater rateGas RateTotal LiquidCumulative
visitor: For a more accurate forecast the cumulative oil can be matched to the expected reserves for the well.

YearYearOil (bbl)/yrWater (bbl)/yrGas (mmscf)/yrbopdbwpdmmscf/dWC %rate bpdoil (bbl)20121000000000 2013200000000020143000000000201541277500002.792.790.003500000.0080.00350001277500020165122346055403952.792.790.00335191480.540.0080.043500025009604.725201761171706910579312.792.790.00321022898.440.0080.083500036726673.4355278 201871122142515535752.792.790.00307444256.370.0080.123500047948098.4225315201981074674720282532.792.790.00294435556.860.0080.163500058694845.91116202091029214924828512.792.790.00281986802.330.0080.193500068986995.234272202110985678129182192.792.790.00270057995.120.0080.233500078843776.3488671202211943982933351712.792.790.00258639137.450.0080.263500088283605.7655336202312904051537344852.792.790.002476910231.470.0080.293500097324120.9580458202413865809241169082.792.790.002372111279.200.0080.3235000105982213.3174202514829184644831542.792.790.002271712282.610.0080.3535000114274059.71186202615794109348339072.792.790.002175613243.580.0080.3835000122215152.711989202716760517751698232.792.790.002083614163.900.0080.4035000129820329.537119202817728347054915302.792.790.001995515045.290.0080.4335000137103799.777369202918697537257996282.792.790.001911115889.390.0080.4535000144079171.942987203019668030760946932.792.790.001830216697.790.0080.4835000150759478.890626203120639772363772772.792.790.001752817471.990.0080.5035000157157202.174074203221612709366479072.792.790.001678718213.440.0080.5235000163284295.364909203322586791169070892.792.790.001607618923.530.0080.5435000169152206.386678203423561969371553072.792.790.001539619603.580.0080.5635000174771898.904315203524538197473930262.792.790.001474520254.870.0080.5835000180153872.808763203625515431176206892.792.790.001412120878.600.0080.60203726493627978387212.792.790.001352421475.950.0080.61203827472746980475312.792.790.001295222048.030.0080.63203928452749282475082.792.790.001240422595.910.0080.65204029433597584390252.792.790.001187923120.620.0080.66204130415255986224412.792.790.001137723623.130.0080.67204231397690187980992.792.790.001089624104.380.0080.69204332380867589663252.792.790.001043524565.280.0080.70204433364756491274362.792.790.00999325006.670.0080.71204534349326892817322.792.790.00957125429.400.0080.73204635334549994295012.792.790.00916625834.250.0080.74204736320398195710192.792.790.00877826221.970.0080.75204837306845097065502.792.790.00840726593.290.0080.76204938293865198363492.792.790.00805126948.900.0080.77205039281434399606572.792.790.00771127289.470.0080.782051402695294100797062.792.790.00738427615.630.0080.792052412581280101937202.792.790.00707227928.000.0080.802053422472090103029102.792.790.00677328227.150.0080.812054432367518104074822.792.790.00648628513.650.0080.812055442267369105076312.792.790.00621228788.030.0080.822056452171457106035432.792.790.00594929050.800.0080.832057462079603106953972.792.790.00569829302.460.0080.842058471991633107833672.792.790.00545729543.470.0080.842059481907385108676152.792.790.00522629774.290.0080.852060491826701109482992.792.790.00500529995.340.0080.862061501749430110255702.792.790.00479330207.040.0080.862062511675427110995732.792.790.00459030409.790.0080.872063521604555111704452.792.790.00439630603.960.0080.872064531536680112383202.792.790.00421030789.920.0080.882065541471677113033232.792.790.00403230968.010.0080.882066551409424113655762.792.790.00386131138.560.0080.892067561349804114251962.792.790.00369831301.910.0080.892068571292706114822942.792.790.00354231458.340.0080.902069581238023115369772.792.790.00339231608.160.0080.902070591185653115893472.792.790.00324831751.630.0080.912071601135499116395012.792.790.00311131889.040.0080.912072611087466116875342.792.790.00297932020.640.0080.912073621041465117335352.792.790.00285332146.670.0080.92207463997410117775902.792.790.00273332267.370.0080.92207564955219118197812.792.790.00261732382.960.0080.93207665914812118601882.792.790.00250632493.670.0080.93207766876115118988852.792.790.00240032599.690.0080.93207867839054119359462.792.790.00229932701.220.0080.93207968803561119714392.792.790.00220232798.460.0080.94208069769570120054302.792.790.00210832891.590.0080.94208170737016120379842.792.790.00201932980.780.0080.94208271705840120691602.792.790.00193433066.190.0080.94208372675982120990182.792.790.00185233147.990.0080.95

&"Arial,Bold"&12&A

units\SCEM401\&F&D

For a more accurate forecast the cumulative oil can be matched to the expected recoverable reserves for the well.

Cumulative oil is also used for the UTC - see NPV worksheet.

OpexOperating CostsYearYearPTCWTUPFGGEPTCWTUPFGRent of FPSO/YrGEProcess total costsMMOOOpexOPERATING COSTS per yearPer UnitCode$/bbl$/bbl$/bbl$/mmscf$/mmscf$$$$$$$%$%$$Process costsProcess Tariff for Offshore Production facilitybbl oilPT20121340.8200.0080000005%04%00Chemical and Water Treatment costsbbl waterCWT201323.034.040.828200.0080000005%04%00Process utilities (power)Total liquids bblUP201433.06034.08040.83648200.0080000005%04%00 Gas ExportMMscf gasGE201543.0909034.1212040.8448468200.00839486285.825010792918.125504.00E+070.0220137175902792045%4513960.198625694%361116898404332Gas FlareMMscf gasFG201653.121812034.162416040.853295288200.00838194136.21279982249349.9606002210900847.30675500.0222338547513443345%2567216.675119454%205377355965324Process Costs sub-total201763.15303015034.20404020040.861828241100.00836944270.91743084447585.6702022511009855.779822500.0224561933524017125%2620085.619495594%209606857117867Other costsMaintenance (x % of process costs sub-total)5%M201873.18456045184.24608060240.870446523500.00835735306.22648616596604.7270629711119954.337620800.0226807552534518655%2672593.265692534%213807558262533General company overhead (y % process costs sub-total)4%O201983.21640605634.28854140840.879150988700.00834565903.70817758698244.8817648711231153.88099700.0229075627544953025%2724765.124692354%217981259399880202093.24857011694.33142682250.887942498600.00833434768.729572110754286.018165511343465.41980700.0231366384555325205%2776626.009534064%2221301605304472021103.28105581814.37474109070.896821923600.00832340649.023317912766452.06974711456900.07400500.0233680048565640015%2828200.05952194%2262560616547612022113.31386637624.41848850160.905790142800.00831282333.301272314736412.873482811571469.074745100.0236016848575902155%2879510.763655094%2303609627733352023123.347005044.46267338670.914848044300.00930258649.913498216665785.963266811687183.765492500.0238377017586116205%2930580.983304764%2344465638866652024133.38047509044.50730012050.923996524700.00929268465.551142318556138.304887211804055.603147400.0240760787596286595%2981432.974162654%2385146649952392025143.41427984134.55237312170.9332364900.00928310683.991762120408987.974458311922096.159178900.0243168395606417685%3032088.407485814%2425671660995272026153.44842263974.5978968530.942568854900.00927384244.885708822225805.78216412041317.120770700.0245600079616513685%3082568.390660184%2466055671999912027163.48290686614.64387582150.951994543400.00926488122.582226524008016.84310512161730.291978400.0248056079626578705%3132893.487105774%2506315682970782028173.51773593484.69031457970.961514488800.00925621324.993964525757002.096981712283347.594898200.025053664636616755%3183083.73554494%2546467693912252029183.55291329414.73721772550.971129633700.00924782892.498648727474099.778292112406181.070847200.0253042007646631735%3233158.668654614%2586527704828592030193.58844242714.78458990270.980840930100.00923971896.87669429160606.838663212530242.881555700.0255572427656627475%3283137.331123514%2626510715723942031203.62432685134.83243580180.990649339400.00923187440.283582130817780.322888312655545.310371200.0258128151666607665%3333038.297132724%2666431726602352032213.66057011984.88076015981.000555832800.00922428654.255867832446838.700184112782100.763474900.0260709432676575945%3382879.687279894%270630473746777Inflation2033223.6971758214.92956776141.010561391100.00921694698.749712234048963.152138312909921.771109700.0263316527686535845%3432679.184964594%274614374832406Rate2034233.73414757934.9788634391.02066700500.01020984761.210879635625298.818765913039020.988820800.0265949692696490815%3482454.052253064%278596375917498 1.012035243.7714890555.02865207341.03087367500.01020298055.675167237176956.004048513169411.19870900.0268609189706444235%3532221.145239284%282577777002421 OPEX1430192795

&"Arial,Bold"&12&A

units\SCEM401\&F&D

CapexCapital Cost (CAPEX)$$$ItemDescriptionNo offEachProductTotalaSeparator39000002700000aControl valve13500035000aHydrocyclone1435000435000aCoalescer modification1430000430000aMetering19000090000aPump295000190000aDrilling (horizontal well cost 1.5x vertical well)830012000240096000aFlowline155000005500000aSubsea Pipelines (2)215000003000000aCompressors3150000450000Total equipment cost (A)252926000bPiping, 19% of (A)48055940cControl Room upgrade1250000250000dElectrical cabling, 15% of (A)25292600Subtotal a-d326524540eCost of site works, 30% of a-d97957362Subtotal a-e424481902fDesign and engineering, 14% of a-e59427466.28Subtotal a-f483909368.28gContractor's contingency, 4% of a-f19356374.7312hContractor's profit, 10% of a-f48390936.828iTotal of plant and works contract551656679.8392Provision of onshore support services (12% of i)66198801.580704

jWell Abandonment4500000kCAPEX increment ( unforeseen expediture etc)0%0Total CAPEX investment /$Total622355481.419904

CAPEX distribution /$YearTotal %CAPEX / year160%435648836.993933220%124471096.283981320%62235548.1419904Total622355481.419904

&"Arial,Bold"&12&A

units\SCEM401\&F&D

Revenue & Cash FlowDF7%Tax & RevenueBefore taxTaxesAfter TaxSpecial or TSTotal Annual RevenueCash Flow Discounted cash flowNet AnnualDiscounted cash flowCummulative NCFYearYrCAPEXOPEXOil priceGas PriceOil RevenueGas RevenueDiscount FactorNPV PRTCTSTCash flow After taxes$$$ / bbl$/MMscf$$$$%%%$$$201214.36E+080803500000-4356488371.000-435648837-4356488373%16%1.00%-435648837-435648837-435,648,837201321.24E+080813535000-1244710960.935-116328127-5519769643%16%1.00%-124471096-116328127-551,976,964201436.22E+070823570000-622355480.873-54358938-6063359023%16%1.00%-62235548-54358938-606,335,90220154098404332.3300399823606105296762210070.321052977692.319099545733600.8167792162071728803053%16%1.00%76365868862337296617,037,06320165055965323.5176039833642101851029910171.021018520470.030289625551470.7637343287139072090173%16%1.00%770044117587462970604,500,03320176057117866.505003984367998518055810272.73985190830.5306649280729640.71366170319715689122143%16%1.00%7424583715293625581,133,862,59120187058262533.192097185371595294149910375.46952951874.8327968946893420.66659616928621650815003%16%1.00%7157514734769354281,610,798,01920198059399879.718293186375292175743210479.21921767911.4324998623680320.62353703946927021209693%16%1.00%6898944254296315752,040,429,595 20209060530447.007842487379089159383310584.01891604416.7951658310739700.58248369261731858135863%16%1.00%6648591763869540942,427,383,688202110061654761.297577387382886241730710689.85862427997.1351198007732360.54443556758336213811693%16%1.00%6406185893484540672,775,837,755 202211062773334.64768188386683419555510796.75834206351.4457047714330170.50839215742840135385973%16%1.00%6171464133137259423,089,563,697202312063886665.436043889390580689733110904.71806908235.7391777430215700.47535300419643665427933%16%1.00%5944172562824033563,371,967,054202413064995238.836745990394478049241511013.76780503428.4568157155081900.44431769419346842369863%16%1.00%5724065522541553553,626,122,408 202514066099527.283190691398375495157311123.90754962697.0109386888631700.41528585372549700907113%16%1.00%5510905362286829803,854,805,388202615067199990.916391992402373024653011235.14730257765.4218246630577750.38825714523752272359473%16%1.00%5304462202057161894,060,521,577202716068297078.018905993406370634993611347.49706361283.0136566380642050.36223126383154584997793%16%1.00%5104513641850110654,245,532,643202817069391225.434878994410468323533311460.96683246794.1348796138555690.33920793411956664338983%16%1.00%4910844551663472954,411,879,938202918070482858.976670595414566087713311575.57660888708.8694185904058500.31718690737258533412703%16%1.00%4723246801495258984,561,405,836203019071572393.818492596418763925058311691.33639262274.7063475676898810.29616795895160213002213%16%1.00%4541519051343671614,695,772,997203120072660234.877493497422861833174111808.24618343549.1366415456833140.27715088598461721862053%16%1.00%4365466511207087874,816,481,784203221073746777.182701598427159809744711926.32598109373.146675243625960.25813550525963076914643%16%1.00%4194900771084042074,924,885,991203322074832406.23222899431357852530012045.59578537345.579095037049390.24212165133564293427993%16%1.00%402963951973210685,022,207,059203423075917498.3391168100435755959363212166.04559605798.3327564836883000.22610917481765385176163%16%1.00%386950640873398545,109,546,912203524077002420.9662163101440054128148512287.70541293772.3741844642913510.2119794081466364584303%16%1.00%371433081783526515,187,899,563Total 16177928570.443714747735776910748537725,187,899,563

InflationRate1.01

CASE NPVCASE CAPEXOPEXA66721736530.3556A622355481.4199041445197959.6315B69994479886.5456B622355481.4199041430192794.53521C69795888640.3237C622355481.4199041438902411.9099

&"Arial,Bold"&12&A

units\SCEM401\&F&D

Cash Flow is the difference between Revenue (Money In) and expenditure (Money Out = CAPEX + OPEX)

NPVNPV calculation Discount Rate7.0%pa YearYearDiscount factorCash flowDiscounted cash flowNet present value $201211.000-435648837-435648837-435,648,837201320.935-124471096-116328127-551,976,964201430.873-62235548-54358938-606,335,902201540.81676365868862337296617,037,063201650.763770044117587462970604,500,033201760.7137424583715293625581,133,862,591201870.6667157514734769354281,610,798,019201980.6236898944254296315752,040,429,595202090.5826648591763869540942,427,383,6882021100.5446406185893484540672,775,837,7552022110.5086171464133137259423,089,563,6972023120.4755944172562824033563,371,967,0542024130.4445724065522541553553,626,122,4082025140.4155510905362286829803,854,805,3882026150.3885304462202057161894,060,521,5772027160.3625104513641850110654,245,532,6432028170.3394910844551663472954,411,879,9382029180.3174723246801495258984,561,405,8362030190.2964541519051343671614,695,772,9972031200.2774365466511207087874,816,481,7842032210.2584194900771084042074,924,885,9912033220.242402963951973210685,022,207,0592034230.226386950640873398545,109,546,9122035240.211371433081783526515,187,899,563NPV69,994,479,887

IRR=45.82%Payback time (CAPEX), Week= 208 weeks or after the 3rd year towords the 4th year.

Project Lifetime20 YearsOil CummulativeCAPEX+OPEXOPEXCAPEXUnit Technical Cost /bbl (CAPEX + OPEX)11180153872.8087632,052,548,2761430192795622355481.419904

&"Arial,Bold"&12&A

units\SCEM401\&F&D

Discounted Cash Flow is the Cash Flow multiplied by the Discount FactorNPV is obtained by summing the cumulative discounted cash flow.For a good investment, the NPV must be positive at the end of the project life. Payback time is the time taken to repay the CAPEXUnit Technical Cost (UTC) is the CAPEX cost / total (cumulative) oil produced. Or, total CAPEX and OPEX for the lifetime of the project / cumulative oil.Project Lifetime is the time taken to maximise the NPV.Pay Back Time = Year 4

IRR

Interest Rate of Return = capital cost/total number of years =622355481.4 /24 = 25931478.39

CAPEX=622355481.419904

IRR25931478.392496

YearCAPEX06223554811596424003257049252535445610464518629568549269808964667666117440835133841490365493889721761036304069711337109219123111777411328524626214259314784152333833061620745182717181520349181555888701912965739220103725914217779443522518629572325931478IRR240

Discount RatesDiscount Factor TableDiscount RateYear1%2%3%4%5%6%7%8%9%10%11.0001.0001.0001.0001.0001.0001.0001.0001.0001.00020.9900.9800.9710.9620.9520.9430.9350.9260.9170.90930.9800.9610.9430.9250.9070.8900.8730.8570.8420.82640.9710.9420.9150.8890.8640.8400.8160.7940.7720.75150.9610.9240.8880.8550.8230.7920.7630.7350.7080.683 60.9510.9060.8630.8220.7840.7470.7130.6810.6500.62170.9420.8880.8370.7900.7460.7050.6660.6300.5960.56480.9330.8710.8130.7600.7110.6650.6230.5830.5470.51390.9230.8530.7890.7310.6770.6270.5820.5400.5020.467100.9140.8370.7660.7030.6450.5920.5440.5000.4600.424 110.9050.8200.7440.6760.6140.5580.5080.4630.4220.386120.8960.8040.7220.6500.5850.5270.4750.4290.3880.350 130.8870.7880.7010.6250.5570.4970.4440.3970.3560.319140.8790.7730.6810.6010.5300.4690.4150.3680.3260.290150.8700.7580.6610.5770.5050.4420.3880.3400.2990.263160.8610.7430.6420.5550.4810.4170.3620.3150.2750.239