Text extracted via OCR from the original document. May contain errors from the scanning process.
Deutsche Bank Secunties Inc.
Fig ure 51- Chec.,,,peake Energy Financial Fofecasts
Pus,"
11»
474.4
41»
3141 34713
2)»
3144 6/73
14~
11471
11~
1844-7 1340 ....7.44.141 44/1 70911. ON 4,8μy44
Ca%
Ul»
3410
40
114
311.
333
770
1151
343
1101 0311
90
SIA
39
3161
100
W13
3127 4 131 1305 1741 19273
»00
1648
240
4122
3~
2112 3414
0~
1149
304
7,441 14044 ml» 14443 44.~741 1431
1~
1~
06
OI
tat
1.01.
6~
2447 6411 446.
41»
47
)3
0
i/
10
44
16
IS
1.14
l
1.32 14100 (40 reautn41.4 Irra.
10
lat
1.411
141
47/
4~
1741
1~
114111 ila 4116
$74
746
710
4/4
ba
307
2111 2463 3160
ESI
134
Ni
02
H/
233
147
3414
113
411.
4234 1337
Mas
i?
0
IS
44
N
46
13
114
li
143
E61~~411
01
5.1
411
21.,I
hl
01
444
40.
660
k»
'10
I :at Cf.;
C
02
i043
MO
<11011
131
000, 74•34.03~1
33
0
IS
3 143
344
M
34744 676.11
714
a%
1144 37.3
331
343
)33
la
3~
<I 1471 1471 : 453 4140 1141.
740
30
1.17
30
71?
II
111
IT
414
1.117
001
40
MO
an
114
0443.4.703.0 14~
41
13
440
44
9.4
44
44
04
02
I?)
413
0
0.
34.3. 0.7.74%
374
30
0
0?
IN
te
111
146
1170 aff
40
414
.114 C640.0.3•44.00030.010.440.34.
1~
6~
6.141 6.01
440
401
~I
4344$
45
UP
1~
AM
4069
40
. Ta etr11~7444-01.01.03.14~00794~~
4~
1441.
UN
SAN
4~
4.741.
3.2111 3.1114 1101 tel
6~
1~
3331 4.4% 43.4~14641-1440 1.3144 1440 0733 $73» 14333
332 A
~CO
1.3150 Mf 11
NI 0 1003
MOI
VA 73 44 .41 42.404447 04.41~ 444 4040 14 77 1414 1311
H0
00
47
1375 42 74
N41
170
1173 14 73 33 71 $373 110141~~.0118 .77•44•0034044 344.2.411~..
2031.09 271~ 1•310 134 0»
20~
20~
>47 »I
»7~
33.3) 4» 1.10~
1~~
3111~ 711/742 101044 60101 7.4~~ 10.6 310$1 1.3 21
.1.2 44 12 0
130
1.2 II 13 13
130
0 It 1477 1.294 12 271
110
HM
C 37 :~ity(xPoshoka• μV s i
440
10~
0~
0 ul 33703
0~
i 3 71.4
040
001
11341 4023 17.24.
4130 5401 40104 014~11.110 10 01
NS»
344 11 44 •
FM %
VOV
«7 33
Pl»
10 70
NI 74 140 0 Pl n
030
4.3.4.4.3.1304. 13340.4.103 3 ne> 0 339 3337 1933 1143
0414
31~
33431 42 14 ~ura 3934 10.441143
~a
Ile tå 132 H 0470
144
1474 11142
400 al 46 10 37
1»4
1)3» 0441 10 4,
131
13
4440•~44133.0.1 0391.01
~a»
.».AC
e•
311441 er4.0 4470 0.1 9.4
70~
13014:
1~3» 1~20 113183 $4144444.1 17~03111670 4133
M34
1424
0
44
1344 1393 lå 34 1379 11333
MM
1442 1333 C 6.
1n144p0010.1144MM
59)
40
4...Ltan
SN
1116 411»
~D
1/4I 8141 1.114 1414
~0
Ha
103
111.4 1113 ngen.
104
00
140
OH
ION
$0.» 1444 1014 1144 1103
NN
10 4 1341 ic 93 34.4
$31
N»
%IS
IV a
100
IQ 71
1.2
3331
NN
1911
0 0
NA
1,,,, 5113 51 14 11 73 11 73 1171 11 73 1172 1313 3131
S1:4 4147 B 73 3173
Ut,
94004.9 ~sa
Da
4,44
Ha
1141 11/4
US
1S H
027
MO
140
HO
NIS
11.1/ 1107 1372 P 34
40
110
14 33 1021
O4
1344
014
100
O»
10 31 10.11
Aw
, 7. MP 414~1
CO
4248 1141 13 a 4711 13 ff 1314 1414 12 10 42 )7 C 41
130
1341
I:0
.. 43 110 43.....4%
Ila
11 71
5v7 lin .
1147
Ila
1114 1147 43 rr 1171
Ila
*Y
»Ni
0,40 1343 1301 ___021 1341 :6/14
00
MY
1011 18.4
Dal
Pa
14113 1~ -1~
MAY 40•44.4 Ha 79.09.~447~..., 1373 1390 1303
Ib,
9.6
*N
141
1.110 5)10 4 407 5431 14113
41»
444
3.3.....11~ 1131
111
23
Ml
101
na
604•E•4004116~6411
sa
11 [444 0 00 47 )74) 112314 0 301 1.21.) 37.4441 41071
4.1411 Ø 770 006.
0411 7~401 30/10.1•04~.0 111,4 cm) 11973 1167) 011)
14121 1132) 132131 04111 444131 0 3111 016:
1011 44«. eter 104.4.4 faerrel 4371 1.1.0 1317
Ar
2
<I 34a 0 771
601 uocro» 4.wc...
11114 ra*
Pho
n
13
I
13
n
4
no44 ems nao
010
11.1611 40~ 4 us 040 ~ta 1321/
te
0.11) $3917
413
<na
404
rc
a
:03~4~ er 4.4 lena
440
3447 14940 4134) 1».1)
0~3
4714.• .3 4C4 0 341 040 4x4»44 »en..
01)
033
431)
00
en.
N)
.114.
i ml ryr <1.77
Ot>
.10
943 its e Pag Calbiliw alf ila 1041 .3.741 i :
J':
53
0111 10911 ataa 9401 4160
115
11.4411 4.7.~ cf 44~
07
n
307
4»
15418 0)....
ID
433
F~ C~~.~41414410.0 1141)
PIN
*d
0111
MP
fl Sli
140
44/4 11~1 14.6.• 14~4 ~a Deie '304
141
0
)424 1141 3343 eta
/41
71.3
417
410
1141 Ull* 111/0 11643
13~
1129
11~ nal 11747
11~
11416 1150 1144
111
43
1319
13~
11146
31~
11 44 11744 1109 111» 11414 100.
17~
19~
11~
11~
11444 vor 04.47 ~at 1.444 Ca~ 0079 0 94440 444:40 407
43%
44%
11%
4%
1.1%
I%
~314~
3%
M
N
...1%
9%
)61
IR
11%
3%
216
.4%
1~0~
_ra
1.43117449~ 144 131 4.01400.01
417
32.
l•
4 •
/4
40.
46
16
4a
J •
44
*a
1.4
4.1471114.4 3471 far.133•11•131111t
74
2a
23.
3»
1•
ib
3*
26
94
14
J%
?A
)4.
76
1•10.344.114•161.1 81,-31118•11,1fle
2at
I •
321
123
la
3%
ib
4
703
3a
14
Ia
21.
214 lå. nar 4•03 nate,
}a
24
274
331
1.
31.
331.
7*
åt
ta
3%
3.2.
14
31.
Vri 00.1.100.4 144 61v4(4(3041.μ931
71.
14
2•
13.
3a
:Or
340
201
393
31.
2>
1 1.
345
$.044.0130.34.31.4
0•
072
1433
10•
1211
100
461
1312
SV
1011 1130 110 • 1041
0V
,111-1311013.183•33•100,81111631.•
011
1336
407
110
1134 31 te
110
1314 3133 1141 Silo 10 It 11 44 .544494 0401010 &Våt 03.1/4~1411110
CONFIDENTIAL - PURSUANT TO FED. R. CRIM. P. 6(e)
CONFIDENTIAL
DB-SDNY-0044600
PROT1 190784
PROT0