BOARD00940

• Board Meeting Date: 3/29/1999
• Description: CF Section - Long-Term Financial Projection
• Board Meetings - Doc Type: Memo

I

I

I

I

I

I

I

I

I

I

I

I

I

I

I

.

~

'"
'"
;;
~
N
o

-0
W
'"
."
W
cr:

"
'"
o
OJ
<=
.Q
,"-0
~ <=
W "
",u.
<= <=
o .Q
()'(j
Q:i 2
ro U)
$ :5
.g()
",OJ
gU
0$
()()

W
...J
'"
<(
>
w
()
w
cr:
U)
....
z
w
:;:
>-
<(
D.
Z
<= <(
00
U...J
W...J
"0' <t
~~
"-z
mz
'g <c
",u.
<=0
~w
E...J
Ii; ~
~ffi
o>:z:
:5 ()
...JU)

g: <i
~ ~

N 0 ~
~ 0 ID
en' oj r-:
~ ~ ~
m m
lfi N (O-
N

~ g ~ u:;
~ ci M
II> III ..... 0
s~~~

r1>' 'ii
0;>>, CI,
:l\~
~;il

~ :;; ~
oi ui u:i
o ~ ~
~. ~
.0

II
"2 ~
~~
o .
.3

00
00
ci ci
00
00
60
o ~
~ v

0000000
o 0 000 0 0
0: r-: 0: ci c::i ci 0:
~~gg:5gg
Q~i:8~g-~
- r--. lD ..,.....

~ ~

~ m N
m ~ m
~ 0> 0)

ID
m
m

..
g & It) ~ en
"

~

~ggg
.a ~ ~ ~
~ ~ ~ ~
o 0

~
N
o
~
'2
~
o

N
o
"
~
v
.0
M

o
v
,,;
~
0.

~

C) 0 I'- a:l I'- c:.
..... 0 III ..,. 0 r-.
cO ui ,..,: <"'i N cO
:;; ;;; g ~ ~ g
~ ~-l!i.o g lli
N

..,. <') N a:l 01 0
M t') 0 0 N '"
NO:"": ui ....: ci
..,. I'- to lD ..,. <0
M co;..,. to <0
cilll aiciri
m N

~ ~ ~
V ID ~
to ..;. 0
M V N
ID ID _
aillil."'i
v

o ~ ~
v ~ v
cO";' cO
~ m N
:;-:d0>'
N

~f:lt;t;g~~::ij5~$go
a.i.....: oi cD";'''; r...: 00 ui ui"": c::i..;.
~;n:o[;;~~~~;::[;;~ ~
tOair-:.....-:i,.:gN..,;(';~i &f

~ ;! ~ ~ ~
ai N oj N d
:;; ~ R ~ ;;
r..: N 0 (1)- ri
~ M
N

(; ~ ~
fi (; g
'<l" Ol <').
~~

N
'"
OJ
'"
a.

m
v
"
'"
N

m
M
"
:>:.

o
~
:!'

<Xl 0 III <D I'- r-..
(l) co 0> OJ Cl 0>
~ (l) Cl 01 ~ e

~o~~$;;;;;~~~:;g~
..... N N N ..;. Il'i c-.i oj Iti cO iii 0: C")
gSi~g:~~g~_~.~:!: ~
M-..,.-..;..; ai ri LCi N .0 ri
M ~

Si :; g ~ ;:;
N"; IJ'i oj Il'i
,... lD 0 III CJ)
..... '<t M <CI It)
N" g ~,.: N
N

mID 0
lC:! '<T M
u:i r-..:
~ M V
o ~ ~
c"fr-.:<ei

~ re e
ci ui <"'i
~ ID M
M 0 ID
...... to N

gggg g ggggggg8;gggg2!;) ~gg g&~ggg~~ ggg
oc::iciNocidcicicicic::iocia:iciei NuicicioMaiciddcia:icicici
~ g g ~ g g g g g g g g g g m g ~ ~ ~ ~ g g R ~ ~ N g g ~ ~ ~ g g
NOOID~OOOO~~OOO~IDN~~~OO~~~IDO~~~ri~~
~~~~~o~~~~~~~~M~N~~~g~Ng~~ID~IDmN~~
~ N~~~

"'
.
~
.
n:
~
~ .~ ~ g
~ 5l ~ ~
0: Ql U) Q)
B 0: lii j
-t; i5
~~~"8
~ ~ ~ ~
:; g g ~
Ow w w

i
is
~
u
c
~
.
. 0
c c
.3 .
. I'
i5~
~ ~
~ U
o .
"6 ~
00

~
c
.
~
E
o
~"
~ '6
E e
8 ~ 0 ~
J: 0::: c; (l;
B.::.: il: ..J
is t5 0 "'0
Ql c.. I- 0
~ ~ .Ei ~
:; g g E
ow w w

M
~
"
M
M
M

N
o
"
o
m
,,;

m ~ m M lD ~

~~~S;:;;it!;~&lR~
~ ~ 0 ~ m ~ ~ ~ m 0
~~~~:;~~mM~
~~-~M"M-~~" N

~ 0 N
<>=! 0 ~
;;; 0 g
N
8 ~

N M <0 0 <0
NMmM~
o m <"i <"i ~
~ ~ ~ g:.o_
~" ,..:
ID

v 0 ~
~ m ~
~ m ~

M ~ m

g ~ S
Nt::! N
(30(3
M M !2
M: co m
000

~gg~ gg g ~~gg~g ~~gg~~~~~~~ g~e~<D ~ g~~ ~~ ~g ~~ ~eg g

:!'
.:
"
~
;;

co 0 ~ ~ <0 ~
g~oSSg
~(3t::!~~~
-~~~~~
~~oooo

~~:l::g:l::gg~l;;:~g~:g
o>~eme~IDm~ID~IDm

:g ~ :; en g
~ m e ~ ID

~~~~~~~~~~~*~~~~~**~**~**~~*~*~~~~~~~*~~~~
iG:qgg~g gg~~ ~grs gg~:egg gggg g~g:5gg ggg~gg g~ gg g!!3N
lri~ <'i ~ <'i ~ ~tri ci <'i ll'i <'i <'i N N <'i <'i <'i <'i <'i<'i.o.o.o <'i <'i <'i 1J"i.o N ~ ~ ~ ~.o.o ll'i ~.o.o <'i ~

<0 <0 <0 lD to <D lD

N m ~ ID ....

<0 ~ ~ S2 <0

~~~ffig~~;~~~~~~~ffi~~~~g~~~g:gc..~~~~reo~g:~~~~~:g~~m
5 ~~ ~ ~ m ~ ~~ ~ ~ m @ ~ ~ ~ ~ ~ ~ ~ ~ m ~ ~ m~~ m ~ ~ m ~~ a ill ~ ~ ~ a ~ ~ ~ ~ m

"
.
'e-
0.
~
c
..
OJ
~
"
liS
"iii
.
"
~
t> ~
"!!. ~
e :rl
'"0

"'
.
~
.
n:
E
ro
o ~ E
'0 :a ~
e VJ ~
E i3 :Ii ~ ~ ~
* l5 >- ~ -g:s J!!
$~]~~'i@~
Ql 9 U) 9 III ~ ~
i5 Q) >- Q) 0 () 2!
~ [l ~ [l <( ()
gg~.g~g:Ql
Q) ~ Q) ~ 0 w 1:;
OOl.L.O~S:o

.
"
.
E
.
>
e
~
E

o 0 0
"""
.~ .~ .~ 0
~ 5l ~ u
. . .
~ a::: 0::: a:: '0
j [ "" "" "" 2:
~ B B '5 *
() is is 25 0:
e ~ ~ ~ ""
III 0000 III
j~~.~':;;
~ ...... Q) [l [l U
C) ~ i Q) Ql Ql Q)
~ ~ "Q) ~ ~ ~.~
UloooooO

c
o
:g
.
c
c
o
"
u
c
.
Q.l.ri .ri
Q)':: III III
~~-g-g
3 i:i: 0: 0:::
15 c; ~ ~
- lii .3 ::l
C J: U tl
o "S 2 2
() b.: ii5 ii5
g 0 5 5
u: ~ "~ "~
~ ~ is is

o
"
~
"
is

a 0
c c
. .
o 0
f- f-
qj qj
~ ~

N~~~~~reregr:gg}~~
~~~~~~~~~~~~~
C)coggggg~re~g~Q
~~~:gg2J~Z~g;:::oo

OJ'} ~ ~ 0 ~
~NNMN
o~~~~
~ C) C) 0 C)
~~~a~
000 0

"'
.
~
.
n:
B ro ~ ffi"~
N~~OJ'}<D~iS'::J: .3"Q)
~~~]~~~]iJ&"'ffi~
jjjjjjj]~~[~~
~~~~~~~frE~&:'O~
j j j j j j j ~ ~ ii5 E Ql 0
-g-g-g-g-g-g-g~g5Cl~6
I'll I'll I'll ..!!! I'll .!!! .!!! Q) "in "in >- ~ ()
~~~~~~~ ~ ~ ~ ~ ~~
rrrrrrrLLiSiS(!)a::z
N
~

c c
o 0
'in 'u)
o c
. .
x x
~ ~ E- E
~ .!: ~ ~ "~
Q) (5 >- >- c. '"
~~~~&~t
EE~~EJ:~
~5~~~5.2
gg~~~i~
oo~~~o~
() () 19 S c; "'.c:
~~"2'2"~g~
Z Z l.L. lL 0 l.L. c..

~ ~ S
~ ~ '5
o 0 :!:::
",,0
~ ~ c
.:: .:: "Q
~ ~ ~
~ ~ .
~ ~ Jl
" 0
"U) 'in
~ "Q)
u u
x x
ww

"
~~
. ~
~"
E -
88
~
"
is

0"
'"
~..... 0
..... 0 0 0 () 0
~~.~.~ 5-;
U ~ 0 () Tii III
III - c: c;" '0 0 g' '5
~B~~~~'=ffi
"0 c. (; 0 () u -g a::
u.3~~ii~~
55552"2'2g
LL lL LL LL LL LL U. U.

~
~S
E "
o .
" E
" ~
c 0
III g!
" .
. 0
:g lii
~~
~ ~
~ ~
~~

o 0 0 0
U()()()
J: J: J: J:
E ,g E B
is 0 is is
c; c; l:;; c;
o 0 0 0
"in"in'in "in
c; c;.::.::
Q) Ql Q.l Ql
';( X X X
w w w w
~~~e~
Ql CIl Q) Q) Q)
EEEEE
I'll I'll I'll I'll I'll
l.L.l.L.l.L.lL l.L.

o 0
""
~ ..
E B
is is
c c
o 0
"in'in
c c
~ ~
ww
. .
n
. .
~ ~

.;
.
n:
" ..
~g
11.0
. "
] :g
. .
~ ~
. .
~ ~

"'
.
~
.
n:
E
E c:: '*
"* .Q$
>- ~ .::
Cf.l :c .2
>- lll:5
i c; ~~.o
U) Q).,g >-0:
.... .!: 9-"g E is
2 (5 U) ii5 ~ -g
~~~.~~:
~S~p.::....."~.
C;.!!! c;
III .:: III III :::l 0
.....:::l..... Q) 0-'::'
(!)....,(!)u..WU)

o 0 0
"""
c c c
o .Q 0 0
() (l; ~ Tii
Bff~
o is
" c
(5 ~
~

a
c
~
I- 0 g
cz.:g
~ (J 5
Q) ;:.:;....,
~ D U
gee
"""

U U U
C C C
. . .
~ ~ ~
> > >
o 0 0
~ ~ ~
U U U
il: c; c; c;
Q) III I'll III
"> >- >- >-
-g ~ ~ "*
~ 2! ~ Q.l
(!)(!)(!)c!i

...
~
:s:
cO
u
W
0::
Z
<(
o
--'