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

.
-

~

.

..

'"
'"
'"'
N
N
o

"0
"
'"
S
"
0::

"0
ro
o
'"
~
.Q
10"0
> ~
a; "
",u.
~ ~
o .Q
()13
03 2
rot)
s: 5
o ()
-g",
gU
oS:
()()

w
-"
'"
:;
w
()
W
0::
en
....
z
w
:;:
~
a.
z
~<
00
U...J
,,-"
'0' c:(
-=>
a.z
rnz
"g <(
",u.
~o
U::W
E-"
a;=>
~ 51
0>0:
5()
-,en

~ ;;
m '5
...

In N 0 Ol
~ en 0 0)
lri ci <ri to
M f'- L() ~
v'" 0
N r--lIi N

II> to r:: $ i;;
e ol oj N a:i
_-E ~ (0 ~ $
Me)

~ii~~;:;N
~,'u g:i Iii :2 ~
>-:1 .=. 0). OJ CD C'l.
u.Jci:t Mll)'

;o~:;:;~~[;:;r::g;1;~~:g~:g~~
M"; ci ui ..r ori N 0" <D ai ('j ,..: N a:i 0)
;go:8~_;~[6 ~_~t;;l()MIO~;;;
<')- 0 ci cO a; N M ll"i ri C')-..n r--
M <') '" N

l() N CD M Cl) '" '"
r-- '<T III .., ,.... N lCl
o ui ai <ri CD 10 cD
N.....""M<':lNM
0>. 0>. co <0 en ..,
N ~.o..,- lj'J- a;

o v
00
ci r::
v

~g~~~~~
ci t"'i,..: <0 a:i.........:
~-[;;g;~~~
'N a;.n ...; M

ii:~;;o'<l"g:re~gg~~;;~;~~
N to 0 0 ,..: oi lei ci Lt'i oj ci ci '<T oj cO ri
S;_8~:g~~g ~~.g:!;:::~_~.~~.t
00 <<) ll"i ri l!i g /D- t-: '<T

cgggggggg~~gg
;; ::s, ci ci ci ci ci 0 ci ci ,..: ci ci ci
c ~gggggggg~ggg
O~~:5'~grt~fmg~re"g~-g
:; M '<l" It) on N ..... N
o
~

>-: S 1e g ~ di
u. U) ~ ~ Ol Cl

~ ~ Ol N ;: co
'"

",:"
.~ ~
- 0
. ~
"'0;
o

o N ~
N N 0
000
~ N N
... <3 ~
~ S (0
o 0

Eooo~
~.... '<l" '<T.

. "
1;; 0
o::::C!

'" 0 '"
a:J: "<l" l()
0; ~ ~
~_ Cl. "'.

'" '" v
N 0 ~
ci ci a:i
'" N m
~"!.

o v N
tC! M a:>
;; ~ ~
OltOC')

~ g ~ 31 ~
ol N ,..: N
~ ~ ;;:; ~. ~
re"gM e

00
00
0; ci
m
"'
N

g :! re g
ci N N ci
o III 10 N
.., N ,.... G
Nciri<ri
r- ..... I() C\I
V

00'"
000
ci N ci
N ~ ~
'" v
gN~
'"

'"
Q)
Ol
ro
0.

co co ~ C) Ol co (0 .... <0 ~ ~

;;;:;~[;;[;;~;;~gs:~;;;[;;Si[;;~
c)~0l0l~0l0l0>~~0>0>~0>0>~

~ '" ~
~ m ~
0> ~ 0>

~ v ~

~ v m
N N N
000
~ ~ ~
r2 ~ ~
;; 0 0

:g~$~~~g:1l~~~
.c 0 <ri oi <ri oi 0 M <ri 0
~~~.Olg~. ~;.~:g
~~- N"ui;: ~~f;o:ioi
~

t') r-- Ol t') N N 0
Ol "": ..::; N 0 l'! 0
~ 0 ~ ~ <ri C;; 0
t') lD W.O 0 01
~16 oirii

'<T;! ;! ~
~ :g N g
m co W Ol
N" r:O w' w'
~ 0 '"

~ ~ '"
'" v N
r...: M M
~ 0 ~
v '" ~
ciuit-.i
~ m N
~

N N 0
v '" ~
r>i.c <ri
v'" m
o '" ~
ciuiN
N N N

gg gg~gggggg;'tg~gg gg~~g:5g g g gg ggg
00 oo<rioooooo N OMoooooir...:o..jooo 00 000
OOOONO 0 0000t')0 coooo ocor-- 00 00 00 00 00
owooooooooo Ot')OlDOO<'!.'<T.OC:OOooomomo
iriri~ricicicicicici~ri~cir:Ociui~ uioocioo~~~N
'<Tt')t')wwg~m~~:g~t')N~g~'<TN;o~8~Rg~~~~g
N r--' N' r--' r-:

N~~~~~~co~PJPJ
~000000~F:JF:J~
o ~ ~ ~ ~ ~ ~ r2 0 ~ m
~~~~~i~o~~~

~ lD lD

~~~~~
~~~~o-~
~ ~ ?;i iD ii5
o 00

mr--OlmMwoMr--W
co Ol Ol r-- Ol co co co Ol Ol Ol
~ Ol Ol ~ Ol Ol ~ Ol Ol ~ Ol

Ol lD Ol m ;: co co ;: ;: Ol N

~~;gg;'<T~g~~
~ - ~ ~ ~ ~ ~ ~ ~ ~ ~
~~;;r2~~~t')S~~
oog:g.~og 00

~ ~
~ ~ m
~ 0> Ol

~ v '"

~ ~ ~
~ ~ ~
~ ~ ~
000

~~~~~gF:Jg~~~g~g~~ ~g~ gco ~~~g g~~ ~

e e
c C
e 08
g L> "
'iij "8 0:
.~ ~ IT: Ql
it Ql ~ ,S;
"lIl III "ijj
e 1Il 1Il 0. .ci
j it s: E E ~ 1Il
III ~ III 2 Ql e ~
~ ~ ~ ~ v; 1Il a:
O...._-U)~~~
OO.?:- . :J :J
" " " 0. c< n n
is is is ~ S .E 2
U) U) U) U) U) U5
...:: ...:: ...:: .... 2 e e
'~l.~TJ~o.~
-g~f~~'~~
U) (I) U) U) a:: i5 i5

.ci
o
~
.
0:

o
;;'
~
~ ~
c c
o .
EE888
88~~~
.~.~~~~
~ :g 0 0 5
Q) <P"""
r; ~ is is is '0
'~'~~~~e
~~.2.2"!;!~
o.~~~...
C C " " " .:
l!;I l!;I Ql Ql Ql =
U)U)U)U)U)U)

~
c
o
~
E
o
L>
~ 0
u .l:! e
E i5 ~
o ..c.' :E ....
e.l:! l!;I ~
,~ i5 0: s:
.-- :5 ..c. ~
~'E g ~
V)U)(I)",

i
e
E a.
* e
~ -
"' g
~L>
~-g
~~
0; ~
iii <P..c.
~ ~ .l:!
J1 ~ ~
~ :g l!;I
~ ~ ~
U5a.U5

'10 III
~ "
. .
0: E
~ .
.l:! 1)
i5 0..0
~ E ~
~ j;i &
l!;I 0 Qj
~ ~ ~ 'S
n:: '(6 l!;I 0
~ ~'o ~
o a: 2: 0
..; E ill ..;
Ql l!;I Q) Ql
a:: 0 a:: ex:
'E 'E 'E ~
E E E ~
:J:J:J Qj
U)U)U)....

Ooooomlt)lt)o
C';I C';I '<T '<T '<T N N N C';I

~*~~**~~*~*~****~**~~*~~*~~*~~~*~**~~~*~~
g g ~ g ~ g g g g ~ g g g g g g g ~~ ~ g ~ g g g ~ g g g g ~ g g R g g g g ~ ~ ~
('j..j..j..j('jMIt:iIt:iMMMIt:iIt:iNNIri..j'<TC';I..jNMIt:i..jIt:iMMIri..j\"J ..jIt:iMIt:i..jIt:iIt:i..jIri('j

u "CO LO r-- co
l! ,Q W N M co t')
'EEC;;~~~~
8 :i LO LO ~ ~ LO

~ ~ ~ ~ ~ ~ ~ g ~ ~ ~ ~ R ~ ~ ~ ~ ~ * ~ ~ ~ g ~ ~ g ~ ~ ~ ~ ~ ~ ~ ~ ~ ~
@@i2:ri@i2;;1i2 i2~;;1 i2:ri@i2;;1@@ @ ~ @i2 fri ~fri i2 @ ~ fri fri@@m@@i2

.ci
.
..c. '15
. ~
0: .
~ c 0:
~ 1 ,~_'~_
1ij E'5.-
~~~i~~
>-~>-U)o~
~~~'~'5~
I~*~.~~~~~~
(I) ~ ~ = ~ U5 a: n:: ex:
Qj >- 2 Qj Ql e -g -g -g
u~~~~:20llll!;l~
Ql>Q)> ~'~c90'"
'i5'8.g:1~~~00o
.t' ii: ii: ii: ex: ii: 0 ii: ii: ii:

10
J c
. ~
. ...
g 0
o 0
mii:

<( ~
o .
a. ~
-t: ~ ~
& U il
.~ ~ ~
, ~ L>
~ 06 i\i
~ .~ ~
. 2!
~ ~
~ 'S
Ql iii ...I
> > c
ii: ii: m

o
c
j 5
~ 0 .
~z:-7;j
III i3 0
. .
~ .
~ ~
ii: ii:

.ci
.
~
.
E c ex:
~ ~ ~
w &0
E ~ E
III 1: III
Ow 0

.;
.ci.ci Ql
.00:
-:i3 -:i3 1Il
a: n:::g'!5
J!' "
a. "
,g is
0"'
~..
. ,
0: .
E fi
o _
o "
N C
. .
~ c
<.) :;:;
c c
o 0
"' L>

. .
~ ~
]1 Qj
"S "'3
00
E E
o .
00
N N
. .
~ ~
o 0
c c
o 0
"'"'

ci ci ci
L> L> L>

i j i .~
000 ~
cilcilci>OC
~ ~ ~ ~
~ ~ ~
..!!!..!!!..!!! ..c.
i\i i\i i\i.l:!
> > > 0
III III '" N
'S 'S 'S 01l
...1...1...1 -5
e c e e
III III III 1Il
(I)(I)U)U)

'0 '0
e e
. .
. .
. .
0: <<
~ ~
c c
. .
~ ~
.l:! .l:!
00
N N
. .
~ ~
o 0
c c
o 0
"'"'

ci ci ci
L>L>L>
ci e e e
u~~~
~ ~ ~
'E 'E 'E

'5
e
.
.
.
ex: '0
o '" e
z:-"5 :ll
i3o~
""
~ ~ 'E
. . E
iiiiii~

.... ..

c
,Q
. u
) ~ HI ~
~.g.- Q)U)&.~Ei
lll..c. ~ a: 01 1Il Q) ex:
i\i~~5l .-.-.[:g....<iiE
eell'CQ) ~~E~&Jilll
~ :; :::::i a: 0 <P Ql ~ 0. III >- 0
-"'ui\iell .~~~ 0:02::5
~ 2iS ~ Q)O :gex:a: ~~iii:J 2::
uiiiuJ:~ :g~"5"5oc ~~U) 5l
i.~j~~~~ ~ ~~~.~i~
lll~g5~aEOlC<.Q~8.01lg
~ 0 ~ ~ ~ ~ ~ ~ ~ 8 ~ 0: 5 ~

E
.
~ ~
"'~
~o:
"''''
, '"
"' "

'0 '0
e e
:g 5l
. .
0:0:
E 'E
E E
, ,
"''''

6' 12~. u
- .... = :....."
>- 0:]2 .g
~e --ooov;
il il <( ~ ~ ~ 0
EE ~ooo>-
00 >UUUu
U U ~ Qj 2 Qj 53
'"-~ 5 'is iii l!;I iii ~
ro]io>5:~~~
.~.~ z. ~ il il il8
'='=u.FEEE...
~ ~ ,lll (II III (II Ql
~ Ql C ell Ql ~ ~ >- >- >- iii
~~~-5-5"oiii~Qj~
,Qj Ql ell e "E" :5 g ~ ~ ~ !!
.-- ~ ~ ~ ~ ~ ~ ~ ~ ~ ~

~ ~
c c ,
o . 0
~ ~ L>
~ ~ 13
U U :!:
ceO
~ ~ ~
~ ~ ,
"E 'E :::

:g:g:g
Uj Uj iil 5
000 ]i
g g g'g
~ ~ ~ ~
:g:g :g
is 5 5 .~
u U U :g
.
0:
o
~
,
o
>

...
:.::
~
<Xi
<..)
w
a::
z
<{
o
-'

2.& 2
o 0 0
"'''''''
. . .
555