Figure 51- Chec., ,peake Energy Financial Fofecasts
Deutsche Bank Secunties Inc.
Pus," 11» 474.4 41» 3141 34713 2)» 3144 6/73 14~ 11471 11~ 1844-7 1340
....7.44.14144/170911. 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 19273 »00 1648
240 4122 3~ 2112 3414 0~ 1149 304 7,441 1741 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 7 7 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
601017.4~~ 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 42 14
4.3.4.4.3.1304. 13340.4.103 3 ne> 0 339 3337 1933 1143 0414 31~ 33431
~ura 3934 10.441143 ~a Ile tå 132 H 0470 144 1474 11142 400 al 46 10 37 1»4 1)3» 04 41 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
$4144444.117~03111670 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» µø ~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 %IS 100 IQ 71 3331 NN 1,,,,
$31 N» IV a 1.2 1911 0 0 NA
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 1SH 027 MO 140 HO NIS 11.1/ 1107
1372 P 34 40 110 14 33 1021 O4 1344 014 10 0 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 ___021 Ila 1114 1147 43 rr 1171 Ila
, ,...,... *Y »Ni 0,40 1343 1301 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•4004 116~6411 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 uoc- ro»
4.wc...
4 us 040 ~ta
11114
1321/
ra*
te
Pho n
0.11)
13 I 13
413
n
<na
4
404
no44 ems nao 010 11.1611
a
40~ $3917 rc
:03~4~ er 4.4 lena 440 3447 14940 4134) » 1».1) 0~3 4714.• .3 4C4 0 341
040 4x4»44 »en.. 033 431) 00 en.
Pag Calbiliw
01)
ryr
alf
<1.77
ila 1041 .3.741
i:
J': ,...
53
N)
Ot>
0111
.10
10911 ataa 9401
.114.
115
943
i ml
its e
11.4411
4160
4.7.~ cf 44~ 07 n 307 4» 15418 0).... ID 4 33
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~ 1144 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) DB-SDNY-0044600
CONFIDENTIAL SDNY_GM_00190784
EFTA01357806