3-4
Exhibit A
AJAX PETROLEUM
Cash Flows Analysis for the SDU Project
B/E Spread
For The
Incremental
Cash Flows*
X – 1.1y Value of Cracking
= $3.70 Stock Produced $37.50 $37.50 $37.50 $37.50 $37.50
3.3M Operating Costs/Yr. 3,300,000 3,300,000 3,300,000 3,300,000 4,800,000
9.0M Operating Cash Flow/Yr. 4,255,000 3,171,450 47,617,500 29,550,000 28,050,000
4.9M After Taxes (46%) 2,297,700 1,712,583 25,713,450 15,957,000 15,147,000
Return on Capital Employed 19.8%*** 16% 176% 111% 36.5%
*With X = Value of Cracking Stock & y = Value of Resid. For example, if X = $37.50, then the break even value for resid to