2001 17,000 340,000 500,000 160,000 - - 500,000
2002 21,000 420,000 500,000
2003 27,000 540,000 500,000 40,000 40,000
2004 17,000 340,000 500,000 160,000 - 160,000 500,000
ROYALTY TABLE (ii)
YEARS PRODCTN ROYALTY M.RENT SHORTWORKINGS AMOUNT
RESULTED RECOUPED W/OFF PAID
2000 - - 200,000 200,000
2001 6000 180,000 200,000 20000 20,000 200,000
2002 7000 210,000 200,000 10,000 10,000 200,000
2003 11,000 330,000 200,000 130,000
2004 5000 150,000 200,000
Profit on sub- lease:
Royalty payable - 20/=
Royalty receivable - 30/=
10/=
2001 : 6000 x 10 = 60,000
2002: 7000 x 10 = 70,000
2003: 11000 x 10 = 110,000
2004: 5000 x 10 = 50,000