Scribd
Upload
6 views47 pages

Forecast Report (1)

The document outlines customer classifications, categorizing them into 'Strategic' and 'Regular' types, with a significant number of entries under each classification. Additionally, it lists various customers along with their stages of engagement, such as 'Advanced Stage' and 'Early Stage.' It also provides a forecast of capacity and average tariff rates over 25 years.

Uploaded by

dexterbautistagemi
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
6 views47 pages

Forecast Report (1)

The document outlines customer classifications, categorizing them into 'Strategic' and 'Regular' types, with a significant number of entries under each classification. Additionally, it lists various customers along with their stages of engagement, such as 'Advanced Stage' and 'Early Stage.' It also provides a forecast of capacity and average tariff rates over 25 years.

Uploaded by

dexterbautistagemi
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 47

Customer Classification 1

Strategic
Strategic
Regular

Regular

Strategic
Strategic
Regular
Strategic
Strategic
Regular
Strategic
Regular
Regular
Strategic
Regular

Regular

Strategic
Strategic

Strategic

Regular
Regular
Regular
Regular
Strategic
Strategic
Regular
Regular
Strategic
Regular
Strategic
Regular

Regular

Regular

Strategic
Regular
Regular
Strategic
Strategic
Regular
Regular
Strategic
Strategic
Regular
Regular
Strategic
Strategic
Strategic
Regular
Regular
Strategic
Strategic
Strategic
Strategic
Strategic
Regular
Strategic
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Strategic
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Strategic

Strategic

Strategic
Strategic
Strategic
Strategic
Regular
Regular
Regular
Regular
Regular
Regular
Regular

Regular

Regular
Regular

Regular

Regular
Regular
Strategic
Strategic
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular

Regular

Strategic

Strategic
Strategic
Strategic
Strategic
Regular
Regular
Regular
Regular
Strategic
Strategic
Strategic
strategic
Strategic
Strategic
Strategic
Strategic
Strategic
Strategic
Strategic
Strategic
Regular

Strategic

Regular
Regular
Regular
Regular
Strategic
Strategic

Strategic

Regular
Regular
Strategic
Strategic
Strategic
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular

Regular

Regular
Regular
Regular
Regular

Regular

Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Strategic
Regular
Strategic
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Customer Classification 2 Customer Name

Advanced Stage Holcim Bulacan Rooftop


Advanced Stage Holcim La Union Rooftop
Advanced Stage Magic Malls

Early Stage Greencity Medical Center

Advanced Stage Holcim Davao


Advanced Stage Holcim Lugait
Early Stage Big E Foods Corp (Lemon Square)
Advanced Stage Globe/STT Data Centers
Advanced Stage Sumi Wiring Philippines System
Early Stage Datian Subic Shoes
Advanced Stage Japan Aviation Electronics
Advanced Stage South Alps Cold Storage and Logistics Inc.
Early Stage Plastimer Industrial Corporation
Early Stage YCH Group ( Igloo Cold Storage )
Advanced Stage Kai Mall

Early Stage YKK Corporation Inc

Early Stage Republic Cement


Early Stage Shell Pilipinas Corporation

Advanced Stage Coca Cola

Early Stage Xentromall


Early Stage QC Styro & Multiplast Corp.
Early Stage United Pulp & Paper Corp.
Early Stage San Technology Inc.
Advanced Stage Sanyo Denki
Early Stage Wistron Infocomm
Early Stage EATON Industries Philippines
Early Stage ARC Refreshments Corporation
Early Stage Japan Tobacco Inc. (JTI)
Early Stage Atlantic Gulf & Pacific (AG&P)
International Wiring Systems Corporation
Early Stage
( Sumitomo )
Early Stage Leong Hup Philippines, Inc.
Leganes Feedmill Manufacturing Plant_NUTRIFEEDS
Early Stage
AGRIVENTURES CORPORATION
General Santos Feedmill Manufacturing Plant_ EAST
Early Stage
ASIA INTEGRATED INC.
Early Stage IMI
Early Stage Tong Lung Metal
Early Stage Advanced Energy Inc
Early Stage Molex
Early Stage JX Nippon Metal
Early Stage Newtech Pulp, Inc.
Early Stage Surtec
Early Stage Avon Products Mfg Inc
Advanced Stage Ayala Malls
Early Stage Manila Water Phils Ventures Inc
Early Stage Biotech Farms and KCC Malls
Early Stage DSG and Sons Group, Inc._Gaisano Malls and Gmalls
Early Stage Henry S. Gaisano Sr._Gaisano Grand/Capital
Early Stage Bayer Cropscience Inc.
Early Stage D&L Industries
Early Stage Royal Tern Ceramics Philippines Inc.
Early Stage Ibiden Philippines
Early Stage Amazon Philippines
Early Stage Samsung Electro Mechanics Phil
Early Stage Nidec
Early Stage Linde Philippines
Early Stage UNAHCO Incorporated
Early Stage Philsteel Holdings Corporation
Early Stage Frabelle Group of Companies
Early Stage Yumex Philippines Corporation
Early Stage Print Town Group of Companies
Early Stage Mitsuboshi Philippines Corporation
Early Stage Harada Automotive Antenna (Philippines)
Early Stage Mitsuba Philippines Corporation
Early Stage Chuanshun Electric (Philippines) Incorporated
Early Stage Daiwa Seiko Philippines Corporation
Early Stage Mega 7 Construction Corportion
Early Stage Showa/ Resonac Aluminum Mfg. Phil. Corporation
Early Stage Shinkosha Philippines Corporation
Early Stage Suminac Philippines Incorporated
Early Stage Welgao Electronic Technology Phil. Inc.
Early Stage Kumimitsu Electronics Philippines Corporation
Early Stage Neltex Development Company
Early Stage UST
Early Stage Schneidder Electric
Early Stage Food Terminal Incorporated
Early Stage Evergreen Rubber Corporation
Early Stage Juntec Corporation
Early Stage Tsukiden Electric Industries Philippines
Early Stage Purebev International Corporation
Early Stage Shin-Etsu Magnetic Philippines
Early Stage Royal Cargo
Early Stage Mayer Steel
Early Stage Food Terminal Incorporated
Early Stage Lorenzana Food Corporation
Early Stage NutriAsia
Early Stage KLT Fruits
Early Stage Factory Automation and Instrumentation Corporation
Early Stage Prime Global Corporation
Early Stage Phil. Alliance for Recycling & Materials Sustainability
Early Stage Ariela Marketing Company
Early Stage Ariela Marketing Company
Early Stage KRAH Pipes Manila Incorporated

Early Stage Steelworld Manufacturing Incorporated

Early Stage Supersonic Manufacturing


Early Stage Epson Phils.
Early Stage Chevron Phils.Inc.
Early Stage Century Pacific Food Inc.
Early Stage Yazaki-Torres Manufacturing Inc.
Early Stage Brothers Industries (Phils.)Inc.
Early Stage Canon Business Machines
Early Stage Tsukiden Electronics Phils.
Early Stage Microchip Technology Corp.
Early Stage Asian Transmission Corp.
Early Stage Kinpo Electronics

Early Stage Sagara Metro Plastic Industrial Corp.

Early Stage Isuzu Autoparts Mfg. Corp.


Early Stage Japlas Injection Moulders

Early Stage Pampanga Medical Specialist Hospital

Early Stage One North Mall


Early Stage Maynilad Water Services
Early Stage Sumi North Philippines Wiring
Early Stage Cargill
Early Stage Belleville Development Inc. ( Molito Lifestyle Center )
Early Stage Calypso Plastic Center
Early Stage Virginia Food Inc
Early Stage ISI E-Beam ( Parent : A Brown Co )
Early Stage Lexan Industrial Corporation
Early Stage TDK Philippines
Early Stage LDP Farm
Early Stage GENOSI
Early Stage Parqal Mall

Early Stage CDO Food

Cebu Waterfront Hotel and Casino


Mactan Waterfront Hotel and Airport
Early Stage
Davao Waterfront Hotel and Casino
Manila WaterFront Hotel and Casino
Early Stage Limketkai Lux Hotel
Early Stage First Sumiden Circuits Inc.
Early Stage Oleo Fats
Early Stage Hizons Laboratory
Early Stage Gardenia Bakeries Philippines
Early Stage 21st Steel Mill
Early Stage Bonflex Packaging Corporation
Early Stage Leslie Corporation
Early Stage Nutri-Asia
Early Stage Morning Star Milling Corporation
Early Stage Creative Diecast Philippines Corproation
Early Stage NFF Industrial Corporation
Early Stage Quality Container Corporation
Early Stage Franklin Baker
Early Stage Benby Enterprise Inc.
Early Stage Vitarich
Early Stage Air Liquide Philippines
Early Stage IQ Packaging and Logistics
Early Stage Nexperia Philippines, Inc
Early Stage Arcya Glass
Early Stage International Builders Corporation

Early Stage Cadiz Floating Solar

Early Stage Mobi Solar


Early Stage Fish Port
Early Stage Almana Power
Early Stage University of Mindanao
Early Stage laguna feedmill plants
Early Stage Davao Occidental utility scale project

Early Stage LGU- Kabankalan City

Early Stage L' Fisher Hotel


Early Stage Circle Inn Hotel
Early Stage Coral Bay Nickel Corp
Early Stage PLDT
Early Stage Prime Global Inc (Barrio Fiesta Mfg Corp)
Early Stage Lamcor
Early Stage EHS Lens Phils INc
Early Stage Fujitsu Die Tech Corp
Early Stage Calaca Harvest Terminal, Inc.
Early Stage Earthgrain, inc – Goldilocks Lalpu-Lapu Cebu
Early Stage Aseana City
Early Stage Citizen Machineries
Early Stage Puregold & Lamcor Group of Companies
Early Stage STEELASIA MANUFACTURING CORPORATION
Early Stage LIBERTY FLOUR MILLS, INC.
Early Stage Furukawa
Early Stage Amkor
Early Stage Sta Lucia Mall

Early Stage Winsome (Waltermart)

Early Stage Ampleon Philippines Inc


Early Stage Eaton
Early Stage Murata
Early Stage TDK
Victory Mall (MAXI PEAK PROPERTY DEVELOPMENT
Early Stage
AND MANAGEMENT CORPORATION)
Early Stage Minebea Mitsumi
Early Stage City Mall
Early Stage Denso Ten Phils Inc
Early Stage Qualitek Delta Philippines Inc
Early Stage DMCI (Project for Manilad)
Early Stage Peter Paul Philippines Inc
Early Stage National University
Early Stage San Beda University Alabang
Early Stage Coherent Corp
Early Stage Limkatkei Mfg Corp - Batangas
Early Stage SPT Clark
Early Stage OSM Group
Early Stage Berthalphil Admin
Early Stage H3 Technologies Phil Inc
Early Stage Amertron
Early Stage Haesung DC
Early Stage La Rose
Early Stage JOHNSON CONTROLS-HITACHI
Early Stage MIKUNI TERMINALS MECHATRONICS PHILIPPINES
Early Stage BF Industrial Corp
Early Stage Goto Denshi
Early Stage Quanta Paper
Early Stage Nepo Malls
Early Stage Sanden
Early Stage LIPAD / CIAC (Clark Airport)
Early Stage Nikkoshi Phils Corp
Early Stage Panasonic
Early Stage Grandsun
Early Stage HYS Metal Plastic
Early Stage Ionics EMS
Early Stage Ariela Marketing Company
Early Stage Tewet Philippines
Early Stage Asia Brewery
Early Stage Village Gourment
Early Stage Pacific Synergy Food and Beverage Corp.
Early Stage La Filipina Meats, Inc.
Early Stage Sterling Pacific Ventures Corp.
Early Stage Keiko Foods Corp
Early Stage Sharp Philippines
Early Stage Macro Wiring
Early Stage Philinak
Early Stage Team Pacific Corp
Early Stage Rayorng
Early Stage Belton Totoku
Early Stage Panasonic
Early Stage AMS
Early Stage Asurion
Early Stage Pimes
Early Stage Analog Devices
Early Stage Continental Temic
Early Stage MEC
Sicogon Island
Lamsan, Inc.
Essential Chicken
Early Stage Sumitec
Early Stage ii to v1 Metals Phils
Early Stage CSI Mall
Early Stage Mets Logistics
Early Stage Zesto Corporation
Early Stage Mr. Manok Dressing Plant
Early Stage Ong Bun Aggregates

TOTAL FORECAST
Capacity
Average Tariff Rate (Php) in 25 years
(kWdc)
3,422.00 4.50
2,147.00 4.50
750.00 4.50

500.00 4.50

10,300.00 4.50
2,500.00 4.50
2,600.00 4.50
1,000.00 4.50
600.00 4.50
3,000.00 4.50
1,700.00 4.50
500.00 4.50
805.00 4.50
999.18 4.50
850.00 4.50

500.00 4.50

10,000.00 4.50
1,800.00 4.50

1,000.00 4.50

800.00 4.50
2,800.00 4.50
2,517.00 4.50
2,850.00 4.50
1,116.00 4.50
1,026.00 4.50
800.00 4.50
2,200.00 4.50
5,900.00 4.50
1,900.00 4.50
6,100.00 4.50
1,000.00 4.50

369.00 4.50

274.00 4.50

442.00 4.50
1,700.00 4.50
2,800.00 4.50
2,500.00 4.50
1,000.00 4.50
1,000.00 4.50
333.00 4.50
832.00 4.50
12,000.00 4.50
2,000.00 4.50
5,000.00 4.50
13,000.00 4.50
15,000.00 4.50
1,000.00 4.50
2,000.00 4.50
2,000.00 4.50
5,000.00 4.50
500.00 4.50
5,000.00 4.50
5,000.00 4.50
5,000.00 4.50
3,000.00 4.50
5,000.00 4.50
5,000.00 4.50
700.00 4.50
700.00 4.50
1,000.00 4.50
2,000.00 4.50
2,000.00 4.50
1,000.00 4.50
1,476.00 4.50
5,000.00 4.50
1,000.00 4.50
1,000.00 4.50
1,000.00 4.50
1,000.00 4.50
1,000.00 4.50
1,000.00 4.50
1,200.00 4.50
1,000.00 4.50
2,000.00 4.50
3,000.00 4.50
1,000.00 4.50
1,000.00 4.50
2,000.00 4.50
2,000.00 4.50
3,000.00 4.50
1,000.00 4.50
4.50
1,000.00 4.50
1,000.00 4.50
1,000.00 4.50
1,000.00 4.50
1,000.00 4.50
1,000.00 4.50
1,000.00 4.50
1,000.00 4.50
1,000.00 4.50

1,000.00 4.50

1,000.00 4.50
2,500.00 4.50
2,000.00 4.50
700.00 4.50
800.00 4.50
4,000.00 4.50
4,500.00 4.50
2,000.00 4.50
2,000.00 4.50
2,000.00 4.50
8,000.00 4.50

900.00 4.50

2,500.00 4.50
900.00 4.50

700.00 4.50

700.00 4.50
1,000.00 4.50
1,600.00 4.50
3,550.00 4.50
3,770.00 4.50
3,269.00 4.50
1,899.00 4.50
2,000.00 4.50
1,400.00 4.50
2,200.00 4.50
1,400.00 4.50
1,000.00 4.50
3,000.00 4.50

6,000.00 4.50

6,000.00 4.50

1,500.00 4.50
2,000.00 4.50
1,000.00 4.50
1,500.00 4.50
1,500.00 4.50
1,800.00 4.50
1,200.00 4.50
1,000.00 4.50
1,000.00 4.50
1,200.00 4.50
1,500.00 4.50
1,000.00 4.50
1,300.00 4.50
1,500.00 4.50
1,200.00 4.50
800.00 4.50
1,000.00 4.50
800 4.50
1,500.00 4.50
1,000.00 4.50
5,000.00 4.50

4.50

4.50
1,000.00 4.50
10,000.00 4.50
2,000.00 4.50
1,000.00 4.50
10,000.00 4.50

4.50

1,000.00 4.50
600.00 4.50
12,000.00 4.50
5,000.00 4.50
610.00 4.50
1,600.00 4.50
2,500.00 4.50
350.00 4.50
1,200.00 4.50
3,000.00 4.50
4,000.00 4.50
1,000.00 4.50
6,000.00 4.50
2,000.00 4.50
800.00 4.50
1,200.00 4.50
5,000.00 4.50
2,000.00 4.50

5,000.00 4.50

1,000.00 4.50
1,000.00 4.50
5,000.00 4.50
5,000.00 4.50

2,000.00 4.50

3,000.00 4.50
2,000.00 4.50
1,000.00 4.50
500.00 4.50
10,000.00 4.50
3,000.00 4.50
1,500.00 4.50
1,500.00 4.50
1,400.00 4.50
1,500.00 4.50
400.00 4.50
400.00 4.50
5,000.00 4.50
300.00 4.50
350.00 4.50
700.00 4.50
700.00 4.50
300.00 4.50
1,600.00 4.50
300.00 4.50
400.00 4.50
4,000.00 4.50
6,000.00 4.50
2,000.00 4.50
15,000.00 4.50
1,000.00 4.50
600.00 4.50
700.00 4.50
2,000.00 4.50
1,900.00 4.50
1,000.00 4.50
30,000.00 4.50
5,000.00 4.50
500.00 4.50
1,000.00 4.50
1,000.00 4.50
500.00 4.50
1,000.00 4.50
500.00 4.50
300.00 4.50
1,000.00 4.50
400.00 4.50
300.00 4.50
400.00 4.50
2,000.00 4.50
1,000.00 4.50
1,500.00 4.50
1,000.00 4.50
8,000.00 4.50
5,000.00 4.50
500.00 4.50
2,000.00 4.50
1,000.00 4.50
1,000.00 4.50
500 4.50
400 4.50
5000 4.50
1,989.90 4.50
1,000.00 4.50
1,000.00 4.50
2,000.00 4.50

561,096.08
Monthly Sales Invoice

2,078,865.00
1,304,302.50
455,625.00

303,750.00

6,257,250.00
1,518,750.00
1,579,500.00
607,500.00
364,500.00
1,822,500.00
1,032,750.00
303,750.00
489,037.50
607,001.85
516,375.00

303,750.00

6,075,000.00
1,093,500.00

607,500.00

486,000.00
1,701,000.00
1,529,077.50
1,731,375.00
677,970.00
623,295.00
486,000.00
1,336,500.00
3,584,250.00
1,154,250.00
3,705,750.00
607,500.00

224,167.50

166,455.00

268,515.00
1,032,750.00
1,701,000.00
1,518,750.00
607,500.00
607,500.00
202,297.50
505,440.00
7,290,000.00
1,215,000.00
3,037,500.00
7,897,500.00
9,112,500.00
607,500.00
1,215,000.00
1,215,000.00
3,037,500.00
303,750.00
3,037,500.00
3,037,500.00
3,037,500.00
1,822,500.00
3,037,500.00
3,037,500.00
425,250.00
425,250.00
607,500.00
1,215,000.00
1,215,000.00
607,500.00
896,670.00
3,037,500.00
607,500.00
607,500.00
607,500.00
607,500.00
607,500.00
607,500.00
729,000.00
607,500.00
1,215,000.00
1,822,500.00
607,500.00
607,500.00
1,215,000.00
1,215,000.00
1,822,500.00
607,500.00
0.00
607,500.00
607,500.00
607,500.00
607,500.00
607,500.00
607,500.00
607,500.00
607,500.00
607,500.00

607,500.00

607,500.00
1,518,750.00
1,215,000.00
425,250.00
486,000.00
2,430,000.00
2,733,750.00
1,215,000.00
1,215,000.00
1,215,000.00
4,860,000.00

546,750.00

1,518,750.00
546,750.00

425,250.00

425,250.00
607,500.00
972,000.00
2,156,625.00
2,290,275.00
1,985,917.50
1,153,642.50
1,215,000.00
850,500.00
1,336,500.00
850,500.00
607,500.00
1,822,500.00

3,645,000.00

3,645,000.00

911,250.00
1,215,000.00
607,500.00
911,250.00
911,250.00
1,093,500.00
729,000.00
607,500.00
607,500.00
729,000.00
911,250.00
607,500.00
789,750.00
911,250.00
729,000.00
486,000.00
607,500.00
486,000.00
911,250.00
607,500.00
3,037,500.00

0.00

0.00
607,500.00
6,075,000.00
1,215,000.00
607,500.00
6,075,000.00

0.00

607,500.00
364,500.00
7,290,000.00
3,037,500.00
370,575.00
972,000.00
1,518,750.00
212,625.00
729,000.00
1,822,500.00
2,430,000.00
607,500.00
3,645,000.00
1,215,000.00
486,000.00
729,000.00
3,037,500.00
1,215,000.00

3,037,500.00

607,500.00
607,500.00
3,037,500.00
3,037,500.00

1,215,000.00

1,822,500.00
1,215,000.00
607,500.00
303,750.00
6,075,000.00
1,822,500.00
911,250.00
911,250.00
850,500.00
911,250.00
243,000.00
243,000.00
3,037,500.00
182,250.00
212,625.00
425,250.00
425,250.00
182,250.00
972,000.00
182,250.00
243,000.00
2,430,000.00
3,645,000.00
1,215,000.00
9,112,500.00
607,500.00
364,500.00
425,250.00
1,215,000.00
1,154,250.00
607,500.00
18,225,000.00
3,037,500.00
303,750.00
607,500.00
607,500.00
303,750.00
607,500.00
303,750.00
182,250.00
607,500.00
243,000.00
182,250.00
243,000.00
1,215,000.00
607,500.00
911,250.00
607,500.00
4,860,000.00
3,037,500.00
303,750.00
1,215,000.00
607,500.00
607,500.00
303,750.00
243,000.00
3,037,500.00
1,208,864.25
607,500.00
607,500.00
1,215,000.00

340,865,868.60
Capex (1MWp = Php 20M)

68,440,000.00
42,940,000.00
15,000,000.00

10,000,000.00

206,000,000.00
50,000,000.00
52,000,000.00
20,000,000.00
12,000,000.00
60,000,000.00
34,000,000.00
10,000,000.00
16,100,000.00
19,983,600.00
17,000,000.00

10,000,000.00

200,000,000.00
36,000,000.00

20,000,000.00

16,000,000.00
56,000,000.00
50,340,000.00
57,000,000.00
22,320,000.00
20,520,000.00
16,000,000.00
44,000,000.00
118,000,000.00
38,000,000.00
122,000,000.00
20,000,000.00

7,380,000.00

5,480,000.00

8,840,000.00
34,000,000.00
56,000,000.00
50,000,000.00
20,000,000.00
20,000,000.00
6,660,000.00
16,640,000.00
240,000,000.00
40,000,000.00
100,000,000.00
260,000,000.00
300,000,000.00
20,000,000.00
40,000,000.00
40,000,000.00
100,000,000.00
10,000,000.00
100,000,000.00
100,000,000.00
100,000,000.00
60,000,000.00
100,000,000.00
100,000,000.00
14,000,000.00
14,000,000.00
20,000,000.00
40,000,000.00
40,000,000.00
20,000,000.00
29,520,000.00
100,000,000.00
20,000,000.00
20,000,000.00
20,000,000.00
20,000,000.00
20,000,000.00
20,000,000.00
24,000,000.00
20,000,000.00
40,000,000.00
60,000,000.00
20,000,000.00
20,000,000.00
40,000,000.00
40,000,000.00
60,000,000.00
20,000,000.00
0.00
20,000,000.00
20,000,000.00
20,000,000.00
20,000,000.00
20,000,000.00
20,000,000.00
20,000,000.00
20,000,000.00
20,000,000.00

20,000,000.00

20,000,000.00
50,000,000.00
40,000,000.00
14,000,000.00
16,000,000.00
80,000,000.00
90,000,000.00
40,000,000.00
40,000,000.00
40,000,000.00
160,000,000.00

18,000,000.00

50,000,000.00
18,000,000.00

14,000,000.00

14,000,000.00
20,000,000.00
32,000,000.00
71,000,000.00
75,400,000.00
65,380,000.00
37,980,000.00
40,000,000.00
28,000,000.00
44,000,000.00
28,000,000.00
20,000,000.00
60,000,000.00

120,000,000.00

120,000,000.00

30,000,000.00
40,000,000.00
20,000,000.00
30,000,000.00
30,000,000.00
36,000,000.00
24,000,000.00
20,000,000.00
20,000,000.00
24,000,000.00
30,000,000.00
20,000,000.00
26,000,000.00
30,000,000.00
24,000,000.00
16,000,000.00
20,000,000.00
16,000,000.00
30,000,000.00
20,000,000.00
100,000,000.00

0.00

0.00
20,000,000.00
200,000,000.00
40,000,000.00
20,000,000.00
200,000,000.00

0.00

20,000,000.00
12,000,000.00
240,000,000.00
100,000,000.00
12,200,000.00
32,000,000.00
50,000,000.00
7,000,000.00
24,000,000.00
60,000,000.00
80,000,000.00
20,000,000.00
120,000,000.00
40,000,000.00
16,000,000.00
24,000,000.00
100,000,000.00
40,000,000.00

100,000,000.00

20,000,000.00
20,000,000.00
100,000,000.00
100,000,000.00

40,000,000.00

60,000,000.00
40,000,000.00
20,000,000.00
10,000,000.00
200,000,000.00
60,000,000.00
30,000,000.00
30,000,000.00
28,000,000.00
30,000,000.00
8,000,000.00
8,000,000.00
100,000,000.00
6,000,000.00
7,000,000.00
14,000,000.00
14,000,000.00
6,000,000.00
32,000,000.00
6,000,000.00
8,000,000.00
80,000,000.00
120,000,000.00
40,000,000.00
300,000,000.00
20,000,000.00
12,000,000.00
14,000,000.00
40,000,000.00
38,000,000.00
20,000,000.00
600,000,000.00
100,000,000.00
10,000,000.00
20,000,000.00
20,000,000.00
10,000,000.00
20,000,000.00
10,000,000.00
6,000,000.00
20,000,000.00
8,000,000.00
6,000,000.00
8,000,000.00
40,000,000.00
20,000,000.00
30,000,000.00
20,000,000.00
160,000,000.00
100,000,000.00
10,000,000.00
40,000,000.00
20,000,000.00
20,000,000.00
10,000,000.00
8,000,000.00
100,000,000.00
39,798,000.00
20,000,000.00
20,000,000.00
40,000,000.00

11,221,921,600.00
ROI (in years)

2.74 0
2.74 0
2.74 0

2.74 0

2.74 0
2.74 0
2.74 0
2.74 0
2.74 0
2.74 0
2.74 0
2.74 0
2.74 0
2.74 0
2.74 0

2.74 0

2.74 0
2.74 0

2.74 0

2.74 0
2.74 0
2.74 0
2.74 0
2.74 0
2.74 0
2.74 0
2.74 0
2.74 0
2.74 0
2.74 0
2.74 0

2.74 0

2.74 0

2.74 0
2.74 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74
2.74
2.74
2.74
2.74
2.74
2.74
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
#DIV/0! 0 0
2.74 #NAME? #NAME?
2.74 0 0
2.74 0 0
2.74
2.74
2.74
2.74
2.74
2.74 0 0

2.74 0 0

2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0

2.74 0 0

2.74 0 0
2.74 0 0

2.74 0 0

2.74 0 0
2.74 0 0
2.74
2.74
2.74
2.74
2.74
2.74
2.74
2.74
2.74
2.74
2.74

2.74

2.74 0 0 0 0 0

2.74 0 0 0 0 0
2.74 0 0 0 0 0
2.74 0 0 0 0 0
2.74 0 0 0 0 0
2.74 0 0 0 0 0
2.74 0 0 0 0 0
2.74 0 0 0 0 0
2.74 0 0 0 0 0
2.74 0 0 0 0 0
2.74 0 0 0 0 0
2.74 0 0 0 0 0
2.74 0 0 0 0 0
2.74 0 0 0 0 0
2.74 0 0 0 0 0
2.74
2.74
2.74
2.74
2.74
2.74
2.74 0 0 0 0 0

#DIV/0!

#DIV/0!
2.74
2.74
2.74
2.74
2.74

#DIV/0! 0 0 0 0 0

2.74 0 0 0 0 0
2.74 0 0 0 0 0
2.74 0 0 0 0 0
2.74 0 0 0 0 0
2.74
2.74
2.74
2.74
2.74
2.74
2.74
2.74 0 0 0 0 0
2.74 0 0 0 0 0
2.74 0 0 0 0 0
2.74 0 0 0 0 0
2.74 0 0 0 0 0
2.74 0 0 0 0 0
2.74 0 0 0 0 0

2.74 0 0

2.74 0 0
2.74 0 0
2.74
2.74

2.74

2.74
2.74
2.74
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74 0 0
2.74
2.74
2.74
2.74
2.74
2.74
2.74
2.74
2.74
2.74
2.74
2.74
2.74
2.74
2.74
2.74
2.74
2.74
2.74
2.74
2.74 #NAME? #NAME? #NAME? #NAME? #NAME?
2.74 #NAME? #NAME? #NAME? #NAME? #NAME?
2.74 #NAME? #NAME? #NAME? #NAME? #NAME?
2.74 #NAME? #NAME? #NAME? #NAME? #NAME?
2.74 #NAME? #NAME? #NAME? #NAME? #NAME?
2.74 #NAME? #NAME? #NAME? #NAME? #NAME?
2.74 #NAME? #NAME? #NAME? #NAME? #NAME?
2.74 #NAME? #NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME? #NAME?


#NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME? #NAME?


#NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME?
0 0 0 0 0 0

0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0

0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?


#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?


#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

You might also like