payback, tir, vpl
TRANSCRIPT
-
7/31/2019 Payback, Tir, Vpl
1/73
.3.61.3.61
5:;45;6:5:;45;6:
-
7/31/2019 Payback, Tir, Vpl
2/73
!7039.0,
-079:7,/0:2, 34;,1E-7.,
,3,20394/0:2 34;4574/:94
4257,/034;48 06:5,203948
-079:7,/0:2, 1,
!740948/0 70/:4/0.:8948
6:84 /0:2,025708,
650;615:;45;6650;615:;45;6
5.,45.,4 /0/0 ,59,,59, 4:4: 3;089203943;08920394 FF 441,941,94 /0/0 8080 02570,702570,7 70.:784870.:7848 ;8,3/4;8,3/4 4-9074-907-0301J.48-0301J.48 1:9:7481:9:748
-
7/31/2019 Payback, Tir, Vpl
3/73
!7039.0,
',47/4',47/430743074
34%025434%0254
3E80/03;08920394
%,,/008.4394
:4/0,,
-
7/31/2019 Payback, Tir, Vpl
4/73
!7039.0,
361..
4
-
7/31/2019 Payback, Tir, Vpl
5/73
!7039.0,
361..
":09,,/0/08.4394:8,7
-
7/31/2019 Payback, Tir, Vpl
6/73
:;61"769;51.1:;61"769;51.1
A,2047702:307,46:0807,A,2047702:307,46:0807,
4-9/,02:84,9073,9;44-9/,02:84,9073,9;4
'.. 1 :065;6%,,J32,/097,9;/,/0$!%,,J32,/097,9;/,/0$!
:894F/4!43/07,/4/0,59,!:894F/4!43/07,/4/0,59,!
-
7/31/2019 Payback, Tir, Vpl
7/73
!7039.0,
!,7, 6:0 48 ;,4708 24309E748 80 947302 06:;,0390802 /10703908 /,9,8 507J4/48 /0 90254 F 30.088E74,/49,780 :2, 9,, /0 /08.4394 6:0 54/0 80703903//, .424 :2 .:894 /0 45479:3/,/0
A 3/1070390 1,,780 02 40 4: /,6: , :2 2H8 80 , 9,, /0 /08.4394147 :, , 34 20824 507J4/4 /0 :2 2H8
.36916596!6'476.36916596!6'476
02540254
H8H8,42H8,42H8
-
7/31/2019 Payback, Tir, Vpl
8/73
!7039.0,
!6;.6!6;.6
%,,/0/08.4394547!07J4/4/0
%0254
!' ',47!7080390
' ',47:9:74
!% ',47/,8!7089,08:,8
33 2074/0!07J4/48/0%02542074/0!07J4/48/0%0254
-
7/31/2019 Payback, Tir, Vpl
9/73
!7039.0,
96:6476:;6:96:6476:;6: %,, /0 08.4394 3./0 84-70 4 ,59, 3.,,5.,/4 !' 473,3/4 4 ;,47 /48 :748 6:0 807E 842,/4,4 ,59, 3., !' 708:9,3/4 34 439,390 '
4 12 /0 .,/, 507J4/4 48 :748 8074 3.47547,/48 ,4,59, 882 5,7, 48 507J4/48 80:3908 48 :748 8074.,.:,/48 84-70 4 949, /4 ,59, 2,8 48 :7483.47547,/48
%,, /0 08.4394 3./7E 802570 84-70 4 ;,47,.:2:,/4 348 507J4/48 ,39074708 894 F ,59, 3., 2,8:748
-
7/31/2019 Payback, Tir, Vpl
10/73
!7039.0,
96:6476:;6:96:6476:;6:
'!''!'33
9,,/0/08.43949,,/0/08.4394
!'!'
33
######
9,,/0/08.4394F,5.,/,9,,/0/08.4394F,5.,/,,4.,59,3.,!'5,7,4,4.,59,3.,!'5,7,4572074507J4/4,5,797/4572074507J4/4,5,797/4507J4/4F.,.:,/484-70;,47507J4/4F.,.:,/484-70;,47,.:2:,/4!':748/4,.:2:,/4!':748/4507J4/40,8828:.088;,20390507J4/40,8828:.088;,20390
-
7/31/2019 Payback, Tir, Vpl
11/73
!7039.0,
4730.5164730.516!07J4/4
!' 3 ' 3'
' '
!07J4/4
!' 3 ' 3'
' ' ,59, :748 439,390
7094!07J4/4807094!07J4/480
!'3!'3''
''
''
-
7/31/2019 Payback, Tir, Vpl
12/73
!7039.0,
#9507.:943.:#9507.:943.:
' !' 3
'!'
3
-
7/31/2019 Payback, Tir, Vpl
13/73
!7039.0,
33 !'!' '' $$
3036:5.5096:3036:5.5096:
064#064#
!' ',47/4.,59,,5.,/4$%0.,5,7,974.,/083,
3 %0254/,,5.,44:32074/0507J4/48 %,,/0/08.4394.425489,'',47/42439,390
%0.,8:8,/,8%0.,8:8,/,8
-
7/31/2019 Payback, Tir, Vpl
14/73
!7039.0,
%:63516#96/34.:%:63516#96/34.:
":,6:07574-02,701070390,4;,47/4/30743490254.438/07,342J324.42;,7E;08!''!7089,08:,84:/1070390803
425,9-,7,8&3/,/08/0%0254/,%,,/008.43940/4!07J4/43
$04:741472038,457,43/0;08070220808439,74,7,2,/4:4/0,,
&84/0O72:,8%,-0,8E6:3,!4:!,3,.0
0137,8;,7E;08/4!74-02,0137,8;,7E;08/4!74-02,
-
7/31/2019 Payback, Tir, Vpl
15/73
!7039.0,
9006:9006:,/48!'320808,2,.:,7'
#'
446:07.4257,7:2.,77434;4/,6:,208083$0457042E24,807/0802-48,/4147/0'6:,394!'00/0;07E/05489,7403:21:3/4/03;0892039486:08008507,703/,,42H8
#'!5.,3/402:2,3.46:05,,,4,346:,394:2,50884,
907E,.:2:,/4,413,/0,348
#'
":,,2047,9073,9;,5,7,6:02902.43/08/0,5.,7/3074,,4,3470.0-07404:/,6:,,34840
#
-
7/31/2019 Payback, Tir, Vpl
16/73
!7039.0,
!73.5,.,7,.907J89., F41:4/0.,,0397,/,8203488,J/,8
/070.:78486:025479,0348O4:.74
53:15:;45;6:53:15:;45;6:
02548
$:-899:4/006:5,203948 .4257,7:2,2E6:3,34;,4:.4393:,7.42,,39,
,3,20394/0:234;4574/:94 ,3,74574/:944:4
4/073,4 ,:942,9,74:34/05,79,203948,/23897,9;48
6:84 .4257,74:34:2,025708,.43.4770390
!07290!07290 ,;,,7,;,,7 ,9073,9;,8,9073,9;,8 /10703908/10703908 /0/0 /0.808/0.808 /0/0,4.,4,4.,4 /0/0 70.:784870.:7848
-
7/31/2019 Payback, Tir, Vpl
17/73
!7039.0,
0503/03908 5,7, 80 3;0897 34 574094 E, 30.088/,/0 /0 80 3;0897 572074 34 574094
:9:,20390 .:/03908 , 454 504 574094 25., 3, 7004 ,:942E9., /4 574094
3/0503/039083/0503/03908 57409485740948 802802 303:2,303:2, 70,470,40397003970 88
'76:1#96;6:'76:1#96;6:
-
7/31/2019 Payback, Tir, Vpl
18/73
!7039.0,
!7404/48:48/0,,
;,,4/48:48/0,,
E.:4/,%,,/008.4394
8.4,/,2047,9073,9;,/03;08920394,97,;F8/4:84/09F.3.,8!'!0%#
3E80/0$038-/,/0
;.7.:5.53:1;.7.:5.53:1
5:;45;6:5:;45;6:
-
7/31/2019 Payback, Tir, Vpl
19/73
!7039.0,
'050.:7.9..3.61'050.:7.9..3.61
5:;45;61.7;.35:;45;61.7;.3
!08.439,/4
',47!7080390J6:/4'!
%,,39073,/0#094734%#
!$2508!$2508
-
7/31/2019 Payback, Tir, Vpl
20/73
!7039.0,
5.3:.5164#96;65.:.5.3:.5164#96;65.:.
479:.479:.'4.H089E0,23,3/4,5488-/,/0/0,/6:77:234;406:5,2039434;,47/0#890
06:5,203945745.,7E:2,0.4342,/0#547,34 .42,8948/024/04-7,02,3:9034'4.H/434/,025708,6:078,-07800880574094/4
54394/0;89,13,3.074/0;0807,574;,/44:34.:894/0.,59,/08:,025708,F/0,4,34
-
7/31/2019 Payback, Tir, Vpl
21/73
!7039.0,
6479.1!6.85.6479.1!6.85.
!704/0,6:84
.4342,8,3:,8.4224/04-7,
0570.,4/,34;,2E6:3,,348
:894/0,59,,,4208908/,/4802248/0;0248.,.:,74:4/0,,;70/4574094
-
7/31/2019 Payback, Tir, Vpl
22/73
!7039.0,
'03/,8J6:/,8
':.747:9408508,8507,.43,8
'03/,8/23897,9;,8:97,8
%0570.,402479,4%#03/,$4.,:.74J6:/4
0570.,4:4/0,,507,.43,3;089203948
9;44,59,/074
:4/0,,;70
'!%#'!%#!!
!!
361..9361..9
34 34 34 343
-
7/31/2019 Payback, Tir, Vpl
23/73
!7039.0,
361..9361..9 :4/0,,;70F-9/4
% 254894/0#03/, :4/0,,507,.43, 3;089203948 :4/0,,;70
-,80/0.E.:4/4254894/0#03/,/0;0
.438/07,7,8/08508,8/0/0570.,40,2479,4 438/07,483;089203948109489,39402,9;4
5072,30390.424.,59,/074
-
7/31/2019 Payback, Tir, Vpl
24/73
!7039.0,
%% ,7338,7338 0147001470 39070893907089 %,08%,08 0570.,9430570.,943,3/,3/ 2479,9432479,943 :.74:.74 39083908 /48/48 :748:748 25489482548948 84-7084-70 44 :.74:.740570.,40570.,4 00 2479,42479,4
!0729!0729 ,4,4 3;089/473;089/47 20/720/7 ,, 5071472,3.05071472,3.0 /,/, 025708,025708, 0202907248907248 /0/0 1:41:4 /0/0 .,,.,, 0547,3/40547,3/4 -,8.,20390-,8.,20390 ,,
.,5,./,/0.,5,./,/0 /0/0 07,407,4 /0/0 70.:784870.:7848 /48/48 ,9;48,9;48 /,/,025708,025708,
''
-
7/31/2019 Payback, Tir, Vpl
25/73
!7039.0,
''
'$"&$
&$%!#&%' $!$$!#$ %
43.:/0570.,40,2479,4
"'.79.161.:5;694."'.79.161.:5;694.
-
7/31/2019 Payback, Tir, Vpl
26/73
!7039.0,
34 34 34 34 34 34
.4342,8/0,, 0570.,4
:.743908/482548948
#0$
:.74J6:/4 0570.,4
3;08920394
!704/,E6:3,
:894/0389,,4
:4/0,,;70
#254894/0#03/,$4397-:4$4.,
&'#&$4257,/04;,E6:3,#
-
7/31/2019 Payback, Tir, Vpl
27/73
!7039.0,
#&473:#&473:
,.:,,.:, 44 3207432074 /0/0 507J4/48507J4/48 6:06:0 ,, 025708,025708,0;,0;, 5,7,5,7, 70.:507,770.:507,7 44 80:80: 3;089203943;08920394
-
7/31/2019 Payback, Tir, Vpl
28/73
-
7/31/2019 Payback, Tir, Vpl
29/73
!7039.0,
A 1E.07E5/4 480:.E.:402-47,34.438/07048:48/0,,,5O84507J4/4/0!,-,.04;,47/4/307434
90254
80:.79F74/0,.09,4089E,/4,4320742E24/0507J4/48/013/43457O574574094/03;08920394":,394
203472047
8;,4708/0:48/0,,54/074807:,84:/107039083,8:.0884/0507J4/48
#&473:#&473:
,.:,,.:, 44 3207432074 /0/0 507J4/48507J4/48 6:06:0 ,, 025708,025708, 0;,0;, 5,7,5,7, 70.:507,770.:507,744 80:80: 3;089203943;08920394
-
7/31/2019 Payback, Tir, Vpl
30/73
!7039.0,
#:065;.16#:065;.16
0254
3;08920394
:48/0,,:,85,7,,348
%,,/008.4394,4,34
2F94/42F94/4 /4/4 !! 54/054/0 9,2-F29,2-F2 807807 ,57247,/4,57247,/46:,3/46:,3/4 3.:J2483.:J248 44 .43.094.43.094 /4/4 ;,47;,47 /4/4 /3074/3074 34349025490254 884884 FF 10941094 3434 2F94/42F94/4 /4/4 !! $%$%6:06:0 .,.:,.,.:, 44 9025490254 /0/0 !! ,:89,3/4,:89,3/4 4848 1:481:48 /0/0.,,.,, 547547 :2,:2, 9,,9,, /0/0 /08.4394/08.4394
-
7/31/2019 Payback, Tir, Vpl
31/73
!7039.0,
!08.439,/4!08.439,/4
& &$% &&$%
!! 089E03970,3404,34.42454/02484-807;,7089E03970,3404,34.42454/02484-807;,75041:4/0.,,,.:2:,/4,:89,/45041:4/0.,,,.:2:,/4,:89,/4
8829024888290248
!,348!,348
-
7/31/2019 Payback, Tir, Vpl
32/73
!7039.0,
.369#9:5;816#.369#9:5;816#
A4708:9,/4/,/10703,039704;,47/48:48/0,,97,/48,4507J4/43.,04;,47/43;08920394
'!'! 4
'!025708,089,7,4-903/4:270947342,476:0470947342J3240/4,574;,7,4574094
'!
025708,089,7,4-903/4:270947340,9,20390:,,470947342J3240/4807,3/10703900270,4,4574094
'!025708,089,7,4-903/4:27094734203476:0470947342J3240/470574;,7,4574094
'!'!
99
3399
99
4
-
7/31/2019 Payback, Tir, Vpl
33/73
!7039.0,
!' !% 3 $
'03.:1.#'03.:1.#
$0,8F70147/05,,203948548907,/4834;847/,.,.:,/47,34,5,70.06:,6:072038,02
$0,8F70147,390.5,/,/0;024831472,7.,.:,/47,/9,3/4034;847,5,70.07E3,5,790310747,5,,;7,
,84,.,.:,/47,0890,5747,2,/,5,7,,8F70,390.5,/,34;847080903,:2,8F70548907,/,-,89,/9,704/08,5,70.07E
%0.,8,80702:9,/,8
!' ',47/413,3.,20394
3 2074/05,,203948
%,,/0/08.4394.42548945,7,413,3.,20394
!% ',47/0.,/,5,,2039470.0-20394
-
7/31/2019 Payback, Tir, Vpl
34/73
!7039.0,
&8,3/4,,.:,/47,3,3.07,!$ ;,47/0
;,47 ;,47 ;,47 ;,47
;,47 9,,/0/08.4394
1 !'
424'!4574094/0;0807,.094
&'!
,3:,20390'!
3/0
'!
'!
-
7/31/2019 Payback, Tir, Vpl
35/73
!7039.0,
&6363;95.;.73.#&6363;95.;.73.#
/,7,2,/4:4/0,,F480:390
$$ ;,47/0;,47/0
;,47;,47 32074/032074/0
9,,/0/08.43949,,/0/08.4394
11 !'!'
424'!4574094807E,.094424'!4574094807E,.094
-
7/31/2019 Payback, Tir, Vpl
36/73
!7039.0,
'..5;95.1%;6956'%'..5;95.1%;6956'%
A,9,,/0/08.43946:09473,4'!/48:48/0,,:,,074
A,9,,/07094734/43;08920394,80770,,/4021:34/48:48/0,,57409,/485,7,41:9:74
%#%#99
3399
99
'!'!
-
7/31/2019 Payback, Tir, Vpl
37/73
!7039.0,
9;9610;.69;9610;.616#96;616#96;6
%#%,,J32, 025708, 089,7, 4-903/4 :2, 9,, /0 7094734
0,9,20390 :, 9,, /0 7094734 2J32, 0/,807, 3/1070390 02 70,4 ,4 574094
%#%,,J32, 025708, 089,7, 4-903/4 :2, 9,, /0 7094734
2,47 6:0 , 9,, /0 7094734 2J32, 0/,
,574;,7, 4 574094
-
7/31/2019 Payback, Tir, Vpl
38/73
!7039.0,
9;9610;.69;9610;.616#96;616#96;6
%#%,,J32,
025708,089,7,4-903/4:2,9,,/07094734
203476:0,9,,/070947342J32,0/,70574;,7,4574094
-807;,4 :9,4 /, %# 574/: 708:9,/48 06:;,03908 /4 '! 3,
7,3/0 2,47, /48 .,848 4 039,394 4 .E.:4 /, %# 54/0 ,5708039,7574-02,8 ,F-7.48 0 /0503/0 /0 5O90808 6:0 302 802570 84 ;07/,/07,8!47 088, 7,4 , 9047, .438/07, 4 '! .424 2F94/4 8:50747 %#
-
7/31/2019 Payback, Tir, Vpl
39/73
!7039.0,
47364736
$4:450,!4/,7,2,/4:4/0,,F480:390
9025490254
,, !'!' ;,47/0;,47/0 $$ !%!% ;,47/0;,47/0
33 32074/032074/0
%#%#
424%#4574094807E,.094424%#4574094807E,.094
5,7,48507J4/48/0,,3485,7,48507J4/48/0,,348547507J4/4.:894/0.,59,547507J4/4.:894/0.,59,
-
7/31/2019 Payback, Tir, Vpl
40/73
!7039.0,
,, $$ ;,47/0;,47/0
;,47 ;,47 /0/0
3207432074 /0/0
11 #### %#%#
:97,1472,/080.,.:,7,%#:97,1472,/080.,.:,7,%#
424%#4574094807E,.094424%#4574094807E,.094
-
7/31/2019 Payback, Tir, Vpl
41/73
!7039.0,
&8,3/4.,.:,/47,13,3.07,$ ;,47/0
;,47 ;,47 ;,47 ;,47
;,47 9,,/0/08.4394
1 '!
424'!%#
&'!!#%#
,3:,20390
'!
'!
'!F,5742,/,20390:,,0745476:0.438/07,248,503,8:2,.,8,/0.2,34.25:94/,9,,/0/08.4394
-
7/31/2019 Payback, Tir, Vpl
42/73
!7039.0,
%A$ '%$ $'%$
!$!$ $25./,/04.438/07,481:48/0.,,,5O84507J4/4/05,-,.
E.:47E5/4 4.438/07,4.:894/4/30743490254
!$% $25./,/04.438/07,481:48/0.,,,5O84507J4/4/05,-,.
E.:47E5/4
438/07,4.:894/4/3074
3490254
'#!#$%"&438/07,4.:894/4/30743490254430.0,/F,/076:0,,-84:9,#0,J89.4548.438/07,6:0481:48J6:/48/0.,,84
70,5.,/48,4.:8942F/4/0.,59,/,025708,
%%##%#438/07,4.:894/4/30743490254
29,082,902E9.,86:,3/441:4/0.,,34F.43;03.43,42:9470,J89.4548.438/07,6:0481:48J6:/48/0.,,8470,5.,/48,9,,39073,/07094734/4574094
#$&$%A$$'$%%$
-
7/31/2019 Payback, Tir, Vpl
43/73
!7039.0,
!07290!07290 0,23,70,23,7 44 25,.9425,.94 /0/0 ;,7E;08;,7E;08
700;,3908700;,3908 3,3, ,3E80,3E80 /0/0 ;,-/,/0;,-/,/0 /0/0:2:2 574094574094
53:1&5:/31.153:1&5:/31.1
-
7/31/2019 Payback, Tir, Vpl
44/73
!7039.0,
WW :894/48257F89248:894/48257F89248
WW :894/4,59,!7O574:894/4,59,!7O574WW :894F/4!43/07,/4/0,59,:894F/4!43/07,/4/0,59,
!!
&'"#'&'"#'
-
7/31/2019 Payback, Tir, Vpl
45/73
!7039.0,
-09;4-09;4,2,74;,47/0207.,/4/4.,59,/48,2,74;,47/0207.,/4/4.,59,/485745709E748/,025708,5745709E748/,025708,
43:394/09;48507,.43,8J6:/4843:394/09;48507,.43,8J6:/48
9;4507,.43,J6:/49;4%49,9;4507,.43,J6:/49;4%49, !,88;4/0!,88;4/0
:3.43,20394:3.43,20394!,88;4/0:3.43,20394!,88;48026:034E!,88;4/0:3.43,20394!,88;48026:034E3./H3.,/0:7483./H3.,/0:748
145:;9.65.509.145:;9.65.509.
43.094/0,59,43.094/0,59,
-
7/31/2019 Payback, Tir, Vpl
46/73
!7039.0,
43.094/0,59,43.094/0,59,
!,88;47.:,390!,88;47.:,390
-7,08477039088023./H3.,/0:748
!,88;4/0:3.43,20394 4730.0/4708439,8,!,,7
2548948,!,,7$,E748,!,,7
-7,0847703908.423./H3.,/0:748
257F89248/0:794!7,4
-
7/31/2019 Payback, Tir, Vpl
47/73
!7039.0,
!,88;4/0:3.43,20394!,88;4/0:3.43,20394
#0,E;0,434!7,4#0,E;0,434!7,4
9;424-,/49;424-,/4
0570.,4.:2:,/,0570.,4.:2:,/,
9;424-,/4J6:/49;424-,/4J6:/4
3;089203948107/4:97489;483;089203948107/4:97489;48
9;4507,.43,J6:/49;4507,.43,J6:/4
650;61.7;.3650;61.7;.3
9;447703909;44770390
-
7/31/2019 Payback, Tir, Vpl
48/73
!7039.0,
.3.56#.;9465.3.3.56#.;9465.3
9;47.:,390
#0,E;0,!7,4!072,30390
3;089203948
24-,/4
107/4
%49,9;4
!,88;47.:,390
J;0,!7,4!,97234J6:/4
,59,
#0807;,8
:.748.:2:,/48
%49,!,88;4 !
-
7/31/2019 Payback, Tir, Vpl
49/73
!7039.0,
.3.56.3.56
#.;9465.3:;.16#.;9465.3:;.169;4
7.:,390!,88;4/0:3.43,20394
#0,E;0,!7,4!072,30390
3;089203948
24-,/4107/4
%49,9;4
!,88;4
257F89248!7,4
J;0,!7,4!,97234J6:/4
,59,
#0807;,8:.748.:2:,/48
%49,!,88;4!
-
7/31/2019 Payback, Tir, Vpl
50/73
!7039.0,
.3.56.3.56
#.;9465.3:;.16#.;9465.3:;.169;4
7.:,390!,88;4/0
:3.43,20394
#0,E;0,!7,4
!072,30390
%49,9;4
!,88;4
257F89248!7,4
J;0,!7,4
!,97234J6:/4
%49,!,88;4!
-
7/31/2019 Payback, Tir, Vpl
51/73
!7039.0,
.3.56.3.56
#.;9465.3:;.16#.;9465.3:;.16
9;4
7.:,390!,88;4/0
:3.43,20394
#0,E;0,!7,4
!072,30390
%49,9;4
!,88;4
257F89248
:794!7,4 434!7,4
,59,!7O574
7/3E7,8
!7010703.,8
%49,!,88;4!
-
7/31/2019 Payback, Tir, Vpl
52/73
650;61.7;.3650;61.7;.3
!#A$%$
!%#"&
%'!#
"&
!7039.0,
-
7/31/2019 Payback, Tir, Vpl
53/73
:;61.7;.3:;61.7;.3
257F89248
,59,!7O574
//
00
9;4507,.43,
J6:/4
!7039.0,
-
7/31/2019 Payback, Tir, Vpl
54/73
00 :894/4,59,!7O574:894/4,59,!7O574 3/;/,203943/;/,20394// :894/43/;/,20394:894/43/;/,20394 6:9!,97234J6:/46:9!,97234J6:/4%% J6:49,/0254894/0#03/,4397-:4$4.,J6:49,/0254894/0#03/,4397-:4$4.,
:;61.7;.3:;61.7;.3
0/0/
090/;07,048941,59,090/;07,048941,59,!! :894F/4!43/07,/4/0,59,:894F/4!43/07,/4/0,59,
!7039.0,
-
7/31/2019 Payback, Tir, Vpl
55/73
:;61.7;.3:;61.7;.3
J6:/4/02548948J6:/4/02548948
43904390 !,79!,79
,59,!7O574,59,!7O574
257F89248257F89248
%49,%49,
:894:894
#08:9,/4#08:9,/4
!7039.0,
-
7/31/2019 Payback, Tir, Vpl
56/73
:;61.7;.3:;61.7;.3
WW AA ,, 9,,9,, 7010703.,7010703., .4397,.4397, ,, 6:,6:, ,, 9,,9,,39073,39073, /0/0 70947347094734 /0;0/0;0 807807 .425,7,/,.425,7,/,
WW AA ,, 9,,9,, /0/0 /08.4394/08.4394 6:06:0 /0;0/0;0 807807,5.,/,,5.,/, 5,7,5,7, 8080 .,.:,7.,.:,7 44 ;,47;,475708039057080390 /0/0 :2:2 !74094!74094 4:4: 0O.40O.4
!7039.0,
-
7/31/2019 Payback, Tir, Vpl
57/73
!7039.0,
.3.56.3.56
#.;9465.3:;.16#.;9465.3:;.16
5.,08
9;48J6:/48
! !
.09413,3.,203948
7038J;/,:894:748/
,59,!7O574:894702:307,4/48,.4389,80
%%
##
-
7/31/2019 Payback, Tir, Vpl
58/73
:;61.7;.3:;61.7;.3 25708,25708, 8O8O 574547.43,574547.43, 70947347094734 ,48,48 80:880:85745709E7485745709E748 6:,3/46:,3/4 ,, 9,,9,, 39073,39073, /0/0 70947347094734 %#%#
6:06:0 80:880:8 9;489;48 J6:/48J6:/48 574547.43,2574547.43,2 147147 8:507478:50747,4,4
!7039.0,
-
7/31/2019 Payback, Tir, Vpl
59/73
:;616479:;46:;616479:;46
/ %
/:894/4.,59,/0907.0748,5O8482548948
:894/4.,59,/0907.0748,3908/482548948
%J6:49,/482548948
!
,5488::2.:894/0.,59,/0907.0748,3908/48010948
97-:9E748/047:3/4/4,3,20394/0/0-H39:708803/48:,,J6:49,/02548948/0#$
/
!7039.0,
; 1 ; ; 1 ;
-
7/31/2019 Payback, Tir, Vpl
60/73
0301J.48.,0301J.48., 02540254
:.74507,.43,:.74507,.43, 0853,3.07,80853,3.07,8 ## #$#$
:.74J6:/4:.74J6:/4
/0/0
.4342,/0254894.4342,/0254894
/0/0
:;616479:;46:;616479:;46
!7039.0,
-
7/31/2019 Payback, Tir, Vpl
61/73
!7039.0,
:;616.7;.3#9796:;616.7;.3#9796
:"9159.::"9159.:
!! ,59,8809!7.34/0,59,8809!7.34/0
-
7/31/2019 Payback, Tir, Vpl
62/73
!7039.0,
:;616.7;.3#9796:;616.7;.3#9796
:"
9159.::"
9159.:
!!
8717287172 71-71-
7171%,,;70/078.4%,,;70/078.4--09,09,
7272#03/20394/4207.,/4#03/20394/4207.,/4
-
7/31/2019 Payback, Tir, Vpl
63/73
!7039.0,
:;616.7;.3#9796:;616.7;.3#9796:"9159.::"9159.:
8717287172 71-71-
7171
--7272
7272 #71#71
02540254 ,, /080,/080, .,.:,7.,.:,7 44 .:894.:894 /0/0 8:,88:,8
,08,08 47/3E7,847/3E7,8 8,-03/48,-03/48080 6:06:0 ,, 9,,9,, $0.$0.FF /0/0 44 J3/.0J3/.0 4;085,4;085, FF /0/0 00 44
80:80: -09,-09, FF /0/0
-
7/31/2019 Payback, Tir, Vpl
64/73
!7039.0,
:;616.7;.3#9796:;616.7;.3#9796
:"
9159.::"
9159.: ##
WW #8.4#8.4 /0/0 07.,/407.,/4 3434 /;0781.E;0/;0781.E;0
%03/H3.,%03/H3., /,/, ,4,4 /0/0 :2,:2, 025708,025708, 2:/,72:/,7 :394:394.42.42 44 207.,/4207.,/4
%548/0#8.4%548/0#8.4
WW #8.43/;/:,#8.43/;/:, /;0781.E;0/;0781.E;0
850.J1.4850.J1.4
-
7/31/2019 Payback, Tir, Vpl
65/73
!7039.0,
:;616.7;.3#9796:;616.7;.3#9796:"9159.::"9159.: ##
09,09, 7088;487088;48
09,09, 01038;4801038;48
09,09, 3,/43,/4
09,/0:2,409,/0:2,4
0//,/0;4,9/,/0/,,40270,4,4207.,/40//,/0;4,9/,/0/,,40270,4,4207.,/4,.43E74,.43E74
-
7/31/2019 Payback, Tir, Vpl
66/73
!7039.0,
:894/4,59,!7O574:894/4,59,!7O574
087/3E7,8087/3E7,8 !!44
4;085,4;085,
--
--
----
-
7/31/2019 Payback, Tir, Vpl
67/73
!7039.0,
:894/4,59,!7O574:894/4,59,!7O574
09,09,49023,849023,8 8080
073073
$,3989,$,3989, ,44,8/,6,44,8/,6%0085%0085 7,.07,.0
%002,747900890%002,747900890 8.48.4
$,/,$,/, 09900990
'47'47 '!'! .748419.748419
-
7/31/2019 Payback, Tir, Vpl
68/73
!7039.0,
:;616.7;.3#9796:;616.7;.3#9796
:#9950.::#9950.:
5555!3!3
55 :894/,4!7010703.,:894/,4!7010703.,
55 ;/03/457010703.,;/03/457010703.,
!3!3 ',47,80770.0-/450,02884/,4',47,80770.0-/450,02884/,4!7010703.,;70/094/,8,8/08508,8/0.44.,4!7010703.,;70/094/,8,8/08508,8/0.44.,4:3/07793:3/07793
; 1 ; 3 # ; 1 ; 3 #
-
7/31/2019 Payback, Tir, Vpl
69/73
!7039.0,
:;616.7;.3#9796:;616.7;.3#9796:#9950.::#9950.:
02540254
,, 5488:5488: ,08,08 57010703.,857010703.,8 6:06:0 5,,25,,2/;/03/48/;/03/48 /0/0 ## 547547 ,4,4 803/4803/4 44 ;,47;,47 :39E74:39E74
/,/, ,4,4 304.,/4304.,/4 0202 -48,-48, 3434 24203942420394 /0/0 ##":,":, 44 .:894.:894 /,/, ,4,4 57010703.,57010703., /,/, 8,-03/48,-03/46:06:0 8080 0,0, 02970297 34;,834;,8 ,08,08 57010703.,857010703.,8 3.47707E3.47707E0202 :2:2 .:894.:894 /0/0 :3/07793:3/07793 /0/0
5555!3!3
5#5#5#5# 55
-
7/31/2019 Payback, Tir, Vpl
70/73
!7039.0,
303616303616
E.:4/4:894/,8087/3E7,8E.:4/4:894/,8087/3E7,8 E.:4/4:894/,808!7010703.,8E.:4/4:894/,808!7010703.,8
090723,4/,/0.,/,4390/0,59,090723,4/,/0.,/,4390/0,59,
!43/07,4/489038,.2,!43/07,4/489038,.2,
WW E.:4/4:894/48257F89248J;/,8E.:4/4:894/48257F89248J;/,8
9,5,89,5,8
-
7/31/2019 Payback, Tir, Vpl
71/73
!7039.0,
02540254,.:,74/,025708,.438/07,3/4,.:,74/,025708,.438/07,3/4,80:3900897:9:7,/0.,59,,80:3900897:9:7,/0.,59,257F8924!7010703.,257F8924!7010703.,
07/3E7,07/3E7,
//5588//5588
-
7/31/2019 Payback, Tir, Vpl
72/73
!7039.0,
WW :8942F/4/480257F89248:8942F/4/480257F89248WW %,,$0.%,,$0.
WW 3/.04;085,3/.04;085,
WW 09,-09,-
WW 6:49,/0/0#03/,$4.,6:49,/0/0#03/,$4.,WW !704304.,/40248,/,,457010703.,!704304.,/40248,/,,457010703.,
WW 924/;/03/485,48547,4924/;/03/485,48547,4
!0/0!0/080.,.:,74!80.,.:,74!
07.J.407.J.4 ,, &$&$ $$ 5488:5488: ,, 80:39080:390 0897:9:7,0897:9:7, /0/0 .,59,.,59,
208208 0202 0257F892480257F89248 208208 /0/0 ,08,0857010703.,857010703.,8 00 208208 /0/0 ,08,08 47/3E7,847/3E7,8 ;,47;,47/0/0 ;74;74 9,3949,394 /,/, ,4,4 57010703.,57010703., 6:,3946:,394 /,/, 47/3E7,47/3E7, FF/0/0 438/070438/070 ,3/,,3/, ,8,8 80:390880:3908 31472,0831472,08
-
7/31/2019 Payback, Tir, Vpl
73/73
! 9
% '#$ !,79.5,4
:894,3908/4254894
:894,5O8254894
4397-:45,7,,2F/,543/07,/,
257F89248/ 08!7010703.,85 087/3E7,88 %49,
:894/,47/3E7,%,,$0.71 '$!72 09,- 8717271-
:894/,4!7010703.,;/03/485474 ',47/0207.,/4/,4 5
!/%/5588
!
&!&$