final 001211v2.xlsVIP

LCSFINANCIALPLANNINGMODEL-Sheet1SUBTOTAL3Category:Source:LCS,AnnualReports,McKinseyAnalysisTable1.InRMBYiAspiration2001Year###2000possibleGlobalMarketSizexChinaShareofWorldMkt####DIV/0!=ChinaMarketSizeTargetGeographyMktSize###30.00614.00xTgtSgmtas%ofTgtGeogr###100%100%=TargetMarketSize###30.00614.00###25.64524.79###19.23418.08IncomeStatement=TargetMarketSize###19.23418.08xShare###9.50%1.10%=Rev...