- $168,748,631 - $156,749,537 - $284,174,036 - $588,706,543
Posted: Sun Jul 03, 2022 12:52 pm
- $168,748,631
- $156,749,537
- $284,174,036
- $588,706,543
Projected Annual Income of The Trust Period 0 1 2 3₂ 4 5 6 7 8 9 10 11 12 13 14 15 Year 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 Ground Lease Payment $4,612,500 $4,612,500 $4,612,500 $4,612,500 $4,612,500 $4,612,500 $4,612,500 $4,612,500 $4,612,500 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 Residual Value Total Annual Income $4,612,500 $4,612,500 $4,612,500 $4,612,500 $4,612,500 $4,612,500 $4,612,500 $4,612,500 $4,612,500 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609
16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 2030 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040 2041 2042 2043 2044 2045 2046 2047 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $15,962,460 $15,962,460 $15,962,460 $15,962,460 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $15,962,460 $15,962,460 $15,962,460 $15,962,460
34 35 36 37 38 39 40 2048 2049 2050 2051 2052 2053 2054 $15,962,460 $15,962,460 $15,962,460 $15,962,460 $15,962,460 $15,962,460 $15,962,460 $803,482,820 $15,962,460 $15,962,460 $15,962,460 $15,962,460 $15,962,460 $15,962,460 $819,445,280
Hint Property Value = Period 0 Cash Flow (1 + i)⁰ Period 1 Cash Flow (1 + i)¹ +...+ Period N Cash Flow (1 + i) N The correct option might be slightly different from your calculated result due to the rounding error.
- $156,749,537
- $284,174,036
- $588,706,543
- 168 748 631 156 749 537 284 174 036 588 706 543 1 (49.36 KiB) Viewed 21 times
- 168 748 631 156 749 537 284 174 036 588 706 543 2 (52.9 KiB) Viewed 21 times
- 168 748 631 156 749 537 284 174 036 588 706 543 3 (27.27 KiB) Viewed 21 times
- 168 748 631 156 749 537 284 174 036 588 706 543 4 (15.08 KiB) Viewed 21 times
16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 2030 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040 2041 2042 2043 2044 2045 2046 2047 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $15,962,460 $15,962,460 $15,962,460 $15,962,460 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $8,580,609 $15,962,460 $15,962,460 $15,962,460 $15,962,460
34 35 36 37 38 39 40 2048 2049 2050 2051 2052 2053 2054 $15,962,460 $15,962,460 $15,962,460 $15,962,460 $15,962,460 $15,962,460 $15,962,460 $803,482,820 $15,962,460 $15,962,460 $15,962,460 $15,962,460 $15,962,460 $15,962,460 $819,445,280
Hint Property Value = Period 0 Cash Flow (1 + i)⁰ Period 1 Cash Flow (1 + i)¹ +...+ Period N Cash Flow (1 + i) N The correct option might be slightly different from your calculated result due to the rounding error.