Inflation RateCost of CapitalParticularsDepreciationTotal Contruction CostNominalParticulars Real TermTermYear 020.00020.400Year 130.00030.600Year 210.00010.200Total60.00061.2002.00%9.00%Year 0-Year 1-Year 2-Year 34.080Year 44.080Projecte(All figures are in million)ParticularsInvesment:LandConstructionOperations:RentalsShare of Retail SalesOperating and Maintenance CostsReal Estate TaxesYear 030.00020.0002.0002.000Year 130.0004.0002.000Year 2Year 3Year 410.0004.0003.00012.00024.00010.0004.00012.00024.00010.0004.000Projected(All figures are in million)ParticularsInvesment:LandConstructionOperations:RentalsShare of Retail SalesOperating and Maintenance CostsReal Estate TaxesYear 030.60020.4002.0402.040Year 130.6004.0802.040Year 2Year 3Year 410.2004.0803.06012.24024.48010.2004.08012.24024.48010.2004.080O(All figures are in million)ParticularsRevenue:RentalsShare of Retail SalesTotal RevenueExpense:Year 00.0000.0000.000Year 10.0000.0000.000Year 20.0000.0000.000Year 312.24024.48036.720Year 412.24024.48036.720Operating and Maintenance CostsReal Estate TaxesTotal Operating ExpenseOperating IncomeLess: DepreciationEBTLess: Tax Expense (35%)Net IncomeAdd: DepreciationOperating Cash Inflows (OCI)2.0402.0404.080-4.080(4.080)(1.428)(2.652)(2.652)4.0802.0406.120-6.120(6.120)(2.142)(3.978)(3.978) ...
To Order an Original Plagiarism Free Paper on the Same Topic Click Here
Other samples, services and questions:
When you use PaperHelp, you save one valuable — TIME
You can spend it for more important things than paper writing.
