ITEM
|
YEARS$ '000 | |||||
0
|
1
|
2
|
3
|
4
|
5 | |
PURCHASE PRICE: |
(2000) | |||||
RENTAL INCOME: Lease1: | 100 | 100 | 108.17 | 108.16 | 116.99 | |
Lease 2: |
66 | 66 |
71.39 | 74.24 | 77.21 | |
Annual tax benefits: |
45 |
45 |
45 |
45 |
45 | |
Reversionary tax benefit: |
76.62 | |||||
END MARKET VALUE: |
2340 | |||||
TOTALS: |
(2000)
|
211
|
211
|
224.55
|
227.40
|
2655.82 |
DISCOUNT FACTORS: @14.18%pa (rounded) | 1.000 |
0.876 |
0.767 |
0.672 |
0.588 |
0.515 |
DISCOUNTED CASH FLOWS (rounded): | (2000) |
184.80 |
161.81 |
150.86 |
133.81 |
1368.68 |
NET PRESENT VALUE (NPV): |
00.00 |