property lease - spreadsheet modelling
TRANSCRIPT
-
8/10/2019 Property Lease - Spreadsheet Modelling
1/56
Monthly Mean Growth Rate of BHI = 0.70%
Monthly Std. Deviation of Growth Rate of BHI 3.40%
Beta_0 = 0.01%
Beta_1 = 1.20
Beta_2 (Tie De!ay" = 0.02%
0.002
Rent#$ro% $ri!e Ratio = 0.0025
Month& Ban'alore Ho&in' Inde) Rate of Retrn of Inde)
1 100 0.64%
2 100.6442665256 0.64%
3 101.2926838447 0.64%
4 101.9452786996 0.64%
5 102.6020780046 0.64%
6 103.2631088478 0.64%
7 103.9283984913 0.64%
8 104.5979743734 0.64%
9 105.2718641087 0.64%
10 105.95009549 0.64%
11 106.6326964891 0.64%
12 107.3196952579 0.64%
13 108.0111201297 0.64%
14 108.7069996206 0.64%
15 109.4073624302 0.64%
16 110.1122374428 0.64%
17 110.8216537292 0.64%
18 111.5356405473 0.64%
19 112.2542273434 0.64%
20 112.9774437537 0.64%
21 113.7053196053 0.64%
22 114.4378849173 0.64%
23 115.1751699024 0.64%
24 115.9172049678 0.64%
25 116.6640207168 0.64%26 117.4156479497 0.64%
27 118.1721176652 0.64%
28 118.9334610619 0.64%
29 119.6997095392 0.64%
30 120.470894699 0.64%
31 121.2470483466 0.64%
32 122.0282024923 0.64%
33 122.8143893528 0.64%
34 123.605641352 0.64%
35 124.4019911229 0.64%36 125.2034715089 0.64%
37 126.0101155646 0.64%
Std. Dev of *1 =
-
8/10/2019 Property Lease - Spreadsheet Modelling
2/56
-
8/10/2019 Property Lease - Spreadsheet Modelling
3/56
$ro%erty +
(Percentage/ Number?)
(Percentage/ Number?)
,)%. R. of Ret. ($ro%)" Rate of Retrn $ro% )$ro%erty ) $ri!e
0.76% 0.76% 8500000
0.74% 0.74% 8564900.91825651
0.72% 0.72% 8628571.49424189
0.70% 0.70% 8690977.02138226
0.68% 0.68% 8752083.30032771
0.66% 0.66% 8811856.67007468
0.64% 0.64% 8870264.03877015
0.62% 0.62% 8927272.91415824
0.60% 0.60% 8982851.43363014
0.58% 0.58% 9036968.39383868
0.56% 0.56% 9089593.27983893
0.54% 0.54% 9140696.29371696
0.52% 0.52% 9190248.38266906
0.50% 0.50% 9238221.26649466
0.48% 0.48% 9284587.46446635
0.46% 0.46% 9329320.32154145
0.44% 0.44% 9372394.03388008
0.42% 0.42% 9413783.67363562
0.40% 0.40% 9453465.2129842
0.38% 0.38% 9491415.54736084
0.36% 0.36% 9527612.51787074
0.34% 0.34% 9562034.93284537
0.32% 0.32% 9594662.58851401
0.30% 0.30% 9625476.28876242
0.28% 0.28% 9654457.863951770.26% 0.26% 9681590.18877177
0.24% 0.24% 9706857.19910374
0.22% 0.22% 9730243.90787009
0.20% 0.20% 9751736.41984847
0.18% 0.18% 9771321.94543016
0.16% 0.16% 9788988.81330342
0.14% 0.14% 9804726.48204436
0.12% 0.12% 9818525.55059921
0.10% 0.10% 9830377.7676433
0.08% 0.08% 9840276.039803760.06% 0.06% 9848214.43873453
0.04% 0.04% 9854188.20703367
-
8/10/2019 Property Lease - Spreadsheet Modelling
4/56
0.02% 0.02% 9858193.76299485
0.00% 0.00% 9860228.70418624
-0.02% -0.02% 9860291.80985188
-0.04% -0.04% 9858383.04213217
-0.06% -0.06% 9854503.54610169
-0.08% -0.08% 9848655.64862441
-0.10% -0.10% 9840842.85602781
-0.12% -0.12% 9831069.85059919
-0.14% -0.14% 9819342.48590907
-0.16% -0.16% 9805667.78096827
-0.18% -0.18% 9790053.9132267
-0.20% -0.20% 9772510.21042379
-0.22% -0.22% 9753047.14130182
-0.24% -0.24% 9731676.3051952
-0.26% -0.26% 9708410.42051002
-0.28% -0.28% 9683263.3121101
-0.30% -0.30% 9656249.89762692
-0.32% -0.32% 9627386.17271236
-0.34% -0.34% 9596689.19525487
-0.36% -0.36% 9564177.0685806
-0.38% -0.38% 9529868.9236629
-0.40% -0.40% 9493784.90036445
-0.42% -0.42% 9455946.1277379
-0.44% -0.44% 9416374.70341198
-0.46% -0.46% 9375093.67209111
-0.48% -0.48% 9332127.00319797
-0.50% -0.50% 9287499.56768917
-0.52% -0.52% 9241237.11407563
-0.54% -0.54% 9193366.24367984
-0.56% -0.56% 9143914.38516326
-0.58% -0.58% 9092909.76835819
-0.60% -0.60% 9040381.39743876
-0.62% -0.62% 8986359.02346686
-0.64% -0.64% 8930873.11634926
-0.66% -0.66% 8873954.83624298
-0.66% -0.66% 8815636.00444624
-
8/10/2019 Property Lease - Spreadsheet Modelling
5/56
Rental -y!le $ro. /f no ea&e $ro. /f ea&e ea&e Tri''er
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 00 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 00 0.5 0.5 0
0 0.5 0.5 0
-
8/10/2019 Property Lease - Spreadsheet Modelling
6/56
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
-
8/10/2019 Property Lease - Spreadsheet Modelling
7/56
Rental Revene Maintainan!e -o&t $rot&
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -40000 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -40000 4000 -4000
0 4000 -4000
-
8/10/2019 Property Lease - Spreadsheet Modelling
8/56
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
-292000
-
8/10/2019 Property Lease - Spreadsheet Modelling
9/56
Monthly Mean Growth Rate of BHI = 0.70%
Monthly Std. Deviation of Growth Rate of BHI 3.40%
Beta_0 = 0.00%
Beta_1 = 1.40
Beta_2 (Tie De!ay" = 0.03%
0.003
Rent#$ro% $ri!e Ratio = 0.0020
Month& Ban'alore Ho&in' Inde) Rate of Retrn of Inde)
1 100 0.64%
2 100.6442665256 0.64%
3 101.2926838447 0.64%
4 101.9452786996 0.64%
5 102.6020780046 0.64%
6 103.2631088478 0.64%
7 103.9283984913 0.64%
8 104.5979743734 0.64%
9 105.2718641087 0.64%
10 105.95009549 0.64%
11 106.6326964891 0.64%
12 107.3196952579 0.64%
13 108.0111201297 0.64%
14 108.7069996206 0.64%
15 109.4073624302 0.64%
16 110.1122374428 0.64%
17 110.8216537292 0.64%
18 111.5356405473 0.64%
19 112.2542273434 0.64%
20 112.9774437537 0.64%
21 113.7053196053 0.64%
22 114.4378849173 0.64%
23 115.1751699024 0.64%
24 115.9172049678 0.64%
25 116.6640207168 0.64%26 117.4156479497 0.64%
27 118.1721176652 0.64%
28 118.9334610619 0.64%
29 119.6997095392 0.64%
30 120.470894699 0.64%
31 121.2470483466 0.64%
32 122.0282024923 0.64%
33 122.8143893528 0.64%
34 123.605641352 0.64%
35 124.4019911229 0.64%36 125.2034715089 0.64%
37 126.0101155646 0.64%
Std. Dev of *1 =
-
8/10/2019 Property Lease - Spreadsheet Modelling
10/56
38 126.8219565581 0.64%
39 127.6390279712 0.64%
40 128.461363502 0.64%
41 129.2889970654 0.64%
42 130.1219627947 0.64%
43 130.9602950434 0.64%
44 131.8040283862 0.64%
45 132.6531976204 0.64%
46 133.5078377678 0.64%
47 134.3679840756 0.64%
48 135.233672018 0.64%
49 136.1049372982 0.64%
50 136.9818158488 0.64%
51 137.8643438345 0.64%
52 138.7525576525 0.64%
53 139.6464939348 0.64%
54 140.5461895494 0.64%
55 141.4516816016 0.64%
56 142.363007436 0.64%
57 143.2802046377 0.64%
58 144.203311034 0.64%
59 145.1323646958 0.64%
60 146.0674039393 0.64%
61 147.0084673276 0.64%
62 147.9555936724 0.64%
63 148.9088220351 0.64%
64 149.8681917291 0.64%
65 150.8337423209 0.64%
66 151.805513632 0.64%
67 152.7835457403 0.64%
68 153.7678789821 0.64%
69 154.7585539534 0.64%
70 155.755611512 0.64%
71 156.7590927787 0.64%
72 157.7690391393 0.64%
72 158.7854922461 0.64%
159.8084940202
-
8/10/2019 Property Lease - Spreadsheet Modelling
11/56
$ro%erty +
,)%. R. of Ret. ($ro%)" Rate of Retrn $ro% )$ro%erty ) $ri!e
0.87% 0.87% 16000000
0.84% 0.84% 16139497.3985091
0.81% 0.81% 16275327.6865111
0.78% 0.78% 16407378.1726981
0.75% 0.75% 16535538.6497261
0.72% 0.72% 16659701.5471214
0.69% 0.69% 16779762.0814348
0.66% 0.66% 16895618.4033496
0.63% 0.63% 17007171.7414563
0.60% 0.60% 17114326.5424097
0.57% 0.57% 17216990.6071898
0.54% 0.54% 17315075.2231965
0.51% 0.51% 17408495.2919112
0.48% 0.48% 17497169.4518695
0.45% 0.45% 17581020.1966975
0.42% 0.42% 17659973.9879688
0.39% 0.39% 17733961.3626565
0.36% 0.36% 17802917.0349564
0.33% 0.33% 17866779.9922757
0.30% 0.30% 17925493.5851878
0.27% 0.27% 17979005.6111681
0.24% 0.24% 18027268.3919378
0.21% 0.21% 18070238.8442546
0.18% 0.18% 18107878.5440045
0.15% 0.15% 18140153.78345950.12% 0.12% 18167035.6215829
0.09% 0.09% 18188499.927277
0.06% 0.06% 18204527.4154825
0.03% 0.03% 18215103.6760542
0.00% 0.00% 18220219.1953518
-0.03% -0.03% 18219869.3705015
-0.06% -0.06% 18214054.5162986
-0.09% -0.09% 18202779.8647344
-0.12% -0.12% 18186055.5571521
-0.15% -0.15% 18163896.6290443-0.18% -0.18% 18136322.9875268
-0.21% -0.21% 18103359.3815349
-
8/10/2019 Property Lease - Spreadsheet Modelling
12/56
-0.24% -0.24% 18065035.3648045
-0.27% -0.27% 18021385.2517154
-0.30% -0.30% 17972448.0660902
-0.33% -0.33% 17918267.4830544
-0.36% -0.36% 17858891.7640801
-0.39% -0.39% 17794373.6853476
-0.42% -0.42% 17724770.4595741
-0.45% -0.45% 17650143.6514721
-0.48% -0.48% 17570559.0870116
-0.51% -0.51% 17486086.7566735
-0.54% -0.54% 17396800.7128937
-0.57% -0.57% 17302778.9619072
-0.60% -0.60% 17204103.3502144
-0.63% -0.63% 17100859.4459002
-0.66% -0.66% 16993136.4150466
-0.69% -0.69% 16881026.8934892
-0.72% -0.72% 16764626.8541742
-0.75% -0.75% 16644035.470384
-0.78% -0.78% 16519354.9751006
-0.81% -0.81% 16390690.516789
-0.84% -0.84% 16258150.0118828
-0.87% -0.87% 16121843.994261
-0.90% -0.90% 15981885.4620115
-0.93% -0.93% 15838389.7217747
-0.96% -0.96% 15691474.2309691
-0.99% -0.99% 15541258.4381982
-1.02% -1.02% 15387863.6221421
-1.05% -1.05% 15231412.7292354
-1.08% -1.08% 15072030.2104342
-1.11% -1.11% 14909841.8573741
-1.14% -1.14% 14744974.638217
-1.17% -1.17% 14577556.5334858
-1.20% -1.20% 14407716.372179
-1.23% -1.23% 14235583.6684574
-1.26% -1.26% 14061288.4591869
-1.26% -1.26% 13884961.1426184
-
8/10/2019 Property Lease - Spreadsheet Modelling
13/56
Rental -y!le $ro. /f no ea&e $ro. /f ea&e ea&e Tri''er
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 00 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 00 0.5 0.5 0
0 0.5 0.5 0
-
8/10/2019 Property Lease - Spreadsheet Modelling
14/56
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
-
8/10/2019 Property Lease - Spreadsheet Modelling
15/56
Rental Revene Maintainan!e -o&t $rot&
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -70000 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -70000 7000 -7000
0 7000 -7000
-
8/10/2019 Property Lease - Spreadsheet Modelling
16/56
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
0 7000 -7000
-511000
-
8/10/2019 Property Lease - Spreadsheet Modelling
17/56
Monthly Mean Growth Rate of BHI = 0.70%
Monthly Std. Deviation of Growth Rate of BHI 3.40%
Beta_0 = 0.02%
Beta_1 = 0.70
Beta_2 (Tie De!ay" = 0.01%
0.001
Rent#$ro% $ri!e Ratio = 0.0030
Month& Ban'alore Ho&in' Inde) Rate of Retrn of Inde)
1 100 0.64%
2 100.6442665256 0.64%
3 101.2926838447 0.64%
4 101.9452786996 0.64%
5 102.6020780046 0.64%
6 103.2631088478 0.64%
7 103.9283984913 0.64%
8 104.5979743734 0.64%
9 105.2718641087 0.64%
10 105.95009549 0.64%
11 106.6326964891 0.64%
12 107.3196952579 0.64%
13 108.0111201297 0.64%
14 108.7069996206 0.64%
15 109.4073624302 0.64%
16 110.1122374428 0.64%
17 110.8216537292 0.64%
18 111.5356405473 0.64%
19 112.2542273434 0.64%
20 112.9774437537 0.64%
21 113.7053196053 0.64%
22 114.4378849173 0.64%
23 115.1751699024 0.64%
24 115.9172049678 0.64%
25 116.6640207168 0.64%26 117.4156479497 0.64%
27 118.1721176652 0.64%
28 118.9334610619 0.64%
29 119.6997095392 0.64%
30 120.470894699 0.64%
31 121.2470483466 0.64%
32 122.0282024923 0.64%
33 122.8143893528 0.64%
34 123.605641352 0.64%
35 124.4019911229 0.64%36 125.2034715089 0.64%
37 126.0101155646 0.64%
Std. Dev of *1 =
-
8/10/2019 Property Lease - Spreadsheet Modelling
18/56
38 126.8219565581 0.64%
39 127.6390279712 0.64%
40 128.461363502 0.64%
41 129.2889970654 0.64%
42 130.1219627947 0.64%
43 130.9602950434 0.64%
44 131.8040283862 0.64%
45 132.6531976204 0.64%
46 133.5078377678 0.64%
47 134.3679840756 0.64%
48 135.233672018 0.64%
49 136.1049372982 0.64%
50 136.9818158488 0.64%
51 137.8643438345 0.64%
52 138.7525576525 0.64%
53 139.6464939348 0.64%
54 140.5461895494 0.64%
55 141.4516816016 0.64%
56 142.363007436 0.64%
57 143.2802046377 0.64%
58 144.203311034 0.64%
59 145.1323646958 0.64%
60 146.0674039393 0.64%
61 147.0084673276 0.64%
62 147.9555936724 0.64%
63 148.9088220351 0.64%
64 149.8681917291 0.64%
65 150.8337423209 0.64%
66 151.805513632 0.64%
67 152.7835457403 0.64%
68 153.7678789821 0.64%
69 154.7585539534 0.64%
70 155.755611512 0.64%
71 156.7590927787 0.64%
72 157.7690391393 0.64%
72 158.7854922461 0.64%
159.8084940202
-
8/10/2019 Property Lease - Spreadsheet Modelling
19/56
$ro%erty +
,)%. R. of Ret. ($ro%)" Rate of Retrn $ro% )$ro%erty ) $ri!e
0.46% 0.46% 4200000
0.45% 0.45% 4219345.09518155
0.44% 0.44% 4238355.43665256
0.43% 0.43% 4257025.70573077
0.42% 0.42% 4275350.66228103
0.41% 0.41% 4293325.14716186
0.40% 0.40% 4310944.08464199
0.39% 0.39% 4328202.48478544
0.38% 0.38% 4345095.4458035
0.37% 0.37% 4361618.15637214
0.36% 0.36% 4377765.89791314
0.35% 0.35% 4393534.04683771
0.34% 0.34% 4408918.07675084
0.33% 0.33% 4423913.56061501
0.32% 0.32% 4438516.17287192
0.31% 0.31% 4452721.69152065
0.30% 0.30% 4466526.00015088
0.29% 0.29% 4479925.08992998
0.28% 0.28% 4492915.06154232
0.27% 0.27% 4505492.12707982
0.26% 0.26% 4517652.61188217
0.25% 0.25% 4529392.95632569
0.24% 0.24% 4540709.71755942
0.23% 0.23% 4551599.57118745
0.22% 0.22% 4562059.312896130.21% 0.21% 4572085.8600253
0.20% 0.20% 4581676.25308216
0.19% 0.19% 4590827.65719699
0.18% 0.18% 4599537.36351963
0.17% 0.17% 4607802.79055567
0.16% 0.16% 4615621.4854416
0.15% 0.15% 4622991.12515792
0.14% 0.14% 4629909.51767931
0.13% 0.13% 4636374.60306132
0.12% 0.12% 4642384.454462470.11% 0.11% 4647937.27910138
0.10% 0.10% 4653031.41914804
-
8/10/2019 Property Lease - Spreadsheet Modelling
20/56
0.09% 0.09% 4657665.3525487
0.08% 0.08% 4661837.69378378
0.07% 0.07% 4665547.1945583
0.06% 0.06% 4668792.74442429
0.05% 0.05% 4671573.37133481
0.04% 0.04% 4673888.24212912
0.03% 0.03% 4675736.66294877
0.02% 0.02% 4677118.0795842
0.01% 0.01% 4678032.07775167
0.00% 0.00% 4678478.38330032
-0.01% -0.01% 4678456.86234925
-0.02% -0.02% 4677967.52135443
-0.03% -0.03% 4677010.50710546
-0.04% -0.04% 4675586.1066522
-0.05% -0.05% 4673694.74716127
-0.06% -0.06% 4671336.99570258
-0.07% -0.07% 4668513.55896591
-0.08% -0.08% 4665225.28290796
-0.09% -0.09% 4661473.15232988
-0.10% -0.10% 4657258.29038576
-0.11% -0.11% 4652581.95802228
-0.12% -0.12% 4647445.55335001
-0.13% -0.13% 4641850.6109468
-0.14% -0.14% 4635798.80109367
-0.15% -0.15% 4629291.92894375
-0.16% -0.16% 4622331.93362495
-0.17% -0.17% 4614920.88727687
-0.18% -0.18% 4607060.99402262
-0.19% -0.19% 4598754.58887638
-0.20% -0.20% 4590004.13658731
-0.21% -0.21% 4580812.23042074
-0.22% -0.22% 4571181.59087737
-0.23% -0.23% 4561115.06435147
-0.24% -0.24% 4550615.62172894
-0.25% -0.25% 4539686.35692617
-0.25% -0.25% 4528330.48537087
-
8/10/2019 Property Lease - Spreadsheet Modelling
21/56
Rental -y!le $ro. /f no ea&e $ro. /f ea&e ea&e Tri''er
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 00 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 00 0.5 0.5 0
0 0.5 0.5 0
-
8/10/2019 Property Lease - Spreadsheet Modelling
22/56
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
-
8/10/2019 Property Lease - Spreadsheet Modelling
23/56
Rental Revene Maintainan!e -o&t $rot&
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -30000 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -30000 3000 -3000
0 3000 -3000
-
8/10/2019 Property Lease - Spreadsheet Modelling
24/56
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
0 3000 -3000
-219000
-
8/10/2019 Property Lease - Spreadsheet Modelling
25/56
Monthly Mean Growth Rate of BHI = 0.70%
Monthly Std. Deviation of Growth Rate of BHI 3.40%
Beta_0 = 0.001%
Beta_1 = 1.30
Beta_2 (Tie De!ay" = 0.05%
0.001
Rent#$ro% $ri!e Ratio = 0.0015
Month& Ban'alore Ho&in' Inde) Rate of Retrn of Inde)
1 100 0.64%
2 100.6442665256 0.64%
3 101.2926838447 0.64%
4 101.9452786996 0.64%
5 102.6020780046 0.64%
6 103.2631088478 0.64%
7 103.9283984913 0.64%
8 104.5979743734 0.64%
9 105.2718641087 0.64%
10 105.95009549 0.64%
11 106.6326964891 0.64%
12 107.3196952579 0.64%
13 108.0111201297 0.64%
14 108.7069996206 0.64%
15 109.4073624302 0.64%
16 110.1122374428 0.64%
17 110.8216537292 0.64%
18 111.5356405473 0.64%
19 112.2542273434 0.64%
20 112.9774437537 0.64%
21 113.7053196053 0.64%
22 114.4378849173 0.64%
23 115.1751699024 0.64%
24 115.9172049678 0.64%
25 116.6640207168 0.64%26 117.4156479497 0.64%
27 118.1721176652 0.64%
28 118.9334610619 0.64%
29 119.6997095392 0.64%
30 120.470894699 0.64%
31 121.2470483466 0.64%
32 122.0282024923 0.64%
33 122.8143893528 0.64%
34 123.605641352 0.64%
35 124.4019911229 0.64%36 125.2034715089 0.64%
37 126.0101155646 0.64%
Std. Dev of *1 =
-
8/10/2019 Property Lease - Spreadsheet Modelling
26/56
38 126.8219565581 0.64%
39 127.6390279712 0.64%
40 128.461363502 0.64%
41 129.2889970654 0.64%
42 130.1219627947 0.64%
43 130.9602950434 0.64%
44 131.8040283862 0.64%
45 132.6531976204 0.64%
46 133.5078377678 0.64%
47 134.3679840756 0.64%
48 135.233672018 0.64%
49 136.1049372982 0.64%
50 136.9818158488 0.64%
51 137.8643438345 0.64%
52 138.7525576525 0.64%
53 139.6464939348 0.64%
54 140.5461895494 0.64%
55 141.4516816016 0.64%
56 142.363007436 0.64%
57 143.2802046377 0.64%
58 144.203311034 0.64%
59 145.1323646958 0.64%
60 146.0674039393 0.64%
61 147.0084673276 0.64%
62 147.9555936724 0.64%
63 148.9088220351 0.64%
64 149.8681917291 0.64%
65 150.8337423209 0.64%
66 151.805513632 0.64%
67 152.7835457403 0.64%
68 153.7678789821 0.64%
69 154.7585539534 0.64%
70 155.755611512 0.64%
71 156.7590927787 0.64%
72 157.7690391393 0.64%
72 158.7854922461 0.64%
159.8084940202
-
8/10/2019 Property Lease - Spreadsheet Modelling
27/56
$ro%erty +
,)%. R. of Ret. ($ro%)" Rate of Retrn $ro% )$ro%erty ) $ri!e
0.79% 0.79% 9700000
0.74% 0.74% 9776528.73048859
0.69% 0.69% 9848735.63985908
0.64% 0.64% 9916516.35281515
0.59% 0.59% 9979772.41055101
0.54% 0.54% 10038411.5089832
0.49% 0.49% 10092347.7231308
0.44% 0.44% 10141501.7168814
0.39% 0.39% 10185800.9374251
0.34% 0.34% 10225179.793691
0.29% 0.29% 10259579.8181707
0.24% 0.24% 10288949.8115705
0.19% 0.19% 10313245.9697922
0.14% 0.14% 10332431.9927998
0.09% 0.09% 10346479.1749954
0.04% 0.04% 10355366.4767877
-0.01% -0.01% 10359080.5771047
-0.06% -0.06% 10357615.9066657
-0.11% -0.11% 10350974.6618981
-0.16% -0.16% 10339166.799448
-0.21% -0.21% 10322210.0113065
-0.26% -0.26% 10300129.680636
-0.31% -0.31% 10272958.8184528
-0.36% -0.36% 10240737.9813866
-0.41% -0.41% 10203515.170803-0.46% -0.46% 10161345.7136409
-0.51% -0.51% 10114292.1253792
-0.56% -0.56% 10062423.9556067
-0.61% -0.61% 10005817.6167301
-0.66% -0.66% 9944556.19641069
-0.71% -0.71% 9878729.25437306
-0.76% -0.76% 9808432.60428249
-0.81% -0.81% 9733768.08143353
-0.86% -0.86% 9654843.29703834
-0.91% -0.91% 9571771.37994413-0.96% -0.96% 9484670.70664682
-1.01% -1.01% 9393664.62050213
-
8/10/2019 Property Lease - Spreadsheet Modelling
28/56
-1.06% -1.06% 9298881.14106512
-1.11% -1.11% 9200452.66451576
-1.16% -1.16% 9098515.6561498
-1.21% -1.21% 8993210.33593234
-1.26% -1.26% 8884680.35812549
-1.31% -1.31% 8773072.48601087
-1.36% -1.36% 8658536.26273348
-1.41% -1.41% 8541223.67929457
-1.46% -1.46% 8421288.84071868
-1.51% -1.51% 8298887.631413
-1.56% -1.56% 8174177.38072655
-1.61% -1.61% 8047316.5297022
-1.66% -1.66% 7918464.29999594
-1.71% -1.71% 7787780.36591631
-1.76% -1.76% 7655424.53051102
-1.81% -1.81% 7521556.40659961
-1.86% -1.86% 7386335.10361889
-1.91% -1.91% 7249918.92111336
-1.96% -1.96% 7112465.04966552
-2.01% -2.01% 6974129.28002077
-2.06% -2.06% 6835065.72111995
-2.11% -2.11% 6695426.52770787
-2.16% -2.16% 6555361.63814045
-2.21% -2.21% 6415018.52296552
-2.26% -2.26% 6274541.94480323
-2.31% -2.31% 6134073.73000232
-2.36% -2.36% 5993752.5524973
-2.41% -2.41% 5853713.73024065
-2.46% -2.46% 5714089.0345318
-2.51% -2.51% 5575006.51251342
-2.56% -2.56% 5436590.32305312
-2.61% -2.61% 5298960.58617778
-2.66% -2.66% 5162233.24617658
-2.71% -2.71% 5026519.94843873
-2.76% -2.76% 4891927.93004305
-2.76% -2.76% 4758559.92406827
-
8/10/2019 Property Lease - Spreadsheet Modelling
29/56
Rental -y!le $ro. /f no ea&e $ro. /f ea&e ea&e Tri''er
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 00 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 00 0.5 0.5 0
0 0.5 0.5 0
-
8/10/2019 Property Lease - Spreadsheet Modelling
30/56
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
-
8/10/2019 Property Lease - Spreadsheet Modelling
31/56
Rental Revene Maintainan!e -o&t $rot&
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -60000 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -60000 6000 -6000
0 6000 -6000
-
8/10/2019 Property Lease - Spreadsheet Modelling
32/56
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
0 6000 -6000
-438000
-
8/10/2019 Property Lease - Spreadsheet Modelling
33/56
Monthly Mean Growth Rate of BHI = 0.70%
Monthly Std. Deviation of Growth Rate of BHI 3.40%
Beta_0 = 0.03%
Beta_1 = 0.90
Beta_2 (Tie De!ay" = 0.004%
0.001
Rent#$ro% $ri!e Ratio = 0.0040
Month& Ban'alore Ho&in' Inde) Rate of Retrn of Inde)
1 100 0.64%
2 100.6442665256 0.64%
3 101.2926838447 0.64%
4 101.9452786996 0.64%
5 102.6020780046 0.64%
6 103.2631088478 0.64%
7 103.9283984913 0.64%
8 104.5979743734 0.64%
9 105.2718641087 0.64%
10 105.95009549 0.64%
11 106.6326964891 0.64%
12 107.3196952579 0.64%
13 108.0111201297 0.64%
14 108.7069996206 0.64%
15 109.4073624302 0.64%
16 110.1122374428 0.64%
17 110.8216537292 0.64%
18 111.5356405473 0.64%
19 112.2542273434 0.64%
20 112.9774437537 0.64%
21 113.7053196053 0.64%
22 114.4378849173 0.64%
23 115.1751699024 0.64%
24 115.9172049678 0.64%
25 116.6640207168 0.64%26 117.4156479497 0.64%
27 118.1721176652 0.64%
28 118.9334610619 0.64%
29 119.6997095392 0.64%
30 120.470894699 0.64%
31 121.2470483466 0.64%
32 122.0282024923 0.64%
33 122.8143893528 0.64%
34 123.605641352 0.64%
35 124.4019911229 0.64%36 125.2034715089 0.64%
37 126.0101155646 0.64%
Std. Dev of *1 =
-
8/10/2019 Property Lease - Spreadsheet Modelling
34/56
38 126.8219565581 0.64%
39 127.6390279712 0.64%
40 128.461363502 0.64%
41 129.2889970654 0.64%
42 130.1219627947 0.64%
43 130.9602950434 0.64%
44 131.8040283862 0.64%
45 132.6531976204 0.64%
46 133.5078377678 0.64%
47 134.3679840756 0.64%
48 135.233672018 0.64%
49 136.1049372982 0.64%
50 136.9818158488 0.64%
51 137.8643438345 0.64%
52 138.7525576525 0.64%
53 139.6464939348 0.64%
54 140.5461895494 0.64%
55 141.4516816016 0.64%
56 142.363007436 0.64%
57 143.2802046377 0.64%
58 144.203311034 0.64%
59 145.1323646958 0.64%
60 146.0674039393 0.64%
61 147.0084673276 0.64%
62 147.9555936724 0.64%
63 148.9088220351 0.64%
64 149.8681917291 0.64%
65 150.8337423209 0.64%
66 151.805513632 0.64%
67 152.7835457403 0.64%
68 153.7678789821 0.64%
69 154.7585539534 0.64%
70 155.755611512 0.64%
71 156.7590927787 0.64%
72 157.7690391393 0.64%
72 158.7854922461 0.64%
159.8084940202
-
8/10/2019 Property Lease - Spreadsheet Modelling
35/56
$ro%erty +
,)%. R. of Ret. ($ro%)" Rate of Retrn $ro% )$ro%erty ) $ri!e
0.60% 0.60% 3300000
0.60% 0.60% 3319991.6520167
0.60% 0.60% 3339970.8134835
0.59% 0.59% 3359935.80612423
0.59% 0.59% 3379884.94330231
0.58% 0.58% 3399816.53024143
0.58% 0.58% 3419728.86424921
0.58% 0.58% 3439620.23494369
0.57% 0.57% 3459488.92448281
0.57% 0.57% 3479333.20779663
0.56% 0.56% 3499151.35282237
0.56% 0.56% 3518941.62074223
0.56% 0.56% 3538702.26622391
0.55% 0.55% 3558431.53766379
0.55% 0.55% 3578127.67743275
0.54% 0.54% 3597788.92212457
0.54% 0.54% 3617413.50280689
0.54% 0.54% 3636999.64527462
0.53% 0.53% 3656545.57030582
0.53% 0.53% 3676049.49391998
0.52% 0.52% 3695509.62763864
0.52% 0.52% 3714924.17874833
0.52% 0.52% 3734291.35056567
0.51% 0.51% 3753609.34270482
0.51% 0.51% 3772876.351346910.50% 0.50% 3792090.56951165
0.50% 0.50% 3811250.18733098
0.50% 0.50% 3830353.39232461
0.49% 0.49% 3849398.36967763
0.49% 0.49% 3868383.30251979
0.48% 0.48% 3887306.37220678
0.48% 0.48% 3906165.75860315
0.48% 0.48% 3924959.64036691
0.47% 0.47% 3943686.19523581
0.47% 0.47% 3962343.600315190.46% 0.46% 3980930.03236725
0.46% 0.46% 3999443.66810192
-
8/10/2019 Property Lease - Spreadsheet Modelling
36/56
0.46% 0.46% 4017882.6844689
0.45% 0.45% 4036245.25895124
0.45% 0.45% 4054529.56985999
0.44% 0.44% 4072733.79663014
0.44% 0.44% 4090856.12011767
0.44% 0.44% 4108894.72289759
0.43% 0.43% 4126847.78956308
0.43% 0.43% 4144713.50702539
0.42% 0.42% 4162490.06481481
0.42% 0.42% 4180175.65538219
0.42% 0.42% 4197768.47440135
0.41% 0.41% 4215266.72107205
0.41% 0.41% 4232668.59842354
0.40% 0.40% 4249972.31361866
0.40% 0.40% 4267176.07825832
0.40% 0.40% 4284278.10868637
0.39% 0.39% 4301276.62629475
0.39% 0.39% 4318169.85782885
0.38% 0.38% 4334956.03569305
0.38% 0.38% 4351633.39825628
0.38% 0.38% 4368200.19015764
0.37% 0.37% 4384654.66261187
0.37% 0.37% 4400995.07371473
0.36% 0.36% 4417219.68874816
0.36% 0.36% 4433326.7804851
0.36% 0.36% 4449314.62949397
0.35% 0.35% 4465181.52444269
0.35% 0.35% 4480925.76240221
0.34% 0.34% 4496545.64914939
0.34% 0.34% 4512039.49946928
0.34% 0.34% 4527405.63745657
0.33% 0.33% 4542642.39681631
0.33% 0.33% 4557748.12116367
0.32% 0.32% 4572721.16432275
0.32% 0.32% 4587559.89062434
0.32% 0.32% 4602262.67520261
-
8/10/2019 Property Lease - Spreadsheet Modelling
37/56
Rental -y!le $ro. /f no ea&e $ro. /f ea&e ea&e Tri''er
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 00 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 00 0.5 0.5 0
0 0.5 0.5 0
-
8/10/2019 Property Lease - Spreadsheet Modelling
38/56
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
-
8/10/2019 Property Lease - Spreadsheet Modelling
39/56
Rental Revene Maintainan!e -o&t $rot&
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -40000 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -40000 4000 -4000
0 4000 -4000
-
8/10/2019 Property Lease - Spreadsheet Modelling
40/56
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
-292000
-
8/10/2019 Property Lease - Spreadsheet Modelling
41/56
Monthly Mean Growth Rate of BHI = 0.70%
Monthly Std. Deviation of Growth Rate of BHI 3.40%
Beta_0 = 0.004%
Beta_1 = 0.50
Beta_2 (Tie De!ay" = 0.04%
0.003
Rent#$ro% $ri!e Ratio = 0.0050
Month& Ban'alore Ho&in' Inde) Rate of Retrn of Inde)
1 100 0.64%
2 100.6442665256 0.64%
3 101.2926838447 0.64%
4 101.9452786996 0.64%
5 102.6020780046 0.64%
6 103.2631088478 0.64%
7 103.9283984913 0.64%
8 104.5979743734 0.64%
9 105.2718641087 0.64%
10 105.95009549 0.64%
11 106.6326964891 0.64%
12 107.3196952579 0.64%
13 108.0111201297 0.64%
14 108.7069996206 0.64%
15 109.4073624302 0.64%
16 110.1122374428 0.64%
17 110.8216537292 0.64%
18 111.5356405473 0.64%
19 112.2542273434 0.64%
20 112.9774437537 0.64%
21 113.7053196053 0.64%
22 114.4378849173 0.64%
23 115.1751699024 0.64%
24 115.9172049678 0.64%
25 116.6640207168 0.64%26 117.4156479497 0.64%
27 118.1721176652 0.64%
28 118.9334610619 0.64%
29 119.6997095392 0.64%
30 120.470894699 0.64%
31 121.2470483466 0.64%
32 122.0282024923 0.64%
33 122.8143893528 0.64%
34 123.605641352 0.64%
35 124.4019911229 0.64%36 125.2034715089 0.64%
37 126.0101155646 0.64%
Std. Dev of *1 =
-
8/10/2019 Property Lease - Spreadsheet Modelling
42/56
38 126.8219565581 0.64%
39 127.6390279712 0.64%
40 128.461363502 0.64%
41 129.2889970654 0.64%
42 130.1219627947 0.64%
43 130.9602950434 0.64%
44 131.8040283862 0.64%
45 132.6531976204 0.64%
46 133.5078377678 0.64%
47 134.3679840756 0.64%
48 135.233672018 0.64%
49 136.1049372982 0.64%
50 136.9818158488 0.64%
51 137.8643438345 0.64%
52 138.7525576525 0.64%
53 139.6464939348 0.64%
54 140.5461895494 0.64%
55 141.4516816016 0.64%
56 142.363007436 0.64%
57 143.2802046377 0.64%
58 144.203311034 0.64%
59 145.1323646958 0.64%
60 146.0674039393 0.64%
61 147.0084673276 0.64%
62 147.9555936724 0.64%
63 148.9088220351 0.64%
64 149.8681917291 0.64%
65 150.8337423209 0.64%
66 151.805513632 0.64%
67 152.7835457403 0.64%
68 153.7678789821 0.64%
69 154.7585539534 0.64%
70 155.755611512 0.64%
71 156.7590927787 0.64%
72 157.7690391393 0.64%
72 158.7854922461 0.64%
159.8084940202
-
8/10/2019 Property Lease - Spreadsheet Modelling
43/56
$ro%erty +
,)%. R. of Ret. ($ro%)" Rate of Retrn $ro% )$ro%erty ) $ri!e
0.29% 0.29% 6000000
0.25% 0.25% 6017130.40779303
0.21% 0.21% 6031896.48285537
0.17% 0.17% 6044280.59811065
0.13% 0.13% 6054267.94766656
0.09% 0.09% 6061846.57631293
0.05% 0.05% 6067007.40336983
0.01% 0.01% 6069744.24081921
-0.03% -0.03% 6070053.80566933
-0.07% -0.07% 6067935.72651746
-0.11% -0.11% 6063392.54429243
-0.15% -0.15% 6056429.70717499
-0.19% -0.19% 6047055.55971015
-0.23% -0.23% 6035281.32614203
-0.27% -0.27% 6021121.08801771
-0.31% -0.31% 6004591.75612279
-0.35% -0.35% 5985713.03682672
-0.39% -0.39% 5964507.3929319
-0.43% -0.43% 5940999.9991353
-0.47% -0.47% 5915218.69222613
-0.51% -0.51% 5887193.91615773
-0.55% -0.55% 5856958.66214512
-0.59% -0.59% 5824548.4039533
-0.63% -0.63% 5790001.02855394
-0.67% -0.67% 5753356.76234025-0.71% -0.71% 5714658.09310093
-0.75% -0.75% 5673949.68796515
-0.79% -0.79% 5631278.30754017
-0.83% -0.83% 5586692.71647265
-0.87% -0.87% 5540243.59067262
-0.91% -0.91% 5491983.42144727
-0.95% -0.95% 5441966.41679784
-0.99% -0.99% 5390248.40013917
-1.03% -1.03% 5336886.70670604
-1.07% -1.07% 5281940.07791505-1.11% -1.11% 5225468.5539534
-1.15% -1.15% 5167533.36486865
-
8/10/2019 Property Lease - Spreadsheet Modelling
44/56
-1.19% -1.19% 5108196.82043488
-1.23% -1.23% 5047522.19907092
-1.27% -1.27% 4985573.63608638
-1.31% -1.31% 4922416.01152957
-1.35% -1.35% 4858114.83790965
-1.39% -1.39% 4792736.14806206
-1.43% -1.43% 4726346.38342289
-1.47% -1.47% 4659012.28297302
-1.51% -1.51% 4590800.77310768
-1.55% -1.55% 4521778.8586809
-1.59% -1.59% 4452013.51546782
-1.63% -1.63% 4381571.58427991
-1.67% -1.67% 4310519.66696067
-1.71% -1.71% 4238924.02448004
-1.75% -1.75% 4166850.4773372
-1.79% -1.79% 4094364.308471
-1.83% -1.83% 4021530.16886756
-1.87% -1.87% 3948411.98604364
-1.91% -1.91% 3875072.8755734
-1.95% -1.95% 3801575.05581471
-1.99% -1.99% 3727979.76597968
-2.03% -2.03% 3654347.18768188
-2.07% -2.07% 3580736.37008089
-2.11% -2.11% 3507205.15873218
-2.15% -2.15% 3433810.12823838
-2.19% -2.19% 3360606.51878512
-2.23% -2.23% 3287648.17663248
-2.27% -2.27% 3214987.4986205
-2.31% -2.31% 3142675.3807349
-2.35% -2.35% 3070761.170767
-2.39% -2.39% 2999292.6250895
-2.43% -2.43% 2928315.8695583
-2.47% -2.47% 2857875.36453856
-2.51% -2.51% 2788013.87404194
-2.55% -2.55% 2718772.43895098
-2.55% -2.55% 2650190.35429572
-
8/10/2019 Property Lease - Spreadsheet Modelling
45/56
Rental -y!le $ro. /f no ea&e $ro. /f ea&e ea&e Tri''er
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 00 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 00 0.5 0.5 0
0 0.5 0.5 0
-
8/10/2019 Property Lease - Spreadsheet Modelling
46/56
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
-
8/10/2019 Property Lease - Spreadsheet Modelling
47/56
Rental Revene Maintainan!e -o&t $rot&
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?0 #N!"? #N!"?
0 #N!"? #N!"?
-
8/10/2019 Property Lease - Spreadsheet Modelling
48/56
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
0 #N!"? #N!"?
#N!"?
-
8/10/2019 Property Lease - Spreadsheet Modelling
49/56
Monthly Mean Growth Rate of BHI = 0.70%
Monthly Std. Deviation of Growth Rate of BHI 3.40%
Beta_0 = 0.00%
Beta_1 = 1.00
Beta_2 (Tie De!ay" = 0.015%
0.002
Rent#$ro% $ri!e Ratio = 0.0025
Month& Ban'alore Ho&in' Inde) Rate of Retrn of Inde)
1 100 0.64%
2 100.6442665256 0.64%
3 101.2926838447 0.64%
4 101.9452786996 0.64%
5 102.6020780046 0.64%
6 103.2631088478 0.64%
7 103.9283984913 0.64%
8 104.5979743734 0.64%
9 105.2718641087 0.64%
10 105.95009549 0.64%
11 106.6326964891 0.64%
12 107.3196952579 0.64%
13 108.0111201297 0.64%
14 108.7069996206 0.64%
15 109.4073624302 0.64%
16 110.1122374428 0.64%
17 110.8216537292 0.64%
18 111.5356405473 0.64%
19 112.2542273434 0.64%
20 112.9774437537 0.64%
21 113.7053196053 0.64%
22 114.4378849173 0.64%
23 115.1751699024 0.64%
24 115.9172049678 0.64%
25 116.6640207168 0.64%26 117.4156479497 0.64%
27 118.1721176652 0.64%
28 118.9334610619 0.64%
29 119.6997095392 0.64%
30 120.470894699 0.64%
31 121.2470483466 0.64%
32 122.0282024923 0.64%
33 122.8143893528 0.64%
34 123.605641352 0.64%
35 124.4019911229 0.64%36 125.2034715089 0.64%
37 126.0101155646 0.64%
Std. Dev of *1 =
-
8/10/2019 Property Lease - Spreadsheet Modelling
50/56
38 126.8219565581 0.64%
39 127.6390279712 0.64%
40 128.461363502 0.64%
41 129.2889970654 0.64%
42 130.1219627947 0.64%
43 130.9602950434 0.64%
44 131.8040283862 0.64%
45 132.6531976204 0.64%
46 133.5078377678 0.64%
47 134.3679840756 0.64%
48 135.233672018 0.64%
49 136.1049372982 0.64%
50 136.9818158488 0.64%
51 137.8643438345 0.64%
52 138.7525576525 0.64%
53 139.6464939348 0.64%
54 140.5461895494 0.64%
55 141.4516816016 0.64%
56 142.363007436 0.64%
57 143.2802046377 0.64%
58 144.203311034 0.64%
59 145.1323646958 0.64%
60 146.0674039393 0.64%
61 147.0084673276 0.64%
62 147.9555936724 0.64%
63 148.9088220351 0.64%
64 149.8681917291 0.64%
65 150.8337423209 0.64%
66 151.805513632 0.64%
67 152.7835457403 0.64%
68 153.7678789821 0.64%
69 154.7585539534 0.64%
70 155.755611512 0.64%
71 156.7590927787 0.64%
72 157.7690391393 0.64%
72 158.7854922461 0.64%
159.8084940202
-
8/10/2019 Property Lease - Spreadsheet Modelling
51/56
$ro%erty +
,)%. R. of Ret. ($ro%)" Rate of Retrn $ro% )$ro%erty ) $ri!e
0.63% 0.63% 9500000
0.61% 0.61% 9559771.24668972
0.60% 0.60% 9618475.67717574
0.58% 0.58% 9676089.07629893
0.57% 0.57% 9732587.57444139
0.55% 0.55% 9787947.6639591
0.54% 0.54% 9842146.21543948
0.52% 0.52% 9895160.49376827
0.51% 0.51% 9946968.17398998
0.49% 0.49% 9997547.35694659
0.48% 0.48% 10046876.5846791
0.46% 0.46% 10094934.8555771
0.45% 0.45% 10141701.6392606
0.43% 0.43% 10187156.8911805
0.42% 0.42% 10231281.0669225
0.40% 0.40% 10274055.1362
0.39% 0.39% 10315460.5965223
0.37% 0.37% 10355479.4865248
0.36% 0.36% 10394094.3989471
0.34% 0.34% 10431288.4932454
0.33% 0.33% 10467045.5078281
0.31% 0.31% 10501349.7719007
0.30% 0.30% 10534186.2169081
0.28% 0.28% 10565540.3875636
0.27% 0.27% 10595398.45245190.25% 0.25% 10623747.214196
0.24% 0.24% 10650574.119178
0.22% 0.22% 10675867.2668027
0.21% 0.21% 10699615.4182949
0.19% 0.19% 10721808.0050218
0.18% 0.18% 10742435.1363307
0.16% 0.16% 10761487.6068959
0.15% 0.15% 10778956.9035639
0.13% 0.13% 10794835.2116936
0.12% 0.12% 10809115.42098210.10% 0.10% 10821791.1307705
0.09% 0.09% 10832856.6548257
-
8/10/2019 Property Lease - Spreadsheet Modelling
52/56
0.07% 0.07% 10842307.0255916
0.06% 0.06% 10850137.9979049
0.04% 0.04% 10856346.0521739
0.03% 0.03% 10860928.3970147
0.01% 0.01% 10863882.9713426
0.00% 0.00% 10865208.4459174
-0.02% -0.02% 10864904.22434
-0.03% -0.03% 10862970.4434997
-0.05% -0.05% 10859407.9734713
-0.06% -0.06% 10854218.4168628
-0.08% -0.08% 10847404.1076141
-0.09% -0.09% 10838968.1092472
-0.11% -0.11% 10828914.2125714
-0.12% -0.12% 10817246.9328439
-0.14% -0.14% 10803971.5063905
-0.15% -0.15% 10789093.8866889
-0.17% -0.17% 10772620.7399193
-0.18% -0.18% 10754559.4399862
-0.20% -0.20% 10734918.0630179
-0.21% -0.21% 10713705.3813476
-0.23% -0.23% 10690930.8569844
-0.24% -0.24% 10666604.6345791
-0.26% -0.26% 10640737.5338942
-0.27% -0.27% 10613341.0417834
-0.29% -0.29% 10584427.3036915
-0.30% -0.30% 10554009.1146813
-0.32% -0.32% 10522099.9099987
-0.33% -0.33% 10488713.7551838
-0.35% -0.35% 10453865.3357404
-0.36% -0.36% 10417569.946372
-0.38% -0.38% 10379843.4797978
-0.39% -0.39% 10340702.4151582
-0.41% -0.41% 10300163.8060229
-0.42% -0.42% 10258245.2680133
-0.44% -0.44% 10214964.9660517
-0.44% -0.44% 10170341.6012501
-
8/10/2019 Property Lease - Spreadsheet Modelling
53/56
Rental -y!le $ro. /f no ea&e $ro. /f ea&e ea&e Tri''er
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 00 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 00 0.5 0.5 0
0 0.5 0.5 0
-
8/10/2019 Property Lease - Spreadsheet Modelling
54/56
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
0 0.5 0.5 0
-
8/10/2019 Property Lease - Spreadsheet Modelling
55/56
Rental Revene Maintainan!e -o&t $rot&
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -40000 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -40000 4000 -4000
0 4000 -4000
-
8/10/2019 Property Lease - Spreadsheet Modelling
56/56
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
0 4000 -4000
$ta &e'enue -292000