8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 1/46

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 2/46

8%

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 3/46

Months 0 1 2 3 4 5 6

Mothly EMI -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

Rent Cost per 14,583 14,583 14,583 14,583 14,583 14,583 14,583 

Increament - - - - - - 

Savings -39,424 -39,424 -39,424 -39,424 -39,424 -39,424 -39,424 

0.67% 130,373 129,509 128,652 127,800 126,953 126,113 

1 2 3 4 5 6 7 

Yearly EMI -648,091 -648,091 -648,091 -648,091 -648,091 -648,091 -648,091 

Yearly rent 175,000 189,000 204,120 220,450 238,086 257,132 277,703 

8% 8% 8% 8% 8% 8%

Yearly savings 473,091 459,091 443,971 427,641 410,005 390,958 370,388 

Future Value 1,389,559 1,248,554 1,117,994 997,105 885,170 781,528 685,562 

Total Value of the investment 9,886,901 

120 10 10,907,105 

132 11 

144 12 

156 13 

168 14 

180 15 

192 16 

204 17 216 18 

228 19 

240 20 

252 21 

264 22 

276 23 

288 24 

300 25 

312 26 

324 27 

336 28 

348 29 

360 30 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 4/46

7 8 9 10 11 12 13 14 15

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

14,583 14,583 14,583 14,583 14,583 14,583 15,750 15,750 15,750 

- - - - - - 8% - - 

-39,424 -39,424 -39,424 -39,424 -39,424 -39,424 -38,258 -38,258 -38,258 

125,277 124,448 123,624 122,805 121,992 121,184 116,819 116,045 115,277 

8 9 10 11 12 13 14 15 

-648,091 -648,091 -648,091 -648,091 -648,091 -648,091 -648,091 -648,091 

299,919 323,913 349,826 377,812 408,037 440,680 475,934 514,009 

8% 8% 8% 8% 8% 8% 8% 8%

348,172 324,178 298,265 270,279 240,054 207,411 172,157 134,082 

596,705 514,430 438,249 367,711 302,399 241,924 185,929 134,082 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 5/46

16 17 18 19 20 21 22 23 24

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

15,750 15,750 15,750 15,750 15,750 15,750 15,750 15,750 15,750 

- - - - - - - - - 

-38,258 -38,258 -38,258 -38,258 -38,258 -38,258 -38,258 -38,258 -38,258 

114,513 113,755 113,002 112,253 111,510 110,771 110,038 109,309 108,585 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 6/46

25 26 27 28 29 30 31 32 33

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

15,750 17,010 17,010 17,010 17,010 17,010 17,010 17,010 17,010 

- 8% - - - - - - - 

-38,258 -36,998 -36,998 -36,998 -36,998 -36,998 -36,998 -36,998 -36,998 

107,866 103,623 102,936 102,255 101,578 100,905 100,237 99,573 98,913 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 7/46

34 35 36 37 38 39 40 41 42

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

17,010 17,010 17,010 17,010 17,010 18,371 18,371 18,371 18,371 

- - - - - 8% - - - 

-36,998 -36,998 -36,998 -36,998 -36,998 -35,637 -35,637 -35,637 -35,637 

98,258 97,608 96,961 96,319 95,681 91,552 90,945 90,343 89,745 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 8/46

43 44 45 46 47 48 49 50 51

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

18,371 18,371 18,371 18,371 18,371 18,371 18,371 18,371 18,371 

- - - - - - - - - 

-35,637 -35,637 -35,637 -35,637 -35,637 -35,637 -35,637 -35,637 -35,637 

89,150 88,560 87,973 87,391 86,812 86,237 85,666 85,099 84,535 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 9/46

52 53 54 55 56 57 58 59 60

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

19,840 19,840 19,840 19,840 19,840 19,840 19,840 19,840 19,840 

8% - - - - - - - - 

-34,167 -34,167 -34,167 -34,167 -34,167 -34,167 -34,167 -34,167 -34,167 

80,512 79,979 79,449 78,923 78,401 77,881 77,366 76,853 76,344 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 10/46

61 62 63 64 65 66 67 68 69

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

19,840 19,840 19,840 19,840 21,428 21,428 21,428 21,428 21,428 

- - - - 8% - - - - 

-34,167 -34,167 -34,167 -34,167 -32,580 -32,580 -32,580 -32,580 -32,580 

75,839 75,336 74,838 74,342 70,419 69,953 69,489 69,029 68,572 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 11/46

70 71 72 73 74 75 76 77 78

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

21,428 21,428 21,428 21,428 21,428 21,428 21,428 21,428 23,142 

- - - - - - - - 8%

-32,580 -32,580 -32,580 -32,580 -32,580 -32,580 -32,580 -32,580 -30,866 

68,118 67,667 67,219 66,773 66,331 65,892 65,456 65,022 61,193 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 12/46

79 80 81 82 83 84 85 86 87

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

23,142 23,142 23,142 23,142 23,142 23,142 23,142 23,142 23,142 

- - - - - - - - - 

-30,866 -30,866 -30,866 -30,866 -30,866 -30,866 -30,866 -30,866 -30,866 

60,788 60,385 59,985 59,588 59,193 58,801 58,412 58,025 57,641 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 13/46

88 89 90 91 92 93 94 95 96

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

23,142 23,142 23,142 24,993 24,993 24,993 24,993 24,993 24,993 

- - - 8% - - - - - 

-30,866 -30,866 -30,866 -29,014 -29,014 -29,014 -29,014 -29,014 -29,014 

57,259 56,880 56,503 52,762 52,413 52,066 51,721 51,378 51,038 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 14/46

97 98 99 100 101 102 103 104 105

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

24,993 24,993 24,993 24,993 24,993 24,993 24,993 26,993 26,993 

- - - - - - - 8% - 

-29,014 -29,014 -29,014 -29,014 -29,014 -29,014 -29,014 -27,015 -27,015 

50,700 50,364 50,031 49,700 49,370 49,043 48,719 45,061 44,763 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 15/46

106 107 108 109 110 111 112 113 114

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

26,993 26,993 26,993 26,993 26,993 26,993 26,993 26,993 26,993 

- - - - - - - - - 

-27,015 -27,015 -27,015 -27,015 -27,015 -27,015 -27,015 -27,015 -27,015 

44,466 44,172 43,879 43,588 43,300 43,013 42,728 42,445 42,164 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 16/46

115 116 117 118 119 120 121 122 123

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

26,993 26,993 29,152 29,152 29,152 29,152 29,152 29,152 29,152 

- - 8% - - - - - - 

-27,015 -27,015 -24,855 -24,855 -24,855 -24,855 -24,855 -24,855 -24,855 

41,885 41,608 38,028 37,776 37,526 37,278 37,031 36,785 36,542 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 17/46

124 125 126 127 128 129 130 131 132

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

29,152 29,152 29,152 29,152 29,152 29,152 31,484 31,484 31,484 

- - - - - - 8% - - 

-24,855 -24,855 -24,855 -24,855 -24,855 -24,855 -22,523 -22,523 -22,523 

36,300 36,059 35,821 35,583 35,348 35,114 31,608 31,399 31,191 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 18/46

133 134 135 136 137 138 139 140 141

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

31,484 31,484 31,484 31,484 31,484 31,484 31,484 31,484 31,484 

- - - - - - - - - 

-22,523 -22,523 -22,523 -22,523 -22,523 -22,523 -22,523 -22,523 -22,523 

30,984 30,779 30,575 30,373 30,172 29,972 29,773 29,576 29,380 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 19/46

142 143 144 145 146 147 148 149 150

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

31,484 34,003 34,003 34,003 34,003 34,003 34,003 34,003 34,003 

- 8% - - - - - - - 

-22,523 -20,004 -20,004 -20,004 -20,004 -20,004 -20,004 -20,004 -20,004 

29,186 25,750 25,580 25,410 25,242 25,075 24,909 24,744 24,580 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 20/46

151 152 153 154 155 156 157 158 159

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

34,003 34,003 34,003 34,003 34,003 36,723 36,723 36,723 36,723 

- - - - - 8% - - - 

-20,004 -20,004 -20,004 -20,004 -20,004 -17,284 -17,284 -17,284 -17,284 

24,417 24,256 24,095 23,935 23,777 20,408 20,272 20,138 20,005 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 21/46

160 161 162 163 164 165 166 167 168

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

36,723 36,723 36,723 36,723 36,723 36,723 36,723 36,723 36,723 

- - - - - - - - - 

-17,284 -17,284 -17,284 -17,284 -17,284 -17,284 -17,284 -17,284 -17,284 

19,872 19,741 19,610 19,480 19,351 19,223 19,096 18,969 18,844 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 22/46

169 170 171 172 173 174 175 176 177

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

39,661 39,661 39,661 39,661 39,661 39,661 39,661 39,661 39,661 

8% - - - - - - - - 

-14,346 -14,346 -14,346 -14,346 -14,346 -14,346 -14,346 -14,346 -14,346 

15,537 15,434 15,332 15,230 15,130 15,029 14,930 14,831 14,733 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 23/46

178 179 180 181 182 183 184 185 186

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

39,661 39,661 39,661 39,661 42,834 42,834 42,834 42,834 42,834 

- - - - 8% - - - - 

-14,346 -14,346 -14,346 -14,346 -11,173 -11,173 -11,173 -11,173 -11,173 

14,635 14,538 14,442 14,346 11,099 11,026 10,953 10,880 10,808 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 24/46

187 188 189 190 191 192 193 194 195

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

42,834 42,834 42,834 42,834 42,834 42,834 42,834 42,834 46,261 

- - - - - - - - 8%

-11,173 -11,173 -11,173 -11,173 -11,173 -11,173 -11,173 -11,173 -7,747 

10,737 10,666 10,595 10,525 10,455 10,386 10,317 10,249 7,059 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 25/46

196 197 198 199 200 201 202 203 204

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

46,261 46,261 46,261 46,261 46,261 46,261 46,261 46,261 46,261 

- - - - - - - - - 

-7,747 -7,747 -7,747 -7,747 -7,747 -7,747 -7,747 -7,747 -7,747 

7,012 6,965 6,919 6,873 6,828 6,783 6,738 6,693 6,649 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 26/46

205 206 207 208 209 210 211 212 213

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

46,261 46,261 46,261 49,962 49,962 49,962 49,962 49,962 49,962 

- - - 8% - - - - - 

-7,747 -7,747 -7,747 -4,046 -4,046 -4,046 -4,046 -4,046 -4,046 

6,605 6,561 6,518 3,381 3,359 3,337 3,315 3,293 3,271 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 27/46

214 215 216 217 218 219 220 221 222

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

49,962 49,962 49,962 49,962 49,962 49,962 49,962 53,959 53,959 

- - - - - - - 8% - 

-4,046 -4,046 -4,046 -4,046 -4,046 -4,046 -4,046 -49 -49 

3,249 3,228 3,206 3,185 3,164 3,143 3,122 38 37 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 28/46

223 224 225 226 227 228 229 230 231

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

53,959 53,959 53,959 53,959 53,959 53,959 53,959 53,959 53,959 

- - - - - - - - - 

-49 -49 -49 -49 -49 -49 -49 -49 -49 

37 37 37 36 36 36 36 35 35 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 29/46

232 233 234 235 236 237 238 239 240

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

53,959 53,959 58,275 58,275 58,275 58,275 58,275 58,275 58,275 

- - 8% - - - - - - 

-49 -49 4,268 4,268 4,268 4,268 4,268 4,268 4,268 

35 35 -3,001 -2,981 -2,961 -2,942 -2,922 -2,903 -2,884 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 30/46

241 242 243 244 245 246 247 248 249

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

58,275 58,275 58,275 58,275 58,275 58,275 62,937 62,937 62,937 

- - - - - - 8% - - 

4,268 4,268 4,268 4,268 4,268 4,268 8,930 8,930 8,930 

-2,865 -2,846 -2,827 -2,808 -2,789 -2,771 -5,759 -5,721 -5,683 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 31/46

250 251 252 253 254 255 256 257 258

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

62,937 62,937 62,937 62,937 62,937 62,937 62,937 62,937 62,937 

- - - - - - - - - 

8,930 8,930 8,930 8,930 8,930 8,930 8,930 8,930 8,930 

-5,646 -5,608 -5,571 -5,534 -5,498 -5,461 -5,425 -5,389 -5,354 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 32/46

259 260 261 262 263 264 265 266 267

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

62,937 67,972 67,972 67,972 67,972 67,972 67,972 67,972 67,972 

- 8% - - - - - - - 

8,930 13,965 13,965 13,965 13,965 13,965 13,965 13,965 13,965 

-5,318 -8,262 -8,207 -8,153 -8,099 -8,045 -7,992 -7,939 -7,886 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 33/46

268 269 270 271 272 273 274 275 276

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

67,972 67,972 67,972 67,972 67,972 73,410 73,410 73,410 73,410 

- - - - - 8% - - - 

13,965 13,965 13,965 13,965 13,965 19,403 19,403 19,403 19,403 

-7,834 -7,782 -7,730 -7,679 -7,628 -10,529 -10,459 -10,390 -10,321 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 34/46

277 278 279 280 281 282 283 284 285

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

73,410 73,410 73,410 73,410 73,410 73,410 73,410 73,410 73,410 

- - - - - - - - - 

19,403 19,403 19,403 19,403 19,403 19,403 19,403 19,403 19,403 

-10,253 -10,185 -10,117 -10,050 -9,984 -9,918 -9,852 -9,787 -9,722 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 35/46

286 287 288 289 290 291 292 293 294

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

79,283 79,283 79,283 79,283 79,283 79,283 79,283 79,283 79,283 

8% - - - - - - - - 

25,275 25,275 25,275 25,275 25,275 25,275 25,275 25,275 25,275 

-12,581 -12,497 -12,414 -12,332 -12,251 -12,169 -12,089 -12,009 -11,929 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 36/46

295 296 297 298 299 300 301 302 303

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

79,283 79,283 79,283 79,283 85,626 85,626 85,626 85,626 85,626 

- - - - 8% - - - - 

25,275 25,275 25,275 25,275 31,618 31,618 31,618 31,618 31,618 

-11,850 -11,772 -11,694 -11,616 -14,435 -14,340 -14,245 -14,150 -14,057 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 37/46

304 305 306 307 308 309 310 311 312

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

85,626 85,626 85,626 85,626 85,626 85,626 85,626 85,626 92,476 

- - - - - - - - 8%

31,618 31,618 31,618 31,618 31,618 31,618 31,618 31,618 38,468 

-13,963 -13,871 -13,779 -13,688 -13,597 -13,507 -13,418 -13,329 -16,109 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 38/46

313 314 315 316 317 318 319 320 321

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

92,476 92,476 92,476 92,476 92,476 92,476 92,476 92,476 92,476 

- - - - - - - - - 

38,468 38,468 38,468 38,468 38,468 38,468 38,468 38,468 38,468 

-16,003 -15,897 -15,791 -15,687 -15,583 -15,480 -15,377 -15,275 -15,174 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 39/46

322 323 324 325 326 327 328 329 330

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

92,476 92,476 92,476 99,874 99,874 99,874 99,874 99,874 99,874 

- - - 8% - - - - - 

38,468 38,468 38,468 45,866 45,866 45,866 45,866 45,866 45,866 

-15,074 -14,974 -14,875 -17,618 -17,501 -17,385 -17,270 -17,156 -17,042 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 40/46

331 332 333 334 335 336 337 338 339

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

99,874 99,874 99,874 99,874 99,874 99,874 99,874 107,863 107,863 

- - - - - - - 8% - 

45,866 45,866 45,866 45,866 45,866 45,866 45,866 53,856 53,856 

-16,929 -16,817 -16,706 -16,595 -16,485 -16,376 -16,268 -18,975 -18,849 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 41/46

340 341 342 343 344 345 346 347 348

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

107,863 107,863 107,863 107,863 107,863 107,863 107,863 107,863 107,863 

- - - - - - - - - 

53,856 53,856 53,856 53,856 53,856 53,856 53,856 53,856 53,856 

-18,724 -18,600 -18,477 -18,355 -18,233 -18,113 -17,993 -17,873 -17,755 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 42/46

349 350 351 352 353 354 355 356 357

-54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 -54,008 

107,863 107,863 116,493 116,493 116,493 116,493 116,493 116,493 116,493 

- - 8% - - - - - - 

53,856 53,856 62,485 62,485 62,485 62,485 62,485 62,485 62,485 

-17,638 -17,521 -20,193 -20,060 -19,927 -19,795 -19,664 -19,534 -19,404 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 43/46

358 359 360

-54,008 -54,008 -54,008 

116,493 116,493 116,493 

- - - 

62,485 62,485 62,485 

-19,276 -19,148 -19,021 

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 44/46

1 2 3 4 5 6

35000

Bank 10000 10000 10000 10000 10000 10000

Mutual fun 12500 12500 12500 12500 12500 12500

Share mark 12500 12500 12500 12500 12500 1250035000 35000 35000 35000 35000 35000

7% 1% Bank 10,058 20,175 30,351 40,587 50,882 61,237

10% 1% Mutual fun 12,604 25,313 38,128 51,050 64,080 77,218

10% 1% Share mark 12,604 25,313 38,128 51,050 64,080 77,218

924,991

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 45/46

7 8 9 10 11 12

10000 10000 10000 10000 10000 10000 10000 10000 10000

12500 12500 12500 12500 12500 12500 12500 12500 12500

12500 12500 12500 12500 12500 12500 12500 12500 1250035000 35000 35000 35000 35000 35000 35000 35000 35000

71,653 82,129 92,666 103,265 113,926 124,649 135,434 146,283 157,194

90,466 103,824 117,293 130,875 144,570 158,379 172,303 186,343 200,500

90,466 103,824 117,293 130,875 144,570 158,379 172,303 186,343 200,500

441,406

8/2/2019 Property Model

http://slidepdf.com/reader/full/property-model 46/46

10000 10000 10000 10000 10000 10000 10000 10000 10000

12500 12500 12500 12500 12500 12500 12500 12500 12500

12500 12500 12500 12500 12500 12500 12500 12500 1250035000 35000 35000 35000 35000 35000 35000 35000 35000

168,170 179,209 190,313 201,481 212,715 224,014 235,379 246,810 258,308

214,775 229,168 243,682 258,317 273,074 287,954 302,958 318,086 333,341

214,775 229,168 243,682 258,317 273,074 287,954 302,958 318,086 333,341

924,991