assumption and calculation

g1
g2
B
Rf
Rm
equity
capm
total shops in each floor
total counter

18%
5.00%
1.10
8.87%
15.50%
100%
16.16%
70
82

Sr

year
0
1
2
3
4
5
6
7
8
9
10

2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025

Maximum value of the opportunity tha

rent
sale price
total cash flow
present valueof cash flow
30550000
30550000
30550000
36049000
36049000
31033117.2576466
42537820
42537820
31523874.5246102
50194627.6
50194627.6
32022392.6198876
59229661
59229660.568
32528794.2731054
69890999
69890999.47024
33043204.1547346
82471379
82471379.37488
33565748.9067834
97316228
97316227.66236
34096557.1739749
114833149
114833148.6416
34635759.6354178
135503115
135503115.3971
35183489.0367785
159893676 1432353992 1592247668.541
355903637.483208
total sale price
684086575.066147

alue of the opportunity that we will be willing to pay=Rs684086575

basement
grond
1st floor
2ndfloor
3rd floor
total rent

rent of one month

450000
11600000
8700000
6000000
3800000
30550000