Price of EIA Partition Rate α | Method | Cap Rate c | |||
10% | 15% | 20% | 30% | ||
0.6 | FC MC AE | 83.6851 83.6853 0.0002 | 89.1147 89.1154 0.0007 | 92.8456 92.8469 0.0013 | 96.9644 96.9651 0.0007 |
0.8 | FC MC AE | 84.9961 84.9959 0.0002 | 91.7378 91.7387 0.0009 | 96.9181 96.9184 0.0003 | 103.7266 103.7272 0.0006 |
1.0 | FC MC AE | 85.8197 85.8198 0.0001 | 93.4476 93.4488 0.0012 | 99.6855 99.6871 0.0016 | 108.7400 108.7416 0.0016 |
1.2 | FC MC AE | 86.3831 86.3830 0.0001 | 94.6419 94.6426 0.0007 | 101.6656 101.6675 0.0019 | 112.5247 112.5220 0.0027 |