Make a total cost of ownership from the purchased land amounting to 11 billion. you may align it to the sample attached. Include learnings from the analysis in bullet points.

you may estimate amounts. just use basis of 11 billion purchased lot

you may invent figures as long as you follow the template in exhibit

EXHIBIT 16.8 Analysis of the Purchase of an Office Copier Year Now 2 3 5 -$120,000 $ 9,000 Initial Investment Manufacturer required overhaul Cash inflows from using the machine Supplies needed to use the machine Salvage value Total of annual streams Discount factor from Appendix A 1/(1+2) Year Present value - yearly Present value $ 40,000 $40,000 $ 40,000 $ 40,000 $40,000 $40,000 -$7,000 $7,000 - $7,000 $7,000-$7,000 -$7.000 $ 7,500 -$120,000 $33,000 $33,000 $ 24,000 $33,000 $33,000 $ 40,500 1.000 0.833 0.694 0.579 0.482 0.402 0.335 -$120,000 $27,500 $ 22,917 $ 13,889 $ 15,914 $ 13,262 $ 13,563 -$12,955 Discount factor -20% EXHIBIT 16.8 Analysis of the Purchase of an Office Copier Year Now 2 3 5 -$120,000 $ 9,000 Initial Investment Manufacturer required overhaul Cash inflows from using the machine Supplies needed to use the machine Salvage value Total of annual streams Discount factor from Appendix A 1/(1+2) Year Present value - yearly Present value $ 40,000 $40,000 $ 40,000 $ 40,000 $40,000 $40,000 -$7,000 $7,000 - $7,000 $7,000-$7,000 -$7.000 $ 7,500 -$120,000 $33,000 $33,000 $ 24,000 $33,000 $33,000 $ 40,500 1.000 0.833 0.694 0.579 0.482 0.402 0.335 -$120,000 $27,500 $ 22,917 $ 13,889 $ 15,914 $ 13,262 $ 13,563 -$12,955 Discount factor -20%