国债和absolute NNN比,用下面的McDonald lease as example。
laoshi48104
2024-06-30 17:48:10
( reads)
| Years 1-5 | 2046666 | |
| 12/18/23 | ||
| 12/31/27 | ||
| $92,100 | 4.50% | |
| – | ||
| Years 6-10 | ||
| 1/1/28 | ||
| 12/31/32 | ||
| $101,310 | 4.95% | |
| 10.00% | ||
| Years 11-15 | ||
| 1/1/33 | ||
| 12/31/37 | ||
| $111,441 | 5.45% | |
| 10.00% | ||
| Years 16-20 | ||
| 1/1/38 | ||
| 12/31/42 | ||
| $122,585 | 5.99% | |
| 10.00% | ||
| Option 1 | ||
| 1/1/43 | ||
| 12/31/47 | ||
| $134,844 | 6.59% | |
| 10.00% | ||
| Option 2 | ||
| 1/1/48 | ||
| 12/31/52 | ||
| $148,328 | 7.25% | |
| 10.00% | ||
| Option 3 | ||
| 1/1/53 | ||
| 12/31/57 | ||
| $163,161 | 7.97% | |
| 10.00% | ||
| Option 4 | ||
| 1/1/58 | ||
| 12/31/62 | ||
| $179,477 | 8.77% | |
| 10.00% | ||
| Option 5 | ||
| 1/1/63 | ||
| 12/31/67 | ||
| $197,425 | 9.65% | |
| 10.00% | ||
| Option 6 | ||
| 1/1/68 | ||
| 12/31/72 | ||
| $217,167 | 10.61% | |
| 10.00% | ||
| Option 7 | ||
| 1/1/73 | ||
| 12/31/77 | ||
| $238,884 | 11.67% | |
| 10.00% | ||
| Option 8 | ||
| 1/1/78 | ||
| 12/31/82 | ||
| $262,772 | 12.84% | |
|
10.00%
|
laoshi48104
2024-06-30 17:51:01结论：国债永远比不过NNN