Answer the following questions: IRRe NPVe Data: Yr 2 Yr 3 Projected Vacancy Inflation for OE Inflation for PGI 10% 4% 6% Yr 1 10% Growth NA #DIV/0! 10% 4% 5% Yr 4 8% 6% 5% Yr 5 8% 6% 6% Yr 6 8% 5% 4% Type of Property Square Feet (rentable) Purchase Price Max LTVR Min DCR Market Rents (PSFlyr) Operating Expenses (landlord) Industrial 55,000 $ 5,200,000 70% 1.2 $ 9.25 $ 2.10 Costs of Sale 5% Investors Discount Rate Interest Rate Term Pmts/yr 8.5% 25 12 Terminal Cap Rate 7.5% 12% Answer the following questions: IRRe NPVe Data: Yr 2 Yr 3 Projected Vacancy Inflation for OE Inflation for PGI 10% 4% 6% Yr 1 10% Growth NA #DIV/0! 10% 4% 5% Yr 4 8% 6% 5% Yr 5 8% 6% 6% Yr 6 8% 5% 4% Type of Property Square Feet (rentable) Purchase Price Max LTVR Min DCR Market Rents (PSFlyr) Operating Expenses (landlord) Industrial 55,000 $ 5,200,000 70% 1.2 $ 9.25 $ 2.10 Costs of Sale 5% Investors Discount Rate Interest Rate Term Pmts/yr 8.5% 25 12 Terminal Cap Rate 7.5% 12%