Calculate the Loan-to-Value Ratio for each year 1 through 5.

Year 1 = 63%; Year 2 = 54%; Year 3 = 51%; Year 4 =47%; Year 5 = 44%

Year 1 = 81%; Year 2 = 74%; Year 3 = 69%; Year 4 =64%; Year 5 = 60%

Year 1 = 75%; Year 2 = 67%; Year 3 = 63%; Year 4 =58%; Year 5 = 54%

Year 1 = 78%; Year 2 = 70%; Year 3 = 66%; Year 4 =61%; Year 5 = 57%

Property Details Rental Units Data \begin{tabular}{|c|cr|} \hline \# of Units & \multicolumn{2}{|c|}{ Monthly Rent } \\ \hline 2 & $ & 750 \\ \hline 2 & $ & 1,050 \\ \hline 3 & $ & 1,150 \\ \hline 4 & $ & 1,250 \\ \hline 5 & $ & 1,650 \\ \hline Vacancy \& Credit Allowance & & 2.00% \\ \hline \end{tabular} Market, Purchase \& Loan Data Recent Historical Commercial Property Sales Data: \begin{tabular}{lrr|lr} \hline & Selling Price & & Gross Schedule Income \\ \hline$ & 250,000 & $ & 80,000 \\ \hline$ & 750,000 & $ & 175,000 \\ \hline$ & 1,250,000 & $ & 128,000 \\ \hline \end{tabular} Year 1 Annual Expenses