could you help me to find the answer of these questions these are about finance class

Husky Point Bar and Grill is a bar/grill in a university town in Minnesota. You are interesting in purchasing Husky Point Bar and Grill. Consider the following information:

Husky Point Bar and Grill has been open for 5 years. Sales come predominately from businesses in the downtown district for lunch and college students on nights and weekends. Gross Sales for Husky Point were $120,000 last year and over the five year period have been growing at a rate of about 5% per year. Operating expenses at the property are expected to be 40% of effective gross rent and capital expenses are projected to be 5% of EGI. In addition to bar/food sales, Husky Point rents out parking spaces to a neighboring property for $500/month.

Step 2: Direct Capitalization Approach to Value

V=I/R

Value of Property = First Year NOI/Capitalization Rate

Determine Capitalization Rate from Market Extraction

Recent sales

Comparable	NOI (yr 1)	Sale Price	Cap Rate	Price/NOI
Red Rug	110,000	1,000,000
SB Dearles	85,000	900,000
Rockets	98,000	950,000
DC Mugouts	76,000	815,000
Press-tons	105,000	990,000

Step 3: DCF (Discounted Cash Flows) Approach to Value

CF1 = _________

CF2 = _________

CF3 = _________ + _________

Going out Cap Rate is 50 basis points higher than going in cap rate

Sale price is terminal year income/going out cap rate.

Net Sale Proceeds = Sale Price-Selling Expenses (5%)

Required Return is 11%