please help with question 9.

Exhibit 5 Terms of the Refinance Deal Property Name: FranklinCovey Corporate Campus Property Type: Five Building Complex Location: Decker Lake Business Park Salt Lake City, Utah Title: Fee Simple Term of Loan: 20 Years Scheduled NOI: $3,044,631 annually for first 5 years, escalating at 2% annually thereafter Price / Value: $33,830,000 Loan-to-Value: 50% Cap Rate: 9% Interest Rate: 6.5% amortized annually Exhibit 6 Terms of Sale / Leaseback Property Name: FranklinCovey Corporate Campus Property Type: Five Building Complex Location: Decker Lake Business Park Salt Lake City, Utah Size: Franklin Building: 158,802 sq. ft. Adams Building: 48,910 sq. ft. Washington Building: 31,925 sq. ft. Jefferson Building: 25,000 sq. ft. Patrick Henry Building: 47,090 sq. ft. Total: 311,727 sq. ft. Parking: 1,091 surface parking stalls Land Area: 21.7 acres Title: Fee Simple Occupancy: 100% with 20-year lease Term of Loan: 20 Years Scheduled NOI: $3,044,631 annually for first 5 years, escalating at 2% annually thereafter. Rental Rate PSF: 9.76 triple net Price / Value: $33,830,000 Price PSF: $108.52 Cap Rate: 9% Co-Broker Fee: None Investment Highlights Quality triple-net opportunity. New 20-year master lease. Annual rent increases of 2% beginning in Year 6. Dynamic market area. Established tenant; traded on the New York Stock Exchange.9. Use Monte Carlo simulation analysis to allow capitalization rate (normal distribution of mean = 9% and standard deviation = 0.9% ). interest rate on the seller carryback loan (triangular distribution with nodes of 7%. 10% and 10%). percentage of the office space subleased (triangular distribution with nodes of 07. 40% and 60% ). and the corporate tax bracket (triangular distribution with nodes of 282. 35% and 39% ) to vary. What input assumptions are most highly correlated with the NAL? dnotes