Please show all Excel formulas.

Closeups.

2. Apache's real estate department is considering buying a hangar and leasing it out to private jet operators. They ask you to calculate the NPV and IRR of the investment and have given you the data below. Assume that the hangar is sold in year 25 and that the mortgage runs 25 years. Item Inflator Value 1,910 1,015,000 10% Square Footage Property Price ($) Down Payment Interest Rate Closing Costs at Start Broker Fee in Year 25 Yearly Property Appreciation Rent/ sq. ft/Inflator Op. Costs/ year ($) Inflator Tax Rate Depreciation/ year ($) 3.9% 8.00 5.0% 1.5% 3.00 11,640 21.0% 4,524 1.0% 1.0% E An NH heres the Operatorius com Tool Casheee E An NH heres the Operatorius com Tool Casheee 1 Key Assumptions Square footage Property price Closing costs at Broker fer in your Property Value Mortgage Blanc Operating Assumptions Op. In Cash Flows Rent Income Det hesh plus Desild plus Sale Property is year Total Cube ERR N7889 Note Twilds the tas in front or depreciation. The more 2 - Thes ate . thaale 2. Apache's real estate department is considering buying a hangar and leasing it out to private jet operators. They ask you to calculate the NPV and IRR of the investment and have given you the data below. Assume that the hangar is sold in year 25 and that the mortgage runs 25 years. Item Inflator Value 1,910 1,015,000 10% Square Footage Property Price ($) Down Payment Interest Rate Closing Costs at Start Broker Fee in Year 25 Yearly Property Appreciation Rent/ sq. ft/Inflator Op. Costs/ year ($) Inflator Tax Rate Depreciation/ year ($) 3.9% 8.00 5.0% 1.5% 3.00 11,640 21.0% 4,524 1.0% 1.0% E An NH heres the Operatorius com Tool Casheee E An NH heres the Operatorius com Tool Casheee 1 Key Assumptions Square footage Property price Closing costs at Broker fer in your Property Value Mortgage Blanc Operating Assumptions Op. In Cash Flows Rent Income Det hesh plus Desild plus Sale Property is year Total Cube ERR N7889 Note Twilds the tas in front or depreciation. The more 2 - Thes ate . thaale