Ridge Business Center Ridge Business Center is a warehouse$/$office property in Charlotte. The property includes a well$-$maintained building totalling $50,000$ sq ft in leasable area. The property has been offered for sale by the current owner at asking price of $$5$ Million. As a Financial Analyst of XYZ Investors, you are expected to identify if the property will be a good acquisition for the company. An investment must generate a minimum of $15\%$ IRR for XYZ Investors. Please build a financial model using the assumptions below to provide an answer to the Management. Required sheets have been provided. Investment Assumptions Acquisition Date $01-$Jan$-21$ Holding Period $5$ years $*$ time for which the property is owned Sale Date last day of $60$th month Terminal Cap Rate $7\mathrm{.}5\%*$ This rate is used to determine Sale Price by the following formula: Sale Price$=5$th Year NOI$/$Terminal Cap Rate Cost of Sale $2\%*2\%$ of Sale Earnings go to broker$/$lawyer Loan Assumptions Loan Start Date $01-$Jan$-21$ Term of Loan $5$ years LTV $75\%*$ of Price Interest Rate $4\mathrm{.}0\%$ Loan Fees $1\%$ Amortization Period $25$ years $*$ Calculate monthly loan payments, you will need an amortization schedule Rent Assumptions $1)$ Assume rents increase every year on first day of the calendar year $2)$ Rents shown are Annual rents on a per square feet basis. Convert them to monthly rents and actual $ as and when required. $3)$ NNN leases are triple net leases, tenant has to pay their proportionate share of CAM, taxes and insurance over and above the rent $4)$ Consider Suite $1006$ as vacant for the entire duration of $5$ years Rent Roll $($ As of $31$ July, $2020)$ Suite Leased Area Status Lease Start Date Lease End Date Annual Rent PSF Rent Increase Date Rent Increase Lease Type $($sq$.$ ft$)($mm$/$dd$/$yy$)($mm$/$dd$/$yy$)($as of $31$ July, $20)($mm$/$dd$/$yy$)$ Annual $(\%)100110,000$ Occupied $03-01-1803-31-28$ $$12\mathrm{.}1501-01-213\%$ NNN $100210,000$ Occupied $06-01-1906-30-29$ $$11\mathrm{.}5001-01-213\%$ NNN $100315,000$ Occupied $01-01-2001-31-30$ $$10\mathrm{.}7501-01-213\%$ NNN $10045,000$ Occupied $03-01-1803-31-28$ $$1201-01-215\%$ NNN $100510,000$ Occupied $06-01-1906-30-29$ $$1201-01-215\%$ NNN $10066,000$ Vacant Total $56,000$ $$10\mathrm{.}32$ Expense Assumptions $1)$ All expenses are paid by landlord $2)$ All expenses grow $2\%$ annually Expense Assumptions Expense Type Annual Expense $($$$)$ CAM $$25,000$ Taxes $$75,000$ Insurance $$25,000$ Utilities $$20,000$ Repairs $$45,000$ Total $$1,90,000$ Capital Expenditure Year Annual Amount $($$ psf$)2021$ $$2\mathrm{.}002022$ $$1\mathrm{.}252023$ $$1\mathrm{.}002024$ $$1\mathrm{.}002025$ $$1\mathrm{.}00$ Qs $1.$ Please refer to the excel sheet for the case study $$ Ridge Business Center. Use functions of Excel wherever necessary, no macros should be used for the case study. Calculate Levered IRR on the investment using the data provided. Help me calculate : IRR

You must calculate the sections mentioned below on this page, you can add assumptions or other information you deem relevant to this dashboard page

Purchase Price

Net Sale Price

Net Cash Flow Before Debt $($yearly$)$

Net Cash Flow After Debt $($yearly$)$

Sources and Uses of Cash Flow Returns & Yields

Sources Total $\%$ Equity Multiple

Debt Levered IRR

Equity Levered Profit

Total Return on Equity

Uses Total $\%$

Acquisition

Loan Fee

Capital Expenditure

Total