Your employer, KENT, LLC, is considering an investment in an office building that has the following cash flows:

Purchase in Year 0 $ -2,750,000

Year 1. 180,000

Year 2.. 276,000

Year 3.. 220,000

Year 4 239,000

Year 5 250,000, and a sale @ $3,190,000 takes place EOY 5

The companys weighted average cost of capital that they use as their discount rate for such calculations is 8%

31. What is the projects IRR?

A. 15.11%

B. 10.38%

C. 10.96%

D. 16.12%

32. For Rubio LLC what is the NPV?

A. $344,814

B. $-168,158

C. $37,589

D. $490,401

In the Rubio LLC example above, assume that the company bought the office building using 70% mortgage debt at an interest rate of 4.00% over 240 months.

35. What would be the monthly debt service on the office building?

A. $11,669

B. $9,544

C. $6,890

D. $1,877

36. What would be the net cash flows after debt service in year 3 ?

A. $105,470

B. $79,972

C. $100,018

D. $2,980,000

37. What would be the balance of the loan at the end of Year 5 ?

A. $1,240,000

B. $1,376,320

C. $1,290,300

D. $1,576,776

38. What would be the total cash flows in Year 5, taking into consideration the cash flows, annual debt service, sale price and the balance on the loan at the EOY 5?

A. $1,662,985

B. $1,937,607

C. $1,723,196

D. $1,915,172

39. What is the leveraged IRR of the project ?

A. 32.15%

B. 24.58%

C. 21.48%

D. 22.85%

40. Using the companys hurdle rate (discount rate) for leveraged projects of 9.00%, what is the leveraged NPV of the project?

A. $ 577,943

B. $ 893,210

C. $ 591,450

D. $ 953,378