Using the pro-forma table below, what is your levered NPV? 21 3 4 51 6 Purchase Price Loan Proceeds Loan Fees 0 (1,538,462) 833,333 (16,667) NOI 119,406 (50,000) 69,406 100.000 103,000 109,273 (50.000) (50,000) (50,000) 50,000 53,000 59,273 134,393 155,798 (50,000) (50.000 84,393 105,798 -DS BTCF INSP -Loan Payoff BTER 2,110,000 (830,000) 1,280,000 Unlevered Discount Rate: Levered Discount Rate: 10% 12% 225,590 (121,795) 194,817 (721,795) Using the pro-forma table below, what is your levered NPV? 21 3 4 51 6 Purchase Price Loan Proceeds Loan Fees 0 (1,538,462) 833,333 (16,667) NOI 119,406 (50,000) 69,406 100.000 103,000 109,273 (50.000) (50,000) (50,000) 50,000 53,000 59,273 134,393 155,798 (50,000) (50.000 84,393 105,798 -DS BTCF INSP -Loan Payoff BTER 2,110,000 (830,000) 1,280,000 Unlevered Discount Rate: Levered Discount Rate: 10% 12% 225,590 (121,795) 194,817 (721,795)