Using the pro-forma table below, what is your unlevered NPV? 2 4 6 3 5. 102 0 (1,538,462) 833,333 (16,667) Purchase Price Loan Proceeds Loan Fees NOI -DS BTCF 100,000 103,000 109,273 (50,000) (50,000) (50,000) 50,000 53,000 59,273 119,406 (50,000) 69,406 134,393 155,798 (50,000) (50,000) 84,393 105,798 NSP -Loan Payott BTER 2,110,000 (830,000) 1,280,000 Unlevered Discount Rate: Levered Discount Rate: 10% 12% 194,817 225,590 (721,795) (1,538,462)