## Key Assumptions Construction cost ($) 1,250,000 Loan ($) – 0 ‘ 0 ‘

Image transcription text Key Assumptions Construction cost ($) 1,250,000 Loan ($) – 0 ‘ 0 ‘ Loan int-rest race Loan Len (].s.) 5 Hanga.space (sq.ft.) 24,000 Rent ($’so.ft. pa manti) 1 20 Rent inf ter . .0% Upa. trug Costs ($/}: ) 144,20n Cost . nflter 0% – 1 0% D scount r te 7.0%…