Please show the steps. Thank you!

Calculate the unlevered and levered NPV and IRR. Please make your calculations to the "right of the data" on this worksheet. Based solely on these calculations, would you proceed with the investment and why? Grade (out Purchase price 22 000 000 Anticipated NOI Year 1 Tear 2 Year 3 Year 4 Year 5 Year 6 (stabilized) 1 500 000 1 600 000 1 800 000 2 000 000 2 100 000 2 150 000 -22 000 000 1 500 000 1 600 000 1 800 000 2 000 000 2 100 000 2 150 000 Financing LTV Payment frequency Mortgage rate Mortgage rate per month Term (years) Amortization (years) 70,0% 15 400 000 Monthly 3,5% 0,2896% 5 25 Anticipated cap rate on sale Required Equity Return Required WACC 9,0% 15,0% 10,0% Calculate the unlevered and levered NPV and IRR. Please make your calculations to the "right of the data" on this worksheet. Based solely on these calculations, would you proceed with the investment and why? Grade (out Purchase price 22 000 000 Anticipated NOI Year 1 Tear 2 Year 3 Year 4 Year 5 Year 6 (stabilized) 1 500 000 1 600 000 1 800 000 2 000 000 2 100 000 2 150 000 -22 000 000 1 500 000 1 600 000 1 800 000 2 000 000 2 100 000 2 150 000 Financing LTV Payment frequency Mortgage rate Mortgage rate per month Term (years) Amortization (years) 70,0% 15 400 000 Monthly 3,5% 0,2896% 5 25 Anticipated cap rate on sale Required Equity Return Required WACC 9,0% 15,0% 10,0%