Use the assumptions provided to build a pro forma cash flow statement for the next 3 years with and without leverage. Find the BTIRR and ATRIRR for each scenario. Compute the BEIR. Is there positive or negative financial leverage? (I need it fully worked out and how you got each number, please. ALL calculation keystrokes)

Part 5 Building Value LandValueTotalValue925,000200,0001,125,000 Loan Assumptions: Loan-to-valueLoanAmountEquityInvestmentTerm(years)InterestrateMonthlyPaymentBALEOY30.8900000225000300.08$6,603.88$875,521.34 Income Assumptions: Base NOI Growth rate 130000 Income tax rate 0.34 Depreciation (years) 31.5 Resale price 1193859