Can you please help me with this problem I am really struggling with it.

125% v EE T M View Zoom Insert Table Chart Text Shape Media Comment Collaborate Format Document 1: Construct the cash flow proforma statement for the following project by filling out the white cells of the following table. A 2-year levered equity investment between t=0 and t=2. The first NOI is 10 at t=1, and NOI grows at 5%/yr until t=3. The cap rate is 5% (going-in) at t=0 and increases by 0.5%/yr to 6% (going-out) at t=2. Capital Expenditures are 10% of NOI. The investment is levered with a two-year interest-only loan at a 5% interest rate with the face value of 80 (i.e., the initial loan amount is 80). T=0 T=1 T=2 T = 3 Today 1 year later 2 years later 3 years later Cash flow at Cash flows for Cash flows for the beginning the first period the second of the project (between t=0 period and t=1) (between t=1 and t=2) and the last CF [Cap Rate] NOI Acquisition CF at t = 0 0) Property BT CF Loan at t = 0 (>0) DS incl. the final pmt. (