\begin{tabular}{lr} National Property Trust \\ Panel A. Operating Statement Summary & \\ Net revenue & $100,000,000 \\ Less : & 40,000,000 \\ Operating expenses & 22,000,000 \\ Depreciation and amortization & 6,000,000 \\ General and administrative expenses & 3,000,000 \\ Management expense & 29,000,000 \\ Income from operations & 6,400,000 \\ Less: & $22,600,000 \\ \hline Interest expense* & \end{tabular} *At 8% interest only. *At 8% interest only. +10,000,000 shares outstanding. Assume dividends are set at 90% on EPS. Develop a set of financial ratios that will provide Blue Street Advisors with useful information in the evaluation and comparison of National Property Trust with other REITs. Note: Round your intermediate calculations and final answers to 2 decimal places. Negative values should be indicated by a minus sign. ROA and ROE should be entered as percentages. Complete this question by entering your answers in the tabs below. Your research also indicates that the shares of comparable REITs specializing in warehouse acquisitions in the same regions are selling at dividend yields in the range of 8 percent. Price multiples for these REITs are about 12 current FFO. What price range does this suggest for National shares? Note: Round your intermediate calculations and final answers to 2 decimal places. Complete this question by entering your answers in the tabs below. What is the NAV for National Property Trust assuming that a blended capitalization rate of 10 percent would be applicable for the properties owned by Blue Street Advisors? Note: Round your answer to 2 decimal places