Determine the NPV, BTCF, Cash-on-Cash return, Return on assets, and IRR (both set up the formula using summation notation and solve in excel) of the following project. Size: 200,000 sf. Land Costs: $1,000,000 Development Costs: $40/sf. Rent: $15 /sf/yr. Expected Vacancy: 10% OpEx: $5 /sf/yr. fixed. Capital Reserves: $1 /sf/yr. fixed. Loan: Type: 10-year FRM (payments annually) LTV: 75% APR: 6% Terminal Sale: Start of year 11. Valued using a cap rate of 9.44% based on year 10 NOI. Write your solutions in the box below.