help me please

Using a spreadsheet program (Microsoft Excel) to solve this problem. A property has 10,800 sq. ft of leasable space. The tenant signed a lease starting fan 1, three years ago. Terms of the lease are as follows: $12 sq it annually for the first 3 years. $14 sq ft annually for next 3 years $15.50 sq ft annually for the next 3 years. Tenant is responsible for all operating expenses: There are no vacancy and collection losses during the the lease term. On lease completion, owner expects the property to be vacant for four months. When the property is released under short-term leases, with tenants paying all expenses, a vacancy and collection loss allowance of 9 percent per year is projected The current market rental for similar properties under triple net leases is around $12.25 per sq. ft, and this rate is increasing at the rate of 15 percent per year. The market discount rate for similar properties is 14.5 pencent, the "going-in" cap rate is 9.25 percent and terminal cap rates are typically 1.75 percent above the going-in cap rates. Selling expenses are 5 percent and capital expenses are 6 percent per vear. Build a financial model with computing NOls, and net proceeds from sale at the end of nine-year holding period. Using this information, estimate the market value of the property. The Excel sheet should be an activeshect - means the formula should be enabled in each cell, DO NOT just copy & paste the values or mainually input the values in the cells. If so, you will be awarded zero points. This project will help you become familiar with Excel and be usefut in your future classes and even at work You can use the samole Excel file t to help you complete this assignment