Please solve in excel with formulas

21. A. An appraiser has determined that an existing shopping center which has an annual net operating income of $1,100,000 is the highest and best use of the site. The value of the improvements from comparable sales is $1,200,000 (based on the cost). If the appropriate building capitalization rate is 0.14 and the appropriate land capitalization rate is 0.10. What is the value of the site