Real Estate Development Pro Forma Problem

I am looking for a freelancer who can develop a pro forma for a commercial real estate project problem. This is an academic exercise and will likely take 2 hours. The primary goal of the project is to analyze potential returns on the investment. I need the pro forma to include both Net Present Value (NPV) and Internal Rate of Return (IRR) calculations. I expect the pro forma to provide a comprehensive analysis of the project including accurate and revenue and pro forma calculations as required by the attached problem sheet. The deliverable should be high-quality and professional. Please feel free to contact me with any questions you may have. Thanks in advance!