Please help

what option is it all data are give to you -help B C D Schedule 2 Transaction Dale 1-Apr-17 3 Sales Start 1-Sop-18 4 Construction Start 1-0d-17 5 Construction End 1-Dec-18 7 % Sold at Commencement 30% 8 Units Sold/Month 3 9 % Closed at Completion 10 Units Closed Per Month Post 2 11 12 Property Stats (Square Feet) + 13 Gross Site Area 120.000 14 Deductions 40 000 15 16 # of Unit 50 17 18 FSR GBA 90,000 19 ConstreA 90.000 20 Net Salable 21 22 Development Costs 23 Land $30,000,000 24 Building Costs 10:000 000 25 Servicing 1:500.000 26 Hard Contingency 5% 27 DOCS 225,000 28 Consulting & Warranty 700 000 29 Finance / Bank Costs . Other 225,000 30 Marketing 800 ODD 31 Overhead 850,000A B C Overhead 850,000 Soft Contingency 5% 50% Commissions 5.0% TOTAL Pre-Construction Spending ($/month) 100,000 9 Financing D Loan to Cost 60% 1 Interest Rate 2 0% 12 13 Land Loan $15.000,000 45 46 Warranty ($/unit) 2,000 47 Sale Price ($/SF) 800 48 49 50 % Equity Invested 5% 51 52 % of Cash Flow 53 Tier 1 0% 54 Tier 2 10% 55 Tier 3 30% 56 57 5810 Please complete the sales assumptions calculations using the assumption provided. What Is the total net proceeds of this development? 1,331,800 72.000,000 OOO 70,100,000 1,440,000