$73,300,000 with annual rental income of $13,968,000, projecting a return on investment (ROI) of 19.1% and an estimated payback period of 5.2 years. Projected IRR of 22.7% over 10 years, with government tax incentives and an optimized financial structure of private capital (40%), bank financing (45%), and development funds (15%).