| Ratios | APOD Projected | APOD Current | Difference |
|---|---|---|---|
| Capitalization Rate | -∞% | NaN% | NaN% |
| Gross Income Multiplier | 0.00 | NaN | NaN |
| APOD Projected | APOD Current | Difference $ | Difference % | |
|---|---|---|---|---|
| Gross Incomehide | ||||
| Executive Lots - Interior | $630,000 | $0 | $630,000 | |
| Executive Lots - Golf/Lake | $99,000 | $0 | $99,000 | |
| Prestige Lots - Interior | $148,000 | $0 | $148,000 | |
| Total Gross Income | $877,000 | $0 | $877,000 | |
| Less: Vacancy & Unit Sale Cost | $52,620 | $0 | $52,620 | |
| Effective Income | $824,380 | $0 | $824,380 | |
| Less: Expenseshide | ||||
| Land | $1,050,000 | $0 | $1,050,000 | |
| Clearing & Grading | $59,430 | $0 | $59,430 | |
| Paving | $119,662 | $0 | $119,662 | |
| Curb & Gutter | $67,100 | $0 | $67,100 | |
| Sanitary Sewer | $160,554 | $0 | $160,554 | |
| Storm Sewer | $61,950 | $0 | $61,950 | |
| Water | $65,006 | $0 | $65,006 | |
| Entrance | $38,020 | $0 | $38,020 | |
| Power & Street Lighting | $9,402 | $0 | $9,402 | |
| Amenity | $285,150 | $0 | $285,150 | |
| Contingency | $35,000 | $0 | $35,000 | |
| Design | $37,500 | $0 | $37,500 | |
| Layout | $25,551 | $0 | $25,551 | |
| Taxes & Insurance | $11,000 | $0 | $11,000 | |
| Legal & Closing | $13,000 | $0 | $13,000 | |
| Appraisal | $5,000 | $0 | $5,000 | |
| Marketing & Advertising | $25,596 | $0 | $25,596 | |
| County Fees | $2,000 | $0 | $2,000 | |
| Development Fees | $55,000 | $0 | $55,000 | |
| Total Operating Expenses | $2,125,921 | $0 | $2,125,921 | |
| Net Operating Income | ($1,301,541) | $0 | ($1,301,541) | |