| Ratios | APOD Projected | APOD Current | Difference |
|---|---|---|---|
| Capitalization Rate | 3,720,150.00% | 2,520,000.00% | 1,200,150.00% |
| Gross Income Multiplier | 0.00 | 0.00 | 0.00 |
| APOD Projected | APOD Current | Difference $ | Difference % | |
|---|---|---|---|---|
| Gross Incomehide | ||||
| Ackerman Proposal (4000 sf) | $30,804 | $30,804 | $0 | |
| Maxwell Proposal (4000 sf) | $17,598 | ($6,396) | $23,994 | 136.345% |
| Foster Proposal (4000 sf) | $26,004 | $26,004 | $0 | |
| Total Gross Income | $74,403 | $50,400 | $24,003 | 32.261% |
| Less: Expenseshide | ||||
| $0 | $0 | $0 | ||
| Net Operating Income | $74,403 | $50,400 | $24,003 | 32.261% |