Laserfiche WebLink
TABLE 2 1 BUILDINGS A, 8, AND C1 <br /> NET OPERATING INCOME <br /> CREEKSIDE PLAZA BUSINESS PARK <br /> CORPORATION YARD SITE <br /> REDEVELOPMENT AGENCY OF THE CITY OF SAN LEANDRO <br /> SF S /PSF /Mo. STABILIZED <br /> ANNUAL GROSS INCOME <br /> Rental Income <br /> Office— Tenant (Bldgs. A and C) 146,832 52.25 Full Service 53,964,000 <br /> Office— vacant, (Bldg. B) 47,168 52.35 Full Service 51,330,000 <br /> 194,000 <br /> Restaurant- -Bldg. B 2,700 52.00 Net 565,000 <br /> Parking Income 50.00 Net 50 <br /> TOTAL ANNUAL GROSS INCOME 1 55,359,000 <br /> <Less> Vacancy & Bad Debt 196,700 5.0% (5268,000) <br /> ANNUAL EFFECTIVE GROSS INCOME 525.88 /SF/Yr. I 55,091,000 <br /> EXPENSES <br /> Office (Including Management Fee) 194,000 50.75 ($1,746,000) <br /> Capital Improvements /Leasing Comm. 196,700 50.07 (5167,000) <br /> TOTAL ANNUAL EXPENSES ($9.73) / SF/Yr. (51,913,000) <br /> NET OPERATING INCOME 316.16 / SF/Yr. 53,178,000 <br /> r292 • <br /> Source: Creekside Associates, 5/02/00 Pro Forma <br /> Prepared by Keyser Marston Associates, Inc. <br /> 19096.025061900 Creekside Plaza a.P1.xls Revised NOI; 7/7/2000 3:17 PM me and wcm. <br /> • <br />