Laserfiche WebLink
Table 2 <br />Feasibility Analysis <br />Village Marketplace <br />San Leandro, CA <br />Income <br />Rents' <br />Operating Expenses <br />Total <br />$735,190 <br />Expenses 6.0% of Rents ($30,910) <br />ffTIIIIIIIINCOT <br />$704,280 <br />Based on Developer estimate and proforma dated 4/24/2012. Includes ground lease revenue. <br />Based on rental income from tenants, other than ground lease. <br />Prepared by Keyser Marston Associates, Inc. <br />Z: \19 \19096 \040 \Village Marketplace Proforma Summary 2012 04 30; Income Summary; 5/9/2012 <br />