Tenant

Square Feet

Monthly Rent

Yearly Rent

From

To

Renewal Options

             

Systems Solutions

6,300

$7,000

$84,000

/web/93

/web/00

YES

IKON

11,585

$11,113

$133,350

/web/96

/web/99

YES

Bartending Academy

2,585

$2,573

$30,874

/web/94

/web/99

YES

USWest Cellular

500

$1,035

$12,416

/web/90

/web/10

YES

USWest Wireless

0

$500

$6,000

/web/97

/web/06

YES

Teb Communications

1,100

$1,500

$18,000

/web/97

/web/99

YES

Amstar Communications

300

$500

$6,000

/web/97

/web/99

YES

Total Actual Income

22,370

$24,220

$290,640

     
             

Common Area

3,233

         

Available Space for Rent

5,500

$6,413

$76,956

     

Total Space

31,103

         

Total Possible Income

 

$30,633

$367,596

     
             

Building Expenses

 

Monthly

Yearly

     
             

Utilities

 

$6,303

$75,636

     

( Electric/Water/Trash)

           

Cleaning/Pest Services

 

$1,410

$16,920

     

Property Taxes

 

$2,808

$33,700

     

Insurance

 

$142

$1,700

     
             

Total Expenses

 

$10,663

$127,956

     
             

NET BUILDING INCOME

 

$19,970

$239,640