11.07.2014 Views

Agenda - City of Santa Monica

Agenda - City of Santa Monica

Agenda - City of Santa Monica

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

APPENDIX B - TABLE 2<br />

ESTIMATED STABILIZED NET OPERATING INCOME<br />

PROPOSED PROJECT: TYPE III CONSTRUCTION<br />

48 MARKET RATE APARTMENT UNITS, 5 AFFORDABLE APARTMENT UNITS & 6,179 SF OF RETAIL SPACE<br />

1320 SECOND STREET<br />

SANTA MONICA, CALIFORNIA<br />

I. Residential Rental Income 1<br />

Market-Rate Units<br />

Live/Work Units 4 Units $2,400 /Unit/Month $115,200<br />

Studio Units 24 Units $2,100 /Unit/Month 604,800<br />

One-Bedroom Units 14 Units $3,000 /Unit/Month 504,000<br />

Two-Bedroom Units 6 Units $4,000 /Unit/Month 288,000<br />

Affordable Units 2<br />

Very-Low Income One-Bedroom Units 5 Units $854 /Unit/Month 51,200<br />

Gross Rental Income $1,563,200<br />

Laundry/Miscellaneous Income 53 Units $10 /Unit/Month 6,400<br />

Gross Income $1,569,600<br />

(Less) Vacancy & Collection Allowance 5.0% Gross Income (78,000)<br />

Effective Gross Income $1,491,600<br />

II.<br />

Residential Operating Expenses<br />

General Operating Expenses 53 Units $3,600 /Unit $190,800<br />

Management Fee 5% Effective Gross Income 74,600<br />

Property Taxes 53 Units $4,310 /Unit 228,400<br />

Capital Reserve 53 Units $150 /Unit 8,000<br />

Total Residential Operating Expenses 53 Units $9,470 $501,800<br />

III. Residential Net Operating Income $989,800<br />

IV. Retail Income<br />

Retail 1 6,179 Sf GBA $48.00 /Sf/Year $296,600<br />

CAM Reimbursements 6,179 Sf GBA $10.00 /Sf/Year 61,800<br />

Gross Income $358,400<br />

(Less): Vacancy and Collection 5.0% Gross Income (17,900)<br />

Effective Gross Income $340,500<br />

V. Retail Operating Expenses<br />

CAM Expenses 6,179 Sf GBA $10.00 /Sf/Year $61,800<br />

Management Fee 3% Effective Gross Income 10,200<br />

Total Operating Expenses 6,179 Sf GBA $11.70 /Sf/Year $72,000<br />

VI. Retail Net Operating Income $268,500<br />

VII. Total Net Operating Income $1,258,300<br />

1<br />

2<br />

Based on Developer estimates. Three <strong>of</strong> the studio units will be restricted to low income households per the Community Benefits Agreement with<br />

the <strong>City</strong>.<br />

Based on the affordable rents published by the <strong>City</strong>. The low income rents are set at 60% Median and the very-low income rents are set at 50%<br />

Median.<br />

Prepared by: Keyser Marston Associates, Inc.<br />

Filename: 1320 2nd Street_4 23 13; PF - Proposed; trb

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!