Northgate Plaza
14210 Juanita Drive NE, Kirkland, WA 98034 · Retail · 68,400 SF · Dibangun 1998 (direnovasi 2015) · Northgate Retail Partners LLC
Keuangan aktual s.d. Jun 2026
NOI, trailing 12 bulan$1,465,472Jul 2025 – Jun 2026
NOI 2026 YTD$741,782hingga Jun 2026
Anggaran NOI, bulan yang sama$752,322Jan–Jun 2026
Anggaran NOI 2026$1,504,644anggaran sepanjang tahun
NOI 2025 sepanjang tahun$1,443,534
NOI bulanan — aktual vs anggaran, 24 bulan terakhir
Aktual Anggaran ·
2026 laporan operasional — aktual YTD vs anggaran YTD (s.d. Jun 2026)
| Kategori | Aktual YTD | Anggaran YTD | Selisih | % |
|---|---|---|---|---|
| Pendapatan | ||||
| Base rent | $863,695 | $874,830 | $-11,135 | -1.3% |
| CAM / expense recoveries | $310,559 | $309,744 | $815 | 0.3% |
| Percentage rent | $20,352 | $22,776 | $-2,424 | -10.6% |
| Other income | $15,034 | $15,186 | $-152 | -1.0% |
| Vacancy loss | $74,883 | $75,714 | $-831 | -1.1% |
| Bad debt | $7,465 | $7,590 | $-125 | -1.6% |
| Effective gross income | $1,127,292 | $1,139,232 | $-11,940 | |
| Beban operasional | ||||
| Property taxes | $118,450 | $117,978 | $472 | 0.4% |
| Insurance | $31,330 | $31,494 | $-164 | -0.5% |
| Utilities | $48,638 | $49,974 | $-1,336 | -2.7% |
| Repairs & maintenance | $39,016 | $38,994 | $22 | 0.1% |
| Janitorial | $13,080 | $12,996 | $84 | 0.6% |
| Landscaping / grounds | $26,964 | $26,994 | $-30 | -0.1% |
| Security | $13,456 | $13,500 | $-44 | -0.3% |
| Management fees | $44,800 | $44,994 | $-194 | -0.4% |
| Payroll | $27,239 | $27,492 | $-253 | -0.9% |
| Professional fees | $9,381 | $9,498 | $-117 | -1.2% |
| General & administrative | $13,156 | $12,996 | $160 | 1.2% |
| Total beban operasional | $385,510 | $386,910 | $-1,400 | |
| Pendapatan operasi bersih | $741,782 | $752,322 | $-10,540 | |
Angka aktual adalah entri pembukuan bulanan yang tersimpan untuk properti ini; kolom anggaran menjumlahkan anggaran yang telah ditetapkan selama bulan-bulan yang sama dengan aktual, sehingga selisih dibandingkan secara setara. Anggaran tahun penuh ditampilkan di tile ringkasan di atas. Kekosongan dan piutang tak tertagih ditampilkan sebagai pengurang pendapatan.