{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Sheet 1 - RENT ROLL - 900_920 N"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Sheet 1 - RENT ROLL - 900_920 N","index":0,"n_rows":22,"n_cols":14,"rows_kept":22,"cut":false,"hidden":false,"merged":[[0,0,0,12],[10,0,10,1]]}
["RENT ROLL - 900 NW 36 Street"]
["Unit #","Tenant","SF","Price/SF","Total Rent Including Cam","Base Rent/Month","Tax Cam","Insurance Cam","Security Cam","Lease Start","Lease Expiration","Landlord Paid Utilities","Increases","Lease Type"]
[910,"Laundry",800,{"$f":"(E3*12)/C3","v":31.866599090909091},{"$f":"(F3+G3+H3+I3)","v":2124.4399393939393},1400,{"$f":"((C3/$C$11)*$B$14)/12","v":211.05642424242421},{"$f":"((C3/$C$11)*$B$15)/12","v":176.17139393939394},{"$f":"((C3/$C$11)*$B$20)/12","v":337.21212121212119},"2019-06-14","2028-07-31","Lessee pays own trash collection","Annual %7.7 increases","NNN"]
[918,"Grocery Store",4700,20.05331398452611,7854.2146439393937,3598.13,{"$f":"((C4/$C$11)*$B$14)/12","v":1239.9564924242422},{"$f":"((C4/$C$11)*$B$15)/12","v":1035.0069393939393},{"$f":"((C4/$C$11)*$B$20)/12","v":1981.121212121212},"2015-12-14","4/29/32","Includes trash","Annual increase to reflect proportionate share of RE tax and Insurance plus cost of living increases as per C.P.I.","NNN"]
[920,"Barber",700,40.866599090909084,2383.8849469696966,1750,{"$f":"((C5/$C$11)*$B$14)/12","v":184.67437121212117},{"$f":"((C5/$C$11)*$B$15)/12","v":154.14996969696969},{"$f":"((C5/$C$11)*$B$20)/12","v":295.06060606060606},"2024-02-02","1/31/2029","Includes trash","Annual Increases","Modified Gross"]
[922,"Smoke Shop",700,45.609085714285712,2660.53,2660.53,null,null,null,"2025-01-20","1/20/26","NONE",null,"NNN"]
[924,"1331 Records",700,36,2100,2100,null,null,null,"2025-01-01","1/1/2026","NONE",null,"NNN"]
[926,"Pawn Shop",2200,36.81818181818182,6750,6750,null,null,null,"2015-07-24","7/31/2025 *Currently in 5 year option","Includes Trash","Annual market rate increase. If unable to agree, increase based on proportionate share of RE tax and insurance plus 1.5%","Gross"]
["Storage Unit","Sirak Studios",550,10.909090909090908,500,500,null,null,null,"2025-02-15","2/15/2028","None","$100 per year","Gross"]
["950 (comes with grease traps)","Cafeteria",650,46.412307692307692,2514,2514,null,null,null,2015,"10/30/2028","Includes Water + Trash",null,"Gross"]
["Totals:",null,{"$f":"SUM(C3:C10)","v":11000},null,{"$f":"SUM(E3:E10)*12","v":322644.83436363633},{"$f":"SUM(F3:F10)","v":21272.66}]
["GROSS INCOME",{"$f":"E11","v":322644.83436363633}]
["Expenses"]
["Current Taxes",34824.31]
["Insurance",29068.28,{"$nulls":7},","]
["Maintenance",{"$f":"1653+4800","v":6453}]
["Trash",8460]
["Electric",3000]
["Water (Cafeteria)",2628]
["Security",{"$f":"2140*26","v":55640}]
["Total:",{"$f":"SUM(B14:B19)","v":84433.59}]
["NOI",{"$f":"B12-B21","v":238211.24436363633}]