{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["2025"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"comments":1,"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":"2025","index":0,"n_rows":38,"n_cols":6,"rows_kept":38,"cut":false,"hidden":false,"merged":[[36,1,36,4],[0,0,0,5],[1,0,1,5],[2,0,2,5],[3,0,3,5],[5,1,5,4],[31,0,31,5],[12,0,12,5],[6,0,6,5],[23,0,23,5]]}
["Additional Rent - CAM Expenses"]
["2025 Estimate"]
["Crystal Ridge Terrace, Unit 105"]
["Tenant: TBD"]
[]
["Budget prepared by:","Cormeau Management & Realty Ltd."]
["A final statement will be provided within 90 days after Period End, in which case the Tenant may be reimbursed by the Landlord for a surplus, or required to compensate the Landlord for shortfalls."]
["Prepared on:","July 03, 2025"]
["Period Start:","TBD"]
["Period End:","TBD"]
["Number of Months in Period:","12"]
[]
["OVERVIEW"]
["Square Feet MAIN:","1097"]
["Square Feet BSMT:","1040"]
["Base Rent (PSF) MAIN",16]
["Base Rent (PSF) BSMT",10]
["Average (PSF)",{"$f":"(B14*B16+B15*B17)/(B14+B15)","v":13.080018717828732}]
["Monthly rent",{"$f":"(B14*B16+B15*B17)/12","v":2329.3333333333335}]
["Monthly CAM",{"$f":"B29/12","v":1260}]
["GST",{"$f":"(B19+B20)*0.05","v":179.4666666666667}]
["Monthly Total",{"$f":"B19+B20+B21","v":3768.8}]
[]
["COMMON AREA EXPENSES (CAM)"]
["CAM","Annual CAM Total (Budget)",null,null,null,"Tenant share (Actual)"]
["Condo Fees: (Includes Property Management, Heat, Water, Snow removal, waste removal)",10914.24,null,null,null,0]
["Property Insurance",1629.77,null,null,null,{"$f":"D27*C27","v":0}]
["Property Taxes",2575.9899999999998,null,null,null,0]
["Total",{"$f":"SUM(B26:B28)","v":15120},null,null,null,{"$f":"SUM(F26:F28)","v":0}]
["CAM PSF",{"$f":"B29/(B14+B15)","v":7.075339260645765},null,null,null,0]
[]
["YEAR RECONCILIATION"]
["Additional Rent paid",{"$f":"#REF!*12","v":{"$error":"#REF!"}}]
["Total CAM Expenses (GST INC)",{"$f":"C29","v":0}]
["Tenant Proportionate Share (GST INC)",{"$f":"F29","v":0}]
["Tenant owes:",{"$f":"B35-B33","v":{"$error":"#REF!"}}]
["Reconciled by:","Cormeau Management & Realty Ltd."]
["Reconciled on:","April 17, 2025"]