{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Lease Calculations  "],"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":"Lease Calculations  ","index":0,"n_rows":25,"n_cols":6,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["NNN LEASE - 10 YEAR"]
["Year #","Building SF","Annual Base Rent Per SF","Monthly Rent",null,"Annual Rent"]
["Year 1",5637,{"$f":"B14","v":16},{"$f":"(B3*C3)/12","v":7516},null,{"$f":"B3*C3","v":90192}]
["Year 2",{"$f":"B3","v":5637},{"$f":"C3*B15","v":16.399999999999999},7703.8999999999987,null,92446.799999999988]
["Year 3",{"$f":"B4","v":5637},{"$f":"C4*B15","v":16.809999999999999},7896.4974999999986,null,94757.969999999987]
["Year 4",5637,{"$f":"C5*B15","v":17.230249999999998},8093.9099374999996,null,97126.919249999992]
["Year 5",5637,{"$f":"C6*B15","v":17.661006249999996},8296.2576859374985,null,99555.092231249975]
["Year 6",5637,{"$f":"C7*B15","v":18.102531406249994},8503.6641280859349,null,102043.96953703123]
["Year 7",5637,{"$f":"C8*B15","v":18.555094691406243},8716.2557312880836,null,104595.068775457]
["Year 8",5637,{"$f":"C9*B15","v":19.018972058691396},8934.1621245702827,null,107209.9454948434]
["Year 9",5637,{"$f":"C10*B15","v":19.49444636015868},9157.5161776845398,null,109890.19413221447]
["Year 10",5637,{"$f":"C11*B15","v":19.981807519162643},9386.454082126651,null,112637.44898551982]
[null,null,null," "," ",{"$f":"SUM(F3:F12)","v":1010455.4084063158}]
["Total Rent $ per SF",16]
["Annual Rent Increase (3%)",1.0249999999999999]
[]
["NNN Terms:"]
["1. The tenant pays those operating expenses on top of the base rent. Operating expenses include line items related to utilities, building insurance, maintenance costs, and property taxes. "]
["2. Two Months Deposit"]
["3. Lease Guaranteed for the entire term of Lease"]
["4. Option to renew"]
[]
["DISCLAIMER: While the information is deemed reliable, no warranty is expressed or implied. "]
["Any information important to you or another party should be independently confirmed "]
["within an applicable due diligence period. "]