{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["Ternion Full Rent Schedule","Sheet1"],"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":"Ternion Full Rent Schedule","index":0,"n_rows":110,"n_cols":13,"rows_kept":110,"cut":false,"hidden":false,"merged":[[19,14,19,20],[81,0,81,10],[3,0,3,10],[36,0,36,10],[51,0,51,10],[65,0,65,10],[19,0,19,10],[95,0,97,0],[109,1,109,2],[109,3,109,4],[109,5,109,6],[96,1,96,2],[96,3,96,4],[96,5,96,6],[95,1,95,8]]}
["Active"]
["Completed"]
[]
["8499 Suite 100 - Sawgrass/TCI Building One - 2,200SF "]
[{"$nulls":7},"Estimated",0,"Total"]
["Period","Months","SF","Base Rent","Est. CAM","% Increase","Mo. Base Rent","Monthly CAM","Mo. Sales Tax","Monthly Due","Total Annual","Total Base Rent/Yr.","Rent Commencement"]
["Permits/Construction",10,2200,0,0,0,0,0,0,0,0,0]
["1/1/2025 - 12/31/25",12,2200,33,9.5,0.03,{"$f":"(D8*C8)/12","v":6050},{"$f":"(E8*C8)/12","v":1741.6666666666667},0,{"$f":"G8+H8+I8","v":7791.666666666667},{"$f":"J8*12","v":93500},{"$f":"G8*12","v":72600},"2025-01-01"]
["1/1/2026 - 12/31/26",12,2200,{"$f":"D8*1.03","v":33.99},{"$f":"E8*1.03","v":9.7850000000000001},0.03,{"$f":"(D9*C9)/12","v":6231.5},{"$f":"(E9*C9)/12","v":1793.9166666666667},0,8025.416666666667,{"$f":"J9*12","v":96305},74778]
["1/1/2027 - 12/31/27",12,2200,{"$f":"D9*1.03","v":35.009700000000002},10.07855,0.03,6418.4450000000006,1847.7341666666669,0,8266.1791666666668,99194.15,77021.340000000011]
["1/1/2028 - 12/31/28",12,2200,36.059991000000004,10.3809065,0.03,6610.9983500000008,1903.1661916666665,0,8514.164541666667,102169.97450000001,79331.980200000005]
["1/1/2029 - 12/31/29",12,2200,37.141790730000004,10.692333695,0.03,6809.3283005000012,1960.2611774166669,0,8769.5894779166683,105235.07373500001,81711.939606000014]
["1/1/2030 - 12/31/30",12,2200,38.256044451900003,{"$f":"E12*1.03","v":11.01310370585},0.03,7013.6081495150002,2019.0690127391665,0,9032.6771622541673,108392.12594705001,84163.297794180005]
["1/1/2031 - 12/31/31",12,2200,39.403725785457006,11.3434968170255,0.03,7224.0163940004504,2079.6410831213416,0,9303.6574771217929,111643.88972546151,86688.196728005409]
["1/1/2032 - 12/31/32",12,2200,40.585837559020717,{"$f":"E14*1.03","v":11.683801721536264},0.03,7440.7368858204645,2142.0303156149816,0,9582.7672014354466,114993.20641722536,89288.842629845574]
["1/1/2033 - 12/31/33",12,2200,41.803412685791344,{"$f":"E15*1.03","v":12.034315773182353},0.03,7663.9589923950798,2206.2912250834315,0,9870.2502174785113,118443.00260974214,91967.507908740954]
["1/1/2034 - 12/31/34",12,2200,43.057515066365085,{"$f":"E16*1.03","v":12.395345246377824},0.03,7893.8777621669324,2272.4799618359343,0,10166.357724002866,121996.29268803439,94726.533146003188]
[{"$nulls":11},{"$f":"SUM(L7:L17)","v":832277.6380127751}]
[]
["8499 Suite 200 - AlignLifeChiropractic"]
[{"$nulls":7},"Estimated",0,"Total"]
["Period","Months","SF","Base Rent","Est. CAM","% Increase","Mo. Base Rent","Monthly CAM","Mo. Sales Tax","Monthly Due","Total Annual","Total Base Rent/Yr."]
["Permits/Construction",18,1702,0,0,0,0,0,0,0,0,0]
["4/1/2026 - 3/31/27",12,1702,32.5,10,0,{"$f":"(D24*C24)/12","v":4609.583333333333},{"$f":"(E24*C24)/12","v":1418.3333333333333},0,{"$f":"G24+H24+I24","v":6027.9166666666661},{"$f":"J24*12","v":72335},{"$f":"G24*12","v":55315},"2026-04-01"]
["4/1/2027 - 3/31/28",12,1702,{"$f":"D24*1.03","v":33.475000000000001},{"$f":"E24*1.03","v":10.3},0.03,{"$f":"(D25*C25)/12","v":4747.8708333333334},{"$f":"(E25*C25)/12","v":1460.8833333333334},0,6208.7541666666666,{"$f":"J25*12","v":74505.05},56974.45]
["4/1/2028 - 3/31/29",12,1702,{"$f":"D25*1.03","v":34.47925},10.609000000000002,0.03,4890.3069583333336,1504.7098333333336,0,6395.0167916666669,76740.201499999996,58683.683499999999]
["4/1/2029 - 3/31/30",12,1702,35.513627499999998,10.927270000000002,0.03,5037.0161670833331,1549.8511283333337,0,6586.8672954166668,79042.407544999995,60444.194004999998]
["4/1/2030 - 3/31/31",12,1702,36.579036324999997,11.255088100000002,0.03,5188.1266520958334,1596.3466621833334,0,6784.4733142791665,81413.679771349998,62257.519825149997]
["4/1/2031 - 3/31/32",12,1702,37.676407414749995,11.592740743000002,0.03,5343.7704516587082,1644.2370620488336,0,6988.0075137075419,83856.09016449051,64125.245419904502]
["4/1/2032 - 3/31/33",12,1702,38.806699637192494,11.940522965290002,0.03,5504.0835652084688,1693.5641739102987,0,7197.6477391187673,86371.772869425215,66049.00278250163]
["4/1/2033 - 3/31/34",12,1702,39.970900626308271,12.298738654248703,0.03,5669.206072164724,1744.3710991276077,0,7413.5771712923315,88962.926055507982,68030.472865976684]
["4/1/2034 - 3/31/35",12,1702,41.17002764509752,12.667700813876165,0.03,5839.2822543296643,1796.7022321014358,0,7635.9844864310999,91631.813837173191,70071.387051955971]
["4/1/2035 - 3/31/36",12,1702,42.405128474450443,13.047731838292449,0.03,6014.4607219595537,1850.603299064479,0,7865.0640210240326,94380.768252288399,72173.528663514648]
[{"$nulls":10},{"$f":"SUM(K23:K33)","v":829239.70999523532},{"$f":"SUM(L23:L33)","v":634124.48411400337}]
[]
[]
["8487 Suite 100 -1,749SF - Tomalty Dentistry"]
[{"$nulls":7},"Estimated",0,"Total"]
["Period","Months","SF","Base Rent","Est. CAM","% Increase","Mo. Base Rent","Monthly CAM","Mo. Sales Tax","Monthly Due","Total Annual","Total Base Rent/Yr."]
["6/1/2024 - 5/31/25",12,1749,30,9,"fixed",{"$f":"(D40*C40)/12","v":4372.5},{"$f":"(E40*C40)/12","v":1311.75},0,{"$f":"G40+H40+I40","v":5684.25},{"$f":"J40*12","v":68211},{"$f":"G40*12","v":52470},"2024-06-01"]
["6/1/2025 - 5/31/26",12,1749,30,{"$f":"E40*1.03","v":9.27},"fixed",{"$f":"(D41*C41)/12","v":4372.5},{"$f":"(E41*C41)/12","v":1351.1025},0,5723.6025,{"$f":"J41*12","v":68683.23},52470]
["6/1/2026 - 5/31/27",12,1749,32,9.5480999999999998,"fixed",4664,1391.635575,0,6055.6355750000002,72667.626900000003,55968]
["6/1/2027 - 5/31/28",12,1749,32,9.834543,"fixed",4664,1433.3846422500001,0,6097.3846422500001,73168.615707000004,55968]
["6/1/2028 - 5/31/29",12,1749,32,10.129579290000001,"fixed",4664,1476.3861815175003,0,6140.3861815175005,73684.634178210006,55968]
["6/1/2029 - 5/31/30",12,1749,37,10.433466668700001,"fixed",5392.75,1520.6777669630253,0,6913.4277669630255,82961.13320355631,64713]
["6/1/2030 - 5/31/31",12,1749,37,10.746470668761001,"fixed",5392.75,1566.2980999719159,0,6959.0480999719157,83508.577199662992,64713]
["6/1/2031 - 5/31/32",12,1749,37,11.068864788823831,"fixed",5392.75,1613.2870429710731,0,7006.0370429710729,84072.444515652867,64713]
["6/1/2032 - 5/31/33",12,1749,37,11.400930732488545,"fixed",5392.75,1661.6856542602054,0,7054.4356542602054,84653.227851122472,64713]
["6/1/2033 - 5/31/34",12,1749,37,11.742958654463202,"fixed",5392.75,1711.5362238880116,0,7104.2862238880116,85251.434686656139,64713]
[{"$nulls":11},{"$f":"SUM(L40:L49)","v":596409}]
[]
["8487 Suite 200 - 1,749SF (Young Orthodontics)"]
[{"$nulls":7},"Estimated",0,"Total"]
["Period","Months","SF","Base Rent","Est. CAM","% Increase","Mo. Base Rent","Monthly CAM","Mo. Sales Tax","Monthly Due","Total Annual","Total Base Rent/Yr."]
["7/1/2024 - 6/30/25",12,1749,30,10,"Fixed",{"$f":"(D55*C55)/12","v":4372.5},{"$f":"(E55*C55)/12","v":1457.5},0,{"$f":"G55+H55+I55","v":5830},{"$f":"J55*12","v":69960},{"$f":"G55*12","v":52470},"2024-07-01"]
["7/1/2025 - 6/30/26",12,1749,30,{"$f":"E55*1.03","v":10.3},"Fixed",{"$f":"(D56*C56)/12","v":4372.5},{"$f":"(E56*C56)/12","v":1501.2250000000001},0,5873.7250000000004,{"$f":"J56*12","v":70484.700000000012},52470]
["7/1/2026 - 6/30/27",12,1749,32,10.609000000000002,"Fixed",4664,1546.2617500000003,0,6210.2617500000006,74523.141000000003,55968]
["7/1/2027 - 6/30/28",12,1749,32,10.927270000000002,"Fixed",4664,1592.6496025000004,0,6256.6496025000006,75079.795230000003,55968]
["7/1/2028 - 6/30/29",12,1749,32,11.255088100000002,"Fixed",4664,1640.4290905750004,0,6304.4290905750004,75653.149086899997,55968]
["7/1/2029 - 6/30/30",12,1749,37,11.592740743000002,"Fixed",5392.75,1689.6419632922505,0,7082.3919632922507,84988.703559507005,64713]
["7/1/2030 - 6/30/31",12,1749,37,11.940522965290002,"Fixed",5392.75,1740.331222191018,0,7133.0812221910182,85596.974666292226,64713]
["7/1/2031 - 6/30/32",12,1749,37,12.298738654248703,"Fixed",5392.75,1792.5411588567486,0,7185.2911588567486,86223.493906280986,64713]
["7/1/2032 - 6/30/33",12,1749,37,12.667700813876165,"Fixed",5392.75,1846.3173936224509,0,7239.0673936224512,86868.80872346941,64713]
["7/1/2033 - 6/30/34",12,1749,37,13.047731838292449,"Fixed",5392.75,1901.7069154311246,0,7294.4569154311248,87533.482985173498,64713]
[{"$nulls":11},{"$f":"SUM(L55:L64)","v":596409}]
["8475 Suite 100 - 1,200 (Worth Kitchen & Bath)"]
[{"$nulls":7},"Estimated",0,"Total"]
["Period","Months","SF","Base Rent","Est. CAM","% Increase","Mo. Base Rent","Monthly CAM","Mo. Sales Tax","Monthly Due","Total Annual","Total Base Rent/Yr."]
["Rent Abatement",10,1200,0,0,0,0,0,0,0,0,0]
["10/1/2025 - 9/30/2026",12,1200,33,10,0.03,{"$f":"(D70*C70)/12","v":3300},{"$f":"(E70*C70)/12","v":1000},0,{"$f":"G70+H70+I70","v":4300},{"$f":"J70*12","v":51600},{"$f":"G70*12","v":39600},"2025-10-01"]
["10/1/2026 - 9/30/2027",12,1200,{"$f":"D70*1.03","v":33.99},{"$f":"E70*1.03","v":10.3},0.03,{"$f":"(D71*C71)/12","v":3399},{"$f":"(E71*C71)/12","v":1030},0,4429,{"$f":"J71*12","v":53148},40788]
["10/1/2027 - 9/30/2028",12,1200,{"$f":"D71*1.03","v":35.009700000000002},{"$f":"E71*1.03","v":10.609000000000002},0.03,3500.97,1060.9000000000003,0,4561.87,54742.44,42011.64]
["10/1/2028 - 9/30/2029",12,1200,36.059991000000004,10.927270000000002,0.03,3605.9991000000005,1092.7270000000001,0,4698.7261000000008,56384.713200000013,43271.989200000004]
["10/1/2029 - 9/30/2030",12,1200,37.141790730000004,11.255088100000002,0.03,3714.1790730000007,1125.50881,0,4839.6878830000005,58076.254596000006,44570.148876000007]
["10/1/2030 - 9/30/2031",12,1200,38.256044451900003,11.592740743000002,0.03,3825.6044451900002,1159.2740743000002,0,4984.8785194900001,59818.542233879998,45907.253342280004]
["10/1/2031 - 9/30/2032",12,1200,39.403725785457006,11.940522965290002,0.03,3940.3725785457004,1194.0522965290002,0,5134.424875074701,61613.098500896413,47284.470942548403]
["10/1/2032 - 9/30/2033",12,1200,40.585837559020717,12.298738654248703,0.03,4058.5837559020715,1229.8738654248702,0,5288.457621326942,63461.4914559233,48703.00507082486]
["10/1/2033 - 9/30/2034",12,1200,41.803412685791344,12.667700813876165,0.03,4180.3412685791345,1266.7700813876165,0,5447.1113499667508,65365.336199601006,50164.095222949618]
["10/1/2034 - 9/30/2035",12,1200,43.057515066365085,13.047731838292449,0.03,4305.7515066365086,1304.773183829245,0,5610.5246904657533,67326.296285589036,51669.018079638103]
[{"$nulls":11},{"$f":"SUM(L70:L79)","v":453969.62073424098}]
[]
["8475 Suite 200 - 2,298 - Choice Vision Eye Care"]
[{"$nulls":7},"Estimated",0,"Total"]
["Period","Months","SF","Base Rent","Est. CAM","% Increase","Mo. Base Rent","Monthly CAM","Mo. Sales Tax","Monthly Due","Total Annual","Total Base Rent/Yr."]
["11/1/2025 - 10/30/2026",12,2298,36,11,0,{"$f":"(D85*C85)/12","v":6894},{"$f":"(E85*C85)/12","v":2106.5},0,{"$f":"G85+H85","v":9000.5},{"$f":"J85*12","v":108006},{"$f":"G85*12","v":82728}]
["11/1/2026 - 10/30/2027",12,2298,36,11,0,6894,2106.5,0,9000.5,108006,82728]
["11/1/2027 - 10/30/2028",12,2298,42,{"$f":"E86*1.035","v":11.385},0,8043,2180.2275,0,10223.227500000001,122678.73000000001,96516]
["11/1/2028 - 10/30/2029",12,2298,{"$f":"D87*1.035","v":43.47},{"$f":"E87*1.03","v":11.72655},3.5000000000000003E-2,8324.5049999999992,2245.634325,0,10570.139325,126841.6719,99894.06]
["11/1/2029 - 10/30/2030",12,2298,{"$f":"D88*1.035","v":44.991449999999993},12.0783465,3.5000000000000003E-2,8615.8626749999985,2313.0033547500002,0,10928.866029749999,131146.39235699998,103390.35209999999]
["11/1/2030 - 10/30/2031",12,2298,46.566150749999991,12.440696895,3.5000000000000003E-2,8917.4178686249979,2382.3934553925001,0,11299.811324017497,135597.73588820995,107009.01442349998]
["11/1/2031 - 10/30/2032",12,2298,48.195966026249984,12.813917801850002,3.5000000000000003E-2,9229.5274940268719,2453.8652590542752,0,11683.392753081147,140200.71303697376,110754.32992832246]
["11/1/2032 - 10/30/2033",12,2298,49.882824837168727,13.198335335905503,3.5000000000000003E-2,9552.5609563178114,2527.4812168259036,0,12080.042173143715,144960.50607772457,114630.73147581374]
["11/1/2033 - 10/30/2034",12,2298,51.628723706469628,13.594285395982668,3.5000000000000003E-2,9886.9005897889347,2603.3056533306813,0,12490.206243119615,149882.47491743538,118642.80707746721]
["11/1/2034 - 10/30/2035",12,2298,53.435729036196058,14.002113957862148,3.5000000000000003E-2,10232.942110431546,2681.4048229306013,0,12914.346933362147,154972.16320034576,122795.30532517855]
[{"$nulls":11},{"$f":"SUM(L85:L94)","v":1039088.6003302819}]
["CALENDAR YEAR","NET RENT ANNUAL by Calendar Year Actual"]
[null,8475,null,8487,null,8499]
[null,"Worth K&B","Choice Vision","Tomalty","Young","Sawgrass","AlignLife","TOTALS","Monthly","net/mo.","net/yr."]
[2026,{"$f":"(9*3300)+(3*3399)","v":39897},{"$f":"(10*6894)+(2*6894)","v":82728},{"$f":"(5*G41)+(7*G42)","v":54510.5},{"$f":"(6*G56)+(6*G57)","v":54219},{"$f":"12*G9","v":74778},{"$f":"(8*G24)","v":36876.666666666664},{"$f":"SUM(B99:G99)","v":343009.16666666669},{"$f":"H99/12","v":28584.097222222223},{"$f":"I99-13542","v":15042.097222222223},{"$f":"J99*12","v":180505.16666666669}]
[2027,{"$f":"(9*G71)+(3*G72)","v":41093.910000000003},{"$f":"(10*G86)+(2*G87)","v":85026},55968,55968,{"$f":"(12*G10)","v":77021.340000000011},{"$f":"(3*G24)+(9*G25)","v":56559.587500000001},{"$f":"SUM(B100:G100)","v":371636.83750000002},{"$f":"H100/12","v":30969.736458333336},{"$f":"I100-13542","v":17427.736458333336},{"$f":"J100*12","v":209132.83750000002}]
[2028,42326.727299999999,{"$f":"(10*G87)+(2*G88)","v":97079.01},55968,55968,{"$f":"12*G11","v":79331.980200000005},58256.375125000006,388930.09262499999,32410.841052083331,{"$f":"I101-13542","v":18868.841052083331},226426.09262499999]
[2029,43596.529119000006,{"$f":"(10*G88)+(2*G89)","v":100476.77534999998},61069.25,60340.5,{"$f":"12*G12","v":81711.939606000014},60004.066378749994,407199.06045374996,33933.255037812494]
[2030,44904.424992570013,103993.46248724998,64713,64713,{"$f":"(12*G13)","v":84163.297794180005},61804.188370112497,424291.37364411249,35357.614470342705]
[2031,46251.557742347097,107633.23367430372,64713,64713,{"$f":"12*G14","v":86688.196728005409},63658.314021215876,433657.30216587213,36138.108513822677]
[2032,47639.104474617518,111400.39685290435,64713,64713,{"$f":"12*G15","v":89288.842629845574},65568.06344185234,443322.40739921981,36943.533949934987]
[2033,49068.277608856049,115299.41074275599,64713,64713,{"$f":"(12*G16)","v":91967.507908740954},67535.105345107921,453296.30160546093,37774.691800455075]
[2034,50540.325937121735,119334.89011875245,{"$f":"D106*1.03","v":66654.39},{"$f":"E106*1.03","v":66654.39},{"$f":"12*G17","v":94726.533146003188},69561.15850546115,467471.6877073386,38955.973975611552]
[2035,{"$f":"B107*1.03","v":52056.53571523539},{"$f":"C107*1.03","v":122914.93682231502},{"$f":"D107*1.03","v":68654.021699999998},{"$f":"E107*1.03","v":68654.021699999998},{"$f":"F107*1.03","v":97568.329140383285},71647.993260624979,481495.83833855868,40124.653194879887]
["TOTALS",{"$f":"SUM(B99:B108)","v":457374.3928897478},1045886.1160482815,621676.16170000006,620655.91170000006,857245.96715315839,611471.51861479133,4214310.0681059789]
["By Building",{"$f":"B109+C109","v":1503260.5089380294},null,{"$f":"D109+E109","v":1242332.0734000001},null,{"$f":"F109+G109","v":1468717.4857679498}]

{"sheet":"Sheet1","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}