{"text_format":"2","workbook":"xlsx","n_sheets":3,"sheets":["2024","2025","2026"],"not_rendered":{"charts":0,"images":1,"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":"2024","index":0,"n_rows":24,"n_cols":6,"rows_kept":24,"cut":false,"hidden":false,"merged":[[0,0,0,4],[1,0,1,5],[2,0,2,4],[11,0,11,4],[12,1,14,2]]}
[{"$nulls":5},"Cost Per Sq Ft"]
["25150 Canal Rd. Back Storage Units"]
["Tenants"]
[null,"$/sf YTD","SF","Monthly",2024,"2024 Monthly "]
["Storage Unit Rents",{"$f":"E5/C5","v":8.5541666666666671},12000,8600,102650,1854]
["Parking Space Rents",null,0,725,7250,1200]
["Shipping Container & Covered Space",null,0,1850,18500,1250.0899999999999]
[null,null,0,null,null,2521]
[null,null,0,null,null,2433.33]
[{"$nulls":5},500]
["Total SF",{"$f":"E11/C11","v":10.7},12000,{"$f":"SUM(D5:D10)","v":11175},{"$f":"SUM(E5:E10)","v":128400}]
["Income:"]
["Gross Income Effective Gross",null,null,null,{"$f":"E11","v":128400},{"$f":"SUM(F5:F10)*12","v":117101.04000000001}]
["Income Total Expenses",null,null,null,{"$f":"E23","v":14639.08},{"$f":"$E23","v":14639.08}]
["Net Operating Income",null,null,null,{"$f":"E13-E14","v":113760.92},{"$f":"F13-F14","v":102461.96}]
["Expenses:","Per Square Foot","SF","Monthly",2024]
["Taxes",{"$f":"E17/C17","v":0.61783999999999994},12000,{"$f":"E17/12","v":617.84},7414.08,6155.82]
["Insurance",{"$f":"E18/12000","v":0.3},12000,{"$f":"E18/12","v":300},3600,3400]
["Water",{"$f":"E19/12000","v":0.04},12000,40,480,2400]
["…Power",0.26208333333333333,12000,262.08333333333331,3145,1560]
["Expenses:",{"$f":"SUM(B17:B20)","v":1.2199233333333335},null,{"$f":"SUM(D17:D20)","v":1219.9233333333334},{"$f":"SUM(E17:E20)","v":14639.08},{"$f":"SUM(F17:F20)","v":13515.82}]
["Reimbursable Expenses:",0,null,0,{"$f":"C22*12","v":0}]
["Total Expenses:",{"$f":"SUM(B21:B22)","v":1.2199233333333335},null,{"$f":"SUM(D21:D22)","v":1219.9233333333334},{"$f":"E21","v":14639.08},{"$f":"F21","v":13515.82}]
["Total Profit:",null,null,null,{"$f":"E11-E23","v":113760.92},{"$f":"F15","v":102461.96}]

{"sheet":"2025","index":1,"n_rows":24,"n_cols":6,"rows_kept":24,"cut":false,"hidden":false,"merged":[[0,0,0,4],[1,0,1,5],[2,0,2,4],[11,0,11,4],[12,1,14,2]]}
[{"$nulls":5},"Cost Per Sq Ft"]
["25150 Canal Rd. Back Storage Units"]
["Tenants"]
[null,"$/sf YTD","SF","Monthly",2025,"2024 Monthly "]
["Storage Unit Rents",{"$f":"E5/C5*1.2","v":10.799999999999999},12000,8600,108000,1854]
["Parking Space Rents",null,0,725,10285,1200]
["Shipping Container & Covered Space",null,0,1850,19200,1250.0899999999999]
[null,null,0,null,null,2521]
[null,null,0,null,null,2433.33]
[{"$nulls":5},500]
["Total SF",{"$f":"E11/C11*1.2","v":13.7485},12000,{"$f":"SUM(D5:D10)","v":11175},{"$f":"SUM(E5:E10)","v":137485}]
["Income:"]
["Gross Income Effective Gross",null,null,null,{"$f":"E11","v":137485},{"$f":"SUM(F5:F10)*12","v":117101.04000000001}]
["Income Total Expenses",null,null,null,{"$f":"E23","v":14437.2},{"$f":"$E23","v":14437.2}]
["Net Operating Income",null,null,null,{"$f":"E13-E14","v":123047.8},{"$f":"F13-F14","v":102663.84000000001}]
["Expenses:","Per Square Foot","SF","Monthly","2025 YTD"]
["Taxes",{"$f":"E17/C17","v":0.61750000000000005},12000,{"$f":"E17/12","v":617.5},7410,6155.82]
["Insurance",{"$f":"E18/12000","v":0.3},12000,{"$f":"E18/12","v":300},3600,3400]
["Water",{"$f":"E19/12000","v":0.04},12000,40,480,2400]
["…Power",0.24559999999999998,12000,245.6,2947.2,1560]
["Expenses:",{"$f":"SUM(B17:B20)","v":1.2031000000000001},null,{"$f":"SUM(D17:D20)","v":1203.0999999999999},{"$f":"SUM(E17:E20)","v":14437.2},{"$f":"SUM(F17:F20)","v":13515.82}]
["Reimbursable Expenses:",0,null,0,{"$f":"C22*12","v":0}]
["Total Expenses:",{"$f":"SUM(B21:B22)","v":1.2031000000000001},null,{"$f":"SUM(D21:D22)","v":1203.0999999999999},{"$f":"E21","v":14437.2},{"$f":"F21","v":13515.82}]
["Total Profit:",null,null,null,{"$f":"E11-E23","v":123047.8},{"$f":"F15","v":102663.84000000001}]

{"sheet":"2026","index":2,"n_rows":24,"n_cols":6,"rows_kept":24,"cut":false,"hidden":false,"merged":[[0,0,0,4],[1,0,1,5],[2,0,2,4],[11,0,11,4],[12,1,14,2]]}
[{"$nulls":5},"Cost Per Sq Ft"]
["25150 Canal Rd. Back Storage Units"]
["Tenants"]
[null,"$/sf YTD","SF","Monthly",2026,"2024 Monthly "]
["Storage Unit Rents",{"$f":"E5/C5*1.2","v":13.2},12000,{"$f":"E5/12","v":11000},132000,1854]
["Parking Space Rents",null,0,1035,12420,1200]
["Shipping Container & Covered Space",null,0,{"$f":"E7/12","v":2150},25800,1250.0899999999999]
[null,null,0,null,null,2521]
[null,null,0,null,null,2433.33]
[{"$nulls":5},500]
["Total SF",{"$f":"E11/C11*1.2","v":17.021999999999998},12000,{"$f":"SUM(D5:D10)","v":14185},{"$f":"SUM(E5:E10)","v":170220}]
["Income:"]
["Gross Income Effective Gross",null,null,null,{"$f":"E11","v":170220},{"$f":"SUM(F5:F10)*12","v":117101.04000000001}]
["Income Total Expenses",null,null,null,{"$f":"E23","v":14437.2},{"$f":"$E23","v":14437.2}]
["Net Operating Income",null,null,null,{"$f":"E13-E14","v":155782.79999999999},{"$f":"F13-F14","v":102663.84000000001}]
["Expenses:","Per Square Foot","SF","Monthly","2025 YTD"]
["Taxes",{"$f":"E17/C17","v":0.61750000000000005},12000,{"$f":"E17/12","v":617.5},7410,6155.82]
["Insurance",{"$f":"E18/12000","v":0.3},12000,{"$f":"E18/12","v":300},3600,3400]
["Water",{"$f":"E19/12000","v":0.04},12000,40,480,2400]
["…Power",0.24559999999999998,12000,245.6,2947.2,1560]
["Expenses:",{"$f":"SUM(B17:B20)","v":1.2031000000000001},null,{"$f":"SUM(D17:D20)","v":1203.0999999999999},{"$f":"SUM(E17:E20)","v":14437.2},{"$f":"SUM(F17:F20)","v":13515.82}]
["Reimbursable Expenses:",0,null,0,{"$f":"C22*12","v":0}]
["Total Expenses:",{"$f":"SUM(B21:B22)","v":1.2031000000000001},null,{"$f":"SUM(D21:D22)","v":1203.0999999999999},{"$f":"E21","v":14437.2},{"$f":"F21","v":13515.82}]
["Total Profit:",null,null,null,{"$f":"E11-E23","v":155782.79999999999},{"$f":"F15","v":102663.84000000001}]