{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["rent roll 10-25"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"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":"rent roll 10-25","index":0,"n_rows":61,"n_cols":20,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"AS OF 10/2025"]
[null,"Buckingham"]
[null,"2006-2024 Buckingham Rd, Garland TX 75042"]
[]
[null,null,"Suite","Name","SF","% of SF","Rent per SF","Monthly Base Rent","Taxes","Ins","Cam","3N for 2024","Monthly Gross ","Lease Start","Payment start","Lease End","Renewal Option","Security Deposit","Rate Change","Rate Change 2"]
[null,null,"2006-2008","Washateria",4197,33.020000000000003,16.86,5899,953,355,793,2292.2136191974823,{"$f":"SUM(H9,L9)","v":8191.2136191974823},"2022-12-01","2023-04-01","2032-11-30","2x10 yr options ","n/a"]
[null,null,"2006-A","D Tax Office",728,5.73,null,1800,{"$nulls":4},1600,"2024-01-01","2024-03-01","02/31/2026","1-3 yr option"]
[null,null,2012,"Juicy Fruteria",675,5.31,24,1350,153.30000000000001,57.14,127.49,368.65479937057432,{"$f":"SUM(H11,L11)","v":1718.6547993705744},"2022-11-01","2023-05-01","2027-10-31",null,3150,"11/1/25-$1,350.50"]
[null,null,"2014-2016","C-Store ",2000,15.74,19,3166.7,454.42,169.4,377.91,1092.3105166535536,4259.0105166535532,"2022-12-01","2022-12-01","2027-11-30","5 yr option",3499.99,"12/1/24-$3,166.70"]
[null,null,"2018-2020","Holy Khao Thai Food ",2000,15.74,15,2832.01,454.42,169.4,377.91,1092.3105166535536,3924.3205166535536,"2023-02-01","2023-02-01","2028-01-31","5yr","n/a","2/1/25-$2,666","2/1/27-$3,000"]
[null,null,2022,"Tortilleria",1000,7.86,21.5,1791.66,226.92,84.59,188.71,546.15525832677679,2337.815258326777,"2022-10-07","2023-04-07","2027-09-30","1 - 5yrs at market",4200,"10/7/2025-$1,791.66"]
[null,null,"2024A","Barber Shop",1055,8.3000000000000007,20,1758.33,240,89,199,576.19379753474959,{"$f":"SUM(H15,L15)","v":2334.5237975347495},"2023-03-01","2023-04-01","2028-02-28","5yr",2286,"3/1/27-$1,934.16"]
[null,null,"2024B","Austin Driving School",1055,8.3000000000000007,18,1582.5,239.62,89.32,199.28,576.19379753474959,{"$f":"SUM(H16,L16)","v":2158.6937975347496},"2023-02-01","2023-02-01","2026-01-31",null,2100]
[]
[null,null,null,"Total Leaseable SF",12710]
[null,null,null,"Total Vacant",0,{"$nulls":12},{"$f":"SUM(R11:R16)","v":15235.99}]
[null,null,null,"Total leased SF ",12710,null,null,{"$f":"SUM(H9:H16)","v":20180.200000000004},{"$f":"SUM(I9:I16)","v":2721.68},{"$f":"SUM(J9:J16)","v":1013.8499999999999},{"$f":"SUM(K9:K16)","v":2263.3000000000006},{"$f":"SUM(L9:L19)","v":6544.0323052714393},{"$f":"SUM(M9:M16)","v":26524.232305271442}]
[]
[null,null,null,"Annual",null,null,null,{"$f":"H20*12","v":242162.40000000005},{"$f":"I20*12","v":32660.159999999996},12166.199999999999,27159.600000000006,{"$f":"L20*12","v":78528.387663257279},{"$f":"M20*12","v":318290.78766325733}]
[]
[]
[null,null,null,"Property Tax",34644.99,null,"for 2024",null,null,"Property Tax",33196,null,"for 2024"]
[null,null,null,"Insurance",12915,{"$nulls":4},"Insurance",16933]
[null,null,null,"CAM",28812,{"$nulls":4},"CAM",24700]
[null,null,null,"Total 3N",{"$f":"SUM(E25:E27)","v":76371.989999999991},"$6.00 / sf/yr",null,null,null,"Total 3N",{"$f":"SUM(K25:K27)","v":74829},"$5.88 / sf/yr"]
[]
[]
[]
[null,null,null,"CAM  Detail ","Landscaping",3600,null,null,null,"CAM  Detail ","Landscaping",3000]
[{"$nulls":4},"Electricity ",1800,{"$nulls":4},"Electricity ",1200]
[{"$nulls":4},"Water Charges",{"$nulls":5},"Water Charges"]
[{"$nulls":4},"Repair & Maintenance",6000,{"$nulls":4},"Repair & Maintenance",1000]
[{"$nulls":4},"Sweeping Services",2400,{"$nulls":4},"Sweeping Services",1500]
[{"$nulls":4},"Waste Removal",3600,{"$nulls":4},"Waste Removal",6000]
[{"$nulls":4},"Mangement Fees",11412,{"$nulls":4},"Mangement Fees",12000]
[{"$nulls":4},"Total CAM",{"$f":"SUM(F32:F38)","v":28812},{"$nulls":4},"Total CAM",{"$f":"SUM(L32:L38)","v":24700}]
[]
[]
[]
[]
[]
[null,null,"Rate Changes"]
[]
[{"$nulls":4},"Effective Date","Monthly Base","Base rent/sf/yr"]
[null,null,2006]
[null,null,"2006 A ","Tax Office ","2025-03-01",1800]
[null,null,2012,"Fruiteria","2025-11-01",1350.5,24]
[]
[null,null,"2014-2016","ABC C-Store ","2024-12-01",3166.7,19]
[]
[null,null,"2018-2020","SBT Lao Thai","2025-02-01",2832.01,16,"Sign Financing added",166.35]
[{"$nulls":4},"2027-02-01",3000,18]
[]
[null,null,2022,"Tortila ","2025-10-07",1791.66,21.5]
[]
[null,null,"2024A","Barber Shop","2027-03-01",1934.16,22]
[]
[null,null,"2024B","Austin Driving School"]