{"text_format":"2","workbook":"xlsx","n_sheets":7,"sheets":["Projected Cash Flows","Annualized Revenue Operating","Assumptions","Unit Mix","Rate Survey","P&L","Rent Roll"],"not_rendered":{"charts":0,"images":2,"macros":0,"external_links":0,"defined_names":3,"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":"Projected Cash Flows","index":0,"n_rows":76,"n_cols":20,"rows_kept":76,"cut":false,"hidden":false,"merged":[[0,1,0,7],[2,1,2,7],[5,15,5,19]]}
[null,"INSTRUCTIONS: Do Not fill in any information. Leave this tab blank"]
[]
[null,"FIVE YEAR PROFORMA AND INTERNAL RATE OF RETURN"]
[]
[null,"Description",{"$f":"'Annualized Revenue Operating'!D5","v":"Jan - Aug 2025\nT-8 Annualized"},"Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,"Blended $/SF Rental Rates",{"$f":"(C8/(Assumptions!$C$6+Assumptions!$C$7+Assumptions!$C$8))/12","v":0.89747027800125145},{"$f":"(D8/(Assumptions!$C$6+Assumptions!$C$7+Assumptions!$C$8))/12","v":0.94234379190131401},{"$f":"(E8/(Assumptions!$C$6+Assumptions!$C$7+Assumptions!$C$8))/12","v":0.98946098149637984},{"$f":"(F8/(Assumptions!$C$6+Assumptions!$C$7+Assumptions!$C$8))/12","v":1.0389340305711989},{"$f":"(G8/(Assumptions!$C$6+Assumptions!$C$7+Assumptions!$C$8))/12","v":1.0908807320997589},{"$f":"(H8/(Assumptions!$C$6+Assumptions!$C$7+Assumptions!$C$8))/12","v":1.145424768704747},null,"YoY % Growth",{"$nulls":5},"Achieved Rate Growth Analysis"]
[null,"Achieved $/SF Rental Rates",{"$f":"Assumptions!I7","v":0.85824500955020422},{"$f":"P9","v":0.8376389261345013},{"$f":"Q9","v":0.93449092696880298},{"$f":"R9","v":1.0389340305711989},{"$f":"S9","v":1.1514852172164118},{"$f":"T9","v":1.2090594780772328}]
[null,{"$f":"+'Annualized Revenue Operating'!B7","v":"Potential Gross Rental Income"},{"$f":"'Annualized Revenue Operating'!D7","v":361440},{"$f":"+C8*(1+Assumptions!$C$9)","v":379512},{"$f":"+D8*(1+Assumptions!$C$9)","v":398487.60000000003},{"$f":"+E8*(1+Assumptions!$C$10)","v":418411.98000000004},{"$f":"+F8*(1+Assumptions!$C$10)","v":439332.57900000009},{"$f":"+G8*(1+Assumptions!$C$10)","v":461299.20795000013},null,{"$f":"(D8-C8)/C8","v":0.05},{"$f":"(E8-D8)/D8","v":5.0000000000000093E-2},{"$f":"(F8-E8)/E8","v":5.000000000000001E-2},{"$f":"(G8-F8)/F8","v":5.0000000000000107E-2},{"$f":"(H8-G8)/G8","v":5.0000000000000086E-2},null,{"$f":"D10/(Assumptions!$C$6*'Annualized Revenue Operating'!P25)","v":10.051667113614016},{"$f":"E10/(Assumptions!$C$6*'Annualized Revenue Operating'!P26)","v":11.213891123625636},{"$f":"F10/(Assumptions!$C$6*'Annualized Revenue Operating'!P27)","v":12.467208366854386},{"$f":"G10/(Assumptions!$C$6*'Annualized Revenue Operating'!P28)","v":13.817822606596943},{"$f":"H10/(Assumptions!$C$6*'Annualized Revenue Operating'!P29)","v":14.508713736926794}]
[null,{"$f":"+'Annualized Revenue Operating'!B8","v":"  Vacancy, Discounts & Credit Loss"},{"$f":"'Annualized Revenue Operating'!D8","v":-86448},{"$f":"+D10-D8","v":-75902.399999999965},{"$f":"+E10-E8","v":-59773.140000000014},{"$f":"+F10-F8","v":-41841.197999999975},{"$f":"+G10-G8","v":-21966.628950000042},{"$f":"+H10-H8","v":-23064.960397500021},{"$nulls":7},{"$f":"P8/12","v":0.8376389261345013},{"$f":"Q8/12","v":0.93449092696880298},{"$f":"R8/12","v":1.0389340305711989},{"$f":"S8/12","v":1.1514852172164118},{"$f":"T8/12","v":1.2090594780772328}]
[null,{"$f":"+'Annualized Revenue Operating'!B9","v":"Gross Rental Income"},{"$f":"+'Annualized Revenue Operating'!D9","v":274992},{"$f":"+D8*Assumptions!$C$12","v":303609.60000000003},{"$f":"+E8*Assumptions!$C$13","v":338714.46},{"$f":"+F8*Assumptions!$C$14","v":376570.78200000006},{"$f":"+G8*Assumptions!$C$15","v":417365.95005000004},{"$f":"+H8*Assumptions!$C$16","v":438234.24755250011},null,{"$f":"(D10-C10)/C10","v":0.10406702740443372},{"$f":"(E10-D10)/D10","v":0.11562499999999994},{"$f":"(F10-E10)/E10","v":0.11176470588235306},{"$f":"(G10-F10)/F10","v":0.10833333333333325},{"$f":"(H10-G10)/G10","v":5.0000000000000148E-2}]
[null,{"$f":"+'Annualized Revenue Operating'!B10","v":"Late/Admin/Other Fee Income"},{"$f":"+'Annualized Revenue Operating'!D10","v":0},{"$f":"+C11*(1+Assumptions!$C$10)","v":0},{"$f":"+D11*(1+Assumptions!$C$10)","v":0},{"$f":"+E11*(1+Assumptions!$C$10)","v":0},{"$f":"+F11*(1+Assumptions!$C$10)","v":0},{"$f":"+G11*(1+Assumptions!$C$10)","v":0}]
[null,{"$f":"+'Annualized Revenue Operating'!B11","v":"Retail Product Sales (locks, boxes, etc.)"},{"$f":"+'Annualized Revenue Operating'!D11","v":0},{"$f":"+C12*(1+Assumptions!$C$10)","v":0},{"$f":"+D12*(1+Assumptions!$C$10)","v":0},{"$f":"+E12*(1+Assumptions!$C$10)","v":0},{"$f":"+F12*(1+Assumptions!$C$10)","v":0},{"$f":"+G12*(1+Assumptions!$C$10)","v":0}]
[null,{"$f":"+'Annualized Revenue Operating'!B12","v":"Tenant Insurance"},{"$f":"+'Annualized Revenue Operating'!D12","v":0},{"$f":"((('Annualized Revenue Operating'!N25*'Annualized Revenue Operating'!N33)*'Annualized Revenue Operating'!N32)*'Annualized Revenue Operating'!N31)*12","v":3734.6400000000003},{"$f":"((('Annualized Revenue Operating'!N26*'Annualized Revenue Operating'!N34)*'Annualized Revenue Operating'!N32)*'Annualized Revenue Operating'!N31)*12","v":5601.9599999999991},{"$f":"((('Annualized Revenue Operating'!N27*'Annualized Revenue Operating'!N35)*'Annualized Revenue Operating'!N32)*'Annualized Revenue Operating'!N31)*12","v":6535.62},{"$f":"((('Annualized Revenue Operating'!N28*'Annualized Revenue Operating'!N36)*'Annualized Revenue Operating'!N32)*'Annualized Revenue Operating'!N31)*12","v":7469.2800000000007},{"$f":"+G13*(1+Assumptions!$C$10)","v":7842.7440000000006}]
[null,{"$f":"+'Annualized Revenue Operating'!B13","v":"Other Revenue"},{"$f":"+'Annualized Revenue Operating'!D13","v":0},{"$f":"+C14*(1+Assumptions!$C$10)","v":0},{"$f":"+D14*(1+Assumptions!$C$10)","v":0},{"$f":"+E14*(1+Assumptions!$C$10)","v":0},{"$f":"+F14*(1+Assumptions!$C$10)","v":0},{"$f":"+G14*(1+Assumptions!$C$10)","v":0}]
[null,{"$f":"+'Annualized Revenue Operating'!B14","v":"Effective Gross Revenue"},{"$f":"SUM(C10:C14)","v":274992},307344.24000000005,344316.42000000004,383106.40200000006,424835.23005000007,446076.99155250011,null,{"$f":"(D15-C15)/C15","v":0.11764793157619148},{"$f":"(E15-D15)/D15","v":0.12029566586313765},{"$f":"(F15-E15)/E15","v":0.11265794991711407},{"$f":"(G15-F15)/F15","v":0.1089222937339481},{"$f":"(H15-G15)/G15","v":5.0000000000000086E-2}]
[]
[null,null,{"$f":"'Annualized Revenue Operating'!D16","v":"Jan - Aug 2025\nT-8 Annualized"}]
[null,"Operating Expenses"]
[null,{"$f":"+'Annualized Revenue Operating'!B18","v":"Marketing & Advertising"},{"$f":"+'Annualized Revenue Operating'!D18","v":3000},{"$f":"+C19*(1+Assumptions!$C$19)","v":3060},{"$f":"+D19*(1+Assumptions!$C$19)","v":3121.2000000000003},{"$f":"+E19*(1+Assumptions!$C$19)","v":3183.6240000000003},{"$f":"+F19*(1+Assumptions!$C$19)","v":3247.2964800000004},{"$f":"+G19*(1+Assumptions!$C$19)","v":3312.2424096000004}]
[null,{"$f":"+'Annualized Revenue Operating'!B19","v":"Retail Product Costs"},{"$f":"+'Annualized Revenue Operating'!D19","v":0},{"$f":"D12*0.5","v":0},{"$f":"E12*0.5","v":0},{"$f":"F12*0.5","v":0},{"$f":"G12*0.5","v":0},{"$f":"H12*0.5","v":0}]
[null,{"$f":"+'Annualized Revenue Operating'!B20","v":"Bank & Credit Card Charges"},{"$f":"+'Annualized Revenue Operating'!D20","v":4399.8720000000003},{"$f":"D15*'Annualized Revenue Operating'!$N$15*'Annualized Revenue Operating'!$N$21","v":4917.5078400000011},{"$f":"E15*'Annualized Revenue Operating'!$N$15*'Annualized Revenue Operating'!$N$21","v":5509.0627200000008},{"$f":"F15*'Annualized Revenue Operating'!$N$15*'Annualized Revenue Operating'!$N$21","v":6129.7024320000019},{"$f":"G15*'Annualized Revenue Operating'!$N$15*'Annualized Revenue Operating'!$N$21","v":6797.3636808000019},{"$f":"H15*'Annualized Revenue Operating'!$N$15*'Annualized Revenue Operating'!$N$21","v":7137.2318648400023}]
[null,{"$f":"+'Annualized Revenue Operating'!B21","v":"Insurance"},{"$f":"+'Annualized Revenue Operating'!D21","v":12296},{"$f":"+C22*(1+Assumptions!$C$19)","v":12541.92},{"$f":"+D22*(1+Assumptions!$C$19)","v":12792.758400000001},{"$f":"+E22*(1+Assumptions!$C$19)","v":13048.613568000001},{"$f":"+F22*(1+Assumptions!$C$19)","v":13309.585839360001},{"$f":"+G22*(1+Assumptions!$C$19)","v":13575.777556147201}]
[null,{"$f":"+'Annualized Revenue Operating'!B22","v":"Dues/Subscriptions & Licenses/Permits"},{"$f":"+'Annualized Revenue Operating'!D22","v":1632},{"$f":"+C23*(1+Assumptions!$C$19)","v":1664.64},{"$f":"+D23*(1+Assumptions!$C$19)","v":1697.9328},{"$f":"+E23*(1+Assumptions!$C$19)","v":1731.8914560000001},{"$f":"+F23*(1+Assumptions!$C$19)","v":1766.5292851200002},{"$f":"+G23*(1+Assumptions!$C$19)","v":1801.8598708224001}]
[null,{"$f":"+'Annualized Revenue Operating'!B23","v":"Off-Site Management Fees"},{"$f":"+'Annualized Revenue Operating'!D23","v":0},{"$f":"IF(C24=0, 0, IF(D15 * Assumptions!$C$20 > 24000, D15 * Assumptions!$C$20, 24000))","v":0},{"$f":"IF(D24=0, 0, IF(E15 * Assumptions!$C$20 > 24000, E15 * Assumptions!$C$20, 24000))","v":0},{"$f":"IF(E24=0, 0, IF(F15 * Assumptions!$C$20 > 24000, F15 * Assumptions!$C$20, 24000))","v":0},{"$f":"IF(F24=0, 0, IF(G15 * Assumptions!$C$20 > 24000, G15 * Assumptions!$C$20, 24000))","v":0},{"$f":"IF(G24=0, 0, IF(H15 * Assumptions!$C$20 > 24000, H15 * Assumptions!$C$20, 24000))","v":0}]
[null,{"$f":"+'Annualized Revenue Operating'!B24","v":"Office/Site Supplies"},{"$f":"+'Annualized Revenue Operating'!D24","v":1974},{"$f":"+C25*(1+Assumptions!$C$19)","v":2013.48},{"$f":"+D25*(1+Assumptions!$C$19)","v":2053.7496000000001},{"$f":"+E25*(1+Assumptions!$C$19)","v":2094.8245919999999},{"$f":"+F25*(1+Assumptions!$C$19)","v":2136.7210838400001},{"$f":"+G25*(1+Assumptions!$C$19)","v":2179.4555055168003}]
[null,{"$f":"+'Annualized Revenue Operating'!B25","v":"Postage & Handling"},{"$f":"+'Annualized Revenue Operating'!D25","v":500},{"$f":"+C26*(1+Assumptions!$C$19)","v":510},{"$f":"+D26*(1+Assumptions!$C$19)","v":520.20000000000005},{"$f":"+E26*(1+Assumptions!$C$19)","v":530.60400000000004},{"$f":"+F26*(1+Assumptions!$C$19)","v":541.21608000000003},{"$f":"+G26*(1+Assumptions!$C$19)","v":552.0404016}]
[null,{"$f":"+'Annualized Revenue Operating'!B26","v":"On-Site Management & Payroll"},{"$f":"+'Annualized Revenue Operating'!D26","v":24000},{"$f":"+C27*(1+Assumptions!$C$19)","v":24480},{"$f":"+D27*(1+Assumptions!$C$19)","v":24969.600000000002},{"$f":"+E27*(1+Assumptions!$C$19)","v":25468.992000000002},{"$f":"+F27*(1+Assumptions!$C$19)","v":25978.371840000003},{"$f":"+G27*(1+Assumptions!$C$19)","v":26497.939276800003}]
[null,{"$f":"+'Annualized Revenue Operating'!B27","v":"Repairs & Maintenance"},{"$f":"+'Annualized Revenue Operating'!D27","v":677},{"$f":"+C28*(1+Assumptions!$C$19)","v":690.54},{"$f":"+D28*(1+Assumptions!$C$19)","v":704.35079999999994},{"$f":"+E28*(1+Assumptions!$C$19)","v":718.437816},{"$f":"+F28*(1+Assumptions!$C$19)","v":732.80657231999999},{"$f":"+G28*(1+Assumptions!$C$19)","v":747.46270376639995}]
[null,{"$f":"+'Annualized Revenue Operating'!B28","v":"Real Estate Taxes"},{"$f":"+'Annualized Revenue Operating'!D28","v":12866},{"$f":"+C29*(1+Assumptions!$C$19)","v":13123.32},{"$f":"D29*150%","v":19684.98},{"$f":"+E29*(1+Assumptions!$C$19)","v":20078.679599999999},{"$f":"+F29*(1+Assumptions!$C$19)","v":20480.253192},{"$f":"+G29*(1+Assumptions!$C$19)","v":20889.858255840001}]
[null,{"$f":"+'Annualized Revenue Operating'!B29","v":"Telephone & Internet"},{"$f":"+'Annualized Revenue Operating'!D29","v":2874},{"$f":"+C30*(1+Assumptions!$C$19)","v":2931.48},{"$f":"+D30*(1+Assumptions!$C$19)","v":2990.1096000000002},{"$f":"+E30*(1+Assumptions!$C$19)","v":3049.9117920000003},{"$f":"+F30*(1+Assumptions!$C$19)","v":3110.9100278400006},{"$f":"+G30*(1+Assumptions!$C$19)","v":3173.1282283968008}]
[null,{"$f":"+'Annualized Revenue Operating'!B30","v":"Utilities"},{"$f":"+'Annualized Revenue Operating'!D30","v":1532},{"$f":"+C31*(1+Assumptions!$C$19)","v":1562.64},{"$f":"+D31*(1+Assumptions!$C$19)","v":1593.8928000000001},{"$f":"+E31*(1+Assumptions!$C$19)","v":1625.7706560000001},{"$f":"+F31*(1+Assumptions!$C$19)","v":1658.2860691200001},{"$f":"+G31*(1+Assumptions!$C$19)","v":1691.4517905024002}]
[null,{"$f":"+'Annualized Revenue Operating'!B31","v":"Other Expenses-"}]
[null,{"$f":"+'Annualized Revenue Operating'!B32","v":"Landscaping/Snow Removal"},{"$f":"+'Annualized Revenue Operating'!D32","v":1500},{"$f":"+C33*(1+Assumptions!$C$19)","v":1530},{"$f":"+D33*(1+Assumptions!$C$19)","v":1560.6000000000001},{"$f":"+E33*(1+Assumptions!$C$19)","v":1591.8120000000001},{"$f":"+F33*(1+Assumptions!$C$19)","v":1623.6482400000002},{"$f":"+G33*(1+Assumptions!$C$19)","v":1656.1212048000002}]
[null,{"$f":"+'Annualized Revenue Operating'!B33","v":"Software"},{"$f":"+'Annualized Revenue Operating'!D33","v":2400},{"$f":"+C34*(1+Assumptions!$C$19)","v":2448},{"$f":"+D34*(1+Assumptions!$C$19)","v":2496.96},{"$f":"+E34*(1+Assumptions!$C$19)","v":2546.8992000000003},{"$f":"+F34*(1+Assumptions!$C$19)","v":2597.8371840000004},{"$f":"+G34*(1+Assumptions!$C$19)","v":2649.7939276800007}]
[null,{"$f":"+'Annualized Revenue Operating'!B34","v":"Trash Removal"},{"$f":"+'Annualized Revenue Operating'!D34","v":1800},{"$f":"+C35*(1+Assumptions!$C$19)","v":1836},{"$f":"+D35*(1+Assumptions!$C$19)","v":1872.72},{"$f":"+E35*(1+Assumptions!$C$19)","v":1910.1744000000001},{"$f":"+F35*(1+Assumptions!$C$19)","v":1948.3778880000002},{"$f":"+G35*(1+Assumptions!$C$19)","v":1987.3454457600003}]
[null,{"$f":"+'Annualized Revenue Operating'!B35","v":"Outside Services - Fire, Pest, Security, etc."},{"$f":"+'Annualized Revenue Operating'!D35","v":2888},{"$f":"+C36*(1+Assumptions!$C$19)","v":2945.76},{"$f":"+D36*(1+Assumptions!$C$19)","v":3004.6752000000001},{"$f":"+E36*(1+Assumptions!$C$19)","v":3064.7687040000001},{"$f":"+F36*(1+Assumptions!$C$19)","v":3126.0640780799999},{"$f":"+G36*(1+Assumptions!$C$19)","v":3188.5853596416}]
[null,{"$f":"+'Annualized Revenue Operating'!B36","v":0},{"$f":"+'Annualized Revenue Operating'!D36","v":0},{"$f":"+C37*(1+Assumptions!$C$19)","v":0},{"$f":"+D37*(1+Assumptions!$C$19)","v":0},{"$f":"+E37*(1+Assumptions!$C$19)","v":0},{"$f":"+F37*(1+Assumptions!$C$19)","v":0},{"$f":"+G37*(1+Assumptions!$C$19)","v":0}]
[]
[]
[]
[null,{"$f":"+'Annualized Revenue Operating'!B41","v":"Total Operating Expenses"},{"$f":"SUM(C19:C40)","v":74338.872000000003},76255.28783999999,84572.791920000003,86774.706216000006,89055.26754048001,91040.293801713604]
[null,"Expense Ratio",{"$f":"C41/C15","v":0.270331035084657},0.24811035287337735,0.24562520695353418,0.22650288735190593,0.20962307558626633,0.20409098771237297,null,{"$f":"(D41-C41)/C41","v":2.5779458154812827E-2},{"$f":"(E41-D41)/D41","v":0.10907445654722236},{"$f":"(F41-E41)/E41","v":2.6035729056726197E-2},{"$f":"(G41-F41)/F41","v":2.6281406459656806E-2},{"$f":"(H41-G41)/G41","v":2.2289824241236503E-2}]
[null,{"$f":"+'Annualized Revenue Operating'!B43","v":"Capital Reserves"},{"$f":"+'Annualized Revenue Operating'!C43","v":0},{"$f":"+Assumptions!C6*Assumptions!C21","v":3356.1000000000004},{"$f":"+D43*(1+Assumptions!$C$19)","v":3423.2220000000002},{"$f":"+E43*(1+Assumptions!$C$19)","v":3491.6864400000004},{"$f":"+F43*(1+Assumptions!$C$19)","v":3561.5201688000006},{"$f":"+G43*(1+Assumptions!$C$19)","v":3632.7505721760008}]
[null,{"$f":"+'Annualized Revenue Operating'!B44","v":"Net Operating Cash Flow"},{"$f":"+C15-C41-C43","v":200653.128},227732.85216000004,256320.40608000004,292840.00934400002,332218.44234072004,351403.94717861048]
[{"$nulls":9},{"$f":"(D44-C44)/C44","v":0.13495789689358864},{"$f":"(E44-D44)/D44","v":0.12553109333525153},{"$f":"(F44-E44)/E44","v":0.14247637877337732},{"$f":"(G44-F44)/F44","v":0.13447080911154477},{"$f":"(H44-G44)/G44","v":5.774966826860857E-2}]
[]
[null,"Unleveraged Financial Summary",null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[]
[null,"  Net Operating Cash Flow",null,{"$f":"+D44","v":227732.85216000004},{"$f":"+E44","v":256320.40608000004},{"$f":"+F44","v":292840.00934400002},{"$f":"+G44","v":332218.44234072004},{"$f":"+H44","v":351403.94717861048}]
[null,"  Acquisition",{"$f":"-Assumptions!F24","v":-2866473.2571428567}]
[null,"  Residual Value Year 5",{"$nulls":5},{"$f":"+H49/Assumptions!C25","v":5406214.571978623}]
[]
[null,"Total Cash Flow Before Taxes",{"$f":"SUM(C49:C52)","v":-2866473.2571428567},{"$f":"SUM(D47:D52)","v":227732.85216000004},{"$f":"SUM(E47:E52)","v":256320.40608000004},{"$f":"SUM(F47:F52)","v":292840.00934400002},{"$f":"SUM(G47:G52)","v":332218.44234072004},{"$f":"SUM(H47:H52)","v":5757618.5191572336}]
[]
[null,"Return on Investment",null,{"$f":"+D53/-$C53","v":7.9447052782551209E-2},{"$f":"+E53/-$C53","v":8.9420128180608308E-2},{"$f":"+F53/-$C53","v":0.10216038423323261},{"$f":"+G53/-$C53","v":0.11589797376022171},{"$f":"(+H53+C53)/-$C53","v":1.0086070940344694}]
[]
[null,"Unleveraged IRR",null,null,null,"Unleveraged IRR",null,{"$f":"+IRR(C53:H53)","v":0.21353032813491812}]
[]
[null,"Leveraged Financial Summary",null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[]
[null,"  Net Operating Cash Flow",null,{"$f":"+D49","v":227732.85216000004},{"$f":"+E49","v":256320.40608000004},{"$f":"+F49","v":292840.00934400002},{"$f":"+G49","v":332218.44234072004},{"$f":"+H49","v":351403.94717861048}]
[null,"  Acquisition",{"$f":"-Assumptions!F24","v":-2866473.2571428567}]
[null,"  Loan Principal",{"$f":"+Assumptions!F26","v":1719883.9542857141}]
[null,"  Loan Origination Fees and Costs",{"$f":"-Assumptions!F27","v":-34397.679085714284}]
[null,"  Debt Service (Principal and Interest)",null,{"$f":"-IF(Assumptions!I30<1.9,Assumptions!E35*1,IF(Assumptions!I30>1.9,Assumptions!C35*1))","v":-94593.617485714276},{"$f":"-Assumptions!C35","v":-126160.8696211972},{"$f":"E65","v":-126160.8696211972},{"$f":"F65","v":-126160.8696211972},{"$f":"G65","v":-126160.8696211972}]
[null,"  Residual Value Year 5",{"$nulls":5},{"$f":"+H61/Assumptions!C25","v":5406214.571978623}]
[null,"  Residual Remaining Loan Value",{"$nulls":5},{"$f":"-Assumptions!C37","v":-1569234.7423860449}]
[]
[null,"Total Cash Flow Before Taxes",{"$f":"SUM(C59:C68)","v":-1180986.9819428569},133139.23467428575,130159.53645880285,166679.13972280282,206057.57271952284,4062222.907149991]
[]
[null,"Return on Investment",null,{"$f":"+D69/-$C69","v":0.11273556500619225},{"$f":"+E69/-$C69","v":0.11021250737639438},{"$f":"+F69/-$C69","v":0.14113545896043395},{"$f":"+G69/-$C69","v":0.1744791228608929},{"$f":"(+H69+C69)/-$C69","v":2.4396847461156397}]
[]
[null,"Leveraged IRR",null,null,null,"Leveraged IRR",null,{"$f":"+IRR(C69:H69)","v":0.35649020550636568}]
[]
[null,"DSCR",null,{"$f":"-D44/D65","v":2.4074864479560971},{"$f":"-E44/E65","v":2.0316949847414003},{"$f":"-F44/F65","v":2.3211635289393873},{"$f":"-G44/G65","v":2.6332922667560754},{"$f":"-H44/H65","v":2.7853640216155306}]
[null,"Debt Yield",null,{"$f":"D44/$C$63","v":0.13241175463758537},{"$f":"E44/$C$63","v":0.14903354696768051},0.17026730705538767,0.19316328960036949,0.20431840549646399]

{"sheet":"Annualized Revenue Operating","index":1,"n_rows":44,"n_cols":16,"rows_kept":44,"cut":false,"hidden":false,"merged":[[2,1,2,3],[0,1,0,3]]}
[null,"INSTRUCTIONS: FILL IN Items highlighted in YELLOW"]
[]
[null,"ANNUALIZED REVENUE AND OPERATING EXPENSES"]
[]
[null,"Description","Jan - Aug 2025\nT-8 Annualized","Jan - Aug 2025\nT-8 Annualized"]
[null,"Revenue"]
[null,"Potential Gross Rental Income",{"$f":"Assumptions!C17+Assumptions!C18","v":361440},{"$f":"C7","v":361440}]
[null,"  Vacancy, Discounts & Credit Loss",{"$f":"-(C7-C9)","v":-86448},{"$f":"-(D7-D9)","v":-86448}]
[null,"Gross Rental Income",{"$f":"(183328)/8*12","v":274992},{"$f":"C9","v":274992},null,{"$f":"177328/8","v":22166}]
[null,"Late/Admin/Other Fee Income",0,{"$f":"C10","v":0},null,{"$f":"24166*8","v":193328}]
[null,"Retail Product Sales (locks, boxes, etc.)",0,{"$f":"C11","v":0}]
[null,"Tenant Insurance",0,{"$f":"C12","v":0}]
[null,"Other Revenue",0,{"$f":"C13","v":0}]
[null,"Effective Gross Revenue",{"$f":"SUM(C9:C13)","v":274992},{"$f":"SUM(D9:D13)","v":274992}]
[{"$nulls":13},{"$f":"N19/N20","v":0.8}]
[null,null,"Jan - Aug 2025\nT-8 Annualized","Jan - Aug 2025\nT-8 Annualized"]
[null,"Operating Expenses",null,null,null,"Expenses Excluded:",{"$nulls":5},"Additional Inputs"]
[null,"Marketing & Advertising",0,3000,null,"Deposit Refun ds",null,null,null,884,null,"Credit Card"]
[null,"Retail Product Costs",0,0,{"$nulls":7},"Revenue from Credit Card",null,80]
[null,"Bank & Credit Card Charges",0,{"$f":"D9*N15*N21","v":4399.8720000000003},{"$nulls":7},"Gross Revenue",null,100]
[null,"Insurance",{"$f":"8197/8*12","v":12295.5},12296,{"$nulls":7},"Credit Card Fee",null,0.02]
[null,"Dues/Subscriptions & Licenses/Permits",{"$f":"1088/8*12","v":1632},1632]
[null,"Off-Site Management Fees",0,0,{"$nulls":7},"Insurance - If Not Present"]
[null,"Office/Site Supplies",{"$f":"(29+1287)/8*12","v":1974},1974,{"$nulls":7},"Current Occupied Units",null,221]
[null,"Postage & Handling",0,500,{"$nulls":7},"Year 1 Occupied Units",null,{"$f":"$N$30*P25","v":239.4},null,0.9]
[null,"On-Site Management & Payroll",{"$f":"(270+3145)/8*12","v":5122.5},24000,{"$nulls":7},"Year 2 Occupied Units",null,{"$f":"$N$30*P26","v":239.4},null,0.9]
[null,"Repairs & Maintenance",{"$f":"451/8*12","v":676.5},677,{"$nulls":7},"Year 3 Occupied Units",null,239.4,null,0.9]
[null,"Real Estate Taxes",{"$f":"(8577)/8*12","v":12865.5},12866,{"$nulls":7},"Year 4 Occupied Units",null,239.4,null,0.9]
[null,"Telephone & Internet",{"$f":"3916/8*12","v":5874},2874,{"$nulls":7},"Year 5 Occupied Units",null,239.4,null,0.9]
[null,"Utilities",{"$f":"(439+479+103)/8*12","v":1531.5},1532,null,"Total",null,null,null,{"$f":"SUM(J18:J28)","v":884},null,"Total Units",null,{"$f":"Assumptions!P14","v":266}]
[null,"Other Expenses-",{"$nulls":9},"Percentage Paid to Owner",null,0.5]
[null,"Landscaping/Snow Removal",0,1500,{"$nulls":5},{"$f":"J30+C41","v":45743},null,"Tenant Insurance Policy $",null,13]
[null,"Software",0,2400,{"$nulls":7},"Year 1",null,0.2]
[null,"Trash Removal",0,1800,{"$nulls":7},"Year 2",null,0.3]
[null,"Outside Services - Fire, Pest, Security, etc.",{"$f":"(245+1680)/8*12","v":2887.5},2888,{"$nulls":7},"Year 3",null,0.35]
[{"$nulls":11},"Year 4 & 5",null,0.4]
[]
[]
[]
[]
[null,"Total Operating Expenses",{"$f":"SUM(C18:C39)","v":44859},{"$f":"SUM(D18:D40)","v":74338.872000000003}]
[null,"Expense Ratio",{"$f":"C41/C14","v":0.16312838191656484},{"$f":"D41/D14","v":0.270331035084657}]
[null,"Capital Reserves",0,0]
[null,"Net Operating Cash Flow",{"$f":"C14-C41-C43","v":230133},{"$f":"D14-D41-D43","v":200653.128}]

{"sheet":"Assumptions","index":2,"n_rows":37,"n_cols":20,"rows_kept":37,"cut":false,"hidden":false,"merged":[[2,1,2,5],[0,1,0,5],[2,7,2,8]]}
[null,"INSTRUCTIONS: FILL IN Items highlighted in YELLOW"]
[]
[null,"ASSUMPTIONS",{"$nulls":5},"Achieved Rate Analysis",null,null,null,"Unit Type","W","L","SF","#","RSF","$","M","A"]
[{"$nulls":11},{"$f":"'Unit Mix'!A3","v":"Storage"},{"$f":"'Unit Mix'!B3","v":5},{"$f":"'Unit Mix'!C3","v":5},{"$f":"'Unit Mix'!D3","v":25},{"$f":"'Unit Mix'!E3","v":1},{"$f":"'Unit Mix'!F3","v":25},{"$f":"'Unit Mix'!G3","v":47},{"$f":"'Unit Mix'!H3","v":47},{"$f":"'Unit Mix'!I3","v":564}]
[null,"Operating Assumptions",null,null,"Key Metrics",null,null,"Occupied SF",{"$f":"(C6+C7+C8)*F7","v":26701},null,null,{"$f":"'Unit Mix'!A4","v":"Storage"},{"$f":"'Unit Mix'!B4","v":9},{"$f":"'Unit Mix'!C4","v":6},{"$f":"'Unit Mix'!D4","v":54},{"$f":"'Unit Mix'!E4","v":9},{"$f":"'Unit Mix'!F4","v":486},{"$f":"'Unit Mix'!G4","v":63},{"$f":"'Unit Mix'!H4","v":567},{"$f":"'Unit Mix'!I4","v":6804}]
[null,"Storage Square Footage",{"$f":"Q13","v":33561},null,"Current Unit Occupancy ",{"$f":"'Annualized Revenue Operating'!N24/'Annualized Revenue Operating'!N30","v":0.83082706766917291},null,"Achieved Rate Annual",{"$f":"'Annualized Revenue Operating'!D9/Assumptions!I5","v":10.29894011460245},null,null,{"$f":"'Unit Mix'!A5","v":"Storage"},{"$f":"'Unit Mix'!B5","v":10},{"$f":"'Unit Mix'!C5","v":6},{"$f":"'Unit Mix'!D5","v":60},{"$f":"'Unit Mix'!E5","v":57},{"$f":"'Unit Mix'!F5","v":3420},{"$f":"'Unit Mix'!G5","v":68},{"$f":"'Unit Mix'!H5","v":3876},{"$f":"'Unit Mix'!I5","v":46512}]
[null,"RV/Boat/Parking Square Footage",0,null,"Current SF Occupancy",{"$f":"26701/Q14","v":0.79559607878191951},null,"Achieved Rate Monthly",{"$f":"I6/12","v":0.85824500955020422},null,null,{"$f":"'Unit Mix'!A6","v":"Storage"},{"$f":"'Unit Mix'!B6","v":10},{"$f":"'Unit Mix'!C6","v":10},{"$f":"'Unit Mix'!D6","v":100},{"$f":"'Unit Mix'!E6","v":1},{"$f":"'Unit Mix'!F6","v":100},{"$f":"'Unit Mix'!G6","v":89},{"$f":"'Unit Mix'!H6","v":89},{"$f":"'Unit Mix'!I6","v":1068}]
[null,"Warehouse/Office Square Footage",0,null,"Current Economic Occupancy",{"$f":"'Annualized Revenue Operating'!D9/'Annualized Revenue Operating'!D7","v":0.76082337317397075},{"$nulls":5},{"$f":"'Unit Mix'!A7","v":"Storage"},{"$f":"'Unit Mix'!B7","v":10},{"$f":"'Unit Mix'!C7","v":12},{"$f":"'Unit Mix'!D7","v":120},{"$f":"'Unit Mix'!E7","v":69},{"$f":"'Unit Mix'!F7","v":8280},{"$f":"'Unit Mix'!G7","v":100},{"$f":"'Unit Mix'!H7","v":6900},{"$f":"'Unit Mix'!I7","v":82800}]
[null,"Year 1 Annual Rate Increases",0.05,{"$nulls":8},{"$f":"'Unit Mix'!A8","v":"Storage"},{"$f":"'Unit Mix'!B8","v":10},{"$f":"'Unit Mix'!C8","v":15},{"$f":"'Unit Mix'!D8","v":150},{"$f":"'Unit Mix'!E8","v":3},{"$f":"'Unit Mix'!F8","v":450},{"$f":"'Unit Mix'!G8","v":147},{"$f":"'Unit Mix'!H8","v":441},{"$f":"'Unit Mix'!I8","v":5292}]
[null,"Year 2-5 Annual Rate Increases",0.05,null,"Storage $/SF Rates",{"$f":"(C17/C6)/12","v":0.89747027800125145},{"$nulls":5},{"$f":"'Unit Mix'!A9","v":"Storage"},{"$f":"'Unit Mix'!B9","v":8},{"$f":"'Unit Mix'!C9","v":20},{"$f":"'Unit Mix'!D9","v":160},{"$f":"'Unit Mix'!E9","v":110},{"$f":"'Unit Mix'!F9","v":17600},{"$f":"'Unit Mix'!G9","v":140},{"$f":"'Unit Mix'!H9","v":15400},{"$f":"'Unit Mix'!I9","v":184800}]
[null,"Average Economic Occupancy Percentage ",null,null,"Rv/Boat/Parking $/SF Rates",{"$f":"IFERROR((C18/C7)/12, \"-\")","v":"-"},{"$nulls":5},{"$f":"'Unit Mix'!A10","v":"Storage"},{"$f":"'Unit Mix'!B10","v":10},{"$f":"'Unit Mix'!C10","v":20},{"$f":"'Unit Mix'!D10","v":200},{"$f":"'Unit Mix'!E10","v":16},{"$f":"'Unit Mix'!F10","v":3200},{"$f":"'Unit Mix'!G10","v":175},{"$f":"'Unit Mix'!H10","v":2800},{"$f":"'Unit Mix'!I10","v":33600}]
[null,"          -Year 1",0.8]
[null,"          -Year 2",0.85,null,"Acquisition $/SF",{"$f":"F24/(C6+C8)","v":85.410841665708915},{"$nulls":5},{"$f":"'Unit Mix'!A12","v":"Storage Total"},null,null,null,{"$f":"'Unit Mix'!E12","v":266},{"$f":"'Unit Mix'!F12","v":33561},null,{"$f":"'Unit Mix'!H12","v":30120},{"$f":"'Unit Mix'!I12","v":361440}]
[null,"          -Year 3",0.9,null,"Future Sale $/SF",{"$f":"F25/(C6+C8)","v":161.08621828844858},{"$nulls":5},{"$f":"'Unit Mix'!A13","v":"Grand Total"},null,null,null,{"$f":"'Unit Mix'!E13","v":266},{"$f":"'Unit Mix'!F13","v":33561},null,{"$f":"'Unit Mix'!H13","v":30120},{"$f":"'Unit Mix'!I13","v":361440}]
[null,"          -Year 4",0.95]
[null,"          -Year 5",0.95,null,"Average Storage Unit Size",{"$f":"Q13/P13","v":126.16917293233082}]
[null,"Trailing Storage Potential Gross Rental Income ",{"$f":"T13","v":361440}]
[null,"Trailing Rv/Boat/Parking Potential Gross Rental Income ",0]
[null,"Operating Expense Inflationary Increases",0.02]
[null,"Management Fees as Percentage Total Revenue",0]
[null,"Capital Reserves Per Square Foot",0.1]
[]
[null,"Acquisition & Disposition Assumptions",null,null,"Key Metrics"]
[null,"Acquisition Cap Rate",7.0000000000000007E-2,null,"Current Property Value",{"$f":"'Projected Cash Flows'!C44/Assumptions!C24","v":2866473.2571428567}]
[null,"Future Sale Cap Rate ",6.5000000000000002E-2,null,"Projected Future Property Value",{"$f":"+'Projected Cash Flows'!H44/Assumptions!C25","v":5406214.571978623}]
[null,"Loan to Value",0.6,null,"Loan Amount",{"$f":"+F24*C26","v":1719883.9542857141}]
[null,"Loan Origination Fees ",0.02,null,"Loan Origination",{"$f":"+F26*C27","v":34397.679085714284}]
[]
[null,"Financing Assumptions"]
[null,"Interest Rate",5.5E-2," One Year I/O",null,null,null,"Inputs",1]
[null,"Number Monthly Payments ",300,null,300,null,null,"One Year I/0 = 1"]
[null,"Loan Amount",{"$f":"F26","v":1719883.9542857141},null,{"$f":"F26","v":1719883.9542857141},null,null,"Fully Am = 2"]
[null,"Future Value After Last Payment Made",0,null,0]
[null,"When Payments Due (Assumes 1st Month)",1,null,1]
[null,"Annual Loan Payments (PMT)",{"$f":"-PMT(C30/12,C31,C32,C33,C34)*12","v":126160.8696211972},null,{"$f":"E32*C30","v":94593.617485714276}]
[null,"Number Payments Made ",{"$f":"IF(I30>1.9,60,IF(I30<1.9,48))","v":48},null,60]
[null,"Remaining Unpaid Loan Balance (CUMPRINC)",{"$f":"+C32+CUMPRINC(C30/12,C31,C32,1,C36,C34)","v":1569234.7423860449},null,{"$f":"E32","v":1719883.9542857141}]

{"sheet":"Unit Mix","index":3,"n_rows":13,"n_cols":11,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[]
["Unit Type","W","L","Unit SF","# of Units","Total RSF","Rental Rate","Monthly","Annual"]
["Storage",5,5,{"$f":"B3*C3","v":25},1,{"$f":"D3*E3","v":25},47,{"$f":"E3*G3","v":47},{"$f":"H3*12","v":564}]
["Storage",9,6,{"$f":"B4*C4","v":54},9,{"$f":"D4*E4","v":486},63,{"$f":"E4*G4","v":567},{"$f":"H4*12","v":6804}]
["Storage",10,6,60,57,3420,68,3876,46512]
["Storage",10,10,100,1,100,89,89,1068]
["Storage",10,12,120,69,8280,100,6900,82800,null,{"$f":"G7/D7","v":0.83333333333333337}]
["Storage",10,15,150,3,450,147,441,5292,null,{"$f":"G8/D8","v":0.98}]
["Storage",8,20,160,110,17600,140,15400,184800]
["Storage",10,20,200,16,3200,175,2800,33600]
[]
["Storage Total",null,null,null,{"$f":"SUM(E3:E10)","v":266},{"$f":"SUM(F3:F10)","v":33561},null,{"$f":"SUM(H3:H10)","v":30120},{"$f":"SUM(I3:I10)","v":361440}]
["Grand Total",null,null,null,{"$f":"SUM(E3:E10)","v":266},{"$f":"SUM(F3:F10)","v":33561},null,{"$f":"SUM(H3:H10)","v":30120},{"$f":"SUM(I3:I10)","v":361440}]

{"sheet":"Rate Survey","index":4,"n_rows":107,"n_cols":11,"rows_kept":107,"cut":false,"hidden":false,"merged":[[6,3,6,6],[1,0,1,10],[2,0,2,10],[3,0,3,2],[3,3,3,5],[5,3,5,6],[22,3,22,6],[7,3,7,6],[10,3,10,6],[11,3,11,6],[12,3,12,6],[13,3,13,6],[14,3,14,6],[15,3,15,6],[18,3,18,6],[19,3,19,6],[20,3,20,6],[21,3,21,6],[37,3,37,6],[25,3,25,6],[26,3,26,6],[27,3,27,6],[28,3,28,6],[29,3,29,6],[30,3,30,6],[31,3,31,6],[33,3,33,6],[34,3,34,6],[35,3,35,6],[36,3,36,6],[51,3,51,6],[38,3,38,6],[39,3,39,6],[40,3,40,6],[41,3,41,6],[42,3,42,6],[45,3,45,6],[46,3,46,6],[47,3,47,6],[48,3,48,6],[49,3,49,6],[50,3,50,6],[65,3,65,6],[52,3,52,6],[53,3,53,6],[54,3,54,6],[57,3,57,6],[58,3,58,6],[59,3,59,6],[60,3,60,6],[61,3,61,6],[62,3,62,6],[63,3,63,6],[64,3,64,6],[81,3,81,6],[66,3,66,6],[69,3,69,6],[70,3,70,6],[71,3,71,6],[72,3,72,6],[73,3,73,6],[74,3,74,6],[75,3,75,6],[76,3,76,6],[77,3,77,6],[78,3,78,6],[95,3,95,6],[82,3,82,6],[83,3,83,6],[84,3,84,6],[85,3,85,6],[86,3,86,6],[87,3,87,6],[88,3,88,6],[89,3,89,6],[90,3,90,6],[93,3,93,6],[94,3,94,6],[102,3,102,6],[105,3,105,6],[106,3,106,6],[96,3,96,6],[97,3,97,6],[98,3,98,6],[99,3,99,6],[100,3,100,6],[101,3,101,6]]}
[]
["Everson Mini Storage"]
["369 Everson Road, Everson, WA 98247"]
["Unit Size",null,null,"Type",null,null,null,"Website Rate","PSF","On-Site Rate","PSF"]
["Pioneer Storage",null,null,"7244 Everson Goshen Rd","Everson","WA ",1.3420000000000001]
[8,"x",10,"Drive Up",{"$nulls":5},120,1.5]
[8,"x",20,"Drive Up",{"$nulls":5},195,1.21875]
[12,"x",15,"Drive Up",{"$nulls":5},215,1.1944444444444444]
[]
["Ahrens Storage",null,null,"5977 Everson Goshen Rd","Bellingham","WA ",4.1848999999999998]
[4,"x",6,"Inside",{"$nulls":5},30,1.25]
[6,"x",12,"Inside",{"$nulls":5},70,0.97222222222222221]
[9,"x",12,"Inside",{"$nulls":5},105,0.97222222222222221]
[8,"x",16,"Inside",{"$nulls":5},120,0.9375]
[12,"x",15,"Inside",{"$nulls":5},170,0.94444444444444442]
[10,"x",20,"Drive Up",{"$nulls":5},175,0.875]
[]
["J & H Storage",null,null,"7022 Hannegan Road","Lynden","WA",4.2451999999999996]
[6,"x",12,"Drive Up",{"$nulls":5},84,1.1666666666666667]
[8,"x",12,"Drive Up",{"$nulls":5},105,1.09375]
[8,"x",16,"Drive Up",{"$nulls":5},126,0.984375]
[12,"x",12,"Drive Up",{"$nulls":5},141,0.97916666666666663]
[10,"x",20,"Drive Up",{"$nulls":5},180,0.9]
[]
["Hinotes Corner Storage",null,null,"841 Hinotes Court","Lynden","WA",4.5149999999999997]
[5,"x",10,"Drive Up",{"$nulls":5},68,1.36]
[10,"x",10,"Drive Up",{"$nulls":5},109,1.0900000000000001]
[10,"x",15,"Drive Up",{"$nulls":5},143,0.95333333333333337]
[10,"x",20,"Drive Up",{"$nulls":5},179,0.89500000000000002]
[10,"x",26,"Drive Up",{"$nulls":5},220,0.84615384615384615]
[10,"x",30,"Drive Up",{"$nulls":5},250,0.83333333333333337]
[12,"x",20,"Drive Up",{"$nulls":5},209,0.87083333333333335]
[0,null,null,0,0,0,0]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[0,null,null,0,0,0,0]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[0,null,null,0,0,0,0]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[0,null,null,0,0,0,0]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[0,null,null,0,0,0,0]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[0,null,null,0,0,0,0]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"x",{"$nulls":6},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
["Everson Mini Storage",null,null,"369 Everson Road, Everson, WA 98247"]
[8,"x",20,"Container",{"$nulls":5},140,0.875]
[null,null,null,"*Only larger size available currently"]

{"sheet":"P&L","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Rent Roll","index":6,"n_rows":214,"n_cols":8,"rows_kept":214,"cut":false,"hidden":false,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,4],[4,0,4,4],[213,0,213,3]]}
["Rent Schedule"]
["Property =  321 Everson Road"]
["As Of Month = 08/2025"]
["Tenant","Unit","Unit Type","Date From","Amount"]
["321 Everson Road",{"$nulls":6},"Unit Type"]
["Kristi Gates","A01","10X6 Self Storage Unit","2021-07-01",50]
["Collin Wallace","A02","10X6 Self Storage Unit","2025-07-15",65]
["Joe Ligoski","A03","10X6 Self Storage Unit","2014-10-20",50]
["Leinani swanaset","A04","10X6 Self Storage Unit","2021-10-13",55]
["Nydia Mata","A05","10X6 Self Storage Unit","2022-10-01",65]
["Antonia R Gonzolez","A06","10X6 Self Storage Unit","2024-02-22",65]
["Brittany Dobbs","A07","10X6 Self Storage Unit","2024-07-29",65]
["Juan Celestino","A09","10X6 Self Storage Unit","2020-08-12",55]
["Kevin Alcaraz","A10","10X6 Self Storage Unit","2023-05-12",55]
["Barbara Williams","A11","10X6 Self Storage Unit","2022-09-01",65]
["Coby Sedgwick","A13","10X6 Self Storage Unit","2017-06-01",55]
["Al Smith","A14","10X6 Self Storage Unit","2021-09-04",55]
["Tina Jones","A15","10X6 Self Storage Unit","2019-09-13",55]
["Ashley Gorter","A16","10X6 Self Storage Unit","2023-12-01",65]
["Wendy Cosgrove","A17","10X6 Self Storage Unit","2021-08-27",55]
["Tina Jones","A19","10X6 Self Storage Unit","2023-01-01",60]
["Darren Katamay","A20","10X6 Self Storage Unit","2025-05-31",65]
["Zane Sexton","AA01","10X6 Self Storage Unit","2020-11-01",50]
["Nooksack Valley Girls Youth Sports .","AA02","10X6 Self Storage Unit","2018-04-01",55]
["Rick Coglianese","AA03","10X6 Self Storage Unit","2016-01-30",50]
["Edward Saenz","AA04","10X6 Self Storage Unit","2021-09-02",55]
["Erin Ragland","AA05","10X6 Self Storage Unit","2014-10-20",45]
["Holly Layport","AA06","10X6 Self Storage Unit","2024-07-24",65]
["Genara Jeronimo Perez","AA07","10X6 Self Storage Unit","2025-03-27",65]
["Susan Oakes","AA08","10X12 Self Storage Unit","2017-08-01",85]
["Clara Wopat","AA09","10X12 Self Storage Unit","2024-10-08",100]
["George Adams","AA10","10X12 Self Storage Unit","2015-07-01",75]
["Sara Kok","AA11","10X12 Self Storage Unit","2020-07-14",85]
["William Booher","B01","10X12 Self Storage Unit","2022-02-12",85]
["Anthony Aure","B02","10X12 Self Storage Unit","2024-01-01",100]
["Amy Ackerson","B03","10X12 Self Storage Unit","2025-07-30",100]
["Gerald Morse","B05","10X12 Self Storage Unit","2024-09-01",100]
["Pamela Davis","B06","10X12 Self Storage Unit","2021-09-04",85]
["Antonio Swanaset","B08","10X6 Self Storage Unit","2023-09-01",65]
["Dwayne Bayes","B09","10X6 Self Storage Unit","2023-12-01",65]
["Jennie Brooks","B10","10X6 Self Storage Unit","2025-05-20",65]
["Sheree Smith","B11","10X12 Self Storage Unit","2023-10-01",85]
["Nancy Jellison","B12","10X12 Self Storage Unit","2024-04-26",100]
["Wilbert Devries","B13","10X12 Self Storage Unit","2022-12-01",100]
["Randy Jones","B15","10X12 Self Storage Unit","2024-04-23",100]
["Dan Miller","B16","10X12 Self Storage Unit","2024-08-19",100]
["Cynthia Ross","B17","10X6 Self Storage Unit","2019-07-01",55]
["Kathy Libbert","B18","10X6 Self Storage Unit","2025-04-24",65]
["Jennifer Schoonover","B19","10X6 Self Storage Unit","2020-07-23",55]
["Shari Klein","B20","10X6 Self Storage Unit","2023-12-01",65]
["Rosette Harlan","C01","10X12 Self Storage Unit","2024-09-01",100]
["Timothy Ollinger","C02","10X12 Self Storage Unit","2020-01-31",85]
["Sandra Renfro","C03","10X12 Self Storage Unit","2023-01-01",100]
["Melissa Waters","C04","10X12 Self Storage Unit","2021-08-07",85]
["Tammie Seigfried","C05","10X12 Self Storage Unit","2017-08-01",85]
["Travis Sledge","C06","10X12 Self Storage Unit","2022-09-01",100]
["Deja Fink","C07","10X12 Self Storage Unit","2020-06-01",85]
["Boyd Marsing","C08","10X12 Self Storage Unit","2023-12-01",100]
["Brian Postma","C09","10X12 Self Storage Unit","2023-09-01",85]
["Sarah Cline","C10","10X12 Self Storage Unit","2024-01-01",95]
["lolita swanaset","C11","10X12 Self Storage Unit","2023-09-01",85]
["Patricia Steagall","C12","10X12 Self Storage Unit","2024-06-01",100]
["Tracy Pederson","C13","10X12 Self Storage Unit","2017-09-01",85]
["Stacey Brown","C14","10X12 Self Storage Unit","2024-06-01",100]
["April Dawn","C16","10X12 Self Storage Unit","2017-08-01",85]
["Tyler Burllingame","C17","10X12 Self Storage Unit","2024-07-01",100]
["Debra Kouda","C18","10X12 Self Storage Unit","2023-06-02",100]
["Robert Foster","C19","10X12 Self Storage Unit","2024-06-01",100]
["Teri Kurtz","C20","10X12 Self Storage Unit","2024-06-01",100]
["Wacey Riggs","D01","10X12 Self Storage Unit","2025-07-01",100]
["Lance Hansen","D02","10X12 Self Storage Unit","2025-07-01",100]
["Sarah Judy","D03","10X12 Self Storage Unit","2024-08-01",100]
["Shannon Morgan","D04","10X12 Self Storage Unit","2020-10-16",85]
["elaina Abate","D05","10X12 Self Storage Unit","2019-05-14",85]
["Louis Gierke","D06","10X12 Self Storage Unit","2024-07-08",85]
["Mathew Werner","D07","10X12 Self Storage Unit","2024-09-01",100]
["katie Weidkamp","D08","10X12 Self Storage Unit","2023-04-25",85]
["Judy Larson","D09","10X12 Self Storage Unit","2022-09-28",85]
["Christopher Creech","D10","10X12 Self Storage Unit","2024-03-20",100]
["Sheree Smith","D11","10X12 Self Storage Unit","2023-10-01",85]
["Martin Zargoza","D12","10X12 Self Storage Unit","2016-01-11",75]
["Oleg Slesarchy","D13","10X12 Self Storage Unit","2024-02-27",100]
["Jim Shoaf","D14","10X12 Self Storage Unit","2019-03-01",85]
["Arlen Riesau","D15","10X12 Self Storage Unit","2025-07-16",100]
["Floyd Euper","D16","10X12 Self Storage Unit","2024-08-01",100]
["Ipolito Perez Perez","D17","10X6 Self Storage Unit","2019-08-31",55]
["Jim Shoaf","D18","10X6 Self Storage Unit","2019-04-09",55]
["Link Anderson","D19","10X6 Self Storage Unit","2022-04-01",65]
["Danielle McClintock","D20","10X6 Self Storage Unit","2023-04-01",65]
["Rebekah Robertson","D21","10X6 Self Storage Unit","2022-06-01",65]
["Lorrainne Vandrmeulen","D22","10X6 Self Storage Unit","2022-03-01",60]
["Shannon Morgan","D23","10X6 Self Storage Unit","2024-11-23",65]
["James Kestyn","D24","10X6 Self Storage Unit","2025-04-10",65]
["Maria Sefe","E01","9X6 Self Storage Unit","2019-08-21",50]
["Stacy Cashillo","E02","9X6 Self Storage Unit","2024-04-18",60]
["Phillip Kornelis","E03","9X6 Self Storage Unit","2023-03-01",45]
["Daniel Ramierz","E04","9X6 Self Storage Unit","2024-05-01",60]
["Skylar Tylor","E05","9X6 Self Storage Unit","2025-07-16",60]
["Noah Rawls","E06","9X6 Self Storage Unit","2024-06-11",60]
["Eveone Ames-Pederson","E07","9X6 Self Storage Unit","2025-07-22",60]
["Alejandro Zavala Jr","E09","9X6 Self Storage Unit","2024-09-27",60]
["Dave Ferris","E10","10X6 Self Storage Unit","2018-06-01",55]
["David Hay","E11","10X6 Self Storage Unit","2016-01-04",50]
["David Gunderson","E12","10X6 Self Storage Unit","2022-03-01",60]
["Joel Carlson","E14","10X6 Self Storage Unit","2017-10-01",55]
["Paul VanderHoek","E16","10X15 Self Storage Unit","2024-07-24",140]
["Paul VanderHoek","E17","10X15 Self Storage Unit","2024-07-24",140]
["Angela Eshurs","E18","10X15 Self Storage Unit","2017-12-01",120]
["Kelli Thomas","F01","10X12 Self Storage Unit","2025-07-29",100]
["Baraka Grien","F02","10X12 Self Storage Unit","2020-11-24",85]
["Deborah Myhre","F03","10X12 Self Storage Unit","2021-09-07",85]
["Marilyn Hughes","F04","10X12 Self Storage Unit","2023-09-25",100]
["Ruben Reyes Jr.","F06","5X5 Self Storage Unit","2020-06-10",45]
["Paula Perfilio","F07","10X6 Self Storage Unit","2019-08-01",55]
["Brian Gates","F08","10X6 Self Storage Unit","2023-06-15",65]
["Mike Schanlz","F09","10X6 Self Storage Unit","2020-07-08",55]
["Beverly Pepenoe","F10","10X6 Self Storage Unit","2019-08-01",55]
["Angela Cooper","F11","10X6 Self Storage Unit","2025-01-04",65]
["Belsa Martinez","F12","10X6 Self Storage Unit","2025-08-05",65]
["Gene Pilon","F13","10X6 Self Storage Unit","2023-09-01",60]
["Pauline Plaster","G01","10X12 Self Storage Unit","2025-01-16",100]
["Andy Herrera","G02","10X12 Self Storage Unit","2023-06-01",100]
["Nick Snyders","G03","10X12 Self Storage Unit","2015-07-28",75]
["Gene Pilon","G05","10X12 Self Storage Unit","2023-09-01",85]
["Richard Goodwin","G06","10X12 Self Storage Unit","2023-07-01",100]
["Alicia Wilkens","G07","10X12 Self Storage Unit","2014-10-20",50]
["Champaghn Villalobos","G08","10X10 Self Storage Unit","2024-06-13",85]
["Randy Relethford","G10","10X12 Self Storage Unit","2024-05-11",100]
["Sharon Kukhahn","G11","10X12 Self Storage Unit","2025-04-01",100]
["Plagerman, Larry .","G12","10X12 Self Storage Unit","2017-10-01",80]
["Rachel Carlson","G13","10X12 Self Storage Unit","2025-07-10",100]
["Gerald Morse","G14","10X12 Self Storage Unit","2020-11-04",85]
["Jonni Oxford","G15","10X20 Self Storage Unit","2024-05-08",160]
["Sengnin Sisouk","G16","10X20 Self Storage Unit","2025-05-01",150]
["David West","G17","10X20 Self Storage Unit","2021-12-01",150]
["Randy Relethford","G18","10X20 Self Storage Unit","2024-01-01",175]
["Riley Wood","G19","10X20 Self Storage Unit","2024-12-31",165]
["Colin Fischer","G20","10X20 Self Storage Unit","2023-04-16",150]
["Jennifer Porter","H02","8X20 Container Unit","2018-07-01",120]
["Washington Trails Assoc.","H07","8X20 Container Unit","2022-07-01",100]
["Theresa Cain","H08","8X20 Container Unit","2022-02-01",120]
["Scott Fuller","H12","8X20 Container Unit","2020-10-05",100]
["Simon Media","H14","8X20 Container Unit","2015-08-05",85]
["Cheryl Kahle","H15","8X20 Container Unit","2017-08-01",100]
["Maggie Mullins","H16","8X20 Container Unit","2022-06-01",130]
["Kelsey Tolsma","H17","8X20 Container Unit","2021-07-09",100]
["Louis Lacariere","H18","8X20 Container Unit","2019-10-01",120]
["Joel Ware","H19","8X20 Container Unit","2020-10-30",100]
["Kelly Bourassa","H20","8X20 Container Unit","2021-09-15",100]
["Alan Jay Freysinger","H21","8X20 Container Unit","2022-07-02",130]
["Tyson Perry","H23","8X20 Container Unit","2022-05-01",130]
["George Adams","H25","8X20 Container Unit","2022-06-01",150]
["Erin Ragland","H26","8X20 Container Unit","2023-09-01",82.95]
["Margaret Bales","H29","8X20 Container Unit","2018-12-01",100]
["Johnathan Gunderson","H32","8X20 Container Unit","2022-11-01",135]
["Al Johnnie","H33","8X20 Container Unit","2014-10-20",75]
["Betsy Lott","H35","8X20 Container Unit","2021-12-01",85]
["Nick Byma","H36","8X20 Container Unit","2023-07-28",130]
["Kristen Winchester","H37","8X20 Container Unit","2022-10-01",150]
["Theresa Cain","H38","8X20 Container Unit","2021-07-01",120]
["Tristan Jansen","H39","8X20 Container Unit","2023-12-01",130]
["Mike Archambolt","H44","8X20 Container Unit","2021-06-11",100]
["David Gunderson","H45","8X20 Container Unit","2022-02-28",100]
["Kai Janson","H47","8X20 Container Unit","2023-12-01",110]
["Chris Love","H48","8X20 Container Unit","2023-09-01",140]
["Anthony Gonzales","H50","8X20 Container Unit","2020-11-01",120]
["Bo Biehle","H54","8X20 Container Unit","2014-10-20",85]
["Leanna Myers","H56","8X20 Container Unit","2021-12-02",120]
["Richard Nyens","H58","8X20 Container Unit","2024-10-05",140]
["Al Johnnie","H61","8X20 Container Unit","2023-09-22",130]
["Kai Jansen","H62","8X20 Container Unit","2023-12-01",110]
["Gilbert Gunderson","H63","8X20 Container Unit","2022-10-01",130]
["Thelma Lewis","H65","8X20 Container Unit","2023-04-26",100]
["Corey Jimmy","H66","8X20 Container Unit","2014-10-20",75]
["Rita Rudolph","H68","8X20 Container Unit","2015-07-01",110]
["Melody Coleman","H70","8X20 Container Unit","2023-09-01",100]
["Laura Love","H72","8X20 Container Unit","2018-09-01",100]
["Emily Elsbree","H73","8X20 Container Unit","2021-07-23",100]
["Sean Mcinnis","H75","8X20 Container Unit","2022-09-01",130]
["Joseph Ivie","H77","8X20 Container Unit","2025-05-20",130]
["Daniel Richardson","H79","8X20 Container Unit","2018-01-01",100]
["Lillian Litts","H81","8X20 Container Unit","2022-07-01",150]
["Dillon Graves","H82","8X20 Container Unit","2022-10-01",120]
["Kaylee Morby","H83","8X20 Container Unit","2023-07-20",140]
["Simon Media","H85","8X20 Container Unit","2020-06-22",120]
["Sean Mcinnis","H86","8X20 Container Unit","2023-09-21",130]
["Mike Berry","H87","8X20 Container Unit","2022-07-01",150]
["Erick Avrand","H88","8X20 Container Unit","2024-09-01",105]
["Arthur Patterson","H89","8X20 Container Unit","2018-08-01",120]
["Deborah Arntzan","H90","8X20 Container Unit","2017-01-25",85]
["Dillon Graves","H93","8X20 Container Unit","2024-12-18",140]
["Maria Monti","H95","8X20 Container Unit","2023-06-29",130]
["Dick Dykstra","H96","8X20 Container Unit","2022-10-01",150]
["Larry Neely Jr.","I-01","10X20 Self Storage Unit","2024-03-27",160]
["Steven Robinson","I-02","10X20 Storage","2024-05-07",160]
["John Murray","I-03","10X20 Storage","2021-07-01",160]
["Brook Stremler","I-04","10X20 Storage","2022-12-01",175]
["Brianne Nyens","I-05","10X20 Storage","2017-11-01",140]
["Daniel Millspaugh","I-06","10X20 Storage","2017-09-01",140]
["Ryan Ingalls","I-07","10X20 Storage","2025-05-03",150]
["Stella Gladstone","I-08","10X20 Storage","2024-11-01",160]
["Taylor Wolff","I-09","10X20 Storage","2023-04-15",150]
["Jesse Snell","I-10","10X20 Storage","2017-10-13",150]
["Christain Kraft","J02","8X20 Container Unit","2021-06-10",100]
["Christian Larson","J03","8X20 Container Unit","2025-01-31",130]
["Camille Knutsen","J04","8X20 Container Unit","2017-04-04",140]
["Kristin Bethman","J05","8X20 Container Unit","2019-02-01",100]
["Oscar Benavides","J06","8X20 Container Unit","2025-03-20",130]
["Naomi Cliett","J08","8X20 Container Unit","2023-08-16",130]
["Tim Mitchel","J10","8X20 Container Unit","2022-05-01",150]
["Nick Snyders","J12","8X20 Container Unit","2018-09-01",120]
["Mary Cole","J13","8X20 Container Unit","2022-01-01",120]
["Dan Graham","J14","8X20 Container Unit","2025-06-05",130]
["Total for - 321 Everson Road",null,null,null,{"$f":"SUM(E6:E213)","v":19937.95}]