{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["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":"Sheet1","index":0,"n_rows":23,"n_cols":8,"rows_kept":23,"cut":false,"hidden":false,"merged":[[7,0,7,7],[14,0,14,7]]}
["Expense","Total","Pro-Rata","Amount",null,null,"SF w/o","Total SF w/"]
[{"$nulls":6},"Basement","Basement"]
[{"$nulls":6},5381,8881]
["Base Rent",null,null,177573,null,"Cost/SF",{"$f":"SUM(D4/G3)","v":33},{"$f":"SUM(D4/H3)","v":19.994707803175316}]
[]
["Property Tax",36758.76,0.45,{"$f":"SUM(B6*C6)","v":16541.442000000003},null,"Cost/SF",{"$f":"SUM(D6/G3)","v":3.0740460880877167},{"$f":"SUM(D6/H3)","v":1.8625652516608493}]
[]
["Common Area Maintenance"]
["Insurance",8000,0.45,{"$f":"SUM(B9*C9)","v":3600}]
["Janitorial",6000,0.45,2700]
["Elevator Maintenance",3600,0.45,1620]
["Repairs & Maintence",4500,0.45,2025]
["Management",null,0.02,3550]
["CAM TOTAL",null,null,{"$f":"SUM(D9:D13)","v":13495},null,"Cost/SF",{"$f":"SUM(D14/G3)","v":2.5078981601932728},{"$f":"SUM(D14/H3)","v":1.5195360882783471}]
["Utility Passthroughs"]
["Sanitary",5000,0.9,4500]
["Water",12500,0.9,11250]
["Electric -Common/Elevator",3600,0.45,1620]
["Elevator Phone",1350,0.45,607.5]
["Total Utilty Passthru",null,null,{"$f":"SUM(D16:D19)","v":17977.5}]
[]
["Additional Rent",null,null,{"$f":"SUM(D14,D6,D20)","v":48013.942000000003}]
["Estimated Monthly Rent",null,null,{"$f":"D22/12","v":4001.1618333333336}]