{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"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":25,"n_cols":10,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["7 Stewart",{"$nulls":6},2025]
[null,"General NNN Expenses",null,2024,"psf","2025 YTD10/31 ","psf","Pro-Forma","psf"]
[null,"SF"]
[null,14400]
[null,"Insurance"]
[null,null,"Landlord Cover's w have GL*","N/A",null,"N/A",null,"N/A"]
[null,"Taxes"]
[null,null,"Real Estate Taxes",11728.67,{"$f":"D8/$B$4","v":0.81449097222222222},9144.75,{"$f":"F8/$B$4","v":0.63505208333333329},{"$f":"2950.93*4","v":11803.72},{"$f":"H8/$B$4","v":0.81970277777777778}]
[]
[null,"Utilities"]
[null,null,"Electricity",23877.69,{"$f":"D11/$B$4","v":1.6581729166666666},19474.7,{"$f":"F11/$B$4","v":1.3524097222222222},{"$f":"+(F11/10)*12","v":23369.64},{"$f":"H11/$B$4","v":1.6228916666666666},"Note: Tenant is 911 service provider open 24/7/365. And ambulances require daily charging when not in use."]
[null,null,"Gas - Propane",10996.19,{"$f":"D12/$B$4","v":0.7636243055555556},3565,{"$f":"F12/$B$4","v":0.24756944444444445},4278,{"$f":"H12/$B$4","v":0.29708333333333331},"New heating and HVAC systems install in 2024. "]
[null,null,"Water",1522.46,{"$f":"D13/$B$4","v":0.1057263888888889},1156.8399999999999,{"$f":"F13/$B$4","v":8.0336111111111108E-2},1388.2080000000001,{"$f":"H13/$B$4","v":9.6403333333333341E-2}]
[null,null,"Subtotal",{"$f":"SUM(D11:D13)","v":36396.339999999997},{"$f":"D14/$B$4","v":2.527523611111111},{"$f":"SUM(F11:F13)","v":24196.54},{"$f":"F14/$B$4","v":1.6803152777777779},{"$f":"SUM(H11:H13)","v":29035.847999999998},{"$f":"H14/$B$4","v":2.0163783333333334}]
[null,null,"Total",{"$f":"D14+D8","v":48125.009999999995},{"$f":"D15/$B$4","v":3.342014583333333},{"$f":"F14+F8","v":33341.29},{"$f":"F15/$B$4","v":2.315367361111111},{"$f":"H14+H8","v":40839.567999999999},{"$f":"H15/$B$4","v":2.8360811111111111}]
[]
[null,"Other Operating Expenses"]
[null,null,"Dumpster",4070.2,{"$f":"D18/$B$4","v":0.28265277777777775},3829.7,{"$f":"F18/$B$4","v":0.26595138888888886},{"$f":"+(F18/10)*12","v":4595.6399999999994},{"$f":"H18/$B$4","v":0.3191416666666666}]
[null,null,"Cleaning",5720,{"$f":"D19/$B$4","v":0.3972222222222222},4840,{"$f":"F19/$B$4","v":0.33611111111111114},5808,{"$f":"H19/$B$4","v":0.40333333333333332}]
[null,null,"Building Repair & Maintenace",8696.43,{"$f":"D20/$B$4","v":0.60391875000000006},1367.21,{"$f":"F20/$B$4","v":9.4945138888888891E-2},1640.652,{"$f":"H20/$B$4","v":0.11393416666666667},"2024-$4400-HVAC repair/upgrade to new system, $2,642 bathroom repairs/replacement $1,500 garage door repair, misc "]
[null,null,"Pest Control",1140,{"$f":"D21/$B$4","v":7.9166666666666663E-2},630,{"$f":"F21/$B$4","v":4.3749999999999997E-2},756,{"$f":"H21/$B$4","v":5.2499999999999998E-2}]
[null,null,"Other Subtotal",{"$f":"SUM(D18:D21)","v":19626.63},{"$f":"D22/$B$4","v":1.3629604166666667},{"$f":"SUM(F18:F21)","v":10666.91},{"$f":"F22/$B$4","v":0.7407576388888889},{"$f":"SUM(H18:H21)","v":12800.291999999999},{"$f":"H22/$B$4","v":0.88890916666666664}]
[null,null,"Total NNN Expense",{"$f":"D22+D15","v":67751.64},{"$f":"D23/$B$4","v":4.7049750000000001},{"$f":"F22+F15","v":44008.2},{"$f":"F23/$B$4","v":3.0561249999999998},{"$f":"H22+H15","v":53639.86},{"$f":"H23/$B$4","v":3.7249902777777777}]
[]
[null,"* GL is all company wide for rented property so, not broken out by location."]