{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Budget Worksheet"],"not_rendered":{"images":3,"comments":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Budget Worksheet","index":0,"n_rows":50,"n_cols":5,"rows_kept":50,"flags":["formulas_cached_only"]}
{"$rows_empty":7}
["Date                "," ","Store #",null," "]
["Budget Year"," ","Premise Sq. Ft.",null,0]
[" "," ","Pro-rata Share",null,{"v":0,"d":"0.0000%"}]
[" "," ","Management Fee %   ",null,{"v":0,"d":"0%"}]
["Last Revised:  July 2012",null,"Annual Cap Increase %",null,{"v":0,"d":"0%"}]
[]
[" ","  "]
[null,"Annual Expense","Tenant's Pro- rata Share","Annual Tenant Expense","Monthly Tenant Expense"]
["Annual Operating Expenses"," "," "]
["   Capped Operating Expenses"]
["        HVAC",0,{"v":0,"d":"0.00%"},0,0]
["        Landscaping",0,{"v":0,"d":"0.00%"},0,0]
["        Security",0,{"v":0,"d":"0.00%"},0,0]
["        Repair & Maintenance",0,{"v":0,"d":"0.00%"},0,0]
["        Janitorial",0,{"v":0,"d":"0.00%"},0,0]
["        Parking Lot",0,{"v":0,"d":"0.00%"},0,0]
["        General CAM",0,{"v":0,"d":"0.00%"},0,0]
["          Sub Total Capped Expenses",0,{"v":0,"d":"0.00%"},0,0]
["        Management Fee",null,{"v":0,"d":"0.00%"},0,0]
["           Total Capped Expenses",null,{"v":0,"d":"0.00%"},0,0]
["   Uncapped Operating Expenses ",null," "," "," "]
["        Water",0,{"v":0,"d":"0.00%"},0,0]
["        Trash",0,{"v":0,"d":"0.00%"},0,0]
["        Electricity",0,{"v":0,"d":"0.00%"},0,0]
["        Gas",0,{"v":0,"d":"0.00%"},0,0]
["        Snow Removal",0,{"v":0,"d":"0.00%"},0,0]
["          Total Uncapped Expenses",0,{"v":0,"d":"0.00%"},0,0]
["TOTAL ANNUAL OPERATING EXPENSES",null,null,0,0]
[null,null," "," "," "]
["Tax & Insurance (Uncapped Expenses)",null," "," "," "]
["        (f)   Insurance",0,{"v":0,"d":"0.00%"},0,0]
["        (g)  Real Estate Taxes",0,{"v":0,"d":"0.00%"},0,0]
["TOTAL INSURANCE AND TAX",0,{"v":0,"d":"0.00%"},0,0]
[]
["(i) Total Annual Additional Rent",null,null,0,0]
[]
[]
[]
[]
["Last Updated: Nov 2021"]
[]
[]
["Property of Starbucks Corporation - duplication not permitted without written authorization."]