ABCDEF
1
2
3
4
5
6
7
DateLocation
8
Reconciliation YearSquare Footage
9
Number of days in periodPro-Rata Share0.00%
10
Calculated byManagement Fee %0.00%
11
12
Operating Expense Cap Calculation
13
Prior Year Operating Expense Payable by TenantAnnual Cap % in Lease0.00%
14
Allowable CAM CAP$0.00CAM CAP = Prior Yr CAM Exp (x) Cap % + Management Fee
15
16
17
Annual ExpenseTenant's Pro-Rata ShareTenant's Pro-Rata Share of Expense
18
Annual Operating Expenses
19
Total Operating Expenses
20
HVAC0.00%0
21
Security0.00%0
22
Repair and Maintenance0.00%0
23
Janitorial0.00%0
24
Parking Lot0.00%0
25
Water0.00%0
26
Trash (if defined as an Operating Expense)0.00%0
27
Electricity0.00%0
28
Gas0.00%0
29
Snow0.00%0
30
Other0.00%0
31
Sub Total Operating Expenses$0.000
32
Management Fee0.00%0
33
Less Operating Expenses Not-capped (CNC)0
34
Total Capped CAM:
- Check The Operating Expense Section Of Your Lease For Allowable Exclusions		0
35
Operating Expenses Not-capped (CNC)
36
Exp:0.00%0
37
Exp:0.00%0
38
Exp:0.00%0
39
Total Operating Expenses Not-capped (CNC)$0.000
40
41
Other Expense$ -0.00%
42
Other Expense$ -0.00%
43
Other Expense$ -0.00%
44
Insurance0.00%0
45
Real Estate Tax0.00%0
46
47
48
Total Annual Additional Rent0
49
50
51
Account Reconciliation
52
Total Capped Operating Expenses0
53
ALLOWABLE CAPPED OPERATING EXPENSE0
54
Total Operating Expenses Not-capped (CNC)0
55
Other Expense
56
Other Expense
57
Other Expense
58
Insurance0
59
Taxes0
60
Total Annual Additional Rent Due0
61
62
Annual Escrows PaidAdjustments
63
Operating Expenses (CAM)0
64
Operating Expenses Not-Capped (CNC)0
65
Other0
66
Other0
67
Other0
68
Insurance0
69
Real Estate Taxes0
70
Total Escrows Paid00
71
72
73
Payment/(Credit)0
74
75
76