CAM True-Up Tenant worksheet

Chapter 2 · CAM reconciliation

How to read a CAM reconciliation

Guide · August 2026 · Not legal or accounting advice

A CAM reconciliation is the year-end process of matching estimated common-area charges to actual recoverable costs. The statement you receive is the landlord’s version of that math. This chapter walks the statement the way a careful tenant would — not toward a “standard” CAM rate, and not as an audit.

If you only need the definition of the settlement dollars, start with what a CAM true-up is. The calculator on this site is a CAM reconciliation calculator: it reconstructs the sequence below from the figures on the letter. Worked numbers use only the labeled homepage sample. They are examples.

1. Calendar and the objection / audit window

Open the lease before you open the spreadsheet. Find the paragraph that says when the landlord must deliver the annual statement, and the paragraph that says how long you have to object or to inspect books and records. Those two clocks are contractual. They are not courtesy. Missing the tenant window can waive a challenge even if a line is wrong.

Write down four dates: the last day of the CAM year, the date on the letter (or the date you actually received it, if the lease runs from receipt), the last day to request backup, and the last day to send a written objection. If the lease requires the objection to name specific items, a general “we disagree” may not preserve the claim. Some forms require you to pay the billed amount while the challenge proceeds. Some do not. This site does not tell you whether your window is open. Read the clause or ask counsel.

Fiscal years differ. A calendar-year shopping center and an office building with a June 30 year-end are not on the same clock. A mid-year assignment or a new manager can delay the packet. Delay does not always kill the landlord’s claim, and it does not always extend yours. The lease controls.

Do this first

Calendar the objection date on the day the letter arrives. Then read. The rest of this chapter is useless if the window closed while you were waiting for a more convenient week.

2. Denominator: GLA versus rentable versus stipulated

Pro-rata is a fraction. The numerator is usually your premises — the square feet on your rent exhibit, sometimes plus storage or a mezzanine the lease adds. The denominator is the building figure the lease names. Names vary.

Vacant space is the usual fight. If the denominator shrinks when a neighbor leaves, your share rises even if your premises did not change. Many leases freeze the denominator, or require vacant space to stay in it, so remaining tenants do not fund empty corridor. Some exclude a major that maintains its own parcel. Some add a storage or basement number that is not on your rent exhibit. If the statement’s share does not match tenant SF ÷ stated GLA, ask which area they used and who is in the building for CAM purposes.

We do not substitute a typical percentage. There is no market “standard CAM %.” In the homepage sample the fraction is 8,500 ÷ 100,000 = 8.5%. That 8.5% is an example, not a recommendation.

3. Recoverable pool versus raw GL spend

The general ledger is a list of what the property spent. The recoverable pool is the subset the lease lets the landlord pass through. Those are different documents. A one-page rollup that says “CAM $420,000” is a conclusion. The work is how $420,000 was built: which accounts, which exclusions already removed, which capital items amortized, which invoices sit in “repairs.”

Start from the definition of Operating Expenses or CAM, then the exclusions exhibit, then the statement. A line on the statement is not automatically recoverable. A line missing from the statement is not automatically excluded — the landlord may have already taken it out. Ask for the list of exclusions they removed. Then mark anything that still looks like a commonly questioned cost.

Related-party vendors and double recovery belong here, not later. If the management company and a landscaping affiliate share an owner, the markup is a lease question. If an insurer, a warranty, or a single tenant already paid for a repair, that amount should not also sit in the shared pool. See operating-expense pass-throughs for the OpEx-level version of the same problem.

4. Gross-up: variable versus fixed

Gross-up restates variable expenses as if the building had been occupied at a lease threshold. The idea is that a half-empty building still needs a roof and a tax bill (fixed), but it needs less janitorial and less common-area electricity (variable). If occupancy is low and variable costs are not grossed up, a tenant at 8.5% of GLA would pay 8.5% of a depressed janitorial bill — less than the lease may have contemplated. If occupancy is low and fixed costs are grossed up, remaining tenants are asked to pay more than 100% of a cost that did not shrink.

Many leases write a 95% target. That is a lease term, not a market law. Some write 90% or 100%. Some have no gross-up at all. Occupancy support — a month-by-month certificate or a rent roll the landlord used — is how you test the percentage. If the statement applies a gross-up to the entire pool, that is a question, not a given.

EXAMPLE 2 · gross-up on variable

Occupancy 82% → target 95%

Homepage sample. Occupancy 82%. Gross-up target 95%. Suppose $224,000 of the $420,000 pool is variable (the rest is fixed: tax, insurance, and similar). The lease, in this example, grosses up only the variable piece.

factor = 95% ÷ 82% = 1.158536585…

variable grossed-up = $224,000 × (0.95 ÷ 0.82) = $259,512.20

gross-up adjustment = $259,512.20 − $224,000 = $35,512.20

Fixed costs are left alone. The pool increases by $35,512.20, not by 15.85% of $420,000. If the landlord instead multiplied the entire $420,000 by the same factor, they would add $66,585.37 — the simple-mode treatment this site uses when you have no split, and which it labels as an overstatement if the pool includes fixed costs. Ask for the variable / fixed split and the occupancy support. 95% is not a law.

5. Admin / management fee

Leases often allow a percentage fee on a defined base, in lieu of or in addition to on-site payroll. The fights are the base, the stacking, and the order.

We never assume a market fee percentage. The 4% in the homepage sample is an example.

6. Controllable cap

A cap usually limits how much controllable CAM can rise year over year. Non-controllable items — often real-estate taxes, insurance, and sometimes utilities or snow — sit outside the cap and pass through. The statement should show three numbers: prior-year controllable CAM, this year’s controllable CAM (after the adjustments the lease applies), and the cap percentage. If those three are missing, you cannot check the cap.

What sits outside the cap is a definition fight. Tax and insurance are the usual carve-outs. A landlord that folds tax into “CAM” and then applies the cap to the combined number is either doing you a favor (if costs rose) or hiding a non-controllable increase inside a capped bucket (if they also moved something the other way). Split the buckets.

We never assume a 3% or 5% “market” cap. The 5% and the $390,000 prior-year figure below are the homepage sample.

EXAMPLE 3 · 5% cap on $390,000 prior

Ceiling, then reduction

Prior-year CAM (treated here as the controllable base) $390,000. Cap 5%. Ceiling:

$390,000 × 1.05 = $409,500

Anything the lease treats as this year’s controllable CAM after gross-up and after the admin fee is compared to $409,500. If that figure is $409,500 or less, the cap does not bind. If it is higher, the excess is removed from the pool before your share is taken. In the simple-mode walk through of the same sample (next section), controllable CAM after gross-up and fee is $506,048.78, so the cap removes $96,548.78 and the pool becomes $409,500. That is an illustration of order, not a prediction about your building.

7. Sequence of operations

Order matters. Share, gross-up, fee, cap, allocate, subtract estimates — applied in the wrong order, the same inputs produce a different true-up. This site’s calculator uses the sequence below. Confirm it against the lease. Some forms cap before the fee, or allocate before gross-up. Reconstruct theirs, then compare.

  1. Pro-rata % = tenant SF ÷ building GLA (or other lease denominator).
  2. Gross-up variable expenses if occupancy is below the target.
  3. Admin / management fee on controllable CAM (after gross-up, in this sequence).
  4. Cap on the controllable year-over-year increase only.
  5. Allocate the recoverable pool by pro-rata.
  6. True-up = allocated CAM − estimates paid. Positive = tenant owes. Negative = credit.
EXAMPLE 4 · full simple-mode sequence

Homepage sample, treated as one pool

GLA 100,000. Tenant 8,500. Actual CAM $420,000. Estimates $32,000. Occupancy 82%. Gross-up 95%. Admin 4%. Prior-year $390,000. Cap 5%. Simple mode treats the entire $420,000 as variable and controllable. That overstates both adjustments if the real pool includes fixed or non-controllable items. It is shown because it is reproducible from the sample without inventing a split.

StepArithmeticResult
Pro-rata 8,500 ÷ 100,000 8.5%
Gross-up factor 0.95 ÷ 0.82 1.158536585…
Variable grossed-up $420,000 × (0.95 ÷ 0.82) $486,585.37
Gross-up adjustment $486,585.37 − $420,000 $66,585.37
Admin fee (4%) $486,585.37 × 0.04 $19,463.41
Controllable after fee $486,585.37 + $19,463.41 $506,048.78
Cap ceiling $390,000 × 1.05 $409,500.00
Cap reduction $506,048.78 − $409,500.00 $96,548.78
Recoverable pool capped at the ceiling $409,500.00
Allocated (8.5%) $409,500.00 × 0.085 $34,807.50
True-up $34,807.50 − $32,000.00 $2,807.50 owe

Compare that to EXAMPLE 1 on the true-up chapter, which shared the raw $420,000 and produced $3,700 due. Same inputs, different pool, different settlement. The $892.50 difference is the cap binding after a full-pool gross-up and fee — an artifact of treating everything as variable and controllable. When you have a real split, use it. The calculator’s advanced mode does.

8. Backup request list

The cover letter is a summary. The backup is how you test it. You do not need every invoice on day one. You do need enough to reconstruct the sequence above and to mark exclusions. A typical written request:

Send the request inside the lease window, even if you will not finish reading the invoices this week. A request that arrives after the deadline can be rejected as untimely. Keep a copy.

9. What to do in the first hour versus later

First hour. Find the objection date and calendar it. Confirm tenant SF and the denominator against the lease exhibit. Recompute pro-rata. Tick estimates paid to your AP or bank records. Note whether the statement shows occupancy, a gross-up, a fee base, a prior-year controllable, and a cap percentage. If any of those is used but not shown, write it on the backup list immediately. Skim the five largest cost lines for names that look like capital, vacancy, related-party, or a recovery.

Later, still inside the window. Read the definition and the exclusions exhibit against the general ledger. Test gross-up with occupancy support. Recalculate the fee and the cap in the lease’s order. Mark exclusion candidates. Type the landlord’s figures into the free calculator so you can see the headline true-up the same way this chapter just did. The optional $79 packet is a two-page worksheet — line-item math plus a blank exclusion checklist — not an audit and not a subscription. Use it as a worksheet you can email or take to the meeting.

Do not wait for a perfect file. A dated, specific written objection that names the denominator, the fee base, and three ledger lines is more useful than a polished memo that arrives late.

10. Office versus retail versus industrial — high level

The math does not change by asset class. The vocabulary and the usual fights do. This is descriptive, not a statute, and not a claim that your form looks like anyone else’s.

Do not invent a recovery rate from the sign on the building. A “NNN industrial” lease can still have a base year. A “gross” office lease can still pass through tax increases. Read the definitions.

Related chapters

CAM True-Up is a self-serve calculator and printable worksheet. It is not legal, tax, accounting, or real-estate advice and does not create a professional-client relationship. Lease language, local practice, and the landlord’s backup control. Do not pay or refuse a true-up invoice based solely on this site. If you are in a dispute, get a lawyer.