{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["501"],"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","formulas":"cached_only"}

{"sheet":"501","index":0,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["2026 Budgeted known, recurring expenses at 501 Ellis St., Mt. View"]
["Updated:","2026-01-15"]
[]
[]
[]
[]
["MID","501 Ellis",1,null,"Estimated Annual NNN Rent:",1271268]
[null,null,26820]
[{"$nulls":4},"Property Tax",30341]
[null,"Estimated cost/sf/mo.:",0.4249504101416854,null,"Insurance",38325]
[{"$nulls":4},"Property Management",38138.04]
[{"$nulls":4},"Landscape",6708]
[{"$nulls":4},"Fire & Safety Equipment",5230]
[{"$nulls":4},"HVAC Maintenance",11644]
[{"$nulls":4},"Roof & Gutter Maintenance",2350]
[{"$nulls":4},"Lighting Maintenance",460]
[{"$nulls":4},"Parking Lot Sweeping",3570,"(1x/mo Feb-Sept; Weekly Oct-Jan) "]
[{"$nulls":4},"TOTAL",136766.04]