{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["NNN Estimate - 645 Ellis Street"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"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","formulas":"cached_only"}

{"sheet":"NNN Estimate - 645 Ellis Street","index":0,"n_rows":21,"n_cols":7,"rows_kept":21,"cut":false,"hidden":false,"merged":[[2,4,3,4]],"flags":["formulas_cached_only"]}
["Estimated 2025 Expenses at 645 Ellis Street, Mountain View, CA"]
["Prepared:","2025-06-16"]
[{"$nulls":4},"Rent per Sq. Ft. per mth"]
["Entity","Address:","Bldg Sq Ft.","% of property",null,"Estimated Annual Rent:"]
[]
["MID","645 Ellis Street, Mountain View",5336,1,3.5,224112]
[{"$nulls":5},224112]
[null,"Entire property square footage",5336]
[]
[{"$nulls":5},"Entire Property Expenses"]
[{"$nulls":5},"Property Management Fee",6723.36]
[null,"Cost per square foot per month:",null,0.9627430034982509,null,"Insurance",6489]
[{"$nulls":5},"Property Tax",29728]
[{"$nulls":5},"Landscape",6612]
[{"$nulls":5},"Parking Lot Maintenance",1800]
[{"$nulls":5},"Roof Maintenance",2300]
[{"$nulls":5},"Annual Backflow Inspection",270]
[{"$nulls":5},"HVAC Maintenance ",7264]
[{"$nulls":5},"Lighting Maintenance - Exterior",460]
[]
[{"$nulls":5},"TOTAL",61646.36]