{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["2652"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"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":"2652","index":0,"n_rows":26,"n_cols":8,"rows_kept":26,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Estimated Triple Net Costs at 2652 E. Bayshore, Palo Alto, CA*"]
["Updated:","2026-01-15"]
[]
[]
[]
[]
["EMB","2652 E. Bayshore",0.3333,null,"Estimated Annual NNN Rent:",270000]
[null,null,6000]
[{"$nulls":5},"Property","Unit (2652)"]
[{"$nulls":4},"Property Tax",25844,8613.805199999999]
[null,"Estimated cost/sf/mo.:",0.6413822916666666,null,"Insurance",54363,18119.1879]
[{"$nulls":4},"Property Management Fee - 3% base rent",null,8100]
[{"$nulls":4},"Landscape Maintenance",5772,1923.8075999999999]
[{"$nulls":4},"Plumbing Maintenance",135,44.9955]
[{"$nulls":4},"Pest Control",2208,735.9264]
[{"$nulls":4},"Fire & Safety Equipment",12180,4059.5939999999996]
[{"$nulls":4},"HVAC Maintenance",5146,1715.1617999999999]
[{"$nulls":4},"Roof Maintenance",2400,799.92]
[{"$nulls":4},"Lighting Maintenance",460,153.31799999999998]
[{"$nulls":4},"General Maintenance",2472,823.9176,"(Monthly sweeping & light fixture cleaning)"]
[{"$nulls":4},"Parking Lot Maintenance",3270,1089.8909999999998,"(Sweeping and storm drain clean-out)"]
[]
[{"$nulls":4},"TOTAL",114250,46179.524999999994]
[]
[]
["* Includes only known, recurring expenses"]