{"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":7,"rows_kept":26,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Estimated Triple Net Costs at 2652 E. Bayshore, Palo Alto, CA*"]
["Updated:","2024-12-04"]
[]
[]
[]
[]
["EMB","2652 E. Bayshore",0.3333,null,"Estimated Annual NNN Rent:",284400]
[null,null,6000]
[{"$nulls":5},"Property","Unit (2652)"]
[{"$nulls":4},"Property Tax",24815,8270.8395]
[null,"Estimated cost/sf/mo.:",0.7228515958333332,null,"Insurance",72866,24286.2378]
[{"$nulls":4},"Property Management Fee - 3% base rent",null,8532]
[{"$nulls":4},"Landscape Maintenance",5772,1923.8075999999999]
[{"$nulls":4},"Plumbing Maintenance",130,43.329]
[{"$nulls":4},"Pest Control",2016,671.9327999999999]
[{"$nulls":4},"Fire & Safety Equipment",12000,3999.6]
[{"$nulls":4},"HVAC Maintenance",4660,1553.1779999999999]
[{"$nulls":4},"Roof Maintenance",2400,799.92]
[{"$nulls":4},"Lighting Maintenance",460,153.31799999999998]
[{"$nulls":4},"General Maintenance",2364,787.9212]
[{"$nulls":4},"Parking Lot Maintenance",3070,1023.231]
[]
[{"$nulls":4},"TOTAL",130553,52045.31489999999]
[]
[]
["* Includes only known, recurring expenses"]