{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["CSK-580"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":0,"comments":2,"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":"CSK-580","index":0,"n_rows":25,"n_cols":7,"rows_kept":25,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["2026 Budgeted, known recurring expenses for 580 N Pastoria Ave, Sunnyvale, CA"]
["Updated","2026-04-21"]
[]
[{"$nulls":5},"2026 Budget "]
[]
[]
["CSK","580 N Pastoria Ave, Sunnyvale, CA",1,null,"Estimated Annual Rent:",518698.20000000007]
[null,null,10943]
[{"$nulls":4},"Property Tax",14693.438,"Allocated portion for 580"]
[null,"Cost per square foot per month",0.5511677137591764,null,"Insurance",21875.7555,"Allocated portion for 580"]
[{"$nulls":4},"Property Management",15560.946000000002,"Percentage based on annual rent"]
[{"$nulls":4},"Landscape Maintenance ",5124]
[{"$nulls":4},"Fire & Safety Maintenance",2883]
[{"$nulls":4},"HVAC Maintenance",7866]
[{"$nulls":4},"Parking Lot Maintenance Sweeping",744]
[{"$nulls":4},"Parking Lot Maintenance Storm Drain",870]
[{"$nulls":4},"Roof Maintenance ",2300]
[{"$nulls":4},"Lighting Maintenance",460]
[]
[{"$nulls":4},"TOTAL",72377.1395]
[]
["Sq.Ft"]
[14419,"570 Del Ray Ave, Sunnyvale, CA",0.5685]
[10943,"580 Pastoria Ave, Sunnyvale, CA",0.4315]
[25362,null,1]