{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["515"],"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":"515","index":0,"n_rows":27,"n_cols":6,"rows_kept":27,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Estimated Triple Net Costs at 515 Ellis St., Mt. View"]
["Prepared:","2026-01-15"]
[]
[]
[]
[]
["KIC","515 Ellis",1,null,"Estimated Annual NNN Rent:",1414510.8]
[null,null,29842]
[{"$nulls":4},"Property Tax",59647]
[null,"Estimated cost/sf/mo.:",0.6309294897571655,null,"Insurance",97282.05]
[{"$nulls":4},"Property Management",42435.324]
[{"$nulls":4},"Landscape",7728]
[{"$nulls":4},"Lighting Maintenance",460]
[{"$nulls":4},"Fire & Safety Equipment",5462]
[{"$nulls":4},"HVAC Maintenance",8884]
[{"$nulls":4},"Roof & Gutter Maintenance",2350]
[{"$nulls":4},"Parking Lot Sweeping",1690]
[{"$nulls":4},"TOTAL",225938.37399999998]
[]
[]
[]
[]
[{"$nulls":5},0]
[]
[]
[]
[{"$nulls":5},0]