{"text_format":"2","workbook":"xls","n_sheets":2,"sheets":["NNN Estimate - TT1 - Acctg","Sheet3"],"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 - TT1 - Acctg","index":0,"n_rows":29,"n_cols":9,"rows_kept":29,"cut":false,"hidden":false,"merged":[[2,4,3,4]],"flags":["formulas_cached_only"]}
["2026 Budgeted, known recurring expenses at 1281-1289 W. El Camino Real, Sunnyvale"]
["Prepared:","2026-04-09"]
[{"$nulls":4},"Rent per Sq. Ft. per mth"]
["Entity","Address:","Bldg Sq Ft.","% of property",null,"Estimated Annual Rent:"]
[]
["TT1","1281-1289 El Camino Real",12000,1,3.5,504000]
[]
[{"$nulls":5},504000]
[null,"Entire property square footage",12000]
[]
[{"$nulls":5},"Entire Property Expenses",null,"TT1"]
[{"$nulls":5},"Property Tax",null,6313]
[{"$nulls":5},"Insurance",null,20194]
[{"$nulls":5},"Property Management",null,25200]
[null,"Cost per square foot per month:",null,0.47429166666666667,null,"Pest Control",null,1728]
[null,"1289 W. El Camino Real",9000,0.75,null,"Landscape",null,1000,"Mulch Replacement**"]
[null,"Lisa's Perfect Cuts",1000,0.08333333333333333,null,"Parking Lot Maintenance",null,1812]
[null,"Eduardo Andrade",2000,0.16666666666666666,null,"Roof Maintenance",null,2350]
[{"$nulls":5},"Plumbing Maintenance",null,346,"Annual backflow testing"]
[{"$nulls":5},"Lighting Maintenance",null,460]
[{"$nulls":5},"Utilities",null,8895]
[{"$nulls":5},"TOTAL",null,68298]
[]
[{"$nulls":5},"*The estimated expenses set forth above represent known, recurring"]
[{"$nulls":5},"expenses, however there may be additional unforseen expenses"]
[{"$nulls":5},"occuring during the term of the lease."]
[]
[{"$nulls":5},"**The amount shown is a one-time mulch replacement expense. "]
[{"$nulls":5},"Monthly landscape maintenance cost is forthcoming"]

{"sheet":"Sheet3","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}