{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["June 2026"],"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"}

{"sheet":"June 2026","index":0,"n_rows":27,"n_cols":16,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[{"$nulls":12},"Monthly","Annual"]
[null,"Tenant","Ref","Tenant",null,null,null,"Lease start",null,"Lease end",null,"Net or Gross","Amount","Amount",null,"Notes"]
[null,1,4339,"The Art of Being- Colleen Kemper",null,null,null,"2024-09-25",null,"2028-12-14",null,"Gross",2429,{"$f":"+M7*12","v":29148}]
[null,2,4337,"The Art of Being- Colleen Kemper",null,null,null,"2023-12-15",null,"2028-12-14",null,"Gross",1698,{"$f":"+M8*12","v":20376}]
[null,3,4333,"Edible Arrangements",null,null,null,"2018-04-01",null,"2028-03-31",null,"Gross",5804.98,{"$f":"+M9*12","v":69659.759999999995}]
[null,4,3950,"Lieser Counseling",null,null,null,"2024-01-01",null,"2027-12-31",null,"Gross",2304,{"$f":"+M10*12","v":27648}]
[null,5,3948,"CEDA/WIC",null,null,null,"2021-09-01",null,"2027-08-31",null,"Modified",6267.63,{"$f":"M11*12+3000","v":78211.56},null,"Includes a 3-Year Renewal Option (Ending 8/31/29)"]
[null,null,null,"Joyce Mojica",null,null,null,"2026-01-01",null,"2028-12-31",null,"Gross",774.07,{"$f":"M12*12","v":9288.84},null,"New 2-year lease beginning 01/01/26"]
[null,6,3946,"Empty unit",null,null,null,"2026-01-01",null,"2028-12-31",null,"Gross",0,{"$f":"M13*12","v":0}]
[{"$nulls":11},"Total Income",null,{"$f":"SUM(N7:N13)","v":234332.16}]
[]
[null,null,null,"Expenses"]
[null,null,null,"Property Taxes (2025 Tax Year 1st Installment $21,065.18 )",{"$nulls":8}," ",{"$f":"SUM(21065.18*2)","v":42130.36}]
[null,null,null,"HOA Fees (Connected Management - new building management company)",{"$nulls":9},{"$f":"3082.42*12","v":36989.040000000001}]
[null,null,null,"General Maintenance (estimate - annual expenses)",{"$nulls":9},9000]
[]
[{"$nulls":11},"Total Expenses",null,{"$f":"SUM(N17:N19)","v":88119.4}]
[]
[]
[{"$nulls":11},"NOI ",null,{"$f":"SUM(N14-N21)","v":146212.76}]
[]
[]
[{"$nulls":13}," "]