{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Tenant_Summary","Lease_Expiration_Summary","TestTenantMix"],"not_rendered":{"charts":1,"images":0,"macros":1,"external_links":0,"defined_names":16,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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":"Tenant_Summary","index":0,"n_rows":112,"n_cols":15,"rows_kept":112,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TotalGLA","v":20370}]
[]
[1899,"Suite","Tenant","GLA","% of \nGLA","Lease \nCommence","Lease \nExpire","Annual \nRent","Rent/\nSF","Changes \nOn","Changes\nTo","Expense \nReimbursement","Other: \nOptions/\n%Rent","Lease Type"]
[2015,100,"JC Spa",1430,{"$f":"D4/TotalGLA","v":7.0201276386843398E-2},"2010-10-12","2015-10-31",25740,{"$f":"IFERROR((H4/D4),\"\")","v":18},"N/A","N/A",5720,"None","NNN"]
[1899,200,"Diamond Pharmacy",1560,7.6583210603829166E-2,"2008-03-03",null,36480,23.384615384615383,"N/A","N/A",6240,"None","NNN"]
[2023,300,"Shop & Go",2000,9.8183603338242512E-2,"2011-03-01","2023-12-31",36000,18,"2017-03-01",38400,8000,"None","NNN"]
[1899,null,null,null,0,null,null,null,"","2020-03-01",40800,null,"None","NNN"]
[1899,null,null,null,0,null,null,null,"","2022-03-01",43200,null,"None","NNN"]
[2014,400,"Foot Spa",1500,7.3637702503681887E-2,"2013-06-01","2014-12-31",11520,7.68,"N/A","N/A",6000,"None","NNN"]
[2018,2,"Vacant",2500,0.12272950417280314,"1995-05-19","2018-05-25",2050,0.82,"N/A","N/A",6000,"None","NNN"]
[2018,3,"Jackies",3000,{"$f":"D11/TotalGLA","v":0.14727540500736377},"2000-04-15","2018-05-26",2500,0.83333333333333337,"N/A","N/A",6000,"None","NNN"]
[2018,4,"Johnathan BB1",850,4.1728031418753066E-2,"2016-08-14","2018-05-27",800,0.94117647058823528,"N/A","N/A",6000,"None","NNN"]
[2018,5,"Target",1230,6.0382916053019146E-2,"2003-05-26","2018-05-28",1226,0.99674796747967476,"N/A","N/A",6000,"None","NNN"]
[2018,6,"Bed Bath and Beyond",2500,0.12272950417280314,"2022-02-22","2018-05-29",2000,0.8,"N/A","N/A",6000,"None","NNN"]
[2018,7,"Wonderbread",1500,7.3637702503681887E-2,"2016-08-14","2018-05-30",1300,0.8666666666666667,"N/A","N/A",6000,"None","NNN"]
[2021,10,"Dackson ",2300,0.11291114383897889,"2005-09-15","2021-09-14",2300,1,"N/A","N/A",6000,"None","NNN"]
[1899,null,null,null,{"$f":"D17/TotalGLA","v":0}]
[777,null,"TOTAL AVAILABLE",{"$f":"totalAvailableGLA()","v":2018},{"$f":"D18/D20","v":9.9067255768286691E-2},null,null,{"$f":"TotalRentAvailable()","v":2050},null,null,null,{"$f":"IF(TotalReimExAvailable()=0,\"\",TotalReimExAvailable())","v":6000}]
[1899,null,"TOTAL OCCUPIED",{"$f":"TotalOccupiedGLA()","v":18352},{"$f":"D19/D20","v":0.90093274423171332},null,null,{"$f":"TotalRentOccupied()","v":119866},null,null,null,{"$f":"IF(TotalReimExOccupied()=0,\"\",TotalReimExOccupied())","v":61960}]
[1899,null,"TOTAL",{"$f":"SUM(D18:D19)","v":20370},{"$f":"SUM(E18:E19)","v":1},null,null,{"$f":"SUM(H18:H19)","v":121916},null,null,null,{"$f":"IF(SUM(L18:L19)=0,\"\",SUM(L18:L19))","v":67960},null,0]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]
[1899]

{"sheet":"Lease_Expiration_Summary","index":1,"n_rows":50,"n_cols":28,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,20370,null,null,"Month/Year",{"$f":"TEXT(TODAY(),\"mmm\") &\" \" & C3","v":"Dec 2014"},"Dec 2015","Dec 2016","Dec 2017","Dec 2018","Dec 2019","Dec 2020","Dec 2021","Dec 2022","Dec 2023"]
[null,null,3,4,5,6,7,8,9,10,11,12,null,null,null,null,null,"Number of Tenants Expiring",{"$f":"C16","v":1},1,"","",5,"","",1,"",1]
[null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,null,null,null,null,"Percentage of SF Expiring",{"$f":"C18","v":7.3637702503681887E-2},7.0201276386843398E-2,"","",0.44575355915562104,"","",0.11291114383897889,"",9.8183603338242512E-2]
[null,"For The Year Beginning","Year 1 \nJan 2014","Year 2 \nJan 2015","Year 3\nJan 2016","Year 4 \nJan 2017","Year 5 \nJan 2018","Year 6 \nJan 2019","Year 7 \nJan 2020","Year 8 \nJan 2021","Year 9 \nJan 2022","Year 10 \nJan 2023",null,null,null,null,null,"Cumulative % of SF Expiring",7.3637702503681887E-2,0.14383897889052527,"","",0.58959253804614631,"","",0.70250368188512524,"",0.80068728522336774]
[null,"Tenant(s) Name","Foot Spa","JC Spa",null,null,"Jackies",null,null,"Dackson ",null,"Shop & Go"]
[null,null,null,null,null,null,"Johnathan BB1"]
[null,null,null,null,null,null,"Target"]
[null,null,null,null,null,null,"Bed Bath and Beyond"]
[null,null,null,null,null,null,"Wonderbread"]
[]
[]
[]
[]
[]
[]
[null,"Total Number of Tenants",{"$f":"LESTotalTenants(C2)","v":1},{"$f":"LESTotalTenants(D2)","v":1},{"$f":"LESTotalTenants(E2)","v":""},{"$f":"LESTotalTenants(F2)","v":""},{"$f":"LESTotalTenants(G2)","v":5},{"$f":"LESTotalTenants(H2)","v":""},"",{"$f":"LESTotalTenants(J2)","v":1},{"$f":"LESTotalTenants(K2)","v":""},{"$f":"LESTotalTenants(L2)","v":1}]
[null,"Total Square Feet",1500,1430,null,null,9080,null,null,2300,null,2000]
[null,"Total Percentage",{"$f":"IF((C17/$O$1)=0,\"\",(C17/$O$1))","v":7.3637702503681887E-2},{"$f":"IF((D17/$O$1)=0,\"\",(D17/$O$1))","v":7.0201276386843398E-2},"",{"$f":"IF((F17/$O$1)=0,\"\",(F17/$O$1))","v":""},{"$f":"IF((G17/$O$1)=0,\"\",(G17/$O$1))","v":0.44575355915562104},"","",0.11291114383897889,"",9.8183603338242512E-2]
[null,"Cumulative Percentage",{"$f":"IF(C18=\"\",\"\",(SUM($C$18:C18)))","v":7.3637702503681887E-2},{"$f":"IF(D18=\"\",\"\",(SUM($C$18:D18)))","v":0.14383897889052527},{"$f":"IF(E18=\"\",\"\",(SUM($C$18:E18)))","v":""},{"$f":"IF(F18=\"\",\"\",(SUM($C$18:F18)))","v":""},{"$f":"IF(G18=\"\",\"\",(SUM($C$18:G18)))","v":0.58959253804614631},{"$f":"IF(H18=\"\",\"\",(SUM($C$18:H18)))","v":""},{"$f":"IF(I18=\"\",\"\",(SUM($C$18:I18)))","v":""},{"$f":"IF(J18=\"\",\"\",(SUM($C$18:J18)))","v":0.70250368188512524},{"$f":"IF(K18=\"\",\"\",(SUM($C$18:K18)))","v":""},{"$f":"IF(L18=\"\",\"\",(SUM($C$18:L18)))","v":0.80068728522336774}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resize LES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Clear and add rows"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Any projections, opinions, assumptions or estimates used here within are for example purposes only and do not represent the current or future performance of the property."]

{"sheet":"TestTenantMix","index":2,"n_rows":41,"n_cols":17,"rows_kept":41,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,1,"Jeanelles",450,{"$f":"F9/TotalGLA","v":2.2091310751104567E-2},"2012-04-25","2017-04-22",900,{"$f":"IFERROR((J9/F9),\"\")","v":2},null,null,null,null,"NNN"]
[null,null,null,2,"Vacant",2500,0.12272950417280314,"1995-05-19","2018-05-25",2050,0.82,null,null,null,null,"NNN"]
[null,null,null,3,"Jackies",3000,{"$f":"F11/TotalGLA","v":0.14727540500736377},"2000-04-15","2018-05-26",2500,0.83333333333333337,null,null,null,null,"NNN"]
[null,null,null,4,"Johnathan BB1",850,4.1728031418753066E-2,"2016-08-14","2018-05-27",800,0.94117647058823528,null,null,null,null,"NNN"]
[null,null,null,5,"Target",1230,6.0382916053019146E-2,"2003-05-26","2018-05-28",1226,0.99674796747967476,null,null,null,null,"NNN"]
[null,null,null,6,"Bed Bath and Beyond",2500,0.12272950417280314,"2022-02-22","2018-05-29",2000,0.8,null,null,null,null,"NNN"]
[null,null,null,7,"Wonderbread",1500,7.3637702503681887E-2,"2016-08-14","2018-05-30",1300,0.8666666666666667,null,null,null,null,"NNN"]
[null,null,null,10,"Dackson ",2300,0.11291114383897889,"2005-09-15","2021-09-14",2300,1,null,null,null,null,"NNN"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,100,"JC Spa",1430,{"$f":"G24/TotalGLA","v":7.0201276386843398E-2},"2010-10-12","2015-10-31",25740,{"$f":"IFERROR((K24/G24),\"\")","v":18},"N/A","N/A",5720,"None","NNN"]
[null,null,null,null,200,"Diamond Pharmacy",1560,7.6583210603829166E-2,"2008-03-03",null,36480,23.384615384615383,"N/A","N/A",6240,"None","NNN"]
[null,null,null,null,300,"Shop & Go",2000,9.8183603338242512E-2,"2011-03-01","2023-12-31",36000,18,"2017-03-01",38400,8000,"None"]
[null,null,null,null,null,null,null,0,null,null,null,"","2020-03-01",40800]
[null,null,null,null,null,null,null,0,null,null,null,"","2022-03-01",43200]
[null,null,null,null,400,"Foot Spa",1500,7.3637702503681887E-2,"2013-06-01","2014-12-31",11520,7.68,"N/A","N/A",6000,"None"]
[null,null,null,null,500,"Taco Stand",0,0,null,null,6300,"","N/A","N/A",null,"None"]
[null,null,null,null,null,null,null,0,null,null,null,""]
[null,null,null,null,null,null,null,0,null,null,null,""]
[null,null,null,null,null,null,null,0,null,null,null,""]
[null,null,null,null,null,null,null,0,null,null,null,""]
[null,null,null,null,null,null,null,0,null,null,null,""]
[null,null,null,null,null,null,null,0,null,null,null,""]
[null,null,null,null,null,null,null,0,null,null,null,""]
[null,null,null,null,null,null,null,0,null,null,null,""]
[null,null,null,null,null,null,null,0,null,null,null,""]
[null,null,null,null,null,null,null,0,null,null,null,""]
[null,null,null,null,null,null,null,0,null,null,null,""]