{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"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":"Sheet1","index":0,"n_rows":68,"n_cols":12,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
["AREA","Share Less",null,"SQUARE","TYPE","TYPE","LEASE","MONTHLY RENT","ANNUAL RENT","RENT PER","ESCALATIONS/"]
["LEASED","WNT","TENANT NAME","FOOTAGE","SPACE","LEASE","TERM","& STEP-UPS","& STEP-UPS","SQ. FT.","PASS-THRUS","OPTIONS"]
[{"$f":"D3/37372","v":4.0137000963288025E-2},{"$f":"D3/$D$62","v":4.7117951939689019E-2},"Noah Nails Inc.",1500,"Retail","NNN","7/1/20-6/30/25",1750,{"$f":"H3*12","v":21000},14,"proportionate share","None"]
[null,null,"Sarah",null,null,null,"7/1/25-6/30/30",2000,{"$f":"H4*12","v":24000},{"$f":"SUM(I4/D3)","v":16},"RE Tax and Expenses"]
[null,null,"859148856@qq.com",null,null,null,"7/01/30-6/30/35",2250,{"$f":"H5*12","v":27000},{"$f":"SUM(I5/D3)","v":18}]
[null,null,"860-436-5774"]
[]
[{"$f":"D8/37372","v":3.2109600770630416E-2},{"$f":"D8/D62","v":3.7694361551751217E-2},"Swan Vision LLC",1200,"Retail","NNN","8/9/18-8/31/23",1600,{"$f":"H8*12","v":19200},{"$f":"I8/D8","v":16},"proportionate share","(1) 5 year at 1,936 per month"]
[null,null,"Edmund Swan",null,null,null,"9/1/23-8/31/28",1760,{"$f":"H9*12","v":21120},{"$f":"I9/D8","v":17.600000000000001},"RE tax and Expenses"]
[null,null,"857-272-3781"]
[null,null,"Edmundswan@gmail.com"]
[]
[null,null,"Sola Rocky Hill Town Line, LLC",6265,"Retail","NNN","6/10/2020-6/9/2025",6787.08,{"$f":"H13*12","v":81444.959999999992},{"$f":"I13/D13","v":12.999993615323223},"proportionate share","(3) 5 year options"]
[null,null,"Thomas Kuczmarski",null,null,null,"6/10/2025-6/9/2030",7465.79,{"$f":"H14*12","v":89589.48},{"$f":"I14/D13","v":14.299996807661611},"RE tax and Expenses"]
[null,null,"203-445-3151"]
[null,null,"tom@solasalons.com"]
[{"$f":"#REF!/37372","v":{"$error":"#REF!"}},{"$f":"#REF!/D62","v":{"$error":"#REF!"}}]
[null,null,"JMCT 13-4 LLC",2560,"Retail","NNN","9/24/21-9/24/26",{"$f":"I18/12","v":2986.6666666666665},{"$f":"D18*J18","v":35840},14,"proportionate share","(2) 5 year options"]
[null,null,"Jersey Mike's",null,null,null,"9/25/26-9/24/31",{"$f":"I19/12","v":3285.3333333333335},{"$f":"J19*D18","v":39424},15.4,"RE tax and Expenses","10% increase each"]
[null,null,"Ken Schanke"]
[null,null,"ken@merakict.com"]
[null,null,"203-843-0909"]
[]
[null,null,"VK Spirits ",6380,"Retail","NNN","1/1/24-12/31/24",6376,{"$f":"H24*12","v":76512},{"$f":"I24/D24","v":11.992476489028213},"Proportionate share"]
[null,null,"Ritesh Kapadia",null,null,null,"1/1/25-12/31/29",5848.34,{"$f":"H25*12","v":70180.08},{"$f":"SUM(I25/D24)","v":11.000012539184953},"RE tax and Expenses"]
[null,null,"rkapadia612@gmail.com",null,null,null,"1/1/29-12/31/34",6376,{"$f":"H26*12","v":76512},{"$f":"SUM(I26/D24)","v":11.992476489028213}]
[null,null,"203-545-6356"]
[]
[{"$f":"D24/D61","v":0.17151920853832298},{"$f":"D24/D62","v":0.2004083555834773}]
[]
[]
[]
[null,null,"Humza Yusuf LLC",1820,"Retail","NNN","12/1/12-11/30/17",{"$f":"I33/12","v":2123.3333333333335},25480,{"$f":"I33/D33","v":14},"proportionate share"]
[null,null,"dba Edible Arrangements",null,null,null,"12/1/17-11/30/22",2275,27300,{"$f":"I34/D33","v":15},"RE tax and expenses"]
[null,null,"humzashamoon@yahoo.com",null,null,"RENT DECREASE","6/1/19-11/30/22",2123.33,25480,14]
[null,null,"zahidashamoon@gmail.com",null,null,null,"12/1/22-11/30/25",2123.33,25480,14]
[null,null,"Owner- 860-986-9002",null,null,null,"12/1/25-11/30/27",2275,27300,15]
[{"$f":"D33/D61","v":4.8928677043847624E-2},{"$f":"D33/D62","v":5.7169781686822678E-2},"Store- 860-563-3942"]
[null,null,"NormaJean Hernandez"]
[null,null,"ct106@dofruit.com (860-532-9869)"]
[]
[null,null,"WNTIV, LLC",5362,"Restaurant","NNN","3/1/06-2/28/16",{"$f":"I42/12","v":14666.666666666666},176000,{"$f":"I42/D42","v":32.823573293547184},"27.52% RE Taxes"]
[null,null,"Wood N' Tap",null,null,null,"3/1/16-2/28/21",{"$f":"I43/12","v":16133.333333333334},193600,{"$f":"I43/5362","v":36.105930622901901},"50% Expenses"]
[null,null,"denise@wntus.com  (handles bills)",null,null,null,"3/1/21-6/30/21",{"$f":"H43/2","v":8066.666666666667}]
[null,null,"860-206-6284",null,null,null,"7/1/21-2/28/22",{"$f":"H43","v":16133.333333333334},{"$f":"H45*12","v":193600},{"$f":"I45/D42","v":36.105930622901901}]
[null,null,"Mike Hamlin",null,null,null,"3/1/22-2/28/26",16940,{"$f":"H46*12","v":203280},{"$f":"I46/D42","v":37.911227154046998}]
[{"$f":"D42/D61","v":0.14415141005995108},null,"860-919-3333",null,null,null,"3/1/26-2/28/31",17787,{"$f":"H47*12","v":213444},{"$f":"I47/D42","v":39.806788511749346}]
[null,null,"mhamlin@wntus.com"]
[]
[null,null,"Town Line Laundry, LLC",2100,"Retail","NNN","8/1/14-7/31/19",{"$f":"I50/12","v":3150},37800,{"$f":"I50/D50","v":18},"proportionate share"]
[null,null,"info@sunnysudslaundromat.com",null,null,null,"8/1/19-7/31/24",{"$f":"H50","v":3150},{"$f":"I50","v":37800},{"$f":"I51/D50","v":18},"RE tax and expenses"]
[null,null,"860-436-6015",null,null,null,"8/1/24-7/31/29",{"$f":"D50*19/12","v":3325},{"$f":"H52*12","v":39900},{"$f":"I52/D50","v":19}]
[null,null,"Cell: 860-682-0654"]
[]
[null,null,"Town Fair Tire Centers",10010,"Retail","NNN","9/30/2002-5/31/18",{"$f":"I55/12","v":10000},120000,{"$f":"I55/D55","v":11.988011988011989},"proportionate share","two 5 year options"]
[{"$f":"D50/D61","v":5.6456165819824176E-2},{"$f":"D50/D62","v":6.5965132715564631E-2},"Mark Jemison 860-836-8025",null,null,null,"6/1/18-5/31/2023",{"$f":"I56/12","v":10416.666666666666},125000,{"$f":"I56/D55","v":12.487512487512488},"RE tax and Expenses"]
[null,null,"Mjemison@townfair.com",null,null,null,"6/1/23-5/31/28",{"$f":"I57/12","v":10416.666666666666},125000,12.49]
[null,null,"203-467-8600",null,null,null,"6/1/28-5/31/33",10833.33,{"$f":"SUM(H58*12)","v":129999.95999999999},{"$f":"SUM(I58/D55)","v":12.98700899100899}]
[null,null,"ktutino@townfair.com"]
[]
[{"$f":"D55/D61","v":0.26910772374116193},{"$f":"D55/D62","v":0.31443379927752474},"Total:",37197]
[null,null,"Total Less WNT:",{"$f":"D61-5362","v":31835}]
[]
[]
[]
[]
[]
[{"$f":"SUM(A3:A61)","v":{"$error":"#REF!"}},{"$f":"SUM(B3:B62)","v":{"$error":"#REF!"}}]