Back to 369_PINE_P000301

Forecast Model

model · 5 Year Budget · BY 2025 · as of 2025-01-01 · 46 rows · ingested Jun 8, 2026, 3:54 PM UTC

NER unit: Annual $ total (NER ÷ SF ÷ 12)(Swig default — confirmed by Ernie, May 2026)

Rent PSF/mo is derived from NER on ingest. Override only if a future Yardi report changes the unit convention.

Per-section totals
SectionRowsSqFtLC $Improvements $Annual Rent
In-Place Leases00$0$0$0
New Lease Assumptions3667$0$48,691$0
Renewals911,815$9,636$55,421$462,889
Spec Suites00$0$0$0
Expiring Non-Renewals77,159$2,434$7,275$79,001
Vacant Throughout the Year2727,767$14,249$48,325$329,725
Portfolio4647,408$26,319$159,712$871,615
Validation
13 errors
21 warnings