Back to P000301

Forecast Model

model · 2026 Reforecast + 2027 Budget · BY 2026 · as of 2026-01-01 · 46 rows · ingested Sep 9, 2026, 3:26 AM 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 Leases88,911$9,636$82,796$311,697
New Lease Assumptions00$0$0$0
Renewals54,004$2,434$7,275$187,269
Spec Suites107,653$14,249$48,325$329,725
Expiring Non-Renewals35,117$0$5,110$42,924
Vacant Throughout the Year2021,723$0$16,206$0
Portfolio4647,408$26,319$159,712$871,615
Validation
3 errors
12 warnings