Back to P000301

Forecast Model

model · 2026 Reforecast + 2027 Budget · BY 2026 · as of 2026-01-01 · 57 rows · ingested Jul 29, 2026, 6:11 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 Leases1017,997$0$0$86,692
New Lease Assumptions00$0$0$0
Renewals64,879$0$0$8,832
Spec Suites107,757$0$0$0
Expiring Non-Renewals1116,324$0$0$44,285
Vacant Throughout the Year2022,155$0$0$0
Portfolio5769,112$0$0$139,809
Validation
clean

No validation issues.