Creating Value Leasing Projections FLOOR
RSF
PROJECTED NER
11
N/A
N/A
3,000 USF Shared Terrace
10
22,000
$43.00
6,500 USF Private Terrace
9
30,000
$41.00
8
30,000
$41.00
7
30,000
$41.00
6
30,000
$41.00
5
30,000
$41.00
4
28,000
$40.00
3
24,000
$40.00
1,600 USF Amenity Area
2
N/A
N/A
1,600 USF Amenity Area
TOTAL
224,000 RSF
$41.09 W-AVG
~$3.50 PSF higher than WIC