Sublease Recovery Analysis

Sublease Recovery Analysis

Remaining Obligation
SIGNED LEASE
30 Wall Street
New York City, NY 10005
Rentable Area
10,880 SF 		Useable Area
9,715 SF 		Load Factor
12% 		Lease Term
48 months
Commencement Date
05/01/2013 		Expiration Date
04/30/2017 		Building Class
Class B 		Lease Structure
Full Service
Total Deal Cost
$1,593,125 		NPV of Total Cost @ 8.0%
$1,364,697
Key Lease Metrics 1 2 3 4
Period Ending Average 05/2014 05/2015 05/2016 05/2017
Months in Period 12 12 12 12
Base Rent per RSF 36.61 35.00 36.05 37.13 38.25
Total Cost per RSF 36.61 35.0035.00 36.0536.05 37.1337.13 38.2538.25
Average Monthly Cost 33,190 31,733 31,733 32,685 32,685 33,666 33,666 34,676 34,676
Per Annum Total 398,281 380,800 380,800 392,224 392,224 403,991 403,991 416,110 416,110
Cumulative Total   380,800 380,800 773,024 773,024 1,177,015 1,177,015 1,593,125 1,593,125
Annual Financial Detail 1 2 3 4
Period Ending Average 05/2014 05/2015 05/2016 05/2017
Base Rent 398,281 380,800380,800 392,224392,224 403,991403,991 416,110416,110
Total Rent 398,281 380,800380,800 392,224392,224 403,991403,991 416,110416,110