|
ACME Sublease Proposal
30 Wall Street
New York City, NY 10005
|
|
Internal analysis
|
|
Total rentable area
10,880 SF
|
|
Lease term
48 months
|
|
Commencement date
05/01/2013
|
|
Avg cost per rsf
$32.50
|
|
Effective rent
$32.50
|
|
NPV / year / rsf
$27.92
|
|
Avg cost per month
$29,467
|
|
Avg cost per year
$353,600
|
|
Total deal cost
$1,414,400
|
|
Lease NPV @ 8.0%
$1,215,169
|
|
Remaining Obligation
30 Wall Street
New York City, NY 10005
|
|
Signed lease
|
|
Total rentable area
10,880 SF
|
|
Lease term
48 months
|
|
Commencement date
05/01/2013
|
|
Avg cost per rsf
$36.61
|
|
Effective rent
$36.61
|
|
NPV / year / rsf
$31.36
|
|
Avg cost per month
$33,190
|
|
Avg cost per year
$398,281
|
|
Total deal cost
$1,593,125
|
|
Lease NPV @ 8.0%
$1,364,697
|
