Percentage rate diffrential

# Percentage rate diffrential - Annually Monthly Daily New...

This preview shows page 1. Sign up to view the full content.

Occupancy Cost Projection Westfield West Covina Mall Holica (Cielo Jeans USA, Inc.) assumption: percentage rate currently at 8% Annually Monthly Daily Current minimum break point = 122000/0.08 = 1525000 127083.333333 4236.11111 Additional rent paid Daily revenue Amount over the break point Annually Monthly Daily 4000 0 - - 0 5000 763.8888888889 22,000.00 1,833.33 61.1111111 6000 1763.8888888889 50,800.00 4,233.33 141.111111 7000 2763.8888888889 79,600.00 6,633.33 221.111111 8000 3763.8888888889 108,400.00 9,033.33 301.111111 9000 4763.8888888889 137,200.00 11,433.33 381.111111 10000 5763.8888888889 166,000.00 13,833.33 461.111111 assumption: percentage rate at 5%
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: Annually Monthly Daily New minimum break point = 122000/0.05 2440000 203333.333333 6777.77778 Additional rent paid Daily revenue Amount over the break point Annually Monthly Daily 4000- - 5000- - 6000- - 7000 222.2222222222 4,000.00 333.33 11.1111111 8000 1222.2222222222 22,000.00 1,833.33 61.1111111 9000 2222.2222222222 40,000.00 3,333.33 111.111111 10000 3222.2222222222 58,000.00 4,833.33 161.111111 *A 3% decrease percentage rate can reduce additionally rent paid on an annual basis by 108,000.00 assuming that Holica sells over \$10,000 a day...
View Full Document

{[ snackBarMessage ]}

Ask a homework question - tutors are online