Renew vs replace (office suite)

Suite SF
Current rent PSF
New rent PSF
Renewal TI PSF
Renewal commission (%)
Renewal free rent (mo)
Replacement downtime (mo)
Unrecovered exp PSF
New-lease TI PSF
New commission (%)
New free rent (mo)

A deterministic comparison, no renewal probability weighting, no discounting. Probability weighting is the step beyond this widget.