Research Article
The Analysis of Feasibility of Sale of Public Sports Center in Korea
Table 3
Estimation of the present value of the public sports centers in Bundang and Ilsan (unit: KRW 100 million).
| | Sortation | Bundang annual cash flow | Ilsan annual cash flow | The present coefficient of value | Bundang current value by year by year ((1) ÷ (3)) | Ilsan current value by year by year ((2) ÷ (3)) |
| | 1 | 1.53 | 1.97 | (1.05)1 | 1.45 | 1.88 | | 2 | 1.53 | 1.97 | (1.05)2 | 1.39 | 1.79 | | 3 | 1.53 | 1.97 | (1.05)3 | 1.32 | 1.7 | | 4 | 1.53 | 1.97 | (1.05)4 | 1.26 | 1.62 | | 5 | 1.53 | 1.97 | (1.05)5 | 1.20 | 1.54 | | 6 | 1.53 | 1.97 | (1.05)6 | 1.14 | 1.47 | | 7 | 1.53 | 1.97 | (1.05)7 | 1.09 | 1.4 | | 8 | 1.53 | 1.97 | (1.05)8 | 1.04 | 1.33 | | 9 | 1.53 | 1.97 | (1.05)9 | 0.99 | 1.27 | | 10 | 353.53 | 625.97 | (1.05)10 | 217.04 | 384.29 | | Total present value | | | | 227.92 | 398.29 |
|
|
