The Analysis of Feasibility of Sale of Public Sports Center in Korea

<table class="table-group" id="tab5"><tr><td><table class="table"><tr><td class="thead-hr" colspan="5"><hr/></td></tr><tr class="thead"><td class="align_left" rowspan="2">Sortation</td><td class="align_center" rowspan="2">The present appraisal value</td><td class="align_center" colspan="2">Simulation</td><td class="align_center" rowspan="2">Range of differences</td></tr><tr class="thead"><td class="align_center">Cash flow as of 2020</td><td class="align_center">Average cash flow over the past five years</td></tr><tr><td class="thead-hr" colspan="5"><hr/></td></tr><tr><td class="align_left">Bundang Public Sports Center</td><td class="align_center">281.6 (80% of the appraised value)</td><td class="align_center">227.92</td><td class="align_center">222.42</td><td class="align_center">53.68∼59.18</td></tr><tr><td class="align_left">Ilsan Public Sports Center</td><td class="align_center">499.2 (80% of the appraised value)</td><td class="align_center">398.29</td><td class="align_center">404.18</td><td class="align_center">95.02∼100.91</td></tr><tr class="table-tr"><td colspan="5"><hr class="tbody-hr"/></td></tr></table></td></tr></table>

<div>Comparison of the current appraised value and the simulation result of the sale price (unit: KRW 100 million).</div>

Advances in Civil Engineering

The Analysis of Feasibility of Sale of Public Sports Center in Korea

Table 5