|
~ -
<br />MARION COUiJTY REN7 COMPARISON
<br />~
<br />~
<br />~
<br />~
<br />0
<br />a
<br />v
<br />v
<br />v
<br />~--
<br />I ~
<br />u~
<br />~
<br />N
<br />N
<br />0
<br />u-,
<br />~
<br />0
<br />~
<br />LL
<br />~
<br />d
<br />W
<br />V
<br />N
<br />O
<br />~
<br />~
<br />~
<br />O
<br />i 2 3 A :~ 6 7 8 9 10 11 12 13 14 15
<br />1999 2000 2001 2002 2003 2004 2005 2p08 2D07 2U08 2UOJ 2010 2011 2012 2013
<br />Courthouse 9quare Re~
<br />Spnco Ronted/(~wiwd 99,000 99,000 94.000 99,W0 99,000 99,OW 99,OOU 99,000 99,OOD 90,000 99,000 99,000 99,00~ 99,000 99,000
<br />InYlal Reto S i.3a
<br />Cap~a! rent 1,270,400 1,270,400 1,270,4U0 1,270,q00 1,270,A00 1,270,400 7,27t1,40Q 1,270,400 i,270,400 1,270,400 1,270,~WU 1,270,400 1,270,400 1,270,400 1,270,400
<br />&M 27A,000 2R5,4lSt 297,A42 309,905 322,890 336,419 350,515 365,202 380,504 ~98,447 A13,058 430,365 A48,3U7 467,185 488,780
<br />dal Rent 1,54t,400 1,595,881 1,5fi7,842 1,56U,305 1,593,290 1,G06,81'3 1,620,915 1,G35,602 1,650,904 1,666,847 1,683,45A 1,760,765 1,7'18,797 1,737,585 1,757,780
<br />30 Yr. NPY of Rent 22,307,493 at 6.50°,6 discount rate
<br />O~M {nllelion Rute 4.~8~;> 4.79% 4.19% 4.19~/i 4.19'iL 4.1J°h 4.1N% 4.19°10 4.19°h 4.199G 4.1n% A.19% 4.1BNo ~t.19'X 4.18%
<br />s Quo Reht
<br />GS~ Reniod/Ownod 99,000 9y,000 99,000 ~J,U00 99,pOQ fl9,OQ0 99,000 99 (fOD 99,000 99,000 99,000 90,000 99,OW 99,UW 99,OOU
<br />Rate $ 0.90 i 0.84 5 0.9A $ 1.02 S 1.06 S i.it i 1.15 S 1.20 S 1.25 3 7.30 S 1,a6 S t.41 S 1.47 S 1.53 S 1.60
<br />TotaiReM 1,069.200 1,113,D99 1,16U,676 1.209,308 1,259,878 7.312,772 1,367,777 1,425,006 1,4A4,798 t,Ci47.~11 1,611.830 1.879,386 1,749,731 1,823.045 1.899.~31
<br />30 Yr. NPV of Rent 22,311,~49 at 6.fi0Y dlscount rate
<br />mllltlllulbn 4.19% 4.i9~ 4.19Ne 4.19Yo 4.19% 4.19% A.19% a.19% 4.19% 4.199'0 4.19% 4.19yo 4.1D% 4.lOK 1.1J96
<br />11/4/98 CpAriP 11-98.XLS Long Term
<br />
|