Georgia World Congress Center and Atlanta Falcons New Stadium Project

Stadium Concession Rights Value Estimate Reported to GWCCA in April 2012

Discounted to Present Value
Year
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

Concession Rights with 3%

Escalation
Present Value (7% Discount )
$
4,169,000.00
$3,896,261.68
$
4,294,070.00
$3,750,607.04
$
4,422,892.10
$3,610,397.43
$
4,555,578.86
$3,475,429.30
$
4,692,246.23
$3,345,506.71
$
4,833,013.62
$3,220,441.04
$
4,978,004.02
$3,100,050.72
$
5,127,344.14
$2,984,160.97
$
5,281,164.47
$2,872,603.55
$
5,439,599.40
$2,765,216.51
$
5,602,787.39
$2,661,843.93
$
5,770,871.01
$2,562,335.74
$
5,943,997.14
$2,466,547.49
$
6,122,317.05
$2,374,340.11
$
6,305,986.56
$2,285,579.73
$
6,495,166.16
$2,200,137.50
$
6,690,021.14
$2,117,889.37
$
6,890,721.78
$2,038,715.93
$
7,097,443.43
$1,962,502.25
$
7,310,366.74
$1,889,137.68
$
112,022,591.24 $
55,579,704.69

Disclaimer
The Present Value
Numbers appearing in
the blue shaded area of
this spreadsheet were
added in attempt to
conservatively state the
impact of the Concession
Rights. Nothing should
construed as a claim that
these numbers are part
of any GWCCA report
and they are only one
possible derivation of
such reported numbers.

Notes
Compare the data to GWCCA Report here:
April, 2012 Valuation Report submitted to GWCCA
The Shaded Area is an addition to the GWCCA-contracted valuation report and is in no way a claim
that the numbers therein were part of that report or the work of the GWCCA Consultant

agraynation.com 2/21/2013
10:14 PM

Page 1 of 1

Stadium Tax inflows

Concessions