LEASE VS PURCHASE
$2,087,059 $2,000,000 $1,890,314
$1,712,115 $1,550,716 $1,500,000 $1,404,531 $1,272,127 NET INCOME $1,152,205 $1,000,000 $945,209 $856,105 $782,673 $708,891 $642,065 $581,538 $500,000 $477,658 $526,717 $389,885 $281,267 $182,889 $93,785 $0 1 6 11 16 21 YEARS 26 31 36 41 46 $509,807 $642,211 $864,134 $1,043,587 $954,074 $1,053,375 $1,163,011
Schools Lease Revenue (Trinity Place)
Net Lease Revenue
Purchase Options Net Revenue [Cost $10,744,105 - Debt $762,320 - 25 yr @5% (*1)]
Years
(*1) does not include $169,000/year in revenue loss deduction