표 15. 세영공원 Park-PFI 사업 민감도 분석 결과

구 분			공공의 특정공원시설 정비 비용 부담율
			0%	10%	20%	30%	40%	50%
임대료 수준	50%	PI	1.007	1.014	1.021	1.028	1.04	1.04
		FNPV	21,559	42,932	64,306	85,679	107,053	128,426
		FIRR	4.64%	4.79%	4.94%	5.09%	5.24%	5.40%
	60%	PI	0.999	1.006	1.013	1.020	1.03	1.03
		FNPV	−3,829	17,544	38,917	60,291	81,664	103,038
		FIRR	4.47%	4.62%	4.76%	4.92%	5.07%	5.23%
	70%	PI	0.991	0.998	1.004	1.011	1.02	1.025
		FNPV	−29,218	−7,844	13,529	34,903	56,276	77,649
		FIRR	4.30%	4.45%	4.59%	4.74%	4.89%	5.05%
	80%	PI	0.983	0.990	0.996	1.003	1.01	1.017
		FNPV	−54,606	−33,233	−11,859	9,514	30,888	52,261
		FIRR	4.13%	4.27%	4.42%	4.57%	4.72%	4.87%
	90%	PI	0.98	0.982	0.988	0.995	1.00	1.009
		FNPV	−79,994	−58,621	−37,247	−15,874	5,499*	26,873
		FIRR	3.96%	4.10%	4.24%	4.39%	4.54%	4.69%
	100%	PI	0.975	0.974	0.980	0.987	0.99	1.000
		FNPV	−105,383	−84,009	−62,636	−41,262	−19,889	1,485
		FIRR	3.79%	3.92%	4.07%	4.21%	4.36%	4.51%