54
L. Sdino et al.
Table 4 Scenarios and financial sustainability indicators (NPV and IRR)
Scenario
Waterway
cost
Planning fees
Quantity
(sqm)
NPV (million
e)
IRR (%)
Sale and
management
100% PI
YES
(20 million e)
Residential:
15,000
Tertiary:
24,000
Commercial:
7000
Expo 7000
21.2
3.8
Alternative scenarios
1
50% M
50% PI
NO
Residential:
15,000
Tertiary:
24,000
Commercial:
7000
Expo 7000
62.5
6.3
2
50% M
50% PI
NO
Residential:
29,000
Tertiary:
10,000
Commercial:
7000
Expo 7000
88.5
7.5
3
50% M
50% PI
NO
Residential:
35,000
Tertiary:
10,000
Commercial:
7000
Expo 7000
101.7
8.2
4
50% M
50% PI
NO
Residential:
40,000
Tertiary:
10,000
Commercial:
7000
Expo 7000
111.0
8.6
5
100% M
YES
(20 million e)
Residential:
40,000
Tertiary:
10,000
Commercial:
7000
Expo 7000
125.1
10.0
M = Municipality of Genoa
PI = Private investor