08.04.2015 Views

Business Case for the SunShine CoaSt airport Master Plan

Business Case for the SunShine CoaSt airport Master Plan

Business Case for the SunShine CoaSt airport Master Plan

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

Results and discussion<br />

The sensitivity tests conducted above are (unless o<strong>the</strong>rwise specified) without <strong>the</strong> transfer<br />

impact. If <strong>the</strong> mid-point of <strong>the</strong> transfer range is adopted, <strong>the</strong> resulting sensitivity test results are<br />

set out below.<br />

O<strong>the</strong>r BCR sensitivities with transfer impact:<br />

Economic indicators with 50% transfer impact<br />

+30% capital cost estimates<br />

Benefit Cost Ratio 2.78<br />

+30% capital cost estimates<br />

Benefit Cost Ratio 4.83<br />

Low demand<br />

Benefit Cost Ratio 1.48<br />

High demand<br />

Benefit Cost Ratio 5.06<br />

Discount rate – 4%<br />

Benefit Cost Ratio 5.40<br />

Discount rate – 10%<br />

Benefit Cost Ratio 2.37<br />

Terminal values<br />

Benefit Cost Ratio 4.70<br />

Sunshine Coast Airport<br />

48 PricewaterhouseCoopers

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!