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.

Sensitivity test # Variation Benefit-Cast Ratio (BCR)<br />

+30% 2.78<br />

-30% 4.83<br />

Discount rate 4% 5.40<br />

Discount rate 10% 2.37<br />

Low demand scenario 1.48<br />

High demand scenario 5.06<br />

+25% (75% of demand considered to be transferred from alternative ports) 2.16<br />

-25% (25% of demand considered to be transferred from alternative ports) 4.88<br />

8 | P a g e<br />

Appraisal Summary Table 3<br />

Benefit Cost Ratio Sensitivity Testing<br />

Capital cost sensitivity<br />

Discount rate sensitivity<br />

Demand sensitivity<br />

Transfer/substitution impact

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

Saved successfully!

Ooh no, something went wrong!