| Major Variables | Base Case 2 | Uncertainty Profile 2.1 |
| Traffic income | Passenger car traffic volume ( | Triangularly distributed uncertainty factor [0.9; 1.0; 1.3] |
| Coast-to-coast construction costs excl. reserves | DKK 49.4 billion | Uniform distribution DKK [40.5; 49.4] billion |
| EU subsidies | DKK 4.4 billion | Uniform distribution DKK [4.4; 10.3] billion |
| Payback period (PBP) by Monte Carlo simulation | Present model: > 60 years | Red: 87.7% |
| Yellow: 12.3% | ||
| Green: 0.0% | ||
| Total construction costs incl. reserves | DKK 64.4 billion | DKK [62.2; 64.4] billion |
| Total reserves | 14% | [14; 30]% |