| Major Variables | Base Case 1 | Uncertainty Profile 1.1 |
| Traffic income | ( | Uniformly distributed uncertainty factor on road traffic income [0.85; 1.0] |
| Coast-to-coast construction costs excl. reserves | DKK 40.5 billion | Uniform distribution DKK [40.5; 49.4] billion |
| EU subsidies | DKK 10.3 billion | Uniform distribution DKK [4.4; 10.3] billion |
| Payback period (PBP) by Monte Carlo simulation | 37 years | Red: 36.6% |
| Yellow: 55.9% | ||
| Green: 7.5% | ||
| Total construction costs incl. reserves | DKK 62.2 billion | DKK [62.2; 64.4] billion |
| Total reserves | 30% | [14; 30]% |