MAWSON LAKES PUBLIC TRANSPORT INTERCHANGE
Benefit Cost Analysis
Assumption - 10% discount factor
year 1999/2000 2000/01 2001/02 2002/03 2003/04 2004/05 2005/06 2006/07 2007/08 2008/09 2009/10 2010/11 2011/12 2012/13 2013/14
no of years 1 2 3 4 5 6 7 8
Costs
Construction 0 0 0 0 300,000 6,700,000 300,000 0 0 0 0 0 0 0 0
Maintenance 0 0 0 0 0 0 60,000 60,000 60,000 60,000 60,000 60,000 60,000 60,000 60,000
Total Cost 0 0 0 0 300,000 6,700,000 360,000 60,000 60,000 60,000 60,000 60,000 60,000 60,000 60,000
Benefits Interchange
Gain by Beneficiaries 0 0 0 0 650,000 650,000 650,000 650,000 650,000 650,000 650,000 650,000 650,000
Loss to Disadvantaged Users 0 0 0 0 -310,000 -310,000 -310,000 -310,000 -310,000 -310,000 -310,000 -310,000 -310,000
Travel Time Benefits 0 0 0 0 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000
Other Benefits 0 0 0 0 480,000 480,000 480,000 480,000 480,000 480,000 480,000 480,000 480,000
Net Benefit 0 0 0 0 0 920,000 920,000 920,000 920,000
Standing Committees
55th Parliament