Investor Presentaiton
Sensitivity analysis
Sensitivity analysis of disclosure date 11 Sep 14 FY15 forecast
Item
Assumption
Change
Rural
Funds
Management
Change in total % change in total
comprehensive comprehensive
income
income
Variable expenses
$8,196,799
5% increase in expenses
($286,888)
(37.5%)
Variable expenses
Penalty for growing performance $24,817,550
($265,016)
Bonus for growing performance $24,817,550
$265,016
$8,196,799
5% decrease in expenses
$286,888
37.5%
($185,511)
(24.3%)
$185,511
24.3%
Notes:
•
•
Each sensitivity assumes all other variables unchanged
•
•
Variable expenses are defined as gas and electricity, direct agribusiness expenses, and repairs and maintenance
Change in Comprehensive Income on a post tax basis
The penalty change of $265,016 reflects the actual penalty incurred in 2014
Effect of changes in assumptions on the distributions will depend on the circumstances at the time
17View entire presentation