Construction costs

(DKK billion, 2014 level)

Base Case 0

Base Case 1

Base Cases 1’

and 2

Danish land works

Construction costs excl. reserves

7.3

7.3

7.3

Correction allowance (10%)

0.7

0.7

0.7

Reserves (20%)

1.5

1.5

1.5

Sum reserves

2.2

2.2

2.2

Sum reserves (%)

30%

30%

30%

Sum construction costs incl. reserves

9.5

9.5

9.5

Coast-to-coast construction

Construction costs excl. reserves

40.5

40.5

49.4

Reserve for contractor risk

1.8

1.8

1.8

Other reserves:

Client reserve

3.7

3.7

3.7

Extra reserves (16.4%)

6.7

Total other reserves

3.7

10.5

3.7

Sum reserves

5.5

12.3

5.5

Sum reserves (%)

14%

30%

11%

Sum construction costs incl. reserves

46.0

52.7

54.9

Total project

Total construction costs excl. reserves

47.8

47.8

56.7

Total reserves

7.7

14.5

7.7

Total reserves (%)

16%

30%

14%

Total construction costs incl. reserves

55.5

62.2

64.4