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 |