Reference |
| Total | Year |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 |
| Option 2 New city Centre Block |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Costs |
| -370 | -796 | -848 | -841 | -834 | -828 | -613 | -610 | -607 | -605 | -602 | -632 | -629 | -627 | -625 | -873 |
1 | Improved disabled access |
|
| 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
2 | Reducing commuting time (visitors) |
|
| 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net cost |
| -370 | -756 | -808 | -801 | -794 | -788 | -573 | -570 | -567 | -565 | -562 | -592 | -589 | -587 | -585 | -833 |
3 | NPV(3.5%) | -8,225 | -370 | -743 | -767 | -735 | -704 | -675 | -474 | -456 | -438 | -421 | -406 | -413 | -397 | -382 | -368 | -506 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Option 3 Reuse Crown Building |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Costs |
| -870 | -500 | -498 | -496 | -494 | -492 | -543 | -541 | -538 | -536 | -534 | -559 | -113 | -121 | -130 | -389 |
| Improved disabled access |
|
| 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Reducing commuting time (visitors) |
|
| 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 |
| Net cost |
| -870 | -460 | -458 | -456 | -454 | -452 | -503 | -501 | -498 | -496 | -494 | -519 | -73 | -81 | -90 | -349 |
| NPV (3.5%) | -5,625 | -870 | -452 | -435 | -418 | -402 | -387 | -417 | -400 | -385 | -370 | -356 | -361 | -49 | -53 | -57 | -212 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|