3.23 The Department's should cost model identified net savings it thought Land Securities Trillium could achieve through combining the PRIME and PRIME expansion estates as £178 million, relative to a total baseline cost (assuming no savings) of £1,413 million in net present value terms. Against the same baseline Land Securities Trillium's bid showed net savings of £220 million in net present value terms.