HK$11.5=£1
PROJECT:: HONG KONG
.OPTION A: RENT
Affendix B
BASE YR: 1993
TDR: 6.00(%)
START
END
REF
ITEM
YEAR YEAR PERIOD
AMOUNT
DF
£
NPV
COST
£
1
RENT/OFFICES/14500M2 1995 2047
2
54
4,070,000 14.58
59323011
2
RENT/41CARSPACES
1995 2047
2
G
54
125,000 14.58
1821960
3
FIT OUT CONSULTS FEE 1994
1
260,000 .92
238240
4
FIT OUT CONSULTS FEE 1995
2
5O
FIT OUT WORKS
1995
2
360,000
4,840,000 .86
.86
311199
4183894
6
FIT OUT CONSULTS FEE 1996
3
30,000
.82
24465
7.8
FIT OUT WORKS
1996
3
1,120,000
.82
913372
OFF/FURNITURE
1996
3
800,000
.82
652408
9
OFF SERVICE CHARGE
1995 2047
2
B
54
270,000 14.58
3935433
10
OFF UTILITIES
1996 2047
3
54
28,000 13.71
383915
11
RENT 7 FLATS
1996 2047 3
54
210,000 13.32
2796682
12
RES S.CH /UTILITIES
1996 2047 3
54
22,000 13.71
301647
13
FLATS/FURNITURE
1996
3
14
OFFICE REFURB
2026
33
100,000 .79
3,000,000 .14
79209
413735
NPV This Option:
75379170
L