Post on 06-Apr-2018
transcript
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 1/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 1
#2.2 – Case Studies of PSC & VfM Analysis
byNed White
Institute for Public-Private Partnerships
May 11, 2010
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 2/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 2
Session Overview: 1. Constructing the PSC Model
2. The Risk-Adjusted PSC Model
3. The PPP Reference Model4. The “Value for Money” Test
5. Background on Case Study:
Partnerships Victoria, Australia &Berwick Hospital PPP
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 3/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 3
I. Constructing the PSC Model
1. Provide a Technical Definition of the ProjectDefine project in terms of outputsWhat maintenance levels are required?
2. Calculate the Project’s Direct CostsCosts must be based on the most recent, similar public sector project’s
costsCapital Costs
Maintenance Costs
Operating Costs
Other Costs (Affirmative Action, Empowerment, etc.)3. Calculate Indirect Costs (Pub. Institution’s O-head)
Management time, personnel costs, accounting & billing, legal, rent,communications & other indirect costs
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 4/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 4
I. Constructing the PSC Model 4. Calculate any Revenues
Users pay for all or part of the serviceUnitary fees from public sector
Public sector’s assets are used to generate revenue
Other sources of revenue
5. Explain all assumptions used in construction of themodelInflation (use nominal values for easy comparisons)
Discount Rate (Same as Risk-Adjusted Cost of Cap. For Govt. orTreasury Bond Yield)
Depreciation (PSC uses “cash flow”, exclude non-cash deprec.)Treatment of Assets
Available Budgets & Expenditure Plans
6. Construct the PSC Model and describe its results
PSC present projects as discounted cash flows
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 5/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 5
PSC Presentation as a Discounted Cash Flow
Net Present Value “NPV”
InitialInvestment (Negative)
Positive
Cash Flows
InitialInvestment
Sum of Cash
Flows
Discounted
0
1 5 10
1
2
3
4
5
6-10
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 6/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 6
Year 0 1 2 3 4 5 6 7 8 9 10
Initial
Investment -100
Revenues 52 55 58 61 64 67 70 73 76 79
Operating
Costs -40 -41 -42 -43 -44 -45 -46 -47 -48 -49
Operating Cash
Flow 12 14 16 18 20 22 24 26 28 30Total Cash
Flows -100 12 14 16 18 20 22 24 26 28 30
Total Cash Flows:
10 Year Infrastructure Project with a 1 Year Construction
Period-120
-100
-80
-60
-40
-20
0
20
40
0 1 2 3 4 5 6 7 8 9 10
Years
C a s h
F l o w $
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 7/46VfM, PSC & PPP Risk Analysis, May 10-21, 2010 7
Year 0 1 2 3 4 5 6 7 8 9 10
Total
Cash
Flows -100 12 14 16 18 20 22 24 26 28 30
Discount
Rate
Sum of
Discounted
Cash Flows(Net Present
Value)
0.0% $110.00
1.0% $96.38
2.0% $84.02
3.0% $72.80
4.0% $62.59
5.0% $53.306.0% $44.84
7.0% $37.12
8.0% $30.07
9.0% $23.63
10.0% $17.74
11.0% $12.36
12.0% $7.42
13.0% $2.90
14.0% ($1.25)
15.0% ($5.06)
16.0% ($8.55)
17.0% ($11.76)
18.0% ($14.72)
19.0% ($17.43)
20.0% ($19.93)
IRR 13.69%
Net Present Value at Varying Discount Rates
($40.00)
($20.00)
$0.00
$20.00
$40.00
$60.00
$80.00
$100.00
$120.00
0% 2% 4% 6% 8% 10% 12% 14% 16% 18% 20%
Discount Rates
(NOTE: NPV = 0 when Discount Rate = 13.69%)
N e t P r e s e n t V a l u
e
Sum ofDiscountedCash Flows(Net
PresentValue)
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 8/46VfM, PSC & PPP Risk Analysis, May 10-21, 2010 8
II. The Risk-Adjusted PSC Model: 1. Identify the risks
Best done by holding workshops of Govt. contracting agency, PFI
transaction adivsor & PFI Central UnitUse existing risk identification matrixes
Include all risks, even if they are not quantifiable
Include risks associated objectives like affirmative action,empowerment, etc.
2. Identify the impacts of each riskEffect (increase in costs, reduced revenues, delays, etc.)
Timing (whether earlier or later in project’s life)
Type
Severity of the consequence (break it down to sub-risks)
3. Estimate the likelihood of each risk occurringAssumptions about risks should be reasonable & fully documented
Subjective estimations of probability
Statistical risk measures (Monte Carlo simulations & multiple,
simultaneous risks)
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 9/46VfM, PSC & PPP Risk Analysis, May 10-21, 2010 9
4. Estimate the cost of each riskRisks should be “costed” as separte cash-flow items to allow better
understanding of the costs of each risk, and how to allocate &mitigate them
Multiply each risk cost by its risk probability
Assess timing of each risk
Cost the sub-risk for each period of the project’s term
Use nominal cash flow for each risk to show its present value5. Identify strategies for mitigating risks
Change the circumstances in which the risk can occur
Provide insurance against the risk
Identify the costs of mitigating each risk
6. Allocate risksFor a RA-PSC model, all risks will be kept by public sector
For PPP Reference model allocate risks to party best able tomanage & control each risk
Value for Money: Retain risks when they increase VFM
II. The Risk-Adjusted PSC Model:
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 10/46VfM, PSC & PPP Risk Analysis, May 10-21, 2010 10
7. Construct the risk matrixCan use existing risk matrices as guidelines
Should include all risks identified at Step #1, even risksretained by public sector
8. Construct the Risk-Adjusted PSC Model:Risk-Adjusted PSC = Base PSC + Risk
9. Preliminary analysis to test affordability
Make sure that the project is still affordable based on the PSC.If not, it may need to be restructured or de-scoped
II. The Risk-Adjusted PSC Model:
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 11/46VfM, PSC & PPP Risk Analysis, May 10-21, 2010 11
III. The PPP Reference Model
A hypothetical private party bid to deliver the
same specified outputsIs there a realistic opportunity for “Value forMoney” benefits from PFI? (ie. A whole-life, risk-adjusted PFI price < whole-life risk-adjusted PSC
price)1. Confirm the type of PFI/PPP Contract
Performance of a state institutional function (DBOT)
Commercial use of state assets (concessions)
2. Describe PFI project structure & sources offunding
Private debt, private equity, public supports
Returns to sources of funding & ratios
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 12/46VfM, PSC & PPP Risk Analysis, May 10-21, 2010 12
3. Develop core components of payment mechanism
The proposed amount of the unitary paymentsWhether splitting of payments (fixed + variable)
Minimum performance standards & KPIs
Incentives & penalities for good performance in payment structure
4. Set and cost affirmative action & empowerment targetsProvide “Affirmative Action/Empowerment Scorecard” for project
Estimate costs of each affirmative action/empowerment target
5. Calculate & consolidate all costs
Identify opportunities for private sector to provide efficiencies: Innovative designs
Innovative construction
Operational efficiencies
• Estimate the private sector’s cost of capital (higher)
III. The PPP Reference Model
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 13/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 13
6. Construct the PPP reference model & explain allassumptions
Just like the PSC model, PPP Reference Model is a discountedcash flow model
PPP reference model should rely on the same assumptions as PSC
on inflation, discount rates, taxes, VAT, depreciation, residualvalue, etc.
Provide narrative explanation of the model’s design, construction,and key indicators/results
The private sector will “price” the risks allocated to it through its
bid prices.Risks that are still retained by the public sector (because thepublic sector can manage them better than the private sector can,hence increasing VFM) must still be added to the costs of the PPPReference Model.
III. The PPP Reference Model
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 14/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 14
IV. The Value for Money Test Value for Money (Comparing the PPP ReferenceModel Price with the Risk-Adjusted PSC Price) isonly possible if all key assumptions andrequirements of both models are identical
“Initial VFM Indicators” are required prior totendering:Indicates if there is any basis for going through with anopen tender, or not
Provides a benchmark against which to compare privatebids (what if bids are all above the PPP ReferenceLevel?)
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 15/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 15
PSC Model Illustration
Construction & Operation of a newUrban Bus & Taxi Terminal & ShoppingCenter
Project Term of 15 years
Construction period of 2 years
Private Contractor will design, finance,construct & maintain the Terminal,
while City’s Transit Department willoperate the Bus Terminal portion of theproject
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 16/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 16
1. Identify Costs & Revenues Amount Description
Direct Capital Costs
Land Acquisition & Development 5,000,000 The market price for the land
Design & Construction Contract Price 50,000,000 Based on recent bid for a similar construction project
Payment to Consultants 7,000,000 Legal advisors, engineers, planners, etc.Plant & Equipment 10,000,000 Current market price for bus station equipment
Capital upgrade (Year 7) 15,000,000
Capital Expenditure over project cycle 10,000,000 3-year capital expenditure cycles (Yrs. 5, 8, & 11)
Direct Maintenance Costs
Maintenance & Repairs on buildings, plant &
equipment 4,000,000
Direct Operating Costs
Personnel (Wages, salaries, benefits) 2,000,000Running Costs (water, electricity, telephones) 2,000,000
Management 1,000,000
Indirect Costs
Project management overheads 1,000,000
Cost of managing the project during the construction
project
Operating overheads 200,000 Portion of Department's Costs attributable to new terminal
Administrative overheads 500,000 Cost of ongoing facilities and project managementThird Party Revenue
Revenue expected 7,500,000 From parking fees & retail shops (net of costs)
Assumptions Amount Description
Budget 20,000,000 Budget available to the Department
Inflation 6.0% Assumed to increase at 6%/yr. On all costs
Discount rate 10.0% Assumed rate
Costs
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 17/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 17
2. Identify Timing of Costs:
Base PSC: Cash Flow Timing Profile
0 1 2 3 4 5 6 7 8 9 10 11
Direct Costs
Capital Costs
Land Costs 100%
Design & Construction Contract Price 35% 65%
Payments to Consultants 45% 55%
Plant & Equipment 25% 75%
Capital Ugrade 100%
Life-Cycle Capital Expenditure 33% 33% 33%
Maintenance Costs 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
Operating Costs
Wages & Salaries 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
Running Costs 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%Management Costs 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
Indirect Costs
Construction overhead costs 100% 100%Operating overhead costs 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
Administrative overhead costs 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
Less
Third-Party Revenue 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
Year
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 18/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 18
3. Base Case PSC Cash Flow Timing Base PSC: Cash Flow Timing Profile
0 1 2 3 4 5 6 7 8 9 10 11
Direct Costs
Capital Costs
Land Costs 5,000,000
Design & Construction Contract Price 17,500,000 34,450,000
Payments to Consultants 3,150,000 4,081,000
Plant & Equipment 2,500,000 7,950,000
Capital Ugrade 20,073,384
Life-Cycle Capital Expenditure 4,416,144 5,259,699 6,264,385
Maintenance Costs 4,494,400 4,764,064 5,049,908 5,352,902 5,674,076 6,014,521 6,375,392 6,757,916 7,163,391 7,593,194
Operating Costs
Wages & Salaries 2,247,200 2,382,032 2,524,954 2,676,451 2,837,038 3,007,261 3,187,696 3,378,958 3,581, 695 3,796, 597
Running Cos ts 2,247,200 2,382,032 2,524,954 2,676,451 2,837,038 3,007,261 3,187,696 3,378,958 3,581, 695 3,796, 597
Management Costs 1,123,600 1,191,016 1,262,477 1,338,226 1,418,519 1,503,630 1,593,848 1,689,479 1,790,848 1,898,299
Indirect CostsConstruction overhead costs 1,000,000 1,060,000
Operating overhead costs 224,720 238,203 252,495 267,645 283,704 300,726 318,770 337,896 358,170 379,660
Administrative overhead costs 561,800 595,508 631,238 669,113 709,260 751,815 796,924 844,739 895,424 949,149
Less
Third-Party Revenue 8,427,000 8,932,620 9,468,577 10,036,692 10,638,893 11,277,227 11,953,861 12,671,092 13,431,358 14,237,239
SUBTOTAL: BASE PSC 29,150,000 47,541,000 2,471,920 2,620,235 2,777,449 27,433,624 3,120,742 3,307,987 8,766,164 3,716,854 3,939,865 10,440,642
Discount Factor:
10.00% 1.00 0.91 0.83 0.75 0.68 0.62 0.56 0.51 0.47 0.42 0.39 0.35
Discounted Cash Flow 29,150,000 43,219,091 2,042,909 1,968,621 1,897,035 17,034,122 1,761,578 1,697,520 4,089,480 1,576,309 1,518,988 3,659,381
Net Present Value 114,956,778
Year
Result: NPV of Base Case PSC = $114.9 m
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 19/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 19
Base Case PSC Costs, by Category
0
5,000,000
10,000,000
15,000,000
20,000,000
25,000,000
30,000,000
35,000,000
40,000,00045,000,000
50,000,000
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15
C
o s t s
Direct Capital Costs Direct Maintenance Costs
Direct Operating Costs Indirect Costs
Subtotal: Base PSC
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 20/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 20
NPV (@10%) of PSC = $114,956,778
Nominal & Discounted (10%) PSC Costs (NPV = $115 m)
0
5,000,000
10,000,000
15,000,000
20,000,000
25,000,000
30,000,000
35,000,000
40,000,000
45,000,000
50,000,000
0 1 2 3 4 5 6 7 8 9 10 11 12
C o s t s
SUBTOTAL: BASE PSC Discounted Cash Flow
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 21/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 21
4. Risk Identification Design & Construction Risk
The Risk that the construction of the physical assets is notcompleted on time, on budget or to specification
Cost overruns: Increase in construction costs assumed inthe base PSC model
Time overruns: Increase in construction costs assumed
in the base PSC model due to delay in constructionschedule (May include costs of interim solution)
Upgrade Costs: Increase in costs if planned facility is notsufficient and additional capacity must be added
Operating Risk: risk that required inputs cost morethan anticipated, inadequate quality, orunavailable
Performance Risk: risk that services may not be
delivered to specification
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 22/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 22
Risk Identification (Contd.)Maintenance Risk:
General Maintenance Risk: Risk of higher thananticipated maintenance costs in general area offacility (assumed to be 25% of facility)
Bus Terminal Area Maintenance Risk: Risk ofhigher than anticipated maintenance costs forpatient area of facility (assumed to be 75% offacility)
Technology Risk: Risk that technical inputsmay fail to deliver required outputspecifications, or technological advances mayrender current technology obsolete.
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 23/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 23
5. Risk Valuation
Based upon a similar project undertakenrecently, the following probabilities showthat the actual Construction costs, in relation
to the base PSC model:Are less than base PSC by 5% = 5% likelihood
Are the same as the base PSC = 15% likelihood
Exceed base PSC by 10% = 40% likelihood
Exceed base PSC by 15% = 25% likelihood
Exceed base PSC by 25% = 15% likelihood
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 24/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 24
Percentage Effect on PSC
Base Cost Assumption
Impact of Risk
(in Costs)
Likelihood of Risk
Occurring (%)
Value of
the Risk
Cost Overrun Risk
50,000,000
Below base PSC -5% -2,500,000 5% -125,000No Change from base PSC 0% 0 10% 0
Overrun: Likely 15% 7,500,000 50% 3,750,000
Overrun: Moderate 30% 15,000,000 20% 3,000,000
Overrun: Extreme 40% 20,000,000 15% 3,000,000
Total Cost Overrun Risk 9,625,000
Time Overrun Risk (% of D&C Cost)
50,000,000
No time overrun 0% 0 15% 0
Overrun: Likely (1 Year) 10% 5,000,000 50% 2,500,000
Overrun: Moderate (1.5 Years) 15% 7,500,000 25% 1,875,000
Overrun: Extreme (2 Year) 20% 10,000,000 10% 1,000,000
Total Cost Time Overrun Risk 5,375,000
Upgrade Cost Risk (% of Project Cycle Capital Exp.)10,000,000
Below Base PSC -5% -500,000 5% -25,000
No change from Base PSC 0% 0 10% 0
Overrun: Likely 15% 1,500,000 50% 750,000
Overrun: Moderate 30% 3,000,000 20% 600,000
Overrun: Extreme 40% 4,000,000 15% 600,000
Total Cost of Upgrade Cost Risk 1,925,000
Risk Valuation
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 25/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 25
Risk Valuation Operating Cost Risk (% of Direct Operating Costs)
5,200,000
Below Base PSC -5% -260,000 5% -13,000
No change from Base PSC 0% 0 25% 0
Overrun: Likely 15% 780,000 40% 312,000
Overrun: Moderate 30% 1,560,000 25% 390,000
Overrun: Extreme 40% 2,080,000 5% 104,000
Total Cost of Operating Risk 793,000
Performance Risk (Underperformance = 5 m/Year)
5,000,000
No deviation 0% 0 70% 0
Overrun: Likely 100% 5,000,000 30% 1,500,000
Overrun: Moderate 0% 0 0% 0Overrun: Extreme 0% 0 0% 0
Total Cost of Underperformance Risk 1,500,000
Genaral Maintenance Risk (25% of Annual Maintenance Costs)
1,000,000
Below Base PSC -5% -50,000 5% -2,500
No change from Base PSC 0% 0 25% 0
Overrun: Likely 15% 150,000 40% 60,000
Overrun: Moderate 30% 300,000 25% 75,000
Overrun: Extreme 40% 400,000 5% 20,000Total Cost of Maintenance Risk 152,500
Bus Terminal Area Maintenance Risk (% of 20% of Annual Maintenance Costs)
3,000,000
Below Base PSC -5% -150,000 5% -7,500
No change from Base PSC 0% 0 15% 0
Overrun: Likely 45% 1,350,000 45% 607,500
Overrun: Moderate 75% 2,250,000 25% 562,500
Overrun: Extreme 120% 3,600,000 10% 360,000
Total Cost of Patient Area Maintenance Risk 1,522,500
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 26/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 26
6. The Timing of Risk Costs
NOTE:•NPV of Base PSC =$114.9 m•NPV of Additional Risks = 54.8 m (47.7%)
The Timing of Risk Costs
RISK 0 1 2 3 4 5 6 7 8
Design & Construction Risk
Cost Overrun 3,570,875 7,029,523 0 0Time Overrun 1,881,250 3,493,750 0 0
Upgrade Cost 2,576,084 3,068,158
Total Design & Construction 0 3,570,875 8,910,773 3,493,750 0 2,576,084 0 0 3,068,158
Operating Risk 944,476 1,001,144 1,061,213 1,124,886 1,192,379 1,263,922
Performance Risk 1,786,524 1,893,715 2,007,338 2,127,779 2,255,445 2,390,772
Maintenance Risks:
General Maintenance Risk 181,630 192,528 204,079 216,324 229,304 243,062
Bus Term. Area Maint. Risk 1,813,322 1,922,121 2,037,448 2,159,695 2,289,277 2,426,634
Total Maintenance Risks 0 0 0 1,994,952 2,114,649 2,241,528 2,376,020 2,518,581 2,669,696Technology Risk 0 0 0 0 0 0
Sub-Total 0 3,570,875 8,910,773 8,219,701 5,009,509 7,886,163 5,628,684 5,966,405 9,392,547
Discount Factor
10.00% 1.00 0.91 0.83 0.75 0.68 0.62 0.56 0.51 0.47
Discounted Cash Flow 0 3,246,250 7,364,275 6,175,583 3,421,562 4,896,687 3,177,245 3,061,709 4,381,692
Present Value of Risk 54,863,216
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 27/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 27
7. The Risk-Adjusted PSC
Risk Adjusted PSC
0 1 2 3 4 5 6 7 8
Direct Capital Costs 28,150,000 46,481,000 0 0 0 24,489,528 0 0 5,259,699
Direct Maintenance Costs 0 0 4,494,400 4,764,064 5,049,908 5,352,902 5,674,076 6,014,521 6,375,392
Direct Operating Costs 0 0 5,618,000 5,955,080 6,312,385 6,691,128 7,092,596 7,518,151 7,969,240
Indirect Costs 1,000,000 1,060,000 786,520 833,711 883,734 936,758 992,963 1,052,541 1,115,694Less - Third Party Revenue 0 0 8,427,000 8,932,620 9,468,577 10,036,692 10,638,893 11,277,227 11,953,861
Subtotal: Base PSC 29,150,000 47,541,001 2,471,922 2,620,238 2,777,453 27,433,629 3,120,748 3,307,994 8,766,172
Risk Value 0 3,570,875 8,910,773 8,219,701 5,009,509 7,886,163 5,628,684 5,966,405 9,392,547
Total Cash Flows 29,150,000 51,111,876 11,382,695 10,839,940 7,786,962 35,319,793 8,749,432 9,274,398 18,158,719
Discount Rate
10.00% 1.00 0.91 0.83 0.75 0.68 0.62 0.56 0.51 0.47
Discounted Cash Flows 29,150,000 46,465,342 9,407,186 8,144,207 5,318,600 21,930,812 4,938,826 4,759,233 8,471,176
Present Value or RA-PSC 169,820,042
NPV (@10%) of RA-PSC = $169,820,042
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 28/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 28
Timing & Costs of Risks
0
5,000,000
10,000,000
15,000,000
20,000,000
25,000,000
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15
C
o s t s
Total Design & Construction Risk Total Maintenance Risks
Operating Risk Performance Risk
Technology Risk Sub-Total
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 29/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 29
CASE: Partnerships VictoriaVictoria: 2nd Largest Australian State, by economy
& population (pop. = 5.0 million)Plans to spend $A 3.2 Billion ($US 2.3 Billion) onpublic infrastructure 2006 – 2010
Prior history of individual PPPs & BOTs in 1980’s
to finance public projects “Off Balance Sheet,” andseek to avoid public borrowing limits, but littlerisks transferred to private sector (significant off-take guarantees)
1990’s, however, State sought to maximize risktransfer to private sector, but some projects couldnot be sustained (too risky)
June, 2000: New “Partnerships Victoria Policy”
Adopted
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 30/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 30
Partnerships Victoria Policy, 2000
A more balanced policy to integrate sustainableprivate investment into public infrastructure
Primary goal of providing “Value for Money” inthe public interest
Does not assume that the private sector isnecessarily more efficient at building & operatinginfrastructure assets
Requires estimating and recognizing whole-lifecosting for projects
Emphasizes “Optimal Risk Transfer” to privatesector, instead of “Maximal Risk Transfer”
P t hi Vi t i P i i l
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 31/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 31
Partnerships Victoria - Principles PPP is not “another bucket of money” for projects
PPP does not avoid public funding procedures
PPP does not get projects & public liabilities “Off theBalance Sheet”
PPP is not just about “building new things”
PPP is not privatisation
PPP does not suit all projects & service delivery needs(goal of just 10% of all public investment projects)
PPP is one option for procuring and delivering neededservices
PPP IS about delivering services, and not just aboutfinancing & building
Overarching goal is providing “Value for the Public’sMoney”
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 32/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 32
Partnerships Victoria –PPP Models & Publications
•June, 2000: Partnerships Victoria Policy
•June, 2001: –Partnerships Victoria Practitioners’ Guide
– Risk Allocation & Contractual Issues Guide
– Public Sector Comparator – Technical Note
•June, 2003: Contract Management Framework
•July, 2003: – Public Sector Comparator – Supplementary Technical Note
– Use of Discount Rates•June, 2005: Standard Commercial Principles•All are FREE and available for Download at
www.partnerships.vic.gov.au
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 33/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 33
Major Steps in Developing
PartnershipsVictoria
Projects
Partnerships Victoria PPP Process
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 34/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 34
Partnerships Victoria – PPP Process 1. Business Case
Assess the PFI Potential & Commence PSC
2. Funding ApprovalReview preliminary PSC
Funding approval signals bankability to private investors & lenders
3. Expressions of InterestFormally notify private market about the project
Define timetables & deadlinesConfirm the level of market interest
Allow potential bidders to comment on proposed project structure
Shortlist at least 3 bidders
4. Project Brief (Request for Proposals)Formal Govt. commitment to project
Detailed Project information & requirements for bidders
Bid evaluation criteria & process
5. Final Negotiation
P hi Vi i P j
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 35/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 35
Partnerships Victoria Projects Partnerships Victoria Projects Size (NPV) VFM
# Name Sector ($A Millions) Term Savings Status
1 Victorian County Court Public Facilities $195.0 20 N/A Construction Complete
2 Casey Hospital Health Care $115.0 25 9.0% Construction Complete
3 Docklands TV & Film Studio Public Facilities $8.7 20 N/A Construction Complete
4 Wodonga Wastewater Water & Enviro. $32.5 10 N/A Construction Complete
5 Echuca Wastewater Water & Enviro. $51.5 25 28.0% Construction Complete
6 Correctional Facilities Public Facilities $275.0 25 Construction Complete
7 Mobile Data Network Info.& Comm. Tech. $85.0 5 11.0% Construction Complete
8 Southern Cross Station Transport $309.0 30 5.0% Contract Signed
9 Enviro Altona Water & Enviro. $20.3 10 6.0% Contract Signed
10 Metropolitan Mobile Radio Info.& Comm. Tech. $120.0 7 Contract Signed
11 Emergency Alerting System Info.& Comm. Tech. $100.0 7 Contract Signed
12 Mitcham Frankston EastLink Transport $2,500.0 39 Contract Signed
13 Royal Women's Hospital Health Care $364.0 25 Contract Signed
14 Royal Melbourne Showgrounds Public Facilities $108.0 25 Contract Signed
15 Melbourne Convention Centre Public Facilities $367.0 25 Contract Signed
16 North Ballarat Reclaimed Water Water & Enviro. $50.0 15 Contract Signed
2004 Review of 8 early PPP projects revealed averagesavings (VFM) was 9% against the Risk-Adjusted PSC
Partnerships Victoria Project
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 36/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 36
Partnerships Victoria–
Project Selection Criteria:
Scale: Minimum of $A10 million ($A 50m - $A100
m is better) ($US 35m - $75m)Key Performance Indicators: Measureable service
outputs
Risk Transfer:Clear opportunities to transfer risks(construction, completion & operation)
Term: Long term of contract (15 – 30 yrs.)
Innovation: Project allows opportunities for private
sector to innovate in designing, building, financing,and operating projects
Market Appetite: clear indications that there areexperienced private developers interested in these
contracting opportunities
Partnerships Victoria Lessons Learned
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 37/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 37
Partnerships Victoria – Lessons Learned The first stage, the Business Case, is the most important
opportunity to establish a project’s clear strengths, or tostop unsuitable projects from advancing
Focus on the project’s clear, stated objectives throughoutthe process
Clear output specifications are essential for an effectiveproject development process
PPP Procurement processes are complex and time-consuming
Contract signing is the “beginning,” not the “end.” PFIContract management requires more legal & commercial
resources than assumed Multiple Public Sector parties to a PFI make governance
very challenging
PFI processes must be flexible to learn lessons of
experience and to adapt & improve
PPP A l i C St d
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 38/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 38
PPP Analysis Case Study: Berwick (Casey) Hospital -
Victoria, Australia
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 39/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 39
Berwick (Casey) Hospital PFI The need for a new, large multi-service communityhospital in Berwick region of Melbourne firstidentified in early 1990’sFirst BOT tender announced in 1999 for new 150-bed hospital. Required contractor to both build andto staff & operate the hospital. Preferred bidder,“Ramsay,” and next preferred, “Catholic MercyHealth” tried to negotiate contracts, unsuccessfully(2001). Reportedly, bids were too low to coverconstruction costs
Second attempt initiated in 2001 under the newPartnerships Victoria Policy of 2000. The first hospitalPFI attempted under the new PFI framework
PPP T i Ad i
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 40/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 40
PPP Transaction Advisors April – December, 2001: Victoria’s Human Services
Dept., with assistance from Partnerships Victoria,hires PPP transaction advisors (under separatecontracts) to prepare & manage competitive PPPtendering
Berwick Hospital PFITransaction Advisor
Costs $ Australian Percent
PPP Legal Advisors $599,600 22.1%
PPP Financial Advisors $788,550 29.1%PPP Design & Construction Advisors $159,300 5.9%
PPP Hospital Technical Advisors $492,700 18.2%
PPP Procurement Director $567,000 20.9%
PPP Probity Auditor $101,410 3.7%
Total $2,708,560 100.0%
Hospital PPP Structure
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 41/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 41
Hospital PPP Structure Facility to be privately designed, constructed, financed &maintained for 25 years. Publicly staffed & operated. State
provided the land.Summary of Performance Standards & Capabilities:
A public community hospital providing in-patient medical, surgical
and obstetric services, ambulatory care and emergency care,
mental health and sub-acute servicesThere will be a total of 224 beds
The pre and post-acute care & outpatient services will include;Women’s Health
Community Mental Health
Chronic Illness Management Administration/Discharge Planning
Hospital in the Home
The hospital will also have 4 operating theatres, an emergency
department, pharmacy, pathology and library/education services.
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 42/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 42
The
Finished Facility,Oct., 2004
PPP Tendering Chronology
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 43/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 43
PPP Tendering Chronology November 5, 2001: Revised PPP Tender announced
November 29, 2001: Interested Bidders’ Conference
December 13, 2001: EoIs Due. 10 consortia submitFebruary 13, 2002: 3 consortia short-listed
1. Progress Health (ABN-AMRO, Multiplex, Honeywell);
2. Berwick Partnership (Deutsche Bank, Theiss, Tempo Services); &
3. Public Health Infrastructure Consortium (Babcock & Brown, Leightons,
Honeywell).March, 2002: RFP released
June, 2002: Bids Due
Sept., 2002: Preferred Bidder Announced “Progress Health”
October, 2002: PPP Contract signedNovember, 2002: Financial closure reached & constructionbegins
September 2004, construction completed on-time (22months), on-budget
Berwick Hospital PPP Structure
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 44/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 44
Berwick Hospital PPP Structure
•25 year PPP contract term
•NPV of Cost to Govt. = $115,000,000 (disc. @ 8.65%)
•Value for Money savings of PPP
calculated at 9% = $11.4 million
•Berwick Hospital PFI contract,206 pages, plus 260 pp. of attached schedules (KPIs)
•Copies of all Partnerships Victoria
PPP project contracts & agreements are
available for download (Free) at: – http://www.tenders.vic.gov.au/CA256AEA00206A7D/webpages/PublicContractsFrameset?Open
Berwick Hospital PPP Lessons Learned
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 45/46
VfM, PSC & PPP Risk Analysis, May 10-21, 2010 45
Berwick Hospital PPP Lessons Learned
PPP was used to after 2 previous awards of BOTcontracts for the hospital had failed.
Separating the D-B-F-M functions from Staffing &Operating made the project simpler to analyze, tostructure, to contract & to finance:
Procurement period of just 11 months (fromannouncement to contract signing) was very quick.
Financial Closure within just 2 months (“bankable”)
A new, clear policy, PPP tools & guidelines, and
qualified PPP transaction advisors were critical to asmooth, efficient & competitive procurement
Transaction did achieve important Value for Moneysavings of 9% ($A 11.4 million = $US 8.3 m)
8/2/2019 2 2 Case Studies of PSC VfM NW
http://slidepdf.com/reader/full/2-2-case-studies-of-psc-vfm-nw 46/46
Questions?