| Business case iteration: |
Outline Business
Case |
Interim Business
Case |
Forecast costs
and
benefits identified to
March 2008 |
| |
April 2005 |
January 2006 |
| Cost/benefit item |
| Gross benefits (£m) |
|
112.4 |
|
107.5 |
|
40.1 |
| Set-up costs (excluding severance) (£m) |
34.7 |
|
47.8 |
|
113.6 |
|
| Severance costs (£m) |
20.7 |
|
22.6 |
|
7.6 |
|
| Total costs |
|
(55.4) |
|
(70.4) |
|
(121.2) |
| Overall Net Present Value (£m) |
|
57.0 |
|
37.1 |
|
(81.1) |
| Full Time Equivalent staff reductions: Forecast |
377 staff |
|
376 staff |
|
215 staff |
|
| Full Time Equivalent staff reductions: Target |
377 staff |
|
376 staff |
|
309 staff |
|
| Source: National Audit Office analysis of data
provided by the Department for Transport |
NOTES
- All figures are cumulative to march 2015 and discounted to
2005-06 terms.
- The Overall Net Present value (NPv) shows the overall net
benefit/(cost) of the Programme to the Department but the final
column only represents savings identified so far.
- The Department’s management Board in January 2008 revised
downwards the target for Full Time Equivalent staff reductions to
309 after they made the decision to reduce the number of agencies
moving fully to shared services.
|