Anticipated Cost Savings
Anticipated Cost Savings
For the reasons set earlier in this judgment, I consider that recovery of these costs is excluded by Clause 52.3.
I nevertheless address therefore what TCS’s recovery would have been but for the existence of the exclusion clause. TCS’s pleaded claim is for £77,314,727 and, as clarified in its response to a Request for Further Information dated 5 February 2021, is advanced on the basis that (i) the per transaction cost to TCS of processing each of Basic Disclosure, Standard Disclosure, Enhanced Disclosure and Update transactions was anticipated to fall substantially on Go-Live of R1 owing to the efficiencies of operating the Solution compared with the legacy R0 process; (ii) the contractual charging scheme reflected that anticipated lower cost to TCS, principally by means of a substantial drop in the Transaction Charges after Service Year 3; (iii) by reason of the delay to Go-Live of R1-B&Band the lack of Go-Live of R1-D, TCS was not able to achieve the contractually anticipated savings but was still subject to the reduced Transaction Charges; (iv) the result was that the Claimant’s net revenues from Transaction Charges were substantially lower than they would have been but for the delay in relation to R1-B&Band non-implementation of R1-D.
As set out in her First Report, Mrs Wall performs three different calculations of TCS’ lost anticipated costs savings, all of which are based on the Financial Model (‘FM’). The first is based on the use of the Transaction Charges as a proxy for calculating TCS’s loss of anticipated savings. This yields a sum of £54,056,959. As pointed out in her first report, her view was that ‘it is not clear that the reduction in Transaction Charges following the planned go live date for R1, as used in TCS’s calculations, would be an appropriate proxy for calculating loss of anticipated cost savings.’ Mrs Wall accepted in the Joint Report that, whilst the loss of anticipated cost savings ‘could possibly’ be as high as £54m, they were more likely to be within the £8-13 million range calculated by her second and third approaches.
Mrs Wall’s second approach was to consider the anticipated cost savings in the FM (calculated at £13,138,959), and the third was to consider the anticipated cost savings in the FM expressed as a percentage reduction in operating costs incurred prior to the R1 Go-Live date, applied to TCS’s actual costs from January 2017 to March 2020 (calculated as a range from £8,166,753 to £12,731,575, depending on whether the percentage reduction is calculated on aggregate average operational costs (the lower figure) or average operational cost per transaction).
Mrs Wall confirmed in cross-examination that her third approach was her most preferred approach in terms of accuracy and reliability (Day24/155). In light of this, I do not consider Mrs Wall’s first two suggested approaches further (save that some of the criticisms of the third approach were explored in evidence in the context of the second approach and are equally applicable) insofar as they relate to issues around use of the FM.
The third approach uses a comparison of the forecast operational costs in the FM before and after (anticipated) Go-Live. That generates a percentage (22.9% or 35.7%) and that is then applied to actual cost data.
DBS advance a number of criticisms. The obvious point is made that the claim is based upon the forecasts with the FM, which were made a number of years prior to the relevant events, and some of the assumptions, unsurprisingly transpired not to be correct. For example, TCS ended up processing more transactions than forecast within the FM. TCS did not use contemporaneous budgets or forecasts of future costs, which Mrs Wall fairly accepted it would have expected an organisation like TCS to have, and which Mr Hain also considered would ordinarily be readily available. The use of the FM therefore invites the inevitable question: why not use a more up to date forecast of likely costs post Go-Live? DBS does not, in its Closing Submissions, say that this point is fatal to the claim as a whole, but argues that in light of it, the Court should err on the side of caution and the claim should be ‘reduced further’. There is force in the point made by DBS.
DBS raises two further points which, in my judgment, are valid. The first is that the percentage calculation deriving from a cost-per-transaction approach assumes that all costs were variable, when only some would be. This would tend to overestimate the saving. The second is that Mrs Wall’s calculation includes the effect of an efficiency benefit derived from the introduction of R2, which it would be appropriate to strip out. This would reduce Mrs Wall’s 22.9% to 18%.
There is inevitable uncertainty given the factors set out above. Indeed, this is precisely the sort of uncertainty of which Coulson LJ observed when comparing a loss of profits claim to a true wasted expenditure claim (based on actual invoiced costs incurred but to no end, in light of a termination). In my judgment, it is appropriate in all the circumstances to use the lower bound percentage of 18% to reflect the likely saving that TCS would have made.
This saving then needs to be applied in the same way as the analysis for non-manpower costs, to those actual costs which were incurred after the date that, but for the matters of which TCS complain, it would have achieved Go-Live of R1-D.
This can be calculated from Mrs Wall’s appendix VW-3A, by:
adjusting the figures in row 23 to reflect an 18% saving rather than 22.9%;
calculating the total of the as adjusted figures for all of the months from July 2019 to the end, plus 17/30 of the amount for June.
This amounts to (£2,653,289/22.9)*18 = £2,085,555.
- Heading
- CONTENTS
- IntroductiON
- The Factual Witnesses
- Expert Evidence
- Programming Experts
- Forensic Accounts
- The Parties Submissions
- Principles Applicable to Issues of Construction
- The Defendant’s Obligations and Responsibilities
- Clause 15
- Clause 9.5 which states
- Clause 14.5 of Schedule 2-6 which states
- The Delay and Notice Provisions
- Clause 7
- Conditions Precedent: Clauses 5 and 6
- Conditions Precedent: the authorities
- Clause 5.6
- Clause 6
- Clause 8
- Limitations of Liability
- A single or multiple caps?
- The Delay Damages cap under Clause 52.2.5
- Is TCS’s claim for loss of anticipated costs savings excluded by Clause 52?
- Compliance with Clause 5.3, Agreement and Estoppel Introduction
- Express Agreement
- Estoppel
- Introduction
- R1 B&B Delays
- Mr Britton’s First Analysis
- Mr Britton’s Second Analysis
- Conclusion on Mr Britton’s Analyses
- TCS’s submission based upon Mr Jardine’s analysis
- Responsibilities for Delay on the ‘Infrastructure’ Critical Path
- R1-D
- Compliance with Notice Provisions
- Analysis of Delays
- Up to August 2017
- From August 2017 to 19 September 2018
- Analysis
- Failed to confirm its desired functional scope of R1 Disclosure in relation to the Customer-to-Business portal and Accountable Officer’s Update Service functionality. Such confirmation was a prerequis
- Failed to make available an end-to-end test environment for the Interactive Voice Response system
- Failed to agree upon a data migration approach, without which the Claimant could not complete the build of a data migration environment so that anonymised data could be made available for testing
- Failed to ensure that relevant external stakeholders were available to participate in Final Systems Integration Testing
- Partial Termination
- TCS’s Claims
- Non-Manpower Costs
- Anticipated Cost Savings
- Summary of TCS’s Delay Claim Recovery
- DBS’s Claims
- Delay Payments
- R1-B&B Delay
- Disclosure Scotland Extension Costs – Item 1 of the Updated Schedule of Loss
- Loss of Anticipated Savings – Item 3 of the Updated Schedule of Loss
- R1-D Delay
- R0 Licence Costs – Item 4 of the Updated Schedule of Loss
- R0 Hosting and Infrastructure Costs - Item 5 of the Updated Schedule of Loss
- R0 Technology Refresh – Item 6 of the Updated Schedule of Loss
- R0 N-1 Sustainment Costs – Item 7 of the Updated Schedule of Loss
- R0 Maintenance Costs – Item 8 of the Updated Schedule of Loss
- Savings
- Introduction
- Quality-related Obligations
- Good Industry Practice and Defects
- Digital by Default Standards
- Section 71
- The Basics Portal
- Section 73
- The Barring Portal
- Section 75
- Section 76
- Barring Portal: Loss of productivity - Item 11 of the Updated Schedule of Loss
- LPF Portal
- Siebel Useability Issues
- Redaction
- Document naming, bundle creation and performance
- Adobe Licence (Item 20)
- Document Storage (Item 21)
- Other B1 Barring Quality Issues
- Scan on Demand
- Special Characters
- Letters
- Item 24 : Loss of Efficiency Claims arising out of R1 Barring Quality/Useability Issues
- N-1 Sustainment Costs
- Causation and Loss
- Exit/Service Transfer
- Identification of all services (3.2.2)
- Knowledge Transfer (3.2.6 and 3.2.7)
- Section 95
- Providing all documentation to a replacement contractor (3.2.1 and 3.2.10)
- The identification of all leases, maintenance agreement and support agreements in connection with the provision of the services (3.2.3)
- Providing any other information or assistance reasonably required by a replacement contractor (3.2.14)
- Causation and Loss
- The Security Incidents
- The Charges Variation Dispute Introduction
- Issue 1: How the amount of an ‘over-recovery of the Forecast Revenue’ (Clause 2.8.4) or ‘under-recovery of the Forecast Revenue’ (Clause 2.8.5) is to be measured
- Section 104
- Issue 4: How Clause 2.8.5 of Schedule 2-3 applied to Volume Based Service Charges in Service Year 5
- Issue 2: Whether the Predicted Volumes for Basics in Service Year 4 were 1,000,000 (TCS’s case) or 320,374 (DBS’s case)
- Conclusion on Volume Based Service Charge
- Conclusions
![HT-2020-000448 - [2024] EWHC 1185 (TCC)](https://backend.juristeca.com/files/emisores/logo_yJUntHA.png)