The model is built around separated into six tabs: instructions, live inputs, live outputs, scenario A vs B, Profit & Loss, and Limitations.
Instructions
The “Instructions” tab sets out all key elements that a user needs to know before using the model, from formatting rules to general information and key limitations, and most importantly the model’s key structural elements, model live inputs and outputs. Please make sure to read through this tab in order to ensure proper model understanding; you can always defer back to this tab in case questions arise.
Live Inputs
- The “Live Inputs” tab consists of all key elements that the user should input for the model to run and provide NPV outputs. Parameters are categorized into different layers of detail and then values can be edited or provided as default. Certain notes (e.g. display only, suggested values) are also provided to ensure clear understanding and model reliability.
- Scenario and setting input: To simplify the process and provide directional guidance, the model defines default archetypes. Three setting sizes (small, medium, large) and three adoption levels (pilot, operational hybrid, and almost fully digital) come with default parameters that have been carefully defined according to targeted literature research and pathologist input.
- Editable parameter inputs: Users can override any default parameter/assumption to calibrate the model according to their laboratory’s specific information. Parameters are further categorized into clinical operations, reimbursement, case management systems, scanner, facility setup, and case review and collaborations.
- Scanner calculator: the scanner/equipment category in the editable parameters requires the average per scanner in order to proceed with calculations. In cases where different scanners at different price points have or will be purchased, users can use the scanner calculator tab to identify the average price per scanner.
- Restore and compare scenarios: At the last part of the live inputs, users can clean all inputs or save different scenarios in case they want to compare different settings.
Live Outputs
As soon as the user inputs the model with their parameters, the model provides the relevant outputs in terms of NPV digital pathology benefits, investment needed and total NPV model at a 7-year horizon.
The live outputs further detail in the business case (yearly benefits and yearly investment needs), cash flow, cumulative cash flow and case investment and benefits.
All outputs update automatically as soon as the user changes any inputs.
Scenario A vs B
Either by saving scenario A and B in the “Live inputs” tab, or directly in the “Scenario A vs B” tab, the user can compare NPV outputs from 2 different scenarios. This function may help pathologists that would like to compare different digital pathology implementation strategies side by side and pathologists in laboratories of a specific size or level of implementation that would like to understand the effects of further investing in any elements of digital pathology. The user can any moment go back to the “Live Input” tab and update the scenario with new assumptions overriding the last configuration.
Profit & Loss
‘The “P&L” tab is the model’s view-only calculation engine, pulling assumptions from Live Inputs to turn baseline activity, tariffs, staffing, and scanner capacity into year-by-year (set up;Y7) benefit and cost lines, apply the chosen discount rate, compute net and cumulative cash flows, and aggregate these into headline KPIs, that power the Live Output visuals.
Limitations
- The model is based on a combination of literature, expert opinion, and real-world data from a subset of European laboratories. As such, it provides directional guidance, not an exact prediction for every laboratory.
- Some inputs are benchmarks or proxies and may not match the local context.
- Small and independent private laboratories are under-represented in the underlying sample.
- Results will vary depending on how closely inputs reflect local activity, costs, and reimbursement.
For a full list of assumptions and caveats, please refer to the “Limitations” tab within the model.