Bijlage 6. (NIET ACTIEF OPENBAAR) Bijlage C3 bij AOK Financiële haalbaarheidsanalyse RHO Adviseurs.pdf

5678796 8888 6 878 7 787 8887 6  !"#"$

4444 1213

45678 11 8 64 456  ! " #$ % "&$' 6788 11()*3 5767 +6567+ , #$

1231

56789

    !"  $%%  "%" # " '(%')""

  # # & *

& GHIHJHKLKMNOPNGQRLRNSQKNTOGUHVWLHSHXNNJHKWQYYHKNHKNZQQWRWQSHK

[

+,3 -./01.2344051 +,4 708.53109:/8;3<:1.388.0=>?@491. +,1 AB10=2198CD1. +,F 708.5344051/10191.=.2

\,3 -./01.2344051 \,4 708.53109:/8;3<:1.388.0=>?@491. \,1 AB10=2198CD1. \,F 708.5344051/10191.=.2

E 3] 3] 3]

6,3 ^10191.=.2CC_CD1@4D=198.D3=9914̀40C 6,4 abcdefcghijccklcmn/10191.=.2CC_CD1@4D=19

33 33

* ! [ !

1234

6 6 E E



5689 889 

 !""#41$%&$' #(()%(*+**,-.#((# $#(( #"#,.%(.($#  #((./ $0.$ %$0."#((,10 " .($$%& " %, 20$#(($$$"3#"#/ #$,4(#5  / &#$'#&#.

 $/  #% "# .($, 4 .%.$#(($6 78  9"#4:,::: 4.; 78 %<=""(! $>- ; 78 "# ; 78 #0.$; 78 (".$$'; 78 ((.'$";"#( #; 78  '%< %$(#((2$%$$, ? " ( #(('(" #((  " 6 @8 A3#((!6 1,?#((#(( -,2$$#(( 3,*(#(( 4,B#((  @8 A4"#("!6 1,?"#("#(( -,2"#("  @8 AC#(('(!6 1,?#(((  #(('( -,B#(('(%-D5 >"$%1,-,3#((!(##(" $".(#((&'%<$$$$"#0,,('&

C#&,,,#''"5/  ( !, 400(%$$'."4:4C2 % 4:4C(/&(#"/ .( %$ $0'# ,40/ %$#%$"#'%<$$E".(#((, 4%$0.BF/G%$%$%"""# (%$#(( ("%$G$1"'%(, *0#(""(", 4 $# ##"# ! % $%' $%3, ",40 .HH("((, 1234

5689 8 89

!"#$#%%$#$$&%'(")$"$*+$$"!"#"$$#$* $#!+$&"$+$,-#.

/012345672889:;4444444444444444444444444444444444444444444444444444444444444444444444444444444444444444444444444444/01234<76724

444444444444444444444444444444444444444444444444444444444444444444444/01234=6>086?64

@$"!"#"$$#$" $#'!+,,A#$"BB$$#"#"$C##+$%$. @ $#,$D#$")-"+$-($, $#'!+,,%"##$,$$*$ $#&$"-&$!+$&"$$$,$ +#$$E$"$*,*'#$!$"$$+$$$##"+. @ $#,$F##$"$*+$-($, $#'!+,,GHHIJKHJLMNOKHIHPJQPJHHPJRMSP+$SLTKQUHVJOHKKQPUJGHKJWXY ,$$!$%",#$. @ $#,$Z,"$*+$-($,$!$%",#$*[$\%" $#+$]$$(%",$( !$,+$")-#$,-$$$'&$&%'"+$$#$$#$$. @$*$$++$*$$($"!"#"$$#$ $&&$$#'"--$+$+$*$#(")$$*-$% $&&$* $# ,$D#$")-.#,$"$&"+$'$$#*$#$#"+*$B""E$ &$".

1234

5689 8 9

!"#$%!&&'($$)

*+,-./01+23456-678509:,.079;6<0++3=4

>'% &&'($!?$@&!( 34)AAA4(&B'@)C#D &'(@E!%!$%!!&''(@ @F'#&&'@& !%(&BD '( @ % @))'!$@!!&'!@) G$'#&'(4@%! %%$&'(@%!& $H%!$$'$IJ)AAA K)LMNOPQRSTUQVWOPVXRVWYZ[\RWTP\VWYRS]VXO]V^OZQRRZ\R_Y`aVOSbVcWRZNOZXdVYMVOSbV c\ZYRPdeV

f6g h9 89ijji

k@&@  @$$!(&&% @&BBFE! &&% "%% &GI lm nAo!((p lm n1o (('!'$Hk>qD^ZTUbV]Y]VrVstteuuuvDK) lm >%&@& %#) 1234

5678679 78 6 6766769 66788 78668678 79786266  5676686678686667666   86876 867786967686  66 6769866826778  !"#6 768  $ 6%696& '6686 666"6 86 6(86"#6 768686969 78 686%86 7663)*9 68686766+ 867866 6 6&

,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,-./0.112/,34/5/62/,7./8.9:1../62;529,5/<1=:52>,92,../62?4=92/,34/5/695>>2@2/05.052,2/,ABCD8@5EF2/

GHIJKLKMKNONPQRKSTUVOKMKNW

'6 96 6X866866 96(9786 967 76676667" 86 6 767686676676&'66 666 6666"67686686766867&Y  6686 96Z 786786 6X86686+[866676786+%4\\\679 76]& 4\44 66866 666+6686  7"68" 6686 967(97 666668Z +" 67668666(9786 967 666 6 66&8678 6686 967 +" 6666787"6(6766 666 66& $6"66% 6686 967  69 77 68676"6666676686 " 6686876686768667897866 "666"  667"669 67"&5 786 967+%86  7"67"667666 686868 7 66 676866 78978667668662 6 86 97+%86"#6 76886 96 966 67 6& 8^+8678679 786 66" & _866766 6 8686 96766766 6 866+69 786  667àbcdef ghdidjkldldidmnkdmkhmoapqrghdsktmkuhdkbdpdvdmhmlnqdgwauhdvkxapugk8678676666(8 766 1234

5678976  775 777676 566 657 669  676   6 7 776 66776 6765 565755 95 5657 67 776857 6776 6 76 !"#66 76$ %&69558 '7 676 769 6676 56 656676 56 6769(767776 565 )9%

*+,-./.0.12134564-782849714:.421;5/<7=2.49714:.451=>200.?77/84 *+@,2ABCDAEFGGCHD4

&6 5 8774I43)87777 55J95K76 56 77 6)9 66 56767) 6 5 5 656%L67777 6776 676 6 56 6 9 767 66 57 56% MN6) 656 6 6576 56 77O79) 76 65 76 56) #55 $576776 $ 6 %!55  6767)  677667 776%7%%  6% P 7 676 56 76665656 56677 76 8676)Q 977779  RSRTUVWXYZX[RV\VX]RSX^WX_WTW]W`^WXWSX_W]W`\a\WW`^WX\SaY`bRc\WdXeXfghijkhlmno

p 55  65 76J95K763174I43%

*+q,3CrAHFDCst4BruFvt4DA4FrrACwxy4zGsDA4 {  77965556  656556 7 66775776  6 5 76 56 767| 677776 5  69 6577695 56 57 76)565)9 9765 6 6 7 6)876J95K% !55 67767 565657 5 6 6 5676 7 66  69  66776 56 6656  65 6 66 56776956%

1234

5679 

!"#"#$%! %# !&' '!(! %)(*+(!#$, !!,#'   )##' )##'-* !('#'.)/

5601234425 

(#!.%%%# .(!'!,,(#'#66!##.)#'#&.#'', 789*!#$":;<=>?@AB=CDEF=C>GHC><=>GHEFD?=<?CFIJKK=LJCDMN>=C>%)( (#'+%#$,* O!&.#&+&!)&)!+,!#!&#!#'2"#&.P+',!##&!!!#' :;<=>K?EF=C>GHC><=>GHEFD?=<?CFIJKK=LJCDMP/ -!&.#)%!'  '(##'#!#)'!(!/%!'+ ('!!#$',+#%&.#%!! !(!#' %)(!#$!,,#  '!%!', '!Q##O#%!'(!+'!(!+%)(*+(!#$, !#''(!/8!"#$'!Q##%!'%# '!!#$" * (#!(!''/ 12~su4 s5  qrs

q44u t44u vwx ss u4vyzx 12s {

g6‚23

12s {}w

3/i!,&# 4/i!,' Š/Œ)'!)'(#' /Ž(!(#' †/7!#$(#' p/i!,))! q44u

q44us5 

Šj 4 4j 1 44 g0

| y u2} 12s {~u6 |q€q44u sy 

‡>>>>>>>>>>>>>>>>>>>>3†/jjj ˆ#Q## ‡>>>>>>>>>>>>>>>>>>3j†/jjj ˆ#Q## ‡>>>>>>>>>>>>>>>>>>343/jjj ˆ#Q## ‡>>>>>>>>>>>>>>>>>>31Š/jjj ˆ#Q## ‡>>>>>>>>>>>>>>>>>>31Š/jjj ˆ#Q## ‡>>>>>>>>>>>>>>>>>>3 /jjj ˆ#Q##

gR6ƒg

12s {s 4 gƒƒ„ ‰ZZZZZZZZZZZZZZZZZZZZZZ55ƒ6ƒƒƒ ‰ZZZZZZZZZZZZZZZZZZZ76g‹ƒ6ƒƒƒ ‰ZZZZZZZZZZZZZZZZZZZz6ƒ06ƒƒƒ ‰ZZZZZZZZZZZZZZZZZZZ765ƒ6ƒƒƒ ‰ZZZZZZZZZZZZZZZZZZZg6R7R6ƒƒƒ ‰ZZZZZZZZZZZZZZZZZZZ76g56ƒƒƒ ‰ZZZZZZZZZZZZZZZZZZZZZZZZZZZZZZZZZZZZ ‘ ‰ZZZZZZZZZZZZZZZZZ g‹60R6ƒƒƒ

‰ZZZZZZZg‹60R6ƒƒƒ

R6STUTVTWXWYZ[\ZS]^X^Z_]WZ̀[SaTbcXT_TdZZVTWc]eeTWZTWZf]]c^c]_TW

R6gh5 3442

!i##6%!)!#4j44Q#)#'! !&#.k*'%#/!%#$#!'* &!#6#&!%)!)6.#$(!%#')#'!/i.6'!%#  !&.#%* !#'(#$"'Q!l(!!#'%#  !(&.#'(#'%)( !(&.#''!!#&.2* ))!2!&!#/8.6i%((!%#$%#%!#'(#$"'(")"#$#4jjj#4j44/ m"6#&#n.%!.#o#!.#', (#!!i'Q!(! %#  !(&.#'(#'%)(#.$!4j44'.)/ 7! !(!#' .!&!#&#9!*--!('#"6,'# .6)p/3%&.!/ 1234

567896 686 66 668 6 6 66 68868 68688886 !"#$%&'%(#)#%*%+$%,$!$*$-+$%$%,$*$-).)$$-+$%).&-/0)$1%2%3454642227

89:;<=>?@AB=CDEF>GAHDEB?EA>>?=IJKELMCB?E

N66 666 76 986 7 6666 88 6966O&(P$Q0)$*$R% 686 6 98886 676698 668898 6666 88 6 9868 66 884S6678 66866686 8 689 6 6678 68866 6 6676 88T444

89U;VWB=IXBEC>YZB?E

[&\%+$%&*$-),$%\&#0$%])P%)%+$%($-$\$),%&'%(#)#%*%+$%/$0^&+)$\%O&(P$Q0)$*$R%\$0!!$%$%/0#0*$%&'%+$]$!.+$% 98 668898 6666 88 6 9868 66884S6678 668 66686 8 689 6 6678 68866 6 6676 88_4̀4

89a;<=>?@AMM=@BFB=BCB?I?XE

b88 666 66968 cd688 689986 6 668666 766666 69888668866 688 668 8 68864N88 6 6688 686Sbe76 6688 66 666768 6886 6 f669664g867666 8668666888866 Sbe76  6 686668 66 98864S667 686 66698 66 8 6 6 6 888668669666 6 6dh3icj869666 6  3k4 g688677 66l8666 66666 88 6cd6 6 86l8666666668864 <=>?@BuKp>IZMZIB>KF=B?XYZB? mnKB x9yIZXIzZBEX=>?@EA>?I?XB?

14d8696 88 44d8696 6 `4c88   54„66 6 8  64S886  T4d8696  m>ZMMp

m>ZMMpE>KF=B?XYZB?

12314

oM?ZMpE m>ZMMpE qYZGCYr >KKB=WpMCZBEqL:r <=>?@K=IJY 55 `2 45 42  44 xa†

s=>?WB=LBp@I?XtE <=>?@K=IJYEBuvp9E >KLB=CI?X smwEm>ZMMp

<=>?@K=IJYKB=vB?ZMXB x{{| 2%%%%%%%%%%%%%%%%%%%%%164222 }86l86 €€€€€€€€€€€€€€€€€€€€€€€E~~{9{{{ 2%%%%%%%%%%%%%%%%%%%114163 }86l86 €€€€€€€€€€€€€€€€€€€€U E9‚8a98a{ 2%%%%%%%%%%%%%%%%%%%1524113 }86l86 €€€€€€€€€€€€€€€€€€€€U E9U~:9ƒU: 2%%%%%%%%%%%%%%%%%%%134_32 }86l86 €€€€€€€€€€€€€€€€€€€€U E9†8‚9~{{ 2%%%%%%%%%%%%%%%%%%%452453T }86l86 €€€€€€€€€€€€€€€€€€€€: E9x~a9U8a 2%%%%%%%%%%%%%%%%%%%161431 }86l86 €€€€€€€€€€€€€€€€€€€€U E9UaU9‚ƒ: €€€€€€€€€€€€€€€€€€€€€€€€€€€€€€€€€€€€€EH x89{xƒ €€€€€€€€€€€€€€€€€Ex89{ƒx9x:ƒ

<=>?@K=IJYEtEYZGC

€€€€€E x89{ƒx9x:ƒ

45789

8

45

!"#$!"$%$&$'$!#!())*)+$,-+#$'.-!"$/!+0#''$1--&)0/&"+($./1(")12#+/3%-)#).-!"$#!"$./&#($4//5")+2''$!%$6 )74&$.$!2#+(-!()32!+$!"$.$&'$!!#!(.-!"$5#!-!7#81$4--1%--&4$#".-!"$#!)3#&-+#$)74$+)9-+$&&#:'/3$$!+$'/&+.-! -5($&/!"6;<=<>?@:/$!A/33&#:)3$#1BC wxyz{z|}z ž

1C !%&$!(2&$$")($&$-1#)$$&" 3C $&0$&.#!( †C ‡$&42#).$)+#!( ‚C ˆ#:"$1#:'%$4$$& C ‰1/3$! ŠC ‹&/!"0$&'E--,4$"$! ŽC /"$,/!"$&E/$')-!$&#!($!/.$&#(/!"$&E/$' ƒC /206$!0//!&#:3,-'$! ƒ-C /20&#:3,-'$! ƒ%C 9//!&#:3,-'$! ƒ7C D$$131-!6#!5&-)+&27+22& ’C “1-!'/)+$! 1„C ”1($,$!$3&/:$7+'/)+$! 11C ‘!.//&E#$! 13C •#)7-1$'/)+$! 1†C ‘.$&#( 9{ 7{zz}z 7{zxx

~z ;<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<6 ;<<<<<<<<<<<<<<<<<<<<<1†C„†„C„„„ ;<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<6 ;<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<6 ;<<<<<<<<<<<<<<<<<<<<<<<<<<<31„C„„„ ;<<<<<<<<<<<<<<<<<<<<<<<1C3‚„C„„„ ;<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<6 ;<<<<<<<<<<<<<<<<<<<<<<<1Cƒ„„C„„„ ;<<<<<<<<<<<<<<<<<<<<<<<3Cƒ3„C„„„ ;<<<<<<<<<<<<<<<<<<<<<<<<<<<3Ž„C„„„ ;<<<<<<<<<<<<<<<<<<<<<<<1C3ƒ„C„„„ ;<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<6 ;<<<<<<<<<<<<<<<<<<<<<<<<<<<ŽŠ„C„„„ ;<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<6 ;<<<<<<<<<<<<<<<<<<<<<<<<<<<<<„C„„„

1C€#+(#5+$(&/!"0/!#!($! 3C€#+(#5+$(&/!".//&E#$!#!($! †C€#+(#5+$(&/!"%$"&#:5)&2#,+$2'-!+/&$! ‚C€#+(#5+$(&/!""$+-#14-!"$1 C€#+(#5+$(&/!"/.$&#( ŠCŒ+$&!$)2%)#"#$ ŽC#:"&-($($,$$!+$ ƒC‘.$&#($/3%&$!()+$!

;<<<<<<<<<<1C‚ƒ„C„„„ ;<<<<<<<<<<<<<<<<<<<<<<<<<<<<<6 ;<<<<<<<<<<<<<<<<<<<<<<<<<<<<<6 ;<<<<<<<<<<<<<<<<<<<<<<<<<<<<<6 ;<<<<<<<<<<<<<<<<<<<<<<<<<<<<<6 ;<<<<<<<<<<<<<<<<<<<<<<<<<<<<<6 ;<<<<<<<<<<<<<<<<<<<<<<<<<<<<<6 ;<<<<<<<<<<<<<<<<<<<<<<<<<<<<<6

™TTTTTTTTTTTTTTTTTTTTTF5–—˜5˜˜˜ ™TTTTTTTTTTTTTTTTTTTTTTš—5›œ˜5˜˜˜ ™TTTTTTTTTTTTTTTTTTTTTTš45œ˜5˜˜˜

9{z 7

™TTTTTTTTTT—5–4˜5˜˜˜ ™TTTTTTTTTTTšF5˜5˜˜˜

D$/!+0#''$1--&)4$%%$!--!($($.$!"-+E#:%$&$#"E#:!/,4$+($7-1721$$&"$+$'/&+-5+$%/$'$!$!-1).$&1#$)+$!$,$! /,"--&,$$4$+3&/:$7+5#!-!7#$$14--1%--&+$,-'$!$!"//&+$'2!!$!(--!!--&"$./1($!"$)+-3/3%-)#).-!"$,-&)6 &/2+$C

45FGHIJKLIMNOPIIQRISTKIQIUIVOVWXXYXNIZ[NOIU

\]^?_]<__]<>__`<ab_cde_fg?h__`^_i<d_`_j_]?]bkklkg_>mg?_j<nc`^g<b_hc@b^<k@o?g<cp<dmk?k<hm]<^_<?]<^_<hc`?b_<qccr^kgojj_]< %$)74&$.$!2#+(-!()32!+$!"$.$&'$!!#!(.-!"$5#!-!7#81$4--1%--&4$#".-!"$#!)3#&-+#$)74$+)9-+$&&#:'/3$$!)-1"/ hm]<mrb_`c]^<s;<tuv,#1:/$!A/33&#:)3$#1BC wxyz{z|}z ž

1C !%&$!(2&$$")($&$-1#)$$&" 3C $&0$&.#!( †C ‡$&42#).$)+#!( ‚C ˆ#:"$1#:'%$4$$& C ‰1/3$! ŠC ‹&/!"0$&'E--,4$"$! ŽC /"$,/!"$&E/$')-!$&#!($!/.$&#(/!"$&E/$' ƒC /206$!0//!&#:3,-'$! ƒ-C /20&#:3,-'$! ƒ%C 9//!&#:3,-'$! ƒ7C D$$131-!6#!5&-)+&27+22& ’C “1-!'/)+$! 1„C ”1($,$!$3&/:$7+'/)+$! 11C ‘!.//&E#$! 13C •#)7-1$'/)+$! 1†C ‘.$&#( 9{ 7{zz}z 7{zxx

11213

~z ;<<<<<<<<<<<<<<<<<<<<<<<<<<6 ;<<<<<<<<<<<<<<<ƒC‚†„C„„„ ;<<<<<<<<<<<<<<<<<<<<<<<<<<6 ;<<<<<<<<<<<<<<<<<<<<<<<<<<6 ;<<<<<<<<<<<<<<<<<31„C„„„ ;<<<<<<<<<<<<<<<1C3‚„C„„„ ;<<<<<<<<<<<<<<<<<<<<<<<<<<6 ;<<<<<<<<<<<<<<<<1Cƒ„„C„„„ ;<<<<<<<<<<<<<<3Cƒ3„C„„„ ;<<<<<<<<<<<<<<<<<3Ž„C„„„ ;<<<<<<<<<<<<<<<1C3ƒ„C„„„ ;<<<<<<<<<<<<<<<<<<<<<<<<<<6 ;<<<<<<<<<<<<<<<<<ŽŠ„C„„„ ;<<<<<<<<<<<<<<<<<<<<<<<<<<6 ;<<<<<<<<<<<<<<<<<<<„C„„„

1C€#+(#5+$(&/!"0/!#!($! 3C€#+(#5+$(&/!".//&E#$!#!($! †C€#+(#5+$(&/!"%$"&#:5)&2#,+$2'-!+/&$! ‚C€#+(#5+$(&/!""$+-#14-!"$1 C€#+(#5+$(&/!"/.$&#( ŠCŒ+$&!$)2%)#"#$ ŽC#:"&-($($,$$!+$ ƒC‘.$&#($/3%&$!()+$!

;<<<<<<<1ŽC„ƒ„C„„„ ;<<<<<<<<<<<<<<<<<<<<6 ;<<<<<<<<<<<<<<<<<<6 ;<<<<<<<<<<<<<<<<<<6 ;<<<<<<<<<<<<<<<<<<<<6 ;<<<<<<<<<<<<<<<<<<<<6 ;<<<<<<<<<<<<<<<<<<<6 ;<<<<<<<<<<<<<<<<<<<6

™TTTTTTTTTTTTTTŸ54—˜5˜˜˜ ™TTTTTTTTTTTTTTTTTF˜5˜˜˜ ™TTTTTTTTTTTTTTTTšŸ4˜5˜˜˜

9{z 7

™TTTTTTTœ5˜4˜5˜˜˜ ™TTTTTTTTš 5—˜5˜˜˜

457897 

!"#$2%&"'#( )*+,-*.+-./-*0+-1,*2.30*.+-.4*56,77-80019.641+5.2-:0*5--1+.8-,+5.+-.10;,*2.545.--*.*-205,-<.908+4.30*.0<2-14*+.=.>.;,8? "$(@A$&###'"'"$A%B#$$# A#%$&$CB%A'#%$'%%%$&#D #CA1EF&$%C$!$$%AGA%&$%D CB$( HA%$"$A%B#&$  A% $ $ 908+4.30*.0<2-14*+.=.IJK.;,8L4-*M. A#%&$1EF&$%$N%$' $%&%%B%%BB$(

12312