09.01.2015 Views

SaHF DMBC Volume 1 Edition 1.1.pdf - Shaping a healthier future

SaHF DMBC Volume 1 Edition 1.1.pdf - Shaping a healthier future

SaHF DMBC Volume 1 Edition 1.1.pdf - Shaping a healthier future

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

Figure 9.79: <strong>DMBC</strong> NHS net capital estimates for Options A, B and C 12<br />

£m<br />

Site 4<br />

Do nothing<br />

Backlog<br />

maintenance<br />

<strong>DMBC</strong> option A<br />

Backlog<br />

maintenance<br />

Required<br />

new investment<br />

Net land<br />

receipt<br />

Net total<br />

capital<br />

spend<br />

<strong>DMBC</strong> option B 3<br />

Backlog<br />

maintenance<br />

Required<br />

new investment<br />

Net land<br />

receipt<br />

Net total<br />

capital<br />

spend<br />

<strong>DMBC</strong> option C 3<br />

Backlog<br />

maintenance<br />

Required<br />

new investment<br />

Net land<br />

receipt<br />

Net total<br />

capital<br />

spend<br />

Ealing 6 0 19 -21 -2 0 19 -21 -2 6 39 5 0 45<br />

Charing<br />

Cross<br />

Central<br />

Middlesex<br />

Chelsea &<br />

Westminster<br />

Northwick park<br />

and St. Mark‟s<br />

8 0 15 1 -136 -121 8 111 1,6<br />

0 119 0 15 1 -136 -121<br />

0 0 9 0 9 0 9<br />

0 9 0 9 0 9<br />

1 1 26 0 27 0 36 1 -175 -139 1 18 0 19<br />

28 28 20 0 48 28 20<br />

0 48 28 9 0 37<br />

West Middlesex 1 1 22 0 23 1 10<br />

0 11 1 5 -3 3<br />

Hillingdon 19 9 17 17 10 0 34 17 17 10<br />

0 34 17 4 0 21<br />

Hammersmith 2 2 25 0 27 2 14<br />

0 16 2 25 0 27<br />

St Mary‟s 2 3 3 132 1,7 -10 125 3 75 -10 68 3 140 1,7 -10 133<br />

NHS‟ contribution - - 35 - 35 - 18<br />

- 18 - 35 - 35<br />

to Imperial<br />

College 8<br />

Out of sector - - - - - - 70<br />

- 70 - 60 - 60<br />

Total 69 52 320 -167 206 59 400 -206 253 58 359 -149 268<br />

12 Source: Trusts, reconfiguration modelling, DJD<br />

1. Excludes cost of college reprovision<br />

2. Land receipt across all options include ~£10m from Western Eye;<br />

3. Options B and C estimated at a lesser level of granularity than option A;<br />

4. Only includes acute business for the specific site – i.e., excludes community services and services at sites not specifically listed (e.g., Mount Vernon);<br />

5. Median of estimated range £32-46m;<br />

6. High range of estimated range £95-111m given feedback of higher cost to create a new NICU/PICU on a site that does not currently have maternity nor paediatrics;<br />

7. Includes £14m rehousing pathology labs currently at Charing Cross;<br />

8. Estimated NHS contribution to relocating the College in acute premises ; excludes additional potential NHS capital contributions to provide teaching space in OOH hubs<br />

and GP practices;<br />

9. Subject to revised condition survey report to be published end of 12/13; 10 Includes £2.4m of MRI equipment for which I&E impact is assumed to replace current cost of<br />

service outsourcing<br />

9d. Decision making analysis stage 6 and stage 7 395

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!