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 9.84: Summary of net surplus at site level in 2017/18 16<br />

£m<br />

Surplus (>1%) Borderline (within<br />

More than £1m<br />

Income (I), Cost (C) and Net Surplus / Deficit (S/D) by site under each option<br />

£1m of 1% surplus)<br />

below 1% surplus)<br />

Do nothing<br />

Option A Option B Option C<br />

Site<br />

I C S/D I C S/D I C S/D I C S/D<br />

St Mary’s 326 320 6 427 415 12 404 395 9 425 412 13<br />

Hammersmith 327 325 2 361 353 7 329 322 7 359 352 7<br />

Charing Cross 245 231 14 17 16 1 350 334 16 17 16 1<br />

Chelsea & Westminster 332 323 8 417 390 27 47 44 3 420 395 26<br />

West Middlesex 122 130 -8 180 178 2 164 163 1 41 56 -16<br />

Ealing 110 111 -1 15 15 0 15 15 0 171 163 8<br />

Central Middlesex 65 76 -10 31 41 -11 37 48 -11 26 37 -11<br />

Northwick Park & St.<br />

Mark’s<br />

247 255 -8 294 293 1 294 293 1 271 273 -2<br />

Hillingdon 1 135 140 -4 156 155 1 156 155 1 141 142 -1<br />

NWL Total 2 1,910 1,910 0 1,897 1,856 42 1,795 1,769 26 1,871 1,846 25<br />

Options A and C evaluation results are as per pre-consultation. Option B evaluation has<br />

reduced. This results in the evaluation for site viability as shown in Figure 9.85.<br />

Figure 9.85: Evaluation of site viability 17<br />

A<br />

B<br />

C<br />

£m<br />

Options<br />

Major hospitals<br />

▪<br />

▪<br />

▪<br />

▪<br />

▪<br />

▪<br />

▪<br />

▪<br />

▪<br />

▪<br />

▪<br />

▪<br />

▪<br />

▪<br />

▪<br />

West Middlesex<br />

St Mary‟s<br />

Chelsea & Westminster<br />

Northwick Park & St.<br />

Mark‟s<br />

Hillingdon<br />

West Middlesex<br />

St Mary‟s<br />

Charing Cross<br />

Northwick Park & St.<br />

Mark‟s<br />

Hillingdon<br />

Ealing<br />

St Mary‟s<br />

Chelsea & Westminster<br />

Northwick Park & St.<br />

Mark‟s<br />

Hillingdon<br />

Do nothing<br />

Gap to get all sites to<br />

VFM<br />

1% net surplus, £m # Sites below 1% net surplus 3 evaluation 2<br />

14<br />

15<br />

35<br />

39<br />

2<br />

3<br />

4<br />

5<br />

▪<br />

▪<br />

▪<br />

▪<br />

▪<br />

▪<br />

▪<br />

▪<br />

▪<br />

▪<br />

▪<br />

▪<br />

▪<br />

▪<br />

Central Mid<br />

Northwick Park<br />

West Middlesex<br />

Central Mid<br />

Northwick Park<br />

West Middlesex<br />

Central Mid<br />

Northwick Park<br />

Hillingdon<br />

West Middlesex<br />

Ealing<br />

Central Middlesex<br />

Northwick Park<br />

Hillingdon<br />

(+)<br />

(--)<br />

(--)<br />

# Trusts below 1% net surplus<br />

based on current organisations 3<br />

(not used for evaluation)<br />

1<br />

2<br />

3<br />

4<br />

▪<br />

▪<br />

▪<br />

▪<br />

▪<br />

▪<br />

▪<br />

▪<br />

▪<br />

▪<br />

NWL Hospitals<br />

NWL Hospitals<br />

West Middlesex<br />

NWL Hospitals<br />

West Middlesex<br />

Hillingdon<br />

West Middlesex<br />

Ealing<br />

North West<br />

London Hospitals<br />

Hillingdon<br />

16 Source: Trusts, Reconfiguration modelling<br />

1. Hillingdon hospital site only – does not include Mt Vernon<br />

2. Difference in total income in Options A, B and C compared to do nothing scenario due to additional effect of<br />

(i) activity flowing out of sector, (ii) differences in MFF for each Trust and {iii} income going to UCC providers.<br />

17 Source: Reconfiguration modelling<br />

1. Forecast surpluses in 2017/18 after all reconfiguration changes have taken place and transition costs and<br />

income loss occurred in previous years.<br />

2. >£30m subsidy or >=3 sites requiring subsidy (- -); £20m-£30m and 1% (++)<br />

3. Only sites and Trusts with forecast deficits of £1m+ less than 1% are counted, due to margin of error. The<br />

assessment against 1% net surplus has been used as the minimum requirement, however for on-going<br />

viability as a Foundation Trust, hospitals would require higher surpluses<br />

9d. Decision making analysis stage 6 and stage 7 399

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

Saved successfully!

Ooh no, something went wrong!