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

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

Figure 9.87: Evaluation of Net Present Value 19<br />

Net present value (£m), absolute and relative to „do nothing‟<br />

Option Major hospitals<br />

A<br />

▪<br />

▪<br />

▪<br />

▪<br />

▪<br />

West Middlesex<br />

St Mary‟s<br />

Chelsea &<br />

Westminster<br />

Northwick Park 2017/18<br />

& St.Mark‟s<br />

Hillingdon<br />

Year to<br />

complete Investment<br />

in<br />

reconfig.<br />

(by end Major<br />

of year) 1 Hospital<br />

Investment and costs<br />

-222<br />

Investment<br />

in<br />

Local<br />

Hospital<br />

-31<br />

NHS<br />

contribution<br />

to<br />

Imperial<br />

College<br />

move<br />

-31<br />

Backlog<br />

Maintenance<br />

-49<br />

Transitio<br />

n Costs<br />

-47<br />

Fixed<br />

costs for<br />

activity<br />

flowing<br />

outside<br />

NWL<br />

-23<br />

-232<br />

Benefits<br />

Fixed<br />

cost of<br />

major Net<br />

hospital Receipts<br />

investm from land<br />

ent sale<br />

Consoli<br />

dation<br />

savings<br />

Net<br />

savings<br />

from conversion<br />

to<br />

local<br />

hospital<br />

NPV<br />

135 132 384 17<br />

114<br />

Positive NPV<br />

Negative NPV<br />

Total NPV<br />

(relative to<br />

„do nothing‟) Evaluation<br />

(+)<br />

B<br />

▪<br />

▪<br />

▪<br />

▪<br />

▪<br />

West Middlesex<br />

St Mary‟s<br />

Charing Cross<br />

Northwick Park<br />

& St.Mark‟s<br />

Hillingdon<br />

2017/18<br />

-288<br />

-49<br />

-16<br />

-56<br />

-51<br />

-138<br />

-297<br />

166<br />

190<br />

466<br />

-74<br />

22<br />

(-)<br />

C<br />

▪<br />

▪<br />

▪<br />

▪<br />

▪<br />

Ealing<br />

St Mary‟s<br />

Chelsea &<br />

Westminster<br />

Northwick Park<br />

& St.Mark‟s<br />

Hillingdon<br />

2017/18<br />

-273<br />

-13<br />

-31<br />

-55<br />

-49<br />

-81<br />

-285<br />

120<br />

132<br />

269<br />

-266<br />

-170<br />

(--)<br />

▪<br />

Do Nothing<br />

-64 -32<br />

-96<br />

▪ Net present value is calculated over 20 years (2012/13 to 31/32) at 3.5% discount and no terminal value, and values are reported relative to the NPV of the „do nothing‟ scenario. The decision<br />

to assess NPV over 20 years is a matter of judgement, and was selected by the F&BP board to strike a balance between accounting for the ongoing benefits post-reconfiguration, while not<br />

giving undue weighting to the long term forecasts that are necessarily less accurate (which may be the case with a longer period.) The sensitivity analyses look at the relative impact on the<br />

NPV for the options if this timeframe were extended to 60 years<br />

▪ „Do nothing‟ scenario includes backlog maintenance and the ongoing capex to maintain these increased assets<br />

▪ Evaluation ratings based on £100m increments between above the „do nothing‟ scenario: £200m (++)<br />

19 Source: Reconfiguration modelling<br />

1. NPV calculation on cash flows for capital investment and receipts based on implementation timeline<br />

9d. Decision making analysis stage 6 and stage 7 402

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

Saved successfully!

Ooh no, something went wrong!