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.

9.13.9 Impact of the changes: Updated evaluation<br />

The result of the evaluation is that Option A remains the best option under the financial<br />

appraisal with a score of +1 (from +4 from the pre consultation analysis). Option B remains<br />

second with a score of -6 (from +1) and Option C has moved to -7 (from -2). This is shown in<br />

Figure 9.88.<br />

Figure 9.88: Post-consultation Value for Money evaluation 20<br />

PCBC<br />

Capital cost Transition<br />

to the<br />

system costs<br />

Site<br />

viability<br />

Surplus<br />

for acute<br />

sector<br />

Net<br />

Present<br />

Value<br />

Count<br />

for VfM<br />

<strong>DMBC</strong><br />

Capital cost Transition<br />

to the<br />

system costs<br />

Site<br />

viability<br />

Surplus<br />

for acute<br />

sector<br />

Net<br />

Present<br />

Value<br />

Count<br />

for VfM<br />

A<br />

▪<br />

▪<br />

▪<br />

▪<br />

▪<br />

West Middlesex<br />

St Mary‟s<br />

Chelsea &<br />

Westminster<br />

Northwick Park<br />

&St.Mark‟s<br />

Hillingdon<br />

+ - + + ++<br />

4<br />

- - + + +<br />

1<br />

B<br />

C<br />

▪<br />

▪<br />

▪<br />

▪<br />

▪<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 />

Ealing<br />

St Mary‟s<br />

Chelsea &<br />

Westminster<br />

Northwick Park<br />

&St.Mark‟s<br />

Hillingdon<br />

+ - + - + 1<br />

+ - -- - + -2<br />

- - -- - -<br />

- - -- - --<br />

-7<br />

-6<br />

The changes to the Value for Money evaluation from pre-consultation to the postconsultation<br />

phase are summarised below:<br />

Total net capital required to deliver the reconfigurations has increased by £94 million -<br />

£155 million and the gross costs and capital receipts by a larger amount. The following<br />

describes the net capital required by option:<br />

Option A: £112 million (PCBC) vs. £206 million (<strong>DMBC</strong>)<br />

Option B: £153 million (PCBC) vs. £253 million (<strong>DMBC</strong>) assuming £139 million net<br />

receipt at Chelsea & Westminster NHS Foundation Trust can be used to fund<br />

development at other non Foundation Trusts, otherwise capital requirement<br />

increases to £388 million<br />

Option C: £113 million (PCBC) vs. £268 million (<strong>DMBC</strong>)<br />

Improvement in total I&E across the sector has reduced by £11 million - £13 million<br />

consistently across all options due to higher gross capital investment to make changes to the<br />

estates:<br />

Option A: £55 million (PCBC) vs. £42 million (<strong>DMBC</strong>)<br />

Option B: £37 million (PCBC) vs. £26 million (<strong>DMBC</strong>)<br />

Option C: £38 million (PCBC) vs. £25 million (<strong>DMBC</strong>)<br />

20 Source: Reconfiguration modelling<br />

9d. Decision making analysis stage 6 and stage 7 403

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

Saved successfully!

Ooh no, something went wrong!