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 9.90: Expanded NPV of acute reconfiguration (20 years) 22<br />

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

Positive NPV<br />

Negative NPV<br />

Investment and costs<br />

Benefits<br />

A<br />

Option<br />

Major hospitals<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 />

-190<br />

Investment<br />

in<br />

local<br />

hospital<br />

-26<br />

NHS<br />

contribution<br />

to<br />

Imperial<br />

College<br />

move<br />

-51<br />

-49<br />

Transitio<br />

n Costs<br />

-33<br />

Fixed<br />

costs for<br />

activity<br />

flowing<br />

outside<br />

NWL<br />

-23<br />

Fixed<br />

cost of<br />

major Net<br />

hospital Receipts<br />

investm from land<br />

ent sale<br />

-232<br />

Backlog<br />

Maintenance<br />

Consolidation<br />

savings<br />

Avoid<br />

cost of<br />

new<br />

service<br />

standards<br />

Net<br />

savings<br />

from conversion<br />

to<br />

local<br />

hospital<br />

Total NPV,<br />

20 years<br />

135 132 228 298 190<br />

Total NPV,<br />

20 years<br />

(relative to<br />

„do nothing‟)<br />

286<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 />

-246<br />

-42<br />

-15<br />

-56<br />

-38<br />

-138<br />

-297<br />

166<br />

190<br />

228<br />

356<br />

108<br />

205<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 />

-232<br />

-11<br />

-51<br />

-55<br />

-36<br />

-81<br />

-285<br />

120<br />

132<br />

228<br />

205<br />

-67<br />

29<br />

▪<br />

„Do nothing‟ NPV<br />

-64 -32<br />

-96<br />

22 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 7 406

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

Saved successfully!

Ooh no, something went wrong!