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 9.93: Summary of sensitivity analyses – Expanded NPV 23<br />

Positive NPV<br />

Negative NPV<br />

£m<br />

Sensitivity tests<br />

NPV relative to ‘do nothing’ – 20 years<br />

Op A Op B Op C<br />

NPV relative to ‘do nothing’ – 60 years<br />

Op A Op B Op C<br />

Base modelling outputs<br />

224<br />

138<br />

-38<br />

653<br />

496<br />

167<br />

a) Demand growth I: 1%pt pa higher, trust income allowed to grow<br />

183<br />

124<br />

-77<br />

605<br />

500<br />

125<br />

b) Demand growth II: 1%pt pa higher , trust income fixed<br />

c) QIPP plans I: 60% of plans achieved, trust receive income<br />

183<br />

96<br />

124<br />

21<br />

-77<br />

-161<br />

605<br />

480<br />

500<br />

356<br />

125<br />

71<br />

d) QIPP plans II: 60% of plans achieved, trust income is capped<br />

96<br />

21<br />

-120<br />

480<br />

356<br />

71<br />

e) QIPP plans III: 110% of QIPP achieved (Trusts recover costs)<br />

253<br />

168<br />

-8<br />

693<br />

537<br />

211<br />

f) Efficiencies I: Monitor inflation and 90% CIPs<br />

245<br />

192<br />

-8<br />

697<br />

609<br />

229<br />

g) Efficiencies II: Monitor downside<br />

h) LOS reduction I: 10% reduction achieved<br />

i) LOS reduction II: no reduction on maternity, paeds &critical care<br />

j) Transition costs: 20% higher than plan<br />

k) Consolidation savings I: 50% of consolidation savings achieved<br />

l) New build/refurbishment cost I: 30% higher than plan<br />

m) Lower net land receipts: 30% lower than plan<br />

n) Higher cost of capital: NPV discount rate of 4.5% instead of 3.5%<br />

o) Time to deliver reconfiguration: 2 year delay<br />

p) Lower outpatient activity:40% of activity retained instead of 80%<br />

q) Period for NPV assessment from 20 years to 60 years<br />

r) Theatre efficiency run 50 hours a week instead of 40 hours<br />

s) New build/refurbishment cost II: 30% lower than plan<br />

t) Lower fixed cost saving from local hospital: 75% of plan<br />

u) Imperial College I: NHS contributes 100% capital; no revenue<br />

impact<br />

v) Imperial College II: NHS contributes 100% capital; full revenue<br />

impact (est. 11.5% of capital)<br />

260<br />

104 -1<br />

117<br />

215<br />

160<br />

77 -13<br />

184<br />

187<br />

209<br />

235<br />

224<br />

278<br />

371<br />

128<br />

224<br />

156<br />

214<br />

9<br />

127<br />

67<br />

-146<br />

-147<br />

-48<br />

-95<br />

-180<br />

88 -74<br />

107 -52<br />

129 -36<br />

148 -33<br />

138 -38<br />

210<br />

288<br />

21 -105<br />

138 -38<br />

121 -106<br />

4<br />

49<br />

104<br />

728<br />

470<br />

491<br />

644<br />

518<br />

439<br />

613<br />

495<br />

610<br />

676<br />

653<br />

735<br />

867<br />

451<br />

653<br />

512<br />

656<br />

285<br />

300<br />

485<br />

346<br />

278<br />

446<br />

364<br />

463<br />

518<br />

496<br />

606<br />

714<br />

251<br />

496<br />

461<br />

-41<br />

254<br />

2<br />

1<br />

157<br />

47<br />

131<br />

95<br />

156<br />

177<br />

167<br />

299<br />

374<br />

25<br />

167<br />

25<br />

23 Sensitivity U - This is already included in the expanded NPV and will only impact VFM evaluation<br />

9d. Decision making analysis stage 6 and stage 7 412

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

Saved successfully!

Ooh no, something went wrong!