Parameter | Per-Patient Estimate (£) | Source |
---|---|---|
Base-Case Model (n = 93) | ||
Staff Costs—Total | 1112.93 |  |
 Clinical Psychologist | 27.92 | Project Finance Report |
 Psychological Wellbeing Practitioner (PWP) | 395.74 | Project Finance Report |
 Admin Support | 325.37 | Project Finance Report |
 Booth Volunteers | 120.47 | Project Finance Report |
 Child and Adolescent Psychiatrist | 240.46 | Project Finance Report |
 Other Staff Costs | 2.98 | Project Finance Report |
Capital Costs—Total | 244.95 |  |
 Booth Hire & Purchase | 218.69 | Project Finance Report |
 Equipment | 14.71 | Project Finance Report |
 Other Capital Costs | 11.54 | Project Finance Report |
Overhead Costs—Total | 136.18 |  |
 Staff Overhead Costs | 103.16 | GOSH Annual Report ONS GLA |
 Booth Overhead Costs | 33.02 | GOSH Annual Report ONS GLA |
Other Costs—Total | 5.52 | Project Finance Report |
Total Cost Per Patient | 1499.59 | Â |