Table 3.

Changes in Costs, effects and cost-effectiveness for standard vs low baseline (flexible) and high baseline (resilient) vs standard plans for varying levels of temporary staff availability.

	Staff cost		Bed days		Death		NNT (NNH)		Staff cost / life		Net cost / life
	Comparison		Comparison		Comparison		Comparison		Comparison		Comparison
	High base (resilient) Vs Standard	Standard vs Low base (flexible)	High base (resilient) Vs Standard	Standard vs Low base (flexible)	High base (resilient) Vs Standard	Standard vs Low base (flexible)	High base (resilient) Vs Standard	Standard vs Low base (flexible)	High base (resilient) Vs Standard	Standard vs Low base (flexible)	High base (resilient) Vs Standard	Standard vs Low base (flexible)
Low staffing effects only
Temporary staff availability
None	7.8%	19.9%	−1.4%	−2.4%	−4.5%	−13.4%	663	222	£25,584	£ 23,936	£ 13,155	£ 16,015
Limited	5.5%	10.8%	−1.2%	−1.7%	−4.5%	−8.3%	665	361	£ 19,437	£ 21,766	£ 8653	£ 13,117
Higher	4.0%	5.5%	−1.0%	−0.8%	−3.8%	−4.4%	873	719	£ 17,230	£ 20,422	£ 6451	£ 12,722
Unlimited3	2.9%	1.6%	−0.9%	−0.3%	−3.0%	−1.9%	1272	2828	£ 15,612	£ 10,141	£ 3693	£ 4520
Including temporary staffing effects
Temporary staff availability
None	7.8%	19.9%	−1.4%	−2.4%	−4.7%	−14.6%	632	204	£ 24,364	£ 22,013	£ 12,528	£ 14,729
Limited	5.5%	10.8%	−1.2%	−1.7%	−4.7%	−10.2%	627	296	£ 18,404	£ 17,537	£ 8193	£ 10,568
Higher	4.0%	5.5%	−1.0%	−0.8%	−4.4%	−11.1%	703	305	£ 15,067	£ 7623	£ 5642	£ 4749
Unlimited3	2.9%	1.6%	−0.9%	−0.3%	−4.1%	−15.1%	766	283	£ 11,356	£ 1156	£ 2687	£ 515