01.02.2014 Views

Trust Board Febuary 2010 - Sandwell & West Birmingham Hospitals

Trust Board Febuary 2010 - Sandwell & West Birmingham Hospitals

Trust Board Febuary 2010 - Sandwell & West Birmingham Hospitals

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

SWBTB (2/10) 045 (b)<br />

Financial Appraisal<br />

OPTION 1<br />

nts<br />

Year <strong>2010</strong>/11 Year 2011/12 Year 2012/13 Year 2013/14<br />

SWBH City <strong>Sandwell</strong> SWBH City <strong>Sandwell</strong> SWBH City <strong>Sandwell</strong> SWBH City <strong>Sandwell</strong> SWBH<br />

£'s £'s £'s £'s £'s £'s £'s £'s £'s £'s £'s £'s £'s<br />

All - 4,139,094 - 3,318,389 - 860,640 - 4,179,029 - 4,020,358<br />

- - 4,020,358 - 3,965,277<br />

- - 3,965,277 - 3,907,716<br />

- - 3,907,716<br />

Pay 2,567,468 2,144,035 443,001 2,587,036 2,562,484 5,578 2,568,062 2,503,995 5,578 2,509,573 2,444,291 5,578 2,449,869<br />

N Pay 671,485 582,609 97,262 679,871 668,021 3,719 671,740 642,954 3,719 646,673 617,366 3,719 621,085<br />

Capital Charges 499,017 228,443 270,574 499,017 228,443 270,574 499,017 228,443 270,574 499,017 228,443 270,574 499,017<br />

3,737,970 2,955,087 810,837 3,765,924 3,458,948 279,871 3,738,819 3,375,392 279,871 3,655,264 3,290,100 279,871 3,569,971<br />

- 401,124 - 363,301 - 49,803 - 413,104 - 561,410 279,871 - 281,538 - 589,885 279,871 - 310,014 - 617,616 279,871 - 337,745<br />

&E From 2009/10 - 346,521 334,540 - 11,980 - 544,629 664,215 119,586 - 573,104 664,215 91,110 - 600,835 664,215 63,379<br />

ommunity Midwifery<br />

Year <strong>2010</strong>/11 Year 2011/12 Year 2012/13 Year 2013/14<br />

SWBH City <strong>Sandwell</strong> SWBH City <strong>Sandwell</strong> SWBH City <strong>Sandwell</strong> SWBH City <strong>Sandwell</strong> SWBH<br />

£'s £'s £'s £'s £'s £'s £'s £'s £'s £'s £'s £'s £'s<br />

All - 23,736,465 - 17,117,516 - 6,602,274 - 23,719,790 - 19,967,298 - 3,098,365 - 23,065,663 - 20,748,431 - 3,098,365 - 23,846,797 - 21,540,485 - 3,098,365 - 24,638,851<br />

Pay 18,582,642 13,507,758 4,868,570 18,376,328 16,229,961 2,015,938 18,245,900 16,377,498 2,015,938 18,393,436 16,530,385 2,015,938 18,546,324<br />

N Pay 7,782,586 6,117,437 1,745,408 7,862,845 7,628,509 305,374 7,933,882 7,651,738 305,374 7,957,112 7,717,262 305,374 8,022,635<br />

Capital Charges 2,333,220 1,328,094 1,033,075 2,361,169 1,410,896 279,881 1,690,776 1,407,767 289,411 1,697,177 1,405,681 289,026 1,694,706<br />

re 28,698,448 20,953,288 7,647,053 28,600,341 25,269,366 2,601,193 27,870,558 25,437,003 2,610,723 28,047,726 25,653,328 2,610,338 28,263,666<br />

4,961,984 3,835,771 1,044,779 4,880,551 5,302,067 - 497,173 4,804,895 4,688,572 - 487,643 4,200,929 4,112,843 - 488,027 3,624,815<br />

I&E From 2009/10 773,975 - 855,408 - 81,433 2,240,271 - 2,397,360 - 157,089 1,626,775 - 2,387,830 - 761,055 1,051,046 - 2,388,215 - 1,337,168<br />

ce Categories<br />

Year <strong>2010</strong>/11 Year 2011/12 Year 2012/13 Year 2013/14<br />

SWBH City <strong>Sandwell</strong> SWBH City <strong>Sandwell</strong> SWBH City <strong>Sandwell</strong> SWBH City <strong>Sandwell</strong> SWBH<br />

£'s £'s £'s £'s £'s £'s £'s £'s £'s £'s £'s £'s £'s<br />

All - 27,875,559 - 20,435,905 - 7,462,914 - 27,898,819 - 23,987,656 - 3,098,365 - 27,086,021 - 24,713,709 - 3,098,365 - 27,812,074 - 25,448,201 - 3,098,365 - 28,546,566<br />

Pay 21,150,110 15,651,793 5,311,571 20,963,364 18,792,446 2,021,516 20,813,962 18,881,493 2,021,516 20,903,010 18,974,676 2,021,516 20,996,192<br />

N Pay 8,454,071 6,700,046 1,842,670 8,542,716 8,296,529 309,092 8,605,622 8,294,693 309,092 8,603,785 8,334,628 309,092 8,643,721<br />

Capital Charges 2,832,238 1,556,536 1,303,649 2,860,186 1,639,338 550,455 2,189,794 1,636,209 559,985 2,196,195 1,634,123 559,600 2,193,724<br />

32,436,418 23,908,375 8,457,890 32,366,265 28,728,314 2,881,064 31,609,378 28,812,395 2,890,594 31,702,989 28,943,428 2,890,209 31,833,637<br />

4,560,859 3,472,470 994,976 4,467,446 4,740,658 - 217,302 4,523,356 4,098,687 - 207,771 3,890,915 3,495,227 - 208,156 3,287,071<br />

&E From 2009/10 427,455 - 520,868 - 93,413 1,695,642 - 1,733,146 - 37,503 1,053,671 - 1,723,616 - 669,944 450,211 - 1,724,000 - 1,273,789<br />

diture Needs - 1,521,040 1,521,040 329,806 329,806 - -<br />

ements<br />

Cumlative<br />

Year 9/10 Year <strong>2010</strong>/11 Year 2011/12 Year 2012/13 Year 2013/14<br />

over 4 years<br />

SWBH City <strong>Sandwell</strong> SWBH City <strong>Sandwell</strong> SWBH City <strong>Sandwell</strong> SWBH City <strong>Sandwell</strong> SWBH SWBH<br />

£'s £'s £'s £'s £'s £'s £'s £'s £'s £'s £'s £'s £'s £'s<br />

Prosense V5 - - 247,922 - 31,338 - 279,260 - 177,978 - 73,957 - 251,935 - 150,853 - 30,876 - 181,729 - 157,942 - 32,227 - 190,169<br />

Births & Related OP Repatriated - - - 544,323<br />

- - 544,323 - 544,323<br />

- - 544,323 - 544,323<br />

- - 544,323<br />

Catchment Loss - - 1,609,056 1,609,056 - -<br />

Additional Activity - MLU<br />

Other - 189,000 67,000 256,000 - - -<br />

Total Income - - 58,922 35,662 - 23,260 - 722,302 1,535,099 812,798 - 695,177 - 30,876 - 726,053 - 702,265 - 32,227 - 734,492 - 671,007<br />

Prosense V5 173,545 21,937 195,482 124,585 51,770 176,355 105,597 21,613 127,211 110,560 22,559 133,118<br />

Catchment Loss<br />

Births Repatriated<br />

Pay Budget Adjustments - 170,025 - 48,025 - 218,050<br />

- - - - - -<br />

Pay - 3,317,905 - 3,423,438 - 105,533 3,053,444 - 3,326,294 - 272,850 15,129 - 15,129<br />

0 15,791 - 15,791 -<br />

0<br />

N Pay - 1,560,052 - 1,530,052 30,000 1,559,108 - 1,549,108 10,000 - 33,516 - 6,484 - 40,000<br />

6,768 - 6,768<br />

0<br />

Sub Total Pay & Non-pay - 4,881,477 - 4,979,578 - 98,101 4,737,136 - 4,823,632 - 86,495 87,211 0 87,211 133,118 - 133,118<br />

Capital Charges<br />

- Savings (Maty Block at SGH) - - - - - - 765,624 - 765,624<br />

- - - - - -<br />

- Additional - 27,948 - 27,948 82,802 12,430 95,232 - 3,129 9,530 6,401 - 2,086 - 385 - 2,471<br />

Sub Total Capital Charges - 27,948 - 27,948 82,802 - 753,194 - 670,392 - 3,129 9,530 6,401 - 2,086 - 385 - 2,471<br />

Total Expenditure - 4,909,425 - 4,979,578 - 70,153 4,819,938 - 5,576,826 - 756,888 84,082 9,530 93,612 131,032 - 385 130,647 - 602,782<br />

TOTAL MOVEMENT 4,850,503 - 4,943,916 - 93,413 4,097,637 - 4,041,727 55,910 - 611,095 - 21,346 - 632,441 - 571,233 - 32,611 - 603,845 - 1,273,789

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

Saved successfully!

Ooh no, something went wrong!