board of directors meeting › docs › trust › board › 2011... · 2019-07-03 · managing...
TRANSCRIPT
Title of Paper: Integrated Performance Report Board Date: Monday 04 April 2011 Page 1 of 36
Board of Directors Meeting
Date: Monday 04 April 2011
Agenda item: 8.1, Part 1
Title: Integrated Performance Report incorporating: Quality / Performance / Finance and Activity / HR
Prepared by: Warwick Heale, Associate Director of Planning & Performance Ann Goodridge, Corporate Performance Manager
Presented by: Martin Cooper, Joint Medical Director
Action required: The Board is asked to receive the Performance Report and note the progress that has been made together with any actions that are planned.
Monitoring Information Please specify CQC standard numbers
and tick other boxes as appropriate
Care Quality Commission Standards Outcomes
Monitor Finance
Service Development Strategy Performance Management
Local Delivery Plan Business Planning
Assurance Framework Complaints
Equality, diversity, human rights implications assessed
Other (please specify)
Title of Paper: Integrated Performance Report Board Date: Monday 04 April 2011 Page 2 of 36
1. PURPOSE 1.1 To advise the Board of the Trust’s performance against the key performance
standards and targets.
2. BACKGROUND 2.1
The Trust’s Annual Plan sets out the programme of work to be undertaken to ensure compliance with the Monitor Compliance Framework and local and national standards and targets included in the PCTs’ patient services contract. The Care Quality Commission annually reviews the performance of all NHS organisations against the milestones and targets set out in the NHS Plan and annual operating framework. The outcome of this assessment is the publication of the Annual Health Check in October each year but following the revision of the Operating Framework the CQC have announced that they will not be publishing a rating for Trusts this year.
3. KEY ISSUES 3.1 February was busy and challenging month with the Trust and the community
recovering from deferred elective activity across the specialities. The Trust planned the return to normal elective activity and managing non elective demand. Critical to this was expediting community wide plans to increase the effectiveness of discharge planning. The winter reduction of elective activity was set to return to normal after January. The impact of the severe weather and lost capacity continued to be an issue for achieving referral to treatment times for all patients and specific priority was given to those patients on cancer pathways. The deferral of patients unfortunately continued through February including some same day cancellations. In order to avoid this and improve patient flow, beds opened for the medical directorate to contain its outliers continued to be required with around 30 additional patients continuing to out lie in surgical beds. In addition, a temporary discharge lounge was created on a closed ward to create capacity at pinch points throughout the day. Non elective admissions performance monitored through the Emergency Department 4hr wait target deteriorated, affected by a number of capacity factors including the changes required to achieve compliance with Eliminating Same Sex accommodation requirements. These changes are now completed. Although Norovirus continued to be a problem in February the position improved significantly compared to December/January, resulting in fewer beds closures. Levels of flu rapidly fell during the month and ceased to be an issue in managing capacity. NHS Devon continued to host daily conference calls and funded additional capacity (a total of 16 beds) in community hospitals. These beds remained open due to continued high numbers of patients waiting for a community transfer. Throughout this time the community waiting list has had a median of 70 patients waiting for a transfer to be arranged. The arrangement for additional capacity is now at an end and further additional beds may be closed as they are scheduled for deep cleaning.
Title of Paper: Integrated Performance Report Board Date: Monday 04 April 2011 Page 3 of 36
NHS Devon is leading the planning arrangements for the community for the lengthy Easter holiday period. An Eastern Devon debrief of the winter experience took place on 16 February 2011 to inform planning for next year.
3.2 Performance Targets There are currently two Monitor targets that are currently not being achieved for Quarter 4.
MON03.II Cancer 31 Day Subsequent Drug – The Trust’s position is currently 97.2% against a target of 98% however it should be noted that this equates to 3 patients breaching the target over January and February.
MON04.I Cancer 62 Day GP Urgent – The Trust’s position is currently 80.2% against a target of 85%.
There are currently 4 CQC targets that are not being achieved year to date
CQC14.III Maternity Breast Feeding – The position for the year to date is currently 74.2% against an expected target of 76%, the position for February was 71.5%.
CQC18.I Cancelled Operations – The position for the year to date is currently 0.96% against an expected target of 0.8%, the Trust is not expected to achieve this target by year end.
CQC18.II Cancelled Operations 28 Day Rebooking – The position for the year to date is currently 7.8% against an expected target of 5%, the Trust is not expected to achieve this target by year end, this is primarily due to the high number of cancellations in December.
CQC19 Delayed Transfers of Care – The position for the year to date is currently 4.1% against an expected target of 3.5%. The Trust is not expected to achieve this target by year end.
Following publication by Monitor of the consultation on amendments to the Compliance Framework, a draft dashboard for 2011/12 has been developed and for reference is included within the data appendices at the back of this report.
3.3 Finance The key areas of financial performance are as follows: • At month 11 a surplus of £4.3m has been generated and a forecast year
end surplus of £4.9m which is £1.3m above plan. • CIP plans year to date are broadly in line with plan. The CIP requirement
for the year is forecast to be £501k under achieved and the recurrent plan is forecasted to be £577k under achieved.
• A year to date Monitor Risk rating of a 3 is being achieved however the forecast rating is 4 due to impairments not being included within the FRR calculation.
• Clinical income is over recovered year to date by £2.2m with the forecasted position to be an over recovery by £1.5m at year end when compared to the budget. NHS Devon are currently £2m over contract year to date and forecasted to be £2.2m at year end.
• Pay under-spend year to date has deteriorated with the year end forecast reflecting that this is expected to reduce further. Non pay is over-spent year to date by £0.7m and is expected to increase for the remainder of the year.
• The Capital programme for 10/11 is expected to incur slippage of £5.7m
Title of Paper: Integrated Performance Report Board Date: Monday 04 April 2011 Page 4 of 36
3.4 Quality
This report includes an additional set of graphs which summarise for the Board the key indicators under the new ‘Ward to Board’ safety and quality reporting process. The graphs include sets of matched process and outcome indicators. The key issues from these graphs are included in the commentary below as well as the key issues from the set of safety and quality indicators that are usually included in the Integrated Performance Report. Key issues are: • The number of cases of Clostridium difficile being identified since the
introduction of the new more sensitive testing methodology is starting to increase. Of the six cases of Clostridium difficile identified in February, only two cases were identified by the element of the testing methodology which is similar to the previous testing methodology used. The remaining four cases involved identification of the toxin gene which is only detected with the new test.
• No MRSA Bacteraemia were identified in February. • A High Impact Action project is being undertaken to facilitate rapid
improvement in respect of MUST (nutritional screening) scoring. In addition ward level improvement targets are to be set.
• Monthly spot audits of recording of VTE Risk Assessments are being undertaken to provide supplementary evidence to electronic recording of risk assessments.
Following agreement reached previously, in April the Board will receive a detailed Quarterly Update outlining ward level performance. At that time, a discussion on the presentation of the Ward to Board performance, including its place within the Integrated Performance Report, will take place.
3.5 Human Resources Key issues are: • A continuing reduction in the sickness absence rate. The sickness absence rate for the twelve month period ending 31 January 2011, was 4.25% compared to 4.30% for the period ending 31 December 2010, and 4.60% for the equivalent period last year. • A continued reduction in turnover. The rate of turnover for the twelve month period ending 31 January 2011 was 8.60% compared to 10.26% for the equivalent period last year. • A continued increase in the proportion of staff with a Personal Development Review (PDR) completed within the last 12 months. As at the end of January 2011, 81.23% of staff had a valid PDR.
4. FINANCIAL/OTHER IMPLICATIONS
Achieving NHS plan targets and milestones is an important feature of the Trust’s overall performance and demonstrates our commitment to delivering good quality care to patients. There are two specific performance indicators within the contract where Commissioners have the discretion to apply financial penalties in respect of underperformance: non-achievement of the Clostridium difficile target (up to 2% of the contract revenue) and non-achievement of the referral to treatment time target (up to 5% of monthly elective care revenue) both of these targets are being achieved and there is no risk associated with either to date.
5. RECOMMENDATIONS The Board is asked to receive the Performance Report and note the progress that has been made together with any actions that are planned.
Title of Paper: Integrated Performance Report Board Date: Monday 04 April 2011 Page 5 of 36
Graph YTD Indicator Current Source Report
R1 Green → Accident and Emergency Maximum 4 Hour Wait Amber Performance
R2 Amber ↑ Cancelled Operations Green Performance
R3 Amber → Cancer 31 Day Wait Green Performance
R4 Amber ↓ Cancer 62 Day Wait Red Performance
R5 Green → Clostridium Difficile Infections Green Quality
R6 Green → MRSA Bloodstream Infections Green Quality
R7 Green → Patient Experience Green Quality
R8 Green ↓ Referral to Treatment for Admitted Pathways Green Performance
R9 Green → Referral to Treatment for Non-Admitted Pathways Green Performance
Graph YTD Indicator Current Source Report
D1 Green ↓ Outpatient New Attendances Amber Finance
D2 Green → Elective Daycase Admissions Green Finance
D3 Amber ↑ Elective Inpatient Admissions Amber Finance
D4 Green ↑ Non-Elective Inpatient Admissions Amber Finance
D5 Green → Hospital Standardised Mortality Rate Green Quality
D6 Green ↓ Adverse Events Amber Quality
D7 Green → All Incidents Reported Green Quality
D8 Amber → Capital Expenditure Amber Finance
D9 Red ↑ Discharge Summaries Red Performance
Graph YTD Indicator Current Source Report
E1 Amber ↑ Bank and Agency Spend All Staff Amber Human Resources
E2 Green ↑ Cash Green Finance
E3 Green → Cost Improvement Programmes Green Finance
E4 Green ↑ Income and Expenditure Green Finance
E5 Amber → PDR/PDPs Completed Amber Human Resources
E6 Green ↑ Risk Ratings Green Finance
E7 Amber → Sickness Absence Rate Amber Human Resources
E8 Green → Staff Employed Amber Human Resources
E9 Green → Staff Percentage Turnover Rate Green Human Resources
E10 Green → Starters and Leavers Green Human Resources
Red Off target or significant concerns re. achievement. Board to review exception report.Amber Slightly off target or minor concerns re. achievement. Board to be aware, but no action required.Green On target, no significant concerns re. achievement. No Board attention required.
→ Direction indicators point up for improvement, down for worsening and horizontal for no material change.
Deliver services in a comfortable, friendly environment in which staff can care for patients effectively.Recognise our wider responsibility to the environment and local community by using resources wisely.
Enable
Additional Reported Indicators (by Exception)
Respond
Integrated Performance Report - Summary Table
Be the provider of choice, delivering care in the most convenient and appropriate location, with no delay.Eliminate all avoidable hospital infections.
Future and sustained success through good financial management.
Deliver
A high standard of care delivered by experts, which meets the needs and aspirations of patients, staff, carers and the A full range of cost-effective accessible local hospital services.A range of excellent specialist services.
Staff to have a good work/life balance, and achieve their full potential.
Staff to do their jobs to the best of their ability, by valuing them, ensuring they have the right skills and giving them the opportunity to focus on meeting the needs of patients, so making the RD&E the employer of choice.
Title of Paper: Integrated Performance Report Board Date: Monday 04 April 2011 Page 6 of 36
Be the provider of choice, delivering care in the most convenient and appropriate location, with no delay.Eliminate all avoidable hospital infections.Deliver services in a comfortable, friendly environment in which staff can care for patients effectively.Recognise our wider responsibility to the environment and local community by using resources wisely.
YTD Indicator Current YTD Indicator Current
G R1 - Accident and Emergency Maximum 4 Hour Wait A A R2 - Cancelled Operations G
A R3 - Cancer 31 Day Wait G A R4 - Cancer 62 Day Wait R
G R5 - Clostridium Difficile Infections G G R6 - MRSA Bloodstream Infections G
As reported previous ly a new test method was introduced in October 2010. In Feb, a tota l of 6 cases were identi fied, which i s the lowest s ince the new test was introduced. The new method cons is ts of two parts - the fi rs t part, s imi lar to the previous used, identi fies toxins produced by the C.di ffici le organism. Only 2 of the 6 cases were toxin +ve . The additional 4, were identi fied us ing the second part of the test which uses PCR to identi fy the gene that regulates toxin production. Despi te the use of PCR the cumulative number of cases remains below national tra jectory, a tra jectory based on toxin tests only. If PCR resul ts are excluded, a reduction in cases has been achieved over the las t 4 months .
No MRSA bacteraemias were ideni fied in February mainta ining a tota l of 2 for 2011-12 aga inst a target of 4.
Quality Quality
Respond
Performance Performance
PerformancePerformance
0
5
10
15
20
25
30
Apr
-07
Jul-0
7
Oct
-07
Jan-
08
Apr
-08
Jul-0
8
Oct
-08
Jan-
09
Apr
-09
Jul-0
9
Oct
-09
Jan-
10
Apr
-10
Jul-1
0
Oct
-10
Jan-
11
Infections Trajectory
0
1
2
3
4
5
6
Apr
-07
Jun-
07
Aug
-07
Oct
-07
Dec
-07
Feb-
08
Apr
-08
Jun-
08
Aug
-08
Oct
-08
Dec
-08
Feb-
09
Apr
-09
Jun-
09
Aug
-09
Oct
-09
Dec
-09
Feb-
10
Apr
-10
Jun-
10
Aug
-10
Oct
-10
Dec
-10
Feb-
11
96.0%
96.5%
97.0%
97.5%
98.0%
98.5%
99.0%
99.5%
100.0%
Apr
-07
Jun-
07
Aug
-07
Oct
-07
Dec
-07
Feb-
08
Apr
-08
Jun-
08
Aug
-08
Oct
-08
Dec
-08
Feb-
09
Apr
-09
Jun-
09
Aug
-09
Oct
-09
Dec
-09
Feb-
10
Apr
-10
Jun-
10
Aug
-10
Oct
-10
Dec
-10
Feb-
11
% T
reat
ed W
ithi
n 4
Hou
rs
90%
91%
92%
93%
94%
95%
96%
97%
98%
99%
100%
Apr
-07
Jun-
07
Aug
-07
Oct
-07
Dec
-07
Feb-
08
Apr
-08
Jun-
08
Aug
-08
Oct
-08
Dec
-08
Feb-
09
Apr
-09
Jun-
09
Aug
-09
Oct
-09
Dec
-09
Feb-
10
Apr
-10
Jun-
10
Aug
-10
Oct
-10
Dec
-10
Feb-
11
% T
reat
ed W
ithi
n 31
Day
s
70%
75%
80%
85%
90%
95%
100%
Apr
-07
Jun-
07
Aug
-07
Oct
-07
Dec
-07
Feb-
08
Apr
-08
Jun-
08
Aug
-08
Oct
-08
Dec
-08
Feb-
09
Apr
-09
Jun-
09
Aug
-09
Oct
-09
Dec
-09
Feb-
10
Apr
-10
Jun-
10
Aug
-10
Oct
-10
Dec
-10
Feb-
11
% T
reat
ed W
ithi
n 62
Day
s
Change in the constructionof the indicator issuedby Department of Health
0.0%
0.5%
1.0%
1.5%
2.0%
2.5%
3.0%
3.5%
4.0%
Apr
-07
Jun-
07
Aug
-07
Oct
-07
Dec
-07
Feb-
08
Apr
-08
Jun-
08
Aug
-08
Oct
-08
Dec
-08
Feb-
09
Apr
-09
Jun-
09
Aug
-09
Oct
-09
Dec
-09
Feb-
10
Apr
-10
Jun-
10
Aug
-10
Oct
-10
Dec
-10
Feb-
11
% C
ance
lled
on o
r aft
er a
dmis
sion
Title of Paper: Integrated Performance Report Board Date: Monday 04 April 2011 Page 7 of 36
YTD Indicator Current YTD Indicator Current
G R7 - Patient Experience G G R8 - Referral to Treatment for Admitted Pathways G
G R9 - Referral to Treatment for Non-Admitted Pathways G
Performance
PerformanceQuality
90%
92%
94%
96%
98%
100%
Jun-
09
Jul-0
9
Aug
-09
Sep
-09
Oct
-09
Nov
-09
Dec
-09
Jan-
10
Feb-
10
Mar
-10
Apr
-10
May
-10
Jun-
10
Jul-1
0
Aug
-10
Sep
-10
Oct
-10
Nov
-10
Dec
-10
Jan-
11
Feb-
11
Ans
wer
ed 'Y
es d
efin
itely
'
Have you felt safe throughout your stay?Have you felt cared for throughout your stay?Would you recommend this hospital to your f riends and family
2009/10 Q1 10/11 Q2 10/11 Q3 10/11 Jan-11 Feb-11 Total
Patients 376 127 141 68 45 30 787Wards 68 23 24 12 8 6 141
6 Patients = 1 Nursing Quality Assessment on 1 ward.
80%
82%
84%
86%
88%
90%
92%
94%
96%
98%
100%
Apr
-08
Jun-
08
Aug
-08
Oct
-08
Dec
-08
Feb-
09
Apr
-09
Jun-
09
Aug
-09
Oct
-09
Dec
-09
Feb-
10
Apr
-10
Jun-
10
Aug
-10
Oct
-10
Dec
-10
Feb-
11
% T
reat
ed W
ithi
n 18
Wee
ks
90%
91%
92%
93%
94%
95%
96%
97%
98%
99%
100%
Apr
-08
Jun-
08
Aug
-08
Oct
-08
Dec
-08
Feb-
09
Apr
-09
Jun-
09
Aug
-09
Oct
-09
Dec
-09
Feb-
10
Apr
-10
Jun-
10
Aug
-10
Oct
-10
Dec
-10
Feb-
11
% T
reat
ed W
ithin
18
Wee
ks
Title of Paper: Integrated Performance Report Board Date: Monday 04 April 2011 Page 8 of 36
YTD Indicator Current YTD Indicator Current
G D1 - Outpatient New Attendances A G D2 - Elective Daycase Admissions G
A D3 - Elective Inpatient Admissions A G D4 - Non-Elective Inpatient Admissions A
G D5 - Hospital Standardised Mortality Rate G G D6 - Adverse Events A
Current month vs plan: 15% below plan8% lower than the same month last year13% higher than previous monthYear to date: 10% lower than the same period in 2009-10Year to date vs plan: 13% below plan
Current month vs plan: 9% above plan 6% higher than the same month last year 8% lower than previous monthYear to date: 5% higher than the same period in 2009-10 Year to date vs plan: 3% above plan
The HSMR based on Dr Foster information using the Diagnosis HSMR Groups continues to remain below the lower control l imit and is therefore 'better than expected'. Data is from Apr-96 to Dec-10.
The Oct-10 adverse event rate currently l ies outside of the control l imits. The length of stay for the 12 sets of notes reviewed totalled 31 days which is significantly lower than the average of 89 days whilst the number of adverse events is 3 compared to an average of 2.9, this wil l mean that the adverse event rate will change when the additional notes are reviewed. Once the final figure is known additional investigation may be carried out if the rate sti l l remains high.
Deliver
Finance Finance
FinanceFinance
A high standard of care delivered by experts, which meets the needs and aspirations of patients, staff, carers and the public.A full range of cost-effective accessible local hospital services.A range of excellent specialist services.
Current month vs plan: 6% below plan6% higher than the same month last year 6% lower than previous monthYear to date: 7% higher than the same period in 2009-10Year to date: 2% lower than plan
Current month vs plan: 7% above plan12% higher than the same month last year2% lower than the previous month Year to date: 19% higher than the same period in 2009-10Year to date vs plan: 4% above plan
Quality Quality
70
75
80
85
90
95
100
105
110
115
Apr
-97
Apr
-98
Apr
-99
Apr
-00
Apr
-01
Apr
-02
Apr
-03
Apr
-04
Apr
-05
Apr
-06
Apr
-07
Apr
-08
Apr
-09
Apr
-10
HSM
R
Rolling 12 Months Ending
RR Low High 100 mark
020406080
100120140160180
Apr
-08
Jun-
08
Aug
-08
Oct
-08
Dec
-08
Feb-
09
Apr
-09
Jun-
09
Aug
-09
Oct
-09
Dec
-09
Feb-
10
Apr
-10
Jun-
10
Aug
-10
Oct
-10
Dec
-10
Adv
erse
Eve
nts
per 1
000
Bed
Day
s
Adverse Events/1000 Bed Days CL-1σ +1σ+2σ +3σ
Currently only 12 notes reviewed for Oct-10 and Dec-10.
0
2000
4000
6000
8000
10000
12000
Apr
-08
Jun-
08
Aug
-08
Oct
-08
Dec
-08
Feb-
09
Apr
-09
Jun-
09
Aug
-09
Oct
-09
Dec
-09
Feb-
10
Apr
-10
Jun-
10
Aug
-10
Oct
-10
Dec
-10
Feb-
11
Plan Actual
20002200240026002800300032003400360038004000420044004600480050005200
Apr
-08
Jun-
08
Aug
-08
Oct
-08
Dec
-08
Feb-
09
Apr
-09
Jun-
09
Aug
-09
Oct
-09
Dec
-09
Feb-
10
Apr
-10
Jun-
10
Aug
-10
Oct
-10
Dec
-10
Feb-
11
Plan Actual
500
700
900
1100
1300
1500
1700
1900
2100
Apr
-08
Jun-
08
Aug
-08
Oct
-08
Dec
-08
Feb-
09
Apr
-09
Jun-
09
Aug
-09
Oct
-09
Dec
-09
Feb-
10
Apr
-10
Jun-
10
Aug
-10
Oct
-10
Dec
-10
Feb-
11
Plan Actual
1000
1500
2000
2500
3000
3500
Apr
-08
Jun-
08
Aug
-08
Oct
-08
Dec
-08
Feb-
09
Apr
-09
Jun-
09
Aug
-09
Oct
-09
Dec
-09
Feb-
10
Apr
-10
Jun-
10
Aug
-10
Oct
-10
Dec
-10
Feb -
11
Plan Actual
Title of Paper: Integrated Performance Report Board Date: Monday 04 April 2011 Page 9 of 36
G D7 - All Incidents Reported G A D8 - Capital Expenditure A
R D9 - Discharge Summaries R
Spend YTD: £12.0m Planned Spend YTD: £17.2mForecast Y/E Spend: £14.3m Planned Y/E Spend: £20.0m
There were 6446 patient incidents between the 1st February 10 and the 31st January 11. This is a decrease from the same time period last year of 281 (4.1%) incidents. For employee incidents there were 2135 between 1st February 10 and the 31st January 11. This was a decrease of 7 (0.3%) incidents from the same period last year. Catastrophic and major incidents have consistently dropped year on year.
Performance
FinanceQuality
0
100
200
300
400
500
600
700
Apr
-07
Jun-
07
Aug
-07
Oct
-07
Dec
-07
Feb-
08
Apr
-08
Jun-
08
Aug
-08
Oct
-08
Dec
-08
Feb-
09
Apr
-09
Jun-
09
Aug
-09
Oct
-09
Dec
-09
Feb-
10
Apr
-10
Jun-
10
Aug
-10
Oct
-10
Dec
-10
All
Inci
dent
s
Employee Patient Anywhere
0%
10%
20%
30%
40%
50%
60%
70%
80%
90%
100%
Apr
-09
May
-09
Jun-
09
Jul-0
9
Aug
-09
Sep-
09
Oct
-09
Nov
-09
Dec
-09
Jan-
10
Feb-
10
Mar
-10
Apr
-10
May
-10
Jun-
10
Jul-1
0
Aug
-10
Sep-
10
Oct
-10
Nov
-10
Dec
-10
Jan-
11
Feb-
11
Proportion of Discharge Summaries Transmitted within 48 Hours
Target
Proportion of Discharge Summaries Transmitted within 24 Hours
Capital Spend
0
5
10
15
20
25
Apr
-10
May
-10
Jun-
10
Jul-1
0
Aug
-10
Sep
-10
Oct
-10
Nov
-10
Dec
-10
Jan-
11
Feb
-11
Mar
-11
Month
£M
Capital Plan 10/11
Actual CapitalSpendForecast CapitalSpend
Exception report in respect of discharge summaries covered by specific report to Board of Directors on 25 June 2010.
Title of Paper: Integrated Performance Report Board Date: Monday 04 April 2011 Page 10 of 36
YTD Indicator Current YTD Indicator Current
A E1 - Bank and Agency Spend All Staff A G E2 - Cash G
G E3 - Cost Improvement Programmes G G E4 - Income and Expenditure G
A E5 - PDR/PDPs Completed A G E6 - Risk Ratings G
FinanceHuman ResourcesESR is used for the purpose of recording and reporting PDR activi ty for non Medica l and Denta l s taff.
Actual Surplus YTD: £4.3m Planned Surplus YTD: £2.2mForecast Surplus Y/E: £4.9m Planned Surplus Y/E: £3.6mActual Efficiency: 1.41% Planned Efficiency: 1.18%
Finance
Research and innovation.
Finance
Enable
Human Resources Finance
Staff to do their jobs to the best of their ability, by valuing them, ensuring they have the right skills and giving them the opportunity to focus on meeting the needs of patients, so making the RD&E the employer of choice.Staff to have a good work/life balance, and achieve their full potential.
Future and sustained success through good financial management.
Cash in hand and at bank: £61.5mWorking Capital Facil ity: £18mCash Invested @ Month End: £3m
The above chart indicates the amount of spend relating to staff registered on the bank and staff supplied by agencies.
-
100,000
200,000
300,000
400,000
500,000
600,000
Jan-
10
Feb-
10
Mar
-10
Apr
-10
May
-10
Jun-
10
Jul-1
0
Aug
-10
Sep
-10
Oct
-10
Nov
-10
Dec
-10
Jan-
11
Bank Staf f Agency Staf f
0.00%
10.00%
20.00%
30.00%
40.00%
50.00%
60.00%
70.00%
80.00%
90.00%
100.00%
Mar
-10
Apr
-10
May
-10
Jun-
10
Jul-1
0
Aug
-10
Sep
-10
Oct
-10
Nov
-10
Dec
-10
Jan-
11
-2,000
-1,000
0
1,000
2,000
3,000
4,000
5,000
6,000
Apr
il
May
June
July
Aug
ust
Sep
tem
ber
Oct
ober
Nov
embe
r
Dec
embe
r
Janu
ary
Febr
uary
Mar
ch
£
Month
Comparison of actual cumulative net surplus/deficit compared to plan
Actual
Plan
00.5
11.5
22.5
33.5
44.5
5EBITDA Margin
EBITDA % Achieved
ROA
I&E Surplus Margin
Liquidity
Overall Rating
Risk Ratings
Plan YTDActual YTDPlan Y/EActual Y/E
Other Ratios Plan YTD Actual YTD Plan Y/E Actual Y/E
Trade Creditor Days 5.7 9.5 5.5 5.6NHS Trade Debtor Days 9.5 9.2 9.5 11.0Debt to Asset Ratio 7.2% 7.1% 6.8% 6.9%Other items £ £ £ £Revenue available for debt service 21.5m 23.6m 25.1m 26.5mDebt 22.1m 22.1m 21.5m 21.5mTotal Assets 306.5m 313.5m 314.8m 313.6m
0
2000
4000
6000
8000
10000
12000
14000
16000
18000
20000
0
Apr
il
May
June
July
Aug
ust
Sep
tem
ber
Oct
ober
Nov
embe
r
Dec
embe
r
Janu
ary
Febr
uary
Mar
ch
£m
Month
CIP Plan v Actual
CIP PlanCIP ActualCIP Forecast
12 Month forecast cashflow v plan
-20
-10
-
10
20
30
40
50
60
70
80
Apr-1
0
May
-10
Jun-
10
Jul-1
0
Aug-
10
Sep-
10
Oct
-10
Nov-
10
Dec-
10
Jan-
11
Feb-
11
Mar
-11
Month£M
PlanActualForecastCommited Facility
Title of Paper: Integrated Performance Report Board Date: Monday 04 April 2011 Page 11 of 36
A E7 - Sickness Absence Rate A G E8 - Staff Employed A
G E9 - Staff Percentage Turnover Rate G G E10 - Starters and Leavers G
The turnover rate of 8.6% for the combined 12 month period to end of January 2011 is lower than the 10.26% for the equivalent period last year.
Figures include staff on fixed term contracts and rotational training schemes but exclude those registered on the Staff Bank.
The sickness absence rate is calculated by expressing the amount of days lost as a percentage of the total contracted time. The cumulative rate for 12 months to 31st January 2011 is 4.25%.
The total FTE has increased by 12.29 to 5146.68. This is below the funded FTE establishment of 5249.72. Headcount has increased by 15 to 5962.
Human Resources Human Resources
Human ResourcesHuman Resources
0.00%
1.00%
2.00%
3.00%
4.00%
5.00%
Jan-
10
Feb-
10
Mar
-10
Apr
-10
May
-10
Jun-
10
Jul-1
0
Aug
-10
Sep
-10
Oct
-10
Nov
-10
Dec
-10
Jan-
11
Short Term Medium Term Long Term
0.00%
2.00%
4.00%
6.00%
8.00%
10.00%
12.00%
Jan-
10
Feb-
10
Mar
-10
Apr
-10
May
-10
Jun-
10
Jul-1
0
Aug
-10
Sep
-10
Oct
-10
Nov
-10
Dec
-10
Jan-
11
Leavers > 12 LoS
Leavers Between 6 & 12 LoS
Leavers < 6 LoS
0
20
40
60
80
100
120
140
160
180
200
Jan-
10
Feb-
10
Mar
-10
Apr
-10
May
-10
Jun-
10
Jul-1
0
Aug
-10
Sep
-10
Oct
-10
Nov
-10
Dec
-10
Jan-
11
Sta
rters
and
Lea
vers
Starters Leavers
4,500
4,700
4,900
5,100
5,300
5,500
5,700
Jan-
10
Feb-
10
Mar
-10
Apr
-10
May
-10
Jun-
10
Jul-1
0
Aug
-10
Sep
-10
Oct
-10
Nov
-10
Dec
-10
Jan-
11
Contracted FTE Funded FTE
Title of Paper: Integrated Performance Report Board Date: Monday 04 April 2011 Page 12 of 36
Performance CORPORATE TARGET NUMBER & DESCRIPTION:
Cancer Waiting Times
CURRENT CORPORATE RATING: Medium RESPONSIBLE DIRECTOR: Chief Operating Officer
Brief description of how the rating was derived 31 day subsequent treatments. The indicator is derived from a maximum of 31 days from decision to treat/earliest clinically appropriate date to start of second or subsequent treatment(s) for all cancer patients including those diagnosed with a recurrence where the sequent treatment is surgery or drug. 62 day referral to treatment – The indicator is derived from a maximum of 62 days from urgent referral for suspected cancer to first treatment
Details of actions necessary to return performance back to either good or excellent
Action Dept responsible
Timescale Progress
31 day subsequent treatments (Drug)
Small denominator numbers. Ensure all data is being recorded.
Cancer Services
Immediate Completed but ongoing monitoring required
Action Dept responsible
Timescale Progress
62 day urgent referral to treatment
Weekly Cancer Waiting Times (CWT) predictors to be sent out to Directorates in addition to standard weekly breach reports until the end of March to ensure a compliant March position.
IMT March 2011 Completed
Bowel Cancer Awareness Increased numbers of patients being referred for endoscopy as a result of cancer screening campaign with additional referrals for surgery and oncology. Specialties teams preparing to increase capacity to manage demand
Surgical and Cancer Services Directorates
March 2011 Referral rates being monitored and plans developed. Understanding lessons learnt for further Public Awareness campaigns
Bank Holidays Clinical Service teams to ensure capacity for cancer pathways OP, theatre sessions and MDT meetings particularly mitigating the loss of two consecutive Mondays
All Directorates April 2011 Directorates addressing capacity issues. Meeting to discuss plans w/c 21 March.
Title of Paper: Integrated Performance Report Board Date: Monday 04 April 2011 Page 13 of 36
Finance FINANCIAL REPORT FOR THE TRUST COVERING THE PERIOD ENDING 28th
FEBRUARY 2011
The year to date surplus at month 11 is comparable to last month’s report at £4.3m which is £2.4m above the budgeted position and £2m above the planned position. The forecast surplus position is £4.9m which is £1.3m above the planned £3.6m. The I&E year to date and forecast variances have improved compared to month 10’s report (improvement by £599k year to date and £939k forecast). The main reason for this is due to increased clinical income and a decrease in expenditure. This position gives the Trust a Monitor risk rating of 3 year to date (in line with plan) and a forecast of 4 against a plan of 3 (see capital impairment section).
Executive Summary
At month 11 clinical income is over recovered by £2.2m (for all Commissioners) and forecasted to be £1.5m at year end. This is an improvement on month 10 by £0.7m year to date and an increase of £0.5m forecasted when compared to last month’s report. The main areas to improve are General Medicine, Plastic Surgery and General Surgery. The main areas of over/under performance year to date (for all Commissioners) are;
INCOME
• Cancer Services is over recovered by £1.1m, in line with last months report. Virtually all specialties within the Directorate are over-performing. The main area to over perform is Radiotherapy Treatments (£399k) due to treating 13% more outpatients than expected. Clinical Haematology is another area over performing (£311k), mainly due to an additional 886 excess bed days.
• Critical Care is over recovered by £882k a slight decrease on last month’s report by £65k. All specialties within the Directorate are performing above plan with Prep for Surgery activity (£320k) the main area over performing due to 74% more follow-up outpatients being seen than planned.
• Trauma & Orthopaedics is one of the main areas now under-performing with a year to date position of £666k adverse. This is due to both Orthopaedics and Trauma specialties (£757k & £166k respectively); this is partially offset by an over-recovery on income relating to High Cost Drugs & Devices (£265k).
• Women and Childs’ Health is an area that continues to over-perform but has decreased by £263k on last month’s report to a favourable £652k. This decrease is due to a correction in Maternity scan clinic income. The over performance is mainly due to Maternity activity exceeding expectations.
YTD Month 11 YTD Month 10 Change £’000 £’000 £’000
I&E year to date 4,252 4,290 -38 I&E Forecast 4,928 3,989 939 I&E year end forecast variance to budget/Plan
1,328 389 939
Total Income variance to date 2,446 1,794 652 CIP variance to date -88 17 -105 Pay expenditure variance to date 850 1,069 -219 Non pay (excl. R&D) expenditure variance to date
-668 -871 201
Cash at month end 61,507 65,950 -4,443
Title of Paper: Integrated Performance Report Board Date: Monday 04 April 2011 Page 14 of 36
At present NHS Devon is over recovered by £2m year to date (to month 10), an increase on month 9 by £0.8m. The year end forecast is currently £2.2m over budget at year end.
Pay is under-spent year to date by £850k and forecast to be £797k favourable at year end. The forecast position has improved by £105k compared to last month’s report with a number of Directorates improving their position. The main reason Directorates have improved is due to contingencies being retained for winter pressures now being released. If the year to date under-spend was to continue at the same rate the year-end position could improve by a further £130k. The main areas under-spending are Nursing £240k, A&C staffing £512k, Ancillary staff £345k and MTO’s/Technical staff £331k. These under-spends are being partially offset by an over-spend on Snr/Jnr/Agency Medical Staff of £656k. The year to date position on non pay expenditure is £668k adverse which is £203k improvement on month 10’s report. The improvement has been seen across a number of areas within the Directorates. The forecast position is £1.4m adverse, an improvement of £137k. The main areas of overspending within the year to date position are as follows:
EXPENDITURE
• Drugs £677k of which approximately £500k relates to drugs recharged to the PCT. The balance is due to activity seen mainly within Medicine.
• Medical and Surgical Items are £1.1m adverse, a marginal improvement on last month’s report. This continues to be due to Medicine (£506k adverse in Cardiology and Haemodialysis) and within Diagnostics (£292k in Radiology).
• Chemicals and Reagent spend is £239k adverse which is similar to month 10’s report. This spend is seen across the majority of departments within Diagnostics due to the volume of testing being performed for RD&E patients.
• Spend on Services Received has improved by £28k on month 10 to £215k adverse. This spend is across several Directorates but is mainly on send away tests within Diagnostics (£112k), Community theatre recharges in Critical Care (£82k) and patient transport services in Operations (£69k).
• Admin Expenditure is £149k adverse and this is mainly due to spend on IT equipment and software within IM&T that has been recharged back to the PCT.
The year to date position on CIP achievement at month 11 is under-achieved by £88k which is a deterioration by £105k compared to last month’s report. The forecast achievement for this current year is £17.8m, £0.5m under achievement compared to plan. However there is a high risk associated with approximately £900k of workforce savings in relation to reduction in sickness levels. The recurrent achievement of CIP has improved by £491k to £14.1m with a further £3.6m forecast to be achieved by year end. This will leave a shortfall of £577k to be carried forward to 2011/12 The savings made by the Directorates is the highest level of achievement on CIP seen in any financial year previously by the Trust. Please see appendix 9 for a Highlight Report detailing progress on the 10 CIP projects.
COST IMPROVEMENT PROGRAMME (CIP)
The current and forecast capital position continues to reflect the previous capitalisation threshold of £5k. Work continues to be carried out relating to the increase in the capitalisation threshold to £15k. From the work carried out to date it is likely that the
CAPITAL Appendix 6 provides details of actual, forecast and planned capital expenditure.
Title of Paper: Integrated Performance Report Board Date: Monday 04 April 2011 Page 15 of 36
reduction in the depreciation charge will be higher than the value of additions that will be treated as a revenue expense, this will result with an estimated small increase to the Trust’s forecast surplus at year end. Actual capital expenditure for the first eleven months of the year was £12m in comparison to £18.6m on the plan. Capital expenditure is therefore £6.6m lower than planned. The slippage represents 35% of planned expenditure and is due to a number of capital schemes. The larger schemes are included on appendix 6.
Slippage to date has exceeded 25% of the capital plan. Monitor has previously been informed of the capital slippage. A revised capital plan based upon the month 10 forecast was provided to Monitor.
Capital expenditure for the year is now forecast to be £14.3m, which is £5.7m less than plan. The forecast capital additions represent capital slippage of 28%. The schemes that represent the majority of the slippage are the CIVAS unit and equipment, laboratory information management system, order comms and e-prescribing system and an element of the contingency allocated to 2011/12. The slippage on these schemes has been reported on previous monthly Board reports.
CAPITAL FORECAST - REVALUATION The forecast value of property and land has not yet been adjusted for the latest draft valuation received from the District Valuer. The valuation is still being checked, but it is likely that the increase in buildings will be lower than the 7% included in the current forecast. The final valuation will be included in the month 12 report and the year end draft accounts.
CAPITAL - IMPAIRMENT It is likely that a total impairment charge of around £2m will arise on two of the Trust’s buildings in addition to the £443k already provided in the plan. These likely impairments will be accounted for as a revenue expense. They are not reflected within the forecast included within the Income Statement and the Statement of Financial Position, but will be offset by central reserves slippage. As impairments are not included when calculating the risk rating it is likely that this will lead to a reported FRR of 4 at year end.
BALANCE SHEET - DEBTORS The value of trade and other receivables at month 11 is £13.4m, which is £0.3m lower than plan (plan is £13.7m). The percentage of trade debtors that exceed their due date by 90 days is 6.0%. The largest invoice that has exceeded this due date relates to a debt due from NHS West Sussex for £128.9k. The invoice has been queried/disputed, but we have now received confirmation from this organisation that the invoice has now been passed for payment. Adjusting for this debtor the percentage of debtors that would have exceeded their due date would reduce to 4.5%.
Surplus higher than plan
CASH The cash balance at the end of February is £61.5m, which is £14.4m higher than plan (plan is £47.1m). The following provides a summary of the main reasons for the increase:
£2.1m Capital expenditure lower than plan
£6.6m See appendix 6 for details
Non-current assets held for sale £0.5m Proceeds for Occ Health Building received sooner than plan
Trade and other payables higher than plan
£3.4m Capital creditors £0.7m and trade creditors £1.6m. Also £1.18m of VAT received on sale of Heavitree site payable to HMRC.
Deferred income higher than plan £(2.8)m Income previously planned to be received
Title of Paper: Integrated Performance Report Board Date: Monday 04 April 2011 Page 16 of 36
by the Trust has been paid directly to another organisation.
Other financial liabilities higher than plan
£4.4m Deferred expenditure higher than plan
Other changes £0.2m Total £14.4m
ACTIVITY Elective inpatient and outpatient activity is lower patients than planned (15% and 6% respectively) during February whereas day-case and non-elective inpatient activity is above plan (7% and 9% respectively). With the exception of elective inpatients all patient types have seen lower activity in February than in January; this will be partially due to fewer operational days in February. Compared to the same month last year all patient types have treated on average 7% more activity this February. With the exception of elective inpatients all patient types have received more patient activity for the year to date than the same period last year (Outpatients 7%, day-cases 19%, non-elective 5%). Elective inpatient activity is 10% lower for the year to date when compared to last year. This is probably due to treating more patients as day-cases instead as an elective inpatient.
The Director of Finance wishes to delegate responsibility for signing contracts valued at less than £100k to the Head of Procurement to improve operational efficiency. This is an amendment to Standing Financial Instruction and Standing Orders and subject to approval by the Board of Directors, will take effect immediately and will be incorporated into the update of SFIs and SOs in November 2011.
OTHER ISSUES
Regarding the impact of working capital facilities on the calculation of PDC the DH has written to Finance Directors. The guidance note essentially states that where an FT has drawn a short term working capital facility, this cannot be used to reduce the PDC dividend payable. The guidance is effective for the calculation of the 2010/11 PDC Dividends.
The key areas of financial performance are as follows: CONCLUSION
• At month 11 a surplus of £4.3m has been generated and a forecast year end surplus of £4.9m which is £1.3m above plan.
• CIP plans year to date are broadly in line with plan. The CIP requirement for the year is forecast to be £501k under achieved and the recurrent plan is forecasted to be £577k under achieved.
• A year to date Monitor Risk rating of a 3 is being achieved however the forecast rating is 4 due to impairments not being included within the FRR calculation.
• Clinical income is over recovered year to date by £2.2m with the forecasted position to be an over recovery by £1.5m at year end when compared to the budget. NHS Devon are currently £2m over contract year to date and forecasted to be £2.2m at year end.
• Pay under-spend year to date has deteriorated with the year end forecast reflecting that this is expected to reduce further. Non pay is over-spent year to date by £0.7m and is expected to increase for the remainder of the year.
• The Capital programme for 10/11 is expected to incur slippage of £5.7m
Title of Paper: Integrated Performance Report Board Date: Monday 04 April 2011 Page 17 of 36
Quality Hospital Standardised Mortality Ratio The HSMR based on Dr Foster information using the Diagnosis HSMR Groups continues to remain below the lower control limit and is therefore 'better than expected'. Data is from Apr-96 to Dec-10. Adverse Events The Oct-10 adverse event rate currently lies outside of the control limits. The length of stay for the 12 sets of notes reviewed totalled 31 days which is significantly lower than the average of 89 days whilst the number of adverse events is 3 compared to an average of 2.9, this will mean that the adverse event rate will change when the additional notes are reviewed. Once the final figure is known additional investigation may be carried out if the rate still remains high. All Incidents Reported There were 6446 patient incidents between the 1st February 10 and the 31st January 11. This is a decrease from the same time period last yearof 281 (4.1%) incidents. For employee incidents there were 2135 between 1st February 10 and the 31st January 11. This was a decrease of 7 (0.3%) incidents from the same period last year. Catastrophic and major incidents have consistently dropped year on year. Clostridium Difficile Infections As reported previously a new test method was introduced in October 2010. In Feb, a total of 6 cases were identified, which is the lowest since the new test was introduced. The new method consists of two parts - the first part, similar to the previous used, identifies toxins produced by the C.difficile organism. Only 2 of the 6 cases were toxin +ve. The additional 4 were identified using the second part of the test which uses PCR to identify the gene that regulates toxin production. Despite the use of PCR the cumulative number of cases remains below national trajectory, a trajectory based on toxin tests only. If PCR results are excluded, a reduction in cases has been achieved over the last 4 months. MRSA Bloodstream Infections No MRSA bacteraemias were idenified in February maintaining a total of 2 for 2011-12 against a target of 4. Patient Experience
2009/10 Q1 10/11 Q2 10/11 Q3 10/11 Jan-11 Feb-11 Total
Patients 376 127 141 68 45 30 787Wards 68 23 24 12 8 6 141
6 Patients = 1 Nursing Quality Assessment on 1 ward.
Title of Paper: Integrated Performance Report Board Date: Monday 04 April 2011 Page 18 of 36
Human Resources Sickness Absence For the twelve month period ended 31st January 2011 the sickness rate of 4.25% shows a very small decrease on the 4.30% reported for December rate. This is an improvement on the rate of 4.60% reported for the same period last year. The rate of 4.21% for the individual month of January 2011 is significantly lower than the 5.23% reported last month and is also a significant reduction on the January 2010 rate of 4.97%. A complete review of all December sickness absence episodes during January led to a higher rate of recovery from winter pressures than was reported last year. The number of recorded long term sick cases continues to reduce month on month reflecting the ongoing management by line managers with the support of Occupational Health and Human Resources. In addition, as a result of implementing the new Sickness Absence Policy and managing cases earlier on a formal basis the number of short term sick cases is also reducing. Turnover The turnover rate of 8.6% for the year ended January 2011 continues the overall trend of small decreases each month and is a significant decrease on the rate of 10.26% reported the same time last year. Staff Numbers The total full time equivalent (FTE) as at January 2011 has increased across the general workforce by 12.29 to 5146.68 when compared with the December 2010 report although this is still 103.04 FTE’s below the current funded establishment of 5249.72. Headcount has also increased this month by 15 to 5962. The funded establishment has reduced by 71.65 FTE’s since September 2010 reflecting the emphasis on controlling pay expenditure. The number of staff with fixed term contracts continues to rise with a further increase of 5 (8.31 FTE) this month making a total of 195 (165.41 FTE) staff with contracts ending within the next twelve months. This is in line with the strategy to maintain a flexible workforce into 2011/12 and beyond. The establishment of a Trustwide vacancy panel which meets weekly will provide additional rigour and scrutiny of all requests to recruit to vacancies, in a drive to resource prudently whilst ensuring that risks to quality and safety are fully mitigated. Personal Development Review’s (PDR) The rate of PDRs recorded on ESR continues to rise with an increase of 0.32% shown in the compliance rate this month to 81.23%. This reflects the continued focus on ensuring PDR’s are completed, recognised in the staff survey as crucial to staff engagement. Training Delivery In response to recommendations from the recent Learning and Development Service review, a range of training modules is available to suit different learning styles and through flexible modes of delivery. Currently available are a number of courses aimed at assisting managers during periods of change with a new offer of twenty Personal Effectiveness learning opportunities planned which are deliverable via audio files downloaded from the Trust’s intranet. These can either be listened to at the computer or stored on MP3 player/ ipod for later use.
Title of Paper: Integrated Performance Report Board Date: Monday 04 April 2011 Page 19 of 36
Data Appendices – Performance
Indicator PositionTarget for
PeriodRisk for Period
Risk for Year
Indicator PositionTarget for
PeriodRisk for Period
Risk for Year
Indicates that the target has been achieved for the quarter Indicates that the target has been achieved for that month but the quarter has not yet finishedIndicates that the target has not been achieved for the quarter Indicates that the target has not been achieved for that month but the quarter has not yet finished
Indicates that the target is not yet enforced
The position for Cancer targets is subject to change when the data is uploaded to the National Cancer Waiting Times Database 6 weeks after month end.
Medium Medium
Trend graphs run from April 2009 to current month
MON09.IIMRSA Screening
Emergency103.1% 100%
MON12Learning Disability
Compliance
Compliant Very LowCompliant Very Low
MON05.IIIRTT Admitted
Data Completeness
Not applicable
Not SetMON11
ThrombolysisCall to Needle
n/a 68% Very LowNot applicable Very Low
96.4% 95% LowLow
Trend
Monitor Dashboard - February 2011
Medium
Medium
Not Set
Not Set
n/a n/a Not Set
n/a
Not Set
MON09.IMRSA Screening
Elective
MON10A&E 4 Hr Wait
Low
149.6% 100% Low
Low
Low
96.6% 93%
97.5% 96% Low
96.8% 93% Very Low
Low
Very Low
n/a Not Set
n/a n/a Not SetNot Set
Medium
Medium
Medium
Medium
Medium
Medium
Trend
24Q = 30
0Q = 1
94%
94%
85%
90%
n/a
Medium
n/a
Not Set
Not Set
n/a
n/a
95.4%
97.2% 98% Medium
MON06.IIRTT Non-AdmittedSpecialty
MON06.IRTT Non-AdmittedPosition
n/a
n/a
Not Set
Not Set
Medium
Medium
Medium
Medium
MON01Clostridium
Difficile
MON02MRSA
MON03.ICancer 31 Day
Subsequent Surgery
MON03.IICancer 31 Day
Subsequent Drug
MON05.IIRTT Admitted
SpecialtyFailures
MON08.ICancer 14 Day
GP Urgent
MON08.IICancer 14 DaySymptomatic
Breast
99.5%
80.2%
MON04.IICancer 62 Day
Screening
MON05.IRTT Admitted
Position
MON03.IIICancer 31 Day
Subsequent Radiotherapy
MON04.ICancer 62 Day
GP Urgent
96.2%
Target removed
Target removed
Target removed
Target removed
Target removed
Target removed
MON06.IIIRTT Non-
Admitted Data Completeness
MON07Cancer 31 Day
First Treatment
17
1
\
Title of Paper: Integrated Performance Report Board Date: Monday 04 April 2011 Page 20 of 36
Indicator PositionTarget for
PeriodRisk for Period
Indicator PositionTarget for
PeriodRisk for Period
Indicates that the target has been achieved for the month Indicates that the target is not yet enforcedIndicates that the target has not been achieved for the month
Targets have yet to be published but where possible current performance has been assessed against 2009/10 targets, where these targets have yet to be published for the 2009/10 assessment targets have be applied from previous years and are indicated by enclosure in brackets.
Care Quality Commission Dashboard - February 2011
Trend Trend
n/a Very LowP94.4% (94.0%) Low
3Y = 4
Low
100.0% (100.0%) Low
2
n/a Very Low
3.7% 15% Very Low
P
(90.0%) Low
88156
Y = 162Low
93.8%
Low
96.6% (90.0%) Low
85.5%
(98.0%) Low
Trend graphs run from April 2009 to current month
(93.0%) Low
98.5% (93.0%) Low
97.9%
(85.0%)
Very Low
97.4% (96.0%) Low
Low
2 (2) Low
90.6% (90.0%)CQC01.I
RTT Admitted
CQC01.IIRTT Admitted
SpecialtyFailures
CQC01.IIIRTT Admitted Data
Completeness
CQC04.IIICancer 31 Day
Subsequent Drug
CQC02.IRTT Non-Admitted
CQC04.IICancer 31 Day
Subsequent Surgery
CQC02.IIRTT Non-Admitted
SpecialtyFailures
CQC02.IIIRTT Non-Admitted
CQC03Learning Disability
Compliance
CQC04.ICancer 31 Day
First Treatment
CQC05.IICancer 14 Day
Symptomatic Breast
CQC06.ICancer 62 Day
Urgent GP
CQC06.IICancer 62 Day
Screening
CQC06.IIICancer 62 Day
Consultant Upgrade
CQC07Clostridium Difficile
82.6%>= 80%
and<= 120%
Low
97.6%
0 (2)
(95.0%) Low
108.9%
CQC05.ICancer 14 Day
Urgent GP
CQC11.IHeart Disease AuditData Completeness
CQC11.IIHeart Disease Audit
Participation
>= 80%and
<= 120%Low
Low
CQC08Clinical Audit
CQC09Maternity Data
Quality
n/a
CQC10MRSA
The position for Cancer targets is subject to change when the data is uploaded to the National Cancer Waiting Times Database 6 weeks after month end.
Compliance with recommendations set out in ‘Healthcare for all' (2008) - the Independent Inquiry into Access to Healthcare for People with Learning Disabilities.
Compliance with key points set out in 'Principles for Best Practice in Clinical Audit' (NICE, 2002)
Participation in the following audits; adult cardiac surgery, cardiac rhythm management, congenital heart disease audit and heart failure audit. The Trust participates in 2 of the 4 audits listed and does not undertake any activity that would be covered by the other two
audits.
CQC04.IVCancer 31 Day
Subsequent Radiotherapy
P
96.8% (94.0%) Low
99.6%
Title of Paper: Integrated Performance Report Board Date: Monday 04 April 2011 Page 21 of 36
Indicator PositionTarget for
PeriodRisk for Period
Indicator PositionTarget for
PeriodRisk for Period
Indicates that the target has been achieved for the month Indicates that the target is not yet enforcedIndicates that the target has not been achieved for the month
Target removed
Trend graphs run from April 2009 to current month
Not Known
Not Known
Low
CQC24.IReperfusion
Call to NeedleNot applicable to this Trust as Primary Angioplasty is the preferred method.
n/a n/a Not Set
0.96% (0.80%)
tbc Low
CQC19Delayed Transfers of
Care
CQC20Ethnic Coding
CQC2126 Week Stage of Treatment Wait
Target removed
tbc Low
0.00% 0.10% Low
76.2%
Very Lown/a tbc
n/a n/a Not Set
100.0% 98% Very Low
Very Low
n/a n/a Not Set
93.7% 85%
Medium
4.1% (3.5%) Medium
7.8% 5%
Medium
Care Quality Commission Dashboard - February 2011
Not Known
Not Known
LowCQC12Patient
Experience
CQC18.ICancelled
OperationsDependant on national survey results
Trend Trend
65.7% tbc Low
7.0% (10.2%) Low
CQC25Revascularisation
CQC15Staff Satisfaction
CQC23Rapid Access Chest
Pain Clinic
CQC16A&E 4 Hr Wait
CQC17GUM Access
98.0% 98% Very Low
CQC24.IIReperfusion
Call to BalloonNot applicable to this Trust
CQC2213 Week Stage of Treatment Wait
CQC14.IIIMaternity Breast
Feeding
CQC14.IVMaternity Breast
Feeding Data Quality
1.1%
74.6%
5% Low
The position for Cancer targets is subject to change when the data is uploaded to the National Cancer Waiting Times Database 6 weeks after month end.Targets have yet to be published but where possible current performance has been assessed against 2009/10 targets, where these targets have yet to be published for the 2009/10 assessment targets have be applied from previous years and are indicated by enclosure in brackets.
CQC18.IICancelled
Operations 28 Day Rebooking
CQC13Stroke Care
CQC14.IMaternity Smoking
CQC14.IIMaternity
Smoking Data Quality
0.3% 5% Low
Dependant on national survey results
Title of Paper: Integrated Performance Report Board Date: Monday 04 April 2011 Page 22 of 36
Code Target Jan-11 Feb-11 Q1 Q2 Q3 Q4 Weighting PositionRisk for Quarter
Risk for Year
MON01 162 11 (13) 6 (11) 23 (43) 23 (41) 25 (48) 17 (30) 1.0 Achieving Medium MediumMON02 4 1 (0) 0 (0) 0 (1) 1 (1) 0 (1) 1 (1) 1.0 Achieving Medium Medium
surgeryMON03.I 94%
96.8%(2 of 63)
93.5%(3 of 46)
95.9%(5 of 122)
97.7%(4 of 172)
97.4%(4 of 153)
95.4%(5 of 109)
Medium Medium
anti cancer drug treatments
MON03.II 98%97.1%
(2 of 69)97.4%
(1 of 38)100.0%
(0 of 171)100.0%
(0 of 218)99.5%
(1 of 197)97.2%
(3 of 107)Medium Medium
radiotherapy(from 1 Jan 2011)
MON03.III 94%99.0%
(1 of 101)100.0%
(0 of 121)84.2%
(49 of 310)97.1%
(9 of 309)98.9%
(3 of 264)99.5%
(1 of 222)Medium Medium
from urgent GP referral to treatment
MON04.I 85%85.0%
(10.5 of 70)
76.3%(20.5 of
86.5)
83.2%(37.5 of
223)
86.7%(38 of 285)
89.0%(31.5 of 286.5)
80.2%(31 of 156.5)
Medium Medium
from consultant screening service referral
MON04.II 90%100.0%
(0 of 15.5)90.9%
(1 of 11)97.6%
(1 of 41)98.0%
(1 of 51)93.9%
(2.5 of 41)96.2%
(1 of 26.5)Medium Medium
aggregate MON05.I Not Known Not Set Not Setby speciality MON05.II Not Known Not Set Not Setdata completeness MON05.III Not Known Not Set Not Setaggregate MON06.I Not Known Not Set Not Setby speciality MON06.II Not Known Not Set Not Setdata completeness MON06.III Not Known Not Set Not Set
MON07 96%97.4%
(5 of 193)97.6%
(5 of 205)95.5%
(25 of 551)97.7%
(14 of 611)98.7%
(8 of 620)97.5%
(10 of 398)0.5 Achieving Low Low
all cancersMON08.I 93%
95.4%(31 of 673)
98.0%(15 of 768)
98.7%(26 of 2010)
98.1%(47 of 2469)
97.6%(56 of 2340)
96.8%(46 of 1441)
Very Low Very Low
for symptomatic breast patients (cancer not initially suspected)
MON08.II 93%96.4%
(2 of 55)96.9%
(2 of 64)97.6%
(6 of 255)100.0%
(0 of 150)100.0%
(0 of 130)96.6%
(4 of 119)Low Low
elective MON09.I 100% 160.4% 139.7% 172.5% 149.6% 0.5 Achieving Low Lowemergency MON09.II 100% 79.7% 130.0% 76.8% 103.1% 0.5 Achieving Medium Medium
MON10 95% 96.5% 96.4% 98.8% 98.4% 97.6% 96.4% 0.5 Achieving Low LowMON11 68% 0.5 Achieving Very Low Very Low
All MON12 n/a 0.5 Achieving Very Low Very Low
The position for Cancer targets is subject to change when the data is uploaded to the National Cancer Waiting Times Database 6 weeks after month end.Risk assessment of targets may differ between Monitor and CQC as the consequence of a single indicator failure for a CQC target is less than that of a Monitor target due to the scoring methodology used by the regulator
Acu
te ta
rget
s –
min
imum
sta
ndar
ds
All cancers: 31-day wait from diagnosis to first treatment
Cancer: two week wait from referral to date first seen
Maximum waiting time of four hours in A&E from arrival to admission,People suffering heart attack to receive thrombolysis within 60 minutes of call
0.5
Self-certification against compliance with requirements regarding access to Not applicable
Achieving
1.0
1.0
Targets removed
Monitor Targets Detail
IndicatorA
cute
targ
ets
– na
tiona
l req
uire
men
tsClostridium difficileMRSA
Maximum time of 18 weeks from point of referral to treatment for non-admitted pathways Targets removed
All cancers: 31-day wait for second or subsequent treatment
Currently Not
Achieving
Currently Not
Achieving
All cancers: 62-day wait for first treatment
Maximum time of 18 weeks from point of referral to treatment for admitted pathways
Compliant
Screening all in-patients for MRSA
Title of Paper: Integrated Performance Report Board Date: Monday 04 April 2011 Page 23 of 36
Code Target Feb-11 YTD PositionRisk for
YearAggregate
CQC01.I tbc90.6%
(247 of 2619)n/a Not Known Low
By Specialty CQC01.II tbc 2 n/a Not Known LowData completeness
CQC01.III>=80% and
<=120%82.6%
(2619 of 3170)n/a Achieving Low
AggregateCQC02.I tbc
97.6%(92 of 3880)
n/a Not Known Low
By Specialty CQC02.II tbc 0 n/a Not Known LowData completeness
CQC02.III>=80% and
<=120%108.9%
(3880 of 3563)n/a Achieving Low
CQC03 tbc Compliant Not Known Very Low
First Definitive TreatmentCQC04.I tbc
97.6%(5 of 205)
97.4%(57 of 2180)
Not Known Low
Subsequent SurgeryCQC04.II tbc
93.5%(3 of 46)
96.8%(18 of 556)
Not Known Low
Subsequent DrugCQC04.III tbc
97.4%(1 of 38)
99.6%(3 of 693)
Not Known Low
Subsequent RadiotherapyCQC04.IV tbc
100.0%(0 of 121)
94.4%(62 of 1105)
Not Known Low
Urgent GP ReferralCQC05.I tbc
98.0%(15 of 768)
97.9%(175 of 8260)
Not Known Low
Symptomatic Breast ReferralCQC05.II tbc
96.9%(2 of 64)
98.5%(10 of 654)
Not Known Low
Urgent GP ReferralCQC06.I tbc
76.3%(20.5 of 86.5)
85.5%(138 of 951)
Not Known Low
Screening Service ReferralCQC06.II tbc
90.9%(1 of 11)
96.6%(5.5 of 159.5)
Not Known Low
Consultant UpgradeCQC06.III tbc
77.1%(4 of 17.5)
93.8%(8.5 of 137)
Not Known Low
Clostridium difficile infections CQC07 162 6 (11) 88 (162) Achieving LowEngagement in clinical audits
CQC08
Yes to Question 1 and
Y to 4/5 of other questions
Achieving Very Low
Maternity data qualityCQC09 <=15%
4.1%(1333 of 32826)
3.7%(13998 of 375864)
Achieving Very Low
MRSA Bacteraemias CQC10 4 0 (0) 2 (4) Achieving Low
Data completenessCQC11.I =100% Achieving Low
Participation CQC11.II >=66% 100.0% 100.0% Achieving Very LowPatient experience
CQC12Dependant on all
responsesNot Known Low
Quality of stroke careCQC13 tbc
77.3%(34 of 44)
65.7%(364 of 554)
Not Known Low
SmokingCQC14.I tbc
9.6%(30 of 314)
7.0%(256 of 3638)
Not Known Low
CQC14.II <=5%1.3%
(4 of 314)0.3%
(11 of 3638)Achieving Low
CQC14.III tbc75.2%
(236 of 314)
74.6%(2714 of
3638)Not Known Low
Breastfeeding - Data QualityCQC14.IV <=5%
1.9%(6 of 314)
1.1%(40 of 3638)
Achieving Low
Staff satisfactionCQC15
Dependant on all responses
Not Known Low
A&E waiting times CQC16 >=98% 96.4% 98.0% Achieving Very LowAccess to genito-urinary medicine (GUM) clinics CQC17 n/a Not Known Not Set
Cancelled OperationsCQC18.I <=0.8%
0.7%(41 of 5757)
0.96%(625 of 64911)
Currently Not Achieving
Medium
28 Day RebookingCQC18.II <=5.0%
9.8%(4 of 41)
7.84%(49 of 625)
Currently Not Achieving
Medium
Delayed transfers of careCQC19 tbc
6.3%(39 of 620)
4.1%(915 of 22138)
Not Known Medium
Ethnic coding data qualityCQC20 >=85%
94.3%(13114 of 13900)
93.7%(148580 of
158523)Achieving Very Low
Inpatients waiting longer than the 26 week standard CQC21 Not Known Not SetOutpatients waiting longer than the 13 week standard CQC22 Not Known Not SetRapid access chest pain clinic waiting times
CQC23 >=98%100.0%(0 of 57)
100.0%(0 of 589)
Achieving Very Low
Call to needleCQC24.I tbc
(0 of 0)0.0%
(6 of 6)Not Known Very Low
Call to balloonCQC24.II tbc
62.5%(6 of 16)
76.2%(30 of 126)
Not Known Low
Revascularisation waiting timesCQC25 <=0.1%
0.0%(0 of 63)
0.00%(0 of 662)
Achieving Low
The position for Cancer targets is subject to change when data is uploaded to the National Cancer Waiting Times Database 6 wks after month end.
Not applicable
Compliant
Compliant
Not yet known
Not yet known
Exis
ting
Com
mitm
ents
Target removedTarget removed
100%
18 week referral to treatment waiting times
Access to healthcare for people with a learning disability
Smoking during pregnancy and breastfeeding initiation rates
Non-Admitted Pathways
Cancer urgent referral to treatment waiting times
Participation in heart disease audits
Cancer diagnosis to treatment waiting times
Risk assessment of targets may differ between Monitor and CQC as the consequence of a single indicator failure for a CQC target is less than that of a Monitor target due to the scoring methodology used by the regulator
Care Quality Commission Targets Detail
Cancer urgent referral to first outpatient appointment waiting times
Nat
iona
l Pri
oriti
es
Indicator
Admitted Pathways
Smoking - Data Quality
Breastfeeding
Cancelled operations
Reperfusion waiting times
Title of Paper: Integrated Performance Report Board Date: Monday 04 April 2011 Page 24 of 36
Draft Monitor Dashboard 2011/12
IndicatorPosition 2010/11
YTDTarget
Monitor Weighting
Risk for Period
Risk for Year
Indicator PositionTarget for
PeriodMonitor
WeightingRisk for Period
Risk for Year
Indicates that the target has been achieved for the quarter Indicates that the target has been achieved for that month but the quarter has not yet finishedIndicates that the target has not been achieved for the quarter Indicates that the target has not been achieved for that month but the quarter has not yet finished
Indicates that the target is not yet enforced
DRAFT Monitor Dashboard 2011/12
Trend Trend
MON01Clostridium
Diffici le
max. 74 annual
Not Set Not Set 0.5min. 96%1.0
1.0
MON07Cancer 31 DayFirst Treatment
1.0MON03.I
Cancer 31 Day Subsequent
Surgery
min. 94% Not Set Not Set
Not SetMON02
MRSAmax. 3 annual
Not Set
Not Set
MON10Stroke Indicator
Not Yet Defined
MON09.IA&E - Total Time
Awaiting Data
Awaiting Data
Not Set Not Set
Not Set Not Set
Not Set Not Set
min. 93%
MON03.IIICancer 31 Day
Subsequent Radiotherapy
min. 94% Not Set
95th Percentile max.
4 hoursmin. 98% Not Set
Not Set
MON04.ICancer 62 Day
GP Urgentmin. 85% Not Set
Not Set
MON08.ICancer 14 Day
GP Urgent
MON09.IIIA&E - Time to
Treatment Decision
Not Set
MON08.IICancer 14 DaySymptomatic
Breast
min. 93%
Awaiting Data
Awaiting Data
Awaiting Data
Not SetMON03.II
Cancer 31 Day Subsequent Drug
MON04.IICancer 62 Day
Screeningmin. 90% Not Set
1.0
1.0
MON04.IIICancer 62
Consultant Upgrade
0.5
MON06RTT Non-Admitted
95th Percentile
95th Percentile max.
18.3 weeksNot Set
Not Setmin. 85% Not Set
Not Set
Not Set
MON09.IVA&E - Unplanned
Reattendance Rate
Not Set Not Set
MON11Learning
Disabil ity Compliance
0.5Not known Not Set
Not Set
Not Set
MON05RTT Admitted
95th Percentile
The position for Cancer targets is subject to change when the data is uploaded to the National Cancer Waiting Times Database 6 weeks after month end.
max. 5% Not Set Not Set
95th Percentile max.
23 weeksNot Set
MON09.VA&E - Left
Without Being Seen
Trend graphs run from April 2010 to current month
max. 5% Not Set Not Set
Compliant
1.0
1.0 Not applicable
Not Set
MON09.IIA&E - Time to
Initial Assessment
95th Percentile max.
15 minutesNot Set Not Set
0.5 for each indicator
failure capped at a maximum of
1.0
Median max.
60 minutesNot Set
Title of Paper: Integrated Performance Report Board Date: Monday 04 April 2011 Page 25 of 36
Data Appendices – Finance
Actual Surplus YTD Plan Surplus YTD Spend YTD Planned Spend YTD£4.3m £2.2m £12.0m £17.2m
Forecast Surplus Y/E Plan Surplus Y/E Forecast Y/E Spend Planned Y/E Spend£4.9m £3.6m £14.3m £20.0m
Actual Efficiency* Planned Efficiency* 1.41% 1.18%
Other Ratios Plan YTD Actual YTD Plan Y/E Actual Y/E
Trade Creditor Days 5.7 9.5 5.5 5.6NHS Trade Debtor Days 9.5 9.2 9.5 11.0Debt to Asset Ratio 7.2% 7.1% 6.8% 6.9%Other items £ £ £ £Revenue available for debt service 21.5m 23.6m 25.1m 26.5mDebt 22.1m 22.1m 21.5m 21.5mTotal Assets 306.5m 313.5m 314.8m 313.6m
Cash in hand and at bank £61.5mWorking Capital Facility £18mCash invested @ Month End £3m
*(planned surplus / planned operating income *100)*(forecast surplus / forecast operating income *100)
RD&E Financial Overview as at 28th February (YTD - Month 11)1. I&E 3. Capital 5. Ratios/Risk Rating
Graph – Capital Plan Vs Actual and forecast spend
2. CIP 4. Cash 6. WTEGraph – Actual, Forecast & Plan
APPEN
DIX 1
0
2000
4000
6000
8000
10000
12000
14000
16000
18000
20000
£m
Month
CIP Plan v Actual
CIP Plan
CIP Actual
CIP Forecast
4700
4800
4900
5000
5100
5200
5300
5400
WT
EMonth
Contracted WTE, Worked WTE & Funded WTE
Worked WTE
Contract WTE
Funded WTE
0
0.5
1
1.5
2
2.5
3
3.5
4
4.5
5
Margin
EBITDA % Achieved
ROA
I&E Surplus
Liquidity
Overall Rating
Risk Ratings
Plan YTD
Actual YTD
Plan Y/E
Actual Y/E
-2,000
-1,000
0
1,000
2,000
3,000
4,000
5,000
6,000
£
Month
Comparison of actual cumulative net surplus/deficit compared to plan
Actual
Plan
Capital Spend
0
5
10
15
20
25
Apr-
10
May-1
0
Jun
-10
Jul-
10
Aug
-10
Sep
-10
Oct-
10
Nov-1
0
Dec-1
0
Jan
-11
Feb
-11
Mar-
11
Month£
M
Capital Plan 10/11
Actual CapitalSpendForecast CapitalSpend
12 Month forecast cashflow v plan
-20
-10
-
10
20
30
40
50
60
70
80
Ap
r-10
May-1
0
Ju
n-1
0
Ju
l-10
Au
g-1
0
Sep
-10
Oct-
10
No
v-1
0
Dec-1
0
Jan
-11
Feb
-11
Mar-
11
Month
£M Plan
ActualForecastCommited Facility
Title of Paper: Integrated Performance Report Board Date: Monday 04 April 2011 Page 26 of 36
Overall : Year to Date 8% up compared to similar period in 0910
OP 1st Attendances ● Current Month v plan. 6% below plan. Daycase 1st FCEs ● Current Month v plan. 7% above plan.
●6% higher than the same month last year ●12% higher than the same month last year
● 6% lower than previous month ● 2% lower than the previous month
● Year to Date 7% higher than same period in 0910
● Year to Date 19% above than same period in 0910.
● Year to date v plan. 2% lower than plan. ● Year to date v plan. 4% above plan.
Elective IP 1stFCEs ● Current Month v plan. 15% below plan.
Non Elective IP1st FCEs
● Current Month v plan. 9% higher than plan.
●8% lower than the same month last year ● 6% higher than the same month last year
● 13% higher than previous month ● 8% lower than previous month
● Year to Date 10% lower than the same period in 0910.
● Year to Date 5% higher than same period in 0910.
● Year to date v plan. 13% below plan. ● Year to date v plan is 3% above plan.
RD&E Activity Overview as at 28 February 2011 (YTD - Month 11)
1500
1700
1900
2100
2300
2500
2700
2900
3100
3300
3500
3700
3900
4100
4300
4500
4700
4900
5100
Apr
-08
Jun-
08
Aug
-08
Oct
-08
Dec
-08
Feb-
09
Apr
-09
Jun-
09
Aug
-09
Oct
-09
Dec
-09
Feb-
10
Apr
-10
Jun-
10
Aug
-10
Oct
-10
Dec
-10
Feb-
11
Day Case 1st FCEs
Plan Actual
0
500
1000
1500
2000
2500
3000
3500
Apr
-08
Jun-
08
Aug
-08
Oct
-08
Dec
-08
Feb-
09
Apr
-09
Jun-
09
Aug
-09
Oct
-09
Dec
-09
Feb-
10
Apr
-10
Jun-
10
Aug
-10
Oct
-10
Dec
-10
Feb-
11
Non-Elective IP 1st FCEs
Plan Actual
500
700
900
1100
1300
1500
1700
1900
2100
Apr
-08
Jun-
08
Aug
-08
Oct
-08
Dec
-08
Feb-
09
Apr
-09
Jun-
09
Aug
-09
Oct
-09
Dec
-09
Feb-
10
Apr
-10
Jun-
10
Aug
-10
Oct
-10
Dec
-10
Feb-
11
Elective IP 1st FCEs
Plan Actual
0
2000
4000
6000
8000
10000
12000
Apr
-08
Jun-
08
Aug
-08
Oct
-08
Dec
-08
Feb-
09
Apr
-09
Jun-
09
Aug
-09
Oct
-09
Dec
-09
Feb-
10
Apr
-10
Jun-
10
Aug
-10
Oct
-10
Dec
-10
Feb-
11
OP 1st Attendances
Plan Actual
Title of Paper: Integrated Performance Report Board Date: Monday 04 April 2011 Page 27 of 36
Royal Devon & Exeter NHS Foundation Trust Prior YrActual Budget Actual Annual Actual Actual Budget Actual Annual Actual Mar-10
Income Statement Variance Plan Variance Variance Plan Variance ActualPeriod ending 28/02/2011 to Budget to Plan to Budget to PlanMonth 11 Fav./(Adv.) Fav./(Adv.) Fav./(Adv.) Fav./(Adv.) Fav./(Adv.) Fav./(Adv.)
£000 £000 £000 £000 £000 £000 £000 £000 £000 £000 £000Income
NHS Clinical Income 262,537 260,319 2,218 1 260,235 2,301 287,331 285,819 1,512 1 285,812 1,519 1 271,558
Private patient income 955 1,083 (128) 1,059 (104) 1,061 1,189 (128) 1,164 (103) 1,205
Research and Development 11,947 11,690 257 11,451 496 13,188 12,763 425 12,492 696 12,319
Education and Training 12,898 12,898 0 17,539 (4,641) 14,095 14,180 (85) 19,103 (5,008) 19,443
Other income 31,446 31,347 99 32,429 (983) 34,411 34,163 248 35,429 (1,018) 31,083
Total income 319,783 317,337 2,446 322,713 (2,931) 350,086 348,114 1,972 354,000 (3,914) 335,608Expense
Employee Benefits Expenses (Pay) (185,298) (186,148) 850 2 (190,110) 4,812 (201,957) (202,754) 797 (207,348) 5,390 (189,132)
Drug Costs (25,235) (24,547) (688) 3 (24,576) (659) (27,775) (26,949) (826) 2 (26,954) (821) 2 (26,651)
Clinical Supplies (33,729) (33,426) (303) 4 (32,509) (1,220) (37,290) (36,834) (456) 3 (35,639) (1,651) 2 (35,650)
Non Clinical Supplies (3,985) (4,138) 153 (4,790) 805 (4,429) (4,547) 118 (5,225) 796 (4,477)
Research & Development Expenses (11,892) (11,722) (170) (11,644) (248) (12,931) (12,763) (168) (12,702) (229) (11,657)
Misc. Other Operating Expenses (29,951) (30,121) 170 (37,701) 7,750 (32,650) (32,453) (197) (41,123) 8,473 3 (38,822)
Reserves (6,340) (6,340) 0 0 (6,340) (6,775) (6,881) 106 0 (6,775) 0
Total Costs (296,430) (296,442) 12 (301,331) 4,901 (323,806) (323,181) (625) (328,990) 5,184 (306,389)
EBITDA 23,353 20,895 2,458 21,383 1,970 26,280 24,933 1,347 25,010 1,270 29,219
Profit / loss on asset disposals (111) 0 (111) 5 0 (111) (562) (443) (119) (443) (119) (114)Exceptional Income/ Costs & Impairments **
Total Depreciation (11,503) (11,626) 123 (11,626) 123 (12,645) (12,745) 100 (12,745) 100 (13,706)
Total operating surplus (deficit) 11,739 9,269 2,470 9,756 1,982 13,073 11,745 1,328 11,823 1,250 15,399
223 201 22 123 100 212 212 0 135 77 144
Total interest payable on Loans and leases (995) (976) (19) (981) (14) (1,064) (1,064) 0 (1,064) 0 (1,131)
PDC Dividend (6,715) (6,685) (30) (6,685) (30) (7,293) (7,293) 0 (7,293) 0 (7,577)
Net Surplus/(deficit) 4,252 1,809 2,443 2,214 2,038 4,928 3,600 1,328 3,600 1,327 6,835
YTD KEY MOVEMENTS FORECAST KEY MOVEMENTS
1 1
23 24 35 Loss on pre capitalisation expenditure relating mainly to the Emergency Hub
Main overspend relates to Medical and Surgical Items within Cardiology, Haemodialysis and Radiology Over spend is being seen mainly on activity related Medical and Surgical items witin Cardiology, Haemodialysis and Radiology
Year to Date Outturn
Total interest receivable/ (payable) - inc committed WC facilities
APPEN
DIX 3
Over-recovery is still being seen within Cancer Services, Critical Care and W&C Health. Under recovered areas include Medicine, Trauma & Orthopaedics and Surgery 1
Over-recovery is being seen within Cancer Services, Critical Care, W&C Health and Specialist Surgery. Under recovered areas include Medicine, Trauma & Orthopaedics and Surgery 1Underspent within nursing, technical staff, A&C and anciliary staff, overspending on Agency and Snr Med Staff
Aproximately £500k of this overspend relates to Drugs and Device items that are recharged on to the PCT Drug spend is predominatly due to items we can reclaim from the PCT.
Title of Paper: Integrated Performance Report Board Date: Monday 04 April 2011 Page 28 of 36
Royal Devon & Exeter NHS Foundation Trust Prior YrActual Budget Actual Annual Actual Actual Budget Actual Annual Actual Mar-10
Statement of Financial Position Variance Plan Variance Variance Plan VariancePeriod ending 28/02/2011 to Budget to Plan to Budget to PlanMonth 11 Fav./(Adv.) Fav./(Adv.) Fav./(Adv.) Fav./(Adv.) Fav./(Adv.) Fav./(Adv.)
£000 £000 £000 £000 £000 £000 £000 £000 £000 £000 £000Assets, Non-Current
Intangible Assets, Net 651 562 89 1 562 89 543 543 0 543 0 789
Property, Plant and Equipment, Net 232,269 238,932 (6,663) 1 238,932 (6,663) 245,780 251,483 (5,703) 251,483 (5,703) 231,737
Non NHS Trade Receivables, Non-Current 1,018 838 180 838 180 838 838 0 838 0 838
Assets, Non-Current, Total 233,938 240,332 (6,394) 240,332 (6,394) 247,161 252,864 (5,703) 252,864 (5,703) 233,364
Assets, Current Inventories 4,791 4,850 (59) 4,850 (59) 4,871 4,871 0 4,871 0 4,607
Trade and Other Receivables, Net, Current 13,300 13,310 (10) 2 13,714 (415) 14,503 13,156 1,347 13,156 1,347 13,116
Non Current Assets held for sale 0 500 (500) 3 500 (500) 0 500 (500) 500 (500) 6,000
Cash 61,507 47,139 14,368 4 47,139 14,368 47,025 43,365 3,660 43,365 3,660 41,498
Assets, Current, Total 79,598 65,799 13,798 66,204 13,393 66,399 61,892 4,507 61,892 4,507 65,221
Liabilities, Current Loans, non-commercial, Current (DH, FTFF, NLF, etc) (1,270) (1,270) 0 (1,270) 0 (1,270) (1,270) 0 (1,270) 0 (1,271)
Trade and Other Payables, Current (12,965) (9,582) (3,383) 5 (9,582) (3,384) (9,045) (10,069) 1,024 (10,069) 1,024 (10,555)
Deferred Income, Current (1,870) (4,667) 2,797 (4,667) 2,797 (1,500) (3,000) 1,500 (3,000) 1,500 (2,250)
Provisions, Current (115) (115) 0 (115) 0 (113) (113) 0 (113) 0 (130)
Current Tax Payables (4,373) (4,586) 213 (4,586) 213 (4,583) (4,583) 0 (4,583) 0 (4,048)
Other Financial Liabilities, Current (20,952) (16,563) (4,389) 5 (16,563) (4,389) (11,927) (11,927) 0 (11,927) 0 (11,668)
Liabilities, Current, Total (41,545) (36,783) (4,762) (36,783) (4,762) (28,439) (30,963) 2,524 (30,963) 2,524 (29,922)
NET CURRENT ASSETS (LIABILITIES) 38,053 29,017 9,036 29,421 8,632 37,960 30,929 7,031 30,929 7,031 35,299
TOTAL ASSETS LESS CURRENT LIABILITIES 271,991 269,348 2,643 269,753 2,238 285,121 283,793 1,328 283,793 1,328 268,663
Liabilities, Non-Current Loans, Non-Current, non-commercial (DH, FTFF, NLF, etc) (20,848) (20,847) (1) (20,847) (1) (20,212) (20,212) 0 (20,212) 0 (21,483)
Other Creditors, Non-Current (73) (23) (50) (23) (50) (13) (13) 0 (13) 0 (153)
Provisions, Non-Current (366) (296) (70) (296) (70) (296) (296) 0 (296) 0 (296)
TOTAL ASSETS EMPLOYED 250,704 248,182 2,522 248,586 2,117 264,599 263,272 1,328 263,272 1,328 246,731
TAX PAYERS' EQUITY
Public dividend capital 149,715 149,715 0 149,715 0 149,715 149,715 0 149,715 0 149,715
Retained Earnings (Accumulated Losses) 49,973 46,401 3,572 46,806 3,167 50,289 48,961 1,328 48,961 1,328 42,401
Revaluation Reserve 47,463 48,593 (1,130) 48,593 (1,130) 61,154 61,154 0 61,154 0 50,784
Donated Asset Reserve 3,553 3,473 80 3,473 80 3,441 3,441 0 3,441 0 3,831
TOTAL TAX PAYERS' EQUITY 250,704 248,182 2,522 248,586 2,117 264,599 263,272 1,328 263,272 1,328 246,731
OUTTURN KEY MOVEMENTS
1 Capital spend is £6.6m lower than plan, see appendix 6 for further details.2345
Year to Date Outturn
APPEN
DIX 4
Receivables are £0.3m lower than plan, percentage of trade debtors that exceed their due date by 90 days is 5.96%.Lower than plan due to proceeds received for Occ Health Building sale received earlier than plan.Cash is £14.4m higher than plan. Further information included within the Integrated Performance Report.The value is higher mainly due to deferred expenditure and capital creditors being higher than plan.
Title of Paper: Integrated Performance Report Board Date: Monday 04 April 2011 Page 29 of 36
Royal Devon & Exeter NHS Foundation Trust Prior Yr
Actual Budget Actual Annual Actual Actual Budget Actual Annual Actual Mar-10
Cash Flow Statement Variance Plan Variance Variance Plan Variance
Period ending 28/02/2011 to Budget to Plan to Budget to Plan
Month 11 Fav./(Adv.) Fav./(Adv.) Fav./(Adv.) Fav./(Adv.) Fav./(Adv.) Fav./(Adv.)
£000 £000 £000 £000 £000 £000 £000 £000 £000 £000 £000
NET CASH INFLOW/(OUTFLOW) FROM OPERATING ACTIVITIES
Surplus/(deficit) after tax 4,252 1,809 2,443 2,214 2,038 4,928 3,600 1,328 3,600 1,327 6,835
Non-cash flows in operating surplus/(deficit)Finance (income)/charges 772 775 (3) 858 (86) 852 852 0 929 (77) 987
Depreciation and amortisation 11,503 11,626 (123) 11,626 (123) 12,645 12,745 (100) 12,745 (100) 13,706
Impairment 0 0 0 0 0 443 443 0 443 0 0
PDC dividend expense 6,715 6,685 30 6,685 30 7,293 7,293 0 7,293 0 7,577
Other increases/(decreases) to reconcile to profit/(loss) from operations (170) (358) 188 (358) 188 (271) (390) 119 (390) 119 (155)
Non-cash flows in operating surplus/(deficit), Total 18,820 18,728 92 18,811 9 20,962 20,943 19 21,019 (57) 22,115
Increase/(Decrease) in working capital(Increase)/decrease in inventories (184) (243) 59 (243) 59 (264) (264) 0 (264) 0 84
(Increase)/decrease in NHS Trade Receivables (458) (386) (71) (791) 333 (2,159) (813) (1,347) (813) (1,347) 592
(Increase)/decrease in Non NHS Trade Receivables 756 203 553 203 553 318 318 0 318 0 188
(Increase)/decrease in other receivables 1,764 209 1,555 209 1,555 271 271 0 271 0 (44)
(Increase)/decrease in accrued income (599) (136) (463) (136) (463) (36) (36) 0 (36) 0 159
(Increase)/decrease in prepayments (1,647) (84) (1,563) (84) (1,563) 219 219 0 219 0 (152)
Increase/(decrease) in Deferred Income (excl. Donated Assets) (380) 2,417 (2,797) 2,417 (2,797) (750) 750 (1,500) 750 (1,500) 613
Increase/(decrease) in provisions 55 (15) 70 (15) 70 (17) (17) 0 (17) 0 9
Increase/(decrease) in Trade Creditors 2,558 (747) 3,305 (747) 3,305 (955) (955) 0 (955) 0 (1,062)
Increase/(decrease) in tax payable 325 538 (213) 538 (213) 535 535 0 535 0 348
Increase/(decrease) in Other Creditors 173 798 (625) 798 (625) 470 470 0 470 0 151
Increase/(decrease) in accruals 5,780 1,419 4,361 1,419 4,361 259 259 0 259 0 2,813
Increase/(Decrease) in workling capital, Total 8,144 3,972 4,171 3,568 4,576 (2,109) 737 (2,847) 737 (2,847) 3,699
Net cash inflow/(outflow() from investing activitiesProperty, plant and equipment - replacement (3,430) (7,594) 4,164 (7,594) 4,164 (7,768) (8,278) 510 (8,278) 510 (5,441)
Property, plant and equipment - new build & enhancement (8,585) (11,000) 2,415 (11,000) 2,415 (6,548) (11,722) 5,174 (11,722) 5,174 (12,682)
Proceeds on disposal of property, plant and equipment 6,008 5,500 508 5,500 508 6,642 6,142 500 6,142 500 86
Increase/(decrease) in Capital Creditors (321) (1,024) 703 (1,024) 703 (1,024) 0 (1,024) 0 (1,024) (1,556)
Net cash inflow/(outflow() from investing activities, Total (6,328) (14,119) 7,791 (14,119) 7,791 (8,698) (13,858) 5,160 (13,858) 5,160 (19,593)
Net cash inflow/(outflow) from financing activitiesPDC Dividends paid (3,655) (3,646) (9) (3,647) (9) (7,293) (7,293) 0 (7,293) 0 (7,861)
PDC Dividend Received 0 0 0 0 0 0 0 0 0 0 396
Interest (paid) on commercial loans (551) (539) (12) (544) (7) (1,064) (1,064) 0 (1,064) 0 (1,131)
Interest received on cash and cash equivalents 223 201 22 123 100 212 212 0 135 77 144
Repayment of non-commercial loans (635) (636) 1 (636) 1 (1,271) (1,271) 0 (1,271) 0 (1,270)
(Increase)/decrease in non-current receivables (180) 0 (180) 0 (180) 0 0 0 0 0 (28)
Increase/(decrease) in non-current payables (80) (130) 50 (130) 50 (140) (140) 0 (140) 0 (167)
Net cash inflow/(outflow) from financing activities, Total (4,878) (4,749) (129) (4,832) (46) (9,555) (9,555) 0 (9,633) 77 (9,917)
Net increase/(decrease) in cash and cash equivalents 20,009 5,641 14,368 5,641 14,368 5,527 1,867 3,660 1,867 3,660 3,139
Opening cash and cash equivalents 41,498 41,498 0 41,498 0 41,498 41,498 0 41,498 0 38,359
Closing cash and cash equivalents 61,507 47,139 14,368 47,139 14,368 47,025 43,365 3,660 43,365 3,660 41,498
Year to Date Outturn
APPEN
DIX 5
Title of Paper: Integrated Performance Report Board Date: Monday 04 April 2011 Page 30 of 36
Royal Devon and Exeter NHS Foundation Trust
Capital expenditure
Period ending 28/02/11
Month 11 Column B Column C Column D Column E Column F Column G Column H
YTD planned expenditure per
annual planYTD actual
expenditure
YTD variance slippage /
(overspend)
Forecast future capital
expenditure for the year
Forecast total capital
expenditure for the year
Full year expenditure per
annual plan
10/11 forecast slippage /
(overspend)
Expenditure approved by the
Exec Group
Total expenditure
forecast for the scheme
Scheme variance under
spend / (overspend)
( B - C) (C + E) (G - F)£'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000
1,240 172 1,068 63 235 1,500 1,265 8,700 8,700 - 31-Aug-13
240 36 204 - 36 300 264 5,300 5,300 - 31-Mar-13
1,372 838 534 224 1,062 1,536 474 6,200 6,045 155 31-Mar-13
75 27 48 48 75 100 25 3,900 3,900 - 31-Mar-13
1,026 909 117 - 909 1,026 117 3,370 2,426 944 Occupied
1,001 1,427 ( 425) 15 1,441 1,001 ( 440) 2,803 3,180 ( 377) 31-Mar-11
182 96 86 44 140 182 42 2,370 1,923 447 Occupied
1,771 971 799 361 1,332 2,012 680 2,207 2,193 14 31-Jan-12
137 95 42 - 95 137 42 1,805 1,603 202 31-Mar-11
1,333 1,036 297 80 1,116 1,333 217 1,366 1,219 147 30-Apr-11
43 ( 12) 55 10 ( 2) 43 45 1,357 1,212 145 31-Mar-11
800 - 800 - - 961 961 1,267 1,267 - 31-Oct-11
441 479 ( 38) 4 483 441 ( 42) 1,248 1,290 ( 42) Occupied
139 58 81 32 89 139 49 1,165 983 182 Occupied
50 39 12 - 39 50 12 756 635 121 Complete
34 18 16 - 18 34 16 727 708 20 Complete
620 620 - - 620 620 - 620 620 - Complete
375 60 315 715 775 500 ( 275) 925 925 - 31-Mar-11
7,714 5,148 2,566 674 5,822 8,083 2,261
18,595 12,016 6,579 2,269 14,285 20,000 5,715
Planned capital schemes included within other schemes that have slipped Approved capital expenditure is subject to approval of FBC for the following schemes: to date by > £25k - Fracture clinic and rationalisation of PEOC and J0
- Research, Innovation and Learning Development2x Phaco machines 001347 & 001437 + Handpieces 194 Dicker House conversion 186 REPLACEMENT OF CCTV SYSTEM (Wonford site) 150 OBC approved for the following schemes:Laundry Asbestos And Tumble Dryer Gantry Work 129 - Rebuild CIVAS unit and equip - up to a value of £8.7 million2010/11 Technology Refresh 123 Decommissioning & disposal of part of H/Tree Hospital 118 Data Support (Mobile Devices) 97 Residential accommodation - review CWS tank 80 IT support for right patient, right blood 75 CARD EP Workmate replacement 60 3 non invasive ventilators 60 Washer Disinfector HAMO 2 53 Washer Disinfector HAMO 3 53 Washer Disinfector HAMO 4 53 Washer Disinfector HAMO 1 52 Other schemes >25k slippage 502
1,984
Expected completion date
Actual expenditure to date compared to budget on annual plan
Total expenditure forecast for the year compared to the budget on the annual plan
Total expected expenditure compared to the value approved by the Exec Group.
Schemes over £500K in progress or planned
Scheme
Rebuild CIVAS unit and equip.
Fracture clinic and rationalisation of PEOC and J0
Increasing Radiotherapy Capacity(3rd LINACC)
Research, Innovation and Learning development
South Devon Satellite Kidney Unit
Pain Management (Inc. Physio)
Renal Heavitree
Order Comms and e-prescribing IT systems
Refurb 2 Heavitree Inpatient Theatres
Procurement of Third CT Scanner
Specialist Procedure' X-Ray equipment
Lab. Info. Management Sys.
Nursery expansion
Main Entrance/Concourse Area
DR Mammography
APPEN
DIX 6
Dermatology/Lymphodema - Heavitree
Integrated Minimal Access Theatre Wonford
Energy Centre - Replace main air conditioning
Other schemes < £500K and contingency
Title of Paper: Integrated Performance Report Board Date: Monday 04 April 2011 Page 31 of 36
Royal Devon & Exeter NHS Foundation Trust
Forecast Surplus / (Deficit) by Directorate28/02/201111
Actual Income/Expense
Cancer Services
Critical Care Diagnostics Medicine
Orthopaedics
Prof Serv
Spec Surgery
Surgery 1
Women & CH Facilities Non Dir Depreciation Interest
Trust Totals
£'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000Trust Income OT3can CRCare DIAgcd MEDicd ORThcd PROfsu SPEscd SUR1cd WOChcd OT1FACPatient Income 24,868 9,462 9,761 89,268 35,783 11,215 28,650 31,141 44,158 - 3,070 0 0 287,375RTA Income - - - - - 39 15 - - - 963 1,017Education Income 449 1,036 650 3,856 620 230 895 1,089 1,505 52 3,713 14,095R&D Income - - - - - - - - - - 12,157 12,157Commercial Income 1,731 463 3,613 2,241 472 2,589 685 478 2,464 6,703 14,004 0 0 35,442
Total Operating Income 27,047 10,961 14,024 95,365 36,875 14,072 30,246 32,708 48,127 6,755 33,907 0 0 350,086
Pay 8,720 20,705 16,384 46,226 12,385 12,001 11,916 11,170 26,466 12,928 26,905 205,804Drugs 7,544 940 3,043 7,154 2,489 2,356 2,445 695 1,044 - 71 27,781Clinical Supplies 607 5,203 6,640 7,921 5,751 7,792 1,214 594 1,362 143 175 37,400Non-clinical supplies 36 448 34 385 190 44 118 54 166 2,606 350 4,432Other Non-Pay 205 1,232 996 1,639 238 889 443 150 2,746 1,716 31,363 41,615Reserves 134 20 3 1 22 2 0- 44- 111 - 6,527 6,776Depreciation 12645 12,645
Recharges to Other Dir 977- 21,566- 14,561- 2,790- 1,849- 12,012- 913- 1,368- 1,002- 10,842- 39,093- 13,144- 8,324- -128,441Recharges from Other Dir 11,653 2,391 3,341 36,325 17,584 4,477 15,100 19,856 17,714 - 1- 0 0 128,440
Total Operating Expenditure 27,921 9,374 15,880 96,860 36,809 15,549 30,321 31,106 48,607 6,550 26,297 -499 -8,324 336,451
Total Operating Surplus -873 1,587 -1,857 -1,495 66 -1,477 -76 1,602 -480 205 7,610 499 8,324 13,635
Net Gain / (loss) on disposal of asset 0Impairment -562 -562Interest receivable 212 212Interest payable 1,064- -1,064Dividends on PDC 7,293- -7,293
Retained Surplus / (Deficit) for period -873 1,587 -1,857 -1,495 66 -1,477 -76 1,602 -480 205 7,610 -63 179 4,928
APPEN
DIX 7
Period endingMonth
Title of Paper: Integrated Performance Report Board Date: Monday 04 April 2011 Page 32 of 36
Royal Devon & Exeter NHSFoundation Trust Actual Plan Variance Actual Plan Variance Actual Plan Variance Forecast
to Budget (target) to Budget to BudgetCost Improvement Programme Fav./(Adv.) Fav./(Adv.) Fav./(Adv.)
Period ending 28/02/2011Month 11 £000 £000 £000 £000 £000 £000 £000 £000 £000 £000 £000 £000
Directorate
OT3Cancer Services 452 679 (227) 496 760 (264) 504 (256) 528 760 (232) 708CRCCritical Care 557 577 (20) 594 650 (56) 594 (56) 492 650 (158) 491DIAGDiagnostics 735 730 5 797 797 0 797 0 752 797 (45) 797OT1Facilities 277 211 66 295 231 64 295 64 190 231 (41) 231MEDMedicine 2,039 3,799 (1,760) 2,204 4,252 (2,048) 2,204 (2,048) 1,762 4,252 (2,490) 1,762OT1Non Dir 955 1,503 (548) 1,039 882 157 1,037 155 886 882 4 898ORTOrthopaedics 1,205 1,476 (271) 1,334 1,648 (314) 1,334 (314) 1,599 1,648 (49) 1,650PROProfessional Services 256 255 1 280 278 2 278 0 278 278 0 278SPESpecialist Surgery 661 1,245 (584) 754 1,375 (621) 754 (621) 747 1,375 (628) 781SURSurgery 1 498 1,102 (604) 622 1,271 (649) 666 (605) 854 1,271 (417) 930WOWomen & Childs' Health 964 1,600 (636) 1,047 1,800 (753) 1,044 (756) 1,189 1,800 (611) 1,160
Trustwide Schemes 7,405 2,915 4,490 8,296 4,315 3,981 8,329 4,014 4,780 4,315 465 7,996
16,004 16,092 (88) 17,758 18,259 (501) 17,836 (423) 14,057 18,259 (4,202) 17,682
APPEN
DIX 8
Year to Date - Achieved Current Year - Achieved Current Year - Forecast Full Year - AchievedForecast CY Forecast
Variance Fav / (Adv)
264
560
(64)
2,048
(4,138)
314(2)
621 649 753
(32)
102
45
105
442
3,669
(265)2
70
(142)
528
492 752 190
1,762
5,666 1,599 278
747854
1,189
-40%
-20%
0%
20%
40%
60%
80%
100%
Cancer Services Critical Care Diagnostics Facilities Medicine Non Dir Orthopaedics Professional Services
Specialist Surgery Surgery 1 Women & Childs' Health
Ach
ieve
men
t
Directorate
CIP Achievement Current Year
Recurrent
Non-Recurrent
To be Achieved
Title of Paper: Integrated Performance Report Board Date: Monday 04 April 2011 Page 33 of 36
MONITOR PROPOSED FURTHER INDICATORS FOR FRR - COMPLIANCE FRAMEWORK CONSULTATION
Proposed indicator Potential financial weakness Criteria to measure against 31/03/2010
Unplanned decrease in EBITDA margin in two consecutive quarters Deteriorating trend in operating performance and cashflow generation Variance to planned EBITDA margin 98.09% NO 141.84% NO 108.25% N0 106.97% N0 106.75% N0 109.21%
Quarterly self-certification by trust that FRR may be less than 3 in the next 12 months
Identified risk of potential financial breach within the next year
Forecast financial risk rating for the next 12 months NO 3+ NO 3+ NO 3+ NO 3+ NO 3+
FRR 2 for any one quarter In year deterioration in financial performance Current period Financial Risk Rating NO 4 NO 4 NO 4 NO 3 NO 3
Debtors more than 90 days past due account for more than 5% of total debtor balances
Potential for payment / debtor collection concerns
% of Debtors more than 90 days past due account NO 4.77% NO 3.44% YES 7.77% NO 4.62% YES 5.96%
Creditors more than 90 days past due account for more than 5% of total creditor balances
Potential for build up in creditors, resulting in future liquidity concerns
% of Creditors more than 90 days past due account NO 0.08% NO 0.00% NO 0.00% NO 0.03% NO 0.00%
2Capital expenditure is less than 75% of plan for the year to date Capital expenditure plans are
delayed to conserve cash Capital expenditure variance to plan NO 75.27% NO 77.73% YES 67.09% YES 65.35% YES 64.62%Quarter end cash balance less than 10 days of operating expenses Potential liquidity concerns and
ability to meet liabilities as they fall due Liquidity days at period end NO 42.54 NO 39.40 NO 58.67 NO 74.52 NO 69.42
1
Working capital facility (WCF) agreement includes default clause. This will require all trusts to review their WCF agreements.
Risk that WCF, whilst included in calculation of liquidity days for the purpose of FRR, may not be available if and when required (eg: FRR 1 or 2). Review of WCF YES Yes NO NO NO No NO NO NO No
Interim Finance Director in place over more than one quarter end Absence of permanent / substantive appointment to key position NO NO NO NO NO NO NO NO NO NO
Two or more changes in Finance Director in a twelve month period Multiple changes in a short period of lead financial officer NO NO NO NO NO NO NO NO NO NO
Notes / Explanations
1
2
APPEN
DIX 9
30/06/2010 30/09/2010 31/12/2010 31/01/2011 28/02/2011
Included with the Q2 Monitor return is additional guidance on this indicator. Monitor has produced a schedule of typical clauses that do not require disclosure. Foundation Trusts only need to disclose a default clause if they do not consider it to be included in the schedule. We have reviewed our Working capital default clauses and consider that they are all included, and therefore no longer need to make any disclosure against this indicator.
If Capital expenditure is less than 75% of plan at a Quarter end it is likely that Monitor will require an explaination, and a potential reforecast of capital
Title of Paper: Integrated Performance Report Board Date: Monday 04 April 2011 Page 34 of 36
Data Appendices – Quality
Green
Outcome - Pressure Sores Outcome - MUST Score
RDE
Process - Pressure Sores Assessment Process - MUST Score Process - Hand HygieneGeneral (Red) Amber
GreenAmber
Initial (Red)
Outcome - New MRSA Isolates Identified > 72 Hours After Admission
Compliance data collated from electronic whiteboard assessment. Target of 90% has been consistently achieved.
Compliance data collated from electronic whiteboard assessment . Target set at 80%. Current compliance may reflect recent introduction of electronic monitoring process.
Compliance measured via monthly audit. Target of 85% achieved. This year we will focus on audit of medical staff compliance with hand hygiene.
Target = < 0.8% incidence of grade 2 and above pressure sores. Target consistently met. Currently refining the monitoring and reporting of incidents to ensure prompt referral and management
MUST score derived from height and weight data plus risk factors. We are currently working to identify the most accurate indicator of patient nutrition status at discharge which could be weight static, gained or lost.
Monitoring MRSA isolates in addition to bacteraemia enables tracking of carriage and colonisation. Incidence of new MRSA isolates is consitently low.
0
10
20
30
40
50
60
70
80
90
100
Jan-10 Mar-10 May-10 Jul-10 Sep-10 Nov-10 Jan-11
0
10
20
30
40
50
60
70
80
Jan-10
Feb-10
Mar-10
Apr-10
May-10
Jun-10
Jul-10 Aug-10
Sep-10
Oct-10
Nov-10
Dec-10
Jan-11
Feb-11
Initial compliance with MUST Screening on Admission
General compliance with MUST Screening at Weekly Review
0
10
20
30
40
50
60
70
80
90
100
Jan-10 Mar-10 May-10 Jul-10 Sep-10 Nov-10 Jan-11
0%
10%
Jan-10 Mar-10 May-10 Jul-10 Sep-10 Nov-10 Jan-11
0
1
2
3
4
5
Jan-10 Mar-10 May-10 Jul-10 Sep-10 Nov-10 Jan-11
RDE Average +1 sd
Indicator to be developed
Title of Paper: Integrated Performance Report Board Date: Monday 04 April 2011 Page 35 of 36
No threashold
No threshold No threshold
Housekeeping (Green) Equipment (Green)
RDE
Process - Housekeeping & Equipment Cleaning Process - Falls Risk Assessment Process - EWS Calls
Compliance data derived from monthly audit. Target of 95% compliance consistently achieved.
Currently establishing electronic process for monitoring falls risk assessment. Monthly spot check of falls risk assessment compliance will be undertaken.
Expectation for the number of early warning score calls to increase as the medical emergency team rapid response process is implemented Trust wide
Implementation of the 'Intentional Rounding' project should result in a reduction in the total number of falls.
Expectation is that the number of cardiac arrest calls reduce as EWS calls increase. However, factors such as periodic activity surges, increased patient complexity and dependence will influence the number of arrest calls.
Outcome - C.Difficile Infections Identified > 72 Hours After Admission Outcome - Inpatient Slips, Trips & Falls Outcome - Cardiac Arrest CallsGreen
0
2
4
6
8
10
12
14
Jan-10 Mar-10 May-10 Jul-10 Sep-10 Nov-10 Jan-11
RDE Average +1 sd
80
82
84
86
88
90
92
94
96
98
100
Jan-10 Mar-10 May-10 Jul-10 Sep-10 Nov-10 Jan-11
Housekeeping Equipment
Percentage Compliance with Falls Risk Assessment by month to follow when
data becomes available
0
5
10
15
20
25
30
Jan-10 Mar-10 May-10 Jul-10 Sep-10 Nov-10 Jan-11
0
20
40
60
80
100
120
140
160
180
Jan-10 Mar-10 May-10 Jul-10 Sep-10 Nov-10 Jan-11
RDE Average +1 sd
0
5
10
15
20
25
30
35
40
Jan-10 Mar-10 May-10 Jul-10 Sep-10 Nov-10 Jan-11
Title of Paper: Integrated Performance Report Board Date: Monday 04 April 2011 Page 36 of 36
RDE
Process - Electronic VTE Risk Assessment Process - Estimated Date of Discharge Process - Bank & Agency Staff UsageNo thresholdRed Green
Outcome - Thromboprophylaxis Audit Outcome - Estimated Date of Discharge met Outcome - Incidents & Complaints/Concerns
Target = 90%. Compliance rate reflects the recent introduction of the electronic whiteboard monitoring system. An agreement with the PCT is that monthly spot audits will be undertaken whilst the data capture issues are addressed. Nov and Dec spot audit data = 68.5% and 71% respectively.
Compliance data collated from electronic whiteboard assessment. Target of 75% has been consistently achieved.
Monitored via monthly Rosterpro report.
No Threshold
With the introduction of EPS we will be able to undertake real time audit of Thromboprophlaxis prescriptions.
An improvement trajectory will be considered alongside exception reporting.
Monitored through complaints and incident reporting process.
No Threshold
0.0%
10.0%
20.0%
30.0%
40.0%
50.0%
60.0%
70.0%
80.0%
90.0%
100.0%
Jan-10
Feb-10
Mar-10
Apr-10
May-10
Jun-10
Jul-10 Aug-10
Sep-10
Oct-10
Nov-10
Dec-10
Jan-11
Feb-11 71
72
73
74
75
76
77
78
79
80
Jan-10 Mar-10 May-10 Jul-10 Sep-10 Nov-10 Jan-11
0
20
40
60
80
100
120
Jan-10 Mar-10 May-10 Jul-10 Sep-10 Nov-10 Jan-11
Bank Assigned Agency Assigned
Indicator to be developed
0%
10%
20%
30%
40%
50%
60%
70%
80%
90%
100%
Jan-10 Mar-10 May-10 Jul-10 Sep-10 Nov-10 Jan-11
0
50
100
150
200
250
300
Jan-10 Mar-10 May-10 Jul-10 Sep-10 Nov-10 Jan-11
Complaints/Concerns Incidents