Consolidated Trust Position Summary This position is reported to Monitor and feeds our FRR. The annual budget is the budget approved at the start of 2012/13.

Slides:



Advertisements
Similar presentations
CHAPTER22 CASH FLOW STATEMENTS.
Advertisements

Accounting Terminology Explained Allison Taylor and Paul Cropper.
Finance Report as at 31 st May 2014 Durham Dales, Easington and Sedgefield Clinical Commissioning Group 1.
FINANCIAL MANAGEMENT SYSTEM Balance sheet Profit and loss Sales Claims/Warranty Stock Payroll Purchases Assets Cash Taxation Borrowings Risk DisclosuresManagement.
Session 7 Case studies and Solutions Nursery Management Understanding and Managing Finance.
Component Accounting Briefing
NHS Merton CCG Finance Report Month 11 – as at 28 th February
The outturn financial position for the Trust at 31 March 2015 was a surplus of £0.27m compared to a revised plan surplus of £0.2m summited to Monitor in.
Management of Working Capital
1 Finance report for the month to 30 November 2011 – FOR APPROVAL Trust Board 11 th January 2012 Position overview 2 Monitor risk rating 3 Statement of.
Managing Finance and Budgets
© 1999 by Robert F. Halsey In this chapter, we will cover the four financial statements that are provided by companies to shareholders and other interested.
AGEC 489/689 Spring 2009 Overview of Financial Statements Slide Show #2.
Managerial Accounting Structure of Financial Statements.
Chapter 29 Further consolidation issues II: Accounting for non-controlling interests 1.
Understanding the Financials Ebrahim Mohamed. © Ebrahim Mohamed 2006 The Business Cycle Initial capital Debt & Equity Sales Net ProfitAssets New Debt.
This document remains the intellectual property of Arrow Accounting and may not be copied, or used without their prior written approval Use of any material.
This document remains the intellectual property of Arrow Accounting and may not be copied, or used without their prior written approval Use of any material.
Planning and Budgeting
Copyright ©2004 Pearson Education, Inc. All rights reserved. Chapter 2 Planning with Personal Financial Statements.
1. PPE & Intangible assets (Software) 1.1Did not review the residual values & useful live of assets Capex spend was low during austerity period and some.
Cash Flow Statement.
Audit Committee 28 June 2011 Financial Accounts Claire Cook -Assistant Finance Director and Joanne Watts – Head of Finance.
Training on Financial Management for Fiscal and Asset Managers Technical Assistance for Community Services and Housing Development Center April 2, 2008.
Welcome Business Start-Up Programme Workshop 3 to the ‘Finance’
Nursery Management Understanding and Managing Finance Session 6.
1 Benefits of Ratios Summary statistic Enable comparison of: one company’s performance over time different companies in same industry sector different.
1 Finance report for the 2 months to 31 May 2013 – FOR APPROVAL Board of Directors 17 July 2013 Page Position overview 2 Monitor risk rating 3 Statement.
Slide 2.1 Accounting and Reporting on an Accrual Accounting Basis Chapter 2.
UNRWA FINANCIAL REPORT End- May Month Variances Donor income – unfavourable by -$19.8m – all timing variance. PSC favourable by $1m, increased.
Planning with Personal Financial Statements
THE ENTERPRISE ZONE SKILL BUILD BASIC BUSINESS ACCOUNTING JIM MOULD TEACHING FELLOW SHEFFIELD UNIVERSITY MANAGEMENT SCHOOL MARCH 2010.
Interim Results David Grigson Finance Director 27 July 2004 Financial Highlights.
The 3 main financial statements How they give us different kinds of information about organisational performance.
Accounting for VAT Chapter 7 © Luby & O’Donoghue (2005)
BACKGROUND Comprehensive Spending Review 2010 marked the beginning of the grant reduction programme Local government anticipating a 28% cut in grant over.
The Statement of Cash Flows Chapter 4 The Statement of Cash Flows Answers u u How Much Cash Was Provided by Operations u u What Amount of Property and.
Managing Cash Flows Chapter 1 DENISE NICHOLSON
MGA Discussion on Geo Unit Reserve Sharing Region Meeting Discussion Topic Howard Michel Member and Geographic Activities April 2012.
Slide 11.1 Pauline Weetman, Financial and Management Accounting, 5 th edition © Pearson Education 2011 Chapter 11 Provisions and non-current (long-term)
Nursery Management Understanding and Managing Finance Session 7.
FBD Holdings plc 2007 Interim Results August 2007 A.
1 UNRWA FINANCIAL REPORT End- April Month Variances Donor income – favourable by $30.7m – all timing variance. PSC favourable by $1.1m, increased.
30-1 Copyright  2007 McGraw-Hill Australia Pty Ltd PPTs t/a Australian Financial Accounting 5e by Craig Deegan Slides prepared by Craig Deegan Chapter.
1 Report Title Month 08 Finance Report to The Board of Directors Date of Meeting Friday 8 th January 2016 Agenda Number 13 Report typeTo note the current.
Management of People and Finance Outcome 2 - Financial Management 1.
Annual Plan Presentation to Board of Directors, 22 nd May 2007 Zoë Reed, Executive Director.
1 AGENDA ITEM NO 13 CLUSTER BOARD Date 14 July 2011 REPORT OF:Director of Finance DATE OF PAPER:28 June 2011 SUBJECT:Finance Report for the two months.
Ratio Analysis…. Types of ratios…  Performance Ratios: Return on capital employed. (Income Statement and Balance Sheet) Gross profit margin (Income Statement)
This document remains the intellectual property of Arrow Accounting and may not be copied, or used without their prior written approval Use of any material.
Finance report for the 12 months to 31st March 2016 – FOR NOTING
External Audit Opinion
Barrhead Housing Association Ltd
MGA Discussion on Geo Unit Reserve Sharing
Internal Audit Final Report
Harpsden Parish Council Internal Audit Final Report
Financial Performance Report Month 8
Financial Recovery Plan February 2015 (Month 10 reporting)
Trust Board Finance Director’s Update: Month 6 – September 2017
Executive Summary – CCG Assurance Framework
Trust Board Finance Director’s Update: Month 8 – November 2017
Trust Board Finance Director’s Update: Month 9 – December 2017
Jonathan Wilson Director of Finance
Hornton Parish Council Internal Audit Final Report
FINANCIAL STATEMENT ANALYSIS
FINANCIAL STATEMENT ANALYSIS
Fringford Parish Council Internal Audit Final Report
Hornton Parish Council Internal Audit Final Report
Trust Board Finance Director’s Update: Month 10 – January 2018
Presentation transcript:

Consolidated Trust Position Summary This position is reported to Monitor and feeds our FRR. The annual budget is the budget approved at the start of 2012/13. The consolidated financial position is a surplus before impairment of £1.44m. A technical accounting adjustment has been made to include asset impairments of £5.3m at year end. This comprises a reduction in the value of the Tamarind Centre on sale to SSL of £1.9m and a downwards valuation in trust land and properties of £3.4m as a result of the annual Valuation. There has been a general decrease in buildings values for the buildings and external works elements of specialised operational assets since 31 March This is due to a reduction in the cost index over the year. Monitor exclude these adjustments from calculation of the Financial Risk Rating. Trust performance is described on pages 3 to 12 of this report 1

Consolidated Financial Risk Rating (FRR) Monitor assess Foundation Trust’s financial performance by use of four criteria. These generate a financial risk rating between 1-5, 1 is high and 5 is low risk. The plan for 2012/13 achieved a 3, this was for the Trust’s financial plan excluding SSL. The risk rating for the consolidated financial position is 3. In addition to the Financial Risk Rating, Monitor sets each Foundation Trust a Prudential Borrowing Limit and trusts must keep their borrowings within these limits to stay within their terms of authorisation. The Trust has a Tier 2 PBL of £112.6m. All tier 2 ratios have been met. 2

I&E Summary – Comparison to original plan 3 Movement in forecast While the position before impairments is consistent with that previously reported, there were a number of movements. The trust secured an additional £0.5m from the final assessment of CQUIN performance in year Divisional positions deteriorated by a combined £1.1m (AWA and SCC worsened partially offset by an improvement in YAHBHM, especially as a result of increased nurse bank and agency activity, medical agency spend and non pay costs An increase in the level of provisions made for estates dilapidations and potential back pay claims. This will provide an element of Balance Sheet security into 2013/14

Statement of Financial Position (Balance Sheet) 4 Highlights Non-current assets The total spend on the capital programme was £13.7m compared to planned expenditure of £14.9m The year-end valuation resulted in an overall decrease of £5.6m Current Assets Trade and other receivables have decreased in the month due to a reduction in the underlying trade receivables because of resolutions as part of year end. The cash position is £32m at month 12. Liabilities The movement in trade and other payables is mainly is mainly due to year-end accruals and timing re the payment of invoices due to the financial year-end. Provisions have been recognised to cover the predicted cost of exit costs, dilapidations and legal cases

Healthcare Income Performance against Contracts At month 12 Healthcare Income has an over recovery against plan of £0.9m. The key drivers for this are: CQUIN is forecast of £4.6m, £0.5m more than plan. The budget was set at 90% achievement, however the forecast is that 100% will be received in relation to specialised services and addictions schemes, and 95% in relation to Birmingham & Solihull cluster schemes. There has been £0.4m over-performance against contracts and cost per case targets for adults, older adults and youth services. At the start of the year the income risk in relation to forensic CAMHS occupancy was recognised by inclusion of an income provision in the plan – this has not needed to be utilised. Average occupancy for the year has been 15 beds (76%). There has been a downwards trend in occupancy over recent months however and this remains a risk into 2013/14. Tamarind is £0.3m behind plan. The plan assumed we would receive £0.4m in relation to community services income which has not yet been agreed with commissioners. This loss has been offset in part by the earlier opening of beds which has generated higher inpatient income than planned. Inpatient occupancy is less than the target of 96.5% which along with community income is a risk carried forward into 2013/14. NAIPS as at M12 has an average occupancy of 98% with an over performance of £1.1m. This is in line with the income generation target which was part of AWA’s savings plan for the year. 5

Savings 6 The savings target for 2012/13 is £8m plus £0.5m of unachieved schemes brought forwards from prior year, meant a total target of £8.5m. As at month 12 there was a YTD shortfall of £1.7m which was being covered within divisional positions by other underspends, vacancies and other non recurrent credits although the full recurrent savings target has been met. Cash The Trusts cash holding was £32m at the end of month 12. The level of cash held on deposit was nil as at the 31 st March This will be reviewed in line with the treasury management policy and placed back on deposit in Q1 of

Cash Flow Forecast 7

Receivables and Payables Performance 8 Payables There was a significant increase in the total creditors in March compared to February. The majority of this increase is accounted for by the high volume of invoices received in March and the timing of payment runs due to year-end. The Creditor payments team have been focusing on resolving many of the historic queries with the aim of reducing our overall balance Receivables The overall position of the debtors has significantly improved this month. The ageing of debtors of 90+ days, £515k (27%) of total of £1,903k - Improvement has been made with BEN PCT, payments received with a further payment of £54k received on 08/04/12. Issues still remain with UHB £161K & HeFT £53K but payments are slowly coming through. £31.5k has been disputed by Ansell Group and £29K by University of Birmingham, these are currently being reviewed by senior managers to resolve. The ageing debtors of 1-30 & days remain at a steady level and these are closely been chased and monitored to identify any early issues with payment. Adequate provisions have been recognised to minimise any exposure to the I&E position.

Capital expenditure 9

10 Expenditure is £1.3m behind plan. This equates to 91% expenditure of YTD plan. £1.1m of the underspend relates to the Tamarind Centre. In line with prior month forecast, £0.6m slippage is still expected in 2013/14 for landscaping, FF&E, emergency lighting, and other works. The remaining variance to plan is part due to expenditure items deemed as revenue rather than capital as part of year end review, with the remainder being due to VAT reclaim on expenditure. Due to the sale of the Tamarind Centre to SSL, it has been possible to reclaim 100% of the VAT on invoices, whereas a reclaim of 25.9% had been assumed in the initial plan. Summary of Disposals: In Q2, Marsh Lane & Howard Court were sold, with a net profit of £0.09m. Both properties were vacant but protected on the asset register at the time. Ladywood Health Centre was sold with a loss of £0.05m. Redwoods and Grounds & Gardens on the Rubery Hill site were recognised as assets held for sale. In Q3, Soho House was sold with a net profit of £0.05m. In Q4, Azardi was transferred to assets held for sale. As at 31 March 2013, Monyhull Hall Rd and Denis Shilston were transferred to assets held for sale. Denis Shilston is a vacant protected building, therefore will be unprotected as not required for the provision of mandatory services or commissioner requested services from 1 st April. Capital expenditure