26.05.2014 Views

Agenda and supporting papers - Plymouth Hospitals NHS Trust

Agenda and supporting papers - Plymouth Hospitals NHS Trust

Agenda and supporting papers - Plymouth Hospitals NHS Trust

SHOW MORE
SHOW LESS

Create successful ePaper yourself

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

D3<br />

16,000<br />

14,000<br />

12,000<br />

10,000<br />

Capital expenditure<br />

OVERALL SUMMARY<br />

Actual<br />

Plan<br />

COMMENTARY<br />

The Capital plan of £15 million was approved at the June meeting of the Board.<br />

Expenditure to date totals £1.8 million, principally on the Stem Cell ward <strong>and</strong> other<br />

projects carried forward from the previous year. The remainder of schemes are<br />

underway or in planning in order to deliver the entirety of the programme by yearend.<br />

8,000<br />

6,000<br />

4,000<br />

2,000<br />

0<br />

Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar<br />

DETAILED ANALYSIS<br />

MONTH Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar CAPITAL SCHEME Plan Actual %<br />

Plan 1,262 491 2,027 1,543 1,057 1,591 1,209 1,083 1,143 906 1,060 1,649 Stem Cell Ward upgrade 600 356 59%<br />

Actual 1,262 574 LINAC C replacement 450 18 4%<br />

VARIANCE 0 83 Radiopharmacy 1,000 34 3%<br />

% OF PLAN 100% 117% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 5th Endoscopy Room 40 14 35%<br />

Other Planning Schemes 1,706 70 4%<br />

CUMULATIVE Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Estates Backlog Maintenance 2,958 220 7%<br />

Plan 1,262 1,753 3,780 5,323 6,380 7,971 9,180 10,263 11,406 12,313 13,372 15,022 IM&T systems <strong>and</strong> infrastructure 2,980 698 23%<br />

Actual 1,262 1,836 Rolling Equipment Replacement programme 1,400 0 0%<br />

VARIANCE 0 83 Imaging Replacement Programme<br />

% OF PLAN 100% 105% Directorate equipment/minor works 2,826 403 14%<br />

Transformational Change enabling mesures 522 22 4%<br />

Contingency 540<br />

Donated assets<br />

Over commitment<br />

TOTAL 15,022 1,836 12%<br />

17

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

Saved successfully!

Ooh no, something went wrong!