1 / 12

Care New England Health System Statement of Operations Month of February 2013

Care New England Health System Statement of Operations Month of February 2013. Variance Actual Budget Fav/(Unfav) Total Revenue $ 67,267,664 $ 67,815,540 $ (547,876)

courtney
Télécharger la présentation

Care New England Health System Statement of Operations Month of February 2013

An Image/Link below is provided (as is) to download presentation Download Policy: Content on the Website is provided to you AS IS for your information and personal use and may not be sold / licensed / shared on other websites without getting consent from its author. Content is provided to you AS IS for your information and personal use only. Download presentation by click this link. While downloading, if for some reason you are not able to download a presentation, the publisher may have deleted the file from their server. During download, if you can't get a presentation, the file might be deleted by the publisher.

E N D

Presentation Transcript

  1. Care New England Health SystemStatement of OperationsMonth of February 2013 Variance Actual BudgetFav/(Unfav) Total Revenue $ 67,267,664 $ 67,815,540 $ (547,876) Salaries & Wages 32,815,960 33,564,800 748,840 Fringe Benefits 10,642,764 11,208,777 566,013 Medical Supplies & Drugs 6,604,409 5,898,835 (705,574) Other Expenses 11,038,948 10,568,657 (470,291) Insurance 2,217,779 2,223,527 5,748 Depreciation 2,464,442 2,464,794 352 Licensure Fee 2,692,143 2,692,143 -0- Interest 283,415 325,364 41,949 Total Operating Expenses 68,759,860 68,946,897 187,037 Net Operating Income (Loss) $ (1,492,196) $ (1,131,357) $ (360,839) Operating Margin % (2.2%) (1.7%)

  2. Care New England Health SystemStatement of OperationsYear-To-Date Fiscal Year 2013 Variance Actual Budget Fav/(Unfav) YTDYTDYTD Total Revenue $ 351,182,346 $ 354,544,738 $ (3,362,392) Salaries & Wages 175,908,546 180,011,376 4,102,830 Fringe Benefits 53,073,054 54,404,617 1,331,563 Medical Supplies & Drugs 32,237,401 31,377,105 (860,296) Other Expenses 56,046,385 55,171,431 (874,954) Insurance 11,008,343 11,123,617 115,274 Depreciation 12,303,548 12,323,967 20,419 Licensure Fee 13,460,713 13,460,713 -0- Interest 1,421,051 1,546,124 125,073 Total Operating Expenses 355,459,041 359,418,950 3,959,909 Net Operating Income $ (4,276,695) $ (4,874,212) $ 597,517 Operating Margin % (1.2%) (1.4%)

  3. W & I Key Statistics February 2013

  4. W & I Key Statistics February 2013

  5. Women & Infants CorporationControllable ExpensesFor the Month of February 2013 Variance ActualBudgetFav/(Unfav) Total Net Revenue $ 34,600,024$ 34,395,004$ 205,020 Salaries 14,940,062 15,405,615 465,553 Medical Supplies 1,762,631 1,557,140 (205,491) Drugs 1,346,078 1,071,006 (275,072) Other Expenses: Consulting 118,000 165,422 47,422 Non-Medical Supplies 115,764 85,652 (30,112) Purchased Services 1,577,031 1,657,905 80,874 Maintenance Contracts 214,304 208,159 (6,145) Repairs & Maintenance 135,603 101,497 (34,106) Food Costs 67,474 75,853 8,379 Rent Equipment 81,645 78,021 (3,624) Dues & Subscriptions 72,539 127,063 54,524 Travel & Education 49,880 91,655 41,775

  6. W & I Key Statistics Fiscal Year-to-date January 2013

  7. W & I Key Statistics Fiscal Year-to-date January 2013

  8. Fiscal Year 2013 MetricsMonth of February 2013 CNE (excludes VNA)Women & Infants February February Variance Februrary February Variance ActualBudgetFav/(Unfav) ActualBudgetFav/(Unfav) Cost Per Adjusted Day $2,505 $2,553 1.9% $ 3,264 $ 3,268 0.1% Cost Per Adjusted D/C $13,171 $12,733 (3.5%) $12,950 $12,983 0.3% FTE’s Per Adj Occp Bed 4.71 4.95 5.0% 5.45 5.76 5.3% Salary Per FTE $ 75,508 $ 76,316 1.1% $82,759 $ 84,071 1.6% Total Cost Per FTE $100,030 $101,894 1.8% $ 110,556 $112,492 1.7% OT as a % of Paid dollars 6.5% / 4.6% 5.8% / 3.8%

  9. Women & Infants CorporationControllable ExpensesFiscal Year-to-Date as of February 2013 Variance ActualBudgetFav/(Unfav) Total Revenue $ 179,701,161 $ 179,251,155 $ 450,006 Salaries 80,315,158 83,140,491 2,825,333 Medical Supplies 8,761,928 8,278,699 (483,229) Drugs 6,193,417 5,617,601 (575,816) Other Expenses: Consulting 590,636 827,110 236,474 Non-Medical Supplies 489,018 466,493 22,525) Purchased Services 8,129,058 8,275,186 146,128 Maintenance Contracts 764,466 673,322 (91,144) Repairs & Maintenance 632,484 583,543 (48,941) Food Costs 404,402 430,708 26,306 Rent Equipment 424,673 381,247 (43,426) Dues & Subscriptions 453,173 632,956 179,783 Travel & Education 326,992 510,528 183,536

  10. Fiscal Year 2013 MetricsFiscal Year-to-Date February 2013 CNE (excludes VNA) Women & Infants February February Variance February February Variance ActualBudgetFav/(Unfav) ActualBudget Fav/(Unfav Cost Per Adjusted Day $2,367 $ 2,437 2.9% $ 2,924 $ 3,031 3.5% Cost Per Adjusted D/C $ 12,011 $ 12,121 0.9% $11,683 $12,039 3.0% FTE’s Per Adj Occp Bed 4.89 5.11 4.3% 5.66 6.03 5.9% Salary Per FTE $ 80,103 $ 80,239 0.2% $87,041 $ 87,571 0.6% Total Cost Per FTE $ 104,342 $ 104,548 0.2% $ 114,702 $ 115,244 0.5% OT as a % of Paid dollars 6.5% / 4.9% 5.4% / 3.8% BLIZZARD NEMO RESULTED IN $100,000 UNEXPECTED OVERTIME. Total overtime for entire month was $136,000 unfavorable to budget.

More Related