1 / 11

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

Care New England Health System Statement of Operations Month of March 2013. Variance Actual Budget Fav/(Unfav) Total Revenue $ 76,447,922 $ 76,042,039 $ 405,883

cricket
Télécharger la présentation

Care New England Health System Statement of Operations Month of March 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 March 2013 Variance Actual BudgetFav/(Unfav) Total Revenue $ 76,447,922 $ 76,042,039 $ 405,883 Salaries & Wages 35,141,725 36,221,529 1,079,904 Fringe Benefits 10,206,886 11,000,853 793,967 Medical Supplies & Drugs 6,807,273 6,742,492 (64,781) Other Expenses 11,500,593 11,249,303 (251,290) Insurance 2,280,025 2,225,598 (54,427) Depreciation 2,464,442 2,464,794 352 Licensure Fee 2,692,142 2,692,142 -0- Interest 327,939 327,011 (928) Total Operating Expenses 71,421,025 72,923,722 1,502,697 Net Operating Income $ 5,026,897 $ 3,118,317 $ 1,908,580 Operating Margin % 7% 4.1%

  2. Care New England Health SystemStatement of OperationsYear-To-Date Fiscal Year 2013 Variance Actual Budget Fav/(Unfav) YTDYTDYTD Total Revenue $ 427,630,267 $ 430,586,776 $ (2,956,509) Salaries & Wages 211,050,272 216,232,906 5,182,634 Fringe Benefits 63,279,940 65,405,470 2,125,530 Medical Supplies & Drugs 39,044,675 38,119,598 (925,077) Other Expenses 67,546,977 66,420,735 (1,126,242) Insurance 13,288,367 13,349,215 60,848 Depreciation 14,767,990 14,788,760 20,770 Licensure Fee 16,152,855 16,152,855 -0- Interest 1,748,990 1,873,135 124,145 Total Operating Expenses 426,880,066 432,342,674 5,462,608 Net Operating Income $ 750,201 $ (1,755,898) $ 2,506,099 Operating Margin % 0.2% (0.4%)

  3. W & I Key Statistics March 2013

  4. W & I Key Statistics March 2013

  5. Women & Infants CorporationControllable ExpensesFor the Month of March 2013 Variance ActualBudgetFav/(Unfav) Total Net Revenue $ 41,745,784$ 38,722,732$ 3,023,052 Salaries 15,937,032 16,576,522 639,490 Medical Supplies 1,897,330 1,783,279 (114,051) Drugs 1,218,536 1,221,150 2,614 Other Expenses: Consulting 133,475 165,422 31,947 Non-Medical Supplies 122,202 117,683 (4,519) Purchased Services 1,604,067 1,659,363 55,296 Maintenance Contracts 133,183 138,128 4,945 Repairs & Maintenance 186,907 191,812 4,905 Food Costs 80,680 82,695 2,015 Rent Equipment 80,148 79,473 (675) Dues & Subscriptions 60,120 99,743 39,623 Travel & Education 110,665 122,520 11,855

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

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

  8. Fiscal Year 2013 MetricsMonth of March 2013 CNE (excludes VNA)Women & Infants March March Variance March March Variance ActualBudgetFav/(Unfav) ActualBudgetFav/(Unfav) Cost Per Adjusted Day $2,347 $2,323 (1.0%) $ 2,752 $ 2,823 2.52% Cost Per Adjusted D/C $11,863 $11,535 (2.8%) $10,817 $11,230 3.68% FTE’s Per Adj Occp Bed 5.06 4.96 (1.96%) 5.97 5.87 (1.69%) Salary Per FTE $ 78,015 $ 79,998 2.48% $80,566 $ 85,315 5.57% Total Cost Per FTE $100,773 $104,352 3.43% $ 105,728 $111,719 5.36% OT as a % of Paid dollars 3.9% / 3.9% 3.9% / 3.9%

  9. Women & Infants CorporationControllable ExpensesFiscal Year-to-Date as of March 2013 Variance ActualBudgetFav/(Unfav) Total Revenue $ 221,446,945 $ 217,973,887 $ 3,473,058 Salaries 96,252,190 99,717,013 3,464,823 Medical Supplies 10,659,258 10,061,978 (597,280) Drugs 7,411,953 6,838,752 (573,201) Other Expenses: Consulting 724,110 992,532 268,422 Non-Medical Supplies 611,220 584,177 (27,043) Purchased Services 9,733,125 9,934,548 201,423 Maintenance Contracts 897,648 811,451 (86,197) Repairs & Maintenance 819,391 775,356 (44,035) Food Costs 485,082 513,403 28,321 Rent Equipment 504,821 460,720 (44,101) Dues & Subscriptions 513,293 732,699 219,406 Travel & Education 437,658 633,049 195,391

  10. Fiscal Year 2013 MetricsFiscal Year-to-Date March 2013 CNE (excludes VNA) Women & Infants March March Variance March March Variance ActualBudgetFav/(Unfav) ActualBudget Fav/(Unfav Cost Per Adjusted Day $2,364 $ 2,417 2.2% $ 2,894 $ 2,994 3.3% Cost Per Adjusted D/C $ 11,986 $ 12,018 0.3% $11,531 $11,895 3.0% FTE’s Per Adj Occp Bed 4.89 5.07 4.3% 5.62 5.94 5.4% Salary Per FTE $ 80,266 $ 80,511 0.3% $87,227 $ 88,002 0.9% Total Cost Per FTE $ 104,409 $ 104,923 0.5% $ 114,868 $ 115,715 0.7% OT as a % of Paid dollars 6.0% / 4.5% 5.5% / 3.9%

More Related