Care new england health system statement of operations month of march 2013
Download
1 / 11

Care New England Health System Statement of Operations Month of March 2013 - PowerPoint PPT Presentation


  • 176 Views
  • Uploaded on
  • Presentation posted in: General

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

loader
I am the owner, or an agent authorized to act on behalf of the owner, of the copyrighted work described.
capcha

Download Presentation

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.While downloading, if for some reason you are not able to download a presentation, the publisher may have deleted the file from their server.


- - - - - - - - - - - - - - - - - - - - - - - - - - E N D - - - - - - - - - - - - - - - - - - - - - - - - - -

Presentation Transcript


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%


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%)


W & I Key Statistics March 2013


W & I Key Statistics March 2013


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


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


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


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%


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


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%


ad
  • Login