W & I Key Statistics July 2013 Inpatient:ActualBudgetFav/(Unfav) Variance % Variance Fav/(Unfav) Deliveries % Discharges1,7601, % Patient Days Adult2,9763,077(101)(3.3)% Nursery1,9381, % NICU2,2472, % Total Pt. Days7,1616, % Adult Census per day (3.3)(3.3)% NICU Census per day % Surgeries (54)(30.5)%
W & I Key Statistics July 2013 Outpatient:ActualBudgetFav/(Unfav) Variance % Variance Fav/(Unfav) Surgeries % Imaging6,3925, % Lab77,91180,738(2,827)(3.5)% ER Visits2,6132, % Therapies2,5952, % WPCC2,2572, %
W & I Key Statistics Fiscal Year-to-date July 2013 Year-to-Date ActualBudgetVariance Hospital $ 7,734,324 $ 10,664,205 $ (2,929,881) Faculty Enterprise (327,790) 287,291 (615,081) Indemnity 4,697,863 1,000,000 3,697,863 Healthcare Alliance (3,310,521) (3,926,686) 616,165 W&I Corporation Net Income $ $ $ Inpatient:ActualBudgetFav/(Unfav) Variance % Variance Fav/(Unfav) Deliveries 6,9446, % Discharges 16,28716,519 (232) (1.4)% Patient Days Adult27,74829,348 (1,600)(5.5)% Nursery17,17617, % NICU20,00819, % Total Pt. Days64,93265,640 (708)(1.1)% Adult Census per day (5.3)(5.5)% NICU Census per day % Surgeries 1,2371,694(457)(27.0)%
W & I Key Statistics Fiscal Year-to-date July 2013 Outpatient:ActualBudgetFav/(Unfav) Variance % Variance Fav/(Unfav) Surgeries5,2614, % Imaging60,39457,6112,7834.8% Lab793,110834,411(41,301)(4.9)% ER Visits23,42622, % Therapies22,67819,5393, % WPCC21,60725,207(3,600)(14.3)%
Women & Infants Corporation Controllable Expenses For the Month of July 2013 Variance Actual Budget Fav/(Unfav) Salaries $16,484,968 $16,471,582 (13,385) Medical Supplies 2,020,031 1,750,853 (269,178) Drugs 1,185,305 1,155,915 (29,390) Other Expenses: Consulting 134, ,422 30,906 Non-Medical Supplies 102, ,427 2,335 Purchased Services 1,521,578 1,652, ,157 Maintenance Contracts 60, ,717 50,930 Repairs & Maintenance 191, ,268 13,539 Food Costs 81,089 88,494 7,405 Rent Equipment 86,615 71,844 (14,771) Dues & Subscriptions 50, ,799 92,040 Travel & Education 50,502 81,214 30,712
Fiscal Year 2013 Metrics Month of July 2013 CNE (excludes VNA) Women & Infants July July Variance July July Variance Actual Budget Fav/(Unfav) Actual Budget Fav/(Unfav) Cost Per Adjusted Day $2,361 $2, % $ 2,670 $ 2, % Cost Per Adjusted D/C $11,593 $11, % $ 10,869 $11, % FTE’s Per Adj Occp Bed % % Salary Per FTE $ 78,241 $ 80, % $80,903 $ 85, % Total Cost Per FTE $ 102,420 $104, % $ 106,116 $112, % OT as a % of Paid dollars 7.5% / 6.0% 3.7% / 2.4% Last Month 5.8% / 4.5% 2.8% / 2.4%
Women & Infants Corporation Controllable Expenses Fiscal Year-to-Date as of July 2013 Variance Actual Budget Fav/(Unfav) Salaries $ 160,590,512 $ 163,934,010 $ 3,343,498 Medical Supplies 18,107,149 16,983,197 (1,123,952) Drugs 12,254,575 11,530,278 (724,297) Other Expenses: Consulting 1,247,196 1,654, ,024 Non-Medical Supplies 1,010, ,375 (26,138) Purchased Services 15,868,525 16,561, ,418 Maintenance Contracts 1,312,728 1,316,728 4,000 Repairs & Maintenance 1,358,443 1,342,662 (15,781) Food Costs 833, ,736 43,695 Rent Equipment 815, ,670 (65,672) Dues & Subscriptions 743,617 1,201, ,614 Travel & Education 783,970 1,092, ,417
Fiscal Year 2013 Metrics Fiscal Year-to-Date July 2013 CNE (excludes VNA) Women & Infants July July Variance July July Variance Actual Budget Fav/(Unfav) Actual Budget Fav/(Unfav Cost Per Adjusted Day $2,359 $ 2, % $ 2,819 $ 2, % Cost Per Adjusted D/C $ 11,835 $ 11, % $11,239 $11, % FTE’s Per Adj Occp Bed % % Salary Per FTE $ 80,532 $ 81, % $87,456 $ 89, % Total Cost Per FTE $ 104,694 $ 105, % $ 114,885 $ 117, % OT as a % of Paid dollars 5.7% / 4.5% 4.6% / 3.3% Last month YTD 5.5% / 4.3% 5.3% / 3.9%
Care New England Health System Statement of Operations Fiscal Year-To-Date July 2013 Variance Actual Budget Fav/(Unfav) YTD YTD YTD Patient Service Revenue $ 752,146,289 $ 745,864,296 $ 6,281,993 Charity Care (32,736,365) (29,776,817) (2,959,548) Bad Debt (40,856,741) (36,771,180) (4,085,561) Other Revenues 48,775,150 47,782, ,151 Total Revenue $ 727,328,333 $ 727,099,298 $ 229,035 Salaries & Wages 355,634, ,264,866 3,630,533 Fringe Benefits 105,545, ,120,896 3,575,657 Medical Supplies & Drugs 66,808,033 63,960,691 (2,847,342) Other Expenses 113,064, ,600,145 (3,464,691) Insurance 22,182,879 22,249,472 66,593 Depreciation 23,680,736 24,647, ,197 Licensure Fee 26,921,425 26,921, Interest 2,957,105 3,180, ,152 Total Operating Expenses 716,794, ,945,685 2,151,099 Net Operating Income $ 10,533,747 $ 8,153,613 $ 2,380,134 Operating Margin % 1.5% 1.1%