Page 14 - Mercy MOR All Regions_FinalwVideo

RUN DATE: 2/7/2018 RUN TIME: 3:31:02 PM YTD PY 19,780,042 5,451,814 5,147,494 224,359 554,117 250,390 1,028,866 307,643 1,789,729 1,757,598 3,854,969 4,883,835 433,199 509,358 330,921 257,360 349,052 338,162 567,929

YTD Var % -4.4% -10.1% 6.5% -16.7% -65.3% -29.4% -46.7% -7.4% -7.6% -30.5% -18.2% -24.7% -22.6% 7.9% 17.9% -10.2% -49.9% 60.4% -23.7% 5.9% 29.5% 23.1% 3.9% 4.3% -18.6% 8.9% 35.2% 2.8% 17.5% -14.5% -30.6% 7.2% 7.8% -65.2% 100.0% -31.9% 184.1% -30.8% -340.8% 66.1% 7.2% 5.0% -29.8% 4.6% (0) (0) 0 3.3% 3.4% -1.1% 8.7% 0.5% 4.6%

Year To Date Variance (858,396) (549,377) 359,417 (38,248) (387,947) (71,585) (497,780) (29,892) (113,399) (503,498) (646,789) (1,144,569) (101,275) 44,443 53,017 (24,332) (172,005) 92,569 (132,667) 18,120

Year To Date Budget 19,596,771 5,460,979 5,571,323 229,401 593,888 243,455 1,066,743 404,719 1,500,787 1,652,896 3,558,402 4,625,146 448,572 560,140 296,356 238,358 344,387 153,262 560,766 306,463 194,471

Year To Date Actual 20,455,167 6,010,356 5,211,906 267,648 981,835 315,040 1,564,523 434,610 1,614,186 2,156,395 4,205,191 5,769,714 549,848 515,697 243,339 262,689 516,392 60,693 693,432 288,343 137,071

For Periods Ending January 31, 2018 Total Supplies Medical Surgical Drugs Implant - Stents Implant - CRM AICD/Pacemakers Implant - Open Heart/Heart Valves Total CRM Implants Implant - Spinal Implant - Orthopedic Joint Implant - Other Total Non-CRM Implants Implant Total Dietary Blood Endomechanical Other Non-Medical IV and IV Sets Physical Plant/Maintenance Laboratory Chemistry Supplies Radiology Office Minor Equipment Non-Medical Suture Instruments Minor Equipment Medical Linen & Laundry Freight Housekeeping & Laundry Contrast Media Gases, Medical Forms Fuel (aircraft &

63 - Cincinnati Cincinnati

19,780,042 5,451,814 5,147,494 224,359 554,117 250,390 1,028,866 307,643 1,789,729 1,757,598 3,854,969 4,883,835 433,199 509,358 330,921 257,360 349,052 338,162 567,929 281,847 193,562 167,834 163,471 175,139 170,475 169,605 66,317 144,747 134,154 74,766 37,799 32,581 4,049 1,484 549 437 (28,911) (245,574) (22,476) (10,939) 5,341 29,454 1,021 2,180 3,201 249 10,253 16.9% 17.9% 1,929 220,013,995 202,340,789 422,354,784
MTD PY

-4.4% -10.1% 6.5% -16.7% -65.3% -29.4% -46.7% -7.4% -7.6% -30.5% -18.2% -24.7% -22.6% 7.9% 17.9% -10.2% -49.9% 60.4% -23.7% 5.9% 29.5% 23.1% 3.9% 4.3% -18.6% 8.9% 35.2% 2.8% 17.5% -14.5% -30.6% 7.2% 7.8% -65.2% 100.0% -31.9% 184.1% -30.8% -340.8% 66.1% 7.2% 5.0% -29.8% 4.6% -6.2% -14.3% 3.2% 3.3% 3.4% -1.1% 8.7% 0.5% 4.6%
MTD Var %

Month To Date Variance (858,396) (549,377) 359,417 (38,248) (387,947) (71,585) (497,780) (29,892) (113,399) (503,498) (646,789) (1,144,569) (101,275) 44,443 53,017 (24,332) (172,005) 92,569 (132,667)

Month To Date Budget 19,596,771 5,460,979 5,571,323 229,401 593,888 243,455 1,066,743 404,719 1,500,787 1,652,896 3,558,402 4,625,146 448,572 560,140 296,356 238,358 344,387 153,262 560,766 306,463

Month To Date Actual 20,455,167 6,010,356 5,211,906 267,648 981,835 315,040 1,564,523 434,610 1,614,186 2,156,395 4,205,191 5,769,714 549,848 515,697 243,339 262,689 516,392 60,693