|
|
2003 Support Service costs for Nursing Homes in Delaware
Support Service Costs for Peer Group A
| Facility Name |
Dietary |
Operation and Maint |
Housekeeping |
Laundry and Linen |
Patient Recreation |
Employee Benefits |
Other |
Subtotal |
| Arbors |
$392,213 |
$305,281 |
$127,617 |
$86,544 |
$73,182 |
$27,049 |
$101,339 |
$1,113,225 |
| Brandywine Convalescent |
$552,850 |
$388,800 |
$263,596 |
$171,534 |
$114,976 |
$184,041 |
$0 |
$1,675,797 |
| Churchmans Village |
$343,081 |
$232,613 |
$136,925 |
$58,501 |
$63,004 |
$116,050 |
$0 |
$950,174 |
| FHCC Brackenville |
$442,417 |
$325,217 |
$144,440 |
$63,195 |
$142,667 |
$157,482 |
$0 |
$1,275,418 |
| FHCC Wilmington |
$360,479 |
$278,557 |
$252,988 |
$117,117 |
$97,504 |
$150,140 |
$0 |
$1,256,785 |
| Forwood Manor |
$334,953 |
$55,572 |
$144,407 |
$13,917 |
$33,584 |
$154,705 |
$0 |
$737,138 |
| Foulk Manor North |
$251,624 |
$102,218 |
$76,326 |
$3,857 |
$37,924 |
$111,731 |
$0 |
$583,680 |
| Gilpin Hall |
$503,986 |
$377,175 |
$145,720 |
$48,075 |
$52,557 |
$156,138 |
$0 |
$1,283,651 |
| Hillside House |
$325,507 |
$305,955 |
$174,009 |
$67,512 |
$83,659 |
$140,425 |
$0 |
$1,097,067 |
| Ingleside |
$701,481 |
$418,652 |
$287,265 |
$115,994 |
$104,574 |
$369,386 |
$0 |
$1,997,352 |
| Jeanne Jugan |
$157,509 |
$249,832 |
$36,144 |
$29,927 |
$0 |
$46,345 |
$0 |
$519,757 |
| Kentmere Convalescent |
$407,592 |
$358,958 |
$171,968 |
$69,041 |
$145,408 |
$182,698 |
$46,192 |
$1,381,857 |
| Kutz Home |
$441,891 |
$348,429 |
$199,771 |
$18,344 |
$90,180 |
$177,124 |
$0 |
$1,275,739 |
| Manor Care Pike Creek |
$463,691 |
$334,992 |
$200,328 |
$49,689 |
$97,005 |
$91,825 |
$0 |
$1,237,530 |
| Manor Care Wilmington |
$403,439 |
$309,077 |
$146,973 |
$62,019 |
$92,155 |
$77,037 |
$0 |
$1,090,700 |
| Mary Campbell Center |
$3,516 |
$29,260 |
$8,989 |
$254 |
$18,359 |
$9,666 |
$9,790 |
$79,834 |
| Millcroft |
$470,275 |
$129,138 |
$163,341 |
$30,074 |
$84,604 |
$235,985 |
$0 |
$1,113,417 |
| Parkview |
$364,804 |
$339,577 |
$276,980 |
$98,231 |
$150,634 |
$158,354 |
$55,440 |
$1,444,020 |
| Riverside LTC |
$416,159 |
$282,742 |
$170,521 |
$42,021 |
$70,924 |
$197,536 |
$0 |
$1,179,903 |
| Shipley Manor |
$407,739 |
$133,608 |
$139,027 |
$22,706 |
$54,165 |
$188,116 |
$0 |
$945,361 |
| New Castle County Totals |
$7,745,206 |
$5,305,653 |
$3,267,335 |
$1,168,552 |
$1,607,065 |
$2,931,833 |
$212,761 |
$22,238,405 |
| Kent & Sussex County Totals |
$3,783,222 |
$4,016,908 |
$2,318,695 |
$1,166,182 |
$1,211,030 |
$1,569,424 |
$318,302 |
$14,383,763 |
| State Facilities Total |
$2,421,218 |
$4,014,375 |
$1,740,461 |
$1,274,039 |
$629,485 |
$1,399,946 |
$0 |
$11,479,524 |
| Total - All Facilities |
$13,949,646 |
$13,336,936 |
$7,326,491 |
$3,608,773 |
$3,447,580 |
$5,901,203 |
$531,063 |
$48,101,692 |
| Total Less State Facilities |
$11,528,428 |
$9,322,561 |
$5,586,030 |
$2,334,734 |
$2,818,095 |
$4,501,257 |
$531,063 |
$36,622,168 |
Support Service Costs for Peer Group B
| Facility Name |
Dietary |
Operation and Maint |
Housekeeping |
Laundry and Linen |
Patient Recreation |
Employee Benefits |
Other |
Subtotal |
| Capitol Healthcare |
$299,632 |
$293,838 |
$180,706 |
$94,204 |
$114,769 |
$91,190 |
$54,538 |
$1,128,877 |
| Chancellor Care |
$195,022 |
$174,736 |
$97,246 |
$63,595 |
$64,287 |
$122,030 |
$2,033 |
$718,949 |
| Courtland Manor |
$152,555 |
$262,958 |
$102,612 |
$34,877 |
$60,854 |
$70,790 |
$0 |
$684,646 |
| Green Valley Pavilion |
$290,466 |
$357,881 |
$179,479 |
$75,087 |
$122,323 |
$166,916 |
$0 |
$1,192,152 |
| Green Valley Terrace |
$329,852 |
$433,830 |
$240,982 |
$121,304 |
$107,943 |
$162,423 |
$0 |
$1,396,334 |
| Harbor Health |
$408,230 |
$521,982 |
$304,492 |
$117,186 |
$158,624 |
$145,674 |
$76,860 |
$1,733,048 |
| Harrison House Georgetown |
$302,345 |
$201,653 |
$123,552 |
$36,754 |
$2,696 |
$97,660 |
$32,093 |
$796,753 |
| Lewes Convalescent |
$286,429 |
$267,987 |
$178,303 |
$93,571 |
$59,288 |
$108,769 |
$152,778 |
$1,147,125 |
| Lifecare @ Lofland Park |
$247,764 |
$416,334 |
$260,950 |
$161,243 |
$153,852 |
$111,626 |
$0 |
$1,351,769 |
| Milford - Genesis |
$343,946 |
$278,072 |
$195,477 |
$121,924 |
$117,741 |
$140,221 |
$0 |
$1,197,381 |
| Seaford |
$317,322 |
$272,542 |
$157,708 |
$120,864 |
$70,208 |
$116,797 |
$0 |
$1,055,441 |
| Silver Lake |
$355,378 |
$315,238 |
$182,392 |
$71,416 |
$89,453 |
$151,016 |
$0 |
$1,164,893 |
| Westminster |
$254,281 |
$219,857 |
$114,796 |
$54,157 |
$88,992 |
$84,312 |
$0 |
$816,395 |
| Total - Kent & Sussex Counties |
$3,783,222 |
$4,016,908 |
$2,318,695 |
$1,166,182 |
$1,211,030 |
$1,569,424 |
$318,302 |
$14,383,763 |
Support Service Costs for Peer Group C
| Facility Name |
Dietary |
Operation and Maint |
Housekeeping |
Laundry and Linen |
Patient Recreation |
Employee Benefits |
Other |
Subtotal |
| DHCI |
$1,479,735 |
$2,297,303 |
$1,159,210 |
$816,047 |
$450,457 |
$1,007,648 |
$0 |
$7,210,400 |
| GBHC |
$453,868 |
$817,571 |
$260,780 |
$268,755 |
$97,547 |
$193,179 |
$0 |
$2,091,700 |
| Emily Bissell |
$487,615 |
$899,501 |
$320,471 |
$189,237 |
$81,481 |
$199,119 |
$0 |
$2,177,424 |
| Total State Facilities |
$2,421,218 |
$4,014,375 |
$1,740,461 |
$1,274,039 |
$629,485 |
$1,399,946 |
$0 |
$11,479,524 |
|