Sturdy Health

Acute Care
Emergency Care Center
Emergency Department
Variance Info
Current Posted Planned Worked Hours Per Patient Visit 2.07
Actual Worked Hours Per Patient Visit 1.82
Variance -0.25
% Variance from Budget -11.98%
 
Reason For +/- 5% Variance From Budget
No explanation required  
Fluctuating day to day census X
Lower daily census than planned  
Higher daily census than planned X
Higher patient care needs than planned  
Lower patient care needs than planned  
Staff vacancies X
Adjusted for patient care needs  
Minimum fixed staffing requirements  
Care delivery model changes  
Increased 1:1 staffing requirements X
Closure of unit  
Not admitting to beds due to staffing  
Increased census to telemetry patients  
Plan based on high needs in critical care  
Increased staff hours to facilitate admissions and discharges  
Change in patient mix  
 
Other Reasons for +/- 5% Variance
1. Actual volume was 6.69% (3235 visits) above budgeted/expected volume despite a planned growth in volume of 1.9%. 2. Unexpected RN/UAP Long Term Illness/Leave of Absence =1494.41 loss of productive hours
 
Additional Comments
1. Hired and oriented 4.5 RN FTE's during FY 08( 2286 orientation hours). 2. Hired and oriented 7.4 UAP FTE's during FY08 (1066 orientation hours). 3. 4.2 FTE of additional UAP hours approved and budgeted for FY 2009. 4. Despite aggressive recruitment and retention, 4.02 budgeted RN FTE's (on average) remained vacant during FY08. 5. Adjusting for unexpected volume increases alone, variance from budget would be -6.28%