Baystate Medical Center

636 Hospital Licensed Beds
Tertiary - Academic Medical Center
Wesson 4
Adult Med / Surg Combined - Neuro / Neurosurgery
Reason For +/- 5% Variance From Budget “X” As Many As Needed
No explanation required
Fluctuating day to day census
Lower daily census than planned X
Higher daily census than planned
Higher patient care needs than planned
Lower patient care needs than planned X
Staff vacancies
Adjusted for patient care needs X
Minimum fixed staffing requirements
Care delivery model changes
Increased 1:1 staffing requirements
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
Staffing plan submitted for FY06 was for full capacity, not for average daily census of 30.9. Staffing plan for census of 30.9 would yield planned direct worked hours per patient dat of 8.38, which would have resulted in a variance of +13.01%.