Benchmarking and Key Metrics Used by HCT Administrators
Transcription
Benchmarking and Key Metrics Used by HCT Administrators
Benchmarking and Key Metrics Utilized by HSCT Administrators Clint D ivine, MBA, MSM Administrative D irector, BMT 1 • When you’ve seen one HSCT program, you’ve seen one HSCT program… – Although, there are many common components! 2 Goals of the organization should set the focus of your Quality, Productivity & Financial Metrics • Metrics need meaning! • Utilize metrics and KPIs for: – – – – Staffing needs, position justifications Quality Assurance Revenue Cycle Strategic planning 3 Challenges • Substantial variation in HSCT center characteristics • Centers have different care models to optimize the use of available resources • Identifying external benchmarks; Utility of comparative external benchmarks 4 The Value of Dashboards, Metrics (a/k/a KPIs) • Provides a user-friendly, visual summary of Operational and Clinical information. • Utilize to track data, improve operational and clinical performance – Promotes transparency and improves accountability. • Dashboards provide a means to assess and manage an center’s performance, utilizing key metrics: – Quality Assurance, Process Improvement – Clinical Outcomes – Financial – Growth Strategies, Strategic Planning 5 The Utility of Metrics are limited without Operational Effectiveness Goals • What are you trying to track and/or analyze? Evaluate resource utilization? Reduce volume variability? Use existing capacity more effectively? Create and/or track a unit P&L? Address staff stress, workflow inefficiencies? Measure an operational function that impacts quality? Address regulatory requirements? Contrast your staffing model with other departments? Goals should drive what you are measuring Measures should not drive goals! Dashboards track designated indicators after goals are adopted 6 Key Administrative Focus Areas • Volume – Capacity planning – Strategic planning, Growth strategies – Acuity vs Procedure-based metrics • Length of Stay • Mortality • Re-admissions • Cost and Resource utilization – Managed Care / Payer reimbursement – Analyze by Type of Transplant (e.g. Auto, Allo, MUD, Cord, Haplo) – Analyze by Disease Type • Staffing 7 BMT ACTUAL VS BUDGET BY FISCAL YEAR ACTUAL BUDGET 400 300 200 366 300 381 372 402 380 425 430 429 430 100 191 186 0 FY10 55 FY11 FY12 FY13 FY14 FYTD15 (NOV) MONTHLY TRANSPLANTS VS BUDGET 45 35 25 15 5 -5 TRANSPLANTED SCHEDULED TO BE TRANSPLANTED BY MONTH END BUDGET BMT Program – Annual Volume, by Type (CY06-14) 350 303 300 # of Transplants 250 215 200 100 50 0 33 6 8 56 18 16 76 82 129 80 47 166 105 101 90 178 152 138 150 230 179 164 298 31 35 27 28 48 26 47 46 40 31 49 50 2006 8 2007 16 2008 27 2009 28 2010 26 2011 40 2012 31 2013 49 2014 50 Allo Unrelated 6 18 31 35 48 46 47 76 82 Auto 33 56 80 101 105 129 152 178 166 Total HSCT 47 90 138 164 179 215 230 303 298 CY08 CY09 CY10 CY11 CY12 CY13 CY14 26 30 34 33 40 65 71 • Cord 5 5 14 13 7 11 11 TOTAL 31 35 48 46 47 76 82 Allo Related Allo (MUD) • MUD (non-CB) 9 Auto-Transplant Trends 10 Growth RateGrowth from Prior RateYear from Prior Year Year FY91 FY92 FY93 FY94 FY95 FY96 FY97 FY98 FY99 FY00 FY01 FY02 FY03 FY04 FY05 FY06 FY07 FY08 FY09 FY10 FY11 FY12 FY13 Total Transplants Total Transplants Auto 293 279 335 422 480 528 538 541 634 532 569 578 589 638 613 681 703 690 711 837 865 848 900 293 279 335 422 480 528 538 541 634 532 569 578 589 638 613 681 703 690 711 837 865 848 900 210 190 207 302 303 318 322 290 320 263 254 250 258 290 274 336 331 300 290 392 410 422 447 Auto Allo 210 83 190 89 207 128 302 120 303 177 318 210 322 216 290 251 320 314 263 269 254 315 250 328 258 331 290 348 274 304 336 345 331 372 300 390 290 421 392 445 410 455 422 426 447 453 Transplant Transplant Allo Allo Related Allo Allo Related Unrelated Allo Unrelated Auto Growth RateGrowth Rate 8373 8954 128 96 120 91 177 137 210 158 216 157 251 179 314 238 269 191 315 196 328 230 331 215 348 192 304 152 345 160 372 182 390 189 421 180 445 205 455 223 426 170 453 182 73 10 54 35 96 32 91 29 137 40 158 52 157 59 179 72 238 76 191 78 196 119 230 98 215 116 192 156 152 152 160 185 182 190 189 201 180 241 205 240 223 232 170 256 182 271 10 35 32 29 40 52 59 72 76 78 119 98 116 156 152 185 190 201 241 240 232 256 271 -4.8% 20.1% 26.0% 13.7% 10.0% 1.9% 0.6% 17.2% -16.1% 7.0% 1.6% 1.9% 8.3% -3.9% 11.1% 3.2% -1.8% 3.0% 17.7% 3.3% -2.0% 6.1% -9.5% -4.8% 20.1% 8.9% 45.9% 26.0% 13.7% 0.3% 10.0% 5.0% 1.3% 1.9% -9.9% 0.6% 10.3% 17.2% -17.8% -16.1% -3.4% 7.0% -1.6% 1.6% 3.2% 1.9% 12.4% 8.3% -5.5% -3.9% 22.6% 11.1% -1.5% 3.2% -9.4% -1.8% -3.3% 3.0% 35.2% 17.7% 4.6% 3.3% -2.0% 2.9% 5.9% 6.1% Auto Allo -9.5% 7.2% 8.9% 43.8% 45.9% -6.3% 0.3% 47.5% 5.0% 18.6% 1.3% 2.9% -9.9% 16.2% 10.3% 25.1% -17.8% -14.3% -3.4% 17.1% -1.6% 4.1% 3.2% 0.9% 12.4% 5.1% -5.5% -12.6% 22.6% 13.5% -1.5% 7.8% -9.4% 4.8% -3.3% 7.9% 35.2% 5.7% 4.6% 2.2% 2.9% -6.4% 5.9% 6.3% Allo AlloRelated Allo Allo Related Unrelated Allo Un 7.2% -26.0% 43.8% 77.8% -6.3% -5.2% 47.5% 50.5% 18.6% 15.3% 2.9% -0.6% 16.2% 14.0% 25.1% 33.0% -14.3% -19.7% 17.1% 2.6% 4.1% 17.3% 0.9% -6.5% 5.1% -10.7% -12.6% -20.8% 13.5% 5.3% 7.8% 13.8% 4.8% 3.8% 7.9% -4.8% 5.7% 13.9% 2.2% 8.8% -6.4% -23.8% 6.3% 7.1% -26.0% 250.0% 77.8%-8.6% -5.2%-9.4% 50.5%37.9% 15.3%30.0% -0.6%13.5% 14.0%22.0% 33.0% 5.6% -19.7% 2.6% 2.6%52.6% 17.3% -17.6% -6.5%18.4% -10.7%34.5% -20.8%-2.6% 5.3%21.7% 13.8% 2.7% 3.8% 5.8% -4.8%19.9% 13.9%-0.4% 8.8%-3.3% -23.8%10.3% 7.1% 5.9% 11 BMT – Inpt and Outpt Volume (CY14) Autologous Allogeneic Inpatient 51% (n=166) (n=132) (n=84) Inpatient 87% (n=115) Outpatient 13% (n=17) Outpatient 49% CY10 CY11 CY12 CY13 CY14 Inpatient 99 (55.3%) 124 (57.7%) 150 (65.2%) 193 (63.7%) 199 (66.8%) Outpatient 80 (44.7%) 91 (42.3%) 80 (34.7%) 110 (36.3%) 99 (33.2%) (n=82) 12 What’s missing? • Transplant center benchmarks for staffing: • • • • • • • APPs BMT Coordinators Long-term Follow-up Apheresis Staffing Quality Management Clinic staffing Data managers 13 ASBMT Staffing Model Working Group: Goals: • Develop core measures for HSCT operational and performance metrics • Serve as a resource to HSCT centers and administrators; and ultimately Payer and Accreditation Organizations 14 Is your HSCT program staffing for Adult, Pediatric, or both? • • • • Adult only Pediatric only Adult & Pediatric combined Some shared Adult & Pediatric staffing (e.g. Quality, financial coordinator, donor/search coordinator, etc. ) 15 Is your HSCT program staffing dedicated or shared with any of the below categories (choose one): • • • • • BMT patients only BMT / Benign Hematology BMT / Hematological Malignancy BMT / Acute Leukemia (only) BMT / Cellular Therapeutics 16 How many transplants does your HSCT program perform annually? • • • • • • • 1-24 25-54 55-89 90-189 190-269 270-349 ≥ 350 17 Does your HSCT program perform transplants outpatient? • • • • • Yes (Auto & Allo) Yes (Auto only) Yes (Allo only) No Not sure 18 What category “best” describes your institution? • • • • • Academic Medical Center (DRG exempt) Academic Medical Center (non-DRG exempt) Hospital and/or Health System For Profit Hospital or Health System Other 19 BMT – N ew Patient Referral Volume BMT Program - Monthly Referral Volume (CY14) CY10 CY11 CY12 CY13 CY14 Monthly Avg. 29.7 37.1 38.8 43.1 46.1 100 90 80 70 60 50 40 30 20 10 0 50 51 37 40 57 53 41 42 49 54 42 37 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec 600 553 517 500 400 298 337 445 466 CY11 CY12 356 300 173 200 100 75 0 CY06 CY07 CY08 CY09 CY10 CY13 CY14 20 BMT Program – Monthly Evaluations 60 52 43 39 40 51 49 50 34 44 47 39 36 43 40 39 35 30 36 Auto 33 30 32 38 38 25 27 20 28 Allo Donor 20 Total 10 0 Auto Allo Donor 1/13 2/13 3/13 4/13 5/13 6/13 7/13 8/13 9/13 10/13 11/13 12/13 1/14 2/14 3/14 4/14 5/14 6/14 7/14 8/14 9/14 10/14 11/14 12/14 25 26 15 22 25 18 30 15 14 15 16 12 19 15 14 12 20 23 27 15 29 21 14 31 10 7 14 11 19 21 13 9 5 19 17 15 15 7 16 12 9 12 9 12 7 11 18 11 4 1 7 10 8 10 4 8 1 5 7 1 9 3 3 3 6 4 2 1 2 4 12 9 Total 39 34 36 43 52 49 47 32 20 39 40 30 Adult BMT Coord FTEs # of Transplants # of Work-ups Monthly Avg. Workups 43 25 33 27 35 39 38 28 38 36 44 2008 2009 2010 2011 2012 2013 2014 2011 2012 2013 2014 3.0 138 203 16.9 4.0 179 250 20.8 4.0 215 274 22.8 4.0 230 293 24.4 4.5 303 461 38.4 5.0 298 437 36.4 Adult BMT Coord FTEs 4.0 Avg. Evals per FTE 68.5 4.0 4.5 5.0 73.3 115.3 87.4 4.0 164 207 17.3 21 51 Physician & APP – Productivity Metrics • Adult BMT Physician (Inpt + Outpt) combined 2,500.00 2,000.00 1,500.00 1,000.00 500.00 - Physician 1 Physician 2 Physician 3 Physician 4 Physician 5 Physician 6 Physician 7 MGMA wRVU Productivity Benchmark (per 1.0 cFTE) CY14: 3 of 7 BMT Physicians exceed the MGMA 90th percentile (7,429 WRVUs for a 12 month period ). 22 Essential Productivity Metrics BMT Provider WRVUs (rolling 12-month summary) Provider name Provider type cFTE Doc1 MD 0.90 Doc2 MD 0.25 Physician sub-total 1.15 NP1 NP NP2 NP Nurse Practitioner sub-total Grand Total 1.0 1.0 2.0 Feb-13 635.9 128.6 764.5 Mar-13 652.4 322.7 975.1 Apr-13 535.7 153.5 689.2 May-13 462.2 218.5 680.7 Jun-13 531.1 31.1 562.2 Jul-13 660.3 147.5 807.8 Aug-13 851.9 252.9 1104.8 Sep-13 473.7 323.5 797.2 Oct-13 335.1 418.1 753.2 Nov-14 553.9 163.7 717.6 Dec-14 1,108.4 120.7 1229.1 Jan-14 311.8 352 663.8 Rolling 12 7,112.4 2,632.8 9,745.2 112.3 59.1 171.4 935.9 153 19.6 172.6 1147.7 174.1 26.1 200.2 889.4 149.5 34.4 183.9 864.6 153.7 12.7 166.4 728.6 95.3 19.5 114.8 922.6 151.9 5.3 157.2 1262 177.6 6.3 183.9 981.1 17.5 2.6 20.1 773.3 24.5 4.7 29.2 746.8 81.3 13.8 95.1 1324.2 54.4 6.6 61 724.8 1,345.1 210.7 1,555.8 11,301.0 WRVUs normalized by cFTE 8,392.6 11,183.80 19,576.4 N/A N/A N/A Productivity Benchmark: MGMA 90th percentile is 8,230 (for 12 month time frame) Analysis: both BMT physicians exceed the MGMA 90th percentile for the 12-month reporting period 23 CIBMTR D ata Reporting • Are you proactively managing your CIBMTR reporting? – Are you consistently meeting the ≥ 90% CPI requirement? – Are you ready for Autologous CPI implementation? January 2015: Monitor Only Monitor Auto forms with the earliest completion date of 12/3/07 – 8/31/14 May 2015: Partial Implementation at 75% To meet CPI, 75% of the Auto forms with the earliest complete date of 12/3/07 - 12/31/14 September 2015: Fully Implemented at 90% To meet CPI, 90% of the Auto forms with the earliest complete date of 12/3/07 – 4/30/15 24 OUTSTANDING CIBMTR FORMS CURRENTLY DUE PAST DUE 500 400 300 200 100 0 CIBMTR Reports Submitted (CY09-CY14) 3,500 3,250 3,000 2,750 2,500 2,250 2,000 1,750 1,500 1,250 1,000 750 500 250 0 Year Monthly AVG FTE Avg. per FTE CY09 164.8 3.0 641.3 CY10 151.5 4.0 454.5 CY11 150.1 4.0 450.3 CY12 159.3 4.0 477.8 CY13 191.5 5.0 459.6 CY14 267.5 5.0 642.0 3,210 1,924 CY09 2,298 1,818 CY10 1,801 CY11 1,911 CY12 CY13 CY14 25 UHC Benchmarking • Outcomes + Resource Utilization analysis 26 27 28 UHC Resource Utilization – Average D irect Cost per D ischarge Case Time Period: 2013-Q1 to 2014-Q1 Utilization Comparison Accommodations ICU Other Accommodations Routine Accommodations Ancillary Services Other Ancillary Services Physical Therapy Respiratory Cardiac Diagnostic Services EKG/Telemetry Other Cardiac Services Diagnostic Imaging CT/MRI Nuclear Medicine Other Diagnostic Imaging X-Ray Laboratory Miscellaneous Other Spec. Dx Svcs. Surgical Services Anesthesia Med. Surg. Supplies OR Services (Incl Labor/Del) Other Surgical Services Transplantation Treatment Blood Dialysis Other Treatment Pharmacy & IV Therapy Total Cost | # Of Patients Expected Cost Cost Index LOS Index Mortality Index Center 2 $11,003 $771 11 $120 59 $10,112 144 $268 $36 34 $54 26 $178 29 $72 $44 47 $28 21 $221 $132 49 $10 6 $17 40 $62 78 $1,799 $120 $64 $2,547 $0 0 $1,885 144 $634 144 $28 29 $35,868 $26,252 $5,618 134 $58 5 $504 23 $20,025 144 $78,213 144 $64,320 1.22 0.91 0.36 Center 3 Center 4 $29,656 $21,582 $49,098 $1,274 20 $21,439 707 $48,633 130 $0 1 $0 240 $227 82 $28,382 270 $143 39 $237 11 $451 $708 $810 $68 40 $168 660 $252 73 $267 92 $233 628 $265 106 $115 15 $307 441 $293 55 $76 $88 $108 $18 48 $20 268 $18 88 $58 32 $68 103 $90 23 $570 $253 $558 $366 91 $149 229 $259 51 $0 0 $10 40 $15 8 $23 46 $32 190 $91 61 $182 223 $62 604 $193 116 $3,276 $4,274 $6,622 $32 $284 $2,431 $309 $81 $123 $481 $5,474 $2,095 $11 7 $38 61 $32 35 $103 111 $4,979 709 $1,196 132 $352 129 $437 201 $699 122 $15 8 $20 50 $167 34 $37,200 $21,167 $48,228 $19,075 $47,978 $39,685 $4,992 206 $3,711 668 $6,410 118 $238 11 $249 26 $26 2 $736 87 $99 58 $870 46 $13,102 270 $43,913 709 $32,370 135 $91,127 270 $101,889 709 $149,758 135 $78,999 $72,648 $85,762 1.15 1.40 1.75 0.72 1.09 1.01 0.38 0.79 0.71 29 2015 Tandem Meetings Making the case for additional staffing Craig Conway, Administrative Director Stem Cell Transplant & Cell Therapy Program March 12, 2014 ©2014 Rising Tide What is your role within your HSCT program? BMT Administration BMT Advanced Practice Professional (NP/PA) BMT (RN /non-RN) Coordinator, or other nursing personnel Quality Management Financial Coordinator / Finance Social Worker / Case Management Pharmacy Payer Other 31 Does your HSCT program have any capacity issues? Yes (inpatient & outpatient) Yes (inpatient only) Yes (outpatient only) No Not sure 32 Does your HSCT program have a dedicated Survivorship / LTFU clinic? Yes (within BMT program) Yes (separate from BMT program) No Not sure Future plans, but not implemented yet. 33 Which positions are most in demand for your HSCT program (rank 1st, 2nd & 3rd) Physicians Advanced Practice Professionals (NP/PA) BMT (RN / non-RN) Nurse Coordinators, and other nursing personnel Pharmacists Data Management Quality Management Administrators Cell Processing, Laboratory Financial Coordinators Social Workers, Case Managers Other 34 Executive communications Executive steering committee or executive champion Consensus on Stem Cell strategic and associated business operational plans Support operational needs and break down barriers to achieving strategic and operational plans and objectives Tell the evolving program story (no such thing as over-communication) Quarterly meetings Monthly reports 35 Executive communications: communicating staffing needs Adult BMT Program Positions Job Description FTE Fixed / Variable Adult BMT Program Financial Coordinator 1.0 (shared with Lung = 0.5 FTE) Fixed Adult BMT Program Infusion Clinic Nurse Manager 1.0 Fixed Adult BMT Program Outpatient Clinic Practice Manager 1.0 Fixed Medical Social Worker_T109XE 1.0 Fixed Reviewed / Approved by Shared Position Hard to fill (y/n) Date to Post Date to Fill Shared with Lung transplant program 8/1/2012 Aug-12 Previously approved by the PRRC as a shared Adult BMT / Lung transplant position. y 8/1/2012 Aug-12 Set up Temp location, policies, hire staff etc...Required to manage licensed professional and unlicensed staffs, manage clinical day to day operations for the outpatient infusion services for pre and post transplant patients (20 chairs and 8 infusion rooms totaling 28). Includes responsibility for financial, quality, safety, regulatory, and customer satisfaction metrics or others as defined by the organization. y 8/1/2012 Aug-12 Set up temp space and physician practice/rev cycle, etc…Responsible for the structure and daily operations of the adult BMT outpatient physician practice (Hospital-based) and unlicensed outpatient clinic staff. Includes financial, quality, safety, regulatory, and patient satisfaction metrics. y 8/1/2012 Aug-12 y 8/1/2012 Aug-12 Will cross cover Pediatric BMT Clinical Pharmacy Specialist_T008XE 1.0 Subtotal, FTEs to fill by August 2012 4.0 Fixed Shared with Pediatric transplant program BMT Program Data Manager 1.0 Fixed Comments Set up extensive outpatient support services. FACT (B3.9.1.3) - BMT programs must have designated social services staff. Department Health/CON requires a pharmacist experienced with the use of cytotoxic therapies, blood components, hemodynamic support of the transplant patient, and the management of immunosuppressed patients. Set up clinical drug protocols, coordination with SH pharm FACT (B3.9.1.1) BMT programs must have pharmacy staff knowledgeable in the use and monitoring of pharmaceuticals used by the program. Regulatory requirement for Blood and Marrow Transplant program as per the Department of Community Health/CON and the Foundation for the Accreditation of Cellular Therapy (FACT). The CON requires data management personnel designated to the BMT service. FACT:B9 - BMT programs must collect all data required to complete Transplant Essential Data Forms of the CIBMTR; by law all BMT programs must report allogeneic transplant information and outcomes to the SCTOD managed by the CIBMTR. (B3.9.1.6) BMT programs must have data management staff sufficient to comply with B9. y 8/1/2012 Nov-12 Shared with Pediatric transplant program FACT (B3.8) - BMT programs should have at least one person, approved by the Program Director, responsible for establishing and maintaining systems to review, modify and approve all policies and procedures to monitor compliance and performance of the program; the FACT inspector will look for proof that such an individual is in place. BMT Program Quality Coordinator 1.0 Fixed y 8/1/2012 Nov-12 Adult BMT Program Care Coordinator 1.0 Fixed y 8/1/2012 Nov-12 Set up complex medical case management services. Department of Health/ CON requirements: A transplant coordinator to provide transplant coordination including follow-up and post coordination of care. y 8/1/2012 y Shared with Pediatric transplant program Adult BMT Program Search Coordinator 1.0 Fixed Nov-12 Must be CHTC Certified Adult BMT Program Infusion Clinic Nurse 4.0 Variable 8/1/2012 Nov-12 BMT outpatient infusion clinic will be open 7 days a week Nursing Assistant_W024XN 1.0 (two-0.5) Variable Sept/Oct Nov-12 BMT outpatient infusion clinic will be open 7 days a week Administrative Secretary_JV151XN1 (Infusion clinic secretary) 1.0 (two-0.5) Variable Sept/Oct Nov-12 BMT outpatient infusion clinic will be open 7 days a week RN (Physician Consults/clinic)_N049XN 2.0 Variable Sept/Oct Nov-12 Cross train to infusion Pheresis RNs & Manager 0.0 - Adult BMT Program Clinical Support Associate 1.0 Variable Sept/Oct Nov-12 Subtotal, FTEs to fill by November 2012 13.0 RN (5S IP Unit)_N049XN 2.0 Subtotal, FTEs to fill after January 2013 2.0 Grand total, FTEs needed to implement adult BMT program 19.0 Variable Do not plan to hire for these positions. Will continue to use contract services - Mi Blood, and SH manager. Manager will be responsible for Billing, Compliance, Safety, etc. after Jan 4.0 FTEs - August 2012 13.0 FTEs - November 2012 CHTC – Certified Hematopoietic Transplant Coordinator 2.0 FTEs - after January 2013 Acronyms: CIBMTR – Center for International Blood and Marrow Transplant Research 19.0 Total FTEs FACT – Foundation for the Accreditation of Cellular Therapy 36 Executive Communications Executive Report: Stem Cell Transplant & Cell Therapy Program For month, year (sample template) Executive Summary: _____________________________________________________________________ • Program Operations o Administration o Inpatient o Outpatient • Financial Operations o Budget o Per patient & per FTE metrics o Charge Capture o Insurance • Human Resources 37 Program assessment: what’s going on? What has changed? Volume Acuity Services Location (to IP or OP) Safety outcomes Quality outcomes Financial outcomes Accreditation, certification, or regulatory change What type of staff support do I need to maintain or improve upon strategic or operational plans and objectives Can current staffing address the change(s)? 38 Program assessment: what has changed monthly and quarterly? Operational Dashboard July August September October November December January February March April May June Volume (productivity) New pt visits Return pt visits Admissions Discharges Acuity Nurse : pt ratio Pt Satisfaction (%) Physician Midlevel Nurse Care Manager Clinic Wait Time Quality Falls / pt days Serious Safety Events Precursor Safety Events Near Miss Safety Events Medication errors Financial ($) Revenue per patient Labor cost per patient Net revenue per FTE Op expense per FTE NOI per FTE 39 Program assessment: what has changed / what’s the trend annually? Operational Dashboard FY12 FY13 FY14 FY15 Volume New pt visits Return pt visits Admissions Discharges Acuity Nurse : pt ratio Pt Satisfaction (%) Physician Midlevel Nurse Care Manager Clinic Wait Time Quality Falls / pt days Serious Safety Events Precursor Safety Events Near Miss Safety Events Medication errors Financial ($) Revenue per patient Labor cost per patient Net revenue per FTE Op expense per FTE NOI per FTE 40 Demand data: what is the demand for program services? AML DX & TRANSPLANT DEMAND ESTIMATES Midwestern Regional Medical Center1 20-54 Midwestern Adult Adult Population Transplant Demand / 100,000 population Transplant Demand = pop x (demand / 100,000) 2012 Allogeneic Transplants (related + unrelated) Market Potential = demand - actual 55-74 25,365,969 5.5 1,395 566 829 9,128,054 12.3 1,123 543 580 AML prevelance, 2014 SEER3 AML estimated volume potential SCT conversion rate4 AML estimated SCT volume potential AML potential AML SCT tx vol2 potential Totals 34,494,023 MRMC financials Avg Charge $$ Reimb% % NOI 2,518 1,109 1,409 36% $$ 508 NOI% 15% % 75 Notes: Sources: NMDP, CIBMTR, SEER 2012 Census data: The NMDP provided population and estimated SCT demand data related to existing CTCA SCT program markets. The above estimates do not factor in volume driven by Western and Southeastern populations. 1 2The above also assumes capacity to care for 100% of the estimated potential AML patient volume and subsequent SCT volume. In addition, timing for AML volume increases will depend on marketing, outreach, and changes in referral/practice patterns. 3SEER: 52,280 new 4 luekemia cases, 2014; 18,860 new AML cases, 2014 SCT converstion rate: # SCTs per CIBMTR / #New AML cases 2014 per SEER 5MRMC experience, 82 cases between 2012-2014 y-t-d 41 Program assessment: can current staffing address the change? MIDWESTERN REGIONAL MEDICAL CENTER ACTUAL PROCEDURE VS ACTUAL FTE ANALYSIS FISCAL YEAR 2014 JULY AUGUST SEPTEMBER OCTOBER NOVEMBER DECEMBER JANUARY FEBRUARY MARCH APRIL MAY JUNE REQUIRED PROCEDURE TIME (AMPFM) PROCEDURES HOURS *NON - ALLOCATED PRODUCTIVE TIME TOTAL PROCEDURE HOURS PROCEDURE FTE EQUIV 1,228.4 1,296.2 1,158.5 1,211.9 1,190.0 701.7 934.2 1,054.0 1,177.8 528.3 489.4 1,756.7 1,785.6 493.4 1,651.9 513.7 1,725.6 531.5 1,721.5 491.7 1,193.4 476.8 1,411.0 536.1 541.7 1,590.1 1,719.5 10.32 10.78 10.76 7.46 8.82 9.94 7.16 2,520.18 10.50 1,605.95 10.04 1,588.25 9.93 1,574.31 9.84 1,581.50 9.88 1,575.75 9.85 2,521.50 10.51 213.3 0.89 117.8 0.74 156.5 0.98 115.3 0.72 131.8 0.82 123.8 0.77 246.8 1.03 2,733.43 11.39 1,723.70 10.77 1,744.75 10.90 1,689.56 10.56 1,713.25 10.71 1,699.50 10.62 2,768.25 11.53 1.1 -1.2 0.0 3.1 1.9 0.7 4.4 10.98 11.16 ACTUAL TIME (LAWSON) REGULAR FTE HOURS (Incl Contract Labor) REGULAR TIME FTE EQUIV OVERTIME FTE HOURS OVERTIME FTE EQUIV TOTAL ACTUAL HOURS (LAWSON) TOTAL ACTUAL FTE EQUIV (LAWSON) ACTUAL/REQUIRED VARIANCE (IN EQUIV) 1,599.75 1,666.00 10.00 10.41 96.3 0.60 174.3 1.09 1,696.00 1,840.25 10.60 11.50 -0.4 0.3 42 43