Professional Documents
Culture Documents
University of Iowa Health Care: Presentation To
University of Iowa Health Care: Presentation To
Presentation to
The Board of Regents, State of Iowa
April 24-25, 2013
Jean Robillard, MD
Vice President for Medical Affairs
Schedule Milestones
Phase 2011 2012 2013 14 15 16
A M J J A S O N D J F M A M J J A S O N D J F M A M J J A S O N D
Site Visits
Programming
Enabling Projects
Tower Construction
Size
– 480,000 gross square feet in new construction
– 56,250 square feet of renovations in existing space
– 14 floors; 12 above ground, 2 below grade
Building Materials
– 44,000 cubic yards of concrete
– 677,000 pounds of ductwork
– 1,200 doors
– 1,100 plumbing fixtures
– 7,000 light fixtures
– 68 patient room windows weighing 1,750 pounds each
5. Stimulate innovation
8. Foster research
– Same handed patient rooms and ORs 2. Advance healing & family centered care
– Standardized placement and layout of medication rooms 3. Provide an age appropriate environment
5. Stimulate innovation
Advance Healing and Family Centered Care 6. Promote operational efficiency
– Pediatric cancer center 7. Facilitate collaboration & teamwork
ROOF ROOF
TERRACE TERRACE
6 NICU – 28 BEDS
6 PICU – 28 BEDS
CONFERENCE/EDUCATION CTR
UI Children’s Hospital
Inpatient Unit Standardization Plan
Level 3, 6, 9-11
From the initial plans, the total bed capacity in the new hospital has been reduced by six beds
to accommodate the inclusion of an integrated inpatient and outpatient pediatric cancer center
on the sixth floor and the addition of four double inpatient rooms to accommodate twins in the
Neonatal Intensive Care Unit.
Remain in Current
Beds Current Facility New Hospital Hospital Future Total
Medical/Surgical 66 74 0 74
Pediatric Intensive Care 20 28 0 28
Neonatal Intensive Care 79 32 55 87
Total 165 134 55 189
% Variance %
Prior Variance to Variance to to Prior Variance to
Operating Review (YTD) Actual Budget Year Budget Budget Year Prior Year
Discharges 22,869 23,383 22,961 (514) -2.2% (92) -0.4%
Average Daily Census 527.53 523.29 532.90 4.24 0.8% (5.37) -1.0%
Total Clinic Visits 588,138 575,465 579,522 12,673 2.2% 8,616 1.5%
% Variance %
Prior Variance Variance to to Prior Variance to
Operating Review (YTD) Actual Budget Year to Budget Budget Year Prior Year
Adult Medical 7,552 7,942 7,825 (390) -4.9% (273) -3.5%
Pediatric Medical & Surgical 2,437 2,560 2,499 (123) -4.8% (62) -2.5%
Subtotal – Pediatrics w/o 3,478 3,654 3,578 (176) -4.8% (100) -2.8%
newborn
TOTAL w/o Newborn 22,869 23,383 22,961 (514) -2.2% (92) -0.4%
% Variance %
Prior Variance Variance to to Prior Variance to
Operating Review (YTD) Actual Budget Year to Budget Budget Year Prior Year
Adult Medical 42,242 44,863 45,426 (2,621) -5.8% (3,184) -7.0%
Pediatric Medical & Surgical 12,992 13,151 13,244 (159) -1.2% (252) -1.9%
Pediatric Critical Care 16,227 14,618 14,894 1,609 11.0% 1,333 8.9%
Subtotal – Pediatrics w/o 32,852 31,253 31,667 1,599 5.1% 1,185 3.7%
newborn
TOTAL w/o Newborn 144,873 144,193 147,163 680 0.5% (2,290) -1.6%
% Variance %
Prior Variance Variance to to Prior Variance to
Operating Review (YTD) Actual Budget Year to Budget Budget Year Prior Year
Adult Medical 5.59 5.65 5.81 (0.06) -1.0% (0.21) -3.6%
Pediatric Medical & Surgical 5.33 5.14 5.30 0.19 3.8% 0.03 0.6%
Pediatric Critical Care 26.05 23.99 24.78 2.06 8.6% 1.26 5.1%
Subtotal – Pediatrics w/o 9.45 8.55 8.85 0.89 10.4% 0.60 6.7%
newborn
TOTAL w/o Newborn 6.33 6.17 6.41 0.17 2.7% (0.07) -1.2%
2.3
2.2
2.1
1.9
1.8
1.7
1.6
1.5
Jun-09 Aug-09 Oct-09 Dec-09 Feb-10 Apr-10 Jun-10 Aug-10 Oct-10 Dec-10 Feb-11 Apr-11 Jun-11 Aug-11 Oct-11 Dec-11 Feb-12 Apr-12 Jun-12 Aug-12 Oct-12 Dec-12 Feb-13
Medicare Acute
% Variance %
Prior Variance to Variance to to Prior Variance to
Operating Review (YTD) Actual Budget Year Budget Budget Year Prior Year
Cardiothoracic 688 889 857 (201) -22.6% (169) -19.7%
Dentistry 109 117 113 (8) -6.7% (4) -3.5%
General Surgery 2,444 2,549 2,455 (105) -4.1% (11) -0.4%
Gynecology 517 570 550 (53) -9.4% (33) -6.0%
Neurosurgery 1,348 1,272 1,253 76 6.0% 95 7.6%
Ophthalmology 113 117 113 (4) -3.5% 0 0
Orthopedics 2,026 2,004 1,932 22 1.1% 94 4.9%
Otolaryngology 503 604 592 (101) -16.8% (89) -15.0%
Radiology – Interventional 89 101 99 (12) -11.7% (10) -10.1%
Urology w/ Procedure Ste. 650 608 574 42 6.9% 76 13.2%
% Variance %
Prior Variance to Variance to to Prior Variance to
Operating Review (YTD) Actual Budget Year Budget Budget Year Prior Year
Cardiothoracic 74 55 54 19 34.2% 20 37.0%
Dentistry 481 495 484 (14) -2.8% (3) -0.6%
Dermatology 32 27 29 5 18.5% 3 10.3%
General Surgery 1,974 1,985 1,945 (11) -0.6% 29 1.5%
Gynecology 559 665 661 (106) -15.9% (102) -15.4%
Internal Medicine 7 9 11 (2) -24.3% (4) -36.4%
Neurosurgery 460 338 330 122 35.9% 130 39.4%
Ophthalmology 2,828 2,818 2,694 10 0.4% 134 5.0%
Orthopedics 2,898 2,966 2,955 (68) -2.3% (57) -1.9%
Otolaryngology 1,850 1,838 1,791 12 0.6% 59 3.3%
Pediatrics 2 0 0 2
Radiology – Interventional 30 33 26 (3) -9.8% 4 15.4%
Urology w/ Procedure Ste. 1,520 1,342 1,238 178 13.3% 282 22.8%
Total 12,715 12,572 12,218 143 1.1% 497 4.1%
% %
Prior Variance to Variance to Variance to Variance to
Operating Review (YTD) Actual Budget Year Budget Budget Prior Year Prior Year
%
Operating Review (YTD) Actual Budget Variance to Budget Variance to Budget
Anesthesia 3,488 3,469 19 0.5%
Center for Disabilities & Development 6,688 6,642 46 0.7%
Center for Digestive Disease 15,528 16,388 (860) -5.2%
Clinical Cancer Center 38,213 41,551 (3,338) -8.0%
Dermatology 16,221 15,220 1,001 6.6%
General Surgery 13,122 12,253 869 7.1%
Hospital Dentistry 11,689 11,629 60 0.5%
Internal Medicine 26,360 24,942 1,418 5.7%
Neurology 9,850 9,302 548 5.9%
Neurosurgery 7,879 7,742 137 1.8%
Obstetrics/Gynecology 41,603 38,577 3,026 7.8%
Ophthalmology 48,995 44,423 4,572 10.3%
Orthopedics 49,509 52,820 (3,311) -6.3%
Otolaryngology 20,495 16,037 4,458 27.8%
Pediatrics 37,925 34,923 3,002 8.6%
Primary Care (non-IRL) 144,476 140,670 3,806 2.7%
Psychiatry 24,739 22,158 2,581 11.6%
Urology 11,685 9,465 2,220 23.5%
UI Heart Center 13,117 11,873 1,244 10.5%
IRL 46,556 55,380 (8,824) -15.9%
Total 588,138 575,465 12,673 2.2%
14,000
12,000
10,000
Visits
8,000
6,000
4,000
2,000
0
October November December January February March
Dollars in Thousands
% %
Variance to Variance to Variance to Variance to
NET REVENUES: Actual Budget Prior Year Budget Budget Prior Year Prior Year
Patient Revenue $91,380 $93,964 $91,382 ($2,584) -2.8% ($2) 0.0%
EXPENSES:
Salaries and Wages $47,060 $49,348 $45,888 ($2,288) -4.6% $1,172 2.6%
Operating Expense before Capital $83,381 $87,663 $81,028 ($4,282) -4.9% $2,353 2.9%
Cash Flow Operating Margin $12,379 $10,645 $16,055 $1,734 16.3% ($3,676) -22.9%
Capital- Depreciation and Amortization 6,328 6,127 6,394 201 3.3% (66) -1.0%
Total Operating Expense $89,709 $93,791 $87,422 ($4,082) -4.4% $2,287 2.6%
Gain (Loss) on Investments 7,586 1,563 6,448 6,024 385.5% 1,138 17.6%
Dollars in Thousands
% %
Variance to Variance to Variance to Variance to
NET REVENUES: Actual Budget Prior Year Budget Budget Prior Year Prior Year
Patient Revenue $801,427 $813,098 $773,285 ($11,671) -1.4% $28,142 3.6%
Other Operating Revenue 38,496 39,103 42,504 (607) -1.6% (4,008) -9.4%
Total Revenue $839,923 $852,202 $815,789 ($12,278) -1.4% $24,134 3.0%
EXPENSES:
Salaries and Wages $425,296 $433,331 $411,909 ($8,035) -1.9% $13,388 3.3%
Operating Expense before Capital $763,580 $775,418 $737,059 ($11,838) -1.5% $26,521 3.6%
Cash Flow Operating Margin $76,343 $76,784 $78,730 ($441) -0.6% ($2,387) -3.0%
Capital- Depreciation and Amortization 54,490 55,144 51,744 (653) -1.2% 2,746 5.3%
Total Operating Expense $818,070 $830,562 $788,803 ($12,491) -1.5% $29,268 3.7%
Strategies:
– Ensure sound financial position of clinical programs.
– Grow clinical programmatic priority areas.
– Ensure sound financial position of non-clinical
programs.
– Ensure appropriate resources and facilities are
available for clinical, education and research strategies.
Margin expectation
State and federal funding expectations
Capital planning
Physician workforce changes
Clinical volumes
Revenue
Operating expense
Non-operating revenue/expense
Margin Expectations
Capital Planning
UI Hospital and Clinics will fund $246 million in capital projects and routine
equipment for FY2014.
– Major Projects
• Children’s Hospital – $97.9 M
• IT hardware and software – $23.1 M
• OR/ASC expansion – $13.0 M
• Clinical Equipment – $11.8 M
• 7th/8th fl JPP/JCP infill – $10.0 M
• Cardiovascular ICU – $8.5 M
• Iowa River Landing 5th floor expansion - $8.0 M
• Cardiovascular Center consolidation of clinics – $4.0 M
• Mechanical/HVAC replacement – $5.5 M
• Other routine renovation and equipment replacement – $64.2 M
Board of Regents – 4/17/2013 12:25 PM 55
UI Health Care Operating Budget FY2014
Revenue Forecast
Exploded key driving volumes
– Clinical RVU’s (physician work effort)
– Cost center level volumes for all hospital areas
Volumes yield Gross Revenue
Net Revenue Modeled with Assumptions
– Payer Mix
– Chargemaster Rate Change
– Payer Rate changes
– Case Mix Index changes
– Type of Service (Inpatient or Outpatient)
Net Revenue for all Clinical Departments and Hospital
Reviewed with VPMA Cabinet and “locked down”
Board of Regents – 4/17/2013 12:25 PM 58
UI Health Care Operating Budget FY2014
Expense Forecast
Expense
Salary Increase Assumptions
SEIU 2.0%
Merit 2.34%
P&S 2.25%
Faculty 2.0%
Blended Non-Salary Cost Inflation 3.0%
Blended Fringe Benefit Rate 39.6%
Operating Expenses
Salary, Benefits, and Contract Labor $ 588,149 $ 570,536 $ 548,318
Supplies and Drugs 230,896 228,792 222,447
Services 151,104 130,447 112,928
Capital Expenses 29,549 28,911 27,947
Insurance 3,296 3,474 2,860
licenses, Fees, and Other Expenses 70,516 69,080 67,372
Total Operating Expenses $ 1,073,510 $ 1,031,240 $ 981,872