Summer usually has a lower census while winter we are at capacity If I were to

# Summer usually has a lower census while winter we are

This preview shows page 6 - 7 out of 7 pages.

year and past trends. Summer usually has a lower census, while winter we are at capacity. If I were to decrease the average budget we may be under staffed in the winter. I would inform my staff that with the lower census, there may be an increase of floating out of the unit or calling off nurses. ©2019 University of Texas at Arlington Page 6 of 7
N4455 Nursing Leadership and Management 4. You have set two new goals for your unit for the next year related to personnel: Provide stronger unit management support on evening and night shifts and in the absence of the manager. Correct unfavorable efficiency variances due to overtime. To accomplish these goals, you plan to make these changes: Add 1.0 RN FTE position Eliminate 1.5 LVN positions Add 1.5 FTEs NA positions Add 1.0 Assistant HN position at \$65,000/year Calculate ONLY the cost of the proposed recommendations for 3 West . Compute totals for each column. If the change represents a reduction in the budget for that category, record the total as a negative number. If it represents an increase in the budget for that category, record the total as a positive number. Positions FTEs Salary Hours Salary Subtotals Benefits Total RN 1 \$38 2080 +\$79,040 +\$27,664 +\$106,704 LVN -1.5 \$22.25 2080 -\$69,420 -\$24,297 -\$93,717 NA 1.5 \$13.5 2080 +\$42,120 +\$14,742 +\$56,862 AHN 1 65,000 XXXXX +\$65,000 +\$22,750 +\$87,750 Totals 2 XXXXX XXXXX +\$116,740 +\$40,859 +\$157,599 5. Assume your proposal was approved. Calculate the new personnel budget (You will use your budget from question 2 and account for the changes you requested in question 4). Compute totals for each column. Positions FTEs Salary Hours Salary Subtotals Benefits Total Manager 1 \$80,000 XXXXX \$80,000 \$28,000 \$108,000 AHN 1 \$65,000 XXXXX \$65,000 \$22,740 \$87,750 RN 31 \$38 2080 \$2,450,240 \$857,584 \$3,307,824 LVN 2.5 \$22.25 2080 \$115,700 \$40,495 \$156,195 NA 7.5 \$13.5 2080 \$210,600 \$73,710 \$284,310 Sec 2.5 \$12 2080 \$62,400 \$21,840 \$84,240 Totals 45.5 XXXXX XXXXX \$2,983,940 \$1,044,379 \$4,028,319 ©2019 University of Texas at Arlington Page 7 of 7

#### You've reached the end of your free preview.

Want to read all 7 pages?

• Summer '17
• allard
• Nursing, Registered nurse, Nurse Manager