County Profile for Baca - 2012



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2012 0
Total Cost Reports Filed in 2012 1 Total Births 0
Total Cost Reports Submitted 0 Total Deaths 0
Total Cost Reports Settled 1 Net Population Natural Change 0
Total Cost Reports Reopened 0 Total International Migration 0
Total Cost Reports Ammended 0 Total Domestic Migration 0
Total Cost Reports Audited 0 Total Residual 0
Net Population Change 0

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 3,121,692 Total Charges 15,611,229
Fixed Assets 4,266,976 Contract Allowance 5,022,850
Other Assets 633,017 Operating Revenue 10,588,379
Total Assets 8,021,685 Operating Expenses 12,101,636
Current Liabilities 494,921 Operating Margin -1,513,257
Long Term Liabilities 500,000 Other Income 1,012,296
Total Equity 7,026,764 Other Expense 0
Total Liabilities and Equity 8,021,685 Net Profit or Loss -500,961

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $62,653 Revenue per Bed $661,774 Revenue per Person $10,588,379
Net Margin per Discharge ($8,954) Net Margin per Bed ($94,579) Net Margin per Person ($1,513,257)
Net Profit per Discharge ($2,964) Net Profit per Bed ($31,310) Net Profit per Person ($500,961)
Net Fixed Assets per Discharge $25,248 Net Fixed Assets per Bed $266,686 Net Fixed Assets per Bed $4,266,976
Long Term Debt per Discharge $2,959 Long Term Debt per Bed $31,250 Long Term Debt per Person $500,000
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 21.8 %
Length of Stay 7 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,268 Net Fixed Assets 2,106 Population Estimate 1,151
Total Revenue 2,220 Long Term Liabilities 1,986 Total Patient Discharges 2,372
Net Margin 2,291 Total Patient Beds 2,420
Net Profit or Loss 2,771

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 1,442,328 1,590,109 0.9071
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 0 0
50 Operating Room 86,297 241,262 0.3577
51 Recovery Room 0 0
52 Labor and Delivery Room 0 0

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 164,594 13 Nursing Administration 153,671
02,03 Captial Related - Movable Equipment 170,354 14 Central Services and Supply 22,746
04 Employee Benefits 998,515 15 Pharmacy 48,882
05 Administrative and General 1,569,912 16 Medical Records and Medical Library 133,642
06 Maintenance and Repairs 0 17 Social Services 55,568
07 Operation of Plant 584,946 18 Other General Service Expense 87,459
08,09 Laundry, Linen and Housekeeping 403,114 19 Non Physician Anesthetist 13,624
10,11 Dietary and Cafeteria 490,461 20,21,22,23 Education Programs 0
Total General Service Cost Centers 4,897,488

County Profile for Baca - 2012