County Profile for Baca - 2013



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2013 0
Total Cost Reports Filed in 2013 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 4,155,156 Total Charges 16,894,578
Fixed Assets 4,103,333 Contract Allowance 6,017,659
Other Assets 0 Operating Revenue 10,876,919
Total Assets 8,258,489 Operating Expenses 12,170,646
Current Liabilities 946,943 Operating Margin -1,293,727
Long Term Liabilities 0 Other Income 1,564,735
Total Equity 7,311,546 Other Expense 0
Total Liabilities and Equity 8,258,489 Net Profit or Loss 271,008

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $70,174 Revenue per Bed $679,807 Revenue per Person $10,876,919
Net Margin per Discharge ($8,347) Net Margin per Bed ($80,858) Net Margin per Person ($1,293,727)
Net Profit per Discharge $1,748 Net Profit per Bed $16,938 Net Profit per Person $271,008
Net Fixed Assets per Discharge $26,473 Net Fixed Assets per Bed $256,458 Net Fixed Assets per Bed $4,103,333
Long Term Debt per Discharge $0 Long Term Debt per Bed $0 Long Term Debt per Person $0
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 20.9 %
Length of Stay 7 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,246 Net Fixed Assets 2,125 Population Estimate 1,151
Total Revenue 2,199 Long Term Liabilities 2,220 Total Patient Discharges 2,371
Net Margin 2,022 Total Patient Beds 2,416
Net Profit or Loss 1,595

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 1,484,506 1,713,378 0.8664
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 86,840 234,229 0.3707
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 162,034 13 Nursing Administration 133,947
02,03 Captial Related - Movable Equipment 339,416 14 Central Services and Supply 32,460
04 Employee Benefits 946,956 15 Pharmacy 134,809
05 Administrative and General 1,882,196 16 Medical Records and Medical Library 133,744
06 Maintenance and Repairs 0 17 Social Services 43,729
07 Operation of Plant 621,940 18 Other General Service Expense 84,934
08,09 Laundry, Linen and Housekeeping 287,193 19 Non Physician Anesthetist 18,874
10,11 Dietary and Cafeteria 394,297 20,21,22,23 Education Programs 0
Total General Service Cost Centers 5,216,529

County Profile for Baca - 2013