County Profile for Baraga - 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 8,188,026 Total Charges 26,745,282
Fixed Assets 20,633,936 Contract Allowance 6,744,650
Other Assets 4,708,925 Operating Revenue 20,000,632
Total Assets 33,530,887 Operating Expenses 18,957,892
Current Liabilities 4,013,074 Operating Margin 1,042,740
Long Term Liabilities 26,779,136 Other Income 1,978,033
Total Equity 2,738,677 Other Expense 2,046,315
Total Liabilities and Equity 33,530,887 Net Profit or Loss 974,458

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $40,081 Revenue per Bed $1,250,040 Revenue per Person $20,000,632
Net Margin per Discharge $2,090 Net Margin per Bed $65,171 Net Margin per Person $1,042,740
Net Profit per Discharge $1,953 Net Profit per Bed $60,904 Net Profit per Person $974,458
Net Fixed Assets per Discharge $41,351 Net Fixed Assets per Bed $1,289,621 Net Fixed Assets per Bed $20,633,936
Long Term Debt per Discharge $53,666 Long Term Debt per Bed $1,673,696 Long Term Debt per Person $26,779,136
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 44.9 %
Length of Stay 5 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,037 Net Fixed Assets 1,367 Population Estimate 1,151
Total Revenue 1,816 Long Term Liabilities 882 Total Patient Discharges 1,966
Net Margin 638 Total Patient Beds 2,416
Net Profit or Loss 1,322

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 3,723,178 1,819,102 2.0467
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 1,343,610 1,678,011 0.8007
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 2,483,500 13 Nursing Administration 326,430
02,03 Captial Related - Movable Equipment 1,029,839 14 Central Services and Supply 0
04 Employee Benefits 2,647,399 15 Pharmacy 0
05 Administrative and General 2,047,010 16 Medical Records and Medical Library 215,503
06 Maintenance and Repairs 0 17 Social Services 54,976
07 Operation of Plant 592,160 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 324,858 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 216,602 20,21,22,23 Education Programs 0
Total General Service Cost Centers 9,938,277

County Profile for Baraga - 2013