County Profile for Berrien - 2013



County Controls Information

Cost Report Counts Population
Total Hospital Count 3 Total Population on July 31, 2013 0
Total Cost Reports Filed in 2013 3 Total Births 0
Total Cost Reports Submitted 0 Total Deaths 0
Total Cost Reports Settled 2 Net Population Natural Change 0
Total Cost Reports Reopened 1 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 132,626,745 Total Charges 761,383,878
Fixed Assets 246,243,852 Contract Allowance 372,456,088
Other Assets 340,032,731 Operating Revenue 388,927,790
Total Assets 718,903,328 Operating Expenses 365,438,280
Current Liabilities 40,558,869 Operating Margin 23,489,510
Long Term Liabilities 148,709,332 Other Income 25,701,318
Total Equity 529,635,127 Other Expense 13,307,991
Total Liabilities and Equity 718,903,328 Net Profit or Loss 35,882,837

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $22,286 Revenue per Bed $1,279,368 Revenue per Person $388,927,790
Net Margin per Discharge $1,346 Net Margin per Bed $77,268 Net Margin per Person $23,489,510
Net Profit per Discharge $2,056 Net Profit per Bed $118,036 Net Profit per Person $35,882,837
Net Fixed Assets per Discharge $14,110 Net Fixed Assets per Bed $810,013 Net Fixed Assets per Bed $246,243,852
Long Term Debt per Discharge $8,521 Long Term Debt per Bed $489,175 Long Term Debt per Person $148,709,332
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 54.0 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 514 Net Fixed Assets 327 Population Estimate 1,151
Total Revenue 383 Long Term Liabilities 347 Total Patient Discharges 401
Net Margin 176 Total Patient Beds 447
Net Profit or Loss 308

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 59,894,157 66,763,950 0.8971
31 Intensive Care Unit 7,705,972 13,350,646 0.5772
32 Coronary Care Unit 0 0
43 Nursery 2,310,228 3,648,934 0.6331
44 Skilled Nursing Care 9,225,807 8,498,253 1.0856
50 Operating Room 30,000,772 47,979,744 0.6253
51 Recovery Room 4,050,759 6,251,400 0.6480
52 Labor and Delivery Room 6,153,841 6,771,619 0.9088

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 20,741,275 13 Nursing Administration 2,878,066
02,03 Captial Related - Movable Equipment 15,059,416 14 Central Services and Supply 3,629,423
04 Employee Benefits 41,333,969 15 Pharmacy 4,552,421
05 Administrative and General 35,355,903 16 Medical Records and Medical Library 2,280,254
06 Maintenance and Repairs 6,807,481 17 Social Services 3,294,126
07 Operation of Plant 6,617,149 18 Other General Service Expense 3,366,170
08,09 Laundry, Linen and Housekeeping 5,748,123 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 5,361,800 20,21,22,23 Education Programs 2,431,993
Total General Service Cost Centers 159,457,569

County Profile for Berrien - 2013