County Profile for Blaine - 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 14,378,756 Total Charges 75,446,399
Fixed Assets 39,991,408 Contract Allowance 25,160,385
Other Assets 574,369 Operating Revenue 50,286,014
Total Assets 54,944,533 Operating Expenses 52,586,750
Current Liabilities 4,626,003 Operating Margin -2,300,736
Long Term Liabilities 0 Other Income 1,292,950
Total Equity 50,318,530 Other Expense 0
Total Liabilities and Equity 54,944,533 Net Profit or Loss -1,007,786

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $49,204 Revenue per Bed $1,934,077 Revenue per Person $50,286,014
Net Margin per Discharge ($2,251) Net Margin per Bed ($88,490) Net Margin per Person ($2,300,736)
Net Profit per Discharge ($986) Net Profit per Bed ($38,761) Net Profit per Person ($1,007,786)
Net Fixed Assets per Discharge $39,131 Net Fixed Assets per Bed $1,538,131 Net Fixed Assets per Bed $39,991,408
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 35.7 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,516 Net Fixed Assets 1,003 Population Estimate 1,151
Total Revenue 1,260 Long Term Liabilities 2,220 Total Patient Discharges 1,611
Net Margin 2,302 Total Patient Beds 1,711
Net Profit or Loss 2,805

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 5,539,451 5,416,933 1.0226
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 562,896 593,620 0.9482
44 Skilled Nursing Care 0 0
50 Operating Room 7,400,004 21,462,215 0.3448
51 Recovery Room 0 0
52 Labor and Delivery Room 1,095,431 962,367 1.1383

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 2,044,094 13 Nursing Administration 190,593
02,03 Captial Related - Movable Equipment 1,124,145 14 Central Services and Supply 26,163
04 Employee Benefits 5,463,380 15 Pharmacy 541,270
05 Administrative and General 8,770,972 16 Medical Records and Medical Library 296,723
06 Maintenance and Repairs 0 17 Social Services 150,956
07 Operation of Plant 1,859,502 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 845,547 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 638,234 20,21,22,23 Education Programs 0
Total General Service Cost Centers 21,951,579

County Profile for Blaine - 2013