County Profile for Bond - 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 8,522,303 Total Charges 71,800,240
Fixed Assets 18,868,031 Contract Allowance 38,671,790
Other Assets 2,103,294 Operating Revenue 33,128,450
Total Assets 29,493,628 Operating Expenses 38,290,966
Current Liabilities 5,081,405 Operating Margin -5,162,516
Long Term Liabilities 10,457,595 Other Income 3,474,257
Total Equity 13,954,628 Other Expense 0
Total Liabilities and Equity 29,493,628 Net Profit or Loss -1,688,259

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $35,931 Revenue per Bed $1,003,892 Revenue per Person $33,128,450
Net Margin per Discharge ($5,599) Net Margin per Bed ($156,440) Net Margin per Person ($5,162,516)
Net Profit per Discharge ($1,831) Net Profit per Bed ($51,159) Net Profit per Person ($1,688,259)
Net Fixed Assets per Discharge $20,464 Net Fixed Assets per Bed $571,759 Net Fixed Assets per Bed $18,868,031
Long Term Debt per Discharge $11,342 Long Term Debt per Bed $316,897 Long Term Debt per Person $10,457,595
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 32.8 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,531 Net Fixed Assets 1,429 Population Estimate 1,151
Total Revenue 1,487 Long Term Liabilities 1,284 Total Patient Discharges 1,658
Net Margin 2,674 Total Patient Beds 1,648
Net Profit or Loss 2,912

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 2,816,910 2,798,256 1.0067
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 498,503 272,266 1.8309
44 Skilled Nursing Care 253,106 79,012 3.2034
50 Operating Room 1,888,462 4,574,192 0.4129
51 Recovery Room 0 0
52 Labor and Delivery Room 181,565 647,951 0.2802

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 1,287,328 13 Nursing Administration 608,260
02,03 Captial Related - Movable Equipment 1,387,109 14 Central Services and Supply 138,879
04 Employee Benefits 3,345,049 15 Pharmacy 0
05 Administrative and General 4,900,822 16 Medical Records and Medical Library 449,314
06 Maintenance and Repairs 1,185,607 17 Social Services 0
07 Operation of Plant 0 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 602,587 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 620,180 20,21,22,23 Education Programs 0
Total General Service Cost Centers 14,525,135

County Profile for Bond - 2013