County Profile for Boundary - 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 1,322,570 Total Charges 13,688,747
Fixed Assets 2,385,193 Contract Allowance 2,742,106
Other Assets 0 Operating Revenue 10,946,641
Total Assets 3,707,763 Operating Expenses 11,065,029
Current Liabilities 1,013,242 Operating Margin -118,388
Long Term Liabilities 980,251 Other Income 319,907
Total Equity 1,714,270 Other Expense 0
Total Liabilities and Equity 3,707,763 Net Profit or Loss 201,519

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $130,317 Revenue per Bed $521,269 Revenue per Person $10,946,641
Net Margin per Discharge ($1,409) Net Margin per Bed ($5,638) Net Margin per Person ($118,388)
Net Profit per Discharge $2,399 Net Profit per Bed $9,596 Net Profit per Person $201,519
Net Fixed Assets per Discharge $28,395 Net Fixed Assets per Bed $113,581 Net Fixed Assets per Bed $2,385,193
Long Term Debt per Discharge $11,670 Long Term Debt per Bed $46,679 Long Term Debt per Person $980,251
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 22.9 %
Length of Stay 20 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,325 Net Fixed Assets 2,273 Population Estimate 1,151
Total Revenue 2,196 Long Term Liabilities 1,901 Total Patient Discharges 2,470
Net Margin 1,635 Total Patient Beds 2,256
Net Profit or Loss 1,634

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 1,406,807 1,158,887 1.2139
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 2,890,644 2,485,882 1.1628
50 Operating Room 208,643 160,052 1.3036
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 252,191 13 Nursing Administration 270,661
02,03 Captial Related - Movable Equipment 440,673 14 Central Services and Supply 0
04 Employee Benefits 1,215,254 15 Pharmacy 0
05 Administrative and General 1,402,955 16 Medical Records and Medical Library 170,778
06 Maintenance and Repairs 0 17 Social Services 48,182
07 Operation of Plant 356,257 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 230,879 19 Non Physician Anesthetist 96,000
10,11 Dietary and Cafeteria 374,884 20,21,22,23 Education Programs 0
Total General Service Cost Centers 4,858,714

County Profile for Boundary - 2013