County Profile for Breckinridge - 2012



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2012 0
Total Cost Reports Filed in 2012 1 Total Births 0
Total Cost Reports Submitted 0 Total Deaths 0
Total Cost Reports Settled 0 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 6,911,915 Total Charges 43,253,376
Fixed Assets 9,202,440 Contract Allowance 25,241,420
Other Assets 436,316 Operating Revenue 18,011,956
Total Assets 16,550,671 Operating Expenses 18,385,148
Current Liabilities 2,323,125 Operating Margin -373,192
Long Term Liabilities 7,473,154 Other Income 692,422
Total Equity 6,754,392 Other Expense 0
Total Liabilities and Equity 16,550,671 Net Profit or Loss 319,230

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $18,762 Revenue per Bed $692,768 Revenue per Person $18,011,956
Net Margin per Discharge ($389) Net Margin per Bed ($14,354) Net Margin per Person ($373,192)
Net Profit per Discharge $333 Net Profit per Bed $12,278 Net Profit per Person $319,230
Net Fixed Assets per Discharge $9,586 Net Fixed Assets per Bed $353,940 Net Fixed Assets per Bed $9,202,440
Long Term Debt per Discharge $7,785 Long Term Debt per Bed $287,429 Long Term Debt per Person $7,473,154
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 49.8 %
Length of Stay 5 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,765 Net Fixed Assets 1,805 Population Estimate 1,151
Total Revenue 1,894 Long Term Liabilities 1,381 Total Patient Discharges 1,664
Net Margin 1,877 Total Patient Beds 1,711
Net Profit or Loss 1,653

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 2,942,965 4,935,746 0.5963
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 1,492,547 1,652,479 0.9032
50 Operating Room 720,260 1,120,897 0.6426
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 1,044,195 13 Nursing Administration 100,114
02,03 Captial Related - Movable Equipment 0 14 Central Services and Supply 0
04 Employee Benefits 1,973,585 15 Pharmacy 0
05 Administrative and General 2,428,608 16 Medical Records and Medical Library 213,660
06 Maintenance and Repairs 0 17 Social Services 56,071
07 Operation of Plant 570,651 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 346,892 19 Non Physician Anesthetist 149,945
10,11 Dietary and Cafeteria 467,378 20,21,22,23 Education Programs 0
Total General Service Cost Centers 7,351,099

County Profile for Breckinridge - 2012