County Profile for Buchanan - 2022



County Controls Information

Cost Report Counts Population
Total Hospital Count 2 Total Population on July 31, 2022 20,689
Total Cost Reports Filed in 2022 2 Total Births 250
Total Cost Reports Submitted 0 Total Deaths 233
Total Cost Reports Settled 2 Net Population Natural Change 17
Total Cost Reports Reopened 0 Total International Migration 33
Total Cost Reports Ammended 0 Total Domestic Migration -59
Total Cost Reports Audited 0 Total Residual -5
Net Population Change -14

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 28,644,355 Total Charges 89,530,599
Fixed Assets 33,694,097 Contract Allowance 45,184,793
Other Assets 15,417,099 Operating Revenue 44,345,806
Total Assets 77,755,551 Operating Expenses 68,420,907
Current Liabilities 4,914,567 Operating Margin -24,075,101
Long Term Liabilities 35,880,064 Other Income 8,743,885
Total Equity 36,960,920 Other Expense 0
Total Liabilities and Equity 77,755,551 Net Profit or Loss -15,331,216

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $123,526 Revenue per Bed $540,803 Revenue per Person $2,143
Net Margin per Discharge ($67,062) Net Margin per Bed ($293,599) Net Margin per Person ($1,164)
Net Profit per Discharge ($42,705) Net Profit per Bed ($186,966) Net Profit per Person ($741)
Net Fixed Assets per Discharge $93,855 Net Fixed Assets per Bed $410,904 Net Fixed Assets per Bed $1,629
Long Term Debt per Discharge $99,944 Long Term Debt per Bed $437,562 Long Term Debt per Person $1,734
Persons per Discharge 0 Persons per Bed 252
Occupancy Rate 67.3 %
Length of Stay 55 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,634 Net Fixed Assets 1,184 Population Estimate 1,780
Total Revenue 1,522 Long Term Liabilities 758 Total Patient Discharges 1,884
Net Margin 2,852 Total Patient Beds 953
Net Profit or Loss 2,951

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 21,699,811 22,302,047 0.9730
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 0 0
50 Operating Room 3,828,750 7,731,490 0.4952
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 2,850,316 13 Nursing Administration 1,733,169
02,03 Captial Related - Movable Equipment 1,842,331 14 Central Services and Supply 32,235
04 Employee Benefits 5,699,151 15 Pharmacy 0
05 Administrative and General 9,960,822 16 Medical Records and Medical Library 934,840
06 Maintenance and Repairs 1,759,212 17 Social Services 89,924
07 Operation of Plant 1,422,619 18 Other General Service Expense 1,758
08,09 Laundry, Linen and Housekeeping 1,748,330 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 1,066,703 20,21,22,23 Education Programs 0
Total General Service Cost Centers 29,141,410

County Profile for Buchanan - 2022