County Profile for Calloway - 2021



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2021 37,896
Total Cost Reports Filed in 2021 1 Total Births 336
Total Cost Reports Submitted 1 Total Deaths 513
Total Cost Reports Settled 0 Net Population Natural Change -177
Total Cost Reports Reopened 0 Total International Migration 11
Total Cost Reports Ammended 0 Total Domestic Migration 457
Total Cost Reports Audited 0 Total Residual 9
Net Population Change 300

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 114,622,075 Total Charges 470,348,055
Fixed Assets 85,895,437 Contract Allowance 320,426,789
Other Assets 1,757,605 Operating Revenue 149,921,266
Total Assets 202,275,117 Operating Expenses 143,282,079
Current Liabilities 62,759,580 Operating Margin 6,639,187
Long Term Liabilities 0 Other Income 28,827,900
Total Equity 139,515,537 Other Expense 0
Total Liabilities and Equity 202,275,117 Net Profit or Loss 35,467,087

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $43,355 Revenue per Bed $1,665,792 Revenue per Person $3,956
Net Margin per Discharge $1,920 Net Margin per Bed $73,769 Net Margin per Person $175
Net Profit per Discharge $10,257 Net Profit per Bed $394,079 Net Profit per Person $936
Net Fixed Assets per Discharge $24,840 Net Fixed Assets per Bed $954,394 Net Fixed Assets per Bed $2,267
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 421
Occupancy Rate 47.4 %
Length of Stay 5 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 855 Net Fixed Assets 726 Population Estimate 1,229
Total Revenue 841 Long Term Liabilities 2,161 Total Patient Discharges 893
Net Margin 522 Total Patient Beds 906
Net Profit or Loss 529

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 14,386,461 13,373,998 1.0757
31 Intensive Care Unit 2,961,654 2,923,834 1.0129
32 Coronary Care Unit 0 0
43 Nursery 363,869 547,611 0.6645
44 Skilled Nursing Care 7,448,964 4,691,384 1.5878
50 Operating Room 9,544,568 41,448,947 0.2303
51 Recovery Room 775,222 6,257,268 0.1239
52 Labor and Delivery Room 2,605,297 3,332,652 0.7817

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 4,973,867 13 Nursing Administration 1,878,202
02,03 Captial Related - Movable Equipment 3,309,513 14 Central Services and Supply 744,492
04 Employee Benefits 824,931 15 Pharmacy 2,609,983
05 Administrative and General 17,526,718 16 Medical Records and Medical Library 956,931
06 Maintenance and Repairs 0 17 Social Services 79,376
07 Operation of Plant 4,673,274 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 2,609,497 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 1,744,976 20,21,22,23 Education Programs 0
Total General Service Cost Centers 41,931,760

County Profile for Calloway - 2021