County Profile for Cayuga - 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 21,344,226 Total Charges 197,351,988
Fixed Assets 27,613,665 Contract Allowance 110,655,611
Other Assets 7,647,389 Operating Revenue 86,696,377
Total Assets 56,605,280 Operating Expenses 88,174,632
Current Liabilities 15,076,661 Operating Margin -1,478,255
Long Term Liabilities 18,743,116 Other Income 13,796,200
Total Equity 22,785,503 Other Expense 15,193,807
Total Liabilities and Equity 56,605,280 Net Profit or Loss -2,875,862

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $21,275 Revenue per Bed $1,140,742 Revenue per Person $86,696,377
Net Margin per Discharge ($363) Net Margin per Bed ($19,451) Net Margin per Person ($1,478,255)
Net Profit per Discharge ($706) Net Profit per Bed ($37,840) Net Profit per Person ($2,875,862)
Net Fixed Assets per Discharge $6,776 Net Fixed Assets per Bed $363,338 Net Fixed Assets per Bed $27,613,665
Long Term Debt per Discharge $4,600 Long Term Debt per Bed $246,620 Long Term Debt per Person $18,743,116
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 58.9 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,032 Net Fixed Assets 1,191 Population Estimate 1,151
Total Revenue 957 Long Term Liabilities 1,029 Total Patient Discharges 923
Net Margin 2,090 Total Patient Beds 1,096
Net Profit or Loss 3,035

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 16,716,045 21,335,047 0.7835
31 Intensive Care Unit 0 0
32 Coronary Care Unit 3,522,683 5,587,203 0.6305
43 Nursery 73,640 678,939 0.1085
44 Skilled Nursing Care 9,669,513 9,832,436 0.9834
50 Operating Room 10,688,626 30,236,521 0.3535
51 Recovery Room 793,268 3,005,122 0.2640
52 Labor and Delivery Room 200,564 2,148,836 0.0933

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 3,287,162 13 Nursing Administration 0
02,03 Captial Related - Movable Equipment 2,083,737 14 Central Services and Supply 0
04 Employee Benefits 13,315,459 15 Pharmacy 0
05 Administrative and General 0 16 Medical Records and Medical Library 1,596,742
06 Maintenance and Repairs 1,395,097 17 Social Services 486,918
07 Operation of Plant 1,492,650 18 Other General Service Expense 9,002,277
08,09 Laundry, Linen and Housekeeping 1,755,609 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 1,578,047 20,21,22,23 Education Programs 12,645,601
Total General Service Cost Centers 48,639,299

County Profile for Cayuga - 2013