County Profile for Cibola - 2013



County Controls Information

Cost Report Counts Population
Total Hospital Count 2 Total Population on July 31, 2013 0
Total Cost Reports Filed in 2013 2 Total Births 0
Total Cost Reports Submitted 0 Total Deaths 0
Total Cost Reports Settled 2 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 17,172,203 Total Charges 48,295,632
Fixed Assets 11,206,106 Contract Allowance 17,553,380
Other Assets 9,621,214 Operating Revenue 30,742,252
Total Assets 37,999,523 Operating Expenses 51,634,940
Current Liabilities 1,979,581 Operating Margin -20,892,688
Long Term Liabilities 0 Other Income 6,400,040
Total Equity 36,019,942 Other Expense 5,938,221
Total Liabilities and Equity 37,999,523 Net Profit or Loss -20,430,869

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $25,576 Revenue per Bed $1,097,938 Revenue per Person $30,742,252
Net Margin per Discharge ($17,382) Net Margin per Bed ($746,167) Net Margin per Person ($20,892,688)
Net Profit per Discharge ($16,997) Net Profit per Bed ($729,674) Net Profit per Person ($20,430,869)
Net Fixed Assets per Discharge $9,323 Net Fixed Assets per Bed $400,218 Net Fixed Assets per Bed $11,206,106
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 0
Occupancy Rate 36.7 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,728 Net Fixed Assets 1,732 Population Estimate 1,151
Total Revenue 1,536 Long Term Liabilities 2,220 Total Patient Discharges 1,536
Net Margin 3,050 Total Patient Beds 1,695
Net Profit or Loss 3,229

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 6,616,654 2,203,316 3.0030
31 Intensive Care Unit 994,227 574,901 1.7294
32 Coronary Care Unit 0 0
43 Nursery 153,702 196,785 0.7811
44 Skilled Nursing Care 0 0
50 Operating Room 1,545,198 4,920,317 0.3140
51 Recovery Room 0 0
52 Labor and Delivery Room 324,198 344,316 0.9416

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 1,486,689 13 Nursing Administration 921,171
02,03 Captial Related - Movable Equipment 194,125 14 Central Services and Supply 329,608
04 Employee Benefits 3,194,468 15 Pharmacy 878,074
05 Administrative and General 8,269,759 16 Medical Records and Medical Library 1,127,079
06 Maintenance and Repairs 0 17 Social Services 199,077
07 Operation of Plant 1,773,661 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 592,883 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 515,245 20,21,22,23 Education Programs 0
Total General Service Cost Centers 19,481,839

County Profile for Cibola - 2013