County Profile for Cibola - 2014



County Controls Information

Cost Report Counts Population
Total Hospital Count 2 Total Population on July 31, 2014 0
Total Cost Reports Filed in 2014 2 Total Births 0
Total Cost Reports Submitted 1 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 11,833,867 Total Charges 55,821,115
Fixed Assets 11,550,489 Contract Allowance 25,481,154
Other Assets 16,635,881 Operating Revenue 30,339,961
Total Assets 40,020,237 Operating Expenses 48,197,715
Current Liabilities 1,998,153 Operating Margin -17,857,754
Long Term Liabilities 0 Other Income 4,436,610
Total Equity 38,022,084 Other Expense 6,190,779
Total Liabilities and Equity 40,020,237 Net Profit or Loss -19,611,923

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $25,668 Revenue per Bed $1,083,570 Revenue per Person $30,339,961
Net Margin per Discharge ($15,108) Net Margin per Bed ($637,777) Net Margin per Person ($17,857,754)
Net Profit per Discharge ($16,592) Net Profit per Bed ($700,426) Net Profit per Person ($19,611,923)
Net Fixed Assets per Discharge $9,772 Net Fixed Assets per Bed $412,517 Net Fixed Assets per Bed $11,550,489
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 38.4 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,673 Net Fixed Assets 1,718 Population Estimate 1,151
Total Revenue 1,559 Long Term Liabilities 2,210 Total Patient Discharges 1,490
Net Margin 3,042 Total Patient Beds 1,675
Net Profit or Loss 3,212

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 6,762,206 2,523,744 2.6794
31 Intensive Care Unit 933,385 596,289 1.5653
32 Coronary Care Unit 0 0
43 Nursery 172,789 199,948 0.8642
44 Skilled Nursing Care 0 0
50 Operating Room 1,790,971 5,231,915 0.3423
51 Recovery Room 0 0
52 Labor and Delivery Room 322,627 426,088 0.7572

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 1,771,153 13 Nursing Administration 1,271,236
02,03 Captial Related - Movable Equipment 202,434 14 Central Services and Supply 294,807
04 Employee Benefits 3,149,393 15 Pharmacy 690,619
05 Administrative and General 7,634,582 16 Medical Records and Medical Library 1,164,771
06 Maintenance and Repairs 0 17 Social Services 102,423
07 Operation of Plant 1,837,116 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 618,098 19 Non Physician Anesthetist 204,737
10,11 Dietary and Cafeteria 467,611 20,21,22,23 Education Programs 0
Total General Service Cost Centers 19,408,980

County Profile for Cibola - 2014