County Profile for Cleburne - 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 0 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 1 Total Residual 0
Net Population Change 0

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 5,914,966 Total Charges 66,683,725
Fixed Assets 14,867,574 Contract Allowance 46,665,000
Other Assets 0 Operating Revenue 20,018,725
Total Assets 20,782,540 Operating Expenses 20,773,646
Current Liabilities 2,463,758 Operating Margin -754,921
Long Term Liabilities 17,506,853 Other Income 469,310
Total Equity 811,929 Other Expense 0
Total Liabilities and Equity 20,782,540 Net Profit or Loss -285,611

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $26,480 Revenue per Bed $769,951 Revenue per Person $20,018,725
Net Margin per Discharge ($999) Net Margin per Bed ($29,035) Net Margin per Person ($754,921)
Net Profit per Discharge ($378) Net Profit per Bed ($10,985) Net Profit per Person ($285,611)
Net Fixed Assets per Discharge $19,666 Net Fixed Assets per Bed $571,830 Net Fixed Assets per Bed $14,867,574
Long Term Debt per Discharge $23,157 Long Term Debt per Bed $673,341 Long Term Debt per Person $17,506,853
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 28.1 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,557 Net Fixed Assets 1,569 Population Estimate 1,151
Total Revenue 1,815 Long Term Liabilities 1,059 Total Patient Discharges 1,758
Net Margin 1,848 Total Patient Beds 1,711
Net Profit or Loss 2,632

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 2,820,093 2,278,838 1.2375
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 2,717,290 8,769,561 0.3099
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 2,032,011 13 Nursing Administration 466,257
02,03 Captial Related - Movable Equipment 659,543 14 Central Services and Supply 89,943
04 Employee Benefits 1,994,780 15 Pharmacy 220,906
05 Administrative and General 2,569,600 16 Medical Records and Medical Library 462,662
06 Maintenance and Repairs 516,441 17 Social Services 0
07 Operation of Plant 0 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 433,234 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 247,108 20,21,22,23 Education Programs 0
Total General Service Cost Centers 9,692,485

County Profile for Cleburne - 2013