County Profile for Cleburne - 2021



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2021 25,028
Total Cost Reports Filed in 2021 1 Total Births 212
Total Cost Reports Submitted 0 Total Deaths 474
Total Cost Reports Settled 1 Net Population Natural Change -262
Total Cost Reports Reopened 0 Total International Migration -1
Total Cost Reports Ammended 0 Total Domestic Migration 608
Total Cost Reports Audited 0 Total Residual -21
Net Population Change 324

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 3,650,426 Total Charges 90,369,435
Fixed Assets 11,162,261 Contract Allowance 65,499,872
Other Assets 1,095,054 Operating Revenue 24,869,563
Total Assets 15,907,741 Operating Expenses 25,423,086
Current Liabilities -423,128 Operating Margin -553,523
Long Term Liabilities 12,217,464 Other Income 390,363
Total Equity 4,113,405 Other Expense -179,142
Total Liabilities and Equity 15,907,741 Net Profit or Loss 15,982

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $55,512 Revenue per Bed $956,522 Revenue per Person $994
Net Margin per Discharge ($1,236) Net Margin per Bed ($21,289) Net Margin per Person ($22)
Net Profit per Discharge $36 Net Profit per Bed $615 Net Profit per Person $1
Net Fixed Assets per Discharge $24,916 Net Fixed Assets per Bed $429,318 Net Fixed Assets per Bed $446
Long Term Debt per Discharge $27,271 Long Term Debt per Bed $469,902 Long Term Debt per Person $488
Persons per Discharge 0 Persons per Bed 963
Occupancy Rate 20.7 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,592 Net Fixed Assets 1,759 Population Estimate 1,609
Total Revenue 1,834 Long Term Liabilities 1,201 Total Patient Discharges 1,789
Net Margin 1,847 Total Patient Beds 1,581
Net Profit or Loss 2,108

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 2,960,544 3,637,150 0.8140
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 2,239,007 9,804,015 0.2284
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 1,201,882 13 Nursing Administration 249,237
02,03 Captial Related - Movable Equipment 1,776 14 Central Services and Supply 227,957
04 Employee Benefits 188,676 15 Pharmacy 70,144
05 Administrative and General 4,131,456 16 Medical Records and Medical Library 311,615
06 Maintenance and Repairs 951,610 17 Social Services 0
07 Operation of Plant 154,596 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 493,047 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 529,841 20,21,22,23 Education Programs 0
Total General Service Cost Centers 8,511,837

County Profile for Cleburne - 2021