County Profile for Grant - 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 40,461,232 Total Charges 173,846,413
Fixed Assets 29,892,879 Contract Allowance 110,026,572
Other Assets 62,940 Operating Revenue 63,819,841
Total Assets 70,417,051 Operating Expenses 73,368,999
Current Liabilities 6,703,856 Operating Margin -9,549,158
Long Term Liabilities 993,193 Other Income 520,407
Total Equity 62,720,002 Other Expense 0
Total Liabilities and Equity 70,417,051 Net Profit or Loss -9,028,751

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $25,569 Revenue per Bed $1,204,148 Revenue per Person $63,819,841
Net Margin per Discharge ($3,826) Net Margin per Bed ($180,173) Net Margin per Person ($9,549,158)
Net Profit per Discharge ($3,617) Net Profit per Bed ($170,354) Net Profit per Person ($9,028,751)
Net Fixed Assets per Discharge $11,976 Net Fixed Assets per Bed $564,017 Net Fixed Assets per Bed $29,892,879
Long Term Debt per Discharge $398 Long Term Debt per Bed $18,739 Long Term Debt per Person $993,193
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 37.0 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,087 Net Fixed Assets 1,155 Population Estimate 1,151
Total Revenue 1,120 Long Term Liabilities 1,898 Total Patient Discharges 1,129
Net Margin 2,897 Total Patient Beds 1,284
Net Profit or Loss 3,186

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 5,830,898 4,609,571 1.2650
31 Intensive Care Unit 2,183,816 2,488,866 0.8774
32 Coronary Care Unit 0 0
43 Nursery 1,451,399 652,360 2.2248
44 Skilled Nursing Care 0 0
50 Operating Room 7,963,705 13,130,103 0.6065
51 Recovery Room 0 0
52 Labor and Delivery Room 2,053,709 1,587,087 1.2940

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 1,178,474 13 Nursing Administration 1,331,120
02,03 Captial Related - Movable Equipment 4,142,657 14 Central Services and Supply 0
04 Employee Benefits 9,358,951 15 Pharmacy 0
05 Administrative and General 8,840,256 16 Medical Records and Medical Library 1,298,689
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 1,875,110 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 1,107,218 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 1,304,578 20,21,22,23 Education Programs 0
Total General Service Cost Centers 30,437,053

County Profile for Grant - 2013