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

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 25,783,309 Total Charges 400,119,418
Fixed Assets 40,472,212 Contract Allowance 272,041,439
Other Assets 18,311,066 Operating Revenue 128,077,979
Total Assets 84,566,587 Operating Expenses 132,574,787
Current Liabilities 13,261,838 Operating Margin -4,496,808
Long Term Liabilities 66,066,056 Other Income 3,405,036
Total Equity 5,238,693 Other Expense 612,229
Total Liabilities and Equity 84,566,587 Net Profit or Loss -1,704,001

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $38,039 Revenue per Bed $2,978,558 Revenue per Person $128,077,979
Net Margin per Discharge ($1,336) Net Margin per Bed ($104,577) Net Margin per Person ($4,496,808)
Net Profit per Discharge ($506) Net Profit per Bed ($39,628) Net Profit per Person ($1,704,001)
Net Fixed Assets per Discharge $12,020 Net Fixed Assets per Bed $941,214 Net Fixed Assets per Bed $40,472,212
Long Term Debt per Discharge $19,622 Long Term Debt per Bed $1,536,420 Long Term Debt per Person $66,066,056
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 69.9 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 731 Net Fixed Assets 990 Population Estimate 1,151
Total Revenue 778 Long Term Liabilities 544 Total Patient Discharges 1,005
Net Margin 2,606 Total Patient Beds 1,456
Net Profit or Loss 2,915

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 19,322,461 42,105,976 0.4589
31 Intensive Care Unit 8,025,420 18,979,523 0.4228
32 Coronary Care Unit 0 0
43 Nursery 1,798,920 2,001,786 0.8987
44 Skilled Nursing Care 0 0
50 Operating Room 11,208,817 38,202,165 0.2934
51 Recovery Room 0 0
52 Labor and Delivery Room 1,977,260 4,558,482 0.4338

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 3,792,574 13 Nursing Administration 3,235,426
02,03 Captial Related - Movable Equipment 2,288,401 14 Central Services and Supply 119,193
04 Employee Benefits 5,234,028 15 Pharmacy 2,566,716
05 Administrative and General 25,377,490 16 Medical Records and Medical Library 1,338,654
06 Maintenance and Repairs 3,662,395 17 Social Services 600,926
07 Operation of Plant 935,024 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 1,947,453 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 1,421,546 20,21,22,23 Education Programs 0
Total General Service Cost Centers 52,519,826

County Profile for Lake - 2013