County Profile for Sullivan - 2012



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2012 0
Total Cost Reports Filed in 2012 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 19,233,733 Total Charges 63,842,262
Fixed Assets 22,566,027 Contract Allowance 18,495,120
Other Assets 18,601,042 Operating Revenue 45,347,142
Total Assets 60,400,802 Operating Expenses 46,551,866
Current Liabilities 12,853,559 Operating Margin -1,204,724
Long Term Liabilities 29,527,953 Other Income 4,863,922
Total Equity 18,019,290 Other Expense 354,589
Total Liabilities and Equity 60,400,802 Net Profit or Loss 3,304,609

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $54,114 Revenue per Bed $2,159,388 Revenue per Person $45,347,142
Net Margin per Discharge ($1,438) Net Margin per Bed ($57,368) Net Margin per Person ($1,204,724)
Net Profit per Discharge $3,943 Net Profit per Bed $157,362 Net Profit per Person $3,304,609
Net Fixed Assets per Discharge $26,928 Net Fixed Assets per Bed $1,074,573 Net Fixed Assets per Bed $22,566,027
Long Term Debt per Discharge $35,236 Long Term Debt per Bed $1,406,093 Long Term Debt per Person $29,527,953
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 50.6 %
Length of Stay 6 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,574 Net Fixed Assets 1,305 Population Estimate 1,151
Total Revenue 1,306 Long Term Liabilities 850 Total Patient Discharges 1,725
Net Margin 2,187 Total Patient Beds 2,260
Net Profit or Loss 946

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 4,738,137 3,222,351 1.4704
31 Intensive Care Unit 1,867,283 1,102,172 1.6942
32 Coronary Care Unit 0 0
43 Nursery 165,209 93,442 1.7680
44 Skilled Nursing Care 0 0
50 Operating Room 2,440,022 7,524,152 0.3243
51 Recovery Room 493,772 503,247 0.9812
52 Labor and Delivery Room 102,447 235,258 0.4355

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 1,363,288 13 Nursing Administration 374,481
02,03 Captial Related - Movable Equipment 926,229 14 Central Services and Supply 58,910
04 Employee Benefits 4,921,346 15 Pharmacy 632,093
05 Administrative and General 8,607,916 16 Medical Records and Medical Library 591,513
06 Maintenance and Repairs 0 17 Social Services 218,191
07 Operation of Plant 1,807,169 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 125,346 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 400,490 20,21,22,23 Education Programs 0
Total General Service Cost Centers 20,026,972

County Profile for Sullivan - 2012