County Profile for Sullivan - 2017



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2017 0
Total Cost Reports Filed in 2017 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 11,975,396 Total Charges 62,233,764
Fixed Assets 14,964,637 Contract Allowance 22,675,349
Other Assets 28,846,718 Operating Revenue 39,558,415
Total Assets 55,786,751 Operating Expenses 44,126,792
Current Liabilities 8,673,849 Operating Margin -4,568,377
Long Term Liabilities 33,623,537 Other Income 3,882,531
Total Equity 13,489,365 Other Expense 0
Total Liabilities and Equity 55,786,751 Net Profit or Loss -685,846

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $69,523 Revenue per Bed $1,521,478 Revenue per Person $39,558,415
Net Margin per Discharge ($8,029) Net Margin per Bed ($175,707) Net Margin per Person ($4,568,377)
Net Profit per Discharge ($1,205) Net Profit per Bed ($26,379) Net Profit per Person ($685,846)
Net Fixed Assets per Discharge $26,300 Net Fixed Assets per Bed $575,563 Net Fixed Assets per Bed $14,964,637
Long Term Debt per Discharge $59,092 Long Term Debt per Bed $1,293,213 Long Term Debt per Person $33,623,537
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 32.8 %
Length of Stay 5 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,700 Net Fixed Assets 1,602 Population Estimate 1,151
Total Revenue 1,462 Long Term Liabilities 791 Total Patient Discharges 1,764
Net Margin 2,578 Total Patient Beds 1,640
Net Profit or Loss 2,646

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 5,215,832 3,302,567 1.5793
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 1,931,354 3,212,716 0.6012
51 Recovery Room 506,937 574,222 0.8828
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 1,596,191 13 Nursing Administration 649,770
02,03 Captial Related - Movable Equipment 528,012 14 Central Services and Supply 65,087
04 Employee Benefits 4,529,260 15 Pharmacy 679,941
05 Administrative and General 8,302,506 16 Medical Records and Medical Library 470,696
06 Maintenance and Repairs 0 17 Social Services 245,759
07 Operation of Plant 1,457,632 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 104,959 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 411,165 20,21,22,23 Education Programs 0
Total General Service Cost Centers 19,040,978

County Profile for Sullivan - 2017