County Profile for Columbia - 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 7,737,778 Total Charges 42,190,101
Fixed Assets 37,186,939 Contract Allowance 24,169,280
Other Assets 5,385,524 Operating Revenue 18,020,821
Total Assets 50,310,241 Operating Expenses 22,814,461
Current Liabilities 2,073,720 Operating Margin -4,793,640
Long Term Liabilities 1,003,438 Other Income 2,274,944
Total Equity 47,233,083 Other Expense 0
Total Liabilities and Equity 50,310,241 Net Profit or Loss -2,518,696

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $13,241 Revenue per Bed $474,232 Revenue per Person $18,020,821
Net Margin per Discharge ($3,522) Net Margin per Bed ($126,148) Net Margin per Person ($4,793,640)
Net Profit per Discharge ($1,851) Net Profit per Bed ($66,281) Net Profit per Person ($2,518,696)
Net Fixed Assets per Discharge $27,323 Net Fixed Assets per Bed $978,604 Net Fixed Assets per Bed $37,186,939
Long Term Debt per Discharge $737 Long Term Debt per Bed $26,406 Long Term Debt per Person $1,003,438
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 26.9 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,798 Net Fixed Assets 1,045 Population Estimate 1,151
Total Revenue 1,887 Long Term Liabilities 1,892 Total Patient Discharges 1,466
Net Margin 2,636 Total Patient Beds 1,562
Net Profit or Loss 3,001

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 5,201,840 1,890,552 2.7515
31 Intensive Care Unit 2,934,668 2,174,627 1.3495
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 0 0
50 Operating Room 1,710,430 4,899,889 0.3491
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 3,072,504 13 Nursing Administration 529,099
02,03 Captial Related - Movable Equipment 1,194,383 14 Central Services and Supply 147,815
04 Employee Benefits 2,301,446 15 Pharmacy 0
05 Administrative and General 2,764,467 16 Medical Records and Medical Library 354,758
06 Maintenance and Repairs 792,556 17 Social Services 0
07 Operation of Plant 0 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 410,054 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 369,699 20,21,22,23 Education Programs 137,503
Total General Service Cost Centers 12,074,284

County Profile for Columbia - 2013