County Profile for Del Norte - 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 16,703,849 Total Charges 213,749,969
Fixed Assets 13,469,895 Contract Allowance 150,439,955
Other Assets 3,436,375 Operating Revenue 63,310,014
Total Assets 33,610,119 Operating Expenses 66,404,904
Current Liabilities 7,137,760 Operating Margin -3,094,890
Long Term Liabilities 13,221,257 Other Income 975,871
Total Equity 13,251,102 Other Expense 0
Total Liabilities and Equity 33,610,119 Net Profit or Loss -2,119,019

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $27,768 Revenue per Bed $1,438,864 Revenue per Person $63,310,014
Net Margin per Discharge ($1,357) Net Margin per Bed ($70,338) Net Margin per Person ($3,094,890)
Net Profit per Discharge ($929) Net Profit per Bed ($48,160) Net Profit per Person ($2,119,019)
Net Fixed Assets per Discharge $5,908 Net Fixed Assets per Bed $306,134 Net Fixed Assets per Bed $13,469,895
Long Term Debt per Discharge $5,799 Long Term Debt per Bed $300,483 Long Term Debt per Person $13,221,257
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 44.0 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 998 Net Fixed Assets 1,620 Population Estimate 1,151
Total Revenue 1,124 Long Term Liabilities 1,190 Total Patient Discharges 1,171
Net Margin 2,445 Total Patient Beds 1,434
Net Profit or Loss 2,967

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 11,681,910 19,846,277 0.5886
31 Intensive Care Unit 2,707,227 7,119,433 0.3803
32 Coronary Care Unit 0 0
43 Nursery 602,778 49,029 12.2943
44 Skilled Nursing Care 0 0
50 Operating Room 6,498,056 27,227,705 0.2387
51 Recovery Room 0 0
52 Labor and Delivery Room 1,603,840 465,661 3.4442

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 1,683,762 13 Nursing Administration 522,823
02,03 Captial Related - Movable Equipment 2,507,457 14 Central Services and Supply 166,804
04 Employee Benefits 8,007,427 15 Pharmacy 1,002,629
05 Administrative and General 12,086,610 16 Medical Records and Medical Library 570,100
06 Maintenance and Repairs 0 17 Social Services 641,048
07 Operation of Plant 2,550,336 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 911,884 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 800,758 20,21,22,23 Education Programs 0
Total General Service Cost Centers 31,451,638

County Profile for Del Norte - 2013