County Profile for El Dorado - 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 0 Net Population Natural Change 0
Total Cost Reports Reopened 2 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 100,560,927 Total Charges 1,179,329,037
Fixed Assets 159,426,220 Contract Allowance 871,266,071
Other Assets 127,622,119 Operating Revenue 308,062,966
Total Assets 387,609,266 Operating Expenses 305,626,403
Current Liabilities 49,832,870 Operating Margin 2,436,563
Long Term Liabilities 105,094,549 Other Income 43,012,868
Total Equity 232,681,847 Other Expense -20,198,165
Total Liabilities and Equity 387,609,266 Net Profit or Loss 65,647,596

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $42,125 Revenue per Bed $2,110,020 Revenue per Person $308,062,966
Net Margin per Discharge $333 Net Margin per Bed $16,689 Net Margin per Person $2,436,563
Net Profit per Discharge $8,977 Net Profit per Bed $449,641 Net Profit per Person $65,647,596
Net Fixed Assets per Discharge $21,800 Net Fixed Assets per Bed $1,091,960 Net Fixed Assets per Bed $159,426,220
Long Term Debt per Discharge $14,371 Long Term Debt per Bed $719,826 Long Term Debt per Person $105,094,549
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 49.5 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 391 Net Fixed Assets 454 Population Estimate 1,151
Total Revenue 456 Long Term Liabilities 432 Total Patient Discharges 690
Net Margin 524 Total Patient Beds 741
Net Profit or Loss 191

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 44,349,924 104,074,770 0.4261
31 Intensive Care Unit 9,321,517 26,474,155 0.3521
32 Coronary Care Unit 0 0
43 Nursery 2,221,509 5,485,107 0.4050
44 Skilled Nursing Care 6,405,640 14,221,000 0.4504
50 Operating Room 21,522,083 141,369,467 0.1522
51 Recovery Room 0 0
52 Labor and Delivery Room 3,271,236 12,355,712 0.2648

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 9,075,670 13 Nursing Administration 9,562,393
02,03 Captial Related - Movable Equipment 6,337,722 14 Central Services and Supply 2,464,287
04 Employee Benefits 3,244,718 15 Pharmacy 6,670,701
05 Administrative and General 42,570,259 16 Medical Records and Medical Library 4,696,800
06 Maintenance and Repairs 5,670,516 17 Social Services 1,655,238
07 Operation of Plant 3,185,852 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 4,616,042 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 3,029,571 20,21,22,23 Education Programs 0
Total General Service Cost Centers 102,779,769

County Profile for El Dorado - 2013