County Profile for Baker - 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 2 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 12,080,954 Total Charges 58,796,963
Fixed Assets 12,707,699 Contract Allowance 30,239,824
Other Assets 7,908,295 Operating Revenue 28,557,139
Total Assets 32,696,948 Operating Expenses 84,063,991
Current Liabilities 10,053,158 Operating Margin -55,506,852
Long Term Liabilities 587,298 Other Income 1,241,851
Total Equity 22,056,492 Other Expense 0
Total Liabilities and Equity 32,696,948 Net Profit or Loss -54,265,001

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $149,514 Revenue per Bed $279,972 Revenue per Person $28,557,139
Net Margin per Discharge ($290,612) Net Margin per Bed ($544,185) Net Margin per Person ($55,506,852)
Net Profit per Discharge ($284,110) Net Profit per Bed ($532,010) Net Profit per Person ($54,265,001)
Net Fixed Assets per Discharge $66,532 Net Fixed Assets per Bed $124,585 Net Fixed Assets per Bed $12,707,699
Long Term Debt per Discharge $3,075 Long Term Debt per Bed $5,758 Long Term Debt per Person $587,298
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 60.0 %
Length of Stay 116 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,635 Net Fixed Assets 1,651 Population Estimate 1,151
Total Revenue 1,590 Long Term Liabilities 1,981 Total Patient Discharges 2,315
Net Margin 3,178 Total Patient Beds 917
Net Profit or Loss 3,269

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 9,171,812 8,154,469 1.1248
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 6,473,878 4,806,068 1.3470
50 Operating Room 782,912 1,124,927 0.6960
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 408,426 13 Nursing Administration 1,111,033
02,03 Captial Related - Movable Equipment 1,134,293 14 Central Services and Supply 110,781
04 Employee Benefits 14,117,228 15 Pharmacy 4,725,694
05 Administrative and General 12,777,689 16 Medical Records and Medical Library 580,066
06 Maintenance and Repairs 2,961,725 17 Social Services 3,051,368
07 Operation of Plant 4,063,022 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 1,524,446 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 3,797,126 20,21,22,23 Education Programs 0
Total General Service Cost Centers 50,362,897

County Profile for Baker - 2013