County Profile for Breckinridge - 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 0 Net Population Natural Change 0
Total Cost Reports Reopened 1 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 6,436,549 Total Charges 42,085,744
Fixed Assets 9,299,706 Contract Allowance 26,202,755
Other Assets 483,374 Operating Revenue 15,882,989
Total Assets 16,219,629 Operating Expenses 17,320,948
Current Liabilities 2,781,738 Operating Margin -1,437,959
Long Term Liabilities 7,814,411 Other Income 102,389
Total Equity 5,623,480 Other Expense 5,704
Total Liabilities and Equity 16,219,629 Net Profit or Loss -1,341,274

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $18,512 Revenue per Bed $661,791 Revenue per Person $15,882,989
Net Margin per Discharge ($1,676) Net Margin per Bed ($59,915) Net Margin per Person ($1,437,959)
Net Profit per Discharge ($1,563) Net Profit per Bed ($55,886) Net Profit per Person ($1,341,274)
Net Fixed Assets per Discharge $10,839 Net Fixed Assets per Bed $387,488 Net Fixed Assets per Bed $9,299,706
Long Term Debt per Discharge $9,108 Long Term Debt per Bed $325,600 Long Term Debt per Person $7,814,411
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 48.6 %
Length of Stay 5 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,801 Net Fixed Assets 1,818 Population Estimate 1,151
Total Revenue 1,972 Long Term Liabilities 1,381 Total Patient Discharges 1,688
Net Margin 2,077 Total Patient Beds 2,110
Net Profit or Loss 2,863

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 2,759,783 4,594,719 0.6006
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 1,639,794 1,732,993 0.9462
50 Operating Room 757,687 1,120,632 0.6761
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 946,315 13 Nursing Administration 104,281
02,03 Captial Related - Movable Equipment 0 14 Central Services and Supply 0
04 Employee Benefits 2,371,164 15 Pharmacy 0
05 Administrative and General 2,448,236 16 Medical Records and Medical Library 192,441
06 Maintenance and Repairs 0 17 Social Services 54,775
07 Operation of Plant 534,030 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 342,402 19 Non Physician Anesthetist 194,807
10,11 Dietary and Cafeteria 433,316 20,21,22,23 Education Programs 0
Total General Service Cost Centers 7,621,767

County Profile for Breckinridge - 2013