County Profile for Calloway - 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 37,524,276 Total Charges 244,436,867
Fixed Assets 98,930,450 Contract Allowance 141,781,331
Other Assets 18,230,983 Operating Revenue 102,655,536
Total Assets 154,685,709 Operating Expenses 110,081,994
Current Liabilities 10,896,618 Operating Margin -7,426,458
Long Term Liabilities 40,465,770 Other Income 5,463,883
Total Equity 103,323,321 Other Expense 3,212
Total Liabilities and Equity 154,685,709 Net Profit or Loss -1,965,787

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $24,274 Revenue per Bed $862,652 Revenue per Person $102,655,536
Net Margin per Discharge ($1,756) Net Margin per Bed ($62,407) Net Margin per Person ($7,426,458)
Net Profit per Discharge ($465) Net Profit per Bed ($16,519) Net Profit per Person ($1,965,787)
Net Fixed Assets per Discharge $23,393 Net Fixed Assets per Bed $831,348 Net Fixed Assets per Bed $98,930,450
Long Term Debt per Discharge $9,569 Long Term Debt per Bed $340,048 Long Term Debt per Person $40,465,770
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 41.4 %
Length of Stay 5 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 948 Net Fixed Assets 620 Population Estimate 1,151
Total Revenue 875 Long Term Liabilities 714 Total Patient Discharges 910
Net Margin 2,812 Total Patient Beds 837
Net Profit or Loss 2,950

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 10,283,952 10,858,206 0.9471
31 Intensive Care Unit 2,659,439 1,872,410 1.4203
32 Coronary Care Unit 0 0
43 Nursery 487,490 766,330 0.6361
44 Skilled Nursing Care 11,905,470 9,888,746 1.2039
50 Operating Room 9,608,411 25,075,800 0.3832
51 Recovery Room 881,419 6,800,026 0.1296
52 Labor and Delivery Room 1,798,113 1,900,261 0.9462

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 6,227,452 13 Nursing Administration 1,149,036
02,03 Captial Related - Movable Equipment 2,950,167 14 Central Services and Supply 381,054
04 Employee Benefits 18,911,108 15 Pharmacy 1,555,870
05 Administrative and General 9,311,464 16 Medical Records and Medical Library 922,623
06 Maintenance and Repairs 0 17 Social Services 237
07 Operation of Plant 4,616,681 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 1,895,101 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 1,653,423 20,21,22,23 Education Programs 0
Total General Service Cost Centers 49,574,216

County Profile for Calloway - 2013