County Profile for Becker - 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 0 Total International Migration 0
Total Cost Reports Ammended 0 Total Domestic Migration 0
Total Cost Reports Audited 1 Total Residual 0
Net Population Change 0

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 16,354,015 Total Charges 146,572,699
Fixed Assets 61,749,570 Contract Allowance 69,922,122
Other Assets 24,548,022 Operating Revenue 76,650,577
Total Assets 102,651,607 Operating Expenses 79,032,730
Current Liabilities 8,235,522 Operating Margin -2,382,153
Long Term Liabilities 58,270,027 Other Income 6,650,604
Total Equity 36,146,058 Other Expense -399,218
Total Liabilities and Equity 102,651,607 Net Profit or Loss 4,667,669

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $33,068 Revenue per Bed $2,254,429 Revenue per Person $76,650,577
Net Margin per Discharge ($1,028) Net Margin per Bed ($70,063) Net Margin per Person ($2,382,153)
Net Profit per Discharge $2,014 Net Profit per Bed $137,284 Net Profit per Person $4,667,669
Net Fixed Assets per Discharge $26,639 Net Fixed Assets per Bed $1,816,164 Net Fixed Assets per Bed $61,749,570
Long Term Debt per Discharge $25,138 Long Term Debt per Bed $1,713,824 Long Term Debt per Person $58,270,027
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 46.6 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,164 Net Fixed Assets 802 Population Estimate 1,151
Total Revenue 1,027 Long Term Liabilities 595 Total Patient Discharges 1,163
Net Margin 2,319 Total Patient Beds 1,635
Net Profit or Loss 833

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 6,073,118 5,402,400 1.1242
31 Intensive Care Unit 2,224,043 3,136,295 0.7091
32 Coronary Care Unit 0 0
43 Nursery 481,712 742,840 0.6485
44 Skilled Nursing Care 8,743,815 6,264,888 1.3957
50 Operating Room 4,704,489 12,507,095 0.3761
51 Recovery Room 0 0
52 Labor and Delivery Room 713,655 1,297,330 0.5501

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 5,394,779 13 Nursing Administration 915,432
02,03 Captial Related - Movable Equipment 1,891,643 14 Central Services and Supply 0
04 Employee Benefits 384,344 15 Pharmacy 0
05 Administrative and General 13,324,362 16 Medical Records and Medical Library 735,961
06 Maintenance and Repairs 0 17 Social Services 489,588
07 Operation of Plant 2,090,566 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 1,084,598 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 1,247,725 20,21,22,23 Education Programs 0
Total General Service Cost Centers 27,558,998

County Profile for Becker - 2013