County Profile for Churchill - 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 6,605,997 Total Charges 109,764,064
Fixed Assets 8,766,225 Contract Allowance 71,103,720
Other Assets 134,193 Operating Revenue 38,660,344
Total Assets 15,506,415 Operating Expenses 37,183,261
Current Liabilities 3,035,631 Operating Margin 1,477,083
Long Term Liabilities 10,379,985 Other Income 538,654
Total Equity 2,090,799 Other Expense 1,262,464
Total Liabilities and Equity 15,506,415 Net Profit or Loss 753,273

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $20,965 Revenue per Bed $942,935 Revenue per Person $38,660,344
Net Margin per Discharge $801 Net Margin per Bed $36,026 Net Margin per Person $1,477,083
Net Profit per Discharge $408 Net Profit per Bed $18,373 Net Profit per Person $753,273
Net Fixed Assets per Discharge $4,754 Net Fixed Assets per Bed $213,810 Net Fixed Assets per Bed $8,766,225
Long Term Debt per Discharge $5,629 Long Term Debt per Bed $253,170 Long Term Debt per Person $10,379,985
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 45.2 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,316 Net Fixed Assets 1,842 Population Estimate 1,151
Total Revenue 1,401 Long Term Liabilities 1,288 Total Patient Discharges 1,282
Net Margin 587 Total Patient Beds 1,509
Net Profit or Loss 1,393

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 7,462,172 10,731,689 0.6953
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 300,683 391,884 0.7673
44 Skilled Nursing Care 0 0
50 Operating Room 4,286,249 14,698,197 0.2916
51 Recovery Room 0 0
52 Labor and Delivery Room 1,096,285 1,336,237 0.8204

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 1,210,060 13 Nursing Administration 974,983
02,03 Captial Related - Movable Equipment 1,069,576 14 Central Services and Supply 390,132
04 Employee Benefits 559,393 15 Pharmacy 771,140
05 Administrative and General 6,823,966 16 Medical Records and Medical Library 417,652
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 2,176,765 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 946,710 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 440,359 20,21,22,23 Education Programs 0
Total General Service Cost Centers 15,780,736

County Profile for Churchill - 2013