County Profile for Sullivan - 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 11,969,791 Total Charges 58,815,104
Fixed Assets 20,521,290 Contract Allowance 17,612,310
Other Assets 26,035,178 Operating Revenue 41,202,794
Total Assets 58,526,259 Operating Expenses 44,006,045
Current Liabilities 10,352,621 Operating Margin -2,803,251
Long Term Liabilities 27,605,863 Other Income 5,351,735
Total Equity 20,567,775 Other Expense 0
Total Liabilities and Equity 58,526,259 Net Profit or Loss 2,548,484

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $66,563 Revenue per Bed $1,962,038 Revenue per Person $41,202,794
Net Margin per Discharge ($4,529) Net Margin per Bed ($133,488) Net Margin per Person ($2,803,251)
Net Profit per Discharge $4,117 Net Profit per Bed $121,356 Net Profit per Person $2,548,484
Net Fixed Assets per Discharge $33,152 Net Fixed Assets per Bed $977,204 Net Fixed Assets per Bed $20,521,290
Long Term Debt per Discharge $44,598 Long Term Debt per Bed $1,314,565 Long Term Debt per Person $27,605,863
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 43.8 %
Length of Stay 6 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,634 Net Fixed Assets 1,369 Population Estimate 1,151
Total Revenue 1,365 Long Term Liabilities 867 Total Patient Discharges 1,865
Net Margin 2,404 Total Patient Beds 2,256
Net Profit or Loss 1,048

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 4,282,791 2,730,714 1.5684
31 Intensive Care Unit 1,829,534 1,057,319 1.7304
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 0 0
50 Operating Room 2,420,188 6,168,385 0.3924
51 Recovery Room 413,013 393,222 1.0503
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 1,655,230 13 Nursing Administration 458,836
02,03 Captial Related - Movable Equipment 501,462 14 Central Services and Supply 54,805
04 Employee Benefits 4,844,270 15 Pharmacy 701,230
05 Administrative and General 8,159,833 16 Medical Records and Medical Library 476,369
06 Maintenance and Repairs 0 17 Social Services 211,636
07 Operation of Plant 1,816,336 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 141,198 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 385,463 20,21,22,23 Education Programs 0
Total General Service Cost Centers 19,406,668

County Profile for Sullivan - 2013