County Profile for Grant - 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 1,956,504 Total Charges 5,879,283
Fixed Assets 1,641,998 Contract Allowance 1,002,377
Other Assets 259,985 Operating Revenue 4,876,906
Total Assets 3,858,487 Operating Expenses 5,514,084
Current Liabilities 912,118 Operating Margin -637,178
Long Term Liabilities 1,165,548 Other Income 794,663
Total Equity 1,780,821 Other Expense 0
Total Liabilities and Equity 3,858,487 Net Profit or Loss 157,485

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $43,544 Revenue per Bed $187,573 Revenue per Person $4,876,906
Net Margin per Discharge ($5,689) Net Margin per Bed ($24,507) Net Margin per Person ($637,178)
Net Profit per Discharge $1,406 Net Profit per Bed $6,057 Net Profit per Person $157,485
Net Fixed Assets per Discharge $14,661 Net Fixed Assets per Bed $63,154 Net Fixed Assets per Bed $1,641,998
Long Term Debt per Discharge $10,407 Long Term Debt per Bed $44,829 Long Term Debt per Person $1,165,548
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 12.9 %
Length of Stay 10 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,479 Net Fixed Assets 2,359 Population Estimate 1,151
Total Revenue 2,462 Long Term Liabilities 1,861 Total Patient Discharges 2,443
Net Margin 1,801 Total Patient Beds 1,711
Net Profit or Loss 1,657

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 1,200,433 587,200 2.0443
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 1,537,152 1,340,315 1.1469
50 Operating Room 0 0
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 163,674 13 Nursing Administration 88,214
02,03 Captial Related - Movable Equipment 192,465 14 Central Services and Supply 0
04 Employee Benefits 223,654 15 Pharmacy 0
05 Administrative and General 896,586 16 Medical Records and Medical Library 86,995
06 Maintenance and Repairs 0 17 Social Services 14,213
07 Operation of Plant 227,661 18 Other General Service Expense 52,051
08,09 Laundry, Linen and Housekeeping 108,696 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 233,502 20,21,22,23 Education Programs 0
Total General Service Cost Centers 2,287,711

County Profile for Grant - 2013