County Profile for Lake - 2014



County Controls Information

Cost Report Counts Population
Total Hospital Count 2 Total Population on July 31, 2014 0
Total Cost Reports Filed in 2014 2 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 2 Total Residual 0
Net Population Change 0

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 43,106,183 Total Charges 406,995,676
Fixed Assets 52,798,062 Contract Allowance 274,118,837
Other Assets 8,653,487 Operating Revenue 132,876,839
Total Assets 104,557,732 Operating Expenses 138,746,773
Current Liabilities 19,150,958 Operating Margin -5,869,934
Long Term Liabilities 69,827,025 Other Income 4,838,793
Total Equity 15,622,134 Other Expense 0
Total Liabilities and Equity 104,600,117 Net Profit or Loss -1,031,141

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $43,100 Revenue per Bed $3,090,159 Revenue per Person $132,876,839
Net Margin per Discharge ($1,904) Net Margin per Bed ($136,510) Net Margin per Person ($5,869,934)
Net Profit per Discharge ($334) Net Profit per Bed ($23,980) Net Profit per Person ($1,031,141)
Net Fixed Assets per Discharge $17,126 Net Fixed Assets per Bed $1,227,862 Net Fixed Assets per Bed $52,798,062
Long Term Debt per Discharge $22,649 Long Term Debt per Bed $1,623,884 Long Term Debt per Person $69,827,025
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 66.2 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 760 Net Fixed Assets 868 Population Estimate 1,151
Total Revenue 775 Long Term Liabilities 534 Total Patient Discharges 1,012
Net Margin 2,732 Total Patient Beds 1,439
Net Profit or Loss 2,779

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 20,935,603 39,088,135 0.5356
31 Intensive Care Unit 8,628,904 19,225,280 0.4488
32 Coronary Care Unit 0 0
43 Nursery 2,076,562 1,909,988 1.0872
44 Skilled Nursing Care 0 0
50 Operating Room 12,243,912 39,846,087 0.3073
51 Recovery Room 0 0
52 Labor and Delivery Room 2,163,199 4,368,506 0.4952

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 5,557,241 13 Nursing Administration 3,418,302
02,03 Captial Related - Movable Equipment 2,924,249 14 Central Services and Supply 129,298
04 Employee Benefits 7,960,881 15 Pharmacy 2,111,841
05 Administrative and General 26,382,657 16 Medical Records and Medical Library 1,456,462
06 Maintenance and Repairs 3,903,779 17 Social Services 403,731
07 Operation of Plant 1,314,808 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 1,997,741 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 1,578,565 20,21,22,23 Education Programs 0
Total General Service Cost Centers 59,139,555

County Profile for Lake - 2014