County Profile for Baker - 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 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 1 Total Residual 0
Net Population Change 0

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 12,705,898 Total Charges 59,479,392
Fixed Assets 12,967,291 Contract Allowance 38,461,576
Other Assets 8,111,338 Operating Revenue 21,017,816
Total Assets 33,784,527 Operating Expenses 87,051,365
Current Liabilities 8,766,978 Operating Margin -66,033,549
Long Term Liabilities 5,395,115 Other Income 0
Total Equity 19,622,434 Other Expense 0
Total Liabilities and Equity 33,784,527 Net Profit or Loss -66,033,549

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $114,851 Revenue per Bed $276,550 Revenue per Person $21,017,816
Net Margin per Discharge ($360,839) Net Margin per Bed ($868,862) Net Margin per Person ($66,033,549)
Net Profit per Discharge ($360,839) Net Profit per Bed ($868,862) Net Profit per Person ($66,033,549)
Net Fixed Assets per Discharge $70,860 Net Fixed Assets per Bed $170,622 Net Fixed Assets per Bed $12,967,291
Long Term Debt per Discharge $29,482 Long Term Debt per Bed $70,988 Long Term Debt per Person $5,395,115
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 58.6 %
Length of Stay 88 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,648 Net Fixed Assets 1,651 Population Estimate 1,151
Total Revenue 1,790 Long Term Liabilities 1,506 Total Patient Discharges 2,294
Net Margin 3,207 Total Patient Beds 1,084
Net Profit or Loss 3,270

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 9,617,610 8,395,892 1.1455
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 6,298,775 4,876,222 1.2917
50 Operating Room 1,058,966 1,765,918 0.5997
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 642,866 13 Nursing Administration 1,661,511
02,03 Captial Related - Movable Equipment 1,692,341 14 Central Services and Supply 105,589
04 Employee Benefits 14,930,585 15 Pharmacy 4,332,392
05 Administrative and General 11,834,610 16 Medical Records and Medical Library 596,044
06 Maintenance and Repairs 2,835,822 17 Social Services 2,733,810
07 Operation of Plant 6,253,913 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 1,974,617 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 4,072,087 20,21,22,23 Education Programs 42,439
Total General Service Cost Centers 53,708,626

County Profile for Baker - 2014