County Profile for Cross - 2015



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2015 0
Total Cost Reports Filed in 2015 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 3,786,175 Total Charges 20,976,061
Fixed Assets 2,205,008 Contract Allowance 8,182,215
Other Assets 0 Operating Revenue 12,793,846
Total Assets 5,991,183 Operating Expenses 14,466,639
Current Liabilities 1,393,871 Operating Margin -1,672,793
Long Term Liabilities 35,534 Other Income 2,139,167
Total Equity 4,561,778 Other Expense 0
Total Liabilities and Equity 5,991,183 Net Profit or Loss 466,374

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $19,444 Revenue per Bed $799,615 Revenue per Person $12,793,846
Net Margin per Discharge ($2,542) Net Margin per Bed ($104,550) Net Margin per Person ($1,672,793)
Net Profit per Discharge $709 Net Profit per Bed $29,148 Net Profit per Person $466,374
Net Fixed Assets per Discharge $3,351 Net Fixed Assets per Bed $137,813 Net Fixed Assets per Bed $2,205,008
Long Term Debt per Discharge $54 Long Term Debt per Bed $2,221 Long Term Debt per Person $35,534
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 64.9 %
Length of Stay 5 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,182 Net Fixed Assets 2,297 Population Estimate 1,151
Total Revenue 2,127 Long Term Liabilities 2,139 Total Patient Discharges 1,767
Net Margin 2,301 Total Patient Beds 2,388
Net Profit or Loss 1,543

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 3,025,271 1,574,659 1.9212
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 0 0
50 Operating Room 417,065 458,859 0.9089
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 191,723 13 Nursing Administration 175,944
02,03 Captial Related - Movable Equipment 153,355 14 Central Services and Supply 0
04 Employee Benefits 1,000,734 15 Pharmacy 255,167
05 Administrative and General 2,151,022 16 Medical Records and Medical Library 330,024
06 Maintenance and Repairs 704,942 17 Social Services 49,102
07 Operation of Plant 0 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 302,958 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 251,112 20,21,22,23 Education Programs 0
Total General Service Cost Centers 5,566,083

County Profile for Cross - 2015