County Profile for Delta - 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 22,593,659 Total Charges 150,697,588
Fixed Assets 24,916,130 Contract Allowance 81,994,449
Other Assets 20,302,819 Operating Revenue 68,703,139
Total Assets 67,812,608 Operating Expenses 69,704,363
Current Liabilities 10,512,454 Operating Margin -1,001,224
Long Term Liabilities 11,632,398 Other Income 1,700,239
Total Equity 45,667,756 Other Expense 0
Total Liabilities and Equity 67,812,608 Net Profit or Loss 699,015

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $38,947 Revenue per Bed $1,561,435 Revenue per Person $68,703,139
Net Margin per Discharge ($568) Net Margin per Bed ($22,755) Net Margin per Person ($1,001,224)
Net Profit per Discharge $396 Net Profit per Bed $15,887 Net Profit per Person $699,015
Net Fixed Assets per Discharge $14,125 Net Fixed Assets per Bed $566,276 Net Fixed Assets per Bed $24,916,130
Long Term Debt per Discharge $6,594 Long Term Debt per Bed $264,373 Long Term Debt per Person $11,632,398
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 29.9 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,222 Net Fixed Assets 1,284 Population Estimate 1,151
Total Revenue 1,142 Long Term Liabilities 1,245 Total Patient Discharges 1,272
Net Margin 2,080 Total Patient Beds 1,387
Net Profit or Loss 1,473

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 4,015,373 2,932,535 1.3692
31 Intensive Care Unit 1,724,024 1,572,348 1.0965
32 Coronary Care Unit 0 0
43 Nursery 224,267 289,612 0.7744
44 Skilled Nursing Care 0 0
50 Operating Room 3,355,618 9,773,428 0.3433
51 Recovery Room 1,197,681 4,406,061 0.2718
52 Labor and Delivery Room 1,199,538 1,106,903 1.0837

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 1,367,275 13 Nursing Administration 567,321
02,03 Captial Related - Movable Equipment 2,367,821 14 Central Services and Supply 0
04 Employee Benefits 6,801,668 15 Pharmacy 1,200,156
05 Administrative and General 4,387,938 16 Medical Records and Medical Library 605,334
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 1,331,162 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 1,019,014 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 549,555 20,21,22,23 Education Programs 0
Total General Service Cost Centers 20,197,244

County Profile for Delta - 2015