County Profile for Blaine - 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 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 21,324,433 Total Charges 103,818,220
Fixed Assets 38,410,525 Contract Allowance 39,083,492
Other Assets 2,943,734 Operating Revenue 64,734,728
Total Assets 62,678,692 Operating Expenses 60,986,162
Current Liabilities 3,508,358 Operating Margin 3,748,566
Long Term Liabilities 0 Other Income 892,245
Total Equity 59,170,334 Other Expense 0
Total Liabilities and Equity 62,678,692 Net Profit or Loss 4,640,811

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $63,778 Revenue per Bed $2,489,797 Revenue per Person $64,734,728
Net Margin per Discharge $3,693 Net Margin per Bed $144,176 Net Margin per Person $3,748,566
Net Profit per Discharge $4,572 Net Profit per Bed $178,493 Net Profit per Person $4,640,811
Net Fixed Assets per Discharge $37,843 Net Fixed Assets per Bed $1,477,328 Net Fixed Assets per Bed $38,410,525
Long Term Debt per Discharge $0 Long Term Debt per Bed $0 Long Term Debt per Person $0
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 35.9 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,413 Net Fixed Assets 1,040 Population Estimate 1,151
Total Revenue 1,172 Long Term Liabilities 2,193 Total Patient Discharges 1,551
Net Margin 611 Total Patient Beds 1,667
Net Profit or Loss 882

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 6,150,030 5,468,982 1.1245
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 546,552 600,159 0.9107
44 Skilled Nursing Care 0 0
50 Operating Room 9,045,028 27,989,206 0.3232
51 Recovery Room 0 0
52 Labor and Delivery Room 1,169,446 979,160 1.1943

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 2,038,443 13 Nursing Administration 111,704
02,03 Captial Related - Movable Equipment 1,358,183 14 Central Services and Supply 152,120
04 Employee Benefits 6,738,854 15 Pharmacy 647,483
05 Administrative and General 11,363,919 16 Medical Records and Medical Library 216,286
06 Maintenance and Repairs 0 17 Social Services 180,944
07 Operation of Plant 2,969,742 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 878,500 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 636,822 20,21,22,23 Education Programs 0
Total General Service Cost Centers 27,293,000

County Profile for Blaine - 2015