County Profile for Sullivan - 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 11,739,839 Total Charges 58,899,412
Fixed Assets 17,612,001 Contract Allowance 22,315,030
Other Assets 24,962,484 Operating Revenue 36,584,382
Total Assets 54,314,324 Operating Expenses 43,378,327
Current Liabilities 13,238,423 Operating Margin -6,793,945
Long Term Liabilities 26,305,000 Other Income 5,373,778
Total Equity 14,770,901 Other Expense 0
Total Liabilities and Equity 54,314,324 Net Profit or Loss -1,420,167

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $62,752 Revenue per Bed $1,742,113 Revenue per Person $36,584,382
Net Margin per Discharge ($11,653) Net Margin per Bed ($323,521) Net Margin per Person ($6,793,945)
Net Profit per Discharge ($2,436) Net Profit per Bed ($67,627) Net Profit per Person ($1,420,167)
Net Fixed Assets per Discharge $30,209 Net Fixed Assets per Bed $838,667 Net Fixed Assets per Bed $17,612,001
Long Term Debt per Discharge $45,120 Long Term Debt per Bed $1,252,619 Long Term Debt per Person $26,305,000
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 43.3 %
Length of Stay 7 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,680 Net Fixed Assets 1,484 Population Estimate 1,151
Total Revenue 1,475 Long Term Liabilities 892 Total Patient Discharges 1,829
Net Margin 2,868 Total Patient Beds 2,222
Net Profit or Loss 2,901

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 3,996,241 2,476,992 1.6133
31 Intensive Care Unit 1,537,716 925,016 1.6624
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 0 0
50 Operating Room 2,462,545 4,657,474 0.5287
51 Recovery Room 393,592 255,238 1.5421
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 1,439,895 13 Nursing Administration 577,824
02,03 Captial Related - Movable Equipment 543,266 14 Central Services and Supply 69,054
04 Employee Benefits 4,621,576 15 Pharmacy 699,758
05 Administrative and General 8,385,811 16 Medical Records and Medical Library 437,003
06 Maintenance and Repairs 0 17 Social Services 246,819
07 Operation of Plant 1,703,417 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 106,874 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 395,838 20,21,22,23 Education Programs 0
Total General Service Cost Centers 19,227,135

County Profile for Sullivan - 2015