County Profile for Cibola - 2015



County Controls Information

Cost Report Counts Population
Total Hospital Count 2 Total Population on July 31, 2015 0
Total Cost Reports Filed in 2015 2 Total Births 0
Total Cost Reports Submitted 1 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 8,908,898 Total Charges 59,862,199
Fixed Assets 10,953,763 Contract Allowance 29,577,445
Other Assets 22,460,164 Operating Revenue 30,284,754
Total Assets 42,322,825 Operating Expenses 48,871,648
Current Liabilities 1,604,343 Operating Margin -18,586,894
Long Term Liabilities 0 Other Income 1,971,601
Total Equity 40,718,482 Other Expense 4,574,250
Total Liabilities and Equity 42,322,825 Net Profit or Loss -21,189,543

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $28,625 Revenue per Bed $1,081,598 Revenue per Person $30,284,754
Net Margin per Discharge ($17,568) Net Margin per Bed ($663,818) Net Margin per Person ($18,586,894)
Net Profit per Discharge ($20,028) Net Profit per Bed ($756,769) Net Profit per Person ($21,189,543)
Net Fixed Assets per Discharge $10,353 Net Fixed Assets per Bed $391,206 Net Fixed Assets per Bed $10,953,763
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 31.2 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,671 Net Fixed Assets 1,740 Population Estimate 1,151
Total Revenue 1,593 Long Term Liabilities 2,193 Total Patient Discharges 1,536
Net Margin 3,082 Total Patient Beds 1,651
Net Profit or Loss 3,216

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 6,683,145 2,535,472 2.6359
31 Intensive Care Unit 829,694 621,685 1.3346
32 Coronary Care Unit 0 0
43 Nursery 134,757 178,683 0.7542
44 Skilled Nursing Care 0 0
50 Operating Room 1,870,322 5,554,381 0.3367
51 Recovery Room 0 0
52 Labor and Delivery Room 338,902 258,460 1.3112

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 1,612,387 13 Nursing Administration 1,316,433
02,03 Captial Related - Movable Equipment 107,626 14 Central Services and Supply 491,998
04 Employee Benefits 1,990,820 15 Pharmacy 735,660
05 Administrative and General 8,655,404 16 Medical Records and Medical Library 1,268,644
06 Maintenance and Repairs 471,516 17 Social Services 180,011
07 Operation of Plant 1,492,985 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 688,448 19 Non Physician Anesthetist 481,005
10,11 Dietary and Cafeteria 438,196 20,21,22,23 Education Programs 0
Total General Service Cost Centers 19,931,133

County Profile for Cibola - 2015