County Profile for Baca - 2016



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2016 0
Total Cost Reports Filed in 2016 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 5,690,746 Total Charges 20,319,496
Fixed Assets 3,850,438 Contract Allowance 5,803,148
Other Assets 4,067,820 Operating Revenue 14,516,348
Total Assets 13,609,004 Operating Expenses 15,338,454
Current Liabilities 4,103,560 Operating Margin -822,106
Long Term Liabilities 0 Other Income 1,470,252
Total Equity 9,505,444 Other Expense 0
Total Liabilities and Equity 13,609,004 Net Profit or Loss 648,146

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $100,113 Revenue per Bed $907,272 Revenue per Person $14,516,348
Net Margin per Discharge ($5,670) Net Margin per Bed ($51,382) Net Margin per Person ($822,106)
Net Profit per Discharge $4,470 Net Profit per Bed $40,509 Net Profit per Person $648,146
Net Fixed Assets per Discharge $26,555 Net Fixed Assets per Bed $240,652 Net Fixed Assets per Bed $3,850,438
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 34.3 %
Length of Stay 13 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,210 Net Fixed Assets 2,159 Population Estimate 1,151
Total Revenue 2,060 Long Term Liabilities 2,171 Total Patient Discharges 2,295
Net Margin 1,960 Total Patient Beds 2,385
Net Profit or Loss 1,411

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 2,088,079 3,030,134 0.6891
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 108,439 463,356 0.2340
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 171,876 13 Nursing Administration 107,104
02,03 Captial Related - Movable Equipment 575,732 14 Central Services and Supply 36,464
04 Employee Benefits 781,584 15 Pharmacy 291,450
05 Administrative and General 1,788,387 16 Medical Records and Medical Library 154,303
06 Maintenance and Repairs 0 17 Social Services 57,080
07 Operation of Plant 680,463 18 Other General Service Expense 116,425
08,09 Laundry, Linen and Housekeeping 290,635 19 Non Physician Anesthetist 13,131
10,11 Dietary and Cafeteria 481,249 20,21,22,23 Education Programs 0
Total General Service Cost Centers 5,545,883

County Profile for Baca - 2016