County Profile for Cecil - 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 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 78,314,164 Total Charges 160,304,050
Fixed Assets 93,559,816 Contract Allowance 734,553
Other Assets 16,474,020 Operating Revenue 159,569,497
Total Assets 188,348,000 Operating Expenses 159,677,339
Current Liabilities 26,992,067 Operating Margin -107,842
Long Term Liabilities 62,923,938 Other Income 2,970,029
Total Equity 98,431,995 Other Expense 5,113,234
Total Liabilities and Equity 188,348,000 Net Profit or Loss -2,251,047

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $25,058 Revenue per Bed $1,505,373 Revenue per Person $159,569,497
Net Margin per Discharge ($17) Net Margin per Bed ($1,017) Net Margin per Person ($107,842)
Net Profit per Discharge ($353) Net Profit per Bed ($21,236) Net Profit per Person ($2,251,047)
Net Fixed Assets per Discharge $14,692 Net Fixed Assets per Bed $882,640 Net Fixed Assets per Bed $93,559,816
Long Term Debt per Discharge $9,881 Long Term Debt per Bed $593,622 Long Term Debt per Person $62,923,938
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 63.4 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,223 Net Fixed Assets 667 Population Estimate 1,151
Total Revenue 725 Long Term Liabilities 567 Total Patient Discharges 720
Net Margin 1,784 Total Patient Beds 869
Net Profit or Loss 2,925

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 27,356,841 27,322,501 1.0013
31 Intensive Care Unit 3,092,307 4,056,086 0.7624
32 Coronary Care Unit 0 0
43 Nursery 743,057 665,774 1.1161
44 Skilled Nursing Care 0 0
50 Operating Room 18,216,952 19,490,667 0.9347
51 Recovery Room 0 0
52 Labor and Delivery Room 2,613,521 3,886,241 0.6725

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 4,666,344 13 Nursing Administration 2,298,679
02,03 Captial Related - Movable Equipment 5,525,302 14 Central Services and Supply 595,396
04 Employee Benefits 2,553,184 15 Pharmacy 2,937,017
05 Administrative and General 20,112,661 16 Medical Records and Medical Library 2,699,899
06 Maintenance and Repairs 1,774,873 17 Social Services 82,695
07 Operation of Plant 3,861,011 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 2,514,282 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 1,537,059 20,21,22,23 Education Programs 0
Total General Service Cost Centers 51,158,402

County Profile for Cecil - 2016