County Profile for Sullivan - 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 12,338,658 Total Charges 59,071,356
Fixed Assets 16,273,381 Contract Allowance 21,332,739
Other Assets 24,267,981 Operating Revenue 37,738,617
Total Assets 52,880,020 Operating Expenses 43,117,357
Current Liabilities 14,613,258 Operating Margin -5,378,740
Long Term Liabilities 25,452,742 Other Income 1,830,324
Total Equity 12,814,020 Other Expense 3,551
Total Liabilities and Equity 52,880,020 Net Profit or Loss -3,551,967

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $83,493 Revenue per Bed $1,451,485 Revenue per Person $37,738,617
Net Margin per Discharge ($11,900) Net Margin per Bed ($206,875) Net Margin per Person ($5,378,740)
Net Profit per Discharge ($7,858) Net Profit per Bed ($136,614) Net Profit per Person ($3,551,967)
Net Fixed Assets per Discharge $36,003 Net Fixed Assets per Bed $625,899 Net Fixed Assets per Bed $16,273,381
Long Term Debt per Discharge $56,311 Long Term Debt per Bed $978,952 Long Term Debt per Person $25,452,742
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 33.5 %
Length of Stay 7 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,710 Net Fixed Assets 1,554 Population Estimate 1,151
Total Revenue 1,466 Long Term Liabilities 928 Total Patient Discharges 1,909
Net Margin 2,720 Total Patient Beds 1,657
Net Profit or Loss 2,998

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 5,302,150 2,660,129 1.9932
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 2,086,543 3,543,004 0.5889
51 Recovery Room 487,792 197,281 2.4726
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 1,693,991 13 Nursing Administration 449,802
02,03 Captial Related - Movable Equipment 515,091 14 Central Services and Supply 60,419
04 Employee Benefits 4,198,993 15 Pharmacy 623,790
05 Administrative and General 8,189,430 16 Medical Records and Medical Library 478,007
06 Maintenance and Repairs 0 17 Social Services 243,943
07 Operation of Plant 1,393,879 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 106,897 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 462,605 20,21,22,23 Education Programs 0
Total General Service Cost Centers 18,416,847

County Profile for Sullivan - 2016