County Profile for Baca - 2017



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2017 0
Total Cost Reports Filed in 2017 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 7,773,239 Total Charges 20,463,148
Fixed Assets 6,631,225 Contract Allowance 6,430,755
Other Assets 80,222 Operating Revenue 14,032,393
Total Assets 14,484,686 Operating Expenses 16,035,716
Current Liabilities 4,427,773 Operating Margin -2,003,323
Long Term Liabilities 0 Other Income 1,547,939
Total Equity 10,056,913 Other Expense 0
Total Liabilities and Equity 14,484,686 Net Profit or Loss -455,384

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $86,088 Revenue per Bed $877,025 Revenue per Person $14,032,393
Net Margin per Discharge ($12,290) Net Margin per Bed ($125,208) Net Margin per Person ($2,003,323)
Net Profit per Discharge ($2,794) Net Profit per Bed ($28,462) Net Profit per Person ($455,384)
Net Fixed Assets per Discharge $40,682 Net Fixed Assets per Bed $414,452 Net Fixed Assets per Bed $6,631,225
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 27.7 %
Length of Stay 9 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,218 Net Fixed Assets 1,963 Population Estimate 1,151
Total Revenue 2,099 Long Term Liabilities 2,143 Total Patient Discharges 2,260
Net Margin 2,186 Total Patient Beds 2,373
Net Profit or Loss 2,564

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 2,031,348 2,436,386 0.8338
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 202,587 309,488 0.6546
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 181,231 13 Nursing Administration 169,628
02,03 Captial Related - Movable Equipment 535,003 14 Central Services and Supply 13,008
04 Employee Benefits 1,211,617 15 Pharmacy 276,869
05 Administrative and General 2,215,761 16 Medical Records and Medical Library 165,481
06 Maintenance and Repairs 0 17 Social Services 62,012
07 Operation of Plant 688,123 18 Other General Service Expense 110,798
08,09 Laundry, Linen and Housekeeping 291,574 19 Non Physician Anesthetist 5,857
10,11 Dietary and Cafeteria 473,274 20,21,22,23 Education Programs 0
Total General Service Cost Centers 6,400,236

County Profile for Baca - 2017