County Profile for Breckinridge - 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 0 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 1 Total Residual 0
Net Population Change 0

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 3,042,674 Total Charges 50,559,471
Fixed Assets 7,638,260 Contract Allowance 31,722,500
Other Assets 380,262 Operating Revenue 18,836,971
Total Assets 11,061,196 Operating Expenses 21,082,256
Current Liabilities 3,669,929 Operating Margin -2,245,285
Long Term Liabilities 7,168,033 Other Income 626,683
Total Equity 223,234 Other Expense 0
Total Liabilities and Equity 11,061,196 Net Profit or Loss -1,618,602

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $39,657 Revenue per Bed $724,499 Revenue per Person $18,836,971
Net Margin per Discharge ($4,727) Net Margin per Bed ($86,357) Net Margin per Person ($2,245,285)
Net Profit per Discharge ($3,408) Net Profit per Bed ($62,254) Net Profit per Person ($1,618,602)
Net Fixed Assets per Discharge $16,081 Net Fixed Assets per Bed $293,779 Net Fixed Assets per Bed $7,638,260
Long Term Debt per Discharge $15,091 Long Term Debt per Bed $275,694 Long Term Debt per Person $7,168,033
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 42.8 %
Length of Stay 8 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,804 Net Fixed Assets 1,906 Population Estimate 1,151
Total Revenue 1,924 Long Term Liabilities 1,428 Total Patient Discharges 1,866
Net Margin 2,245 Total Patient Beds 1,640
Net Profit or Loss 2,829

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 2,630,032 3,025,077 0.8694
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 1,653,406 1,833,029 0.9020
50 Operating Room 729,056 1,436,718 0.5074
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 933,753 13 Nursing Administration 80,081
02,03 Captial Related - Movable Equipment -47,012 14 Central Services and Supply 0
04 Employee Benefits 2,475,292 15 Pharmacy 0
05 Administrative and General 2,746,503 16 Medical Records and Medical Library 229,767
06 Maintenance and Repairs 0 17 Social Services 54,623
07 Operation of Plant 638,335 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 346,355 19 Non Physician Anesthetist 194,460
10,11 Dietary and Cafeteria 501,091 20,21,22,23 Education Programs 0
Total General Service Cost Centers 8,153,248

County Profile for Breckinridge - 2017