County Profile for Churchill - 2021



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2021 25,671
Total Cost Reports Filed in 2021 1 Total Births 271
Total Cost Reports Submitted 0 Total Deaths 382
Total Cost Reports Settled 1 Net Population Natural Change -111
Total Cost Reports Reopened 0 Total International Migration 2
Total Cost Reports Ammended 0 Total Domestic Migration 208
Total Cost Reports Audited 0 Total Residual 4
Net Population Change 103

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 11,089,896 Total Charges 140,023,201
Fixed Assets 21,471,913 Contract Allowance 80,458,830
Other Assets 184,004 Operating Revenue 59,564,371
Total Assets 32,745,813 Operating Expenses 62,250,059
Current Liabilities 2,876,594 Operating Margin -2,685,688
Long Term Liabilities 4,094,297 Other Income 973,001
Total Equity 25,774,922 Other Expense 0
Total Liabilities and Equity 32,745,813 Net Profit or Loss -1,712,687

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $39,710 Revenue per Bed $2,290,937 Revenue per Person $2,320
Net Margin per Discharge ($1,790) Net Margin per Bed ($103,296) Net Margin per Person ($105)
Net Profit per Discharge ($1,142) Net Profit per Bed ($65,873) Net Profit per Person ($67)
Net Fixed Assets per Discharge $14,315 Net Fixed Assets per Bed $825,843 Net Fixed Assets per Bed $836
Long Term Debt per Discharge $2,730 Long Term Debt per Bed $157,473 Long Term Debt per Person $159
Persons per Discharge 0 Persons per Bed 987
Occupancy Rate 66.3 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,407 Net Fixed Assets 1,439 Population Estimate 1,581
Total Revenue 1,317 Long Term Liabilities 1,594 Total Patient Discharges 1,234
Net Margin 2,224 Total Patient Beds 1,581
Net Profit or Loss 3,066

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 11,130,224 15,341,300 0.7255
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 499,758 512,798 0.9746
44 Skilled Nursing Care 0 0
50 Operating Room 4,690,009 13,219,602 0.3548
51 Recovery Room 0 0
52 Labor and Delivery Room 1,407,400 1,433,903 0.9815

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 1,124,551 13 Nursing Administration 1,489,465
02,03 Captial Related - Movable Equipment 1,789,539 14 Central Services and Supply 365,814
04 Employee Benefits 694,463 15 Pharmacy 1,174,122
05 Administrative and General 10,110,401 16 Medical Records and Medical Library 431,180
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 2,525,654 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 798,969 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 517,725 20,21,22,23 Education Programs 0
Total General Service Cost Centers 21,021,883

County Profile for Churchill - 2021