County Profile for Becker - 2012



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2012 0
Total Cost Reports Filed in 2012 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 1 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 21,110,844 Total Charges 141,427,613
Fixed Assets 62,156,420 Contract Allowance 66,408,602
Other Assets 22,792,013 Operating Revenue 75,019,011
Total Assets 106,059,277 Operating Expenses 80,088,250
Current Liabilities 14,049,349 Operating Margin -5,069,239
Long Term Liabilities 59,785,806 Other Income 2,899,286
Total Equity 32,224,122 Other Expense 0
Total Liabilities and Equity 106,059,277 Net Profit or Loss -2,169,953

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $29,864 Revenue per Bed $2,206,442 Revenue per Person $75,019,011
Net Margin per Discharge ($2,018) Net Margin per Bed ($149,095) Net Margin per Person ($5,069,239)
Net Profit per Discharge ($864) Net Profit per Bed ($63,822) Net Profit per Person ($2,169,953)
Net Fixed Assets per Discharge $24,744 Net Fixed Assets per Bed $1,828,130 Net Fixed Assets per Bed $62,156,420
Long Term Debt per Discharge $23,800 Long Term Debt per Bed $1,758,406 Long Term Debt per Person $59,785,806
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 51.1 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,162 Net Fixed Assets 794 Population Estimate 1,151
Total Revenue 1,039 Long Term Liabilities 603 Total Patient Discharges 1,156
Net Margin 2,811 Total Patient Beds 1,633
Net Profit or Loss 3,034

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 8,549,566 7,611,493 1.1232
31 Intensive Care Unit 2,572,064 3,339,996 0.7701
32 Coronary Care Unit 0 0
43 Nursery 354,663 893,362 0.3970
44 Skilled Nursing Care 9,457,759 6,193,653 1.5270
50 Operating Room 7,472,230 11,606,410 0.6438
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 4,815,894 13 Nursing Administration 931,498
02,03 Captial Related - Movable Equipment 1,661,119 14 Central Services and Supply 0
04 Employee Benefits 2,946,929 15 Pharmacy 0
05 Administrative and General 18,686,673 16 Medical Records and Medical Library 1,199,085
06 Maintenance and Repairs 0 17 Social Services 506,018
07 Operation of Plant 1,670,379 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 1,042,356 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 1,188,939 20,21,22,23 Education Programs 0
Total General Service Cost Centers 34,648,890

County Profile for Becker - 2012