County Profile for Calloway - 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 30,625,441 Total Charges 257,540,082
Fixed Assets 105,035,900 Contract Allowance 135,987,236
Other Assets 22,169,693 Operating Revenue 121,552,846
Total Assets 157,831,034 Operating Expenses 127,640,380
Current Liabilities 11,229,296 Operating Margin -6,087,534
Long Term Liabilities 41,319,053 Other Income 6,509,557
Total Equity 105,282,685 Other Expense 63,123
Total Liabilities and Equity 157,831,034 Net Profit or Loss 358,900

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $26,557 Revenue per Bed $942,270 Revenue per Person $121,552,846
Net Margin per Discharge ($1,330) Net Margin per Bed ($47,190) Net Margin per Person ($6,087,534)
Net Profit per Discharge $78 Net Profit per Bed $2,782 Net Profit per Person $358,900
Net Fixed Assets per Discharge $22,949 Net Fixed Assets per Bed $814,232 Net Fixed Assets per Bed $105,035,900
Long Term Debt per Discharge $9,028 Long Term Debt per Bed $320,303 Long Term Debt per Person $41,319,053
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 42.2 %
Length of Stay 5 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 901 Net Fixed Assets 583 Population Estimate 1,151
Total Revenue 795 Long Term Liabilities 719 Total Patient Discharges 886
Net Margin 2,872 Total Patient Beds 788
Net Profit or Loss 1,627

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 11,340,713 11,909,377 0.9523
31 Intensive Care Unit 2,774,072 2,042,585 1.3581
32 Coronary Care Unit 0 0
43 Nursery 553,436 839,545 0.6592
44 Skilled Nursing Care 13,075,719 10,647,862 1.2280
50 Operating Room 9,816,495 23,543,554 0.4170
51 Recovery Room 882,416 7,051,960 0.1251
52 Labor and Delivery Room 1,872,581 1,821,938 1.0278

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 6,022,592 13 Nursing Administration 1,096,488
02,03 Captial Related - Movable Equipment 3,201,078 14 Central Services and Supply 372,044
04 Employee Benefits 18,683,443 15 Pharmacy 1,620,351
05 Administrative and General 9,010,576 16 Medical Records and Medical Library 1,018,769
06 Maintenance and Repairs 0 17 Social Services 91,498
07 Operation of Plant 4,526,579 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 2,207,258 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 1,758,645 20,21,22,23 Education Programs 0
Total General Service Cost Centers 49,609,321

County Profile for Calloway - 2012