County Profile for Carlton - 2013



County Controls Information

Cost Report Counts Population
Total Hospital Count 2 Total Population on July 31, 2013 0
Total Cost Reports Filed in 2013 2 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 1 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 34,495,025 Total Charges 131,655,207
Fixed Assets 51,853,081 Contract Allowance 60,318,069
Other Assets 4,810,232 Operating Revenue 71,337,138
Total Assets 91,158,338 Operating Expenses 77,733,822
Current Liabilities 20,343,257 Operating Margin -6,396,684
Long Term Liabilities 36,958,244 Other Income 4,024,238
Total Equity 33,856,837 Other Expense 21,748
Total Liabilities and Equity 91,158,338 Net Profit or Loss -2,394,194

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $39,742 Revenue per Bed $1,783,428 Revenue per Person $71,337,138
Net Margin per Discharge ($3,564) Net Margin per Bed ($159,917) Net Margin per Person ($6,396,684)
Net Profit per Discharge ($1,334) Net Profit per Bed ($59,855) Net Profit per Person ($2,394,194)
Net Fixed Assets per Discharge $28,888 Net Fixed Assets per Bed $1,296,327 Net Fixed Assets per Bed $51,853,081
Long Term Debt per Discharge $20,590 Long Term Debt per Bed $923,956 Long Term Debt per Person $36,958,244
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 37.7 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,221 Net Fixed Assets 877 Population Estimate 1,151
Total Revenue 1,058 Long Term Liabilities 740 Total Patient Discharges 1,303
Net Margin 2,751 Total Patient Beds 1,538
Net Profit or Loss 2,987

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 9,721,143 6,685,554 1.4541
31 Intensive Care Unit 0 0
32 Coronary Care Unit 1,379,598 1,584,903 0.8705
43 Nursery 165,085 344,184 0.4796
44 Skilled Nursing Care 8,451,096 4,458,896 1.8953
50 Operating Room 7,185,403 12,280,297 0.5851
51 Recovery Room 0 0
52 Labor and Delivery Room 484,019 951,101 0.5089

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 3,638,236 13 Nursing Administration 372,721
02,03 Captial Related - Movable Equipment 1,143,203 14 Central Services and Supply 0
04 Employee Benefits 8,170,496 15 Pharmacy 0
05 Administrative and General 6,758,264 16 Medical Records and Medical Library 1,215,724
06 Maintenance and Repairs 449,910 17 Social Services 168,203
07 Operation of Plant 1,864,784 18 Other General Service Expense 231,072
08,09 Laundry, Linen and Housekeeping 2,141,705 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 2,657,697 20,21,22,23 Education Programs 0
Total General Service Cost Centers 28,812,015

County Profile for Carlton - 2013