County Profile for Carlton - 2020



County Controls Information

Cost Report Counts Population
Total Hospital Count 2 Total Population on July 31, 2020 36,185
Total Cost Reports Filed in 2020 2 Total Births 96
Total Cost Reports Submitted 1 Total Deaths 84
Total Cost Reports Settled 1 Net Population Natural Change 12
Total Cost Reports Reopened 0 Total International Migration 0
Total Cost Reports Ammended 0 Total Domestic Migration -23
Total Cost Reports Audited 0 Total Residual 5
Net Population Change -6

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 59,203,298 Total Charges 169,527,796
Fixed Assets 60,585,872 Contract Allowance 82,761,867
Other Assets 5,538,766 Operating Revenue 86,765,929
Total Assets 125,327,936 Operating Expenses 96,968,803
Current Liabilities 26,534,298 Operating Margin -10,202,874
Long Term Liabilities 66,927,527 Other Income 4,674,665
Total Equity 31,866,111 Other Expense 590,069
Total Liabilities and Equity 125,327,936 Net Profit or Loss -6,118,278

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $71,236 Revenue per Bed $2,065,855 Revenue per Person $2,398
Net Margin per Discharge ($8,377) Net Margin per Bed ($242,926) Net Margin per Person ($282)
Net Profit per Discharge ($5,023) Net Profit per Bed ($145,673) Net Profit per Person ($169)
Net Fixed Assets per Discharge $49,742 Net Fixed Assets per Bed $1,442,521 Net Fixed Assets per Bed $1,674
Long Term Debt per Discharge $54,949 Long Term Debt per Bed $1,593,513 Long Term Debt per Person $1,850
Persons per Discharge 0 Persons per Bed 862
Occupancy Rate 31.0 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,252 Net Fixed Assets 877 Population Estimate 1,277
Total Revenue 1,049 Long Term Liabilities 573 Total Patient Discharges 1,338
Net Margin 2,608 Total Patient Beds 1,357
Net Profit or Loss 3,084

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 11,494,460 6,182,891 1.8591
31 Intensive Care Unit 70,065 75,002 0.9342
32 Coronary Care Unit 1,301,521 1,496,087 0.8700
43 Nursery 85,606 280,028 0.3057
44 Skilled Nursing Care 5,350,292 4,493,802 1.1906
50 Operating Room 8,339,245 15,334,770 0.5438
51 Recovery Room 0 0
52 Labor and Delivery Room 457,706 529,694 0.8641

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 5,745,472 13 Nursing Administration 197,830
02,03 Captial Related - Movable Equipment 1,501,393 14 Central Services and Supply 0
04 Employee Benefits 7,560,573 15 Pharmacy 0
05 Administrative and General 9,569,030 16 Medical Records and Medical Library 1,120,318
06 Maintenance and Repairs 385,771 17 Social Services 67,638
07 Operation of Plant 2,144,898 18 Other General Service Expense 171,415
08,09 Laundry, Linen and Housekeeping 1,981,035 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 1,457,549 20,21,22,23 Education Programs 0
Total General Service Cost Centers 31,902,922

County Profile for Carlton - 2020