County Profile for Carlton - 2021



County Controls Information

Cost Report Counts Population
Total Hospital Count 2 Total Population on July 31, 2021 36,440
Total Cost Reports Filed in 2021 2 Total Births 355
Total Cost Reports Submitted 1 Total Deaths 452
Total Cost Reports Settled 1 Net Population Natural Change -97
Total Cost Reports Reopened 0 Total International Migration 7
Total Cost Reports Ammended 0 Total Domestic Migration 334
Total Cost Reports Audited 0 Total Residual 11
Net Population Change 255

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 45,087,262 Total Charges 188,212,059
Fixed Assets 59,688,640 Contract Allowance 95,396,534
Other Assets 22,244,214 Operating Revenue 92,815,525
Total Assets 127,020,116 Operating Expenses 100,435,727
Current Liabilities 17,101,801 Operating Margin -7,620,202
Long Term Liabilities 66,032,127 Other Income 35,141,232
Total Equity 43,886,188 Other Expense 0
Total Liabilities and Equity 127,020,116 Net Profit or Loss 27,521,030

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $67,015 Revenue per Bed $2,209,893 Revenue per Person $2,547
Net Margin per Discharge ($5,502) Net Margin per Bed ($181,433) Net Margin per Person ($209)
Net Profit per Discharge $19,871 Net Profit per Bed $655,263 Net Profit per Person $755
Net Fixed Assets per Discharge $43,096 Net Fixed Assets per Bed $1,421,158 Net Fixed Assets per Bed $1,638
Long Term Debt per Discharge $47,677 Long Term Debt per Bed $1,572,194 Long Term Debt per Person $1,812
Persons per Discharge 0 Persons per Bed 868
Occupancy Rate 35.6 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,255 Net Fixed Assets 879 Population Estimate 1,272
Total Revenue 1,091 Long Term Liabilities 559 Total Patient Discharges 1,267
Net Margin 2,705 Total Patient Beds 1,343
Net Profit or Loss 614

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 12,262,090 7,844,849 1.5631
31 Intensive Care Unit 88,318 53,573 1.6486
32 Coronary Care Unit 1,441,116 2,403,670 0.5995
43 Nursery 536,910 372,618 1.4409
44 Skilled Nursing Care 5,376,983 3,982,816 1.3500
50 Operating Room 8,511,986 15,343,029 0.5548
51 Recovery Room 0 0
52 Labor and Delivery Room 399,885 177,848 2.2485

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 5,656,957 13 Nursing Administration 130,934
02,03 Captial Related - Movable Equipment 1,809,005 14 Central Services and Supply 0
04 Employee Benefits 6,801,995 15 Pharmacy 0
05 Administrative and General 13,102,358 16 Medical Records and Medical Library 1,282,485
06 Maintenance and Repairs 430,812 17 Social Services 67,339
07 Operation of Plant 2,288,543 18 Other General Service Expense 149,829
08,09 Laundry, Linen and Housekeeping 2,037,014 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 1,578,178 20,21,22,23 Education Programs 0
Total General Service Cost Centers 35,335,449

County Profile for Carlton - 2021