County Profile for Cass - 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 1 Net Population Natural Change 0
Total Cost Reports Reopened 0 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 7,253,414 Total Charges 57,542,043
Fixed Assets 5,123,690 Contract Allowance 29,099,855
Other Assets 3,557,553 Operating Revenue 28,442,188
Total Assets 15,934,657 Operating Expenses 30,474,571
Current Liabilities 19,162,142 Operating Margin -2,032,383
Long Term Liabilities 4,505,773 Other Income 259,713
Total Equity -7,733,258 Other Expense 0
Total Liabilities and Equity 15,934,657 Net Profit or Loss -1,772,670

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $34,022 Revenue per Bed $1,354,390 Revenue per Person $28,442,188
Net Margin per Discharge ($2,431) Net Margin per Bed ($96,780) Net Margin per Person ($2,032,383)
Net Profit per Discharge ($2,120) Net Profit per Bed ($84,413) Net Profit per Person ($1,772,670)
Net Fixed Assets per Discharge $6,129 Net Fixed Assets per Bed $243,985 Net Fixed Assets per Bed $5,123,690
Long Term Debt per Discharge $5,390 Long Term Debt per Bed $214,561 Long Term Debt per Person $4,505,773
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 30.1 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,632 Net Fixed Assets 2,046 Population Estimate 1,151
Total Revenue 1,593 Long Term Liabilities 1,537 Total Patient Discharges 1,727
Net Margin 2,417 Total Patient Beds 2,260
Net Profit or Loss 3,011

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 3,852,590 1,992,008 1.9340
31 Intensive Care Unit 948,032 496,172 1.9107
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 0 0
50 Operating Room 1,852,568 2,510,516 0.7379
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 232,428 13 Nursing Administration 637,415
02,03 Captial Related - Movable Equipment 179,651 14 Central Services and Supply 64,743
04 Employee Benefits 1,072,477 15 Pharmacy 1,013,999
05 Administrative and General 6,397,155 16 Medical Records and Medical Library 1,438
06 Maintenance and Repairs 0 17 Social Services 100,643
07 Operation of Plant 1,197,258 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 376,556 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 422,480 20,21,22,23 Education Programs 0
Total General Service Cost Centers 11,696,243

County Profile for Cass - 2012