County Profile for Cedar - 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 1 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 4,622,419 Total Charges 22,797,002
Fixed Assets 8,155,986 Contract Allowance 7,558,403
Other Assets 3,708,950 Operating Revenue 15,238,599
Total Assets 16,487,355 Operating Expenses 16,118,088
Current Liabilities 790,699 Operating Margin -879,489
Long Term Liabilities 158,417 Other Income 274,857
Total Equity 15,538,239 Other Expense 0
Total Liabilities and Equity 16,487,355 Net Profit or Loss -604,632

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $32,354 Revenue per Bed $507,953 Revenue per Person $15,238,599
Net Margin per Discharge ($1,867) Net Margin per Bed ($29,316) Net Margin per Person ($879,489)
Net Profit per Discharge ($1,284) Net Profit per Bed ($20,154) Net Profit per Person ($604,632)
Net Fixed Assets per Discharge $17,316 Net Fixed Assets per Bed $271,866 Net Fixed Assets per Bed $8,155,986
Long Term Debt per Discharge $336 Long Term Debt per Bed $5,281 Long Term Debt per Person $158,417
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 50.8 %
Length of Stay 16 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,113 Net Fixed Assets 1,879 Population Estimate 1,151
Total Revenue 2,005 Long Term Liabilities 2,122 Total Patient Discharges 2,002
Net Margin 1,885 Total Patient Beds 1,681
Net Profit or Loss 2,708

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 3,406,029 2,483,445 1.3715
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 18,153 20,915 0.8679
44 Skilled Nursing Care 0 0
50 Operating Room 462,314 296,432 1.5596
51 Recovery Room 0 0
52 Labor and Delivery Room 47,718 17,587 2.7133

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 701,729 13 Nursing Administration 172,918
02,03 Captial Related - Movable Equipment 318,955 14 Central Services and Supply 57,422
04 Employee Benefits 1,295,673 15 Pharmacy 280,472
05 Administrative and General 2,389,352 16 Medical Records and Medical Library 169,412
06 Maintenance and Repairs 32,333 17 Social Services 44,991
07 Operation of Plant 455,266 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 218,459 19 Non Physician Anesthetist 123,612
10,11 Dietary and Cafeteria 487,758 20,21,22,23 Education Programs 0
Total General Service Cost Centers 6,748,352

County Profile for Cedar - 2013