County Profile for Coffee - 2012



County Controls Information

Cost Report Counts Population
Total Hospital Count 2 Total Population on July 31, 2012 0
Total Cost Reports Filed in 2012 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 12,301,116 Total Charges 359,752,715
Fixed Assets 38,005,429 Contract Allowance 292,361,772
Other Assets 3,656,532 Operating Revenue 67,390,943
Total Assets 53,963,077 Operating Expenses 71,810,175
Current Liabilities 43,195,485 Operating Margin -4,419,232
Long Term Liabilities 16,667 Other Income 2,299,232
Total Equity 10,750,925 Other Expense 0
Total Liabilities and Equity 53,963,077 Net Profit or Loss -2,120,000

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $15,709 Revenue per Bed $464,765 Revenue per Person $67,390,943
Net Margin per Discharge ($1,030) Net Margin per Bed ($30,477) Net Margin per Person ($4,419,232)
Net Profit per Discharge ($494) Net Profit per Bed ($14,621) Net Profit per Person ($2,120,000)
Net Fixed Assets per Discharge $8,859 Net Fixed Assets per Bed $262,106 Net Fixed Assets per Bed $38,005,429
Long Term Debt per Discharge $4 Long Term Debt per Bed $115 Long Term Debt per Person $16,667
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 25.3 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 750 Net Fixed Assets 1,016 Population Estimate 1,151
Total Revenue 1,098 Long Term Liabilities 2,196 Total Patient Discharges 917
Net Margin 2,760 Total Patient Beds 748
Net Profit or Loss 3,029

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 10,290,207 12,656,229 0.8131
31 Intensive Care Unit 1,645,166 2,940,286 0.5595
32 Coronary Care Unit 0 0
43 Nursery 901,707 1,830,030 0.4927
44 Skilled Nursing Care 4,324,037 2,964,651 1.4585
50 Operating Room 4,217,926 50,534,988 0.0835
51 Recovery Room 1,702,816 13,493,209 0.1262
52 Labor and Delivery Room 1,915,962 5,058,816 0.3787

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 1,487,800 13 Nursing Administration 1,556,047
02,03 Captial Related - Movable Equipment 2,761,293 14 Central Services and Supply 235,275
04 Employee Benefits 2,879,536 15 Pharmacy 833,484
05 Administrative and General 10,038,687 16 Medical Records and Medical Library 882,127
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 2,019,738 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 1,430,132 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 1,008,644 20,21,22,23 Education Programs 0
Total General Service Cost Centers 25,132,763

County Profile for Coffee - 2012