County Profile for Deer Lodge - 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 2 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 14,496,875 Total Charges 76,315,401
Fixed Assets 15,716,875 Contract Allowance 16,795,732
Other Assets 1,748,648 Operating Revenue 59,519,669
Total Assets 31,962,398 Operating Expenses 65,891,540
Current Liabilities 4,225,803 Operating Margin -6,371,871
Long Term Liabilities 3,209,712 Other Income 691,183
Total Equity 24,526,883 Other Expense 0
Total Liabilities and Equity 31,962,398 Net Profit or Loss -5,680,688

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $40,216 Revenue per Bed $297,598 Revenue per Person $59,519,669
Net Margin per Discharge ($4,305) Net Margin per Bed ($31,859) Net Margin per Person ($6,371,871)
Net Profit per Discharge ($3,838) Net Profit per Bed ($28,403) Net Profit per Person ($5,680,688)
Net Fixed Assets per Discharge $10,620 Net Fixed Assets per Bed $78,584 Net Fixed Assets per Bed $15,716,875
Long Term Debt per Discharge $2,169 Long Term Debt per Bed $16,049 Long Term Debt per Person $3,209,712
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 93.2 %
Length of Stay 46 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,497 Net Fixed Assets 1,519 Population Estimate 1,151
Total Revenue 1,163 Long Term Liabilities 1,626 Total Patient Discharges 1,444
Net Margin 2,881 Total Patient Beds 605
Net Profit or Loss 3,162

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 29,617,765 26,962,279 1.0985
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 31,311 56,052 0.5586
44 Skilled Nursing Care 3,411,397 3,926,250 0.8689
50 Operating Room 2,175,836 4,724,829 0.4605
51 Recovery Room 119,081 178,359 0.6676
52 Labor and Delivery Room 115,286 108,407 1.0635

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 1,977,895 13 Nursing Administration 1,074,102
02,03 Captial Related - Movable Equipment 1,117,303 14 Central Services and Supply 520,005
04 Employee Benefits 9,265,364 15 Pharmacy 472,835
05 Administrative and General 6,799,470 16 Medical Records and Medical Library 1,135,770
06 Maintenance and Repairs 0 17 Social Services 2,025,898
07 Operation of Plant 3,150,371 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 973,969 19 Non Physician Anesthetist 578,290
10,11 Dietary and Cafeteria 1,932,052 20,21,22,23 Education Programs 0
Total General Service Cost Centers 31,023,324

County Profile for Deer Lodge - 2012