County Profile for Grafton - 2012



County Controls Information

Cost Report Counts Population
Total Hospital Count 5 Total Population on July 31, 2012 0
Total Cost Reports Filed in 2012 5 Total Births 0
Total Cost Reports Submitted 0 Total Deaths 0
Total Cost Reports Settled 4 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 1 Total Residual 0
Net Population Change 0

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 332,204,432 Total Charges 1,743,505,533
Fixed Assets 497,607,047 Contract Allowance 922,949,800
Other Assets 591,647,531 Operating Revenue 820,555,733
Total Assets 1,421,459,010 Operating Expenses 840,080,732
Current Liabilities 266,237,714 Operating Margin -19,524,999
Long Term Liabilities 585,752,539 Other Income 75,776,315
Total Equity 569,468,757 Other Expense 265,908
Total Liabilities and Equity 1,421,459,010 Net Profit or Loss 55,985,408

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $45,250 Revenue per Bed $2,182,329 Revenue per Person $820,555,733
Net Margin per Discharge ($1,077) Net Margin per Bed ($51,928) Net Margin per Person ($19,524,999)
Net Profit per Discharge $3,087 Net Profit per Bed $148,897 Net Profit per Person $55,985,408
Net Fixed Assets per Discharge $27,441 Net Fixed Assets per Bed $1,323,423 Net Fixed Assets per Bed $497,607,047
Long Term Debt per Discharge $32,301 Long Term Debt per Bed $1,557,852 Long Term Debt per Person $585,752,539
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 75.1 %
Length of Stay 6 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 300 Net Fixed Assets 178 Population Estimate 1,151
Total Revenue 219 Long Term Liabilities 111 Total Patient Discharges 391
Net Margin 3,109 Total Patient Beds 369
Net Profit or Loss 190

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 104,541,118 124,728,855 0.8381
31 Intensive Care Unit 20,826,474 43,328,904 0.4807
32 Coronary Care Unit 6,701,754 11,963,051 0.5602
43 Nursery 1,956,152 2,793,553 0.7002
44 Skilled Nursing Care 0 0
50 Operating Room 66,276,633 256,686,584 0.2582
51 Recovery Room 14,448,164 28,690,665 0.5036
52 Labor and Delivery Room 5,507,115 7,561,429 0.7283

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 14,714,937 13 Nursing Administration 10,886,347
02,03 Captial Related - Movable Equipment 23,385,707 14 Central Services and Supply 3,517,165
04 Employee Benefits 74,032,477 15 Pharmacy 10,967,530
05 Administrative and General 126,328,354 16 Medical Records and Medical Library 3,497,787
06 Maintenance and Repairs 5,623,105 17 Social Services 7,120,065
07 Operation of Plant 12,085,881 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 7,310,892 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 4,194,700 20,21,22,23 Education Programs 18,535,150
Total General Service Cost Centers 322,200,097

County Profile for Grafton - 2012