County Profile for Grant - 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 49,580,466 Total Charges 164,322,145
Fixed Assets 30,994,473 Contract Allowance 88,943,439
Other Assets 198,453 Operating Revenue 75,378,706
Total Assets 80,773,392 Operating Expenses 73,501,690
Current Liabilities 7,905,000 Operating Margin 1,877,016
Long Term Liabilities 9,024,639 Other Income 3,542,186
Total Equity 63,843,753 Other Expense 0
Total Liabilities and Equity 80,773,392 Net Profit or Loss 5,419,202

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $29,572 Revenue per Bed $1,422,240 Revenue per Person $75,378,706
Net Margin per Discharge $736 Net Margin per Bed $35,415 Net Margin per Person $1,877,016
Net Profit per Discharge $2,126 Net Profit per Bed $102,249 Net Profit per Person $5,419,202
Net Fixed Assets per Discharge $12,159 Net Fixed Assets per Bed $584,801 Net Fixed Assets per Bed $30,994,473
Long Term Debt per Discharge $3,540 Long Term Debt per Bed $170,276 Long Term Debt per Person $9,024,639
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 41.1 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,101 Net Fixed Assets 1,123 Population Estimate 1,151
Total Revenue 1,036 Long Term Liabilities 1,315 Total Patient Discharges 1,144
Net Margin 640 Total Patient Beds 1,289
Net Profit or Loss 792

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 6,657,531 4,268,041 1.5599
31 Intensive Care Unit 2,068,039 2,290,291 0.9030
32 Coronary Care Unit 0 0
43 Nursery 1,252,355 658,070 1.9031
44 Skilled Nursing Care 0 0
50 Operating Room 8,610,888 12,703,259 0.6778
51 Recovery Room 0 0
52 Labor and Delivery Room 1,877,747 1,559,378 1.2042

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures -124,615 13 Nursing Administration 1,174,234
02,03 Captial Related - Movable Equipment 4,417,170 14 Central Services and Supply 0
04 Employee Benefits 9,296,641 15 Pharmacy 0
05 Administrative and General 7,992,199 16 Medical Records and Medical Library 1,329,140
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 1,987,023 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 1,144,005 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 1,241,699 20,21,22,23 Education Programs 0
Total General Service Cost Centers 28,457,496

County Profile for Grant - 2012