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 1,445,658 Total Charges 5,628,246
Fixed Assets 1,996,086 Contract Allowance 826,477
Other Assets 106,155 Operating Revenue 4,801,769
Total Assets 3,547,899 Operating Expenses 5,551,645
Current Liabilities 846,000 Operating Margin -749,876
Long Term Liabilities 1,182,825 Other Income 190,811
Total Equity 1,519,074 Other Expense 0
Total Liabilities and Equity 3,547,899 Net Profit or Loss -559,065

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $44,461 Revenue per Bed $218,262 Revenue per Person $4,801,769
Net Margin per Discharge ($6,943) Net Margin per Bed ($34,085) Net Margin per Person ($749,876)
Net Profit per Discharge ($5,177) Net Profit per Bed ($25,412) Net Profit per Person ($559,065)
Net Fixed Assets per Discharge $18,482 Net Fixed Assets per Bed $90,731 Net Fixed Assets per Bed $1,996,086
Long Term Debt per Discharge $10,952 Long Term Debt per Bed $53,765 Long Term Debt per Person $1,182,825
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 7.2 %
Length of Stay 5 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,481 Net Fixed Assets 2,313 Population Estimate 1,151
Total Revenue 2,467 Long Term Liabilities 1,856 Total Patient Discharges 2,450
Net Margin 2,030 Total Patient Beds 2,180
Net Profit or Loss 2,788

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 776,621 421,682 1.8417
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 2,015,603 1,637,102 1.2312
50 Operating Room 42,656 45,383 0.9399
51 Recovery Room 0 0
52 Labor and Delivery Room 0 0

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 162,345 13 Nursing Administration 107,255
02,03 Captial Related - Movable Equipment 202,959 14 Central Services and Supply 0
04 Employee Benefits 212,941 15 Pharmacy 0
05 Administrative and General 1,070,701 16 Medical Records and Medical Library 102,495
06 Maintenance and Repairs 0 17 Social Services 15,333
07 Operation of Plant 197,098 18 Other General Service Expense 64,268
08,09 Laundry, Linen and Housekeeping 132,951 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 255,461 20,21,22,23 Education Programs 0
Total General Service Cost Centers 2,523,807

County Profile for Grant - 2012