County Profile for White Pine - 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 0 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 11,123,004 Total Charges 39,786,219
Fixed Assets 12,617,588 Contract Allowance 16,283,614
Other Assets 1,537,535 Operating Revenue 23,502,605
Total Assets 25,278,127 Operating Expenses 26,219,644
Current Liabilities 3,049,138 Operating Margin -2,717,039
Long Term Liabilities 857,808 Other Income 2,452,440
Total Equity 21,371,181 Other Expense 0
Total Liabilities and Equity 25,278,127 Net Profit or Loss -264,599

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $44,178 Revenue per Bed $903,946 Revenue per Person $23,502,605
Net Margin per Discharge ($5,107) Net Margin per Bed ($104,502) Net Margin per Person ($2,717,039)
Net Profit per Discharge ($497) Net Profit per Bed ($10,177) Net Profit per Person ($264,599)
Net Fixed Assets per Discharge $23,717 Net Fixed Assets per Bed $485,292 Net Fixed Assets per Bed $12,617,588
Long Term Debt per Discharge $1,612 Long Term Debt per Bed $32,993 Long Term Debt per Person $857,808
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 14.5 %
Length of Stay 2 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,804 Net Fixed Assets 1,648 Population Estimate 1,151
Total Revenue 1,711 Long Term Liabilities 1,909 Total Patient Discharges 1,964
Net Margin 2,529 Total Patient Beds 1,711
Net Profit or Loss 2,698

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 3,587,775 2,640,136 1.3589
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 47,637 100,602 0.4735
44 Skilled Nursing Care 0 0
50 Operating Room 896,973 3,113,938 0.2881
51 Recovery Room 0 0
52 Labor and Delivery Room 113,898 241,123 0.4724

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 723,426 13 Nursing Administration 152,112
02,03 Captial Related - Movable Equipment 607,095 14 Central Services and Supply 156,342
04 Employee Benefits 2,891,400 15 Pharmacy 0
05 Administrative and General 2,772,118 16 Medical Records and Medical Library 245,975
06 Maintenance and Repairs 0 17 Social Services 32,225
07 Operation of Plant 592,964 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 334,058 19 Non Physician Anesthetist 409,652
10,11 Dietary and Cafeteria 415,187 20,21,22,23 Education Programs 0
Total General Service Cost Centers 9,332,554

County Profile for White Pine - 2012