County Profile for White Pine - 2013



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2013 0
Total Cost Reports Filed in 2013 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 11,735,211 Total Charges 44,351,668
Fixed Assets 12,657,925 Contract Allowance 18,974,517
Other Assets 1,692,479 Operating Revenue 25,377,151
Total Assets 26,085,615 Operating Expenses 27,959,662
Current Liabilities 3,575,800 Operating Margin -2,582,511
Long Term Liabilities 387,218 Other Income 2,822,277
Total Equity 22,122,597 Other Expense 0
Total Liabilities and Equity 26,085,615 Net Profit or Loss 239,766

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $68,587 Revenue per Bed $976,044 Revenue per Person $25,377,151
Net Margin per Discharge ($6,980) Net Margin per Bed ($99,327) Net Margin per Person ($2,582,511)
Net Profit per Discharge $648 Net Profit per Bed $9,222 Net Profit per Person $239,766
Net Fixed Assets per Discharge $34,211 Net Fixed Assets per Bed $486,843 Net Fixed Assets per Bed $12,657,925
Long Term Debt per Discharge $1,047 Long Term Debt per Bed $14,893 Long Term Debt per Person $387,218
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 13.6 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,761 Net Fixed Assets 1,654 Population Estimate 1,151
Total Revenue 1,656 Long Term Liabilities 2,027 Total Patient Discharges 2,096
Net Margin 2,359 Total Patient Beds 1,711
Net Profit or Loss 1,612

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 3,532,918 2,728,966 1.2946
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 79,726 183,754 0.4339
44 Skilled Nursing Care 0 0
50 Operating Room 967,568 3,501,119 0.2764
51 Recovery Room 0 0
52 Labor and Delivery Room 82,910 435,002 0.1906

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 744,573 13 Nursing Administration 137,943
02,03 Captial Related - Movable Equipment 512,001 14 Central Services and Supply 168,693
04 Employee Benefits 2,972,014 15 Pharmacy 0
05 Administrative and General 3,293,280 16 Medical Records and Medical Library 311,398
06 Maintenance and Repairs 0 17 Social Services 443
07 Operation of Plant 633,149 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 339,052 19 Non Physician Anesthetist 411,663
10,11 Dietary and Cafeteria 389,802 20,21,22,23 Education Programs 0
Total General Service Cost Centers 9,914,011

County Profile for White Pine - 2013