County Profile for White Pine - 2015



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2015 0
Total Cost Reports Filed in 2015 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 15,263,345 Total Charges 47,050,954
Fixed Assets 11,939,609 Contract Allowance 20,488,390
Other Assets 3,079,975 Operating Revenue 26,562,564
Total Assets 30,282,929 Operating Expenses 27,675,966
Current Liabilities 3,536,140 Operating Margin -1,113,402
Long Term Liabilities 300,557 Other Income 3,189,675
Total Equity 26,446,232 Other Expense 0
Total Liabilities and Equity 30,282,929 Net Profit or Loss 2,076,273

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $76,549 Revenue per Bed $1,021,637 Revenue per Person $26,562,564
Net Margin per Discharge ($3,209) Net Margin per Bed ($42,823) Net Margin per Person ($1,113,402)
Net Profit per Discharge $5,983 Net Profit per Bed $79,857 Net Profit per Person $2,076,273
Net Fixed Assets per Discharge $34,408 Net Fixed Assets per Bed $459,216 Net Fixed Assets per Bed $11,939,609
Long Term Debt per Discharge $866 Long Term Debt per Bed $11,560 Long Term Debt per Person $300,557
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 12.4 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,793 Net Fixed Assets 1,701 Population Estimate 1,151
Total Revenue 1,659 Long Term Liabilities 2,008 Total Patient Discharges 2,068
Net Margin 2,119 Total Patient Beds 1,667
Net Profit or Loss 1,154

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 2,902,972 3,095,300 0.9379
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 65,099 119,438 0.5450
44 Skilled Nursing Care 0 0
50 Operating Room 1,483,552 4,479,446 0.3312
51 Recovery Room 0 0
52 Labor and Delivery Room 72,267 287,309 0.2515

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 654,835 13 Nursing Administration 156,936
02,03 Captial Related - Movable Equipment 594,871 14 Central Services and Supply 200,764
04 Employee Benefits 3,247,579 15 Pharmacy 0
05 Administrative and General 3,403,680 16 Medical Records and Medical Library 249,146
06 Maintenance and Repairs 0 17 Social Services 3
07 Operation of Plant 597,569 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 399,933 19 Non Physician Anesthetist 432,451
10,11 Dietary and Cafeteria 392,136 20,21,22,23 Education Programs 0
Total General Service Cost Centers 10,329,903

County Profile for White Pine - 2015