County Profile for El Dorado - 2012



County Controls Information

Cost Report Counts Population
Total Hospital Count 2 Total Population on July 31, 2012 0
Total Cost Reports Filed in 2012 2 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 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 95,050,919 Total Charges 1,151,854,148
Fixed Assets 90,516,169 Contract Allowance 849,843,109
Other Assets 193,413,516 Operating Revenue 302,011,039
Total Assets 378,980,604 Operating Expenses 303,104,882
Current Liabilities 45,707,348 Operating Margin -1,093,843
Long Term Liabilities 150,926,593 Other Income 39,658,199
Total Equity 182,346,663 Other Expense 22,942,376
Total Liabilities and Equity 378,980,604 Net Profit or Loss 15,621,980

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $41,208 Revenue per Bed $2,172,741 Revenue per Person $302,011,039
Net Margin per Discharge ($149) Net Margin per Bed ($7,869) Net Margin per Person ($1,093,843)
Net Profit per Discharge $2,132 Net Profit per Bed $112,388 Net Profit per Person $15,621,980
Net Fixed Assets per Discharge $12,350 Net Fixed Assets per Bed $651,195 Net Fixed Assets per Bed $90,516,169
Long Term Debt per Discharge $20,593 Long Term Debt per Bed $1,085,803 Long Term Debt per Person $150,926,593
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 52.7 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 377 Net Fixed Assets 651 Population Estimate 1,151
Total Revenue 460 Long Term Liabilities 347 Total Patient Discharges 697
Net Margin 2,156 Total Patient Beds 765
Net Profit or Loss 481

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 44,975,130 108,972,076 0.4127
31 Intensive Care Unit 9,519,519 27,089,809 0.3514
32 Coronary Care Unit 0 0
43 Nursery 1,828,300 4,721,468 0.3872
44 Skilled Nursing Care 5,522,542 9,949,766 0.5550
50 Operating Room 20,652,760 137,427,703 0.1503
51 Recovery Room 0 0
52 Labor and Delivery Room 3,062,397 9,726,165 0.3149

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 6,011,445 13 Nursing Administration 9,646,502
02,03 Captial Related - Movable Equipment 5,187,542 14 Central Services and Supply 2,475,228
04 Employee Benefits 3,369,580 15 Pharmacy 1,366,411
05 Administrative and General 42,829,025 16 Medical Records and Medical Library 4,442,345
06 Maintenance and Repairs 5,110,808 17 Social Services 1,407,811
07 Operation of Plant 3,368,850 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 4,654,298 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 3,085,574 20,21,22,23 Education Programs 0
Total General Service Cost Centers 92,955,419

County Profile for El Dorado - 2012