County Profile for Baker - 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 1 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 13,968,439 Total Charges 60,635,594
Fixed Assets 10,711,276 Contract Allowance 29,769,342
Other Assets 7,309,676 Operating Revenue 30,866,252
Total Assets 31,989,391 Operating Expenses 83,331,121
Current Liabilities 11,044,149 Operating Margin -52,464,869
Long Term Liabilities 0 Other Income 1,459,116
Total Equity 20,945,242 Other Expense 0
Total Liabilities and Equity 31,989,391 Net Profit or Loss -51,005,753

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $422,825 Revenue per Bed $302,610 Revenue per Person $30,866,252
Net Margin per Discharge ($718,697) Net Margin per Bed ($514,361) Net Margin per Person ($52,464,869)
Net Profit per Discharge ($698,709) Net Profit per Bed ($500,056) Net Profit per Person ($51,005,753)
Net Fixed Assets per Discharge $146,730 Net Fixed Assets per Bed $105,013 Net Fixed Assets per Bed $10,711,276
Long Term Debt per Discharge $0 Long Term Debt per Bed $0 Long Term Debt per Person $0
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 66.3 %
Length of Stay 335 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,605 Net Fixed Assets 1,736 Population Estimate 1,151
Total Revenue 1,543 Long Term Liabilities 2,213 Total Patient Discharges 2,492
Net Margin 3,208 Total Patient Beds 914
Net Profit or Loss 3,271

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 9,865,607 8,827,857 1.1176
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 5,946,609 4,278,743 1.3898
50 Operating Room 673,870 1,335,675 0.5045
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 443,597 13 Nursing Administration 1,437,672
02,03 Captial Related - Movable Equipment 1,033,571 14 Central Services and Supply 38,377
04 Employee Benefits 14,394,151 15 Pharmacy 4,600,406
05 Administrative and General 14,446,614 16 Medical Records and Medical Library 536,152
06 Maintenance and Repairs 2,617,070 17 Social Services 2,767,320
07 Operation of Plant 3,477,551 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 1,613,609 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 3,715,207 20,21,22,23 Education Programs 0
Total General Service Cost Centers 51,121,297

County Profile for Baker - 2012