County Profile for Blaine - 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 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 12,300,548 Total Charges 72,107,280
Fixed Assets 41,742,855 Contract Allowance 24,152,250
Other Assets 590,389 Operating Revenue 47,955,030
Total Assets 54,633,792 Operating Expenses 51,974,317
Current Liabilities 4,177,703 Operating Margin -4,019,287
Long Term Liabilities 0 Other Income 1,027,061
Total Equity 50,456,089 Other Expense 0
Total Liabilities and Equity 54,633,792 Net Profit or Loss -2,992,226

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $34,675 Revenue per Bed $1,844,424 Revenue per Person $47,955,030
Net Margin per Discharge ($2,906) Net Margin per Bed ($154,588) Net Margin per Person ($4,019,287)
Net Profit per Discharge ($2,164) Net Profit per Bed ($115,086) Net Profit per Person ($2,992,226)
Net Fixed Assets per Discharge $30,183 Net Fixed Assets per Bed $1,605,494 Net Fixed Assets per Bed $41,742,855
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 35.9 %
Length of Stay 2 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,520 Net Fixed Assets 968 Population Estimate 1,151
Total Revenue 1,278 Long Term Liabilities 2,213 Total Patient Discharges 1,479
Net Margin 2,717 Total Patient Beds 1,711
Net Profit or Loss 3,087

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 5,442,090 5,423,916 1.0034
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 525,857 757,692 0.6940
44 Skilled Nursing Care 0 0
50 Operating Room 7,940,512 19,213,425 0.4133
51 Recovery Room 0 0
52 Labor and Delivery Room 1,174,253 1,049,582 1.1188

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 3,111,887 13 Nursing Administration 175,359
02,03 Captial Related - Movable Equipment 1,250,750 14 Central Services and Supply 75,978
04 Employee Benefits 5,825,005 15 Pharmacy 536,392
05 Administrative and General 7,831,731 16 Medical Records and Medical Library 442,275
06 Maintenance and Repairs 0 17 Social Services 149,407
07 Operation of Plant 1,661,180 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 917,298 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 638,955 20,21,22,23 Education Programs 0
Total General Service Cost Centers 22,616,217

County Profile for Blaine - 2012