County Profile for Bonner - 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 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 21,349,253 Total Charges 64,426,579
Fixed Assets 9,673,909 Contract Allowance 24,946,047
Other Assets 7,084,154 Operating Revenue 39,480,532
Total Assets 38,107,316 Operating Expenses 40,716,292
Current Liabilities 5,287,740 Operating Margin -1,235,760
Long Term Liabilities 11,419,427 Other Income 3,179,544
Total Equity 21,400,149 Other Expense 0
Total Liabilities and Equity 38,107,316 Net Profit or Loss 1,943,784

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $20,246 Revenue per Bed $1,794,570 Revenue per Person $39,480,532
Net Margin per Discharge ($634) Net Margin per Bed ($56,171) Net Margin per Person ($1,235,760)
Net Profit per Discharge $997 Net Profit per Bed $88,354 Net Profit per Person $1,943,784
Net Fixed Assets per Discharge $4,961 Net Fixed Assets per Bed $439,723 Net Fixed Assets per Bed $9,673,909
Long Term Debt per Discharge $5,856 Long Term Debt per Bed $519,065 Long Term Debt per Person $11,419,427
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 56.2 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,568 Net Fixed Assets 1,776 Population Estimate 1,151
Total Revenue 1,400 Long Term Liabilities 1,242 Total Patient Discharges 1,286
Net Margin 2,200 Total Patient Beds 2,180
Net Profit or Loss 1,129

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 3,539,324 3,015,512 1.1737
31 Intensive Care Unit 1,366,716 1,184,091 1.1542
32 Coronary Care Unit 0 0
43 Nursery 601,080 545,565 1.1018
44 Skilled Nursing Care 0 0
50 Operating Room 3,622,277 6,052,551 0.5985
51 Recovery Room 0 0
52 Labor and Delivery Room 549,171 602,287 0.9118

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 1,085,302 13 Nursing Administration 786,150
02,03 Captial Related - Movable Equipment 1,347,958 14 Central Services and Supply 282,600
04 Employee Benefits 295,715 15 Pharmacy 0
05 Administrative and General 4,449,068 16 Medical Records and Medical Library 1,037,490
06 Maintenance and Repairs 0 17 Social Services 37,166
07 Operation of Plant 1,085,538 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 742,751 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 468,403 20,21,22,23 Education Programs 0
Total General Service Cost Centers 11,618,141

County Profile for Bonner - 2012