County Profile for Boundary - 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 1,539,356 Total Charges 13,363,651
Fixed Assets 2,805,806 Contract Allowance 3,164,725
Other Assets 0 Operating Revenue 10,198,926
Total Assets 4,345,162 Operating Expenses 10,961,298
Current Liabilities 1,336,998 Operating Margin -762,372
Long Term Liabilities 1,576,294 Other Income 241,651
Total Equity 1,431,870 Other Expense 0
Total Liabilities and Equity 4,345,162 Net Profit or Loss -520,721

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $87,170 Revenue per Bed $485,663 Revenue per Person $10,198,926
Net Margin per Discharge ($6,516) Net Margin per Bed ($36,303) Net Margin per Person ($762,372)
Net Profit per Discharge ($4,451) Net Profit per Bed ($24,796) Net Profit per Person ($520,721)
Net Fixed Assets per Discharge $23,981 Net Fixed Assets per Bed $133,610 Net Fixed Assets per Bed $2,805,806
Long Term Debt per Discharge $13,473 Long Term Debt per Bed $75,062 Long Term Debt per Person $1,576,294
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 23.8 %
Length of Stay 15 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,327 Net Fixed Assets 2,231 Population Estimate 1,151
Total Revenue 2,235 Long Term Liabilities 1,793 Total Patient Discharges 2,435
Net Margin 2,035 Total Patient Beds 2,260
Net Profit or Loss 2,777

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 1,460,328 1,324,520 1.1025
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 2,834,592 2,261,762 1.2533
50 Operating Room 226,261 188,774 1.1986
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 282,607 13 Nursing Administration 238,286
02,03 Captial Related - Movable Equipment 444,736 14 Central Services and Supply 0
04 Employee Benefits 1,382,179 15 Pharmacy 0
05 Administrative and General 1,338,477 16 Medical Records and Medical Library 170,700
06 Maintenance and Repairs 0 17 Social Services 50,784
07 Operation of Plant 323,200 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 234,352 19 Non Physician Anesthetist 96,000
10,11 Dietary and Cafeteria 366,021 20,21,22,23 Education Programs 0
Total General Service Cost Centers 4,927,342

County Profile for Boundary - 2012