County Profile for Elmore - 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 4,771,781 Total Charges 35,676,110
Fixed Assets 9,126,298 Contract Allowance 15,278,159
Other Assets 6,155,953 Operating Revenue 20,397,951
Total Assets 20,054,032 Operating Expenses 22,154,924
Current Liabilities 1,344,031 Operating Margin -1,756,973
Long Term Liabilities 525,000 Other Income 2,020,635
Total Equity 18,185,001 Other Expense 0
Total Liabilities and Equity 20,054,032 Net Profit or Loss 263,662

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $38,414 Revenue per Bed $784,537 Revenue per Person $20,397,951
Net Margin per Discharge ($3,309) Net Margin per Bed ($67,576) Net Margin per Person ($1,756,973)
Net Profit per Discharge $497 Net Profit per Bed $10,141 Net Profit per Person $263,662
Net Fixed Assets per Discharge $17,187 Net Fixed Assets per Bed $351,011 Net Fixed Assets per Bed $9,126,298
Long Term Debt per Discharge $989 Long Term Debt per Bed $20,192 Long Term Debt per Person $525,000
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 26.8 %
Length of Stay 5 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,858 Net Fixed Assets 1,810 Population Estimate 1,151
Total Revenue 1,805 Long Term Liabilities 1,979 Total Patient Discharges 1,966
Net Margin 2,355 Total Patient Beds 1,711
Net Profit or Loss 1,683

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 2,654,258 1,871,395 1.4183
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 48,958 125,577 0.3899
44 Skilled Nursing Care 2,597,236 2,089,861 1.2428
50 Operating Room 1,053,560 1,193,667 0.8826
51 Recovery Room 0 0
52 Labor and Delivery Room 140,858 287,395 0.4901

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 655,337 13 Nursing Administration 451,990
02,03 Captial Related - Movable Equipment 612,445 14 Central Services and Supply 112,138
04 Employee Benefits 2,890,894 15 Pharmacy 232,160
05 Administrative and General 2,747,516 16 Medical Records and Medical Library 294,331
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 493,330 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 390,690 19 Non Physician Anesthetist 379,556
10,11 Dietary and Cafeteria 392,050 20,21,22,23 Education Programs 0
Total General Service Cost Centers 9,652,437

County Profile for Elmore - 2012