County Profile for Bond - 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 10,451,682 Total Charges 77,737,469
Fixed Assets 20,170,833 Contract Allowance 42,729,972
Other Assets 2,379,236 Operating Revenue 35,007,497
Total Assets 33,001,751 Operating Expenses 40,520,682
Current Liabilities 6,726,459 Operating Margin -5,513,185
Long Term Liabilities 10,947,724 Other Income 3,362,613
Total Equity 15,327,568 Other Expense 0
Total Liabilities and Equity 33,001,751 Net Profit or Loss -2,150,572

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $42,331 Revenue per Bed $1,060,833 Revenue per Person $35,007,497
Net Margin per Discharge ($6,666) Net Margin per Bed ($167,066) Net Margin per Person ($5,513,185)
Net Profit per Discharge ($2,600) Net Profit per Bed ($65,169) Net Profit per Person ($2,150,572)
Net Fixed Assets per Discharge $24,390 Net Fixed Assets per Bed $611,237 Net Fixed Assets per Bed $20,170,833
Long Term Debt per Discharge $13,238 Long Term Debt per Bed $331,749 Long Term Debt per Person $10,947,724
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 31.4 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,489 Net Fixed Assets 1,374 Population Estimate 1,151
Total Revenue 1,474 Long Term Liabilities 1,253 Total Patient Discharges 1,735
Net Margin 2,840 Total Patient Beds 1,645
Net Profit or Loss 3,033

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 2,903,319 2,339,896 1.2408
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 458,769 228,289 2.0096
44 Skilled Nursing Care 310,428 188,010 1.6511
50 Operating Room 1,693,006 5,015,449 0.3376
51 Recovery Room 0 0
52 Labor and Delivery Room 176,142 590,146 0.2985

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 1,342,571 13 Nursing Administration 567,964
02,03 Captial Related - Movable Equipment 1,540,673 14 Central Services and Supply 113,617
04 Employee Benefits 3,533,145 15 Pharmacy 0
05 Administrative and General 4,303,147 16 Medical Records and Medical Library 405,980
06 Maintenance and Repairs 1,221,368 17 Social Services 0
07 Operation of Plant 0 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 617,750 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 817,547 20,21,22,23 Education Programs 0
Total General Service Cost Centers 14,463,762

County Profile for Bond - 2012