County Profile for Clay - 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 8,869,980 Total Charges 44,887,242
Fixed Assets 8,024,747 Contract Allowance 23,523,795
Other Assets 5,478,514 Operating Revenue 21,363,447
Total Assets 22,373,241 Operating Expenses 21,962,580
Current Liabilities 2,207,961 Operating Margin -599,133
Long Term Liabilities 4,823,091 Other Income 609,759
Total Equity 15,342,189 Other Expense 0
Total Liabilities and Equity 22,373,241 Net Profit or Loss 10,626

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $19,910 Revenue per Bed $928,846 Revenue per Person $21,363,447
Net Margin per Discharge ($558) Net Margin per Bed ($26,049) Net Margin per Person ($599,133)
Net Profit per Discharge $10 Net Profit per Bed $462 Net Profit per Person $10,626
Net Fixed Assets per Discharge $7,479 Net Fixed Assets per Bed $348,902 Net Fixed Assets per Bed $8,024,747
Long Term Debt per Discharge $4,495 Long Term Debt per Bed $209,700 Long Term Debt per Person $4,823,091
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 51.9 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,745 Net Fixed Assets 1,861 Population Estimate 1,151
Total Revenue 1,773 Long Term Liabilities 1,514 Total Patient Discharges 1,607
Net Margin 1,964 Total Patient Beds 2,140
Net Profit or Loss 1,801

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 2,762,330 2,474,930 1.1161
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 0 0
50 Operating Room 1,140,110 2,195,029 0.5194
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 883,815 13 Nursing Administration 329,135
02,03 Captial Related - Movable Equipment 814,494 14 Central Services and Supply 36,594
04 Employee Benefits 2,923,911 15 Pharmacy 194,542
05 Administrative and General 2,016,353 16 Medical Records and Medical Library 310,335
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 557,751 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 323,334 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 239,159 20,21,22,23 Education Programs 0
Total General Service Cost Centers 8,629,423

County Profile for Clay - 2012