County Profile for Cherokee - 2012



County Controls Information

Cost Report Counts Population
Total Hospital Count 2 Total Population on July 31, 2012 0
Total Cost Reports Filed in 2012 2 Total Births 0
Total Cost Reports Submitted 0 Total Deaths 0
Total Cost Reports Settled 2 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 8,794,076 Total Charges 31,604,321
Fixed Assets 16,953,560 Contract Allowance 8,648,486
Other Assets 16,906,358 Operating Revenue 22,955,835
Total Assets 42,653,994 Operating Expenses 39,099,307
Current Liabilities 4,082,779 Operating Margin -16,143,472
Long Term Liabilities 6,406,849 Other Income 1,609,125
Total Equity 32,164,366 Other Expense 0
Total Liabilities and Equity 42,653,994 Net Profit or Loss -14,534,347

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $17,645 Revenue per Bed $370,255 Revenue per Person $22,955,835
Net Margin per Discharge ($12,409) Net Margin per Bed ($260,379) Net Margin per Person ($16,143,472)
Net Profit per Discharge ($11,172) Net Profit per Bed ($234,425) Net Profit per Person ($14,534,347)
Net Fixed Assets per Discharge $13,031 Net Fixed Assets per Bed $273,445 Net Fixed Assets per Bed $16,953,560
Long Term Debt per Discharge $4,925 Long Term Debt per Bed $103,336 Long Term Debt per Person $6,406,849
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 68.5 %
Length of Stay 12 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,929 Net Fixed Assets 1,473 Population Estimate 1,151
Total Revenue 1,719 Long Term Liabilities 1,433 Total Patient Discharges 1,512
Net Margin 3,087 Total Patient Beds 1,206
Net Profit or Loss 3,223

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 16,644,689 11,209,894 1.4848
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 89,583 168,478 0.5317
44 Skilled Nursing Care 0 0
50 Operating Room 976,053 1,622,559 0.6016
51 Recovery Room 0 0
52 Labor and Delivery Room 77,351 41,823 1.8495

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 903,752 13 Nursing Administration 397,026
02,03 Captial Related - Movable Equipment 1,250,673 14 Central Services and Supply 696,206
04 Employee Benefits 150,143 15 Pharmacy -66,868
05 Administrative and General 4,091,821 16 Medical Records and Medical Library 979,890
06 Maintenance and Repairs 1,717,776 17 Social Services 546,845
07 Operation of Plant 1,560,160 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 748,787 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 864,849 20,21,22,23 Education Programs 0
Total General Service Cost Centers 13,841,060

County Profile for Cherokee - 2012