County Profile for Prince George - 2012



County Controls Information

Cost Report Counts Population
Total Hospital Count 5 Total Population on July 31, 2012 0
Total Cost Reports Filed in 2012 5 Total Births 0
Total Cost Reports Submitted 0 Total Deaths 0
Total Cost Reports Settled 5 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 173,486,883 Total Charges 940,388,766
Fixed Assets 216,553,167 Contract Allowance 155,134,830
Other Assets 108,945,192 Operating Revenue 785,253,936
Total Assets 498,985,242 Operating Expenses 824,542,773
Current Liabilities 72,049,796 Operating Margin -39,288,837
Long Term Liabilities 210,874,480 Other Income 51,562,780
Total Equity 216,060,966 Other Expense 15,000,432
Total Liabilities and Equity 498,985,242 Net Profit or Loss -2,726,489

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $14,904 Revenue per Bed $1,026,476 Revenue per Person $785,253,936
Net Margin per Discharge ($746) Net Margin per Bed ($51,358) Net Margin per Person ($39,288,837)
Net Profit per Discharge ($52) Net Profit per Bed ($3,564) Net Profit per Person ($2,726,489)
Net Fixed Assets per Discharge $4,110 Net Fixed Assets per Bed $283,076 Net Fixed Assets per Bed $216,553,167
Long Term Debt per Discharge $4,002 Long Term Debt per Bed $275,653 Long Term Debt per Person $210,874,480
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 70.1 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 430 Net Fixed Assets 359 Population Estimate 1,151
Total Revenue 230 Long Term Liabilities 286 Total Patient Discharges 156
Net Margin 3,171 Total Patient Beds 213
Net Profit or Loss 3,071

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 188,270,120 203,580,050 0.9248
31 Intensive Care Unit 41,517,168 40,031,416 1.0371
32 Coronary Care Unit 9,753,168 11,566,760 0.8432
43 Nursery 8,914,560 9,577,214 0.9308
44 Skilled Nursing Care 5,480,867 3,224,280 1.6999
50 Operating Room 79,539,943 77,057,341 1.0322
51 Recovery Room 0 0
52 Labor and Delivery Room 17,358,097 19,523,323 0.8891

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 20,263,645 13 Nursing Administration 13,714,491
02,03 Captial Related - Movable Equipment 22,437,299 14 Central Services and Supply 21,718,405
04 Employee Benefits 75,263,502 15 Pharmacy 22,837,883
05 Administrative and General 115,955,015 16 Medical Records and Medical Library 10,123,627
06 Maintenance and Repairs 6,569,444 17 Social Services 6,252,119
07 Operation of Plant 17,703,495 18 Other General Service Expense 694,708
08,09 Laundry, Linen and Housekeeping 15,580,111 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 9,330,947 20,21,22,23 Education Programs 2,905,261
Total General Service Cost Centers 361,349,952

County Profile for Prince George - 2012