County Profile for Baraga - 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 0 Net Population Natural Change 0
Total Cost Reports Reopened 1 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 5,432,163 Total Charges 25,068,823
Fixed Assets 22,725,231 Contract Allowance 8,001,859
Other Assets 4,721,746 Operating Revenue 17,066,964
Total Assets 32,879,140 Operating Expenses 18,724,537
Current Liabilities 3,830,959 Operating Margin -1,657,573
Long Term Liabilities 27,283,962 Other Income 2,226,255
Total Equity 1,764,219 Other Expense 1,983,072
Total Liabilities and Equity 32,879,140 Net Profit or Loss -1,414,390

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $35,045 Revenue per Bed $1,066,685 Revenue per Person $17,066,964
Net Margin per Discharge ($3,404) Net Margin per Bed ($103,598) Net Margin per Person ($1,657,573)
Net Profit per Discharge ($2,904) Net Profit per Bed ($88,399) Net Profit per Person ($1,414,390)
Net Fixed Assets per Discharge $46,664 Net Fixed Assets per Bed $1,420,327 Net Fixed Assets per Bed $22,725,231
Long Term Debt per Discharge $56,025 Long Term Debt per Bed $1,705,248 Long Term Debt per Person $27,283,962
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 32.5 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,058 Net Fixed Assets 1,301 Population Estimate 1,151
Total Revenue 1,927 Long Term Liabilities 886 Total Patient Discharges 2,001
Net Margin 2,330 Total Patient Beds 2,420
Net Profit or Loss 2,961

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 3,712,148 1,382,505 2.6851
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 1,313,736 1,539,673 0.8533
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 2,265,442 13 Nursing Administration 278,860
02,03 Captial Related - Movable Equipment 1,079,116 14 Central Services and Supply 0
04 Employee Benefits 2,759,356 15 Pharmacy 0
05 Administrative and General 2,075,187 16 Medical Records and Medical Library 240,767
06 Maintenance and Repairs 0 17 Social Services 48,506
07 Operation of Plant 565,092 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 302,212 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 213,906 20,21,22,23 Education Programs 0
Total General Service Cost Centers 9,828,444

County Profile for Baraga - 2012