County Profile for Clare - 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 9,797,649 Total Charges 101,609,828
Fixed Assets 12,870,349 Contract Allowance 60,744,081
Other Assets 16,680,921 Operating Revenue 40,865,747
Total Assets 39,348,919 Operating Expenses 44,915,839
Current Liabilities 4,823,004 Operating Margin -4,050,092
Long Term Liabilities 11,338,417 Other Income 1,989,702
Total Equity 23,187,498 Other Expense 0
Total Liabilities and Equity 39,348,919 Net Profit or Loss -2,060,390

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $24,427 Revenue per Bed $817,315 Revenue per Person $40,865,747
Net Margin per Discharge ($2,421) Net Margin per Bed ($81,002) Net Margin per Person ($4,050,092)
Net Profit per Discharge ($1,232) Net Profit per Bed ($41,208) Net Profit per Person ($2,060,390)
Net Fixed Assets per Discharge $7,693 Net Fixed Assets per Bed $257,407 Net Fixed Assets per Bed $12,870,349
Long Term Debt per Discharge $6,777 Long Term Debt per Bed $226,768 Long Term Debt per Person $11,338,417
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 26.1 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,341 Net Fixed Assets 1,639 Population Estimate 1,151
Total Revenue 1,377 Long Term Liabilities 1,245 Total Patient Discharges 1,375
Net Margin 2,721 Total Patient Beds 1,332
Net Profit or Loss 3,025

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 6,312,516 4,389,752 1.4380
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 4,684,442 10,734,112 0.4364
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 557,549 13 Nursing Administration 721,629
02,03 Captial Related - Movable Equipment 1,230,864 14 Central Services and Supply 0
04 Employee Benefits 1,647,672 15 Pharmacy 0
05 Administrative and General 6,521,002 16 Medical Records and Medical Library 1,046,261
06 Maintenance and Repairs 0 17 Social Services 106,429
07 Operation of Plant 1,012,850 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 541,698 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 311,440 20,21,22,23 Education Programs 0
Total General Service Cost Centers 13,697,394

County Profile for Clare - 2012