County Profile for Big Horn - 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 1 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 3,625,995 Total Charges 13,181,516
Fixed Assets 6,703,183 Contract Allowance 4,348,302
Other Assets 1,845,697 Operating Revenue 8,833,214
Total Assets 12,174,875 Operating Expenses 54,138,557
Current Liabilities 1,306,262 Operating Margin -45,305,343
Long Term Liabilities 1,579,227 Other Income 3,700,239
Total Equity 9,289,386 Other Expense 0
Total Liabilities and Equity 12,174,875 Net Profit or Loss -41,605,104

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $15,745 Revenue per Bed $176,664 Revenue per Person $8,833,214
Net Margin per Discharge ($80,758) Net Margin per Bed ($906,107) Net Margin per Person ($45,305,343)
Net Profit per Discharge ($74,162) Net Profit per Bed ($832,102) Net Profit per Person ($41,605,104)
Net Fixed Assets per Discharge $11,949 Net Fixed Assets per Bed $134,064 Net Fixed Assets per Bed $6,703,183
Long Term Debt per Discharge $2,815 Long Term Debt per Bed $31,585 Long Term Debt per Person $1,579,227
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 35.7 %
Length of Stay 11 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,333 Net Fixed Assets 1,936 Population Estimate 1,151
Total Revenue 2,297 Long Term Liabilities 1,791 Total Patient Discharges 1,935
Net Margin 3,192 Total Patient Beds 1,332
Net Profit or Loss 3,266

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 7,319,799 4,323,776 1.6929
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 16,120 82,496 0.1954
44 Skilled Nursing Care 0 0
50 Operating Room 1,424,866 517,527 2.7532
51 Recovery Room 0 0
52 Labor and Delivery Room 173,901 96,229 1.8072

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 1,042,612 13 Nursing Administration 355,108
02,03 Captial Related - Movable Equipment 733,059 14 Central Services and Supply 897,902
04 Employee Benefits 2,185,487 15 Pharmacy 215,743
05 Administrative and General 6,755,942 16 Medical Records and Medical Library 798,269
06 Maintenance and Repairs 0 17 Social Services 122,766
07 Operation of Plant 2,388,971 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 774,051 19 Non Physician Anesthetist 130,869
10,11 Dietary and Cafeteria 635,192 20,21,22,23 Education Programs 0
Total General Service Cost Centers 17,035,971

County Profile for Big Horn - 2012