County Profile for Broadwater - 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 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 1,334,703 Total Charges 4,077,682
Fixed Assets 1,470,290 Contract Allowance 137,922
Other Assets 0 Operating Revenue 3,939,760
Total Assets 2,804,993 Operating Expenses 4,409,648
Current Liabilities 1,756,710 Operating Margin -469,888
Long Term Liabilities 88,749 Other Income 765,066
Total Equity 959,534 Other Expense 0
Total Liabilities and Equity 2,804,993 Net Profit or Loss 295,178

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $46,902 Revenue per Bed $393,976 Revenue per Person $3,939,760
Net Margin per Discharge ($5,594) Net Margin per Bed ($46,989) Net Margin per Person ($469,888)
Net Profit per Discharge $3,514 Net Profit per Bed $29,518 Net Profit per Person $295,178
Net Fixed Assets per Discharge $17,503 Net Fixed Assets per Bed $147,029 Net Fixed Assets per Bed $1,470,290
Long Term Debt per Discharge $1,057 Long Term Debt per Bed $8,875 Long Term Debt per Person $88,749
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 27.7 %
Length of Stay 11 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,514 Net Fixed Assets 2,369 Population Estimate 1,151
Total Revenue 2,496 Long Term Liabilities 2,143 Total Patient Discharges 2,476
Net Margin 1,915 Total Patient Beds 2,522
Net Profit or Loss 1,665

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 832,005 330,280 2.5191
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 1,780,211 1,810,104 0.9835
50 Operating Room 0 0
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 116,413 13 Nursing Administration 106,502
02,03 Captial Related - Movable Equipment 153,961 14 Central Services and Supply 0
04 Employee Benefits 404,136 15 Pharmacy 0
05 Administrative and General 562,466 16 Medical Records and Medical Library 81,621
06 Maintenance and Repairs 0 17 Social Services 62,901
07 Operation of Plant 260,719 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 127,697 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 364,344 20,21,22,23 Education Programs 0
Total General Service Cost Centers 2,240,760

County Profile for Broadwater - 2012