County Profile for Cherry - 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 9,555,390 Total Charges 20,211,988
Fixed Assets 6,615,666 Contract Allowance 5,847,524
Other Assets 6,920,999 Operating Revenue 14,364,464
Total Assets 23,092,055 Operating Expenses 13,411,894
Current Liabilities 1,010,073 Operating Margin 952,570
Long Term Liabilities 0 Other Income 334,626
Total Equity 22,081,982 Other Expense 0
Total Liabilities and Equity 23,092,055 Net Profit or Loss 1,287,196

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $33,878 Revenue per Bed $552,479 Revenue per Person $14,364,464
Net Margin per Discharge $2,247 Net Margin per Bed $36,637 Net Margin per Person $952,570
Net Profit per Discharge $3,036 Net Profit per Bed $49,508 Net Profit per Person $1,287,196
Net Fixed Assets per Discharge $15,603 Net Fixed Assets per Bed $254,449 Net Fixed Assets per Bed $6,615,666
Long Term Debt per Discharge $0 Long Term Debt per Bed $0 Long Term Debt per Person $0
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 23.1 %
Length of Stay 5 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,160 Net Fixed Assets 1,946 Population Estimate 1,151
Total Revenue 2,031 Long Term Liabilities 2,213 Total Patient Discharges 2,064
Net Margin 767 Total Patient Beds 1,711
Net Profit or Loss 1,277

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 2,447,696 1,527,748 1.6022
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 45,611 99,769 0.4572
44 Skilled Nursing Care 0 0
50 Operating Room 565,697 1,112,571 0.5085
51 Recovery Room 0 0
52 Labor and Delivery Room 127,600 177,093 0.7205

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 268,755 13 Nursing Administration 48,755
02,03 Captial Related - Movable Equipment 496,949 14 Central Services and Supply 55,159
04 Employee Benefits 1,008,617 15 Pharmacy 0
05 Administrative and General 1,286,746 16 Medical Records and Medical Library 308,580
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 321,948 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 163,584 19 Non Physician Anesthetist 323,018
10,11 Dietary and Cafeteria 187,123 20,21,22,23 Education Programs 0
Total General Service Cost Centers 4,469,234

County Profile for Cherry - 2012