County Profile for CAYUGA - 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 21,718,959 Total Charges 203,080,503
Fixed Assets 28,354,320 Contract Allowance 119,010,610
Other Assets 9,981,760 Operating Revenue 84,069,893
Total Assets 60,055,039 Operating Expenses 84,921,160
Current Liabilities 14,093,644 Operating Margin -851,267
Long Term Liabilities 20,300,030 Other Income 13,550,710
Total Equity 25,661,365 Other Expense 11,766,150
Total Liabilities and Equity 60,055,039 Net Profit or Loss 933,293

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $17,941 Revenue per Bed $1,106,183 Revenue per Person $84,069,893
Net Margin per Discharge ($182) Net Margin per Bed ($11,201) Net Margin per Person ($851,267)
Net Profit per Discharge $199 Net Profit per Bed $12,280 Net Profit per Person $933,293
Net Fixed Assets per Discharge $6,051 Net Fixed Assets per Bed $373,083 Net Fixed Assets per Bed $28,354,320
Long Term Debt per Discharge $4,332 Long Term Debt per Bed $267,106 Long Term Debt per Person $20,300,030
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 78.1 %
Length of Stay 5 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 999 Net Fixed Assets 1,174 Population Estimate 1,151
Total Revenue 981 Long Term Liabilities 998 Total Patient Discharges 875
Net Margin 2,066 Total Patient Beds 1,101
Net Profit or Loss 1,396

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 16,918,385 26,592,336 0.6362
31 Intensive Care Unit 0 0
32 Coronary Care Unit 3,593,782 5,589,735 0.6429
43 Nursery 216,815 761,389 0.2848
44 Skilled Nursing Care 9,315,191 9,247,516 1.0073
50 Operating Room 10,763,290 31,716,997 0.3394
51 Recovery Room 785,725 3,321,331 0.2366
52 Labor and Delivery Room 133,943 2,559,374 0.0523

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 2,683,619 13 Nursing Administration 0
02,03 Captial Related - Movable Equipment 2,032,809 14 Central Services and Supply 0
04 Employee Benefits 13,892,168 15 Pharmacy 0
05 Administrative and General 0 16 Medical Records and Medical Library 1,780,137
06 Maintenance and Repairs 1,297,975 17 Social Services 375,036
07 Operation of Plant 1,397,467 18 Other General Service Expense 8,128,743
08,09 Laundry, Linen and Housekeeping 1,676,926 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 1,546,193 20,21,22,23 Education Programs 11,449,245
Total General Service Cost Centers 46,260,318

County Profile for CAYUGA - 2012