County Profile for DELAWARE - 2012



County Controls Information

Cost Report Counts Population
Total Hospital Count 4 Total Population on July 31, 2012 0
Total Cost Reports Filed in 2012 4 Total Births 0
Total Cost Reports Submitted 0 Total Deaths 0
Total Cost Reports Settled 4 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 21,305,306 Total Charges 95,492,516
Fixed Assets 28,426,611 Contract Allowance 46,957,471
Other Assets 8,302,830 Operating Revenue 48,535,045
Total Assets 58,034,747 Operating Expenses 57,636,058
Current Liabilities 12,409,720 Operating Margin -9,101,013
Long Term Liabilities 15,993,179 Other Income 10,000,852
Total Equity 29,631,848 Other Expense -103,655
Total Liabilities and Equity 58,034,747 Net Profit or Loss 1,003,494

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $45,445 Revenue per Bed $795,656 Revenue per Person $48,535,045
Net Margin per Discharge ($8,522) Net Margin per Bed ($149,197) Net Margin per Person ($9,101,013)
Net Profit per Discharge $940 Net Profit per Bed $16,451 Net Profit per Person $1,003,494
Net Fixed Assets per Discharge $26,617 Net Fixed Assets per Bed $466,010 Net Fixed Assets per Bed $28,426,611
Long Term Debt per Discharge $14,975 Long Term Debt per Bed $262,183 Long Term Debt per Person $15,993,179
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 39.4 %
Length of Stay 8 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,377 Net Fixed Assets 1,171 Population Estimate 1,151
Total Revenue 1,274 Long Term Liabilities 1,098 Total Patient Discharges 1,609
Net Margin 2,986 Total Patient Beds 1,215
Net Profit or Loss 1,374

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 9,641,238 7,593,131 1.2697
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 6,017,667 8,303,852 0.7247
50 Operating Room 943,436 1,789,267 0.5273
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 1,720,212 13 Nursing Administration 0
02,03 Captial Related - Movable Equipment 1,256,335 14 Central Services and Supply 0
04 Employee Benefits 5,829,815 15 Pharmacy 0
05 Administrative and General 0 16 Medical Records and Medical Library 789,834
06 Maintenance and Repairs 659,286 17 Social Services 193,864
07 Operation of Plant 1,192,547 18 Other General Service Expense 2,125,652
08,09 Laundry, Linen and Housekeeping 1,408,280 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 1,295,258 20,21,22,23 Education Programs 8,036,808
Total General Service Cost Centers 24,507,891

County Profile for DELAWARE - 2012