County Profile for Cherokee - 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 21,095,137 Total Charges 137,576,095
Fixed Assets 19,592,066 Contract Allowance 81,423,176
Other Assets 4,089,712 Operating Revenue 56,152,919
Total Assets 44,776,915 Operating Expenses 60,647,683
Current Liabilities 9,008,442 Operating Margin -4,494,764
Long Term Liabilities 3,160,652 Other Income 1,797,650
Total Equity 32,607,821 Other Expense 0
Total Liabilities and Equity 44,776,915 Net Profit or Loss -2,697,114

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $27,580 Revenue per Bed $1,079,864 Revenue per Person $56,152,919
Net Margin per Discharge ($2,208) Net Margin per Bed ($86,438) Net Margin per Person ($4,494,764)
Net Profit per Discharge ($1,325) Net Profit per Bed ($51,868) Net Profit per Person ($2,697,114)
Net Fixed Assets per Discharge $9,623 Net Fixed Assets per Bed $376,771 Net Fixed Assets per Bed $19,592,066
Long Term Debt per Discharge $1,552 Long Term Debt per Bed $60,782 Long Term Debt per Person $3,160,652
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 39.5 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,176 Net Fixed Assets 1,391 Population Estimate 1,151
Total Revenue 1,202 Long Term Liabilities 1,634 Total Patient Discharges 1,259
Net Margin 2,766 Total Patient Beds 1,297
Net Profit or Loss 3,069

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 6,509,655 3,050,847 2.1337
31 Intensive Care Unit 1,560,673 1,708,396 0.9135
32 Coronary Care Unit 0 0
43 Nursery 344,633 151,104 2.2808
44 Skilled Nursing Care 8,036,438 7,010,511 1.1463
50 Operating Room 4,726,246 16,867,000 0.2802
51 Recovery Room 0 0
52 Labor and Delivery Room 898,243 337,678 2.6601

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 1,780,715 13 Nursing Administration 1,236,950
02,03 Captial Related - Movable Equipment 1,371,738 14 Central Services and Supply 0
04 Employee Benefits 5,933,874 15 Pharmacy 1,031,318
05 Administrative and General 5,464,297 16 Medical Records and Medical Library 872,428
06 Maintenance and Repairs 0 17 Social Services 59,810
07 Operation of Plant 1,602,304 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 1,194,985 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 1,489,096 20,21,22,23 Education Programs 0
Total General Service Cost Centers 22,037,515

County Profile for Cherokee - 2012