County Profile for Emmons - 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 1,559,830 Total Charges 7,540,287
Fixed Assets 1,184,906 Contract Allowance 1,992,664
Other Assets 667,984 Operating Revenue 5,547,623
Total Assets 3,412,720 Operating Expenses 5,770,844
Current Liabilities 565,644 Operating Margin -223,221
Long Term Liabilities 1,088,147 Other Income 203,409
Total Equity 1,758,929 Other Expense 0
Total Liabilities and Equity 3,412,720 Net Profit or Loss -19,812

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $40,200 Revenue per Bed $369,842 Revenue per Person $5,547,623
Net Margin per Discharge ($1,618) Net Margin per Bed ($14,881) Net Margin per Person ($223,221)
Net Profit per Discharge ($144) Net Profit per Bed ($1,321) Net Profit per Person ($19,812)
Net Fixed Assets per Discharge $8,586 Net Fixed Assets per Bed $78,994 Net Fixed Assets per Bed $1,184,906
Long Term Debt per Discharge $7,885 Long Term Debt per Bed $72,543 Long Term Debt per Person $1,088,147
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 12.1 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,445 Net Fixed Assets 2,400 Population Estimate 1,151
Total Revenue 2,439 Long Term Liabilities 1,869 Total Patient Discharges 2,413
Net Margin 1,813 Total Patient Beds 2,461
Net Profit or Loss 2,592

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 959,575 511,172 1.8772
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 0 0
50 Operating Room 168,411 160,017 1.0525
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 79,246 13 Nursing Administration 35,836
02,03 Captial Related - Movable Equipment 318,474 14 Central Services and Supply 0
04 Employee Benefits 277,199 15 Pharmacy 0
05 Administrative and General 843,248 16 Medical Records and Medical Library 83,188
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 99,885 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 109,199 19 Non Physician Anesthetist 20,248
10,11 Dietary and Cafeteria 104,888 20,21,22,23 Education Programs 0
Total General Service Cost Centers 1,971,411

County Profile for Emmons - 2012