County Profile for Cass - 2014



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2014 0
Total Cost Reports Filed in 2014 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 24,472,701 Total Charges 53,423,323
Fixed Assets 32,215,316 Contract Allowance 16,026,751
Other Assets 3,624,005 Operating Revenue 37,396,572
Total Assets 60,312,022 Operating Expenses 45,491,466
Current Liabilities 4,368,190 Operating Margin -8,094,894
Long Term Liabilities 24,249,000 Other Income 10,752,674
Total Equity 31,694,832 Other Expense 0
Total Liabilities and Equity 60,312,022 Net Profit or Loss 2,657,780

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $69,253 Revenue per Bed $1,699,844 Revenue per Person $37,396,572
Net Margin per Discharge ($14,991) Net Margin per Bed ($367,950) Net Margin per Person ($8,094,894)
Net Profit per Discharge $4,922 Net Profit per Bed $120,808 Net Profit per Person $2,657,780
Net Fixed Assets per Discharge $59,658 Net Fixed Assets per Bed $1,464,333 Net Fixed Assets per Bed $32,215,316
Long Term Debt per Discharge $44,906 Long Term Debt per Bed $1,102,227 Long Term Debt per Person $24,249,000
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 35.5 %
Length of Stay 6 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,694 Net Fixed Assets 1,117 Population Estimate 1,151
Total Revenue 1,436 Long Term Liabilities 922 Total Patient Discharges 1,886
Net Margin 2,847 Total Patient Beds 2,157
Net Profit or Loss 1,025

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 4,716,795 1,293,590 3.6463
31 Intensive Care Unit 784,349 372,170 2.1075
32 Coronary Care Unit 0 0
43 Nursery 281,726 139,028 2.0264
44 Skilled Nursing Care 0 0
50 Operating Room 2,853,736 6,603,577 0.4322
51 Recovery Room 0 0
52 Labor and Delivery Room 132,691 270,588 0.4904

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 3,407,699 13 Nursing Administration 580,701
02,03 Captial Related - Movable Equipment 1,069,578 14 Central Services and Supply 0
04 Employee Benefits 4,676,501 15 Pharmacy 0
05 Administrative and General 4,473,248 16 Medical Records and Medical Library 368,574
06 Maintenance and Repairs 703,788 17 Social Services 201,604
07 Operation of Plant 333,869 18 Other General Service Expense 109,049
08,09 Laundry, Linen and Housekeeping 785,939 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 673,259 20,21,22,23 Education Programs 0
Total General Service Cost Centers 17,383,809

County Profile for Cass - 2014