County Profile for Elmore - 2015



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2015 0
Total Cost Reports Filed in 2015 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 16,171,199 Total Charges 41,550,880
Fixed Assets 8,659,398 Contract Allowance 18,449,764
Other Assets 762,683 Operating Revenue 23,101,116
Total Assets 25,593,280 Operating Expenses 23,595,825
Current Liabilities 1,085,428 Operating Margin -494,709
Long Term Liabilities 0 Other Income 1,908,205
Total Equity 24,507,852 Other Expense 166,765
Total Liabilities and Equity 25,593,280 Net Profit or Loss 1,246,731

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $38,502 Revenue per Bed $1,050,051 Revenue per Person $23,101,116
Net Margin per Discharge ($825) Net Margin per Bed ($22,487) Net Margin per Person ($494,709)
Net Profit per Discharge $2,078 Net Profit per Bed $56,670 Net Profit per Person $1,246,731
Net Fixed Assets per Discharge $14,432 Net Fixed Assets per Bed $393,609 Net Fixed Assets per Bed $8,659,398
Long Term Debt per Discharge $0 Long Term Debt per Bed $0 Long Term Debt per Person $0
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 31.7 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,867 Net Fixed Assets 1,855 Population Estimate 1,151
Total Revenue 1,757 Long Term Liabilities 2,193 Total Patient Discharges 1,811
Net Margin 1,920 Total Patient Beds 2,133
Net Profit or Loss 1,318

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 3,036,012 2,433,398 1.2476
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 199,231 148,326 1.3432
44 Skilled Nursing Care 2,399,094 1,851,570 1.2957
50 Operating Room 818,239 641,933 1.2746
51 Recovery Room 0 0
52 Labor and Delivery Room 235,012 139,296 1.6871

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 524,878 13 Nursing Administration 590,716
02,03 Captial Related - Movable Equipment 481,058 14 Central Services and Supply 117,003
04 Employee Benefits 1,974,393 15 Pharmacy 374,373
05 Administrative and General 4,902,563 16 Medical Records and Medical Library 231,390
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 821,615 18 Other General Service Expense 36,644
08,09 Laundry, Linen and Housekeeping 527,809 19 Non Physician Anesthetist 365,891
10,11 Dietary and Cafeteria 444,947 20,21,22,23 Education Programs 0
Total General Service Cost Centers 11,393,280

County Profile for Elmore - 2015