County Profile for Daniels - 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 1,576,400 Total Charges 5,572,411
Fixed Assets 1,176,770 Contract Allowance -273,262
Other Assets 87,266 Operating Revenue 5,845,673
Total Assets 2,840,436 Operating Expenses 7,232,301
Current Liabilities 785,614 Operating Margin -1,386,628
Long Term Liabilities 0 Other Income 997,974
Total Equity 2,054,822 Other Expense 0
Total Liabilities and Equity 2,840,436 Net Profit or Loss -388,654

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $94,285 Revenue per Bed $224,834 Revenue per Person $5,845,673
Net Margin per Discharge ($22,365) Net Margin per Bed ($53,332) Net Margin per Person ($1,386,628)
Net Profit per Discharge ($6,269) Net Profit per Bed ($14,948) Net Profit per Person ($388,654)
Net Fixed Assets per Discharge $18,980 Net Fixed Assets per Bed $45,260 Net Fixed Assets per Bed $1,176,770
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 6.7 %
Length of Stay 10 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,473 Net Fixed Assets 2,399 Population Estimate 1,151
Total Revenue 2,410 Long Term Liabilities 2,193 Total Patient Discharges 2,467
Net Margin 2,214 Total Patient Beds 1,667
Net Profit or Loss 2,679

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 1,073,338 647,146 1.6586
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 2,355,080 1,481,037 1.5902
50 Operating Room 0 0
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 88,163 13 Nursing Administration 127,429
02,03 Captial Related - Movable Equipment 189,825 14 Central Services and Supply 0
04 Employee Benefits 594,820 15 Pharmacy 0
05 Administrative and General 1,576,702 16 Medical Records and Medical Library 101,952
06 Maintenance and Repairs 0 17 Social Services 33,674
07 Operation of Plant 238,773 18 Other General Service Expense 52,155
08,09 Laundry, Linen and Housekeeping 157,693 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 351,950 20,21,22,23 Education Programs 0
Total General Service Cost Centers 3,513,136

County Profile for Daniels - 2015