County Profile for Audubon - 2016



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2016 0
Total Cost Reports Filed in 2016 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 12,887,961 Total Charges 14,722,746
Fixed Assets 4,013,701 Contract Allowance 3,888,654
Other Assets 5,779,418 Operating Revenue 10,834,092
Total Assets 22,681,080 Operating Expenses 12,443,616
Current Liabilities 1,872,071 Operating Margin -1,609,524
Long Term Liabilities 4,516,526 Other Income 2,407,029
Total Equity 16,292,483 Other Expense 40,668
Total Liabilities and Equity 22,681,080 Net Profit or Loss 756,837

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $103,182 Revenue per Bed $416,696 Revenue per Person $10,834,092
Net Margin per Discharge ($15,329) Net Margin per Bed ($61,905) Net Margin per Person ($1,609,524)
Net Profit per Discharge $7,208 Net Profit per Bed $29,109 Net Profit per Person $756,837
Net Fixed Assets per Discharge $38,226 Net Fixed Assets per Bed $154,373 Net Fixed Assets per Bed $4,013,701
Long Term Debt per Discharge $43,015 Long Term Debt per Bed $173,713 Long Term Debt per Person $4,516,526
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 7.7 %
Length of Stay 7 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,312 Net Fixed Assets 2,144 Population Estimate 1,151
Total Revenue 2,228 Long Term Liabilities 1,553 Total Patient Discharges 2,370
Net Margin 2,187 Total Patient Beds 1,657
Net Profit or Loss 1,375

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 1,927,699 552,171 3.4911
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 654,456 2,280,562 0.2870
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 288,717 13 Nursing Administration 179,987
02,03 Captial Related - Movable Equipment 356,765 14 Central Services and Supply 175,008
04 Employee Benefits 858,759 15 Pharmacy 203,173
05 Administrative and General 1,522,639 16 Medical Records and Medical Library 252,448
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 414,205 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 209,906 19 Non Physician Anesthetist 231,270
10,11 Dietary and Cafeteria 225,172 20,21,22,23 Education Programs 0
Total General Service Cost Centers 4,918,049

County Profile for Audubon - 2016