County Profile for Cedar - 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 5,719,240 Total Charges 21,563,886
Fixed Assets 6,789,462 Contract Allowance 9,925,320
Other Assets 4,244,715 Operating Revenue 11,638,566
Total Assets 16,753,417 Operating Expenses 12,294,916
Current Liabilities 915,977 Operating Margin -656,350
Long Term Liabilities 0 Other Income 468,374
Total Equity 15,837,440 Other Expense 0
Total Liabilities and Equity 16,753,417 Net Profit or Loss -187,976

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $37,423 Revenue per Bed $447,637 Revenue per Person $11,638,566
Net Margin per Discharge ($2,110) Net Margin per Bed ($25,244) Net Margin per Person ($656,350)
Net Profit per Discharge ($604) Net Profit per Bed ($7,230) Net Profit per Person ($187,976)
Net Fixed Assets per Discharge $21,831 Net Fixed Assets per Bed $261,133 Net Fixed Assets per Bed $6,789,462
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 24.5 %
Length of Stay 7 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,182 Net Fixed Assets 1,954 Population Estimate 1,151
Total Revenue 2,182 Long Term Liabilities 2,171 Total Patient Discharges 2,069
Net Margin 1,917 Total Patient Beds 1,657
Net Profit or Loss 2,497

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 2,100,981 1,455,236 1.4437
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 375,522 249,521 1.5050
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 588,598 13 Nursing Administration 48,501
02,03 Captial Related - Movable Equipment 263,276 14 Central Services and Supply 56,499
04 Employee Benefits 903,120 15 Pharmacy 144,674
05 Administrative and General 1,952,831 16 Medical Records and Medical Library 113,081
06 Maintenance and Repairs 0 17 Social Services 46,421
07 Operation of Plant 466,805 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 86,783 19 Non Physician Anesthetist 120,000
10,11 Dietary and Cafeteria 194,305 20,21,22,23 Education Programs 0
Total General Service Cost Centers 4,984,894

County Profile for Cedar - 2016