County Profile for Elmore - 2017



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2017 0
Total Cost Reports Filed in 2017 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 6,583,937 Total Charges 62,204,057
Fixed Assets 9,681,605 Contract Allowance 31,372,554
Other Assets 4,972,899 Operating Revenue 30,831,503
Total Assets 21,238,441 Operating Expenses 35,246,119
Current Liabilities -1,077,813 Operating Margin -4,414,616
Long Term Liabilities 4,906 Other Income 2,882,265
Total Equity 22,311,348 Other Expense 0
Total Liabilities and Equity 21,238,441 Net Profit or Loss -1,532,351

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $34,181 Revenue per Bed $1,401,432 Revenue per Person $30,831,503
Net Margin per Discharge ($4,894) Net Margin per Bed ($200,664) Net Margin per Person ($4,414,616)
Net Profit per Discharge ($1,699) Net Profit per Bed ($69,652) Net Profit per Person ($1,532,351)
Net Fixed Assets per Discharge $10,733 Net Fixed Assets per Bed $440,073 Net Fixed Assets per Bed $9,681,605
Long Term Debt per Discharge $5 Long Term Debt per Bed $223 Long Term Debt per Person $4,906
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 43.0 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,701 Net Fixed Assets 1,818 Population Estimate 1,151
Total Revenue 1,604 Long Term Liabilities 2,134 Total Patient Discharges 1,559
Net Margin 2,567 Total Patient Beds 2,116
Net Profit or Loss 2,812

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 4,072,291 4,825,326 0.8439
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 372,963 408,415 0.9132
44 Skilled Nursing Care 2,790,189 2,170,254 1.2857
50 Operating Room 1,729,086 3,147,981 0.5493
51 Recovery Room 0 0
52 Labor and Delivery Room 550,356 494,948 1.1119

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 605,345 13 Nursing Administration 719,457
02,03 Captial Related - Movable Equipment 1,645,254 14 Central Services and Supply 135,663
04 Employee Benefits 4,453,245 15 Pharmacy 531,965
05 Administrative and General 5,520,239 16 Medical Records and Medical Library 348,603
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 1,194,693 18 Other General Service Expense 63,057
08,09 Laundry, Linen and Housekeeping 487,875 19 Non Physician Anesthetist 14,834
10,11 Dietary and Cafeteria 465,209 20,21,22,23 Education Programs 0
Total General Service Cost Centers 16,185,439

County Profile for Elmore - 2017