County Profile for Cass - 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 30,931,739 Total Charges 66,860,785
Fixed Assets 29,915,032 Contract Allowance 26,596,019
Other Assets 29,220,941 Operating Revenue 40,264,766
Total Assets 90,067,712 Operating Expenses 51,776,237
Current Liabilities 5,308,922 Operating Margin -11,511,471
Long Term Liabilities 58,272,796 Other Income 11,068,397
Total Equity 26,485,994 Other Expense 0
Total Liabilities and Equity 90,067,712 Net Profit or Loss -443,074

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $80,853 Revenue per Bed $1,830,217 Revenue per Person $40,264,766
Net Margin per Discharge ($23,115) Net Margin per Bed ($523,249) Net Margin per Person ($11,511,471)
Net Profit per Discharge ($890) Net Profit per Bed ($20,140) Net Profit per Person ($443,074)
Net Fixed Assets per Discharge $60,070 Net Fixed Assets per Bed $1,359,774 Net Fixed Assets per Bed $29,915,032
Long Term Debt per Discharge $117,014 Long Term Debt per Bed $2,648,763 Long Term Debt per Person $58,272,796
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 35.2 %
Length of Stay 6 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,666 Net Fixed Assets 1,195 Population Estimate 1,151
Total Revenue 1,452 Long Term Liabilities 598 Total Patient Discharges 1,846
Net Margin 2,894 Total Patient Beds 2,116
Net Profit or Loss 2,560

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 5,728,199 1,458,711 3.9269
31 Intensive Care Unit 596,310 654,134 0.9116
32 Coronary Care Unit 0 0
43 Nursery 334,955 141,985 2.3591
44 Skilled Nursing Care 0 0
50 Operating Room 3,436,309 6,511,608 0.5277
51 Recovery Room 0 0
52 Labor and Delivery Room 163,104 312,570 0.5218

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 3,783,217 13 Nursing Administration 722,892
02,03 Captial Related - Movable Equipment 1,113,936 14 Central Services and Supply 0
04 Employee Benefits 6,108,466 15 Pharmacy 0
05 Administrative and General 5,417,820 16 Medical Records and Medical Library 629,154
06 Maintenance and Repairs 622,635 17 Social Services 171,013
07 Operation of Plant 370,866 18 Other General Service Expense 34,700
08,09 Laundry, Linen and Housekeeping 830,249 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 700,708 20,21,22,23 Education Programs 0
Total General Service Cost Centers 20,505,656

County Profile for Cass - 2017