County Profile for Carlton - 2017



County Controls Information

Cost Report Counts Population
Total Hospital Count 2 Total Population on July 31, 2017 0
Total Cost Reports Filed in 2017 2 Total Births 0
Total Cost Reports Submitted 0 Total Deaths 0
Total Cost Reports Settled 2 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 42,250,670 Total Charges 172,363,573
Fixed Assets 68,043,796 Contract Allowance 81,598,839
Other Assets 3,603,986 Operating Revenue 90,764,734
Total Assets 113,898,452 Operating Expenses 92,777,955
Current Liabilities 9,899,566 Operating Margin -2,013,221
Long Term Liabilities 63,768,910 Other Income 3,864,841
Total Equity 40,229,976 Other Expense 0
Total Liabilities and Equity 113,898,452 Net Profit or Loss 1,851,620

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $53,485 Revenue per Bed $2,161,065 Revenue per Person $90,764,734
Net Margin per Discharge ($1,186) Net Margin per Bed ($47,934) Net Margin per Person ($2,013,221)
Net Profit per Discharge $1,091 Net Profit per Bed $44,086 Net Profit per Person $1,851,620
Net Fixed Assets per Discharge $40,097 Net Fixed Assets per Bed $1,620,090 Net Fixed Assets per Bed $68,043,796
Long Term Debt per Discharge $37,577 Long Term Debt per Bed $1,518,307 Long Term Debt per Person $63,768,910
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 38.4 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,210 Net Fixed Assets 800 Population Estimate 1,151
Total Revenue 1,007 Long Term Liabilities 566 Total Patient Discharges 1,264
Net Margin 2,189 Total Patient Beds 1,418
Net Profit or Loss 1,136

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 12,029,384 8,244,415 1.4591
31 Intensive Care Unit 154,508 160,718 0.9614
32 Coronary Care Unit 1,569,187 1,855,024 0.8459
43 Nursery 67,741 324,789 0.2086
44 Skilled Nursing Care 5,475,154 4,272,223 1.2816
50 Operating Room 8,981,452 16,728,847 0.5369
51 Recovery Room 0 0
52 Labor and Delivery Room 396,626 579,580 0.6843

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 6,628,561 13 Nursing Administration 389,629
02,03 Captial Related - Movable Equipment 1,584,542 14 Central Services and Supply 0
04 Employee Benefits 9,018,152 15 Pharmacy 0
05 Administrative and General 8,152,741 16 Medical Records and Medical Library 1,404,423
06 Maintenance and Repairs 405,512 17 Social Services 61,574
07 Operation of Plant 2,098,065 18 Other General Service Expense 181,937
08,09 Laundry, Linen and Housekeeping 1,936,935 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 1,784,921 20,21,22,23 Education Programs 0
Total General Service Cost Centers 33,646,992

County Profile for Carlton - 2017