County Profile for White Pine - 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 14,608,262 Total Charges 48,372,605
Fixed Assets 10,190,072 Contract Allowance 23,795,434
Other Assets 8,668,268 Operating Revenue 24,577,171
Total Assets 33,466,602 Operating Expenses 32,041,015
Current Liabilities 1,707,784 Operating Margin -7,463,844
Long Term Liabilities 29,826,040 Other Income 3,215,373
Total Equity 1,932,778 Other Expense -2,442,997
Total Liabilities and Equity 33,466,602 Net Profit or Loss -1,805,474

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $53,429 Revenue per Bed $945,276 Revenue per Person $24,577,171
Net Margin per Discharge ($16,226) Net Margin per Bed ($287,071) Net Margin per Person ($7,463,844)
Net Profit per Discharge ($3,925) Net Profit per Bed ($69,441) Net Profit per Person ($1,805,474)
Net Fixed Assets per Discharge $22,152 Net Fixed Assets per Bed $391,926 Net Fixed Assets per Bed $10,190,072
Long Term Debt per Discharge $64,839 Long Term Debt per Bed $1,147,155 Long Term Debt per Person $29,826,040
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 14.8 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,829 Net Fixed Assets 1,787 Population Estimate 1,151
Total Revenue 1,750 Long Term Liabilities 845 Total Patient Discharges 1,887
Net Margin 2,751 Total Patient Beds 1,640
Net Profit or Loss 2,856

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 3,548,052 2,413,916 1.4698
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 89,752 41,958 2.1391
44 Skilled Nursing Care 0 0
50 Operating Room 1,563,429 4,044,587 0.3865
51 Recovery Room 0 0
52 Labor and Delivery Room 69,152 85,314 0.8106

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 772,762 13 Nursing Administration 172,543
02,03 Captial Related - Movable Equipment 595,802 14 Central Services and Supply 229,626
04 Employee Benefits 5,967,234 15 Pharmacy 0
05 Administrative and General 3,407,561 16 Medical Records and Medical Library 227,982
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 658,590 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 372,379 19 Non Physician Anesthetist 448,891
10,11 Dietary and Cafeteria 385,708 20,21,22,23 Education Programs 0
Total General Service Cost Centers 13,239,078

County Profile for White Pine - 2017