County Profile for Carlton - 2018



County Controls Information

Cost Report Counts Population
Total Hospital Count 2 Total Population on July 31, 2018 0
Total Cost Reports Filed in 2018 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 43,323,931 Total Charges 171,936,772
Fixed Assets 63,782,421 Contract Allowance 80,610,744
Other Assets 3,921,852 Operating Revenue 91,326,028
Total Assets 111,028,204 Operating Expenses 95,400,274
Current Liabilities 9,588,019 Operating Margin -4,074,246
Long Term Liabilities 61,714,862 Other Income 3,561,176
Total Equity 39,725,323 Other Expense -4
Total Liabilities and Equity 111,028,204 Net Profit or Loss -513,066

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $58,467 Revenue per Bed $2,174,429 Revenue per Person $91,326,028
Net Margin per Discharge ($2,608) Net Margin per Bed ($97,006) Net Margin per Person ($4,074,246)
Net Profit per Discharge ($328) Net Profit per Bed ($12,216) Net Profit per Person ($513,066)
Net Fixed Assets per Discharge $40,834 Net Fixed Assets per Bed $1,518,629 Net Fixed Assets per Bed $63,782,421
Long Term Debt per Discharge $39,510 Long Term Debt per Bed $1,469,401 Long Term Debt per Person $61,714,862
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 33.5 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,229 Net Fixed Assets 840 Population Estimate 1,151
Total Revenue 1,013 Long Term Liabilities 576 Total Patient Discharges 1,288
Net Margin 2,503 Total Patient Beds 1,403
Net Profit or Loss 2,566

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 12,585,155 6,948,136 1.8113
31 Intensive Care Unit 119,779 89,288 1.3415
32 Coronary Care Unit 1,492,348 1,369,133 1.0900
43 Nursery 75,039 270,821 0.2771
44 Skilled Nursing Care 5,291,960 4,276,422 1.2375
50 Operating Room 8,664,637 16,493,538 0.5253
51 Recovery Room 0 0
52 Labor and Delivery Room 358,397 477,167 0.7511

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 6,468,123 13 Nursing Administration 374,840
02,03 Captial Related - Movable Equipment 1,559,236 14 Central Services and Supply 0
04 Employee Benefits 9,646,546 15 Pharmacy 0
05 Administrative and General 7,901,203 16 Medical Records and Medical Library 1,352,740
06 Maintenance and Repairs 463,144 17 Social Services 65,831
07 Operation of Plant 2,200,078 18 Other General Service Expense 178,961
08,09 Laundry, Linen and Housekeeping 1,926,811 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 1,576,145 20,21,22,23 Education Programs 0
Total General Service Cost Centers 33,713,658

County Profile for Carlton - 2018