County Profile for Cedar - 2018



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2018 0
Total Cost Reports Filed in 2018 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 5,818,269 Total Charges 22,467,048
Fixed Assets 7,049,729 Contract Allowance 10,567,767
Other Assets 3,357,113 Operating Revenue 11,899,281
Total Assets 16,225,111 Operating Expenses 13,230,347
Current Liabilities 977,814 Operating Margin -1,331,066
Long Term Liabilities 196,975 Other Income 580,912
Total Equity 15,050,322 Other Expense 0
Total Liabilities and Equity 16,225,111 Net Profit or Loss -750,154

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $45,073 Revenue per Bed $457,665 Revenue per Person $11,899,281
Net Margin per Discharge ($5,042) Net Margin per Bed ($51,195) Net Margin per Person ($1,331,066)
Net Profit per Discharge ($2,841) Net Profit per Bed ($28,852) Net Profit per Person ($750,154)
Net Fixed Assets per Discharge $26,704 Net Fixed Assets per Bed $271,143 Net Fixed Assets per Bed $7,049,729
Long Term Debt per Discharge $746 Long Term Debt per Bed $7,576 Long Term Debt per Person $196,975
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 22.0 %
Length of Stay 8 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,199 Net Fixed Assets 1,945 Population Estimate 1,151
Total Revenue 2,207 Long Term Liabilities 2,003 Total Patient Discharges 2,089
Net Margin 2,012 Total Patient Beds 1,627
Net Profit or Loss 2,642

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 2,243,539 1,436,107 1.5622
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 0 0
50 Operating Room 401,622 293,506 1.3684
51 Recovery Room 0 0
52 Labor and Delivery Room 0 0

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 623,932 13 Nursing Administration 66,484
02,03 Captial Related - Movable Equipment 303,090 14 Central Services and Supply 55,304
04 Employee Benefits 1,130,132 15 Pharmacy 158,490
05 Administrative and General 1,742,129 16 Medical Records and Medical Library 135,682
06 Maintenance and Repairs 0 17 Social Services 46,204
07 Operation of Plant 440,587 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 97,432 19 Non Physician Anesthetist 96,000
10,11 Dietary and Cafeteria 198,138 20,21,22,23 Education Programs 0
Total General Service Cost Centers 5,093,604

County Profile for Cedar - 2018