County Profile for ELMORE - 2020



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2020 28,669
Total Cost Reports Filed in 2020 1 Total Births 86
Total Cost Reports Submitted 0 Total Deaths 57
Total Cost Reports Settled 1 Net Population Natural Change 29
Total Cost Reports Reopened 0 Total International Migration 6
Total Cost Reports Ammended 0 Total Domestic Migration -38
Total Cost Reports Audited 0 Total Residual 7
Net Population Change 4

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 4,790,654 Total Charges 76,235,701
Fixed Assets 14,670,041 Contract Allowance 41,720,283
Other Assets 452,688 Operating Revenue 34,515,418
Total Assets 19,913,383 Operating Expenses 38,152,779
Current Liabilities -9,721,683 Operating Margin -3,637,361
Long Term Liabilities 3,259 Other Income 6,815,085
Total Equity 29,631,807 Other Expense 0
Total Liabilities and Equity 19,913,383 Net Profit or Loss 3,177,724

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $57,622 Revenue per Bed $1,643,591 Revenue per Person $1,204
Net Margin per Discharge ($6,072) Net Margin per Bed ($173,208) Net Margin per Person ($127)
Net Profit per Discharge $5,305 Net Profit per Bed $151,320 Net Profit per Person $111
Net Fixed Assets per Discharge $24,491 Net Fixed Assets per Bed $698,573 Net Fixed Assets per Bed $512
Long Term Debt per Discharge $5 Long Term Debt per Bed $155 Long Term Debt per Person $0
Persons per Discharge 0 Persons per Bed 1,365
Occupancy Rate 33.2 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,611 Net Fixed Assets 1,623 Population Estimate 1,467
Total Revenue 1,562 Long Term Liabilities 2,186 Total Patient Discharges 1,647
Net Margin 2,098 Total Patient Beds 2,162
Net Profit or Loss 1,202

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 3,473,702 5,643,711 0.6155
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 473,823 823,515 0.5754
44 Skilled Nursing Care 3,557,663 1,950,178 1.8243
50 Operating Room 1,741,551 4,797,000 0.3631
51 Recovery Room 0 0
52 Labor and Delivery Room 816,846 1,100,155 0.7425

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 867,289 13 Nursing Administration 985,114
02,03 Captial Related - Movable Equipment 1,185,045 14 Central Services and Supply 68,648
04 Employee Benefits 4,669,681 15 Pharmacy 519,181
05 Administrative and General 6,295,025 16 Medical Records and Medical Library 519,353
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 1,649,582 18 Other General Service Expense 72,389
08,09 Laundry, Linen and Housekeeping 749,753 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 597,031 20,21,22,23 Education Programs 0
Total General Service Cost Centers 18,178,091

County Profile for ELMORE - 2020