County Profile for Waldo - 2020



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2020 39,654
Total Cost Reports Filed in 2020 1 Total Births 90
Total Cost Reports Submitted 1 Total Deaths 112
Total Cost Reports Settled 0 Net Population Natural Change -22
Total Cost Reports Reopened 0 Total International Migration 1
Total Cost Reports Ammended 0 Total Domestic Migration 78
Total Cost Reports Audited 0 Total Residual 1
Net Population Change 58

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 18,844,671 Total Charges 157,335,027
Fixed Assets 39,534,609 Contract Allowance 61,534,647
Other Assets 57,736,546 Operating Revenue 95,800,380
Total Assets 116,115,826 Operating Expenses 105,661,803
Current Liabilities 9,777,258 Operating Margin -9,861,423
Long Term Liabilities 6,347,208 Other Income 139,880
Total Equity 99,991,360 Other Expense 0
Total Liabilities and Equity 116,115,826 Net Profit or Loss -9,721,543

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $97,457 Revenue per Bed $4,354,563 Revenue per Person $2,416
Net Margin per Discharge ($10,032) Net Margin per Bed ($448,247) Net Margin per Person ($249)
Net Profit per Discharge ($9,890) Net Profit per Bed ($441,888) Net Profit per Person ($245)
Net Fixed Assets per Discharge $40,218 Net Fixed Assets per Bed $1,797,028 Net Fixed Assets per Bed $997
Long Term Debt per Discharge $6,457 Long Term Debt per Bed $288,509 Long Term Debt per Person $160
Persons per Discharge 0 Persons per Bed 1,802
Occupancy Rate 63.0 %
Length of Stay 6 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,290 Net Fixed Assets 1,066 Population Estimate 1,190
Total Revenue 1,000 Long Term Liabilities 1,519 Total Patient Discharges 1,432
Net Margin 2,589 Total Patient Beds 2,088
Net Profit or Loss 3,126

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 11,472,332 7,908,608 1.4506
31 Intensive Care Unit 2,324,811 2,214,746 1.0497
32 Coronary Care Unit 0 0
43 Nursery 135,015 222,423 0.6070
44 Skilled Nursing Care 0 0
50 Operating Room 6,912,444 10,891,639 0.6347
51 Recovery Room 0 0
52 Labor and Delivery Room 782,425 455,345 1.7183

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 2,898,287 13 Nursing Administration 1,715,510
02,03 Captial Related - Movable Equipment 3,141,901 14 Central Services and Supply 595,900
04 Employee Benefits 8,852,974 15 Pharmacy 0
05 Administrative and General 20,734,942 16 Medical Records and Medical Library -7,315
06 Maintenance and Repairs 3,219,237 17 Social Services 227,025
07 Operation of Plant 0 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 1,068,872 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 1,045,035 20,21,22,23 Education Programs 0
Total General Service Cost Centers 43,492,368

County Profile for Waldo - 2020