County Profile for Cedar - 2021



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2021 14,518
Total Cost Reports Filed in 2021 1 Total Births 192
Total Cost Reports Submitted 0 Total Deaths 210
Total Cost Reports Settled 1 Net Population Natural Change -18
Total Cost Reports Reopened 0 Total International Migration 0
Total Cost Reports Ammended 0 Total Domestic Migration 334
Total Cost Reports Audited 0 Total Residual -8
Net Population Change 308

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 12,465,279 Total Charges 24,422,935
Fixed Assets 5,813,180 Contract Allowance 11,525,160
Other Assets 2,680,521 Operating Revenue 12,897,775
Total Assets 20,958,980 Operating Expenses 13,970,117
Current Liabilities 6,680,727 Operating Margin -1,072,342
Long Term Liabilities 340,067 Other Income 2,058,742
Total Equity 13,938,186 Other Expense 0
Total Liabilities and Equity 20,958,980 Net Profit or Loss 986,400

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $48,488 Revenue per Bed $496,068 Revenue per Person $888
Net Margin per Discharge ($4,031) Net Margin per Bed ($41,244) Net Margin per Person ($74)
Net Profit per Discharge $3,708 Net Profit per Bed $37,938 Net Profit per Person $68
Net Fixed Assets per Discharge $21,854 Net Fixed Assets per Bed $223,584 Net Fixed Assets per Bed $400
Long Term Debt per Discharge $1,278 Long Term Debt per Bed $13,080 Long Term Debt per Person $23
Persons per Discharge 0 Persons per Bed 558
Occupancy Rate 22.1 %
Length of Stay 8 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,184 Net Fixed Assets 2,038 Population Estimate 2,113
Total Revenue 2,187 Long Term Liabilities 2,000 Total Patient Discharges 2,020
Net Margin 1,937 Total Patient Beds 1,581
Net Profit or Loss 1,988

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 2,691,859 1,784,596 1.5084
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 418,302 409,960 1.0203
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 307,089 13 Nursing Administration 77,204
02,03 Captial Related - Movable Equipment 838,320 14 Central Services and Supply 61,578
04 Employee Benefits 814,403 15 Pharmacy 168,331
05 Administrative and General 1,990,239 16 Medical Records and Medical Library 82,118
06 Maintenance and Repairs 0 17 Social Services 46,964
07 Operation of Plant 434,025 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 105,212 19 Non Physician Anesthetist 96,000
10,11 Dietary and Cafeteria 165,838 20,21,22,23 Education Programs 0
Total General Service Cost Centers 5,187,321

County Profile for Cedar - 2021