County Profile for White Pine - 2021



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2021 8,846
Total Cost Reports Filed in 2021 1 Total Births 88
Total Cost Reports Submitted 0 Total Deaths 98
Total Cost Reports Settled 0 Net Population Natural Change -10
Total Cost Reports Reopened 0 Total International Migration 7
Total Cost Reports Ammended 1 Total Domestic Migration -189
Total Cost Reports Audited 0 Total Residual -13
Net Population Change -205

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 35,358,739 Total Charges 59,181,251
Fixed Assets 8,463,301 Contract Allowance 30,512,577
Other Assets 9,318,315 Operating Revenue 28,668,674
Total Assets 53,140,355 Operating Expenses 31,892,089
Current Liabilities 7,429,800 Operating Margin -3,223,415
Long Term Liabilities 24,842,149 Other Income 12,915,843
Total Equity 20,868,406 Other Expense 194,264
Total Liabilities and Equity 53,140,355 Net Profit or Loss 9,498,164

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $64,569 Revenue per Bed $1,102,641 Revenue per Person $3,240
Net Margin per Discharge ($7,260) Net Margin per Bed ($123,978) Net Margin per Person ($364)
Net Profit per Discharge $21,392 Net Profit per Bed $365,314 Net Profit per Person $1,074
Net Fixed Assets per Discharge $19,061 Net Fixed Assets per Bed $325,512 Net Fixed Assets per Bed $957
Long Term Debt per Discharge $55,951 Long Term Debt per Bed $955,467 Long Term Debt per Person $2,808
Persons per Discharge 0 Persons per Bed 340
Occupancy Rate 16.3 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,815 Net Fixed Assets 1,877 Population Estimate 2,500
Total Revenue 1,753 Long Term Liabilities 911 Total Patient Discharges 1,795
Net Margin 2,312 Total Patient Beds 1,581
Net Profit or Loss 1,050

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 4,093,891 2,155,712 1.8991
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 106,286 44,985 2.3627
44 Skilled Nursing Care 0 0
50 Operating Room 1,551,561 5,874,860 0.2641
51 Recovery Room 0 0
52 Labor and Delivery Room 55,374 207,909 0.2663

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 703,279 13 Nursing Administration 201,435
02,03 Captial Related - Movable Equipment 617,498 14 Central Services and Supply 304,077
04 Employee Benefits 3,505,430 15 Pharmacy 1,251,175
05 Administrative and General 3,865,248 16 Medical Records and Medical Library 366,516
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 619,233 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 423,525 19 Non Physician Anesthetist 422,427
10,11 Dietary and Cafeteria 467,890 20,21,22,23 Education Programs 0
Total General Service Cost Centers 12,747,733

County Profile for White Pine - 2021