County Profile for Arenac - 2013



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2013 0
Total Cost Reports Filed in 2013 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 6,234,818 Total Charges 44,743,533
Fixed Assets 5,981,835 Contract Allowance 23,240,167
Other Assets 19,694,711 Operating Revenue 21,503,366
Total Assets 31,911,364 Operating Expenses 21,971,031
Current Liabilities 5,416,252 Operating Margin -467,665
Long Term Liabilities 3,886,413 Other Income 1,719,781
Total Equity 22,608,699 Other Expense 30,363
Total Liabilities and Equity 31,911,364 Net Profit or Loss 1,221,753

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $26,033 Revenue per Bed $1,023,970 Revenue per Person $21,503,366
Net Margin per Discharge ($566) Net Margin per Bed ($22,270) Net Margin per Person ($467,665)
Net Profit per Discharge $1,479 Net Profit per Bed $58,179 Net Profit per Person $1,221,753
Net Fixed Assets per Discharge $7,242 Net Fixed Assets per Bed $284,849 Net Fixed Assets per Bed $5,981,835
Long Term Debt per Discharge $4,705 Long Term Debt per Bed $185,067 Long Term Debt per Person $3,886,413
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 25.8 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,757 Net Fixed Assets 2,003 Population Estimate 1,151
Total Revenue 1,765 Long Term Liabilities 1,593 Total Patient Discharges 1,718
Net Margin 1,750 Total Patient Beds 2,256
Net Profit or Loss 1,266

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 2,026,895 1,193,303 1.6986
31 Intensive Care Unit 1,086,032 817,135 1.3291
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 3,855,368 3,103,375 1.2423
50 Operating Room 829,463 1,572,789 0.5274
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 535,250 13 Nursing Administration 169,483
02,03 Captial Related - Movable Equipment 477,280 14 Central Services and Supply 98,251
04 Employee Benefits 2,462,911 15 Pharmacy 282,179
05 Administrative and General 4,620,595 16 Medical Records and Medical Library 421,344
06 Maintenance and Repairs 1,046,167 17 Social Services 42,745
07 Operation of Plant 0 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 691,613 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 719,068 20,21,22,23 Education Programs 0
Total General Service Cost Centers 11,566,886

County Profile for Arenac - 2013