County Profile for Arenac - 2020



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2020 15,001
Total Cost Reports Filed in 2020 1 Total Births 28
Total Cost Reports Submitted 0 Total Deaths 56
Total Cost Reports Settled 1 Net Population Natural Change -28
Total Cost Reports Reopened 0 Total International Migration 0
Total Cost Reports Ammended 0 Total Domestic Migration 26
Total Cost Reports Audited 0 Total Residual 0
Net Population Change -2

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 2,683,513 Total Charges 50,283,740
Fixed Assets 4,718,898 Contract Allowance 30,731,953
Other Assets 0 Operating Revenue 19,551,787
Total Assets 7,402,411 Operating Expenses 22,155,778
Current Liabilities 6,038,142 Operating Margin -2,603,991
Long Term Liabilities 3,525,264 Other Income 4,519,237
Total Equity -2,160,995 Other Expense 0
Total Liabilities and Equity 7,402,411 Net Profit or Loss 1,915,246

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $40,065 Revenue per Bed $931,037 Revenue per Person $1,303
Net Margin per Discharge ($5,336) Net Margin per Bed ($124,000) Net Margin per Person ($174)
Net Profit per Discharge $3,925 Net Profit per Bed $91,202 Net Profit per Person $128
Net Fixed Assets per Discharge $9,670 Net Fixed Assets per Bed $224,709 Net Fixed Assets per Bed $315
Long Term Debt per Discharge $7,224 Long Term Debt per Bed $167,870 Long Term Debt per Person $235
Persons per Discharge 0 Persons per Bed 714
Occupancy Rate 15.1 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,833 Net Fixed Assets 2,083 Population Estimate 2,086
Total Revenue 1,917 Long Term Liabilities 1,709 Total Patient Discharges 1,741
Net Margin 1,935 Total Patient Beds 2,162
Net Profit or Loss 1,400

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 1,557,689 657,607 2.3687
31 Intensive Care Unit 958,091 781,584 1.2258
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 3,703,982 2,646,345 1.3997
50 Operating Room 560,592 1,443,089 0.3885
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 407,820 13 Nursing Administration 470,461
02,03 Captial Related - Movable Equipment 0 14 Central Services and Supply 84,290
04 Employee Benefits 1,575,877 15 Pharmacy 511,432
05 Administrative and General 4,321,410 16 Medical Records and Medical Library 0
06 Maintenance and Repairs 908,072 17 Social Services 58,251
07 Operation of Plant 0 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 569,502 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 651,843 20,21,22,23 Education Programs 0
Total General Service Cost Centers 9,558,958

County Profile for Arenac - 2020