County Profile for Charlevoix - 2012



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2012 0
Total Cost Reports Filed in 2012 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 8,180,800 Total Charges 44,613,985
Fixed Assets 16,284,119 Contract Allowance 13,904,091
Other Assets 1,762,289 Operating Revenue 30,709,894
Total Assets 26,227,208 Operating Expenses 35,373,803
Current Liabilities 4,347,696 Operating Margin -4,663,909
Long Term Liabilities 4,836,803 Other Income 2,619,544
Total Equity 17,042,709 Other Expense 0
Total Liabilities and Equity 26,227,208 Net Profit or Loss -2,044,365

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $33,636 Revenue per Bed $1,335,213 Revenue per Person $30,709,894
Net Margin per Discharge ($5,108) Net Margin per Bed ($202,779) Net Margin per Person ($4,663,909)
Net Profit per Discharge ($2,239) Net Profit per Bed ($88,885) Net Profit per Person ($2,044,365)
Net Fixed Assets per Discharge $17,836 Net Fixed Assets per Bed $708,005 Net Fixed Assets per Bed $16,284,119
Long Term Debt per Discharge $5,298 Long Term Debt per Bed $210,296 Long Term Debt per Person $4,836,803
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 32.9 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,746 Net Fixed Assets 1,496 Population Estimate 1,151
Total Revenue 1,548 Long Term Liabilities 1,513 Total Patient Discharges 1,681
Net Margin 2,782 Total Patient Beds 2,140
Net Profit or Loss 3,024

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 4,777,461 2,206,158 2.1655
31 Intensive Care Unit 0 0
32 Coronary Care Unit 77,552 3,930 19.7333
43 Nursery 37,422 181,826 0.2058
44 Skilled Nursing Care 0 0
50 Operating Room 4,483,070 7,088,709 0.6324
51 Recovery Room 0 0
52 Labor and Delivery Room 93,499 448,979 0.2082

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 2,251,808 13 Nursing Administration 381,547
02,03 Captial Related - Movable Equipment 0 14 Central Services and Supply 415,277
04 Employee Benefits 2,972,705 15 Pharmacy 0
05 Administrative and General 3,110,904 16 Medical Records and Medical Library 394,908
06 Maintenance and Repairs 0 17 Social Services 56,802
07 Operation of Plant 1,218,241 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 566,727 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 554,619 20,21,22,23 Education Programs 0
Total General Service Cost Centers 11,923,538

County Profile for Charlevoix - 2012