County Profile for Charlevoix - 2020



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2020 26,041
Total Cost Reports Filed in 2020 1 Total Births 57
Total Cost Reports Submitted 0 Total Deaths 71
Total Cost Reports Settled 1 Net Population Natural Change -14
Total Cost Reports Reopened 0 Total International Migration 0
Total Cost Reports Ammended 0 Total Domestic Migration -4
Total Cost Reports Audited 0 Total Residual 3
Net Population Change -15

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 30,535,621 Total Charges 91,675,423
Fixed Assets 20,125,558 Contract Allowance 38,112,678
Other Assets 9,218,395 Operating Revenue 53,562,745
Total Assets 59,879,574 Operating Expenses 58,191,796
Current Liabilities 10,617,744 Operating Margin -4,629,051
Long Term Liabilities 5,580,107 Other Income 9,962,005
Total Equity 43,681,723 Other Expense 0
Total Liabilities and Equity 59,879,574 Net Profit or Loss 5,332,954

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $64,611 Revenue per Bed $2,060,106 Revenue per Person $2,057
Net Margin per Discharge ($5,584) Net Margin per Bed ($178,040) Net Margin per Person ($178)
Net Profit per Discharge $6,433 Net Profit per Bed $205,114 Net Profit per Person $205
Net Fixed Assets per Discharge $24,277 Net Fixed Assets per Bed $774,060 Net Fixed Assets per Bed $773
Long Term Debt per Discharge $6,731 Long Term Debt per Bed $214,620 Long Term Debt per Person $214
Persons per Discharge 0 Persons per Bed 1,002
Occupancy Rate 24.4 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,533 Net Fixed Assets 1,453 Population Estimate 1,556
Total Revenue 1,313 Long Term Liabilities 1,567 Total Patient Discharges 1,517
Net Margin 2,236 Total Patient Beds 1,592
Net Profit or Loss 986

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 4,718,990 1,727,223 2.7321
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 138,561 754,242 0.1837
44 Skilled Nursing Care 0 0
50 Operating Room 8,564,523 11,876,812 0.7211
51 Recovery Room 0 0
52 Labor and Delivery Room 95,619 93,826 1.0191

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 971,377 13 Nursing Administration 397,486
02,03 Captial Related - Movable Equipment 1,453,585 14 Central Services and Supply 422,362
04 Employee Benefits 4,562,423 15 Pharmacy 0
05 Administrative and General 9,513,736 16 Medical Records and Medical Library 470,979
06 Maintenance and Repairs 0 17 Social Services 19,851
07 Operation of Plant 1,351,397 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 614,146 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 657,212 20,21,22,23 Education Programs 0
Total General Service Cost Centers 20,434,554

County Profile for Charlevoix - 2020