County Profile for Cheboygan - 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 6,150,065 Total Charges 81,132,525
Fixed Assets 13,794,123 Contract Allowance 40,071,436
Other Assets 116,594 Operating Revenue 41,061,089
Total Assets 20,060,782 Operating Expenses 47,185,248
Current Liabilities 13,623,019 Operating Margin -6,124,159
Long Term Liabilities 13,373,239 Other Income 617,395
Total Equity -6,935,476 Other Expense 0
Total Liabilities and Equity 20,060,782 Net Profit or Loss -5,506,764

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $29,246 Revenue per Bed $1,866,413 Revenue per Person $41,061,089
Net Margin per Discharge ($4,362) Net Margin per Bed ($278,371) Net Margin per Person ($6,124,159)
Net Profit per Discharge ($3,922) Net Profit per Bed ($250,307) Net Profit per Person ($5,506,764)
Net Fixed Assets per Discharge $9,825 Net Fixed Assets per Bed $627,006 Net Fixed Assets per Bed $13,794,123
Long Term Debt per Discharge $9,525 Long Term Debt per Bed $607,875 Long Term Debt per Person $13,373,239
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 33.4 %
Length of Stay 2 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,454 Net Fixed Assets 1,599 Population Estimate 1,151
Total Revenue 1,370 Long Term Liabilities 1,172 Total Patient Discharges 1,468
Net Margin 2,874 Total Patient Beds 2,180
Net Profit or Loss 3,159

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 2,577,130 2,555,323 1.0085
31 Intensive Care Unit 351,409 318,004 1.1050
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 4,039,309 3,808,849 1.0605
50 Operating Room 2,617,218 3,847,907 0.6802
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 1,521,742 13 Nursing Administration 546,888
02,03 Captial Related - Movable Equipment 0 14 Central Services and Supply 0
04 Employee Benefits 3,848,768 15 Pharmacy 0
05 Administrative and General 7,771,606 16 Medical Records and Medical Library 540,058
06 Maintenance and Repairs 665,678 17 Social Services 0
07 Operation of Plant 681,158 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 439,324 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 642,563 20,21,22,23 Education Programs 0
Total General Service Cost Centers 16,657,785

County Profile for Cheboygan - 2012