County Profile for Charlevoix - 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 0 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 1 Total Residual 0
Net Population Change 0

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 10,300,205 Total Charges 55,088,487
Fixed Assets 14,706,833 Contract Allowance 17,950,721
Other Assets 1,916,027 Operating Revenue 37,137,766
Total Assets 26,923,065 Operating Expenses 38,048,391
Current Liabilities 5,766,470 Operating Margin -910,625
Long Term Liabilities 3,809,360 Other Income 1,111,680
Total Equity 17,347,235 Other Expense 0
Total Liabilities and Equity 26,923,065 Net Profit or Loss 201,055

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $36,553 Revenue per Bed $1,614,685 Revenue per Person $37,137,766
Net Margin per Discharge ($896) Net Margin per Bed ($39,592) Net Margin per Person ($910,625)
Net Profit per Discharge $198 Net Profit per Bed $8,742 Net Profit per Person $201,055
Net Fixed Assets per Discharge $14,475 Net Fixed Assets per Bed $639,428 Net Fixed Assets per Bed $14,706,833
Long Term Debt per Discharge $3,749 Long Term Debt per Bed $165,624 Long Term Debt per Person $3,809,360
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 37.4 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,660 Net Fixed Assets 1,579 Population Estimate 1,151
Total Revenue 1,426 Long Term Liabilities 1,597 Total Patient Discharges 1,614
Net Margin 1,894 Total Patient Beds 2,141
Net Profit or Loss 1,635

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 4,917,521 2,646,826 1.8579
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 34,653 169,320 0.2047
44 Skilled Nursing Care 0 0
50 Operating Room 7,961,070 12,495,240 0.6371
51 Recovery Room 0 0
52 Labor and Delivery Room 73,154 437,005 0.1674

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 1,891,314 13 Nursing Administration 415,999
02,03 Captial Related - Movable Equipment 0 14 Central Services and Supply 477,749
04 Employee Benefits 2,710,598 15 Pharmacy 0
05 Administrative and General 3,662,267 16 Medical Records and Medical Library 336,646
06 Maintenance and Repairs 0 17 Social Services 51,721
07 Operation of Plant 1,117,207 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 588,525 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 593,655 20,21,22,23 Education Programs 0
Total General Service Cost Centers 11,845,681

County Profile for Charlevoix - 2013