County Profile for Charlevoix - 2014



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2014 0
Total Cost Reports Filed in 2014 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 9,224,900 Total Charges 60,089,227
Fixed Assets 13,574,686 Contract Allowance 21,089,010
Other Assets 2,709,982 Operating Revenue 39,000,217
Total Assets 25,509,568 Operating Expenses 40,340,453
Current Liabilities 5,824,871 Operating Margin -1,340,236
Long Term Liabilities 2,657,224 Other Income 963,076
Total Equity 17,027,473 Other Expense 0
Total Liabilities and Equity 25,509,568 Net Profit or Loss -377,160

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $40,248 Revenue per Bed $1,500,008 Revenue per Person $39,000,217
Net Margin per Discharge ($1,383) Net Margin per Bed ($51,548) Net Margin per Person ($1,340,236)
Net Profit per Discharge ($389) Net Profit per Bed ($14,506) Net Profit per Person ($377,160)
Net Fixed Assets per Discharge $14,009 Net Fixed Assets per Bed $522,103 Net Fixed Assets per Bed $13,574,686
Long Term Debt per Discharge $2,742 Long Term Debt per Bed $102,201 Long Term Debt per Person $2,657,224
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 38.1 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,642 Net Fixed Assets 1,622 Population Estimate 1,151
Total Revenue 1,407 Long Term Liabilities 1,708 Total Patient Discharges 1,587
Net Margin 2,050 Total Patient Beds 1,691
Net Profit or Loss 2,598

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 4,808,217 2,780,606 1.7292
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 44,145 180,688 0.2443
44 Skilled Nursing Care 0 0
50 Operating Room 9,431,444 15,351,344 0.6144
51 Recovery Room 0 0
52 Labor and Delivery Room 81,633 402,130 0.2030

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 1,693,845 13 Nursing Administration 488,078
02,03 Captial Related - Movable Equipment 0 14 Central Services and Supply 482,695
04 Employee Benefits 2,798,757 15 Pharmacy 0
05 Administrative and General 3,882,170 16 Medical Records and Medical Library 364,597
06 Maintenance and Repairs 0 17 Social Services 58,380
07 Operation of Plant 1,143,502 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 615,703 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 586,783 20,21,22,23 Education Programs 0
Total General Service Cost Centers 12,114,510

County Profile for Charlevoix - 2014