County Profile for Charlevoix - 2018



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2018 0
Total Cost Reports Filed in 2018 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 19,778,391 Total Charges 87,958,951
Fixed Assets 20,708,714 Contract Allowance 33,705,476
Other Assets 5,535,874 Operating Revenue 54,253,475
Total Assets 46,022,979 Operating Expenses 53,817,604
Current Liabilities 7,300,083 Operating Margin 435,871
Long Term Liabilities 6,016,558 Other Income 2,160,513
Total Equity 32,706,338 Other Expense 0
Total Liabilities and Equity 46,022,979 Net Profit or Loss 2,596,384

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $47,507 Revenue per Bed $2,086,672 Revenue per Person $54,253,475
Net Margin per Discharge $382 Net Margin per Bed $16,764 Net Margin per Person $435,871
Net Profit per Discharge $2,274 Net Profit per Bed $99,861 Net Profit per Person $2,596,384
Net Fixed Assets per Discharge $18,134 Net Fixed Assets per Bed $796,489 Net Fixed Assets per Bed $20,708,714
Long Term Debt per Discharge $5,268 Long Term Debt per Bed $231,406 Long Term Debt per Person $6,016,558
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 33.7 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,539 Net Fixed Assets 1,421 Population Estimate 1,151
Total Revenue 1,296 Long Term Liabilities 1,460 Total Patient Discharges 1,440
Net Margin 799 Total Patient Beds 1,627
Net Profit or Loss 1,013

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 5,034,581 2,596,664 1.9389
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 73,568 205,809 0.3575
44 Skilled Nursing Care 0 0
50 Operating Room 6,927,368 12,981,177 0.5336
51 Recovery Room 0 0
52 Labor and Delivery Room 103,598 463,856 0.2233

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 2,013,335 13 Nursing Administration 713,782
02,03 Captial Related - Movable Equipment 0 14 Central Services and Supply 346,722
04 Employee Benefits 4,836,567 15 Pharmacy 0
05 Administrative and General 7,693,151 16 Medical Records and Medical Library 432,091
06 Maintenance and Repairs 0 17 Social Services 66,393
07 Operation of Plant 1,309,910 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 615,464 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 594,731 20,21,22,23 Education Programs 0
Total General Service Cost Centers 18,622,146

County Profile for Charlevoix - 2018