County Profile for Dearborn - 2020



County Controls Information

Cost Report Counts Population
Total Hospital Count 3 Total Population on July 31, 2020 50,754
Total Cost Reports Filed in 2020 5 Total Births 140
Total Cost Reports Submitted 2 Total Deaths 136
Total Cost Reports Settled 1 Net Population Natural Change 4
Total Cost Reports Reopened 0 Total International Migration 0
Total Cost Reports Ammended 2 Total Domestic Migration 58
Total Cost Reports Audited 0 Total Residual 12
Net Population Change 74

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 73,498,284 Total Charges 246,907,845
Fixed Assets 38,234,971 Contract Allowance 162,206,364
Other Assets 24,546,564 Operating Revenue 84,701,481
Total Assets 136,279,819 Operating Expenses 101,276,550
Current Liabilities 62,390,209 Operating Margin -16,575,069
Long Term Liabilities 4,992,539 Other Income 18,269,869
Total Equity 68,897,068 Other Expense 13
Total Liabilities and Equity 136,279,816 Net Profit or Loss 1,694,787

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $24,587 Revenue per Bed $1,192,979 Revenue per Person $1,669
Net Margin per Discharge ($4,811) Net Margin per Bed ($233,452) Net Margin per Person ($327)
Net Profit per Discharge $492 Net Profit per Bed $23,870 Net Profit per Person $33
Net Fixed Assets per Discharge $11,099 Net Fixed Assets per Bed $538,521 Net Fixed Assets per Bed $753
Long Term Debt per Discharge $1,449 Long Term Debt per Bed $70,317 Long Term Debt per Person $98
Persons per Discharge 0 Persons per Bed 715
Occupancy Rate 47.5 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,066 Net Fixed Assets 1,080 Population Estimate 981
Total Revenue 1,066 Long Term Liabilities 1,606 Total Patient Discharges 900
Net Margin 2,780 Total Patient Beds 1,037
Net Profit or Loss 1,433

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 15,889,940 14,912,501 1.0655
31 Intensive Care Unit 3,503,460 8,003,038 0.4378
32 Coronary Care Unit 0 0
43 Nursery 899,639 578,051 1.5563
44 Skilled Nursing Care 0 0
50 Operating Room 7,083,978 52,290,697 0.1355
51 Recovery Room 1,016,492 2,779,269 0.3657
52 Labor and Delivery Room 741,994 1,645,050 0.4510

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 3,226,906 13 Nursing Administration 1,502,319
02,03 Captial Related - Movable Equipment 1,513,136 14 Central Services and Supply 344,972
04 Employee Benefits 7,100,152 15 Pharmacy 1,231,120
05 Administrative and General 15,135,683 16 Medical Records and Medical Library 565,939
06 Maintenance and Repairs 313,363 17 Social Services 271,878
07 Operation of Plant 2,087,954 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 1,480,870 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 852,606 20,21,22,23 Education Programs 177,004
Total General Service Cost Centers 35,803,902

County Profile for Dearborn - 2020