County Profile for Charlevoix - 2021



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2021 26,215
Total Cost Reports Filed in 2021 1 Total Births 211
Total Cost Reports Submitted 0 Total Deaths 281
Total Cost Reports Settled 1 Net Population Natural Change -70
Total Cost Reports Reopened 0 Total International Migration 7
Total Cost Reports Ammended 0 Total Domestic Migration 243
Total Cost Reports Audited 0 Total Residual 1
Net Population Change 181

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 41,190,857 Total Charges 99,829,646
Fixed Assets 18,033,357 Contract Allowance 37,766,074
Other Assets 10,904,812 Operating Revenue 62,063,572
Total Assets 70,129,026 Operating Expenses 57,539,682
Current Liabilities 11,038,118 Operating Margin 4,523,890
Long Term Liabilities 5,171,766 Other Income 5,415,161
Total Equity 53,919,142 Other Expense 0
Total Liabilities and Equity 70,129,026 Net Profit or Loss 9,939,051

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $68,427 Revenue per Bed $2,387,060 Revenue per Person $2,367
Net Margin per Discharge $4,988 Net Margin per Bed $173,996 Net Margin per Person $173
Net Profit per Discharge $10,958 Net Profit per Bed $382,271 Net Profit per Person $379
Net Fixed Assets per Discharge $19,882 Net Fixed Assets per Bed $693,591 Net Fixed Assets per Bed $688
Long Term Debt per Discharge $5,702 Long Term Debt per Bed $198,914 Long Term Debt per Person $197
Persons per Discharge 0 Persons per Bed 1,008
Occupancy Rate 26.0 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,555 Net Fixed Assets 1,537 Population Estimate 1,558
Total Revenue 1,294 Long Term Liabilities 1,522 Total Patient Discharges 1,475
Net Margin 592 Total Patient Beds 1,581
Net Profit or Loss 1,029

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 4,612,570 1,794,244 2.5708
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 116,757 968,426 0.1206
44 Skilled Nursing Care 0 0
50 Operating Room 4,939,153 9,516,513 0.5190
51 Recovery Room 0 0
52 Labor and Delivery Room 108,649 102,627 1.0587

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 1,183,155 13 Nursing Administration 446,900
02,03 Captial Related - Movable Equipment 1,512,137 14 Central Services and Supply 337,574
04 Employee Benefits 3,615,766 15 Pharmacy 0
05 Administrative and General 9,044,371 16 Medical Records and Medical Library 281,204
06 Maintenance and Repairs 0 17 Social Services 8,063
07 Operation of Plant 1,388,592 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 601,747 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 443,626 20,21,22,23 Education Programs 0
Total General Service Cost Centers 18,863,135

County Profile for Charlevoix - 2021