SlideShare a Scribd company logo
1 of 30
Download to read offline
Community Living Supports
Benchmark Data Within State
of Michigan
FEBRUARY 2015
JAMES COLAIANNE - CMHPSM
Statewide Annual CLS Spending
$228,831,822
$254,920,855
$277,877,920
$307,941,604
$326,739,616
$355,349,484
$405,881,462
$432,328,616
$0
$50,000,000
$100,000,000
$150,000,000
$200,000,000
$250,000,000
$300,000,000
$350,000,000
$400,000,000
$450,000,000
$500,000,000
CLS Spending
2006 2007 2008 2009 2010 2011 2012 2013
Statewide CLS Cost & Other Service Cost
$228,831,822 $254,920,855 $277,877,920 $307,941,604 $326,739,616 $355,349,484 $405,881,462 $432,328,616
$1,593,387,312 $1,640,373,150 $1,695,718,738 $1,727,962,594 $1,720,057,135 $1,736,210,476
$1,782,420,485
$1,883,549,580
$0
$500,000,000
$1,000,000,000
$1,500,000,000
$2,000,000,000
$2,500,000,000
2006 2007 2008 2009 2010 2011 2012 2013
CLS Cost All Other Services
Statewide CLS Cost & All Other Services
13% 13% 14% 15% 16% 17% 19% 19%
87% 87% 86% 85% 84% 83% 81% 81%
0%
20%
40%
60%
80%
100%
120%
FY2006 FY2007 FY2008 FY2009 FY2010 FY2011 FY2012 FY2013
CLS Cost All Other Services
Total Unique CLS Cases by PIHP Region
Region 1, 1254
Region 2, 2457
Region 3, 4328
Region 4, 3017
Region 5, 5632
Region 6, 1445
Region 7, 3839
Region 8, 3327
Region 9, 2924
Region 10, 1915
0
1000
2000
3000
4000
5000
6000
2006 2007 2008 2009 2010 2011 2012 2013
Statewide Average CLS Rates
$26.30
$39.84
$47.04
$36.49
$54.91
$61.86
$67.91
$75.67
$4.68 $4.86 $4.06 $4.55 $5.96 $4.20
$6.27 $6.58
FY2006 FY2007 FY2008 FY2009 FY2010 FY2011 FY2012 FY2013
H0043 H2015
Statewide Average CLS Rates
$26.30
$39.84
$47.04
$36.49
$54.91
$61.86
$67.91
$75.67
$4.68 $4.86 $4.06 $4.55 $5.96 $4.20
$6.27 $6.58
$0.00
$17.17
$10.25
$7.13
$37.75
$40.25
$19.75
$33.25
$3.44 $3.17 $1.63 $2.33 $2.58 $1.33 $2.67 $2.75
FY2006 FY2007 FY2008 FY2009 FY2010 FY2011 FY2012 FY2013
H0043 H2015 Region 6 H0043 Region 6 H2015
Average Normalized Units Per Case
0
500
1,000
1,500
2,000
2,500
3,000
3,500
FY2006 FY2007 FY2008 FY2009 FY2010 FY2011 FY2012 FY2013
Statewide Lenawee Livingston Monroe Washtenaw
Average H2015 Units Per Case FY06-13
Washtenaw, 8,927
Livingston, 7,357 Monroe, 6,403
Lenawee, 6,393
CMH AVERAGE, 2,719
0
1,000
2,000
3,000
4,000
5,000
6,000
7,000
8,000
9,000
10,000
Washtenaw
Livingston
Detroit-Wayne
Shiawassee
Monroe
Lenawee
Tuscola
Montcalm
Saginaw
Macomb
Oakland
CMHforCentralMichigan
Newaygo
Gratiot
Pines
Allegan
Bay-Arenac
CMHAVERAGE
NorthCountry
Berrien
ClintonEatonIngham
Huron
Ottawa
Woodlands
Muskegon
St.Joseph
Kalamazoo
Genesee
NortheastMichigan
SummitPointe
Network180
AuSableValley
St.Clair
Hiawatha
NorthernLakes
Manistee-Benzie
Pathways
Barry
Lapeer
Sanilac
Northpointe
Ionia
VanBuren
Lifeways
WestMichigan
CopperCountry
Gogebic
FY06-13
Average H0043 Units Per Case FY06-13
CMH AVERAGE, 155.4
Monroe, 145.5
Washtenaw, 106.2
Lenawee, 2.1 Livingston, 0.0
0.0
50.0
100.0
150.0
200.0
250.0
300.0
350.0
Ionia
AuSableValley
Allegan
Kalamazoo
St.Joseph
Sanilac
VanBuren
Saginaw
Macomb
Manistee-Benzie
NorthCountry
Lapeer
Oakland
St.Clair
Bay-Arenac
Tuscola
Ottawa
Detroit-Wayne
Shiawassee
Berrien
Woodlands
Pines
Network180
Lifeways
CMHAVERAGE
CMHforCentralMichigan
Monroe
Pathways
Washtenaw
Northpointe
Hiawatha
Huron
NorthernLakes
NortheastMichigan
Muskegon
SummitPointe
ClintonEatonIngham
Newaygo
Barry
Lenawee
CopperCountry
Genesee
Gogebic
Gratiot
Livingston
Montcalm
WestMichigan
FY06-13
Average Normalized CLS Units Per Case FY06-13
Washtenaw, 2,219.1
Livingston, 1,839.2
Monroe, 1,619.9
Lenawee, 1,596.6 CMH Average, 1,208.8
0.0
500.0
1,000.0
1,500.0
2,000.0
2,500.0
3,000.0
3,500.0
4,000.0
4,500.0
5,000.0
Tuscola
Detroit-Wayne
Saginaw
Shiawassee
Lapeer
Washtenaw
AuSableValley
Kalamazoo
Livingston
Macomb
Bay-Arenac
Berrien
Monroe
Lenawee
Montcalm
Oakland
Lifeways
Allegan
Manistee-Benzie
CMHAverage
NorthCountry
Pines
Woodlands
Newaygo
CMHforCentralMichigan
Ottawa
Network180
St.Joseph
Gratiot
Sanilac
Huron
VanBuren
ClintonEatonIngham
Ionia
Muskegon
SummitPointe
St.Clair
Genesee
Pathways
NortheastMichigan
Northpointe
Hiawatha
NorthernLakes
Barry
WestMichigan
CopperCountry
Gogebic
Normalized Units Per Case
Average Cost Per Case
$0
$5,000
$10,000
$15,000
$20,000
$25,000
$30,000
$35,000
FY2006 FY2007 FY2008 FY2009 FY2010 FY2011 FY2012 FY2013
Statewide $14,537 $13,728 $11,982 $12,329 $13,882 $12,596 $13,531 $13,050
Region Six $20,566 $23,432 $19,739 $14,039 $20,506 $21,965 $23,076 $23,360
Lenawee $29,737 $26,111 $14,522 $9,028 $15,568 $16,617 $18,355 $18,268
Livingston $16,862 $20,385 $22,207 $13,540 $20,329 $23,217 $23,930 $24,547
Monroe $9,745 $21,427 $20,046 $15,432 $19,624 $20,065 $21,740 $20,522
Washtenaw $25,921 $25,805 $22,182 $18,155 $26,502 $27,961 $28,278 $30,101
Average Cost Per Case FY06-13
$13,204
$20,835
$18,526
$20,627
$18,575
$25,613
Statewide Region 6 Lenawee Livingston Monroe Washtenaw
Cost Per Case Statewide Rank
(1-Highest Cost to 46-Lowest)
CMH Rank Cost Per Case 2006 2007 2008 2009 2010 2011 2012 2013
Washtenaw 5 4 5 7 4 2 3 2
Monroe 27 7 8 11 8 7 8 8
Lenawee 4 3 13 22 13 12 11 9
Livingston 11 10 4 14 5 4 6 5
CLS as Average % of Service Cost (FY06-13)
Monroe, 29.6%
Livingston, 25.1%
Washtenaw, 21.9% CMH AVERAGE, 15.3%
Lenawee, 12.4%
0.0%
5.0%
10.0%
15.0%
20.0%
25.0%
30.0%
35.0%
40.0%
AuSableValley
Manistee-Benzie
Monroe
Allegan
Livingston
Shiawassee
Woodlands
CMHforCentralMichigan
Washtenaw
Macomb
Berrien
NortheastMichigan
Gratiot
Oakland
St.Joseph
Detroit-Wayne
SummitPointe
Ionia
St.Clair
NorthCountry
Ottawa
CMHAVERAGE
Kalamazoo
WestMichigan
ClintonEatonIngham
Pines
Lifeways
Huron
Pathways
Saginaw
Barry
Lenawee
VanBuren
Sanilac
Tuscola
CopperCountry
NorthernLakes
Hiawatha
Bay-Arenac
Montcalm
Muskegon
Gogebic
Network180
Newaygo
Northpointe
Lapeer
Genesee
27
19 18
15 15
12 11 10
19
27 28
31 31
34 35 36
FY2006 FY2007 FY2008 FY2009 FY2010 FY2011 FY2012 FY2013
Only H0043 Only H2015 Both H0043 & H2015
Statewide CLS CPT Code Usage
Statewide % of Cases Using Codes
13% 16% 17% 14% 15% 14% 16% 16%
87% 84% 83% 86% 85% 86% 84% 84%
0%
20%
40%
60%
80%
100%
120%
FY2006 FY2007 FY2008 FY2009 FY2010 FY2011 FY2012 FY2013
H0043 H2015
Annual Cost Per Capita
(CLS Cost Per Total Census Population)
$13.16 $13.14 $13.73
$17.26 $18.64 $18.39
$20.50 $21.32$20.66
$22.68
$20.37
$23.24
$25.99
$28.86
$33.28
$37.48$30.35
$43.58
$41.31
$44.33
$48.61 $47.27
$52.82
$54.69
$20.89
$22.42 $22.19
$29.96
$31.20
$36.43
$50.65
$60.77
$22.94
$25.25 $27.46
$30.36
$33.17
$35.81
$39.74
$41.44
$0.00
$10.00
$20.00
$30.00
$40.00
$50.00
$60.00
$70.00
2006 2007 2008 2009 2010 2011 2012 2013
Lenawee Livingston Monroe Washtenaw Average CMH Cost
Statewide Cases Using CPT Codes
2,401 2,974
3,740 3,670 3,620 3,815
4,750 4,946
15,716 16,013
18,873
21,698
20,808
23,770
24,846 25,192
FY2006 FY2007 FY2008 FY2009 FY2010 FY2011 FY2012 FY2013
H0043 H2015
% of Total Served Receiving CLS
Lenawee, 5.7%
Livingston, 11.2%
Monroe, 2013, 15.0%
Washtenaw, 13.4%
CMH Average, 2013, 14.7%
0.0%
5.0%
10.0%
15.0%
20.0%
25.0%
2006 2007 2008 2009 2010 2011 2012 2013
Lenawee Livingston Monroe Washtenaw CMH Average
CMHPSM Unique Consumer Forecast
111 111 113 121
2015 PROJ, 122
2016 PROJ, 125180 187
214 226
2015 PROJ, 243 2016 PROJ, 260
308 324
359
389
2015 PROJ, 415 2016 PROJ, 443
435
546
639
710 2015 PROJ, 812
2016 PROJ, 904
0
100
200
300
400
500
600
700
800
900
1000
2011 2012 2013 2014 2015 PROJ 2016 PROJ
Lenawee
Livingston
Monroe
WCHO
REGIONAL CLS COST PROJECTION (NO RATE INCREASE)
$1,810,820 $1,978,444 $2,018,792 $2,171,729
$2,275,715 $2,388,022 $2,500,330
$3,990,151
$4,848,732 $5,791,322
$6,499,920 $7,400,505 $8,247,695
$9,094,884
$6,847,151
$7,257,838 $7,856,368
$8,590,816
$9,095,425
$9,678,378 $10,261,330
$11,762,292
$15,305,855
$19,562,736 $22,539,014
$26,439,236
$30,097,941
$33,756,645
$-
$5,000,000
$10,000,000
$15,000,000
$20,000,000
$25,000,000
$30,000,000
$35,000,000
$40,000,000
2011 2012 2013 2014 2015 2016 2017
Lenawee Livingston Monroe WCHO
LENAWEE CLS COST PROJECTION WITH 1% RATE INCREASE
(AVERAGE $.02-.04/H2015 Unit $3.90/H2015 Unit )
$1,810,820
$1,978,444 $2,018,792
$2,171,729
$2,275,715
$2,388,022
$2,500,330
2015, $2,298,472
2016, $2,430,290
2017, $2,564,520
$-
$500,000
$1,000,000
$1,500,000
$2,000,000
$2,500,000
$3,000,000
2011 2012 2013 2014 2015 2016 2017
Lenawee Lenawee +1%
LIVINGSTON CLS COST PROJECTION WITH 1% RATE INCREASE
(AVERAGE $.02-.04/H2015 Unit $3.90/H2015 Unit )
$3,990,151
$4,848,732
$5,791,322
$6,499,920
$7,400,505
$8,247,695
$9,094,884
2015, $7,474,510
2016, $8,389,968
2017, $9,316,511
$-
$1,000,000
$2,000,000
$3,000,000
$4,000,000
$5,000,000
$6,000,000
$7,000,000
$8,000,000
$9,000,000
$10,000,000
2011 2012 2013 2014 2015 2016 2017
Livingston Livingston +1%
MONROE CLS COST PROJECTION WITH 1% RATE INCREASE
(AVERAGE $.02-.04/H2015 Unit $3.90/H2015 Unit )
$6,847,151
$7,257,838
$7,856,368
$8,590,816
$9,095,425
$9,678,378
$10,261,330
2015, $9,186,379
2016, $9,848,652
2017, $10,521,465
$-
$2,000,000
$4,000,000
$6,000,000
$8,000,000
$10,000,000
$12,000,000
2011 2012 2013 2014 2015 2016 2017
Monroe Monroe +1%
WCHO CLS COST PROJECTION WITH 1% RATE INCREASE
(AVERAGE $.02-.04/H2015 Unit $3.90/H2015 Unit )
$11,762,292
$15,305,855
$19,562,736
$22,539,014
$26,439,236
$30,097,941
$33,756,645
2015, $26,703,628
2016, $30,612,549
2017, $34,565,332
$-
$5,000,000
$10,000,000
$15,000,000
$20,000,000
$25,000,000
$30,000,000
$35,000,000
$40,000,000
2011 2012 2013 2014 2015 2016 2017
WCHO WCHO +1%
LENAWEE CLS COST PROJECTION WITH 3.5% RATE INCREASE
(AVERAGE $.12-.15/H2015 Unit $4.00/H2015 Unit )
$1,810,820
$1,978,444 $2,018,792
$2,171,729
$2,275,715
$2,388,022
$2,500,330
2015, $2,355,365
2016, $2,537,553
2017, $2,729,489
$-
$500,000
$1,000,000
$1,500,000
$2,000,000
$2,500,000
$3,000,000
2011 2012 2013 2014 2015 2016 2017
Lenawee Lenawee +3.5%
LIVINGSTON CLS COST PROJECTION WITH 3.5% RATE
INCREASE (AVERAGE $.12-.15/H2015 Unit $4.00/H2015 Unit )
$3,990,151
$4,848,732
$5,791,322
$6,499,920
$7,400,505
$8,247,695
$9,094,884
2015, $7,659,523
2016, $8,750,831
2017, $9,885,475
$-
$2,000,000
$4,000,000
$6,000,000
$8,000,000
$10,000,000
$12,000,000
2011 2012 2013 2014 2015 2016 2017
Livingston Livingston +3.5%
MONROE CLS COST PROJECTION WITH 3.5% RATE INCREASE
(AVERAGE $.12-.15/H2015 Unit $4.00/H2015 Unit )
$6,847,151
$7,257,838
$7,856,368
$8,590,816
$9,095,425
$9,678,378
$10,261,330
2015, $9,413,765
2016, $10,280,706 2017, $11,189,842
$-
$2,000,000
$4,000,000
$6,000,000
$8,000,000
$10,000,000
$12,000,000
2011 2012 2013 2014 2015 2016 2017
Monroe Monroe +3.5%
WCHO CLS COST PROJECTION WITH 3.5% RATE INCREASE
(AVERAGE $.12-.15/H2015 Unit $4.00/H2015 Unit )
$11,762,292
$15,305,855
$19,562,736
$22,539,014
$26,439,236
$30,097,941
$33,756,645
2015, $27,364,609
2016, $31,917,578
2017, $36,640,633
$-
$5,000,000
$10,000,000
$15,000,000
$20,000,000
$25,000,000
$30,000,000
$35,000,000
$40,000,000
2011 2012 2013 2014 2015 2016 2017
WCHO WCHO +3.5%

More Related Content

What's hot

Bangor presentation fy14
Bangor presentation fy14Bangor presentation fy14
Bangor presentation fy14
msmithcollins
 
Barnes_Marketing_Sector Analysis_SJC_
Barnes_Marketing_Sector Analysis_SJC_Barnes_Marketing_Sector Analysis_SJC_
Barnes_Marketing_Sector Analysis_SJC_
Andrew Barnes
 
ELEC Report - The Citizens Campaign
ELEC Report - The Citizens CampaignELEC Report - The Citizens Campaign
ELEC Report - The Citizens Campaign
A_StrausGarcia
 

What's hot (18)

2017 budget proposal
2017 budget proposal2017 budget proposal
2017 budget proposal
 
Bangor presentation fy14
Bangor presentation fy14Bangor presentation fy14
Bangor presentation fy14
 
2017 Saratoga County State of the Economy
2017 Saratoga County State of the Economy2017 Saratoga County State of the Economy
2017 Saratoga County State of the Economy
 
St. Louis Office Outlook Q4 2016
St. Louis Office Outlook Q4 2016St. Louis Office Outlook Q4 2016
St. Louis Office Outlook Q4 2016
 
Barnes_Marketing_Sector Analysis_SJC_
Barnes_Marketing_Sector Analysis_SJC_Barnes_Marketing_Sector Analysis_SJC_
Barnes_Marketing_Sector Analysis_SJC_
 
Decatur, TX: Economic Prospectus
Decatur, TX: Economic ProspectusDecatur, TX: Economic Prospectus
Decatur, TX: Economic Prospectus
 
Dan Evans Industrial Park of Ohio - Phase II Site
Dan Evans Industrial Park of Ohio - Phase II SiteDan Evans Industrial Park of Ohio - Phase II Site
Dan Evans Industrial Park of Ohio - Phase II Site
 
2018 AC: How Do Your Numbers Stack Up? (Ken Simonson)
2018 AC: How Do Your Numbers Stack Up? (Ken Simonson)2018 AC: How Do Your Numbers Stack Up? (Ken Simonson)
2018 AC: How Do Your Numbers Stack Up? (Ken Simonson)
 
Oregon Economic and Revenue Forecast, December 2014
Oregon Economic and Revenue Forecast, December 2014Oregon Economic and Revenue Forecast, December 2014
Oregon Economic and Revenue Forecast, December 2014
 
Sacramento SDAT Project
Sacramento SDAT ProjectSacramento SDAT Project
Sacramento SDAT Project
 
Betting the Minimum. Gaming in the U.S. and State Revenues
Betting the Minimum. Gaming in the U.S. and State RevenuesBetting the Minimum. Gaming in the U.S. and State Revenues
Betting the Minimum. Gaming in the U.S. and State Revenues
 
St. Louis Employment Update January 2017
St. Louis Employment Update January 2017St. Louis Employment Update January 2017
St. Louis Employment Update January 2017
 
Feb 2012
Feb 2012Feb 2012
Feb 2012
 
ELEC Report - The Citizens Campaign
ELEC Report - The Citizens CampaignELEC Report - The Citizens Campaign
ELEC Report - The Citizens Campaign
 
Jan 2012
Jan 2012Jan 2012
Jan 2012
 
Let's fix funding! Panel APWA 2016
Let's fix funding! Panel APWA 2016Let's fix funding! Panel APWA 2016
Let's fix funding! Panel APWA 2016
 
Haynes and Boone, LLP Oil Patch Bankruptcy Monitor - April 2016 edition
Haynes and Boone, LLP Oil Patch Bankruptcy Monitor - April 2016 editionHaynes and Boone, LLP Oil Patch Bankruptcy Monitor - April 2016 edition
Haynes and Boone, LLP Oil Patch Bankruptcy Monitor - April 2016 edition
 
Alameda County Budget Workgroup Forum (February 2011)
Alameda County Budget Workgroup Forum (February 2011)Alameda County Budget Workgroup Forum (February 2011)
Alameda County Budget Workgroup Forum (February 2011)
 

Similar to Community Living Supports in the state of michigan

March 6th power pt. finance
March 6th power pt. financeMarch 6th power pt. finance
March 6th power pt. finance
Sylvia Hanneken
 
City council july 2, 2013 dsa 1st quarter report 2013
City council july 2, 2013   dsa 1st quarter report 2013City council july 2, 2013   dsa 1st quarter report 2013
City council july 2, 2013 dsa 1st quarter report 2013
City of San Angelo Texas
 
THE CHANGING MAIL MOMENT 5 12 16
THE CHANGING MAIL MOMENT 5 12 16THE CHANGING MAIL MOMENT 5 12 16
THE CHANGING MAIL MOMENT 5 12 16
Jody Berenblatt
 

Similar to Community Living Supports in the state of michigan (20)

March 6th power pt. finance
March 6th power pt. financeMarch 6th power pt. finance
March 6th power pt. finance
 
2016PowerPt (2)
2016PowerPt (2)2016PowerPt (2)
2016PowerPt (2)
 
As of June 30, 2017
As of June 30, 2017As of June 30, 2017
As of June 30, 2017
 
GUYANA ECONOMY
GUYANA ECONOMYGUYANA ECONOMY
GUYANA ECONOMY
 
Q1 2017 - Chicago Suburbs Office Reports
Q1 2017 - Chicago Suburbs Office ReportsQ1 2017 - Chicago Suburbs Office Reports
Q1 2017 - Chicago Suburbs Office Reports
 
Investor Relations Site Graphics Placemat
Investor Relations Site Graphics PlacematInvestor Relations Site Graphics Placemat
Investor Relations Site Graphics Placemat
 
Debt presentation slides 11.05.13
Debt presentation slides 11.05.13Debt presentation slides 11.05.13
Debt presentation slides 11.05.13
 
Investor Relations Site Graphics Placemat
Investor Relations Site Graphics PlacematInvestor Relations Site Graphics Placemat
Investor Relations Site Graphics Placemat
 
11300 eoy 2017_nelnet_placemat_ppt
11300 eoy 2017_nelnet_placemat_ppt11300 eoy 2017_nelnet_placemat_ppt
11300 eoy 2017_nelnet_placemat_ppt
 
Socio econ data_2014_e
Socio econ data_2014_eSocio econ data_2014_e
Socio econ data_2014_e
 
2014 State of the Community Report
2014 State of the Community Report2014 State of the Community Report
2014 State of the Community Report
 
Financial forecast
Financial forecastFinancial forecast
Financial forecast
 
Note Night In America - 2018 Note Market Predictions
Note Night In America - 2018 Note Market PredictionsNote Night In America - 2018 Note Market Predictions
Note Night In America - 2018 Note Market Predictions
 
Financial statements
Financial statementsFinancial statements
Financial statements
 
Ocean City 2014 budget workshop presentation
Ocean City 2014 budget workshop presentationOcean City 2014 budget workshop presentation
Ocean City 2014 budget workshop presentation
 
CCM 03.13.17 Item #7 1st Qtrly Report 17
CCM 03.13.17 Item #7 1st Qtrly Report 17CCM 03.13.17 Item #7 1st Qtrly Report 17
CCM 03.13.17 Item #7 1st Qtrly Report 17
 
City council july 2, 2013 dsa 1st quarter report 2013
City council july 2, 2013   dsa 1st quarter report 2013City council july 2, 2013   dsa 1st quarter report 2013
City council july 2, 2013 dsa 1st quarter report 2013
 
WFAAC expenditure presentation
WFAAC expenditure presentationWFAAC expenditure presentation
WFAAC expenditure presentation
 
Financial Forecast
Financial ForecastFinancial Forecast
Financial Forecast
 
THE CHANGING MAIL MOMENT 5 12 16
THE CHANGING MAIL MOMENT 5 12 16THE CHANGING MAIL MOMENT 5 12 16
THE CHANGING MAIL MOMENT 5 12 16
 

Recently uploaded

Thoothukudi Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Thoothukudi Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real MeetThoothukudi Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Thoothukudi Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Call Girls Service
 
Jalna Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Jalna Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real MeetJalna Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Jalna Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Call Girls Service
 
Patna Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Patna Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real MeetPatna Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Patna Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Call Girls Service
 
raisen Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
raisen Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meetraisen Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
raisen Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Call Girls Service
 
Mangalore Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Mangalore Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real MeetMangalore Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Mangalore Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Call Girls Service
 
Hubli Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Hubli Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real MeetHubli Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Hubli Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Call Girls Service
 
kochi Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
kochi Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meetkochi Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
kochi Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Call Girls Service
 
surat Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
surat Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meetsurat Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
surat Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Call Girls Chandigarh
 
Bhagalpur Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Bhagalpur Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real MeetBhagalpur Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Bhagalpur Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Call Girls Service
 
Sangli Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Sangli Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real MeetSangli Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Sangli Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Call Girls Service
 
Tirupati Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Tirupati Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real MeetTirupati Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Tirupati Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Call Girls Service
 
Thrissur Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Thrissur Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real MeetThrissur Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Thrissur Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Call Girls Service
 
Erode Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Erode Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real MeetErode Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Erode Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Call Girls Service
 
Muzaffarpur Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Muzaffarpur Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real MeetMuzaffarpur Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Muzaffarpur Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Call Girls Service
 
Premium Call Girls Bangalore {7304373326} ❤️VVIP POOJA Call Girls in Bangalor...
Premium Call Girls Bangalore {7304373326} ❤️VVIP POOJA Call Girls in Bangalor...Premium Call Girls Bangalore {7304373326} ❤️VVIP POOJA Call Girls in Bangalor...
Premium Call Girls Bangalore {7304373326} ❤️VVIP POOJA Call Girls in Bangalor...
Sheetaleventcompany
 
Malda Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Malda Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real MeetMalda Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Malda Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Call Girls Service
 
Top 20 Famous Indian Female Pornstars Name List 2024
Top 20 Famous Indian Female Pornstars Name List 2024Top 20 Famous Indian Female Pornstars Name List 2024
Top 20 Famous Indian Female Pornstars Name List 2024
Sheetaleventcompany
 

Recently uploaded (20)

Thoothukudi Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Thoothukudi Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real MeetThoothukudi Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Thoothukudi Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
 
Jalna Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Jalna Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real MeetJalna Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Jalna Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
 
Patna Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Patna Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real MeetPatna Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Patna Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
 
Dehradun Call Girls 8854095900 Call Girl in Dehradun Uttrakhand
Dehradun Call Girls 8854095900 Call Girl in Dehradun  UttrakhandDehradun Call Girls 8854095900 Call Girl in Dehradun  Uttrakhand
Dehradun Call Girls 8854095900 Call Girl in Dehradun Uttrakhand
 
raisen Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
raisen Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meetraisen Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
raisen Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
 
Mangalore Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Mangalore Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real MeetMangalore Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Mangalore Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
 
Hubli Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Hubli Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real MeetHubli Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Hubli Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
 
kochi Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
kochi Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meetkochi Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
kochi Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
 
surat Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
surat Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meetsurat Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
surat Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
 
Call Girls Service Mohali {7435815124} ❤️VVIP PALAK Call Girl in Mohali Punjab
Call Girls Service Mohali {7435815124} ❤️VVIP PALAK Call Girl in Mohali PunjabCall Girls Service Mohali {7435815124} ❤️VVIP PALAK Call Girl in Mohali Punjab
Call Girls Service Mohali {7435815124} ❤️VVIP PALAK Call Girl in Mohali Punjab
 
Bhagalpur Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Bhagalpur Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real MeetBhagalpur Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Bhagalpur Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
 
(Deeksha) 💓 9920725232 💓High Profile Call Girls Navi Mumbai You Can Get The S...
(Deeksha) 💓 9920725232 💓High Profile Call Girls Navi Mumbai You Can Get The S...(Deeksha) 💓 9920725232 💓High Profile Call Girls Navi Mumbai You Can Get The S...
(Deeksha) 💓 9920725232 💓High Profile Call Girls Navi Mumbai You Can Get The S...
 
Sangli Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Sangli Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real MeetSangli Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Sangli Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
 
Tirupati Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Tirupati Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real MeetTirupati Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Tirupati Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
 
Thrissur Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Thrissur Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real MeetThrissur Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Thrissur Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
 
Erode Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Erode Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real MeetErode Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Erode Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
 
Muzaffarpur Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Muzaffarpur Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real MeetMuzaffarpur Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Muzaffarpur Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
 
Premium Call Girls Bangalore {7304373326} ❤️VVIP POOJA Call Girls in Bangalor...
Premium Call Girls Bangalore {7304373326} ❤️VVIP POOJA Call Girls in Bangalor...Premium Call Girls Bangalore {7304373326} ❤️VVIP POOJA Call Girls in Bangalor...
Premium Call Girls Bangalore {7304373326} ❤️VVIP POOJA Call Girls in Bangalor...
 
Malda Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Malda Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real MeetMalda Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
Malda Call Girls 👙 6297143586 👙 Genuine WhatsApp Number for Real Meet
 
Top 20 Famous Indian Female Pornstars Name List 2024
Top 20 Famous Indian Female Pornstars Name List 2024Top 20 Famous Indian Female Pornstars Name List 2024
Top 20 Famous Indian Female Pornstars Name List 2024
 

Community Living Supports in the state of michigan

  • 1. Community Living Supports Benchmark Data Within State of Michigan FEBRUARY 2015 JAMES COLAIANNE - CMHPSM
  • 2. Statewide Annual CLS Spending $228,831,822 $254,920,855 $277,877,920 $307,941,604 $326,739,616 $355,349,484 $405,881,462 $432,328,616 $0 $50,000,000 $100,000,000 $150,000,000 $200,000,000 $250,000,000 $300,000,000 $350,000,000 $400,000,000 $450,000,000 $500,000,000 CLS Spending 2006 2007 2008 2009 2010 2011 2012 2013
  • 3. Statewide CLS Cost & Other Service Cost $228,831,822 $254,920,855 $277,877,920 $307,941,604 $326,739,616 $355,349,484 $405,881,462 $432,328,616 $1,593,387,312 $1,640,373,150 $1,695,718,738 $1,727,962,594 $1,720,057,135 $1,736,210,476 $1,782,420,485 $1,883,549,580 $0 $500,000,000 $1,000,000,000 $1,500,000,000 $2,000,000,000 $2,500,000,000 2006 2007 2008 2009 2010 2011 2012 2013 CLS Cost All Other Services
  • 4. Statewide CLS Cost & All Other Services 13% 13% 14% 15% 16% 17% 19% 19% 87% 87% 86% 85% 84% 83% 81% 81% 0% 20% 40% 60% 80% 100% 120% FY2006 FY2007 FY2008 FY2009 FY2010 FY2011 FY2012 FY2013 CLS Cost All Other Services
  • 5. Total Unique CLS Cases by PIHP Region Region 1, 1254 Region 2, 2457 Region 3, 4328 Region 4, 3017 Region 5, 5632 Region 6, 1445 Region 7, 3839 Region 8, 3327 Region 9, 2924 Region 10, 1915 0 1000 2000 3000 4000 5000 6000 2006 2007 2008 2009 2010 2011 2012 2013
  • 6. Statewide Average CLS Rates $26.30 $39.84 $47.04 $36.49 $54.91 $61.86 $67.91 $75.67 $4.68 $4.86 $4.06 $4.55 $5.96 $4.20 $6.27 $6.58 FY2006 FY2007 FY2008 FY2009 FY2010 FY2011 FY2012 FY2013 H0043 H2015
  • 7. Statewide Average CLS Rates $26.30 $39.84 $47.04 $36.49 $54.91 $61.86 $67.91 $75.67 $4.68 $4.86 $4.06 $4.55 $5.96 $4.20 $6.27 $6.58 $0.00 $17.17 $10.25 $7.13 $37.75 $40.25 $19.75 $33.25 $3.44 $3.17 $1.63 $2.33 $2.58 $1.33 $2.67 $2.75 FY2006 FY2007 FY2008 FY2009 FY2010 FY2011 FY2012 FY2013 H0043 H2015 Region 6 H0043 Region 6 H2015
  • 8. Average Normalized Units Per Case 0 500 1,000 1,500 2,000 2,500 3,000 3,500 FY2006 FY2007 FY2008 FY2009 FY2010 FY2011 FY2012 FY2013 Statewide Lenawee Livingston Monroe Washtenaw
  • 9. Average H2015 Units Per Case FY06-13 Washtenaw, 8,927 Livingston, 7,357 Monroe, 6,403 Lenawee, 6,393 CMH AVERAGE, 2,719 0 1,000 2,000 3,000 4,000 5,000 6,000 7,000 8,000 9,000 10,000 Washtenaw Livingston Detroit-Wayne Shiawassee Monroe Lenawee Tuscola Montcalm Saginaw Macomb Oakland CMHforCentralMichigan Newaygo Gratiot Pines Allegan Bay-Arenac CMHAVERAGE NorthCountry Berrien ClintonEatonIngham Huron Ottawa Woodlands Muskegon St.Joseph Kalamazoo Genesee NortheastMichigan SummitPointe Network180 AuSableValley St.Clair Hiawatha NorthernLakes Manistee-Benzie Pathways Barry Lapeer Sanilac Northpointe Ionia VanBuren Lifeways WestMichigan CopperCountry Gogebic FY06-13
  • 10. Average H0043 Units Per Case FY06-13 CMH AVERAGE, 155.4 Monroe, 145.5 Washtenaw, 106.2 Lenawee, 2.1 Livingston, 0.0 0.0 50.0 100.0 150.0 200.0 250.0 300.0 350.0 Ionia AuSableValley Allegan Kalamazoo St.Joseph Sanilac VanBuren Saginaw Macomb Manistee-Benzie NorthCountry Lapeer Oakland St.Clair Bay-Arenac Tuscola Ottawa Detroit-Wayne Shiawassee Berrien Woodlands Pines Network180 Lifeways CMHAVERAGE CMHforCentralMichigan Monroe Pathways Washtenaw Northpointe Hiawatha Huron NorthernLakes NortheastMichigan Muskegon SummitPointe ClintonEatonIngham Newaygo Barry Lenawee CopperCountry Genesee Gogebic Gratiot Livingston Montcalm WestMichigan FY06-13
  • 11. Average Normalized CLS Units Per Case FY06-13 Washtenaw, 2,219.1 Livingston, 1,839.2 Monroe, 1,619.9 Lenawee, 1,596.6 CMH Average, 1,208.8 0.0 500.0 1,000.0 1,500.0 2,000.0 2,500.0 3,000.0 3,500.0 4,000.0 4,500.0 5,000.0 Tuscola Detroit-Wayne Saginaw Shiawassee Lapeer Washtenaw AuSableValley Kalamazoo Livingston Macomb Bay-Arenac Berrien Monroe Lenawee Montcalm Oakland Lifeways Allegan Manistee-Benzie CMHAverage NorthCountry Pines Woodlands Newaygo CMHforCentralMichigan Ottawa Network180 St.Joseph Gratiot Sanilac Huron VanBuren ClintonEatonIngham Ionia Muskegon SummitPointe St.Clair Genesee Pathways NortheastMichigan Northpointe Hiawatha NorthernLakes Barry WestMichigan CopperCountry Gogebic Normalized Units Per Case
  • 12. Average Cost Per Case $0 $5,000 $10,000 $15,000 $20,000 $25,000 $30,000 $35,000 FY2006 FY2007 FY2008 FY2009 FY2010 FY2011 FY2012 FY2013 Statewide $14,537 $13,728 $11,982 $12,329 $13,882 $12,596 $13,531 $13,050 Region Six $20,566 $23,432 $19,739 $14,039 $20,506 $21,965 $23,076 $23,360 Lenawee $29,737 $26,111 $14,522 $9,028 $15,568 $16,617 $18,355 $18,268 Livingston $16,862 $20,385 $22,207 $13,540 $20,329 $23,217 $23,930 $24,547 Monroe $9,745 $21,427 $20,046 $15,432 $19,624 $20,065 $21,740 $20,522 Washtenaw $25,921 $25,805 $22,182 $18,155 $26,502 $27,961 $28,278 $30,101
  • 13. Average Cost Per Case FY06-13 $13,204 $20,835 $18,526 $20,627 $18,575 $25,613 Statewide Region 6 Lenawee Livingston Monroe Washtenaw
  • 14. Cost Per Case Statewide Rank (1-Highest Cost to 46-Lowest) CMH Rank Cost Per Case 2006 2007 2008 2009 2010 2011 2012 2013 Washtenaw 5 4 5 7 4 2 3 2 Monroe 27 7 8 11 8 7 8 8 Lenawee 4 3 13 22 13 12 11 9 Livingston 11 10 4 14 5 4 6 5
  • 15. CLS as Average % of Service Cost (FY06-13) Monroe, 29.6% Livingston, 25.1% Washtenaw, 21.9% CMH AVERAGE, 15.3% Lenawee, 12.4% 0.0% 5.0% 10.0% 15.0% 20.0% 25.0% 30.0% 35.0% 40.0% AuSableValley Manistee-Benzie Monroe Allegan Livingston Shiawassee Woodlands CMHforCentralMichigan Washtenaw Macomb Berrien NortheastMichigan Gratiot Oakland St.Joseph Detroit-Wayne SummitPointe Ionia St.Clair NorthCountry Ottawa CMHAVERAGE Kalamazoo WestMichigan ClintonEatonIngham Pines Lifeways Huron Pathways Saginaw Barry Lenawee VanBuren Sanilac Tuscola CopperCountry NorthernLakes Hiawatha Bay-Arenac Montcalm Muskegon Gogebic Network180 Newaygo Northpointe Lapeer Genesee
  • 16. 27 19 18 15 15 12 11 10 19 27 28 31 31 34 35 36 FY2006 FY2007 FY2008 FY2009 FY2010 FY2011 FY2012 FY2013 Only H0043 Only H2015 Both H0043 & H2015 Statewide CLS CPT Code Usage
  • 17. Statewide % of Cases Using Codes 13% 16% 17% 14% 15% 14% 16% 16% 87% 84% 83% 86% 85% 86% 84% 84% 0% 20% 40% 60% 80% 100% 120% FY2006 FY2007 FY2008 FY2009 FY2010 FY2011 FY2012 FY2013 H0043 H2015
  • 18. Annual Cost Per Capita (CLS Cost Per Total Census Population) $13.16 $13.14 $13.73 $17.26 $18.64 $18.39 $20.50 $21.32$20.66 $22.68 $20.37 $23.24 $25.99 $28.86 $33.28 $37.48$30.35 $43.58 $41.31 $44.33 $48.61 $47.27 $52.82 $54.69 $20.89 $22.42 $22.19 $29.96 $31.20 $36.43 $50.65 $60.77 $22.94 $25.25 $27.46 $30.36 $33.17 $35.81 $39.74 $41.44 $0.00 $10.00 $20.00 $30.00 $40.00 $50.00 $60.00 $70.00 2006 2007 2008 2009 2010 2011 2012 2013 Lenawee Livingston Monroe Washtenaw Average CMH Cost
  • 19. Statewide Cases Using CPT Codes 2,401 2,974 3,740 3,670 3,620 3,815 4,750 4,946 15,716 16,013 18,873 21,698 20,808 23,770 24,846 25,192 FY2006 FY2007 FY2008 FY2009 FY2010 FY2011 FY2012 FY2013 H0043 H2015
  • 20. % of Total Served Receiving CLS Lenawee, 5.7% Livingston, 11.2% Monroe, 2013, 15.0% Washtenaw, 13.4% CMH Average, 2013, 14.7% 0.0% 5.0% 10.0% 15.0% 20.0% 25.0% 2006 2007 2008 2009 2010 2011 2012 2013 Lenawee Livingston Monroe Washtenaw CMH Average
  • 21. CMHPSM Unique Consumer Forecast 111 111 113 121 2015 PROJ, 122 2016 PROJ, 125180 187 214 226 2015 PROJ, 243 2016 PROJ, 260 308 324 359 389 2015 PROJ, 415 2016 PROJ, 443 435 546 639 710 2015 PROJ, 812 2016 PROJ, 904 0 100 200 300 400 500 600 700 800 900 1000 2011 2012 2013 2014 2015 PROJ 2016 PROJ Lenawee Livingston Monroe WCHO
  • 22. REGIONAL CLS COST PROJECTION (NO RATE INCREASE) $1,810,820 $1,978,444 $2,018,792 $2,171,729 $2,275,715 $2,388,022 $2,500,330 $3,990,151 $4,848,732 $5,791,322 $6,499,920 $7,400,505 $8,247,695 $9,094,884 $6,847,151 $7,257,838 $7,856,368 $8,590,816 $9,095,425 $9,678,378 $10,261,330 $11,762,292 $15,305,855 $19,562,736 $22,539,014 $26,439,236 $30,097,941 $33,756,645 $- $5,000,000 $10,000,000 $15,000,000 $20,000,000 $25,000,000 $30,000,000 $35,000,000 $40,000,000 2011 2012 2013 2014 2015 2016 2017 Lenawee Livingston Monroe WCHO
  • 23. LENAWEE CLS COST PROJECTION WITH 1% RATE INCREASE (AVERAGE $.02-.04/H2015 Unit $3.90/H2015 Unit ) $1,810,820 $1,978,444 $2,018,792 $2,171,729 $2,275,715 $2,388,022 $2,500,330 2015, $2,298,472 2016, $2,430,290 2017, $2,564,520 $- $500,000 $1,000,000 $1,500,000 $2,000,000 $2,500,000 $3,000,000 2011 2012 2013 2014 2015 2016 2017 Lenawee Lenawee +1%
  • 24. LIVINGSTON CLS COST PROJECTION WITH 1% RATE INCREASE (AVERAGE $.02-.04/H2015 Unit $3.90/H2015 Unit ) $3,990,151 $4,848,732 $5,791,322 $6,499,920 $7,400,505 $8,247,695 $9,094,884 2015, $7,474,510 2016, $8,389,968 2017, $9,316,511 $- $1,000,000 $2,000,000 $3,000,000 $4,000,000 $5,000,000 $6,000,000 $7,000,000 $8,000,000 $9,000,000 $10,000,000 2011 2012 2013 2014 2015 2016 2017 Livingston Livingston +1%
  • 25. MONROE CLS COST PROJECTION WITH 1% RATE INCREASE (AVERAGE $.02-.04/H2015 Unit $3.90/H2015 Unit ) $6,847,151 $7,257,838 $7,856,368 $8,590,816 $9,095,425 $9,678,378 $10,261,330 2015, $9,186,379 2016, $9,848,652 2017, $10,521,465 $- $2,000,000 $4,000,000 $6,000,000 $8,000,000 $10,000,000 $12,000,000 2011 2012 2013 2014 2015 2016 2017 Monroe Monroe +1%
  • 26. WCHO CLS COST PROJECTION WITH 1% RATE INCREASE (AVERAGE $.02-.04/H2015 Unit $3.90/H2015 Unit ) $11,762,292 $15,305,855 $19,562,736 $22,539,014 $26,439,236 $30,097,941 $33,756,645 2015, $26,703,628 2016, $30,612,549 2017, $34,565,332 $- $5,000,000 $10,000,000 $15,000,000 $20,000,000 $25,000,000 $30,000,000 $35,000,000 $40,000,000 2011 2012 2013 2014 2015 2016 2017 WCHO WCHO +1%
  • 27. LENAWEE CLS COST PROJECTION WITH 3.5% RATE INCREASE (AVERAGE $.12-.15/H2015 Unit $4.00/H2015 Unit ) $1,810,820 $1,978,444 $2,018,792 $2,171,729 $2,275,715 $2,388,022 $2,500,330 2015, $2,355,365 2016, $2,537,553 2017, $2,729,489 $- $500,000 $1,000,000 $1,500,000 $2,000,000 $2,500,000 $3,000,000 2011 2012 2013 2014 2015 2016 2017 Lenawee Lenawee +3.5%
  • 28. LIVINGSTON CLS COST PROJECTION WITH 3.5% RATE INCREASE (AVERAGE $.12-.15/H2015 Unit $4.00/H2015 Unit ) $3,990,151 $4,848,732 $5,791,322 $6,499,920 $7,400,505 $8,247,695 $9,094,884 2015, $7,659,523 2016, $8,750,831 2017, $9,885,475 $- $2,000,000 $4,000,000 $6,000,000 $8,000,000 $10,000,000 $12,000,000 2011 2012 2013 2014 2015 2016 2017 Livingston Livingston +3.5%
  • 29. MONROE CLS COST PROJECTION WITH 3.5% RATE INCREASE (AVERAGE $.12-.15/H2015 Unit $4.00/H2015 Unit ) $6,847,151 $7,257,838 $7,856,368 $8,590,816 $9,095,425 $9,678,378 $10,261,330 2015, $9,413,765 2016, $10,280,706 2017, $11,189,842 $- $2,000,000 $4,000,000 $6,000,000 $8,000,000 $10,000,000 $12,000,000 2011 2012 2013 2014 2015 2016 2017 Monroe Monroe +3.5%
  • 30. WCHO CLS COST PROJECTION WITH 3.5% RATE INCREASE (AVERAGE $.12-.15/H2015 Unit $4.00/H2015 Unit ) $11,762,292 $15,305,855 $19,562,736 $22,539,014 $26,439,236 $30,097,941 $33,756,645 2015, $27,364,609 2016, $31,917,578 2017, $36,640,633 $- $5,000,000 $10,000,000 $15,000,000 $20,000,000 $25,000,000 $30,000,000 $35,000,000 $40,000,000 2011 2012 2013 2014 2015 2016 2017 WCHO WCHO +3.5%