County Profile for Calvert - 2012



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2012 0
Total Cost Reports Filed in 2012 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 30,451,880 Total Charges 143,515,692
Fixed Assets 60,645,536 Contract Allowance 26,321,060
Other Assets 18,926,418 Operating Revenue 117,194,632
Total Assets 110,023,834 Operating Expenses 117,602,614
Current Liabilities 18,443,321 Operating Margin -407,982
Long Term Liabilities 68,530,617 Other Income 3,029,653
Total Equity 23,049,896 Other Expense 0
Total Liabilities and Equity 110,023,834 Net Profit or Loss 2,621,671

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $13,495 Revenue per Bed $1,287,853 Revenue per Person $117,194,632
Net Margin per Discharge ($47) Net Margin per Bed ($4,483) Net Margin per Person ($407,982)
Net Profit per Discharge $302 Net Profit per Bed $28,810 Net Profit per Person $2,621,671
Net Fixed Assets per Discharge $6,984 Net Fixed Assets per Bed $666,434 Net Fixed Assets per Bed $60,645,536
Long Term Debt per Discharge $7,892 Long Term Debt per Bed $753,084 Long Term Debt per Person $68,530,617
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 76.4 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,153 Net Fixed Assets 805 Population Estimate 1,151
Total Revenue 813 Long Term Liabilities 559 Total Patient Discharges 643
Net Margin 1,888 Total Patient Beds 987
Net Profit or Loss 1,027

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 21,236,076 25,939,225 0.8187
31 Intensive Care Unit 2,751,598 3,323,814 0.8278
32 Coronary Care Unit 0 0
43 Nursery 530,987 1,357,023 0.3913
44 Skilled Nursing Care 3,540,196 1,592,180 2.2235
50 Operating Room 10,891,555 15,476,595 0.7037
51 Recovery Room 0 0
52 Labor and Delivery Room 2,440,355 4,289,495 0.5689

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 5,122,374 13 Nursing Administration 519,245
02,03 Captial Related - Movable Equipment 5,317,651 14 Central Services and Supply 1,203,703
04 Employee Benefits 11,480,158 15 Pharmacy 1,796,172
05 Administrative and General 9,354,971 16 Medical Records and Medical Library 1,264,430
06 Maintenance and Repairs 276,776 17 Social Services 1,224,226
07 Operation of Plant 3,135,031 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 2,038,192 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 1,520,790 20,21,22,23 Education Programs 0
Total General Service Cost Centers 44,253,719

County Profile for Calvert - 2012