County Profile for Frederick - 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 91,356,963 Total Charges 427,663,180
Fixed Assets 189,037,602 Contract Allowance 86,397,092
Other Assets 128,408,944 Operating Revenue 341,266,088
Total Assets 408,803,509 Operating Expenses 349,289,673
Current Liabilities 62,104,339 Operating Margin -8,023,585
Long Term Liabilities 190,941,608 Other Income 11,660,737
Total Equity 155,757,562 Other Expense 0
Total Liabilities and Equity 408,803,509 Net Profit or Loss 3,637,152

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $18,254 Revenue per Bed $1,168,719 Revenue per Person $341,266,088
Net Margin per Discharge ($429) Net Margin per Bed ($27,478) Net Margin per Person ($8,023,585)
Net Profit per Discharge $195 Net Profit per Bed $12,456 Net Profit per Person $3,637,152
Net Fixed Assets per Discharge $10,112 Net Fixed Assets per Bed $647,389 Net Fixed Assets per Bed $189,037,602
Long Term Debt per Discharge $10,214 Long Term Debt per Bed $653,910 Long Term Debt per Person $190,941,608
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 76.4 %
Length of Stay 5 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 693 Net Fixed Assets 400 Population Estimate 1,151
Total Revenue 426 Long Term Liabilities 306 Total Patient Discharges 385
Net Margin 2,952 Total Patient Beds 454
Net Profit or Loss 919

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 68,779,988 75,820,362 0.9071
31 Intensive Care Unit 6,108,618 7,986,966 0.7648
32 Coronary Care Unit 0 0
43 Nursery 6,944,425 8,967,276 0.7744
44 Skilled Nursing Care 0 0
50 Operating Room 25,296,454 30,160,463 0.8387
51 Recovery Room 0 0
52 Labor and Delivery Room 6,130,865 8,665,398 0.7075

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 10,370,720 13 Nursing Administration 3,820,690
02,03 Captial Related - Movable Equipment 13,321,270 14 Central Services and Supply 3,002,997
04 Employee Benefits 41,154,793 15 Pharmacy 4,293,704
05 Administrative and General 29,866,750 16 Medical Records and Medical Library 4,130,877
06 Maintenance and Repairs 0 17 Social Services 2,437,394
07 Operation of Plant 10,133,961 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 4,482,567 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 2,951,994 20,21,22,23 Education Programs 0
Total General Service Cost Centers 129,967,717

County Profile for Frederick - 2012