County Profile for Calvert - 2013



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2013 0
Total Cost Reports Filed in 2013 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 32,902,745 Total Charges 148,025,790
Fixed Assets 59,040,329 Contract Allowance 27,188,507
Other Assets 19,190,173 Operating Revenue 120,837,283
Total Assets 111,133,247 Operating Expenses 123,481,290
Current Liabilities 18,461,029 Operating Margin -2,644,007
Long Term Liabilities 65,175,426 Other Income 4,592,297
Total Equity 27,496,792 Other Expense 0
Total Liabilities and Equity 111,133,247 Net Profit or Loss 1,948,290

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $14,843 Revenue per Bed $1,327,882 Revenue per Person $120,837,283
Net Margin per Discharge ($325) Net Margin per Bed ($29,055) Net Margin per Person ($2,644,007)
Net Profit per Discharge $239 Net Profit per Bed $21,410 Net Profit per Person $1,948,290
Net Fixed Assets per Discharge $7,252 Net Fixed Assets per Bed $648,795 Net Fixed Assets per Bed $59,040,329
Long Term Debt per Discharge $8,006 Long Term Debt per Bed $716,213 Long Term Debt per Person $65,175,426
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 74.5 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,157 Net Fixed Assets 823 Population Estimate 1,151
Total Revenue 801 Long Term Liabilities 550 Total Patient Discharges 655
Net Margin 2,367 Total Patient Beds 985
Net Profit or Loss 1,124

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 23,180,080 23,365,817 0.9921
31 Intensive Care Unit 3,126,359 3,769,589 0.8294
32 Coronary Care Unit 0 0
43 Nursery 514,444 1,131,024 0.4548
44 Skilled Nursing Care 3,783,179 1,627,660 2.3243
50 Operating Room 11,052,150 16,407,369 0.6736
51 Recovery Room 0 0
52 Labor and Delivery Room 2,863,452 4,143,722 0.6910

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 4,440,809 13 Nursing Administration 1,680,820
02,03 Captial Related - Movable Equipment 5,205,895 14 Central Services and Supply 1,250,311
04 Employee Benefits 12,217,567 15 Pharmacy 1,928,436
05 Administrative and General 12,678,081 16 Medical Records and Medical Library 1,212,183
06 Maintenance and Repairs 272,147 17 Social Services 1,631,382
07 Operation of Plant 3,169,670 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 1,848,428 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 1,641,003 20,21,22,23 Education Programs 0
Total General Service Cost Centers 49,176,732

County Profile for Calvert - 2013