County Profile for Frederick - 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 0 Net Population Natural Change 0
Total Cost Reports Reopened 1 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 85,704,598 Total Charges 435,664,988
Fixed Assets 198,212,653 Contract Allowance 105,254,882
Other Assets 153,195,985 Operating Revenue 330,410,106
Total Assets 437,113,236 Operating Expenses 339,914,201
Current Liabilities 52,677,235 Operating Margin -9,504,095
Long Term Liabilities 204,320,772 Other Income 12,015,039
Total Equity 180,115,229 Other Expense 0
Total Liabilities and Equity 437,113,236 Net Profit or Loss 2,510,944

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $18,788 Revenue per Bed $1,175,837 Revenue per Person $330,410,106
Net Margin per Discharge ($540) Net Margin per Bed ($33,822) Net Margin per Person ($9,504,095)
Net Profit per Discharge $143 Net Profit per Bed $8,936 Net Profit per Person $2,510,944
Net Fixed Assets per Discharge $11,271 Net Fixed Assets per Bed $705,383 Net Fixed Assets per Bed $198,212,653
Long Term Debt per Discharge $11,618 Long Term Debt per Bed $727,120 Long Term Debt per Person $204,320,772
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 76.1 %
Length of Stay 5 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 706 Net Fixed Assets 396 Population Estimate 1,151
Total Revenue 441 Long Term Liabilities 292 Total Patient Discharges 398
Net Margin 2,896 Total Patient Beds 482
Net Profit or Loss 1,052

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 61,277,216 62,296,129 0.9836
31 Intensive Care Unit 6,062,638 6,531,760 0.9282
32 Coronary Care Unit 0 0
43 Nursery 6,887,373 5,857,222 1.1759
44 Skilled Nursing Care 0 0
50 Operating Room 27,230,265 32,765,121 0.8311
51 Recovery Room 0 0
52 Labor and Delivery Room 5,925,104 10,753,165 0.5510

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 8,626,932 13 Nursing Administration 2,362,652
02,03 Captial Related - Movable Equipment 13,113,543 14 Central Services and Supply 3,386,360
04 Employee Benefits 41,697,030 15 Pharmacy 4,213,780
05 Administrative and General 37,557,165 16 Medical Records and Medical Library 4,100,562
06 Maintenance and Repairs 0 17 Social Services 2,856,259
07 Operation of Plant 9,916,036 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 4,398,255 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 2,757,976 20,21,22,23 Education Programs 0
Total General Service Cost Centers 134,986,550

County Profile for Frederick - 2013