County Profile for Calvert - 2014



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2014 0
Total Cost Reports Filed in 2014 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 38,106,000 Total Charges 152,176,130
Fixed Assets 57,400,000 Contract Allowance 30,021,597
Other Assets 14,233,000 Operating Revenue 122,154,533
Total Assets 109,739,000 Operating Expenses 119,481,774
Current Liabilities 17,653,000 Operating Margin 2,672,759
Long Term Liabilities 65,566,000 Other Income 3,816,772
Total Equity 26,520,000 Other Expense 0
Total Liabilities and Equity 109,739,000 Net Profit or Loss 6,489,531

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $17,559 Revenue per Bed $1,388,120 Revenue per Person $122,154,533
Net Margin per Discharge $384 Net Margin per Bed $30,372 Net Margin per Person $2,672,759
Net Profit per Discharge $933 Net Profit per Bed $73,745 Net Profit per Person $6,489,531
Net Fixed Assets per Discharge $8,251 Net Fixed Assets per Bed $652,273 Net Fixed Assets per Bed $57,400,000
Long Term Debt per Discharge $9,424 Long Term Debt per Bed $745,068 Long Term Debt per Person $65,566,000
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 70.0 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,169 Net Fixed Assets 828 Population Estimate 1,151
Total Revenue 811 Long Term Liabilities 552 Total Patient Discharges 693
Net Margin 576 Total Patient Beds 1,002
Net Profit or Loss 745

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 22,492,391 23,654,089 0.9509
31 Intensive Care Unit 2,970,008 4,269,611 0.6956
32 Coronary Care Unit 0 0
43 Nursery 605,495 1,135,772 0.5331
44 Skilled Nursing Care 3,713,136 1,622,710 2.2882
50 Operating Room 10,960,114 17,053,607 0.6427
51 Recovery Room 0 0
52 Labor and Delivery Room 2,566,251 4,018,338 0.6386

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 4,437,210 13 Nursing Administration 976,628
02,03 Captial Related - Movable Equipment 5,823,702 14 Central Services and Supply 1,251,674
04 Employee Benefits 12,519,486 15 Pharmacy 2,056,661
05 Administrative and General 5,219,607 16 Medical Records and Medical Library 1,469,336
06 Maintenance and Repairs 287,565 17 Social Services 1,644,806
07 Operation of Plant 3,972,151 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 1,803,834 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 1,649,229 20,21,22,23 Education Programs 0
Total General Service Cost Centers 43,111,889

County Profile for Calvert - 2014