County Profile for Calvert - 2015



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2015 0
Total Cost Reports Filed in 2015 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 43,381,000 Total Charges 155,843,377
Fixed Assets 59,268,000 Contract Allowance 26,111,816
Other Assets 11,960,000 Operating Revenue 129,731,561
Total Assets 114,609,000 Operating Expenses 124,536,667
Current Liabilities 19,876,000 Operating Margin 5,194,894
Long Term Liabilities 60,751,000 Other Income 2,357,000
Total Equity 33,982,000 Other Expense 0
Total Liabilities and Equity 114,609,000 Net Profit or Loss 7,551,894

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $19,885 Revenue per Bed $1,601,624 Revenue per Person $129,731,561
Net Margin per Discharge $796 Net Margin per Bed $64,134 Net Margin per Person $5,194,894
Net Profit per Discharge $1,158 Net Profit per Bed $93,233 Net Profit per Person $7,551,894
Net Fixed Assets per Discharge $9,085 Net Fixed Assets per Bed $731,704 Net Fixed Assets per Bed $59,268,000
Long Term Debt per Discharge $9,312 Long Term Debt per Bed $750,012 Long Term Debt per Person $60,751,000
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 68.7 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,209 Net Fixed Assets 832 Population Estimate 1,151
Total Revenue 811 Long Term Liabilities 567 Total Patient Discharges 725
Net Margin 550 Total Patient Beds 1,050
Net Profit or Loss 716

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 24,003,053 22,917,877 1.0474
31 Intensive Care Unit 3,153,548 4,651,355 0.6780
32 Coronary Care Unit 0 0
43 Nursery 687,732 1,232,139 0.5582
44 Skilled Nursing Care 4,661,262 1,580,540 2.9492
50 Operating Room 10,951,388 15,182,812 0.7213
51 Recovery Room 0 0
52 Labor and Delivery Room 2,785,997 4,807,190 0.5795

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 4,414,849 13 Nursing Administration 1,028,329
02,03 Captial Related - Movable Equipment 6,060,121 14 Central Services and Supply 1,352,990
04 Employee Benefits 13,492,726 15 Pharmacy 2,180,190
05 Administrative and General 8,588,404 16 Medical Records and Medical Library 1,544,494
06 Maintenance and Repairs 293,646 17 Social Services 1,725,742
07 Operation of Plant 4,072,581 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 1,929,549 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 1,760,009 20,21,22,23 Education Programs 0
Total General Service Cost Centers 48,443,630

County Profile for Calvert - 2015