County Profile for Somerset - 2013



County Controls Information

Cost Report Counts Population
Total Hospital Count 2 Total Population on July 31, 2013 0
Total Cost Reports Filed in 2013 2 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 1 Total Residual 0
Net Population Change 0

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 60,520,738 Total Charges 161,073,753
Fixed Assets 47,904,157 Contract Allowance 59,216,134
Other Assets 32,006,818 Operating Revenue 101,857,619
Total Assets 140,431,713 Operating Expenses 105,214,491
Current Liabilities 14,590,034 Operating Margin -3,356,872
Long Term Liabilities 43,169,133 Other Income 7,202,906
Total Equity 82,672,546 Other Expense 67,386
Total Liabilities and Equity 140,431,713 Net Profit or Loss 3,778,648

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $42,142 Revenue per Bed $2,167,183 Revenue per Person $101,857,619
Net Margin per Discharge ($1,389) Net Margin per Bed ($71,423) Net Margin per Person ($3,356,872)
Net Profit per Discharge $1,563 Net Profit per Bed $80,397 Net Profit per Person $3,778,648
Net Fixed Assets per Discharge $19,820 Net Fixed Assets per Bed $1,019,237 Net Fixed Assets per Bed $47,904,157
Long Term Debt per Discharge $17,861 Long Term Debt per Bed $918,492 Long Term Debt per Person $43,169,133
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 48.2 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,121 Net Fixed Assets 921 Population Estimate 1,151
Total Revenue 878 Long Term Liabilities 694 Total Patient Discharges 1,146
Net Margin 2,486 Total Patient Beds 1,377
Net Profit or Loss 912

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 13,430,603 9,261,880 1.4501
31 Intensive Care Unit 2,357,255 3,683,519 0.6399
32 Coronary Care Unit 0 0
43 Nursery 434,037 309,361 1.4030
44 Skilled Nursing Care 0 0
50 Operating Room 3,361,409 5,610,842 0.5991
51 Recovery Room 146,714 113,743 1.2899
52 Labor and Delivery Room 158,688 108,620 1.4609

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 2,959,345 13 Nursing Administration 657,755
02,03 Captial Related - Movable Equipment 2,713,093 14 Central Services and Supply 100,104
04 Employee Benefits 13,078,840 15 Pharmacy 408,176
05 Administrative and General 14,510,835 16 Medical Records and Medical Library 1,504,094
06 Maintenance and Repairs 0 17 Social Services 255,047
07 Operation of Plant 3,465,093 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 1,610,004 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 1,571,920 20,21,22,23 Education Programs 0
Total General Service Cost Centers 42,834,306

County Profile for Somerset - 2013