County Profile for Somerset - 2012



County Controls Information

Cost Report Counts Population
Total Hospital Count 4 Total Population on July 31, 2012 0
Total Cost Reports Filed in 2012 4 Total Births 0
Total Cost Reports Submitted 0 Total Deaths 0
Total Cost Reports Settled 3 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 78,978,762 Total Charges 1,714,979,579
Fixed Assets 160,755,146 Contract Allowance 1,376,210,080
Other Assets 99,000,316 Operating Revenue 338,769,499
Total Assets 338,734,224 Operating Expenses 357,472,229
Current Liabilities 59,443,381 Operating Margin -18,702,730
Long Term Liabilities 158,980,295 Other Income 28,191,205
Total Equity 120,310,548 Other Expense 8,746,102
Total Liabilities and Equity 338,734,224 Net Profit or Loss 742,373

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $19,078 Revenue per Bed $704,302 Revenue per Person $338,769,499
Net Margin per Discharge ($1,053) Net Margin per Bed ($38,883) Net Margin per Person ($18,702,730)
Net Profit per Discharge $42 Net Profit per Bed $1,543 Net Profit per Person $742,373
Net Fixed Assets per Discharge $9,053 Net Fixed Assets per Bed $334,210 Net Fixed Assets per Bed $160,755,146
Long Term Debt per Discharge $8,953 Long Term Debt per Bed $330,520 Long Term Debt per Person $158,980,295
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 81.8 %
Length of Stay 8 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 304 Net Fixed Assets 453 Population Estimate 1,151
Total Revenue 431 Long Term Liabilities 337 Total Patient Discharges 400
Net Margin 3,105 Total Patient Beds 309
Net Profit or Loss 1,463

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 105,122,220 735,802,723 0.1429
31 Intensive Care Unit 10,095,153 58,895,597 0.1714
32 Coronary Care Unit 0 0
43 Nursery 2,121,373 11,245,245 0.1886
44 Skilled Nursing Care 0 0
50 Operating Room 18,561,921 55,787,518 0.3327
51 Recovery Room 3,026,057 7,523,349 0.4022
52 Labor and Delivery Room 4,378,251 15,117,035 0.2896

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 10,571,324 13 Nursing Administration 4,878,919
02,03 Captial Related - Movable Equipment 11,306,705 14 Central Services and Supply 1,487,018
04 Employee Benefits 41,261,777 15 Pharmacy 5,144,656
05 Administrative and General 48,584,167 16 Medical Records and Medical Library 3,084,419
06 Maintenance and Repairs 6,287,177 17 Social Services 3,273,481
07 Operation of Plant 6,313,565 18 Other General Service Expense 10,538
08,09 Laundry, Linen and Housekeeping 5,610,970 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 6,775,389 20,21,22,23 Education Programs 1,451,310
Total General Service Cost Centers 156,041,415

County Profile for Somerset - 2012