County Profile for Somerset - 2018



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2018 0
Total Cost Reports Filed in 2018 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 5,000,058 Total Charges 20,186,457
Fixed Assets 5,378,133 Contract Allowance 3,012,613
Other Assets 4,263,500 Operating Revenue 17,173,844
Total Assets 14,641,691 Operating Expenses 18,096,795
Current Liabilities 2,774,347 Operating Margin -922,951
Long Term Liabilities 806,513 Other Income 233,368
Total Equity 11,060,831 Other Expense 0
Total Liabilities and Equity 14,641,691 Net Profit or Loss -689,583

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $72,159 Revenue per Bed $4,293,461 Revenue per Person $17,173,844
Net Margin per Discharge ($3,878) Net Margin per Bed ($230,738) Net Margin per Person ($922,951)
Net Profit per Discharge ($2,897) Net Profit per Bed ($172,396) Net Profit per Person ($689,583)
Net Fixed Assets per Discharge $22,597 Net Fixed Assets per Bed $1,344,533 Net Fixed Assets per Bed $5,378,133
Long Term Debt per Discharge $3,389 Long Term Debt per Bed $201,628 Long Term Debt per Person $806,513
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 71.1 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,237 Net Fixed Assets 2,039 Population Estimate 1,151
Total Revenue 1,985 Long Term Liabilities 1,841 Total Patient Discharges 2,122
Net Margin 1,894 Total Patient Beds 2,501
Net Profit or Loss 2,624

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 2,155,434 1,152,389 1.8704
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 0 0
50 Operating Room 677,342 1,802,815 0.3757
51 Recovery Room 0 0
52 Labor and Delivery Room 0 0

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 321,216 13 Nursing Administration 85,580
02,03 Captial Related - Movable Equipment 774,986 14 Central Services and Supply 35,634
04 Employee Benefits 2,675,832 15 Pharmacy 166,705
05 Administrative and General 3,103,849 16 Medical Records and Medical Library 301,555
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 1,180,679 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 365,982 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 700,048 20,21,22,23 Education Programs 0
Total General Service Cost Centers 9,712,066

County Profile for Somerset - 2018