County Profile for Somerset - 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 6,349,577 Total Charges 16,436,380
Fixed Assets 6,301,592 Contract Allowance 1,890,558
Other Assets 0 Operating Revenue 14,545,822
Total Assets 12,651,169 Operating Expenses 14,667,165
Current Liabilities -884,354 Operating Margin -121,343
Long Term Liabilities 106,833 Other Income 930,271
Total Equity 13,428,690 Other Expense 1,131,784
Total Liabilities and Equity 12,651,169 Net Profit or Loss -322,856

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $48,165 Revenue per Bed $2,909,164 Revenue per Person $14,545,822
Net Margin per Discharge ($402) Net Margin per Bed ($24,269) Net Margin per Person ($121,343)
Net Profit per Discharge ($1,069) Net Profit per Bed ($64,571) Net Profit per Person ($322,856)
Net Fixed Assets per Discharge $20,866 Net Fixed Assets per Bed $1,260,318 Net Fixed Assets per Bed $6,301,592
Long Term Debt per Discharge $354 Long Term Debt per Bed $21,367 Long Term Debt per Person $106,833
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 58.9 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,272 Net Fixed Assets 1,995 Population Estimate 1,151
Total Revenue 2,037 Long Term Liabilities 2,102 Total Patient Discharges 2,112
Net Margin 1,822 Total Patient Beds 2,520
Net Profit or Loss 2,661

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 2,217,605 1,277,600 1.7358
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 789,872 836,722 0.9440
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 363,525 13 Nursing Administration 108,222
02,03 Captial Related - Movable Equipment 729,005 14 Central Services and Supply 89,002
04 Employee Benefits 2,474,711 15 Pharmacy 171,384
05 Administrative and General 3,161,483 16 Medical Records and Medical Library 203,841
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 1,063,825 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 235,745 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 781,606 20,21,22,23 Education Programs 0
Total General Service Cost Centers 9,382,349

County Profile for Somerset - 2015