County Profile for Somerset - 2015



County Controls Information

Cost Report Counts Population
Total Hospital Count 4 Total Population on July 31, 2015 0
Total Cost Reports Filed in 2015 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 1 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 117,182,682 Total Charges 1,783,227,176
Fixed Assets 219,558,740 Contract Allowance 1,407,397,037
Other Assets 63,993,021 Operating Revenue 375,830,139
Total Assets 400,734,443 Operating Expenses 371,136,710
Current Liabilities 55,930,162 Operating Margin 4,693,429
Long Term Liabilities 173,405,140 Other Income 23,357,565
Total Equity 171,399,141 Other Expense 9,260,528
Total Liabilities and Equity 400,734,443 Net Profit or Loss 18,790,466

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $19,557 Revenue per Bed $717,233 Revenue per Person $375,830,139
Net Margin per Discharge $244 Net Margin per Bed $8,957 Net Margin per Person $4,693,429
Net Profit per Discharge $978 Net Profit per Bed $35,860 Net Profit per Person $18,790,466
Net Fixed Assets per Discharge $11,425 Net Fixed Assets per Bed $419,005 Net Fixed Assets per Bed $219,558,740
Long Term Debt per Discharge $9,024 Long Term Debt per Bed $330,926 Long Term Debt per Person $173,405,140
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 79.4 %
Length of Stay 8 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 334 Net Fixed Assets 371 Population Estimate 1,151
Total Revenue 436 Long Term Liabilities 319 Total Patient Discharges 364
Net Margin 569 Total Patient Beds 294
Net Profit or Loss 455

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 124,121,827 685,413,288 0.1811
31 Intensive Care Unit 9,590,975 65,829,000 0.1457
32 Coronary Care Unit 0 0
43 Nursery 2,068,108 10,586,079 0.1954
44 Skilled Nursing Care 0 0
50 Operating Room 19,855,971 71,389,334 0.2781
51 Recovery Room 2,896,056 8,692,692 0.3332
52 Labor and Delivery Room 3,967,720 10,074,484 0.3938

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 12,130,926 13 Nursing Administration 4,355,568
02,03 Captial Related - Movable Equipment 9,240,164 14 Central Services and Supply 1,559,362
04 Employee Benefits 16,172,356 15 Pharmacy 5,510,150
05 Administrative and General 75,009,241 16 Medical Records and Medical Library 3,440,624
06 Maintenance and Repairs 6,943,334 17 Social Services 4,415,294
07 Operation of Plant 6,263,855 18 Other General Service Expense 590
08,09 Laundry, Linen and Housekeeping 5,692,210 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 5,908,158 20,21,22,23 Education Programs 1,714,467
Total General Service Cost Centers 158,356,299

County Profile for Somerset - 2015