County Profile for Somerset - 2016



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2016 0
Total Cost Reports Filed in 2016 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 5,513,724 Total Charges 18,255,346
Fixed Assets 5,967,859 Contract Allowance 3,094,921
Other Assets 0 Operating Revenue 15,160,425
Total Assets 11,481,583 Operating Expenses 16,065,772
Current Liabilities 1,423,229 Operating Margin -905,347
Long Term Liabilities -2,373,475 Other Income 682,700
Total Equity 12,431,829 Other Expense 476,496
Total Liabilities and Equity 11,481,583 Net Profit or Loss -699,143

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $52,824 Revenue per Bed $3,032,085 Revenue per Person $15,160,425
Net Margin per Discharge ($3,155) Net Margin per Bed ($181,069) Net Margin per Person ($905,347)
Net Profit per Discharge ($2,436) Net Profit per Bed ($139,829) Net Profit per Person ($699,143)
Net Fixed Assets per Discharge $20,794 Net Fixed Assets per Bed $1,193,572 Net Fixed Assets per Bed $5,967,859
Long Term Debt per Discharge ($8,270) Long Term Debt per Bed ($474,695) Long Term Debt per Person ($2,373,475)
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 63.4 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,255 Net Fixed Assets 2,003 Population Estimate 1,151
Total Revenue 2,036 Long Term Liabilities 3,237 Total Patient Discharges 2,096
Net Margin 1,987 Total Patient Beds 2,514
Net Profit or Loss 2,686

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 2,306,833 1,293,461 1.7835
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 1,206,359 1,692,671 0.7127
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 373,176 13 Nursing Administration 102,826
02,03 Captial Related - Movable Equipment 967,394 14 Central Services and Supply 78,231
04 Employee Benefits 2,745,945 15 Pharmacy 162,737
05 Administrative and General 2,918,543 16 Medical Records and Medical Library 268,452
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 1,109,440 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 346,475 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 707,098 20,21,22,23 Education Programs 0
Total General Service Cost Centers 9,780,317

County Profile for Somerset - 2016