County Profile for SOMERSET - 2019



County Controls Information

Cost Report Counts Population
Total Hospital Count 2 Total Population on July 31, 2019 0
Total Cost Reports Filed in 2019 2 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 1 Total Residual 0
Net Population Change 0

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 87,989,194 Total Charges 230,744,307
Fixed Assets 43,978,588 Contract Allowance 94,993,555
Other Assets 29,480,427 Operating Revenue 135,750,752
Total Assets 161,448,209 Operating Expenses 136,341,694
Current Liabilities 20,416,413 Operating Margin -590,942
Long Term Liabilities 29,164,636 Other Income 12,557,350
Total Equity 111,867,160 Other Expense 0
Total Liabilities and Equity 161,448,209 Net Profit or Loss 11,966,408

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $72,400 Revenue per Bed $2,888,314 Revenue per Person $135,750,752
Net Margin per Discharge ($315) Net Margin per Bed ($12,573) Net Margin per Person ($590,942)
Net Profit per Discharge $6,382 Net Profit per Bed $254,604 Net Profit per Person $11,966,408
Net Fixed Assets per Discharge $23,455 Net Fixed Assets per Bed $935,715 Net Fixed Assets per Bed $43,978,588
Long Term Debt per Discharge $15,554 Long Term Debt per Bed $620,524 Long Term Debt per Person $29,164,636
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 46.8 %
Length of Stay 5 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,114 Net Fixed Assets 1,015 Population Estimate 1,151
Total Revenue 843 Long Term Liabilities 848 Total Patient Discharges 1,171
Net Margin 1,872 Total Patient Beds 1,271
Net Profit or Loss 677

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 18,189,764 9,567,756 1.9012
31 Intensive Care Unit 2,733,273 3,432,273 0.7963
32 Coronary Care Unit 0 0
43 Nursery 530,551 333,836 1.5893
44 Skilled Nursing Care 0 0
50 Operating Room 4,151,242 7,215,595 0.5753
51 Recovery Room 198,713 137,523 1.4449
52 Labor and Delivery Room 245,767 63,613 3.8635

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 3,648,389 13 Nursing Administration 800,845
02,03 Captial Related - Movable Equipment 1,899,717 14 Central Services and Supply 144,422
04 Employee Benefits 19,923,582 15 Pharmacy 453,798
05 Administrative and General 22,516,093 16 Medical Records and Medical Library 1,703,458
06 Maintenance and Repairs 0 17 Social Services 302,398
07 Operation of Plant 4,143,643 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 1,764,454 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 1,882,084 20,21,22,23 Education Programs 0
Total General Service Cost Centers 59,182,883

County Profile for SOMERSET - 2019