County Profile for Pershing - 2013



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2013 0
Total Cost Reports Filed in 2013 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 2,424,057 Total Charges 10,313,744
Fixed Assets 1,476,462 Contract Allowance 3,143,539
Other Assets 26,740 Operating Revenue 7,170,205
Total Assets 3,927,259 Operating Expenses 8,130,675
Current Liabilities 805,249 Operating Margin -960,470
Long Term Liabilities 1,802,335 Other Income 1,962,451
Total Equity 1,319,675 Other Expense 0
Total Liabilities and Equity 3,927,259 Net Profit or Loss 1,001,981

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $152,558 Revenue per Bed $512,158 Revenue per Person $7,170,205
Net Margin per Discharge ($20,436) Net Margin per Bed ($68,605) Net Margin per Person ($960,470)
Net Profit per Discharge $21,319 Net Profit per Bed $71,570 Net Profit per Person $1,001,981
Net Fixed Assets per Discharge $31,414 Net Fixed Assets per Bed $105,462 Net Fixed Assets per Bed $1,476,462
Long Term Debt per Discharge $38,348 Long Term Debt per Bed $128,738 Long Term Debt per Person $1,802,335
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 6.0 %
Length of Stay 6 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,383 Net Fixed Assets 2,381 Population Estimate 1,151
Total Revenue 2,373 Long Term Liabilities 1,757 Total Patient Discharges 2,512
Net Margin 1,912 Total Patient Beds 2,478
Net Profit or Loss 1,310

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 1,276,394 282,626 4.5162
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 2,228,310 1,605,012 1.3883
50 Operating Room 0 0
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 224,853 13 Nursing Administration 124,634
02,03 Captial Related - Movable Equipment 193,890 14 Central Services and Supply 0
04 Employee Benefits 38,294 15 Pharmacy 0
05 Administrative and General 1,444,611 16 Medical Records and Medical Library 141,173
06 Maintenance and Repairs 0 17 Social Services 60,744
07 Operation of Plant 301,403 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 184,402 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 311,854 20,21,22,23 Education Programs 0
Total General Service Cost Centers 3,025,858

County Profile for Pershing - 2013