County Profile for Pershing - 2014



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2014 0
Total Cost Reports Filed in 2014 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 3,331,693 Total Charges 11,181,820
Fixed Assets 2,128,335 Contract Allowance 2,947,237
Other Assets 0 Operating Revenue 8,234,583
Total Assets 5,460,028 Operating Expenses 8,859,561
Current Liabilities 1,550,377 Operating Margin -624,978
Long Term Liabilities 1,831,669 Other Income 1,359,058
Total Equity 2,077,982 Other Expense 0
Total Liabilities and Equity 5,460,028 Net Profit or Loss 734,080

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $171,554 Revenue per Bed $588,185 Revenue per Person $8,234,583
Net Margin per Discharge ($13,020) Net Margin per Bed ($44,641) Net Margin per Person ($624,978)
Net Profit per Discharge $15,293 Net Profit per Bed $52,434 Net Profit per Person $734,080
Net Fixed Assets per Discharge $44,340 Net Fixed Assets per Bed $152,024 Net Fixed Assets per Bed $2,128,335
Long Term Debt per Discharge $38,160 Long Term Debt per Bed $130,834 Long Term Debt per Person $1,831,669
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 8.8 %
Length of Stay 9 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,375 Net Fixed Assets 2,313 Population Estimate 1,151
Total Revenue 2,325 Long Term Liabilities 1,776 Total Patient Discharges 2,499
Net Margin 1,827 Total Patient Beds 2,463
Net Profit or Loss 1,369

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 1,314,634 411,521 3.1946
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 2,352,107 1,788,975 1.3148
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 198,623 13 Nursing Administration 149,713
02,03 Captial Related - Movable Equipment 136,703 14 Central Services and Supply 0
04 Employee Benefits 5,856 15 Pharmacy 0
05 Administrative and General 1,643,258 16 Medical Records and Medical Library 138,000
06 Maintenance and Repairs 0 17 Social Services 66,884
07 Operation of Plant 273,948 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 217,073 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 356,836 20,21,22,23 Education Programs 0
Total General Service Cost Centers 3,186,894

County Profile for Pershing - 2014