County Profile for Pershing - 2018



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2018 0
Total Cost Reports Filed in 2018 1 Total Births 0
Total Cost Reports Submitted 0 Total Deaths 0
Total Cost Reports Settled 0 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 5,158,878 Total Charges 13,039,491
Fixed Assets 3,665,541 Contract Allowance 4,255,955
Other Assets 0 Operating Revenue 8,783,536
Total Assets 8,824,419 Operating Expenses 11,172,835
Current Liabilities 1,055,542 Operating Margin -2,389,299
Long Term Liabilities 12,616,398 Other Income 1,472,748
Total Equity -4,847,521 Other Expense 0
Total Liabilities and Equity 8,824,419 Net Profit or Loss -916,551

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $250,958 Revenue per Bed $627,395 Revenue per Person $8,783,536
Net Margin per Discharge ($68,266) Net Margin per Bed ($170,664) Net Margin per Person ($2,389,299)
Net Profit per Discharge ($26,187) Net Profit per Bed ($65,468) Net Profit per Person ($916,551)
Net Fixed Assets per Discharge $104,730 Net Fixed Assets per Bed $261,824 Net Fixed Assets per Bed $3,665,541
Long Term Debt per Discharge $360,469 Long Term Debt per Bed $901,171 Long Term Debt per Person $12,616,398
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 8.1 %
Length of Stay 11 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,354 Net Fixed Assets 2,153 Population Estimate 1,151
Total Revenue 2,330 Long Term Liabilities 1,184 Total Patient Discharges 2,476
Net Margin 2,261 Total Patient Beds 2,429
Net Profit or Loss 2,672

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 1,276,382 389,575 3.2763
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 3,122,750 2,276,165 1.3719
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 294,161 13 Nursing Administration 141,171
02,03 Captial Related - Movable Equipment 185,965 14 Central Services and Supply 0
04 Employee Benefits 0 15 Pharmacy 0
05 Administrative and General 2,167,549 16 Medical Records and Medical Library 98,677
06 Maintenance and Repairs 0 17 Social Services 80,537
07 Operation of Plant 346,813 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 330,709 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 510,805 20,21,22,23 Education Programs 0
Total General Service Cost Centers 4,156,387

County Profile for Pershing - 2018