County Profile for Pershing - 2022



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2022 6,450
Total Cost Reports Filed in 2022 1 Total Births 50
Total Cost Reports Submitted 0 Total Deaths 90
Total Cost Reports Settled 1 Net Population Natural Change -40
Total Cost Reports Reopened 0 Total International Migration 18
Total Cost Reports Ammended 0 Total Domestic Migration 49
Total Cost Reports Audited 0 Total Residual -4
Net Population Change 23

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 12,485,038 Total Charges 15,282,564
Fixed Assets 5,561,702 Contract Allowance 5,753,043
Other Assets 0 Operating Revenue 9,529,521
Total Assets 18,046,740 Operating Expenses 12,456,265
Current Liabilities 3,013,522 Operating Margin -2,926,744
Long Term Liabilities 16,866,094 Other Income 2,205,781
Total Equity -1,832,876 Other Expense 0
Total Liabilities and Equity 18,046,740 Net Profit or Loss -720,963

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $328,604 Revenue per Bed $680,680 Revenue per Person $1,477
Net Margin per Discharge ($100,922) Net Margin per Bed ($209,053) Net Margin per Person ($454)
Net Profit per Discharge ($24,861) Net Profit per Bed ($51,497) Net Profit per Person ($112)
Net Fixed Assets per Discharge $191,783 Net Fixed Assets per Bed $397,264 Net Fixed Assets per Bed $862
Long Term Debt per Discharge $581,589 Long Term Debt per Bed $1,204,721 Long Term Debt per Person $2,614
Persons per Discharge 0 Persons per Bed 461
Occupancy Rate 4.9 %
Length of Stay 8 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,337 Net Fixed Assets 2,078 Population Estimate 2,701
Total Revenue 2,337 Long Term Liabilities 1,065 Total Patient Discharges 2,447
Net Margin 2,099 Total Patient Beds 2,393
Net Profit or Loss 2,462

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 1,559,460 208,467 7.4806
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 3,522,684 2,292,480 1.5366
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 654,802 13 Nursing Administration 390,807
02,03 Captial Related - Movable Equipment 183,149 14 Central Services and Supply 0
04 Employee Benefits 8,546 15 Pharmacy 0
05 Administrative and General 2,040,835 16 Medical Records and Medical Library 75,108
06 Maintenance and Repairs 0 17 Social Services 82,463
07 Operation of Plant 363,620 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 345,812 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 488,439 20,21,22,23 Education Programs 0
Total General Service Cost Centers 4,633,581

County Profile for Pershing - 2022