County Profile for Pershing - 2015



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2015 0
Total Cost Reports Filed in 2015 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 1 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 3,464,145 Total Charges 11,534,442
Fixed Assets 3,451,580 Contract Allowance 3,206,368
Other Assets 0 Operating Revenue 8,328,074
Total Assets 6,915,725 Operating Expenses 9,477,995
Current Liabilities 1,002,653 Operating Margin -1,149,921
Long Term Liabilities 3,124,046 Other Income 1,853,142
Total Equity 2,789,026 Other Expense 0
Total Liabilities and Equity 6,915,725 Net Profit or Loss 703,221

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $277,602 Revenue per Bed $594,862 Revenue per Person $8,328,074
Net Margin per Discharge ($38,331) Net Margin per Bed ($82,137) Net Margin per Person ($1,149,921)
Net Profit per Discharge $23,441 Net Profit per Bed $50,230 Net Profit per Person $703,221
Net Fixed Assets per Discharge $115,053 Net Fixed Assets per Bed $246,541 Net Fixed Assets per Bed $3,451,580
Long Term Debt per Discharge $104,135 Long Term Debt per Bed $223,146 Long Term Debt per Person $3,124,046
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 6.1 %
Length of Stay 10 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,359 Net Fixed Assets 2,188 Population Estimate 1,151
Total Revenue 2,323 Long Term Liabilities 1,663 Total Patient Discharges 2,506
Net Margin 2,131 Total Patient Beds 2,451
Net Profit or Loss 1,471

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 1,397,452 306,304 4.5623
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 2,447,522 1,796,430 1.3624
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 158,373 13 Nursing Administration 118,418
02,03 Captial Related - Movable Equipment 198,597 14 Central Services and Supply 0
04 Employee Benefits 2,985 15 Pharmacy 0
05 Administrative and General 1,665,998 16 Medical Records and Medical Library 79,899
06 Maintenance and Repairs 0 17 Social Services 69,154
07 Operation of Plant 342,331 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 261,438 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 420,151 20,21,22,23 Education Programs 0
Total General Service Cost Centers 3,317,344

County Profile for Pershing - 2015