County Profile for Pershing - 2016



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2016 0
Total Cost Reports Filed in 2016 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 4,803,796 Total Charges 12,936,860
Fixed Assets 4,051,825 Contract Allowance 4,617,339
Other Assets 0 Operating Revenue 8,319,521
Total Assets 8,855,621 Operating Expenses 9,809,365
Current Liabilities 1,025,504 Operating Margin -1,489,844
Long Term Liabilities 11,412,582 Other Income 1,631,378
Total Equity -3,582,465 Other Expense 0
Total Liabilities and Equity 8,855,621 Net Profit or Loss 141,534

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $202,915 Revenue per Bed $594,252 Revenue per Person $8,319,521
Net Margin per Discharge ($36,338) Net Margin per Bed ($106,417) Net Margin per Person ($1,489,844)
Net Profit per Discharge $3,452 Net Profit per Bed $10,110 Net Profit per Person $141,534
Net Fixed Assets per Discharge $98,825 Net Fixed Assets per Bed $289,416 Net Fixed Assets per Bed $4,051,825
Long Term Debt per Discharge $278,356 Long Term Debt per Bed $815,184 Long Term Debt per Person $11,412,582
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 7.4 %
Length of Stay 9 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,339 Net Fixed Assets 2,137 Population Estimate 1,151
Total Revenue 2,323 Long Term Liabilities 1,256 Total Patient Discharges 2,480
Net Margin 2,156 Total Patient Beds 2,445
Net Profit or Loss 1,589

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 1,336,405 350,411 3.8138
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 2,612,455 1,989,110 1.3134
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 266,669 13 Nursing Administration 171,874
02,03 Captial Related - Movable Equipment 200,541 14 Central Services and Supply 0
04 Employee Benefits 10,717 15 Pharmacy 0
05 Administrative and General 1,494,998 16 Medical Records and Medical Library 126,702
06 Maintenance and Repairs 0 17 Social Services 72,930
07 Operation of Plant 329,106 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 266,587 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 442,546 20,21,22,23 Education Programs 0
Total General Service Cost Centers 3,382,670

County Profile for Pershing - 2016