County Profile for Pershing - 2021



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2021 6,442
Total Cost Reports Filed in 2021 1 Total Births 51
Total Cost Reports Submitted 0 Total Deaths 68
Total Cost Reports Settled 1 Net Population Natural Change -17
Total Cost Reports Reopened 0 Total International Migration 3
Total Cost Reports Ammended 0 Total Domestic Migration -157
Total Cost Reports Audited 0 Total Residual -9
Net Population Change -180

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 12,152,632 Total Charges 13,467,882
Fixed Assets 6,131,772 Contract Allowance 4,174,057
Other Assets 0 Operating Revenue 9,293,825
Total Assets 18,284,404 Operating Expenses 11,432,038
Current Liabilities 3,591,352 Operating Margin -2,138,213
Long Term Liabilities 15,842,930 Other Income 5,168,698
Total Equity -1,149,878 Other Expense 0
Total Liabilities and Equity 18,284,404 Net Profit or Loss 3,030,485

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $273,348 Revenue per Bed $663,845 Revenue per Person $1,442
Net Margin per Discharge ($62,889) Net Margin per Bed ($152,730) Net Margin per Person ($332)
Net Profit per Discharge $89,132 Net Profit per Bed $216,463 Net Profit per Person $470
Net Fixed Assets per Discharge $180,346 Net Fixed Assets per Bed $437,984 Net Fixed Assets per Bed $952
Long Term Debt per Discharge $465,969 Long Term Debt per Bed $1,131,638 Long Term Debt per Person $2,459
Persons per Discharge 0 Persons per Bed 460
Occupancy Rate 4.9 %
Length of Stay 7 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,347 Net Fixed Assets 2,015 Population Estimate 2,704
Total Revenue 2,324 Long Term Liabilities 1,109 Total Patient Discharges 2,443
Net Margin 2,128 Total Patient Beds 2,395
Net Profit or Loss 1,690

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 1,020,491 242,874 4.2017
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 3,305,140 2,688,010 1.2296
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 654,596 13 Nursing Administration 161,048
02,03 Captial Related - Movable Equipment 216,014 14 Central Services and Supply 0
04 Employee Benefits 16,556 15 Pharmacy 0
05 Administrative and General 1,965,200 16 Medical Records and Medical Library 89,004
06 Maintenance and Repairs 0 17 Social Services 44,297
07 Operation of Plant 331,064 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 406,178 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 484,878 20,21,22,23 Education Programs 0
Total General Service Cost Centers 4,368,835

County Profile for Pershing - 2021