County Profile for Luna - 2013



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2013 0
Total Cost Reports Filed in 2013 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 9,536,186 Total Charges 104,183,856
Fixed Assets 15,181,355 Contract Allowance 69,852,647
Other Assets 1,095,009 Operating Revenue 34,331,209
Total Assets 25,812,550 Operating Expenses 33,105,118
Current Liabilities -4,179,450 Operating Margin 1,226,091
Long Term Liabilities 0 Other Income 2,449,662
Total Equity 29,992,000 Other Expense 0
Total Liabilities and Equity 25,812,550 Net Profit or Loss 3,675,753

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $19,418 Revenue per Bed $1,716,560 Revenue per Person $34,331,209
Net Margin per Discharge $693 Net Margin per Bed $61,305 Net Margin per Person $1,226,091
Net Profit per Discharge $2,079 Net Profit per Bed $183,788 Net Profit per Person $3,675,753
Net Fixed Assets per Discharge $8,587 Net Fixed Assets per Bed $759,068 Net Fixed Assets per Bed $15,181,355
Long Term Debt per Discharge $0 Long Term Debt per Bed $0 Long Term Debt per Person $0
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 61.1 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,353 Net Fixed Assets 1,557 Population Estimate 1,151
Total Revenue 1,466 Long Term Liabilities 2,220 Total Patient Discharges 1,310
Net Margin 608 Total Patient Beds 2,313
Net Profit or Loss 917

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 5,078,271 9,988,007 0.5084
31 Intensive Care Unit 1,060,857 1,379,502 0.7690
32 Coronary Care Unit 0 0
43 Nursery 313,001 331,556 0.9440
44 Skilled Nursing Care 0 0
50 Operating Room 3,458,039 13,676,823 0.2528
51 Recovery Room 0 0
52 Labor and Delivery Room 803,832 852,248 0.9432

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 940,404 13 Nursing Administration 1,140,753
02,03 Captial Related - Movable Equipment 1,475,453 14 Central Services and Supply -151,529
04 Employee Benefits 2,039,063 15 Pharmacy 514,471
05 Administrative and General 4,836,848 16 Medical Records and Medical Library 363,271
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 997,999 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 641,411 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 796,202 20,21,22,23 Education Programs 0
Total General Service Cost Centers 13,594,346

County Profile for Luna - 2013