County Profile for Luna - 2014



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2014 0
Total Cost Reports Filed in 2014 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 5,844,515 Total Charges 115,072,310
Fixed Assets 14,193,313 Contract Allowance 78,099,753
Other Assets 4,879,619 Operating Revenue 36,972,557
Total Assets 24,917,447 Operating Expenses 35,027,963
Current Liabilities -7,434,836 Operating Margin 1,944,594
Long Term Liabilities 0 Other Income 415,691
Total Equity 32,352,283 Other Expense 0
Total Liabilities and Equity 24,917,447 Net Profit or Loss 2,360,285

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $20,667 Revenue per Bed $1,848,628 Revenue per Person $36,972,557
Net Margin per Discharge $1,087 Net Margin per Bed $97,230 Net Margin per Person $1,944,594
Net Profit per Discharge $1,319 Net Profit per Bed $118,014 Net Profit per Person $2,360,285
Net Fixed Assets per Discharge $7,934 Net Fixed Assets per Bed $709,666 Net Fixed Assets per Bed $14,193,313
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 67.1 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,318 Net Fixed Assets 1,598 Population Estimate 1,151
Total Revenue 1,444 Long Term Liabilities 2,210 Total Patient Discharges 1,267
Net Margin 631 Total Patient Beds 2,294
Net Profit or Loss 1,060

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 5,188,573 10,995,323 0.4719
31 Intensive Care Unit 883,398 1,008,711 0.8758
32 Coronary Care Unit 0 0
43 Nursery 321,748 363,852 0.8843
44 Skilled Nursing Care 0 0
50 Operating Room 3,589,688 15,453,075 0.2323
51 Recovery Room 0 0
52 Labor and Delivery Room 761,220 853,491 0.8919

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 1,136,923 13 Nursing Administration 1,065,213
02,03 Captial Related - Movable Equipment 1,539,805 14 Central Services and Supply 217,590
04 Employee Benefits 2,049,051 15 Pharmacy 566,539
05 Administrative and General 4,998,590 16 Medical Records and Medical Library 400,099
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 1,000,917 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 641,557 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 791,126 20,21,22,23 Education Programs 0
Total General Service Cost Centers 14,407,410

County Profile for Luna - 2014