County Profile for Luna - 2017



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2017 0
Total Cost Reports Filed in 2017 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 8,566,768 Total Charges 148,110,109
Fixed Assets 11,473,572 Contract Allowance 111,766,060
Other Assets 1,995,043 Operating Revenue 36,344,049
Total Assets 22,035,383 Operating Expenses 33,785,850
Current Liabilities -3,782,005 Operating Margin 2,558,199
Long Term Liabilities 0 Other Income 151,510
Total Equity 25,817,388 Other Expense -15
Total Liabilities and Equity 22,035,383 Net Profit or Loss 2,709,724

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $23,061 Revenue per Bed $1,817,202 Revenue per Person $36,344,049
Net Margin per Discharge $1,623 Net Margin per Bed $127,910 Net Margin per Person $2,558,199
Net Profit per Discharge $1,719 Net Profit per Bed $135,486 Net Profit per Person $2,709,724
Net Fixed Assets per Discharge $7,280 Net Fixed Assets per Bed $573,679 Net Fixed Assets per Bed $11,473,572
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 53.0 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,291 Net Fixed Assets 1,738 Population Estimate 1,151
Total Revenue 1,512 Long Term Liabilities 2,143 Total Patient Discharges 1,299
Net Margin 597 Total Patient Beds 2,256
Net Profit or Loss 1,030

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 5,694,446 9,360,846 0.6083
31 Intensive Care Unit 967,618 1,585,738 0.6102
32 Coronary Care Unit 0 0
43 Nursery 297,681 365,098 0.8153
44 Skilled Nursing Care 0 0
50 Operating Room 3,744,644 22,270,095 0.1681
51 Recovery Room 81,920 0
52 Labor and Delivery Room 936,296 1,021,985 0.9162

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 761,012 13 Nursing Administration 1,220,680
02,03 Captial Related - Movable Equipment 1,946,730 14 Central Services and Supply 243,007
04 Employee Benefits 2,069,627 15 Pharmacy 581,188
05 Administrative and General 5,992,241 16 Medical Records and Medical Library 425,513
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 941,279 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 704,275 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 585,361 20,21,22,23 Education Programs 0
Total General Service Cost Centers 15,470,913

County Profile for Luna - 2017