County Profile for Luna - 2018



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2018 0
Total Cost Reports Filed in 2018 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 5,981,303 Total Charges 159,593,752
Fixed Assets 11,198,872 Contract Allowance 122,620,080
Other Assets 1,595,530 Operating Revenue 36,973,672
Total Assets 18,775,705 Operating Expenses 36,340,423
Current Liabilities -7,858,666 Operating Margin 633,249
Long Term Liabilities 0 Other Income 183,734
Total Equity 26,634,371 Other Expense 0
Total Liabilities and Equity 18,775,705 Net Profit or Loss 816,983

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $22,669 Revenue per Bed $1,848,684 Revenue per Person $36,973,672
Net Margin per Discharge $388 Net Margin per Bed $31,662 Net Margin per Person $633,249
Net Profit per Discharge $501 Net Profit per Bed $40,849 Net Profit per Person $816,983
Net Fixed Assets per Discharge $6,866 Net Fixed Assets per Bed $559,944 Net Fixed Assets per Bed $11,198,872
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 51.0 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,280 Net Fixed Assets 1,745 Population Estimate 1,151
Total Revenue 1,508 Long Term Liabilities 2,130 Total Patient Discharges 1,267
Net Margin 762 Total Patient Beds 2,239
Net Profit or Loss 1,292

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 5,777,915 9,403,658 0.6144
31 Intensive Care Unit 1,150,339 1,518,483 0.7576
32 Coronary Care Unit 0 0
43 Nursery 292,653 421,735 0.6939
44 Skilled Nursing Care 0 0
50 Operating Room 3,757,707 22,964,113 0.1636
51 Recovery Room 0 0
52 Labor and Delivery Room 751,616 1,083,937 0.6934

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 754,553 13 Nursing Administration 1,320,831
02,03 Captial Related - Movable Equipment 2,451,681 14 Central Services and Supply 235,500
04 Employee Benefits 2,114,397 15 Pharmacy 643,900
05 Administrative and General 6,378,182 16 Medical Records and Medical Library 484,476
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 932,061 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 644,036 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 542,926 20,21,22,23 Education Programs 0
Total General Service Cost Centers 16,502,543

County Profile for Luna - 2018