County Profile for Luna - 2021



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2021 25,471
Total Cost Reports Filed in 2021 1 Total Births 348
Total Cost Reports Submitted 0 Total Deaths 427
Total Cost Reports Settled 1 Net Population Natural Change -79
Total Cost Reports Reopened 0 Total International Migration 44
Total Cost Reports Ammended 0 Total Domestic Migration 29
Total Cost Reports Audited 0 Total Residual 19
Net Population Change 13

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 6,224,347 Total Charges 203,821,784
Fixed Assets 10,128,092 Contract Allowance 153,114,500
Other Assets 2,674,395 Operating Revenue 50,707,284
Total Assets 19,026,834 Operating Expenses 42,056,560
Current Liabilities 5,825,971 Operating Margin 8,650,724
Long Term Liabilities 450,985 Other Income 831,798
Total Equity 12,749,878 Other Expense 0
Total Liabilities and Equity 19,026,834 Net Profit or Loss 9,482,522

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $48,851 Revenue per Bed $2,535,364 Revenue per Person $1,991
Net Margin per Discharge $8,334 Net Margin per Bed $432,536 Net Margin per Person $340
Net Profit per Discharge $9,135 Net Profit per Bed $474,126 Net Profit per Person $372
Net Fixed Assets per Discharge $9,757 Net Fixed Assets per Bed $506,405 Net Fixed Assets per Bed $398
Long Term Debt per Discharge $434 Long Term Debt per Bed $22,549 Long Term Debt per Person $18
Persons per Discharge 0 Persons per Bed 1,274
Occupancy Rate 43.2 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,208 Net Fixed Assets 1,798 Population Estimate 1,588
Total Revenue 1,408 Long Term Liabilities 1,970 Total Patient Discharges 1,408
Net Margin 469 Total Patient Beds 2,192
Net Profit or Loss 1,050

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 6,114,411 8,549,934 0.7151
31 Intensive Care Unit 901,123 953,337 0.9452
32 Coronary Care Unit 0 0
43 Nursery 432,358 385,014 1.1230
44 Skilled Nursing Care 0 0
50 Operating Room 4,145,122 20,895,613 0.1984
51 Recovery Room 0 0
52 Labor and Delivery Room 832,529 938,424 0.8872

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 846,766 13 Nursing Administration 1,400,003
02,03 Captial Related - Movable Equipment 1,148,051 14 Central Services and Supply 255,632
04 Employee Benefits 1,842,667 15 Pharmacy 581,093
05 Administrative and General 12,894,459 16 Medical Records and Medical Library 118,158
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 1,373,987 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 743,755 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 545,492 20,21,22,23 Education Programs 0
Total General Service Cost Centers 21,750,063

County Profile for Luna - 2021