County Profile for Luna - 2015



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2015 0
Total Cost Reports Filed in 2015 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 7,340,639 Total Charges 115,975,203
Fixed Assets 13,063,727 Contract Allowance 78,872,069
Other Assets 2,732,588 Operating Revenue 37,103,134
Total Assets 23,136,954 Operating Expenses 32,885,271
Current Liabilities -14,499,108 Operating Margin 4,217,863
Long Term Liabilities 0 Other Income 1,065,917
Total Equity 37,636,062 Other Expense 0
Total Liabilities and Equity 23,136,954 Net Profit or Loss 5,283,780

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $19,569 Revenue per Bed $1,855,157 Revenue per Person $37,103,134
Net Margin per Discharge $2,225 Net Margin per Bed $210,893 Net Margin per Person $4,217,863
Net Profit per Discharge $2,787 Net Profit per Bed $264,189 Net Profit per Person $5,283,780
Net Fixed Assets per Discharge $6,890 Net Fixed Assets per Bed $653,186 Net Fixed Assets per Bed $13,063,727
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 60.4 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,353 Net Fixed Assets 1,655 Population Estimate 1,151
Total Revenue 1,469 Long Term Liabilities 2,193 Total Patient Discharges 1,225
Net Margin 586 Total Patient Beds 2,277
Net Profit or Loss 834

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 5,133,072 9,771,531 0.5253
31 Intensive Care Unit 755,831 585,491 1.2909
32 Coronary Care Unit 0 0
43 Nursery 368,064 418,071 0.8804
44 Skilled Nursing Care 0 0
50 Operating Room 3,618,063 16,194,377 0.2234
51 Recovery Room 0 0
52 Labor and Delivery Room 827,286 927,645 0.8918

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 1,087,217 13 Nursing Administration 1,132,681
02,03 Captial Related - Movable Equipment 1,515,465 14 Central Services and Supply 201,944
04 Employee Benefits 2,141,119 15 Pharmacy 581,759
05 Administrative and General 5,855,821 16 Medical Records and Medical Library 372,110
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 961,732 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 621,197 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 824,500 20,21,22,23 Education Programs 0
Total General Service Cost Centers 15,295,545

County Profile for Luna - 2015