County Profile for LUNA - 2019



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2019 0
Total Cost Reports Filed in 2019 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 9,421,792 Total Charges 161,143,440
Fixed Assets 10,661,560 Contract Allowance 120,095,396
Other Assets 3,106,483 Operating Revenue 41,048,044
Total Assets 23,189,835 Operating Expenses 35,584,887
Current Liabilities -10,992,638 Operating Margin 5,463,157
Long Term Liabilities 2,027,461 Other Income 57,485
Total Equity 32,155,012 Other Expense 0
Total Liabilities and Equity 23,189,835 Net Profit or Loss 5,520,642

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $33,264 Revenue per Bed $2,052,402 Revenue per Person $41,048,044
Net Margin per Discharge $4,427 Net Margin per Bed $273,158 Net Margin per Person $5,463,157
Net Profit per Discharge $4,474 Net Profit per Bed $276,032 Net Profit per Person $5,520,642
Net Fixed Assets per Discharge $8,640 Net Fixed Assets per Bed $533,078 Net Fixed Assets per Bed $10,661,560
Long Term Debt per Discharge $1,643 Long Term Debt per Bed $101,373 Long Term Debt per Person $2,027,461
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 45.2 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,300 Net Fixed Assets 1,768 Population Estimate 1,151
Total Revenue 1,467 Long Term Liabilities 1,737 Total Patient Discharges 1,376
Net Margin 544 Total Patient Beds 2,228
Net Profit or Loss 885

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 5,487,936 8,241,568 0.6659
31 Intensive Care Unit 1,089,861 1,653,253 0.6592
32 Coronary Care Unit 0 0
43 Nursery 381,098 508,550 0.7494
44 Skilled Nursing Care 0 0
50 Operating Room 3,757,890 22,540,264 0.1667
51 Recovery Room 0 0
52 Labor and Delivery Room 937,419 1,246,554 0.7520

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 824,598 13 Nursing Administration 1,353,200
02,03 Captial Related - Movable Equipment 2,327,622 14 Central Services and Supply 262,036
04 Employee Benefits 2,034,432 15 Pharmacy 579,502
05 Administrative and General 7,751,682 16 Medical Records and Medical Library 400,913
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 1,003,389 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 598,333 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 444,062 20,21,22,23 Education Programs 0
Total General Service Cost Centers 17,579,769

County Profile for LUNA - 2019