john muir medical center - concord campus concord ...€¦ · 31-12-2007 · report on the cost...

46
REPORT ON THE COST REPORT REVIEW JOHN MUIR MEDICAL CENTER - CONCORD CAMPUS CONCORD, CALIFORNIA PROVIDER NUMBER: ZZR00496G AND NPI NUMBER: 1801821376 FISCAL PERIOD ENDED DECEMBER 31, 2007 Audits Section - Richmond Financial Audits Branch Audits and Investigations Department of Health Care Services Section Chief: Louise Wong Audit Supervisor: David Mui Auditors: Mandy Lin and Tyler Zeng

Upload: doannhu

Post on 01-Jul-2018

218 views

Category:

Documents


0 download

TRANSCRIPT

REPORT ON THE

COST REPORT REVIEW

JOHN MUIR MEDICAL CENTER - CONCORD CAMPUS CONCORD, CALIFORNIA

PROVIDER NUMBER: ZZR00496G AND NPI NUMBER: 1801821376

FISCAL PERIOD ENDED

DECEMBER 31, 2007

Audits Section - Richmond Financial Audits Branch

Audits and Investigations Department of Health Care Services

Section Chief: Louise Wong Audit Supervisor: David Mui Auditors: Mandy Lin and Tyler Zeng

State of California—Health and Human Services Agency

Department of Health Care Services

TOBY DOUGLAS EDMUND G. BROWN JR. DIRECTOR GOVERNOR

January 28, 2011 George Fan Reimbursement Director John Muir / Mt. Diablo Health System 1400 Treat Boulevard Walnut Creek, CA 94597-2142 PROVIDER: JOHN MUIR MEDICAL CENTER – CONCORD CAMPUS PROVIDER NO. ZZR00496G AND NPI NO. 1801821376 FISCAL PERIOD ENDED DECEMBER 31, 2007 We have examined the provider's Medi-Cal Cost Report for the above-referenced fiscal period. Our examination was made under the authority of Section 14170 of the Welfare and Institutions Code and, accordingly, included such tests of the accounting records and such other auditing procedures as we considered necessary in the circumstances. In our opinion, the audited settlement for the fiscal period due the provider in the amount of $3,889,824 presented in the Summary of Findings represent a proper determination in accordance with the reimbursement principles of the applicable program. This audit report includes the: 1. Summary of Findings 2. Computation of Audited Medi-Cal Reimbursement Settlement (NONCONTRACT

Schedules) 3. Audit Adjustments Schedule The audited settlement will be incorporated into a Statement of Account Status, which may reflect tentative retroactive adjustment determinations, payments from the provider, and other financial transactions initiated by the Department. The Statement of Account Status will be forwarded to the provider by the State's fiscal intermediary. Instructions regarding payment will be included with the Statement of Account Status.

850 Marina Bay Parkway, Building P, 2nd Floor, MS 2104, Richmond, CA 94804-6403 Telephone: (510) 620-3100 FAX: (510) 620-3111

Internet Address: www.dhcs.ca.gov

George Fan Page 2

Notwithstanding this audit report, overpayments to the provider are subject to recovery pursuant to Section 51458.1, Article 6 of Division 3, Title 22, California Code of Regulations. If you disagree with the decision of the Department, you may appeal by writing to: John Melton, Chief Office of Administrative Appeals and Hearings 1029 J Street, Suite 200 MS 0017 Sacramento, CA 95814 (916) 322-5603 The written notice of disagreement must be received by the Department within 60 calendar days from the day you receive this letter. A copy of this notice should be sent to: United States Postal Service (USPS) Courier (UPS, FedEx, etc.) Assistant Chief Counsel Assistant Chief Counsel Department of Health Care Services Department of Health Care Services Office of Legal Services Office of Legal Services MS 0010 MS 0010 P.O. Box 997413 1501 Capitol Avenue, Suite 71.5001 Sacramento, CA 95899-7413 Sacramento, CA 95814-5005 (916) 440-7700 The procedures that govern an appeal are contained in Welfare and Institutions Code, Section 14171, and California Code of Regulations, Title 22, Section 51016, et seq. If you have questions regarding this report, you may call the Audits Section—Richmond at (510) 620-3100. Original Signed by Louise Wong, Chief Audits Section—Richmond Financial Audits Branch Certified

Provider Name: Fiscal Period Ended:JOHN MUIR MEDICAL CENTER - CONCORD CAMPUS DECEMBER 31, 2007

SETTLEMENT COST

1. Medi-Cal Noncontract Settlement (SCHEDULE 1)Provider No. ZZR00496GReported $ 3,492,936

Net Change $ 396,888

Audited Amount Due Provider (State) $ 3,889,824

2. Subprovider I (SCHEDULE 1-1)Provider No. Reported $ 0

Net Change $ 0

Audited Amount Due Provider (State) $ 0

3. Subprovider II (SCHEDULE 1-2)Provider No. Reported $ 0

Net Change $ 0

Audited Amount Due Provider (State) $ 0

4. Medi-Cal Contract Cost (CONTRACT SCH 1)Provider No. Reported $ 0

Net Change $ 0

Audited Cost $ 0

Audited Amount Due Provider (State) $ 0

5. Distinct Part Nursing Facility (DPNF SCH 1)Provider No. Reported $ 0.00

Net Change $ 0.00

Audited Cost Per Day $ 0.00

Audited Amount Due Provider (State) $ 06. Distinct Part Nursing Facility (DPNF SCH 1-1)

Provider No. Reported $ 0.00

Net Change $ 0.00

Audited Cost Per Day $ 0.00

Audited Amount Due Provider (State) $ 07. Adult Subacute (ADULT SUBACUTE SCH 1)

Provider No. Reported $ 0.00

Net Change $ 0.00

Audited Cost Per Day $ 0.00

Audited Amount Due Provider (State) $ 0

8. Total Medi-Cal SettlementDue Provider (State) - (Lines 1 through 7) $ 3,889,824

9. Total Medi-Cal Cost $ 0

SUMMARY OF FINDINGS

SUMMARY OF FINDINGS

Provider Name: Fiscal Period Ended:JOHN MUIR MEDICAL CENTER - CONCORD CAMPUS DECEMBER 31, 2007

SETTLEMENT COST10. Subacute (SUBACUTE SCH 1-1)

Provider No. Reported $ 0.00

Net Change $ 0.00

Audited Cost Per Day $ 0.00

Audited Amount Due Provider (State) $ 011. Rural Health Clinic (RHC SCH 1)

Provider No. Reported $ 0

Net Change $ 0

Audited Amount Due Provider (State) $ 012. Rural Health Clinic (RHC 95-210 SCH 1)

Provider No. Reported $ 0

Net Change $ 0

Audited Amount Due Provider (State) $ 013. Rural Health Clinic (RHC 95-210 SCH 1-1)

Provider No. Reported $ 0

Net Change $ 0

Audited Amount Due Provider (State) $ 0

14. County Medical Services Program (CMSP SCH 1)Provider No. Reported $ 0

Net Change $ 0

Audited Amount Due Provider (State) $ 015. Transitional Care (TC SCH 1)

Provider No. Reported $ 0.00

Net Change $ 0.00

Audited Cost Per Day $ 0.00

Audited Amount Due Provider (State) $ 0

16. Total Other SettlementDue Provider - (Lines 10 through 15) $ 0

17. Total Combined Audited Settlement DueProvider (State/CMSP/RHC) - (Line 8 + Line 16) $ 3,889,824

STATE OF CALIFORNIA SCHEDULE 1PROGRAM: NONCONTRACT

Provider Name: Fiscal Period Ended:JOHN MUIR MEDICAL CENTER - CONCORD CAMPUS DECEMBER 31, 2007

Provider No.ZZR00496G

REPORTED AUDITED

1. Net Cost of Covered Services Rendered to Medi-Cal Patients (Schedule 3) $ 11,963,293 $ 13,303,359

2. Excess Reasonable Cost Over Charges (Schedule 2) $ 0 $ 0

3. Medi-Cal Inpatient Hospital Based Physician Services $ 0 $ N/A

4. Routine Reimnursement (Adj 26) $ 64,963 $ 0

5. TOTAL COST-Reimbursable to Provider (Lines 1 through 4) $ 12,028,256 $ 13,303,359

6. Interim Payments (Adj 25) $ (8,535,320) $ (9,372,856)

7. Balance Due Provider (State) $ 3,492,936 $ 3,930,502

8. Routine Services - Late Billing Penalty Adjustment (Adj 27) $ 0 $ (16,739) 9. Medi-Cal Overpayments (Adj 28) $ 0 $ (23,939) 10. $ 0 $ 0

11. TOTAL MEDI-CAL SETTLEMENT Due Provider (State) $ 3,492,936 $ 3,889,824(To Summary of Findings)

COMPUTATION OF MEDI-CAL REIMBURSEMENT SETTLEMENT

STATE OF CALIFORNIA SCHEDULE 2PROGRAM: NONCONTRACT

Provider Name: Fiscal Period Ended:JOHN MUIR MEDICAL CENTER - CONCORD CAMPUS DECEMBER 31, 2007

Provider No.ZZR00496G

REPORTED AUDITED

REASONABLE COST OF MEDI-CAL INPATIENT SERVICES

1. Cost of Covered Services (Schedule 3) $ 12,174,155 $ 13,514,221

CHARGES FOR MEDI-CAL INPATIENT SERVICES

2. Inpatient Routine Service Charges (Adj 24) $ 28,358,125 $ 31,718,272

3. Inpatient Ancillary Service Charges (Adj 24) $ 36,300,299 $ 40,254,125

4. Total Charges - Medi-Cal Inpatient Services $ 64,658,424 $ 71,972,397

5. Excess of Customary Charges Over Reasonable Cost (Line 4 minus Line 1) * $ 52,484,269 $ 58,458,176

6. Excess of Reasonable Cost Over Customary Charges (Line 1 minus Line 4) $ 0 $ 0

(To Schedule 1)

* If charges exceed reasonable cost, no further calculation necessary for this schedule.

COMPUTATION OF LESSER OFMEDI-CAL REASONABLE COST OR CUSTOMARY CHARGES

STATE OF CALIFORNIA SCHEDULE 3PROGRAM: NONCONTRACT

Provider Name: Fiscal Period Ended:JOHN MUIR MEDICAL CENTER - CONCORD CAMPUS DECEMBER 31, 2007

Provider No.ZZR00496G

REPORTED AUDITED

1. Medi-Cal Inpatient Ancillary Services (Schedule 5) $ 5,999,700 $ 6,839,413

2. Medi-Cal Inpatient Routine Services (Schedule 4) $ 6,174,455 $ 6,649,038

3. Medi-Cal Inpatient Hospital Based Physician for Intern and Resident Services (Sch ) $ 0 $ 0

4. $ 0 $ 0

5. $ 0 $ 0

6. SUBTOTAL (Sum of Lines 1 through 5) $ 12,174,155 $ 13,488,451

7. Medi-Cal Inpatient Hospital Based Physician for Acute Care Services (Schedule 7) $ (See Schedule 1) $ 25,770

8. SUBTOTAL $ 12,174,155 $ 13,514,221(To Schedule 2)

9. Coinsurance (Adj ) $ (210,862) $ (210,862)

10. Patient and Third Party Liability (Adj ) $ 0 $ 0

11. Net Cost of Covered Services Rendered to Medi-Cal Inpatients $ 11,963,293 $ 13,303,359

(To Schedule 1)

COMPUTATION OFMEDI-CAL NET COSTS OF COVERED SERVICES

STATE OF CALIFORNIA SCHEDULE 4PROGRAM: NONCONTRACT

Provider Name: Fiscal Period Ended:JOHN MUIR MEDICAL CENTER - CONCORD CAMPUS DECEMBER 31, 2007

Provider No.ZZR00496G

GENERAL SERVICE UNIT NET OF SWING-BED COSTS REPORTED AUDITED

INPATIENT DAYS 1. Total Inpatient Days (include private & swing-bed) (Adj ) 43,554 43,554 2. Inpatient Days (include private, exclude swing-bed) 43,554 43,554 3. Private Room Days (exclude swing-bed private room) (Adj ) 0 0 4. Semi-Private Room Days (exclude swing-bed) (Adj ) 43,554 43,554 5. Medicare NF Swing-Bed Days through Dec 31 (Adj ) 0 0 6. Medicare NF Swing-Bed Days after Dec 31 (Adj ) 0 0 7. Medi-Cal NF Swing-Bed Days through July 31 (Adj ) 0 0 8. Medi-Cal NF Swing-Bed Days after July 31 (Adj ) 0 0 9. Medi-Cal Days (excluding swing-bed) (Adj 21) 2,679 2,877 SWING-BED ADJUSTMENT17. Medicare NF Swing-Bed Rates through Dec 31 (Adj ) $ 0.00 $ 0.0018. Medicare NF Swing-Bed Rates after Dec 31(Adj ) $ 0.00 $ 0.0019. Medi-Cal NF Swing-Bed Rates through July 31(Adj ) $ 0.00 $ 0.0020. Medi-Cal NF Swing-Bed Rates after July 31(Adj ) $ 0.00 $ 0.0021. Total Routine Serv Cost (Sch 8, Line 25, Col 27) $ 65,033,973 $ 62,505,89222. Medicare NF Swing-Bed Cost through Dec 31 (L 5 x L 17) $ 0 $ 023. Medicare NF Swing-Bed Cost after Dec 31 (L 6 x L 18) $ 0 $ 024. Medi-Cal NF Swing-Bed Cost through July 31 (L 7 x L 19) $ 0 $ 025. Medi-Cal NF Swing-Bed Cost after July 31 (L 8 x L 20) $ 0 $ 026. Total Swing-Bed Cost (Sum of Lines 22 to 25) $ 0 $ 027. Inpatient Routine Cost Net of Swing-Bed (L 21 minus L 26) $ 65,033,973 $ 62,505,892

PRIVATE ROOM DIFFERENTIAL ADJUSTMENT28. Gen Inpatient Routine Serv Charges (excl swing-bed charges) $ 285,454,959 $ 285,454,95929. Private Room Charges (excluding swing-bed charges) $ 0 $ 030. Semi-Private Room Charges (excluding swing-bed charges) $ 285,454,959 $ 285,454,95931. Gen Inpatient Routine Service Cost/Charge Ratio (L 27 / L 28) $ 0.227826 $ 0.21896932. Average Private Room Per Diem Charge (L 29 / L 3) $ 0.00 $ 0.0033. Average Semi-Private Room Per Diem Charge (L 30 / L 4) $ 6,554.05 $ 6,554.0534. Avg Per Diem Prvt Room Charge Differential (L 32 minus L 33) $ 0.00 $ 0.0035. Average Per Diem Private Room Cost Differential (L 31 x L 34) $ 0.00 $ 0.0036. Private Room Cost Differential Adjustment (L 35 x L 3) $ 0 $ 037. Inpatient Rout Cost Net of Swing-Bed & Prvt Rm (L 27 minus L 36) $ 65,033,973 $ 62,505,892

PROGRAM INPATIENT OPERATING COST 38. Adjusted General Inpatient Routine Cost Per Diem (L 37 / L 2) $ 1,493.18 $ 1,435.1439. Program General Inpatient Routine Service Cost (L 9 x L 38) $ 4,000,229 $ 4,128,898

40. Cost Applicable to Medi-Cal (Sch 4A) $ 2,174,226 $ 2,518,66441. Cost Applicable to Medi-Cal (Sch 4B) $ 0 $ 1,476

42. TOTAL MEDI-CAL ROUTINE COST (Sum of Lines 39,40 & 41) $ 6,174,455 $ 6,649,038( To Schedule 3 )

COMPUTATION OFMEDI-CAL INPATIENT ROUTINE SERVICE COST

STATE OF CALIFORNIA SCHEDULE 4APROGRAM: NONCONTRACT

Provider Name: Fiscal Period Ended:JOHN MUIR MEDICAL CENTER - CONCORD CAMPUS DECEMBER 31, 2007

Provider No.ZZR00496G

SPECIAL CARE AND/OR NURSERY UNITS REPORTED AUDITEDNURSERY 1. Total Inpatient Routine Cost (Sch 8, Line 33, Col 27) $ 0 $ 0 2. Total Inpatient Days (Adj ) 0 0 3. Average Per Diem Cost $ 0.00 $ 0.00 4. Medi-Cal Inpatient Days (Adj ) 0 0 5. Cost Applicable to Medi-Cal $ 0 $ 0

INTENSIVE CARE UNIT 6. Total Inpatient Routine Cost (Sch 8, Line 26, Col 27) $ 21,514,012 $ 19,911,508 7. Total Inpatient Days (Adj ) 7,352 7,352 8. Average Per Diem Cost $ 2,926.28 $ 2,708.31 9. Medi-Cal Inpatient Days (Adj 21) 743 90510. Cost Applicable to Medi-Cal $ 2,174,226 $ 2,451,021 CORONARY CARE UNIT11. Total Inpatient Routine Cost (Sch 8, Line 27, Col 27) $ 0 $ 012. Total Inpatient Days (Adj ) 0 013. Average Per Diem Cost $ 0.00 $ 0.0014. Medi-Cal Inpatient Days (Adj ) 0 015. Cost Applicable to Medi-Cal $ 0 $ 0

NEONATAL INTENSIVE CARE UNIT16. Total Inpatient Routine Cost (Sch 8, Line 28, Col 27) $ 0 $ 017. Total Inpatient Days (Adj ) 0 018. Average Per Diem Cost $ 0.00 $ 0.0019. Medi-Cal Inpatient Days (Adj ) 0 020. Cost Applicable to Medi-Cal $ 0 $ 0 SURGICAL INTENSIVE CARE UNIT21. Total Inpatient Routine Cost (Sch 8, Line 29, Col 27) $ 0 $ 022. Total Inpatient Days (Adj ) 0 023. Average Per Diem Cost $ 0.00 $ 0.0024. Medi-Cal Inpatient Days (Adj ) 0 025. Cost Applicable to Medi-Cal $ 0 $ 0 ADMINISTRATIVE DAYS26. Per Diem Rate (Adj 22) $ 0.00 $ 310.6827. Medi-Cal Inpatient Days (Adj 22) 0 18728. Cost Applicable to Medi-Cal $ 0 $ 58,097

ADMINISTRATIVE DAYS29. Per Diem Rate (Adj 22) $ 0.00 $ 318.1930. Medi-Cal Inpatient Days (Adj 22) 0 3031. Cost Applicable to Medi-Cal $ 0 $ 9,546

32. Medi-Cal Routine Cost (Sum of Lines 5,10,15,20,25,28,31) $ 2,174,226 $ 2,518,664(To Schedule 4)

MEDI-CAL INPATIENT ROUTINE SERVICE COSTCOMPUTATION OF

STATE OF CALIFORNIA SCHEDULE 4BPROGRAM: NONCONTRACT

Provider Name: Fiscal Period Ended:JOHN MUIR MEDICAL CENTER - CONCORD CAMPUS DECEMBER 31, 2007 Provider No.ZZR00496G

SPECIAL CARE UNITS REPORTED AUDITED 1. Total Inpatient Routine Cost (Sch 8, Line ___, Col 27) $ 0 $ 0 2. Total Inpatient Days (Adj ) 0 0 3. Average Per Diem Cost $ 0.00 $ 0.00 4. Medi-Cal Inpatient Days (Adj ) 0 0 5. Cost Applicable to Medi-Cal $ 0 $ 0

6. Total Inpatient Routine Cost (Sch 8, Line ___, Col 27) $ 0 $ 0 7. Total Inpatient Days (Adj ) 0 0 8. Average Per Diem Cost $ 0.00 $ 0.00 9. Medi-Cal Inpatient Days (Adj ) 0 010. Cost Applicable to Medi-Cal $ 0 $ 0

11. Total Inpatient Routine Cost (Sch 8, Line ___, Col 27) $ 0 $ 012. Total Inpatient Days (Adj ) 0 013. Average Per Diem Cost $ 0.00 $ 0.0014. Medi-Cal Inpatient Days (Adj ) 0 015. Cost Applicable to Medi-Cal $ 0 $ 0

16. Total Inpatient Routine Cost (Sch 8, Line ___, Col 27) $ 0 $ 017. Total Inpatient Days (Adj ) 0 018. Average Per Diem Cost $ 0.00 $ 0.0019. Medi-Cal Inpatient Days (Adj ) 0 020. Cost Applicable to Medi-Cal $ 0 $ 0

ADMINISTRATIVE DAYS (BILLED LATE - REDUCED RATE @75%)21.22.23. Per Diem Rate (Adj 22) $ 0.00 $ 233.0124. Medi-Cal Inpatient Days (Adj 22) 0 525. Cost Applicable to Medi-Cal $ 0 $ 1,165

ADMINISTRATIVE DAYS (BILLED LATE - REDUCED RATE @50%)26.27.28. Per Diem Rate (Adj 22) $ 0.00 $ 155.3429. Medi-Cal Inpatient Days (Adj 22) 0 230. Cost Applicable to Medi-Cal $ 0 $ 311

31. Medi-Cal Routine Cost (Sum of Lines 5,10,15,20,25,30) $ 0 $ 1,476(To Schedule 4)

COMPUTATION OFMEDI-CAL INPATIENT ROUTINE SERVICE COST

STATE OF CALIFORNIA SCHEDULE 5PROGRAM: NONCONTRACT

Provider Name: Fiscal Period Ended:JOHN MUIR MEDICAL CENTER - CONCORD CAMPUS DECEMBER 31, 2007

Provider No:ZZR00496G

RATIOCOST TOCHARGES

ANCILLARY COST CENTERS37.00 Operating Room $ 16,140,991 $ 92,864,091 0.173813 $ 3,197,778 $ 555,81638.00 Recovery Room 5,650,768 13,573,990 0.416294 270,591 112,64539.00 Delivery Room and Labor Room 0 0 0.000000 0 040.00 Anesthesiology 2,326,690 17,673,749 0.131647 378,672 49,85141.00 Radiology - Diagnostic 9,337,027 40,787,763 0.228917 1,204,079 275,63541.01 CT Scanner 2,333,114 35,596,911 0.065543 1,241,632 81,38041.02 Ultrasound 2,006,820 12,937,174 0.155120 426,219 66,11542.01 Oncology 9,413,747 57,955,014 0.162432 0 043.00 Radioisotope 2,455,829 11,271,869 0.217872 436,852 95,17844.00 Laboratory 18,241,290 125,296,156 0.145585 7,647,165 1,113,31544.01 Pathological Lab 0 0 0.000000 0 046.00 Whole Blood 2,890,996 2,417,205 1.196008 258,098 308,68747.00 Blood Storing and Processing 0 0 0.000000 0 048.00 Intravenous Therapy 0 0 0.000000 0 049.00 Respiratory Therapy 5,632,661 23,304,396 0.241699 2,174,951 525,68550.00 Physical Therapy 6,179,530 10,622,492 0.581740 313,110 182,14851.00 Occupational Therapy 0 0 0.000000 0 052.00 Speech Pathology 0 0 0.000000 0 053.00 Electrocardiology 2,351,750 27,927,156 0.084210 377,112 31,75753.01 Cardiac Cath Lab 5,871,135 35,070,857 0.167408 1,656,318 277,28155.00 Medical Supplies Charged to Patients 27,372,047 111,732,001 0.244979 4,174,726 1,022,72256.00 Drugs Charged to Patients 21,276,694 181,745,127 0.117069 13,215,315 1,547,10257.00 Renal Dialysis 1,422,597 7,575,039 0.187801 854,963 160,56258.01 Short Stay 3,316,681 7,873,709 0.421235 0 059.00 Gastrointestinal Laboratory 4,844,648 17,821,141 0.271848 355,202 96,56159.01 0 0 0.000000 0 059.02 0 0 0.000000 0 059.03 0 0 0.000000 0 060.00 Clinic 412 0 0.000000 0 060.01 Diabetes Center 1,206,775 1,344,741 0.897403 0 060.03 Wound Care Center 313,504 434,769 0.721082 0 061.00 Emergency 14,305,136 87,932,318 0.162683 2,071,343 336,97362.00 Observation Beds 0 4,811,237 0.000000 0 0

0 0 0.000000 0 0 0 0 0.000000 0 0 0 0 0.000000 0 0 0 0 0.000000 0 0 0 0 0.000000 0 0

TOTAL $ 164,890,843 $ 928,568,905 $ 40,254,125 $ 6,839,413(To Schedule 3)

* From Schedule 8, Column 27

TOTAL ANCILLARY MEDI-CAL

SCHEDULE OF MEDI-CAL ANCILLARY COSTS

TOTAL

COST *CHARGES

MEDI-CAL

(Adj )COSTCHARGES

(From Schedule 6)ANCILLARY

STATE OF CALIFORNIA SCHEDULE 6PROGRAM: NONCONTRACT

Provider Name: Fiscal Period Ended:JOHN MUIR MEDICAL CENTER - CONCORD CAMPUS DECEMBER 31, 2007

Provider No:ZZR00496G

ANCILLARY CHARGES37.00 Operating Room $ 3,213,908 $ (16,130) $ 3,197,77838.00 Recovery Room 252,593 17,998 270,59139.00 Delivery Room and Labor Room 040.00 Anesthesiology 361,848 16,824 378,67241.00 Radiology - Diagnostic 1,039,004 165,075 1,204,07941.01 CT Scanner 1,155,967 85,665 1,241,63241.02 Ultrasound 392,229 33,990 426,21942.01 Oncology 043.00 Radioisotope 399,933 36,919 436,85244.00 Laboratory 6,854,279 792,886 7,647,16544.01 Pathological Lab 046.00 Whole Blood 253,972 4,126 258,09847.00 Blood Storing and Processing 048.00 Intravenous Therapy 049.00 Respiratory Therapy 1,887,717 287,234 2,174,95150.00 Physical Therapy 247,067 66,043 313,11051.00 Occupational Therapy 052.00 Speech Pathology 053.00 Electrocardiology 1,982,583 (1,605,472) 377,11253.01 Cardiac Cath Lab 1,656,318 1,656,31855.00 Medical Supplies Charged to Patients 3,827,224 347,502 4,174,72656.00 Drugs Charged to Patients 11,630,177 1,585,138 13,215,31557.00 Renal Dialysis 808,550 46,413 854,96358.01 Short Stay 059.00 Gastrointestinal Laboratory 0 355,202 355,20259.01 059.02 059.03 060.00 Clinic 060.01 Diabetes Center 060.03 Wound Care Center 061.00 Emergency 1,993,248 78,095 2,071,34362.00 Observation Beds 0

0 0 0 0 0

TOTAL MEDI-CAL ANCILLARY CHARGES $ 36,300,299 $ 3,953,826 $ 40,254,125(To Schedule 5)

(Adj 23)

ADJUSTMENTS TO MEDI-CAL CHARGES

REPORTED ADJUSTMENTS AUDITED

STATE OF CALIFORNIA SCHEDULE 7PROGRAM: NONCONTRACT

Provider Name: Fiscal Period Ended:JOHN MUIR MEDICAL CENTER - CONCORD CAMPUS DECEMBER 31, 2007

Provider No: ZZR00496G

PROFESSIONALSERVICE

COST CENTERS

40.00 Anesthesiology $ 0 $ 0 0.000000 $ $ 042.01 Oncology 174,688 57,955,014 0.003014 0 044.00 Laboratory 265,835 125,296,156 0.002122 7,647,165 16,22549.00 Respiratory Therapy 54,245 23,304,396 0.002328 2,174,951 5,06353.00 Electrocardiology 331,945 27,927,156 0.011886 377,112 4,48254.00 Electroencephalography 0 0 0.000000 061.00 Emergency 0 0 0.000000 0

0 0 0.000000 0 0 0 0.000000 0 0 0 0.000000 0 0 0 0.000000 0 0 0 0.000000 0 0 0 0.000000 0 0 0 0.000000 0 0 0 0.000000 0 0 0 0.000000 0 0 0 0.000000 0 0 0 0.000000 0 0 0 0.000000 0 0 0 0.000000 0 0 0 0.000000 0 0 0 0.000000 0 0 0 0.000000 0 0 0 0.000000 0 0 0 0.000000 0 0 0 0.000000 0 0 0 0.000000 0 0 0 0.000000 0 0 0 0.000000 0 0 0 0.000000 0 0 0 0.000000 0 0 0 0.000000 0 0 0 0.000000 0 0 0 0.000000 0 0 0 0.000000 0 0 0 0.000000 0 0 0 0.000000 0 0 0 0.000000 0 0 0 0.000000 0

TOTAL $ 826,713 $ 234,482,722 $ 10,199,227 $ 25,770(To Schedule 3)

TO CHARGES(Adj 18) (Adj 19) (Adj 20)

PHYSICIAN'S REMUNERATION

TOTAL CHARGES TO ALL PATIENTS

MEDI-CAL MEDI-CALCOST

RATIO OFREMUNERATION CHARGES

COMPUTATION OF PROFESSIONALCOMPONENT OF HOSPITAL BASED

REMUNERATIONHBP

ST

AT

E O

F C

AL

IFO

RN

IAS

CH

ED

UL

E 8

Pro

vid

er N

ame:

Fis

cal P

erio

d E

nd

ed:

JOH

N M

UIR

ME

DIC

AL

CE

NT

ER

- C

ON

CO

RD

CA

MP

US

DE

CE

MB

ER

31,

200

7

NE

T E

XP

FO

R O

LD

CA

PIT

AL

OL

DN

EW

CA

PIT

AL

NE

W

TR

IAL

BA

LA

NC

EC

OS

T A

LL

OC

BL

DG

& M

OV

AB

LE

BL

DG

&M

OV

AB

LE

AL

LO

CA

LL

OC

AL

LO

CA

LL

OC

AL

LO

CA

LL

OC

AL

LO

CE

XP

EN

SE

S(F

rom

Sch

10)

FIX

TU

RE

S E

QU

IPF

IXT

UR

ES

EQ

UIP

CO

ST

CO

ST

CO

ST

CO

ST

CO

ST

CO

ST

CO

ST

0.00

1.00

2.00

3.00

4.00

4.01

4.02

4.03

4.04

4.05

4.06

4.07

CO

MP

UT

AT

ION

OF

CO

ST

AL

LO

CA

TIO

N (

W/S

B)

GE

NE

RA

L S

ER

VIC

E C

OS

T C

EN

TE

R1.

00O

ld C

ap R

el C

osts

- B

uild

ing

and

Fix

ture

s1,

389,

463

2.00

Old

Cap

Rel

Cos

ts -

Mov

able

Equ

ipm

ent

1,08

7,90

20

3.00

New

Cap

Rel

Cos

ts -

Bui

ldin

g an

d F

ixtu

res

5,48

8,23

00

04.

00N

ew C

ap R

el C

osts

- M

ovab

le E

quip

men

t6,

030,

402

00

04.

01

00

00

04.

02

00

00

00

4.03

0

00

00

00

4.04

0

00

00

00

04.

05

00

00

00

00

04.

06

00

00

00

00

00

4.07

0

00

00

00

00

00

4.08

0

00

00

00

00

00

05.

00E

mpl

oyee

Ben

efits

42,7

78,6

3815

,605

061

,636

00

00

00

00

6.01

PB

X81

4,88

60

14,0

880

78,0

930

00

00

00

6.02

Info

rmat

ion

Sys

tem

8,53

6,92

012

,292

120,

350

48,5

5466

7,12

00

00

00

00

6.03

Pur

chas

ing/

Rec

eivi

ng73

2,51

847

,241

2,50

418

6,59

513

,879

00

00

00

06.

04P

atie

nt A

dmitt

ing

2,30

6,23

010

,756

242

,485

120

00

00

00

6.05

Cas

herin

g2,

413,

528

011

90

658

00

00

00

06.

06

00

00

00

00

00

00

6.07

0

00

00

00

00

00

06.

08

00

00

00

00

00

00

6.06

Adm

inis

trat

ive

and

Gen

eral

21,0

15,5

6512

1,96

560

,181

481,

749

333,

593

00

00

00

07.

00M

aint

enan

ce a

nd R

epai

rs43

3,34

22,

663

2,46

010

,520

13,6

360

00

00

00

8.00

Ope

ratio

n of

Pla

nt6,

406,

282

168,

130

37,1

2866

4,09

520

5,80

80

00

00

00

9.00

Laun

dry

and

Line

n S

ervi

ce45

9,91

73,

158

466

12,4

762,

581

00

00

00

010

.00

Hou

seke

epin

g2,

987,

049

31,5

8543

812

4,75

62,

430

00

00

00

011

.00

Die

tary

1,25

6,61

018

,685

1,91

273

,802

10,5

970

00

00

00

12.0

0C

afet

eria

1,68

4,74

529

,376

3,78

811

6,03

020

,997

00

00

00

013

.00

Mai

nten

ance

of P

erso

nnel

00

00

00

00

00

00

14.0

0N

ursi

ng A

dmin

istr

atio

n1,

830,

577

3,82

411

0,43

615

,106

612,

163

00

00

00

015

.00

Cen

tral

Ser

vice

s an

d S

uppl

y2,

142,

155

22,9

4620

,809

90,6

3411

5,34

70

00

00

00

16.0

0P

harm

acy

5,52

4,31

714

,375

17,8

9556

,781

99,1

960

00

00

00

17.0

0M

edic

al R

ecor

ds a

nd L

ibra

ry2,

695,

166

19,2

585,

731

76,0

6831

,769

00

00

00

018

.00

Soc

ial S

ervi

ce0

00

00

00

00

00

019

.00

0

00

00

00

00

00

019

.02

0

00

00

00

00

00

019

.03

0

00

00

00

00

00

020

.00

0

00

00

00

00

00

021

.00

Nur

sing

Sch

ool

00

00

00

00

00

00

22.0

0In

tern

and

Res

Ser

vice

- S

alar

y an

d F

ringe

s0

00

00

00

00

00

023

.00

Inte

rn a

nd R

es -

Oth

er P

rogr

am0

00

00

00

00

00

024

.00

Par

amed

ical

Ed

Pro

gram

98,9

081,

844

07,

283

00

00

00

00

INP

AT

IEN

T R

OU

TIN

E C

OS

T C

EN

TE

RS

25.0

0A

dults

and

Ped

iatr

ics

(Gen

Rou

tine)

32,2

85,6

7026

1,97

661

,133

1,03

4,77

733

8,87

10

00

00

00

26.0

0In

tens

ive

Car

e U

nit

11,2

70,9

7536

,570

55,4

9314

4,44

830

7,60

60

00

00

00

27.0

0C

oron

ary

Car

e U

nit

00

00

00

00

00

00

28.0

0N

eona

tal I

nten

sive

Car

e U

nit

00

00

00

00

00

00

29.0

0S

urgi

cal I

nten

sive

Car

e0

00

00

00

00

00

030

.00

Sub

prov

ider

I0

00

00

00

00

00

031

.00

Sub

prov

ider

II

00

00

00

00

00

00

32.0

0

00

00

00

00

00

00

33.0

0N

urse

ry0

00

00

00

00

00

034

.00

Med

icar

e C

ertif

ied

Nur

sing

Fac

ility

00

00

00

00

00

00

35.0

0D

istin

ct P

art

Nur

sing

Fac

ility

00

00

00

00

00

00

36.0

0A

dult

Sub

acut

e C

are

Uni

t0

00

00

00

00

00

036

.01

Sub

acut

e C

are

Uni

t II

00

00

00

00

00

00

36.0

2T

rans

ition

al C

are

Uni

t0

00

00

00

00

00

0

ST

AT

E O

F C

AL

IFO

RN

IAS

CH

ED

UL

E 8

Pro

vid

er N

ame:

Fis

cal P

erio

d E

nd

ed:

JOH

N M

UIR

ME

DIC

AL

CE

NT

ER

- C

ON

CO

RD

CA

MP

US

DE

CE

MB

ER

31,

200

7

NE

T E

XP

FO

R O

LD

CA

PIT

AL

OL

DN

EW

CA

PIT

AL

NE

W

TR

IAL

BA

LA

NC

EC

OS

T A

LL

OC

BL

DG

& M

OV

AB

LE

BL

DG

&M

OV

AB

LE

AL

LO

CA

LL

OC

AL

LO

CA

LL

OC

AL

LO

CA

LL

OC

AL

LO

CE

XP

EN

SE

S(F

rom

Sch

10)

FIX

TU

RE

S E

QU

IPF

IXT

UR

ES

EQ

UIP

CO

ST

CO

ST

CO

ST

CO

ST

CO

ST

CO

ST

CO

ST

0.00

1.00

2.00

3.00

4.00

4.01

4.02

4.03

4.04

4.05

4.06

4.07

CO

MP

UT

AT

ION

OF

CO

ST

AL

LO

CA

TIO

N (

W/S

B)

AN

CIL

LA

RY

CO

ST

CE

NT

ER

S37

.00

Ope

ratin

g R

oom

7,33

2,55

174

,318

183,

081

293,

548

1,01

4,84

30

00

00

00

38.0

0R

ecov

ery

Roo

m2,

692,

366

11,0

296,

500

43,5

6436

,029

00

00

00

039

.00

Del

iver

y R

oom

and

Lab

or R

oom

00

00

00

00

00

00

40.0

0A

nest

hesi

olog

y82

9,88

358

017

,912

2,29

399

,287

00

00

00

041

.00

Rad

iolo

gy -

Dia

gnos

tic3,

969,

665

65,3

8983

,239

258,

279

461,

406

00

00

00

041

.01

CT

Sca

nner

1,02

1,11

10

338

01,

871

00

00

00

041

.02

Ultr

asou

nd1,

178,

492

012

,357

068

,494

00

00

00

042

.01

Onc

olog

y4,

345,

681

74,3

6997

,564

293,

751

540,

810

00

00

00

043

.00

Rad

iois

otop

e1,

427,

260

12,4

973,

264

49,3

6318

,093

00

00

00

044

.00

Labo

rato

ry9,

927,

421

37,0

9920

,938

146,

538

116,

060

00

00

00

044

.01

Pat

holo

gica

l Lab

00

00

00

00

00

00

46.0

0W

hole

Blo

od2,

582,

227

00

00

00

00

00

047

.00

Blo

od S

torin

g an

d P

roce

ssin

g0

00

00

00

00

00

048

.00

Intr

aven

ous

The

rapy

00

00

00

00

00

00

49.0

0R

espi

rato

ry T

hera

py3,

238,

103

10,0

7312

,755

39,7

8770

,704

00

00

00

050

.00

Phy

sica

l The

rapy

3,20

2,07

835

,730

2,40

214

1,13

013

,316

00

00

00

051

.00

Occ

upat

iona

l The

rapy

00

00

00

00

00

00

52.0

0S

peec

h P

atho

logy

00

00

00

00

00

00

53.0

0E

lect

roca

rdio

logy

1,05

8,93

211

,575

19,7

1145

,722

109,

263

00

00

00

053

.01

Car

diac

Cat

h La

b2,

770,

708

12,8

7352

,649

50,8

4729

1,84

10

00

00

00

55.0

0M

edic

al S

uppl

ies

Cha

rged

to

Pat

ient

s21

,124

,388

00

00

00

00

00

056

.00

Dru

gs C

harg

ed t

o P

atie

nts

7,52

0,79

60

1,44

10

7,98

80

00

00

00

57.0

0R

enal

Dia

lysi

s1,

228,

801

057

031

40

00

00

00

58.0

1S

hort

Sta

y1,

950,

544

034

10

1,89

20

00

00

00

59.0

0G

astr

oint

estin

al L

abor

ator

y2,

339,

352

26,7

0238

,836

105,

470

215,

276

00

00

00

059

.01

0

00

00

00

00

00

059

.02

0

00

00

00

00

00

059

.03

0

00

00

00

00

00

060

.00

Clin

ic37

20

00

00

00

00

00

60.0

1D

iabe

tes

Cen

ter

599,

155

10,7

3227

642

,390

1,53

10

00

00

00

60.0

3W

ound

Car

e C

ente

r16

8,60

00

00

00

00

00

00

61.0

0E

mer

genc

y7,

859,

039

38,8

9216

,998

153,

619

94,2

230

00

00

00

62.0

0O

bser

vatio

n B

eds

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

NO

NR

EIM

BU

RS

AB

LE

CO

ST

CE

NT

ER

S96

.00

Gift

, F

low

er,

Cof

fee

Sho

p an

d C

ante

en0

3,27

80

12,9

480

00

00

00

0

0

00

00

00

00

00

098

.02

NR

CC

00

00

00

00

00

00

100.

00F

itnes

s C

ente

r27

60

00

00

00

00

00

100.

01C

linic

al T

rials

138,

471

00

00

00

00

00

010

0.02

Phy

sici

an S

ervi

ces

00

00

00

00

00

00

100.

05F

ound

atio

n12

5,44

43,

176

012

,543

00

00

00

00

100.

06M

OB

- P

harm

acy

2,19

3,92

90

1,15

20

6,38

80

00

00

00

100.

07M

OB

- P

harm

acy

- P

avili

on0

36,4

3076

914

3,89

54,

263

00

00

00

010

0.08

Vol

unte

er S

ervi

ces

00

00

00

00

00

00

100.

09N

onre

imbu

rsab

le M

anag

ed C

are

966,

217

00

00

00

00

00

010

0.11

Hom

e H

ealth

- J

MM

C0

27,0

4338

910

6,81

82,

155

00

00

00

010

0.12

Vac

ant

Spa

ce0

75,4

280

297,

932

00

00

00

00

100.

13D

ieta

ry P

avill

ion

525,

846

00

00

00

00

00

0

TO

TA

L25

3,98

7,70

31,

389,

463

1,08

7,90

25,

488,

230

6,03

0,40

20

00

00

00

ST

AT

E O

F C

AL

IFO

RN

IA

Pro

vid

er N

ame:

JOH

N M

UIR

ME

DIC

AL

CE

NT

ER

- C

ON

CO

RD

CA

MP

U

TR

IAL

BA

LA

NC

EE

XP

EN

SE

S

GE

NE

RA

L S

ER

VIC

E C

OS

T C

EN

TE

R1.

00O

ld C

ap R

el C

osts

- B

uild

ing

and

Fix

ture

s2.

00O

ld C

ap R

el C

osts

- M

ovab

le E

quip

men

t3.

00N

ew C

ap R

el C

osts

- B

uild

ing

and

Fix

ture

s4.

00N

ew C

ap R

el C

osts

- M

ovab

le E

quip

men

t4.

01

4.02

4.

03

4.04

4.

05

4.06

4.

07

4.08

5.

00E

mpl

oyee

Ben

efits

6.01

PB

X6.

02In

form

atio

n S

yste

m6.

03P

urch

asin

g/R

ecei

ving

6.04

Pat

ient

Adm

ittin

g6.

05C

ashe

ring

6.06

6.

07

6.08

6.

06A

dmin

istr

ativ

e an

d G

ener

al7.

00M

aint

enan

ce a

nd R

epai

rs8.

00O

pera

tion

of P

lant

9.00

Laun

dry

and

Line

n S

ervi

ce10

.00

Hou

seke

epin

g11

.00

Die

tary

12.0

0C

afet

eria

13.0

0M

aint

enan

ce o

f Per

sonn

el14

.00

Nur

sing

Adm

inis

trat

ion

15.0

0C

entr

al S

ervi

ces

and

Sup

ply

16.0

0P

harm

acy

17.0

0M

edic

al R

ecor

ds a

nd L

ibra

ry18

.00

Soc

ial S

ervi

ce19

.00

19

.02

19

.03

20

.00

21

.00

Nur

sing

Sch

ool

22.0

0In

tern

and

Res

Ser

vice

- S

alar

y an

d F

ringe

s23

.00

Inte

rn a

nd R

es -

Oth

er P

rogr

am24

.00

Par

amed

ical

Ed

Pro

gram

INP

AT

IEN

T R

OU

TIN

E C

OS

T C

EN

TE

RS

25.0

0A

dults

and

Ped

iatr

ics

(Gen

Rou

tine)

26.0

0In

tens

ive

Car

e U

nit

27.0

0C

oron

ary

Car

e U

nit

28.0

0N

eona

tal I

nten

sive

Car

e U

nit

29.0

0S

urgi

cal I

nten

sive

Car

e30

.00

Sub

prov

ider

I31

.00

Sub

prov

ider

II

32.0

0

33.0

0N

urse

ry34

.00

Med

icar

e C

ertif

ied

Nur

sing

Fac

ility

35.0

0D

istin

ct P

art

Nur

sing

Fac

ility

36.0

0A

dult

Sub

acut

e C

are

Uni

t36

.01

Sub

acut

e C

are

Uni

t II

36.0

2T

rans

ition

al C

are

Uni

t

SC

HE

DU

LE

8.1

Fis

cal P

erio

d E

nd

ed:

DE

CE

MB

ER

31,

200

7

A

DM

INIS

-A

LL

OC

EM

PL

OY

EE

AL

LO

CA

LL

OC

AL

LO

CA

LL

OC

AL

LO

CA

LL

OC

AL

LO

CA

LL

OC

AC

CU

MU

LA

TE

TR

AT

IVE

&C

OS

T B

EN

EF

ITS

CO

ST

CO

ST

CO

ST

CO

ST

CO

ST

CO

ST

CO

ST

CO

ST

CO

ST

GE

NE

RA

L4.

085.

006.

016.

026.

036.

046.

056.

066.

076.

086.

06

CO

MP

UT

AT

ION

OF

CO

ST

AL

LO

CA

TIO

N (

W/S

B)

0 00

00

17,9

780

281,

791

31,0

530

00

21,2

470

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

2,53

4,69

014

8,72

616

607

00

00

024

,697

,092

012

3,95

24,

903

036

90

00

00

591,

845

63,7

480

575,

763

19,6

120

279

00

00

08,

077,

098

869,

991

062

,592

00

28,3

890

00

00

569,

579

61,3

500

962,

006

6,53

70

29,6

740

00

00

4,14

4,47

744

6,40

50

350,

820

6,53

71,

119

6,40

20

00

00

1,72

6,48

318

5,96

10

695,

155

11,4

401,

758

12,6

830

00

00

2,57

5,97

227

7,46

00

00

00

00

00

00

00

720,

194

13,0

750

200

00

00

3,30

5,39

435

6,02

70

515,

335

14,7

090

48,2

080

00

00

2,97

0,14

331

9,91

70

1,99

2,39

437

,590

123

46,5

340

00

00

7,78

9,20

583

8,98

20

027

,784

00

00

00

02,

855,

776

307,

598

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

108,

035

11,6

37

011

,510

,974

73,5

4662

,728

208,

386

530,

986

538,

474

00

046

,907

,521

5,05

2,45

00

3,79

3,11

227

,784

8,37

517

1,24

615

9,91

016

2,16

50

00

16,1

37,6

831,

738,

204

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

ST

AT

E O

F C

AL

IFO

RN

IA

Pro

vid

er N

ame:

JOH

N M

UIR

ME

DIC

AL

CE

NT

ER

- C

ON

CO

RD

CA

MP

U

TR

IAL

BA

LA

NC

EE

XP

EN

SE

S

AN

CIL

LA

RY

CO

ST

CE

NT

ER

S37

.00

Ope

ratin

g R

oom

38.0

0R

ecov

ery

Roo

m39

.00

Del

iver

y R

oom

and

Lab

or R

oom

40.0

0A

nest

hesi

olog

y41

.00

Rad

iolo

gy -

Dia

gnos

tic41

.01

CT

Sca

nner

41.0

2U

ltras

ound

42.0

1O

ncol

ogy

43.0

0R

adio

isot

ope

44.0

0La

bora

tory

44.0

1P

atho

logi

cal L

ab46

.00

Who

le B

lood

47.0

0B

lood

Sto

ring

and

Pro

cess

ing

48.0

0In

trav

enou

s T

hera

py49

.00

Res

pira

tory

The

rapy

50.0

0P

hysi

cal T

hera

py51

.00

Occ

upat

iona

l The

rapy

52.0

0S

peec

h P

atho

logy

53.0

0E

lect

roca

rdio

logy

53.0

1C

ardi

ac C

ath

Lab

55.0

0M

edic

al S

uppl

ies

Cha

rged

to

Pat

ient

s56

.00

Dru

gs C

harg

ed t

o P

atie

nts

57.0

0R

enal

Dia

lysi

s58

.01

Sho

rt S

tay

59.0

0G

astr

oint

estin

al L

abor

ator

y59

.01

59

.02

59

.03

60

.00

Clin

ic60

.01

Dia

bete

s C

ente

r60

.03

Wou

nd C

are

Cen

ter

61.0

0E

mer

genc

y62

.00

Obs

erva

tion

Bed

s

NO

NR

EIM

BU

RS

AB

LE

CO

ST

CE

NT

ER

S96

.00

Gift

, F

low

er,

Cof

fee

Sho

p an

d C

ante

en

98

.02

NR

CC

100.

00F

itnes

s C

ente

r10

0.01

Clin

ical

Tria

ls10

0.02

Phy

sici

an S

ervi

ces

100.

05F

ound

atio

n10

0.06

MO

B -

Pha

rmac

y10

0.07

MO

B -

Pha

rmac

y -

Pav

ilion

100.

08V

olun

teer

Ser

vice

s10

0.09

Non

reim

burs

able

Man

aged

Car

e10

0.11

Hom

e H

ealth

- J

MM

C10

0.12

Vac

ant

Spa

ce10

0.13

Die

tary

Pav

illio

n

TO

TA

L

SC

HE

DU

LE

8.1

Fis

cal P

erio

d E

nd

ed:

DE

CE

MB

ER

31,

200

7

A

DM

INIS

-A

LL

OC

EM

PL

OY

EE

AL

LO

CA

LL

OC

AL

LO

CA

LL

OC

AL

LO

CA

LL

OC

AL

LO

CA

LL

OC

AC

CU

MU

LA

TE

TR

AT

IVE

&C

OS

T B

EN

EF

ITS

CO

ST

CO

ST

CO

ST

CO

ST

CO

ST

CO

ST

CO

ST

CO

ST

CO

ST

GE

NE

RA

L4.

085.

006.

016.

026.

036.

046.

056.

066.

076.

086.

06

CO

MP

UT

AT

ION

OF

CO

ST

AL

LO

CA

TIO

N (

W/S

B)

02,

103,

859

52,2

991,

044,

117

266,

558

169,

877

172,

273

00

012

,707

,323

1,36

8,71

70

991,

752

082

0,77

815

,003

24,8

3125

,181

00

04,

667,

034

502,

690

00

00

00

00

00

00

012

7,96

70

779,

116

68,9

2732

,331

32,7

870

00

1,99

1,08

221

4,46

10

1,75

0,17

753

,934

163,

479

24,4

8274

,613

75,6

660

00

6,98

0,32

975

1,85

70

283,

948

039

7,53

36,

380

65,1

1866

,036

00

01,

842,

334

198,

439

041

7,30

20

17,2

881,

683

23,6

6624

,000

00

01,

743,

281

187,

770

01,

395,

024

73,5

4668

,303

2,15

610

6,01

710

7,51

30

00

7,10

4,73

376

5,25

70

364,

600

16,3

4436

,639

4,17

120

,620

20,9

100

00

1,97

3,76

221

2,59

60

2,61

0,17

150

,665

1,91

6,19

660

,544

229,

205

232,

437

00

015

,347

,275

1,65

3,06

80

00

00

00

00

00

00

00

12,9

280

4,42

24,

484

00

02,

604,

061

280,

486

00

00

00

00

00

00

00

00

00

00

00

00

097

5,58

529

,418

281,

600

26,2

1742

,631

43,2

320

00

4,77

0,10

651

3,79

20

1,24

8,09

711

,440

145,

561

2,31

019

,432

19,7

060

00

4,84

1,20

252

1,45

00

00

00

00

00

00

00

00

00

00

00

00

00

374,

412

22,8

8139

,325

4,27

251

,087

51,8

080

00

1,78

8,98

719

2,69

30

963,

768

17,9

7825

3,00

381

,963

64,1

5565

,060

00

04,

624,

844

498,

146

00

035

1,63

90

204,

392

207,

274

00

021

,887

,693

2,35

7,54

30

189,

943

02,

697,

869

1,80

433

2,46

733

7,15

60

00

11,0

89,4

661,

194,

456

00

03,

489

3,59

513

,857

14,0

520

00

1,26

4,16

513

6,16

40

731,

344

11,4

4042

,333

14,8

5714

,403

14,6

070

00

2,78

1,76

229

9,62

60

787,

733

17,9

7810

4,80

228

,059

32,6

0033

,060

00

03,

729,

869

401,

747

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

372

400

229,

423

11,4

408,

292

242,

460

2,49

50

00

908,

219

97,8

250

67,2

9924

,515

2,97

51,

367

795

807

00

026

6,35

828

,690

02,

613,

355

24,5

1514

1,83

212

8,18

916

0,85

516

3,12

40

00

11,3

94,6

411,

227,

327

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

16,2

261,

748

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

276

300

38,4

290

017

00

00

017

6,91

619

,056

00

26,1

500

00

00

00

26,1

502,

817

045

00

00

00

00

141,

208

15,2

100

261,

368

00

860

00

00

2,46

2,92

326

5,28

40

00

00

00

00

018

5,35

719

,965

00

00

00

00

00

00

00

00

119

00

00

096

6,33

610

4,08

50

00

00

00

00

013

6,40

614

,692

00

00

00

00

00

373,

360

40,2

150

211,

499

00

00

00

00

737,

345

79,4

20

042

,855

,879

907,

067

9,40

3,21

41,

295,

579

2,38

0,73

12,

414,

305

00

025

3,98

7,70

324

,697

,092

ST

AT

E O

F C

AL

IFO

RN

IA

Pro

vid

er N

ame:

JOH

N M

UIR

ME

DIC

AL

CE

NT

ER

- C

ON

CO

RD

CA

MP

U

TR

IAL

BA

LA

NC

EE

XP

EN

SE

S

GE

NE

RA

L S

ER

VIC

E C

OS

T C

EN

TE

R1.

00O

ld C

ap R

el C

osts

- B

uild

ing

and

Fix

ture

s2.

00O

ld C

ap R

el C

osts

- M

ovab

le E

quip

men

t3.

00N

ew C

ap R

el C

osts

- B

uild

ing

and

Fix

ture

s4.

00N

ew C

ap R

el C

osts

- M

ovab

le E

quip

men

t4.

01

4.02

4.

03

4.04

4.

05

4.06

4.

07

4.08

5.

00E

mpl

oyee

Ben

efits

6.01

PB

X6.

02In

form

atio

n S

yste

m6.

03P

urch

asin

g/R

ecei

ving

6.04

Pat

ient

Adm

ittin

g6.

05C

ashe

ring

6.06

6.

07

6.08

6.

06A

dmin

istr

ativ

e an

d G

ener

al7.

00M

aint

enan

ce a

nd R

epai

rs8.

00O

pera

tion

of P

lant

9.00

Laun

dry

and

Line

n S

ervi

ce10

.00

Hou

seke

epin

g11

.00

Die

tary

12.0

0C

afet

eria

13.0

0M

aint

enan

ce o

f Per

sonn

el14

.00

Nur

sing

Adm

inis

trat

ion

15.0

0C

entr

al S

ervi

ces

and

Sup

ply

16.0

0P

harm

acy

17.0

0M

edic

al R

ecor

ds a

nd L

ibra

ry18

.00

Soc

ial S

ervi

ce19

.00

19

.02

19

.03

20

.00

21

.00

Nur

sing

Sch

ool

22.0

0In

tern

and

Res

Ser

vice

- S

alar

y an

d F

ringe

s23

.00

Inte

rn a

nd R

es -

Oth

er P

rogr

am24

.00

Par

amed

ical

Ed

Pro

gram

INP

AT

IEN

T R

OU

TIN

E C

OS

T C

EN

TE

RS

25.0

0A

dults

and

Ped

iatr

ics

(Gen

Rou

tine)

26.0

0In

tens

ive

Car

e U

nit

27.0

0C

oron

ary

Car

e U

nit

28.0

0N

eona

tal I

nten

sive

Car

e U

nit

29.0

0S

urgi

cal I

nten

sive

Car

e30

.00

Sub

prov

ider

I31

.00

Sub

prov

ider

II

32.0

0

33.0

0N

urse

ry34

.00

Med

icar

e C

ertif

ied

Nur

sing

Fac

ility

35.0

0D

istin

ct P

art

Nur

sing

Fac

ility

36.0

0A

dult

Sub

acut

e C

are

Uni

t36

.01

Sub

acut

e C

are

Uni

t II

36.0

2T

rans

ition

al C

are

Uni

t

SC

HE

DU

LE

8.2

Fis

cal P

erio

d E

nd

ed:

DE

CE

MB

ER

31,

200

7

CE

NT

RA

L

ME

DIC

AL

M

AIN

T &

OP

ER

LA

UN

DR

Y &

M

AIN

T O

FN

UR

SIN

GS

ER

VIC

E

RE

CO

RD

SS

OC

IAL

RE

PA

IRS

PL

AN

TL

INE

NH

OU

SE

KE

EP

DIE

TA

RY

CA

FE

PE

RS

ON

NE

LA

DM

IN&

SU

PP

LY

PH

AR

MA

CY

& L

IBR

AR

Y S

ER

VIC

E7.

008.

009.

0010

.00

11.0

012

.00

13.0

014

.00

15.0

016

.00

17.0

018

.00

CO

MP

UT

AT

ION

OF

CO

ST

AL

LO

CA

TIO

N (

W/S

B)

101,

602

1,90

931

,176

19,0

8731

1,75

80

11,2

9118

4,42

60

104,

264

17,7

5228

9,95

20

163,

922

00

00

00

02,

311

37,7

480

21,3

400

54,8

050

13,8

6622

6,48

80

128,

043

089

,717

017

8,68

714

1,89

20

80,2

170

156,

301

00

15,5

2411

,638

190,

088

010

7,46

50

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

1,11

418

,200

010

,289

00

00

00

00

158,

314

2,58

5,83

632

2,04

71,

461,

881

2,01

8,53

01,

026,

127

01,

960,

971

122,

645

15,5

3977

4,50

20

22,0

9936

0,96

568

,202

204,

068

143,

841

291,

659

056

1,25

411

8,41

19,

133

233,

246

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

0

ST

AT

E O

F C

AL

IFO

RN

IA

Pro

vid

er N

ame:

JOH

N M

UIR

ME

DIC

AL

CE

NT

ER

- C

ON

CO

RD

CA

MP

U

TR

IAL

BA

LA

NC

EE

XP

EN

SE

S

AN

CIL

LA

RY

CO

ST

CE

NT

ER

S37

.00

Ope

ratin

g R

oom

38.0

0R

ecov

ery

Roo

m39

.00

Del

iver

y R

oom

and

Lab

or R

oom

40.0

0A

nest

hesi

olog

y41

.00

Rad

iolo

gy -

Dia

gnos

tic41

.01

CT

Sca

nner

41.0

2U

ltras

ound

42.0

1O

ncol

ogy

43.0

0R

adio

isot

ope

44.0

0La

bora

tory

44.0

1P

atho

logi

cal L

ab46

.00

Who

le B

lood

47.0

0B

lood

Sto

ring

and

Pro

cess

ing

48.0

0In

trav

enou

s T

hera

py49

.00

Res

pira

tory

The

rapy

50.0

0P

hysi

cal T

hera

py51

.00

Occ

upat

iona

l The

rapy

52.0

0S

peec

h P

atho

logy

53.0

0E

lect

roca

rdio

logy

53.0

1C

ardi

ac C

ath

Lab

55.0

0M

edic

al S

uppl

ies

Cha

rged

to

Pat

ient

s56

.00

Dru

gs C

harg

ed t

o P

atie

nts

57.0

0R

enal

Dia

lysi

s58

.01

Sho

rt S

tay

59.0

0G

astr

oint

estin

al L

abor

ator

y59

.01

59

.02

59

.03

60

.00

Clin

ic60

.01

Dia

bete

s C

ente

r60

.03

Wou

nd C

are

Cen

ter

61.0

0E

mer

genc

y62

.00

Obs

erva

tion

Bed

s

NO

NR

EIM

BU

RS

AB

LE

CO

ST

CE

NT

ER

S96

.00

Gift

, F

low

er,

Cof

fee

Sho

p an

d C

ante

en

98

.02

NR

CC

100.

00F

itnes

s C

ente

r10

0.01

Clin

ical

Tria

ls10

0.02

Phy

sici

an S

ervi

ces

100.

05F

ound

atio

n10

0.06

MO

B -

Pha

rmac

y10

0.07

MO

B -

Pha

rmac

y -

Pav

ilion

100.

08V

olun

teer

Ser

vice

s10

0.09

Non

reim

burs

able

Man

aged

Car

e10

0.11

Hom

e H

ealth

- J

MM

C10

0.12

Vac

ant

Spa

ce10

0.13

Die

tary

Pav

illio

n

TO

TA

L

SC

HE

DU

LE

8.2

Fis

cal P

erio

d E

nd

ed:

DE

CE

MB

ER

31,

200

7

CE

NT

RA

L

ME

DIC

AL

M

AIN

T &

OP

ER

LA

UN

DR

Y &

M

AIN

T O

FN

UR

SIN

GS

ER

VIC

E

RE

CO

RD

SS

OC

IAL

RE

PA

IRS

PL

AN

TL

INE

NH

OU

SE

KE

EP

DIE

TA

RY

CA

FE

PE

RS

ON

NE

LA

DM

IN&

SU

PP

LY

PH

AR

MA

CY

& L

IBR

AR

Y S

ER

VIC

E7.

008.

009.

0010

.00

11.0

012

.00

13.0

014

.00

15.0

016

.00

17.0

018

.00

CO

MP

UT

AT

ION

OF

CO

ST

AL

LO

CA

TIO

N (

W/S

B)

44,9

1173

3,55

733

,055

414,

710

017

0,40

60

187,

826

212,

034

20,6

6624

7,78

50

6,66

510

8,86

228

,255

61,5

440

74,4

440

153,

034

10,0

002,

020

36,2

190

00

00

00

00

00

00

351

5,73

00

3,23

90

12,1

910

052

,478

047

,158

039

,515

645,

423

18,3

2336

4,88

40

182,

144

011

6,17

572

,625

56,9

1910

8,83

20

00

4,20

70

022

,138

01,

006

6,65

016

3,35

994

,981

00

09,

258

00

29,5

380

292,

252

172

34,5

200

44,9

4273

4,06

326

,717

414,

996

012

3,63

40

22,8

959,

899

4,68

915

4,63

80

7,55

212

3,35

55,

611

69,7

380

21,9

760

6,94

83,

459

756

30,0

760

22,4

1936

6,18

90

207,

022

031

0,98

70

80

033

4,32

10

00

00

00

00

00

00

00

00

00

00

00

6,45

00

00

00

00

00

00

00

00

00

00

00

00

00

6,08

799

,425

056

,209

010

0,33

00

021

,420

3,10

862

,182

021

,592

352,

674

12,9

8419

9,38

10

132,

729

063

,363

5,66

614

628

,343

00

00

00

00

00

00

00

00

00

00

00

00

06,

995

114,

255

5,22

664

,593

040

,113

014

,556

3,72

746

,087

74,5

170

7,77

912

7,06

24,

489

71,8

340

64,4

070

65,4

9114

9,15

716

4,34

793

,578

00

00

00

00

02,

788,

378

40,3

0429

8,12

90

00

00

013

,935

028

,645

1,21

58,

464,

036

484,

941

00

00

00

00

02,

042

1420

,212

00

015

,298

06,

081

61,6

340

119,

017

9,38

01,

042

21,0

090

16,1

3626

3,56

215

,614

149,

002

063

,784

010

5,98

448

,440

2,95

847

,551

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

06,

485

105,

930

059

,887

024

,672

00

152

173,

588

00

00

00

5,16

90

10,6

251,

503

01,

160

023

,503

383,

883

79,8

5621

7,02

543

,973

227,

044

035

2,74

187

,556

21,2

4923

4,62

50

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

1,98

132

,355

018

,292

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

03,

423

07,

040

50

00

00

00

00

00

00

00

1,91

931

,344

14,8

7117

,720

00

00

00

00

00

00

021

,749

00

3,51

814

,245

00

22,0

1535

9,58

30

203,

287

00

00

00

00

5,07

682

,911

046

,873

00

00

00

00

00

00

00

00

540

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

655,

593

9,04

8,69

166

4,01

34,

921,

726

2,21

2,42

43,

325,

057

03,

777,

626

3,74

8,19

19,

030,

807

3,47

2,56

40

ST

AT

E O

F C

AL

IFO

RN

IA

Pro

vid

er N

ame:

JOH

N M

UIR

ME

DIC

AL

CE

NT

ER

- C

ON

CO

RD

CA

MP

U

TR

IAL

BA

LA

NC

EE

XP

EN

SE

S

GE

NE

RA

L S

ER

VIC

E C

OS

T C

EN

TE

R1.

00O

ld C

ap R

el C

osts

- B

uild

ing

and

Fix

ture

s2.

00O

ld C

ap R

el C

osts

- M

ovab

le E

quip

men

t3.

00N

ew C

ap R

el C

osts

- B

uild

ing

and

Fix

ture

s4.

00N

ew C

ap R

el C

osts

- M

ovab

le E

quip

men

t4.

01

4.02

4.

03

4.04

4.

05

4.06

4.

07

4.08

5.

00E

mpl

oyee

Ben

efits

6.01

PB

X6.

02In

form

atio

n S

yste

m6.

03P

urch

asin

g/R

ecei

ving

6.04

Pat

ient

Adm

ittin

g6.

05C

ashe

ring

6.06

6.

07

6.08

6.

06A

dmin

istr

ativ

e an

d G

ener

al7.

00M

aint

enan

ce a

nd R

epai

rs8.

00O

pera

tion

of P

lant

9.00

Laun

dry

and

Line

n S

ervi

ce10

.00

Hou

seke

epin

g11

.00

Die

tary

12.0

0C

afet

eria

13.0

0M

aint

enan

ce o

f Per

sonn

el14

.00

Nur

sing

Adm

inis

trat

ion

15.0

0C

entr

al S

ervi

ces

and

Sup

ply

16.0

0P

harm

acy

17.0

0M

edic

al R

ecor

ds a

nd L

ibra

ry18

.00

Soc

ial S

ervi

ce19

.00

19

.02

19

.03

20

.00

21

.00

Nur

sing

Sch

ool

22.0

0In

tern

and

Res

Ser

vice

- S

alar

y an

d F

ringe

s23

.00

Inte

rn a

nd R

es -

Oth

er P

rogr

am24

.00

Par

amed

ical

Ed

Pro

gram

INP

AT

IEN

T R

OU

TIN

E C

OS

T C

EN

TE

RS

25.0

0A

dults

and

Ped

iatr

ics

(Gen

Rou

tine)

26.0

0In

tens

ive

Car

e U

nit

27.0

0C

oron

ary

Car

e U

nit

28.0

0N

eona

tal I

nten

sive

Car

e U

nit

29.0

0S

urgi

cal I

nten

sive

Car

e30

.00

Sub

prov

ider

I31

.00

Sub

prov

ider

II

32.0

0

33.0

0N

urse

ry34

.00

Med

icar

e C

ertif

ied

Nur

sing

Fac

ility

35.0

0D

istin

ct P

art

Nur

sing

Fac

ility

36.0

0A

dult

Sub

acut

e C

are

Uni

t36

.01

Sub

acut

e C

are

Uni

t II

36.0

2T

rans

ition

al C

are

Uni

t

SC

HE

DU

LE

8.3

Fis

cal P

erio

d E

nd

ed:

DE

CE

MB

ER

31,

200

7P

OS

T

NO

N-

IN

T &

RE

S

S

TE

P-D

OW

NT

OT

AL

AL

LO

CA

LL

OC

AL

LO

CP

HY

SIC

IAN

NU

RS

ING

SA

LA

RY

&IN

T &

RE

SP

AR

AM

ED

SU

BT

OT

AL

AD

JUS

TM

EN

TC

OS

TC

OS

TC

OS

TC

OS

TA

NE

ST

HS

CH

OO

L F

RIN

GE

SP

RO

GR

AM

ED

UC

AT

19.0

019

.02

19.0

320

.00

21.0

022

.00

23.0

024

.00

25.0

026

.00

27.0

0

CO

MP

UT

AT

ION

OF

CO

ST

AL

LO

CA

TIO

N (

W/S

B)

0 0

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

099

,531

62,5

05,8

9262

,505

,892

00

00

00

022

,743

19,9

11,5

0819

,911

,508

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

ST

AT

E O

F C

AL

IFO

RN

IA

Pro

vid

er N

ame:

JOH

N M

UIR

ME

DIC

AL

CE

NT

ER

- C

ON

CO

RD

CA

MP

U

TR

IAL

BA

LA

NC

EE

XP

EN

SE

S

AN

CIL

LA

RY

CO

ST

CE

NT

ER

S37

.00

Ope

ratin

g R

oom

38.0

0R

ecov

ery

Roo

m39

.00

Del

iver

y R

oom

and

Lab

or R

oom

40.0

0A

nest

hesi

olog

y41

.00

Rad

iolo

gy -

Dia

gnos

tic41

.01

CT

Sca

nner

41.0

2U

ltras

ound

42.0

1O

ncol

ogy

43.0

0R

adio

isot

ope

44.0

0La

bora

tory

44.0

1P

atho

logi

cal L

ab46

.00

Who

le B

lood

47.0

0B

lood

Sto

ring

and

Pro

cess

ing

48.0

0In

trav

enou

s T

hera

py49

.00

Res

pira

tory

The

rapy

50.0

0P

hysi

cal T

hera

py51

.00

Occ

upat

iona

l The

rapy

52.0

0S

peec

h P

atho

logy

53.0

0E

lect

roca

rdio

logy

53.0

1C

ardi

ac C

ath

Lab

55.0

0M

edic

al S

uppl

ies

Cha

rged

to

Pat

ient

s56

.00

Dru

gs C

harg

ed t

o P

atie

nts

57.0

0R

enal

Dia

lysi

s58

.01

Sho

rt S

tay

59.0

0G

astr

oint

estin

al L

abor

ator

y59

.01

59

.02

59

.03

60

.00

Clin

ic60

.01

Dia

bete

s C

ente

r60

.03

Wou

nd C

are

Cen

ter

61.0

0E

mer

genc

y62

.00

Obs

erva

tion

Bed

s

NO

NR

EIM

BU

RS

AB

LE

CO

ST

CE

NT

ER

S96

.00

Gift

, F

low

er,

Cof

fee

Sho

p an

d C

ante

en

98

.02

NR

CC

100.

00F

itnes

s C

ente

r10

0.01

Clin

ical

Tria

ls10

0.02

Phy

sici

an S

ervi

ces

100.

05F

ound

atio

n10

0.06

MO

B -

Pha

rmac

y10

0.07

MO

B -

Pha

rmac

y -

Pav

ilion

100.

08V

olun

teer

Ser

vice

s10

0.09

Non

reim

burs

able

Man

aged

Car

e10

0.11

Hom

e H

ealth

- J

MM

C10

0.12

Vac

ant

Spa

ce10

0.13

Die

tary

Pav

illio

n

TO

TA

L

SC

HE

DU

LE

8.3

Fis

cal P

erio

d E

nd

ed:

DE

CE

MB

ER

31,

200

7P

OS

T

NO

N-

IN

T &

RE

S

S

TE

P-D

OW

NT

OT

AL

AL

LO

CA

LL

OC

AL

LO

CP

HY

SIC

IAN

NU

RS

ING

SA

LA

RY

&IN

T &

RE

SP

AR

AM

ED

SU

BT

OT

AL

AD

JUS

TM

EN

TC

OS

TC

OS

TC

OS

TC

OS

TA

NE

ST

HS

CH

OO

L F

RIN

GE

SP

RO

GR

AM

ED

UC

AT

19.0

019

.02

19.0

320

.00

21.0

022

.00

23.0

024

.00

25.0

026

.00

27.0

0

CO

MP

UT

AT

ION

OF

CO

ST

AL

LO

CA

TIO

N (

W/S

B)

00

00

00

00

16,1

40,9

9116

,140

,991

00

00

00

00

5,65

0,76

85,

650,

768

00

00

00

00

00

00

00

00

00

2,32

6,69

02,

326,

690

00

00

00

00

9,33

7,02

79,

337,

027

00

00

00

00

2,33

3,11

42,

333,

114

00

00

00

00

2,00

6,82

02,

006,

820

00

00

00

07,

283

9,41

3,74

79,

413,

747

00

00

00

00

2,45

5,82

92,

455,

829

00

00

00

00

18,2

41,2

9018

,241

,290

00

00

00

00

00

00

00

00

00

2,89

0,99

62,

890,

996

00

00

00

00

00

00

00

00

00

00

00

00

00

00

5,63

2,66

15,

632,

661

00

00

00

00

6,17

9,53

06,

179,

530

00

00

00

00

00

00

00

00

00

00

00

00

00

00

2,35

1,75

02,

351,

750

00

00

00

00

5,87

1,13

55,

871,

135

00

00

00

00

27,3

72,0

4727

,372

,047

00

00

00

00

21,2

76,6

9421

,276

,694

00

00

00

00

1,42

2,59

71,

422,

597

00

00

00

01,

831

3,31

6,68

13,

316,

681

00

00

00

00

4,84

4,64

84,

844,

648

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

412

412

00

00

00

00

1,20

6,77

51,

206,

775

00

00

00

00

313,

504

313,

504

00

00

00

011

,712

14,3

05,1

3614

,305

,136

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

00

70,6

0270

,602

00

00

00

00

00

00

00

00

06,

175

6,17

56,

175

00

00

00

00

306

306

00

00

00

00

206,

441

206,

441

00

00

00

00

28,9

6628

,966

00

00

00

00

222,

272

222,

272

00

00

00

00

2,76

7,71

82,

767,

718

00

00

00

00

790,

207

790,

207

00

00

00

00

134,

860

134,

860

00

00

00

00

1,07

0,47

51,

070,

475

00

00

00

00

151,

098

151,

098

00

00

00

00

413,

574

413,

574

00

00

00

00

816,

765

816,

765

00

00

00

014

9,27

525

3,98

7,70

30

253,

987,

703

ST

AT

E O

F C

AL

IFO

RN

IAS

CH

ED

UL

E 9

Pro

vid

er N

ame:

F

isca

l Per

iod

En

ded

:JO

HN

MU

IR M

ED

ICA

L C

EN

TE

R -

CO

NC

OR

D C

AM

PU

SD

EC

EM

BE

R 3

1, 2

007

OL

D B

LD

GO

LD

MO

VB

LE

NE

W B

LD

GN

EW

MO

VB

LE

ST

AT

ST

AT

ST

AT

ST

AT

ST

AT

ST

AT

ST

AT

ST

AT

& F

IXT

UR

ES

EQ

UIP

& F

IXT

UR

ES

EQ

UIP

(S

Q F

T)

(DL

VA

L)

(SQ

FT

)(D

L V

L)

1.

002.

003.

004.

004.

014.

024.

034.

044.

054.

064.

074.

08(A

dj 1

1)(A

dj 1

1)

GE

NE

RA

L S

ER

VIC

E C

OS

T C

EN

TE

RS

1.00

Old

Cap

Rel

Cos

ts -

Bui

ldin

g an

d F

ixtu

res

2.00

Old

Cap

Rel

Cos

ts -

Mov

able

Equ

ipm

ent

3.00

New

Cap

Rel

Cos

ts -

Bui

ldin

g an

d F

ixtu

res

4.00

New

Cap

Rel

Cos

ts -

Mov

able

Equ

ipm

ent

4.01

4.

02

4.03

4.

04

4.05

4.

06

4.07

4.

08

5.00

Em

ploy

ee B

enef

its4,

570

4,57

06.

01P

BX

80,8

8680

,886

6.02

Info

rmat

ion

Sys

tem

3,60

069

0,98

33,

600

690,

983

6.03

Pur

chas

ing/

Rec

eivi

ng13

,835

14,3

7513

,835

14,3

756.

04P

atie

nt A

dmitt

ing

3,15

012

3,15

012

6.05

Cas

herin

g68

268

26.

06

6.07

6.

08

6.06

Adm

inis

trat

ive

and

Gen

eral

35,7

1934

5,52

635

,719

345,

526

7.00

Mai

nten

ance

and

Rep

airs

780

14,1

2478

014

,124

8.00

Ope

ratio

n of

Pla

nt49

,239

213,

170

49,2

3921

3,17

09.

00La

undr

y an

d Li

nen

Ser

vice

925

2,67

392

52,

673

10.0

0H

ouse

keep

ing

9,25

02,

517

9,25

02,

517

11.0

0D

ieta

ry5,

472

10,9

765,

472

10,9

7612

.00

Caf

eter

ia8,

603

21,7

488,

603

21,7

4813

.00

Mai

nten

ance

of P

erso

nnel

14.0

0N

ursi

ng A

dmin

istr

atio

n1,

120

634,

060

1,12

063

4,06

015

.00

Cen

tral

Ser

vice

s an

d S

uppl

y6,

720

119,

473

6,72

011

9,47

316

.00

Pha

rmac

y4,

210

102,

744

4,21

010

2,74

417

.00

Med

ical

Rec

ords

and

Lib

rary

5,64

032

,905

5,64

032

,905

18.0

0S

ocia

l Ser

vice

19.0

0

19.0

2

19.0

3

20.0

0

21.0

0N

ursi

ng S

choo

l22

.00

Inte

rn a

nd R

es S

ervi

ce -

Sal

ary

and

Frin

ges

23.0

0In

tern

and

Res

- O

ther

Pro

gram

24.0

0P

aram

edic

al E

d P

rogr

am54

054

0

INP

AT

IEN

T R

OU

TIN

E C

OS

T C

EN

TE

RS

25.0

0A

dults

and

Ped

iatr

ics

(Gen

Rou

tine)

76,7

2335

0,99

376

,723

350,

993

26.0

0In

tens

ive

Car

e U

nit

10,7

1031

8,60

910

,710

318,

609

27.0

0C

oron

ary

Car

e U

nit

28.0

0N

eona

tal I

nten

sive

Car

e U

nit

29.0

0S

urgi

cal I

nten

sive

Car

e30

.00

Sub

prov

ider

I31

.00

Sub

prov

ider

II32

.00

33

.00

Nur

sery

34.0

0M

edic

are

Cer

tifie

d N

ursi

ng F

acili

ty35

.00

Dis

tinct

Par

t Nur

sing

Fac

ility

36.0

0A

dult

Sub

acut

e C

are

Uni

t36

.01

Sub

acut

e C

are

Uni

t II

36.0

2Tr

ansi

tiona

l Car

e U

nit

ST

AT

IST

ICS

FO

R C

OS

T A

LL

OC

AT

ION

(W

/S B

-1)

ST

AT

E O

F C

AL

IFO

RN

IAS

CH

ED

UL

E 9

Pro

vid

er N

ame:

F

isca

l Per

iod

En

ded

:JO

HN

MU

IR M

ED

ICA

L C

EN

TE

R -

CO

NC

OR

D C

AM

PU

SD

EC

EM

BE

R 3

1, 2

007

OL

D B

LD

GO

LD

MO

VB

LE

NE

W B

LD

GN

EW

MO

VB

LE

ST

AT

ST

AT

ST

AT

ST

AT

ST

AT

ST

AT

ST

AT

ST

AT

& F

IXT

UR

ES

EQ

UIP

& F

IXT

UR

ES

EQ

UIP

(S

Q F

T)

(DL

VA

L)

(SQ

FT

)(D

L V

L)

1.

002.

003.

004.

004.

014.

024.

034.

044.

054.

064.

074.

08(A

dj 1

1)(A

dj 1

1)

ST

AT

IST

ICS

FO

R C

OS

T A

LL

OC

AT

ION

(W

/S B

-1)

AN

CIL

LA

RY

CO

ST

CE

NT

ER

S37

.00

Ope

ratin

g R

oom

21,7

651,

051,

144

21,7

651,

051,

144

38.0

0R

ecov

ery

Roo

m3,

230

37,3

183,

230

37,3

1839

.00

Del

iver

y R

oom

and

Lab

or R

oom

40.0

0A

nest

hesi

olog

y17

010

2,83

917

010

2,83

941

.00

Rad

iolo

gy -

Dia

gnos

tic19

,150

477,

911

19,1

5047

7,91

141

.01

CT

Sca

nner

1,93

81,

938

41.0

2U

ltras

ound

70,9

4470

,944

42.0

1O

ncol

ogy

21,7

8056

0,15

521

,780

560,

155

43.0

0R

adio

isot

ope

3,66

018

,740

3,66

018

,740

44.0

0La

bora

tory

10,8

6512

0,21

210

,865

120,

212

44.0

1P

atho

logi

cal L

ab46

.00

Who

le B

lood

47.0

0B

lood

Sto

ring

and

Pro

cess

ing

48.0

0In

trav

enou

s Th

erap

y49

.00

Res

pira

tory

The

rapy

2,95

073

,233

2,95

073

,233

50.0

0P

hysi

cal T

hera

py10

,464

13,7

9210

,464

13,7

9251

.00

Occ

upat

iona

l The

rapy

52.0

0S

peec

h P

atho

logy

53.0

0E

lect

roca

rdio

logy

3,39

011

3,17

13,

390

113,

171

53.0

1C

ardi

ac C

ath

Lab

3,77

030

2,28

03,

770

302,

280

55.0

0M

edic

al S

uppl

ies

Cha

rged

to P

atie

nts

56.0

0D

rugs

Cha

rged

to P

atie

nts

8,27

48,

274

57.0

0R

enal

Dia

lysi

s32

532

558

.01

Sho

rt S

tay

1,96

01,

960

59.0

0G

astr

oint

estin

al L

abor

ator

y7,

820

222,

977

7,82

022

2,97

759

.01

59

.02

59

.03

60

.00

Clin

ic60

.01

Dia

bete

s C

ente

r3,

143

1,58

63,

143

1,58

660

.03

Wou

nd C

are

Cen

ter

61.0

0E

mer

genc

y11

,390

97,5

9311

,390

97,5

9362

.00

Obs

erva

tion

Bed

s

N

ON

RE

IMB

UR

SA

BL

E C

OS

T C

EN

TE

RS

96.0

0G

ift, F

low

er, C

offe

e S

hop

and

Can

teen

960

960

98.0

2N

RC

C10

0.00

Fitn

ess

Cen

ter

100.

01C

linic

al T

rials

100.

02P

hysi

cian

Ser

vice

s10

0.05

Fou

ndat

ion

930

930

100.

06M

OB

- P

harm

acy

6,61

66,

616

100.

07M

OB

- P

harm

acy

- P

avili

on10

,669

4,41

610

,669

4,41

610

0.08

Vol

unte

er S

ervi

ces

100.

09N

onre

imbu

rsab

le M

anag

ed C

are

100.

11H

ome

Hea

lth -

JM

MC

7,92

02,

232

7,92

02,

232

100.

12V

acan

t Spa

ce22

,090

22,0

9010

0.13

Die

tary

Pav

illio

n

TOTA

L40

6,92

26,

246,

112

406,

922

6,24

6,11

20

00

00

00

0C

OS

T TO

BE

ALL

OC

ATE

D1,

389,

463

1,08

7,90

25,

488,

230

6,03

0,40

20

00

00

00

0U

NIT

CO

ST

MU

LTIP

LIE

R -

SC

H 8

3.41

4568

0.17

4173

13.4

8717

90.

9654

650.

0000

000.

0000

000.

0000

000.

0000

000.

0000

000.

0000

000.

0000

000.

0000

00

ST

AT

E O

F C

AL

IFO

RN

IA

Pro

vid

er N

ame:

JO

HN

MU

IR M

ED

ICA

L C

EN

TE

R -

CO

NC

OR

D C

AM

PU

S

GE

NE

RA

L S

ER

VIC

E C

OS

T C

EN

TE

RS

1.00

Old

Cap

Rel

Cos

ts -

Bui

ldin

g an

d F

ixtu

res

2.00

Old

Cap

Rel

Cos

ts -

Mov

able

Equ

ipm

ent

3.00

New

Cap

Rel

Cos

ts -

Bui

ldin

g an

d F

ixtu

res

4.00

New

Cap

Rel

Cos

ts -

Mov

able

Equ

ipm

ent

4.01

4.

02

4.03

4.

04

4.05

4.

06

4.07

4.

08

5.00

Em

ploy

ee B

enef

its6.

01P

BX

6.02

Info

rmat

ion

Sys

tem

6.03

Pur

chas

ing/

Rec

eivi

ng6.

04P

atie

nt A

dmitt

ing

6.05

Cas

herin

g6.

06

6.07

6.

08

6.06

Adm

inis

trat

ive

and

Gen

eral

7.00

Mai

nten

ance

and

Rep

airs

8.00

Ope

ratio

n of

Pla

nt9.

00La

undr

y an

d Li

nen

Ser

vice

10.0

0H

ouse

keep

ing

11.0

0D

ieta

ry12

.00

Caf

eter

ia13

.00

Mai

nten

ance

of P

erso

nnel

14.0

0N

ursi

ng A

dmin

istr

atio

n15

.00

Cen

tral

Ser

vice

s an

d S

uppl

y16

.00

Pha

rmac

y17

.00

Med

ical

Rec

ords

and

Lib

rary

18.0

0S

ocia

l Ser

vice

19.0

0

19.0

2

19.0

3

20.0

0

21.0

0N

ursi

ng S

choo

l22

.00

Inte

rn a

nd R

es S

ervi

ce -

Sal

ary

and

Frin

ges

23.0

0In

tern

and

Res

- O

ther

Pro

gram

24.0

0P

aram

edic

al E

d P

rogr

am

INP

AT

IEN

T R

OU

TIN

E C

OS

T C

EN

TE

RS

25.0

0A

dults

and

Ped

iatr

ics

(Gen

Rou

tine)

26.0

0In

tens

ive

Car

e U

nit

27.0

0C

oron

ary

Car

e U

nit

28.0

0N

eona

tal I

nten

sive

Car

e U

nit

29.0

0S

urgi

cal I

nten

sive

Car

e30

.00

Sub

prov

ider

I31

.00

Sub

prov

ider

II32

.00

33

.00

Nur

sery

34.0

0M

edic

are

Cer

tifie

d N

ursi

ng F

acili

ty35

.00

Dis

tinct

Par

t Nur

sing

Fac

ility

36.0

0A

dult

Sub

acut

e C

are

Uni

t36

.01

Sub

acut

e C

are

Uni

t II

36.0

2Tr

ansi

tiona

l Car

e U

nit

SC

HE

DU

LE

9.1

Fis

cal P

erio

d E

nd

ed:

DE

CE

MB

ER

31,

200

7

EM

P B

EN

EP

BX

INF

OR

MA

TIO

N P

UR

CH

AS

ING

AD

MIT

TIN

GC

AS

HE

RIN

GS

TA

TS

TA

TS

TA

TA

DM

& G

EN

M

AIN

T &

(GR

OS

S(#

of

Ph

on

e)S

YS

TE

M(C

OS

TE

D(G

RO

SS

(G

RO

SS

(A

CC

UM

R

EP

AIR

SS

AL

AR

IES

)

(# O

F P

RO

C)

RE

Q)

RE

VE

NU

E)

RE

VE

NU

E)

C

OS

T)

(S

Q F

T)

5.00

6.01

6.02

6.03

6.04

6.05

6.06

6.07

6.08

7.00

(Ad

j 12)

(Ad

j 13)

(Ad

j 14)

(Ad

j 14)

(Ad

j 15)

(Ad

j 15)

1170

1,25

319 13

6,30

7,72

891

143,

393

308,

462

32,

062

591,

845

1,43

2,82

112

1,56

08,

077,

098

49,2

3915

5,76

515

8,80

856

9,57

992

52,

394,

010

416

5,99

84,

144,

477

9,25

087

3,03

64

995

35,8

111,

726,

483

5,47

21,

729,

935

71,

563

70,9

492,

575,

972

8,60

30

1,79

2,24

68

111

3,30

5,39

41,

120

1,28

2,44

29

269,

678

2,97

0,14

36,

720

4,95

8,19

123

109

260,

310

7,78

9,20

54,

210

172,

855,

776

5,64

00 0 0 0 0 0 0 0

108,

035

540

28,6

45,7

4645

55,7

751,

165,

715

290,

266,

196

290,

266,

196

46,9

07,5

2176

,723

9,43

9,38

717

7,44

795

7,95

087

,415

,425

87,4

15,4

2516

,137

,683

10,7

100 0 0 0 0 0 0 0 0 0 0 0

ST

AT

IST

ICS

FO

R C

OS

T A

LL

OC

AT

ION

(W

/S B

-1)

ST

AT

E O

F C

AL

IFO

RN

IA

Pro

vid

er N

ame:

JO

HN

MU

IR M

ED

ICA

L C

EN

TE

R -

CO

NC

OR

D C

AM

PU

S

AN

CIL

LA

RY

CO

ST

CE

NT

ER

S37

.00

Ope

ratin

g R

oom

38.0

0R

ecov

ery

Roo

m39

.00

Del

iver

y R

oom

and

Lab

or R

oom

40.0

0A

nest

hesi

olog

y41

.00

Rad

iolo

gy -

Dia

gnos

tic41

.01

CT

Sca

nner

41.0

2U

ltras

ound

42.0

1O

ncol

ogy

43.0

0R

adio

isot

ope

44.0

0La

bora

tory

44.0

1P

atho

logi

cal L

ab46

.00

Who

le B

lood

47.0

0B

lood

Sto

ring

and

Pro

cess

ing

48.0

0In

trav

enou

s Th

erap

y49

.00

Res

pira

tory

The

rapy

50.0

0P

hysi

cal T

hera

py51

.00

Occ

upat

iona

l The

rapy

52.0

0S

peec

h P

atho

logy

53.0

0E

lect

roca

rdio

logy

53.0

1C

ardi

ac C

ath

Lab

55.0

0M

edic

al S

uppl

ies

Cha

rged

to P

atie

nts

56.0

0D

rugs

Cha

rged

to P

atie

nts

57.0

0R

enal

Dia

lysi

s58

.01

Sho

rt S

tay

59.0

0G

astr

oint

estin

al L

abor

ator

y59

.01

59

.02

59

.03

60

.00

Clin

ic60

.01

Dia

bete

s C

ente

r60

.03

Wou

nd C

are

Cen

ter

61.0

0E

mer

genc

y62

.00

Obs

erva

tion

Bed

s

N

ON

RE

IMB

UR

SA

BL

E C

OS

T C

EN

TE

RS

96.0

0G

ift, F

low

er, C

offe

e S

hop

and

Can

teen

98.0

2N

RC

C10

0.00

Fitn

ess

Cen

ter

100.

01C

linic

al T

rials

100.

02P

hysi

cian

Ser

vice

s10

0.05

Fou

ndat

ion

100.

06M

OB

- P

harm

acy

100.

07M

OB

- P

harm

acy

- P

avili

on10

0.08

Vol

unte

er S

ervi

ces

100.

09N

onre

imbu

rsab

le M

anag

ed C

are

100.

11H

ome

Hea

lth -

JM

MC

100.

12V

acan

t Spa

ce10

0.13

Die

tary

Pav

illio

n

TOTA

LC

OS

T TO

BE

ALL

OC

ATE

DU

NIT

CO

ST

MU

LTIP

LIE

R -

SC

H 8

SC

HE

DU

LE

9.1

Fis

cal P

erio

d E

nd

ed:

DE

CE

MB

ER

31,

200

7

EM

P B

EN

EP

BX

INF

OR

MA

TIO

N P

UR

CH

AS

ING

AD

MIT

TIN

GC

AS

HE

RIN

GS

TA

TS

TA

TS

TA

TA

DM

& G

EN

M

AIN

T &

(GR

OS

S(#

of

Ph

on

e)S

YS

TE

M(C

OS

TE

D(G

RO

SS

(G

RO

SS

(A

CC

UM

R

EP

AIR

SS

AL

AR

IES

)

(# O

F P

RO

C)

RE

Q)

RE

VE

NU

E)

RE

VE

NU

E)

C

OS

T)

(S

Q F

T)

5.00

6.01

6.02

6.03

6.04

6.05

6.06

6.07

6.08

7.00

(Ad

j 12)

(Ad

j 13)

(Ad

j 14)

(Ad

j 14)

(Ad

j 15)

(Ad

j 15)

ST

AT

IST

ICS

FO

R C

OS

T A

LL

OC

AT

ION

(W

/S B

-1)

5,23

5,57

832

928,

387

1,49

1,12

792

,864

,091

92,8

64,0

9112

,707

,323

21,7

652,

468,

035

729,

803

83,9

2713

,573

,990

13,5

73,9

904,

667,

034

3,23

00

318,

453

692,

758

385,

580

17,6

73,7

5017

,673

,750

1,99

1,08

217

04,

355,

421

3314

5,35

913

6,95

040

,787

,763

40,7

87,7

636,

980,

329

19,1

5070

6,62

235

3,47

035

,691

35,5

96,9

1135

,596

,911

1,84

2,33

41,

038,

480

15,3

729,

412

12,9

37,1

7312

,937

,173

1,74

3,28

13,

471,

600

4560

,732

12,0

6257

,955

,014

57,9

55,0

147,

104,

733

21,7

8090

7,33

010

32,5

7823

,335

11,2

71,8

6911

,271

,869

1,97

3,76

23,

660

6,49

5,56

631

1,70

3,80

433

8,68

412

5,29

6,15

612

5,29

6,15

615

,347

,275

10,8

650

11,4

952,

417,

205

2,41

7,20

52,

604,

061 0 0

2,42

7,80

218

250,

387

146,

660

23,3

04,3

9623

,304

,396

4,77

0,10

62,

950

3,10

5,96

57

129,

427

12,9

2010

,622

,492

10,6

22,4

924,

841,

202

10,4

640 0

931,

746

1434

,966

23,8

9827

,927

,156

27,9

27,1

561,

788,

987

3,39

02,

398,

394

1122

4,96

045

8,50

035

,070

,857

35,0

70,8

574,

624,

844

3,77

031

2,66

311

1,73

2,00

011

1,73

2,00

021

,887

,693

472,

685

2,39

8,83

610

,094

181,

745,

127

181,

745,

127

11,0

89,4

663,

102

20,1

107,

575,

039

7,57

5,03

91,

264,

165

1,81

9,99

37

37,6

4183

,108

7,87

3,70

97,

873,

709

2,78

1,76

21,

960,

320

1193

,186

156,

962

17,8

21,1

4217

,821

,142

3,72

9,86

97,

820

0 0 037

257

0,93

37

7,37

313

31,

344,

741

1,34

4,74

190

8,21

93,

143

167,

477

152,

645

7,64

843

4,76

943

4,76

926

6,35

86,

503,

491

1512

6,11

171

7,09

387

,932

,317

87,9

32,3

1711

,394

,641

11,3

900 0 0 0 0 0

16,2

2696

00 0

276

95,6

3294

176,

916

1626

,150

113

141,

208

930

650,

431

482

2,46

2,92

318

5,35

710

,669

02,

460

667

966,

336

136,

406

373,

360

526,

328

737,

345

106,

649,

417

555

8,36

0,95

87,

247,

482

1,30

1,43

9,28

81,

301,

439,

288

00

022

9,29

0,61

131

7,71

842

,855

,879

907,

067

9,40

3,21

41,

295,

579

2,38

0,73

12,

414,

305

00

024

,697

,092

655,

593

0.40

1839

1634

.354

461

1.12

4658

0.17

8763

0.00

1829

0.00

1855

0.00

0000

0.00

0000

0.00

0000

0.10

7711

2.06

3445

ST

AT

E O

F C

AL

IFO

RN

IA

Pro

vid

er N

ame:

JO

HN

MU

IR M

ED

ICA

L C

EN

TE

R -

CO

NC

OR

D C

AM

PU

S

GE

NE

RA

L S

ER

VIC

E C

OS

T C

EN

TE

RS

1.00

Old

Cap

Rel

Cos

ts -

Bui

ldin

g an

d F

ixtu

res

2.00

Old

Cap

Rel

Cos

ts -

Mov

able

Equ

ipm

ent

3.00

New

Cap

Rel

Cos

ts -

Bui

ldin

g an

d F

ixtu

res

4.00

New

Cap

Rel

Cos

ts -

Mov

able

Equ

ipm

ent

4.01

4.

02

4.03

4.

04

4.05

4.

06

4.07

4.

08

5.00

Em

ploy

ee B

enef

its6.

01P

BX

6.02

Info

rmat

ion

Sys

tem

6.03

Pur

chas

ing/

Rec

eivi

ng6.

04P

atie

nt A

dmitt

ing

6.05

Cas

herin

g6.

06

6.07

6.

08

6.06

Adm

inis

trat

ive

and

Gen

eral

7.00

Mai

nten

ance

and

Rep

airs

8.00

Ope

ratio

n of

Pla

nt9.

00La

undr

y an

d Li

nen

Ser

vice

10.0

0H

ouse

keep

ing

11.0

0D

ieta

ry12

.00

Caf

eter

ia13

.00

Mai

nten

ance

of P

erso

nnel

14.0

0N

ursi

ng A

dmin

istr

atio

n15

.00

Cen

tral

Ser

vice

s an

d S

uppl

y16

.00

Pha

rmac

y17

.00

Med

ical

Rec

ords

and

Lib

rary

18.0

0S

ocia

l Ser

vice

19.0

0

19.0

2

19.0

3

20.0

0

21.0

0N

ursi

ng S

choo

l22

.00

Inte

rn a

nd R

es S

ervi

ce -

Sal

ary

and

Frin

ges

23.0

0In

tern

and

Res

- O

ther

Pro

gram

24.0

0P

aram

edic

al E

d P

rogr

am

INP

AT

IEN

T R

OU

TIN

E C

OS

T C

EN

TE

RS

25.0

0A

dults

and

Ped

iatr

ics

(Gen

Rou

tine)

26.0

0In

tens

ive

Car

e U

nit

27.0

0C

oron

ary

Car

e U

nit

28.0

0N

eona

tal I

nten

sive

Car

e U

nit

29.0

0S

urgi

cal I

nten

sive

Car

e30

.00

Sub

prov

ider

I31

.00

Sub

prov

ider

II32

.00

33

.00

Nur

sery

34.0

0M

edic

are

Cer

tifie

d N

ursi

ng F

acili

ty35

.00

Dis

tinct

Par

t Nur

sing

Fac

ility

36.0

0A

dult

Sub

acut

e C

are

Uni

t36

.01

Sub

acut

e C

are

Uni

t II

36.0

2Tr

ansi

tiona

l Car

e U

nit

SC

HE

DU

LE

9.2

F

isca

l Per

iod

En

ded

:D

EC

EM

BE

R 3

1, 2

007

OP

ER

LA

UN

DR

YH

OU

SE

-D

IET

AR

YC

AF

ET

ER

IAM

AIN

T O

FN

UR

SIN

GC

EN

T S

ER

VP

HA

RM

AC

YM

ED

RE

CS

OC

SE

RV

ST

AT

PL

AN

T&

LIN

EN

KE

EP

ING

(ME

AL

S(P

RO

D

PE

RS

ON

NE

LA

DM

IN&

SU

PP

LY

(CO

ST

S(G

RO

SS

(TIM

E

(SQ

FT

)(L

B L

ND

RY

)(S

Q F

T)

SE

RV

ED

)H

OU

RS

)(#

HO

US

ED

)(N

UR

SE

HR

)(C

ST

RE

Q)

RE

QU

IS)

RE

VE

NU

E)

SP

EN

T)

8.

009.

0010

.00

11.0

012

.00

13.0

014

.00

15.0

016

.00

17.0

018

.00

19.0

0(A

dj 1

6)(A

dj 1

7)(A

dj 1

4)(A

dj 1

5)

925

9,25

05,

472

5,47

28,

603

8,60

3

1,12

01,

120

26,9

966,

720

6,72

044

,193

44,

210

4,21

076

,991

116,

954

5,64

05,

640

540

540

76,7

2369

8,48

976

,723

126,

466

505,

452

469,

889

923,

995

12,9

5329

0,26

6,19

610

,710

147,

924

10,7

109,

012

143,

666

134,

488

892,

098

7,61

387

,415

,425

ST

AT

IST

ICS

FO

R C

OS

T A

LL

OC

AT

ION

(W

/S B

-1)

ST

AT

E O

F C

AL

IFO

RN

IA

Pro

vid

er N

ame:

JO

HN

MU

IR M

ED

ICA

L C

EN

TE

R -

CO

NC

OR

D C

AM

PU

S

AN

CIL

LA

RY

CO

ST

CE

NT

ER

S37

.00

Ope

ratin

g R

oom

38.0

0R

ecov

ery

Roo

m39

.00

Del

iver

y R

oom

and

Lab

or R

oom

40.0

0A

nest

hesi

olog

y41

.00

Rad

iolo

gy -

Dia

gnos

tic41

.01

CT

Sca

nner

41.0

2U

ltras

ound

42.0

1O

ncol

ogy

43.0

0R

adio

isot

ope

44.0

0La

bora

tory

44.0

1P

atho

logi

cal L

ab46

.00

Who

le B

lood

47.0

0B

lood

Sto

ring

and

Pro

cess

ing

48.0

0In

trav

enou

s Th

erap

y49

.00

Res

pira

tory

The

rapy

50.0

0P

hysi

cal T

hera

py51

.00

Occ

upat

iona

l The

rapy

52.0

0S

peec

h P

atho

logy

53.0

0E

lect

roca

rdio

logy

53.0

1C

ardi

ac C

ath

Lab

55.0

0M

edic

al S

uppl

ies

Cha

rged

to P

atie

nts

56.0

0D

rugs

Cha

rged

to P

atie

nts

57.0

0R

enal

Dia

lysi

s58

.01

Sho

rt S

tay

59.0

0G

astr

oint

estin

al L

abor

ator

y59

.01

59

.02

59

.03

60

.00

Clin

ic60

.01

Dia

bete

s C

ente

r60

.03

Wou

nd C

are

Cen

ter

61.0

0E

mer

genc

y62

.00

Obs

erva

tion

Bed

s

N

ON

RE

IMB

UR

SA

BL

E C

OS

T C

EN

TE

RS

96.0

0G

ift, F

low

er, C

offe

e S

hop

and

Can

teen

98.0

2N

RC

C10

0.00

Fitn

ess

Cen

ter

100.

01C

linic

al T

rials

100.

02P

hysi

cian

Ser

vice

s10

0.05

Fou

ndat

ion

100.

06M

OB

- P

harm

acy

100.

07M

OB

- P

harm

acy

- P

avili

on10

0.08

Vol

unte

er S

ervi

ces

100.

09N

onre

imbu

rsab

le M

anag

ed C

are

100.

11H

ome

Hea

lth -

JM

MC

100.

12V

acan

t Spa

ce10

0.13

Die

tary

Pav

illio

n

TOTA

LC

OS

T TO

BE

ALL

OC

ATE

DU

NIT

CO

ST

MU

LTIP

LIE

R -

SC

H 8

SC

HE

DU

LE

9.2

F

isca

l Per

iod

En

ded

:D

EC

EM

BE

R 3

1, 2

007

OP

ER

LA

UN

DR

YH

OU

SE

-D

IET

AR

YC

AF

ET

ER

IAM

AIN

T O

FN

UR

SIN

GC

EN

T S

ER

VP

HA

RM

AC

YM

ED

RE

CS

OC

SE

RV

ST

AT

PL

AN

T&

LIN

EN

KE

EP

ING

(ME

AL

S(P

RO

D

PE

RS

ON

NE

LA

DM

IN&

SU

PP

LY

(CO

ST

S(G

RO

SS

(TIM

E

(SQ

FT

)(L

B L

ND

RY

)(S

Q F

T)

SE

RV

ED

)H

OU

RS

)(#

HO

US

ED

)(N

UR

SE

HR

)(C

ST

RE

Q)

RE

QU

IS)

RE

VE

NU

E)

SP

EN

T)

8.

009.

0010

.00

11.0

012

.00

13.0

014

.00

15.0

016

.00

17.0

018

.00

19.0

0(A

dj 1

6)(A

dj 1

7)(A

dj 1

4)(A

dj 1

5)

ST

AT

IST

ICS

FO

R C

OS

T A

LL

OC

AT

ION

(W

/S B

-1)

21,7

6571

,693

21,7

6583

,939

45,0

071,

597,

447

17,2

2792

,864

,091

3,23

061

,283

3,23

036

,670

36,6

7075

,341

1,68

413

,573

,990

170

170

6,00

539

5,36

817

,673

,750

19,1

5039

,741

19,1

5089

,721

27,8

3854

7,15

247

,447

40,7

87,7

639,

124

10,9

0524

150

,097

136,

173

35,5

96,9

1120

,080

14,5

507

16,9

7014

312

,937

,173

21,7

8057

,946

21,7

8060

,900

5,48

674

,582

3,90

957

,955

,014

3,66

012

,169

3,66

010

,825

1,66

526

,061

630

11,2

71,8

6910

,865

10,8

6515

3,18

72

125,

296,

156

2,41

7,20

5

2,95

02,

950

49,4

2116

1,37

82,

591

23,3

04,3

9610

,464

28,1

6110

,464

65,3

8015

,183

42,6

8812

210

,622

,492

3,39

011

,334

3,39

019

,759

3,48

828

,082

38,4

1727

,927

,156

3,77

09,

736

3,77

031

,726

15,6

931,

123,

739

136,

997

35,0

70,8

5721

,007

,434

33,5

9711

1,73

2,00

06,

864

6,86

49,

156

7,05

5,47

418

1,74

5,12

715

,382

127,

575,

039

33,1

8038

130

,360

28,5

1970

,665

869

7,87

3,70

97,

820

33,8

667,

820

31,4

1925

,396

364,

940

2,46

617

,821

,142

3,14

33,

143

12,1

531,

145

141,

344,

741

2,54

62,

546

11,3

2143

4,76

911

,390

173,

201

11,3

902,

755

111,

838

84,5

2465

9,64

317

,713

87,9

32,3

17

960

960

1,68

61,

687

39

930

32,2

5393

010

,713

26,5

0611

,874

10,6

6910

,669

2,46

02,

460

408

268,

479

1,44

0,18

025

8,30

413

8,61

41,

637,

865

090

5,19

728

,238

,591

7,52

7,92

51,

301,

439,

288

00

9,04

8,69

166

4,01

34,

921,

726

2,21

2,42

43,

325,

057

03,

777,

626

3,74

8,19

19,

030,

807

3,47

2,56

40

033

.703

534

0.46

1063

19.0

5400

715

.961

045

2.03

0117

0.00

0000

4.17

3264

0.13

2733

1.19

9641

0.00

2668

0.00

0000

0.00

0000

ST

AT

E O

F C

AL

IFO

RN

IA

Pro

vid

er N

ame:

JO

HN

MU

IR M

ED

ICA

L C

EN

TE

R -

CO

NC

OR

D C

AM

PU

S

GE

NE

RA

L S

ER

VIC

E C

OS

T C

EN

TE

RS

1.00

Old

Cap

Rel

Cos

ts -

Bui

ldin

g an

d F

ixtu

res

2.00

Old

Cap

Rel

Cos

ts -

Mov

able

Equ

ipm

ent

3.00

New

Cap

Rel

Cos

ts -

Bui

ldin

g an

d F

ixtu

res

4.00

New

Cap

Rel

Cos

ts -

Mov

able

Equ

ipm

ent

4.01

4.

02

4.03

4.

04

4.05

4.

06

4.07

4.

08

5.00

Em

ploy

ee B

enef

its6.

01P

BX

6.02

Info

rmat

ion

Sys

tem

6.03

Pur

chas

ing/

Rec

eivi

ng6.

04P

atie

nt A

dmitt

ing

6.05

Cas

herin

g6.

06

6.07

6.

08

6.06

Adm

inis

trat

ive

and

Gen

eral

7.00

Mai

nten

ance

and

Rep

airs

8.00

Ope

ratio

n of

Pla

nt9.

00La

undr

y an

d Li

nen

Ser

vice

10.0

0H

ouse

keep

ing

11.0

0D

ieta

ry12

.00

Caf

eter

ia13

.00

Mai

nten

ance

of P

erso

nnel

14.0

0N

ursi

ng A

dmin

istr

atio

n15

.00

Cen

tral

Ser

vice

s an

d S

uppl

y16

.00

Pha

rmac

y17

.00

Med

ical

Rec

ords

and

Lib

rary

18.0

0S

ocia

l Ser

vice

19.0

0

19.0

2

19.0

3

20.0

0

21.0

0N

ursi

ng S

choo

l22

.00

Inte

rn a

nd R

es S

ervi

ce -

Sal

ary

and

Frin

ges

23.0

0In

tern

and

Res

- O

ther

Pro

gram

24.0

0P

aram

edic

al E

d P

rogr

am

INP

AT

IEN

T R

OU

TIN

E C

OS

T C

EN

TE

RS

25.0

0A

dults

and

Ped

iatr

ics

(Gen

Rou

tine)

26.0

0In

tens

ive

Car

e U

nit

27.0

0C

oron

ary

Car

e U

nit

28.0

0N

eona

tal I

nten

sive

Car

e U

nit

29.0

0S

urgi

cal I

nten

sive

Car

e30

.00

Sub

prov

ider

I31

.00

Sub

prov

ider

II32

.00

33

.00

Nur

sery

34.0

0M

edic

are

Cer

tifie

d N

ursi

ng F

acili

ty35

.00

Dis

tinct

Par

t Nur

sing

Fac

ility

36.0

0A

dult

Sub

acut

e C

are

Uni

t36

.01

Sub

acut

e C

are

Uni

t II

36.0

2Tr

ansi

tiona

l Car

e U

nit

SC

HE

DU

LE

9.3

Fis

cal P

erio

d E

nd

ed:

DE

CE

MB

ER

31,

200

7

ST

AT

ST

AT

NO

NP

HY

NU

RS

EI&

R-S

AL

I&R

-PR

GP

AR

AM

ED

AN

ES

TH

SC

HO

OL

& F

RIN

GE

SC

OS

TE

DU

CA

T

(A

SG

TIM

E)

(AS

G T

IME

)(A

SG

TIM

E)

(AS

G T

IME

)(A

SG

TIM

E)

19.0

219

.03

20.0

021

.00

22.0

023

.00

24.0

0 2,33

753

4

ST

AT

IST

ICS

FO

R C

OS

T A

LL

OC

AT

ION

(W

/S B

-1)

ST

AT

E O

F C

AL

IFO

RN

IA

Pro

vid

er N

ame:

JO

HN

MU

IR M

ED

ICA

L C

EN

TE

R -

CO

NC

OR

D C

AM

PU

S

AN

CIL

LA

RY

CO

ST

CE

NT

ER

S37

.00

Ope

ratin

g R

oom

38.0

0R

ecov

ery

Roo

m39

.00

Del

iver

y R

oom

and

Lab

or R

oom

40.0

0A

nest

hesi

olog

y41

.00

Rad

iolo

gy -

Dia

gnos

tic41

.01

CT

Sca

nner

41.0

2U

ltras

ound

42.0

1O

ncol

ogy

43.0

0R

adio

isot

ope

44.0

0La

bora

tory

44.0

1P

atho

logi

cal L

ab46

.00

Who

le B

lood

47.0

0B

lood

Sto

ring

and

Pro

cess

ing

48.0

0In

trav

enou

s Th

erap

y49

.00

Res

pira

tory

The

rapy

50.0

0P

hysi

cal T

hera

py51

.00

Occ

upat

iona

l The

rapy

52.0

0S

peec

h P

atho

logy

53.0

0E

lect

roca

rdio

logy

53.0

1C

ardi

ac C

ath

Lab

55.0

0M

edic

al S

uppl

ies

Cha

rged

to P

atie

nts

56.0

0D

rugs

Cha

rged

to P

atie

nts

57.0

0R

enal

Dia

lysi

s58

.01

Sho

rt S

tay

59.0

0G

astr

oint

estin

al L

abor

ator

y59

.01

59

.02

59

.03

60

.00

Clin

ic60

.01

Dia

bete

s C

ente

r60

.03

Wou

nd C

are

Cen

ter

61.0

0E

mer

genc

y62

.00

Obs

erva

tion

Bed

s

N

ON

RE

IMB

UR

SA

BL

E C

OS

T C

EN

TE

RS

96.0

0G

ift, F

low

er, C

offe

e S

hop

and

Can

teen

98.0

2N

RC

C10

0.00

Fitn

ess

Cen

ter

100.

01C

linic

al T

rials

100.

02P

hysi

cian

Ser

vice

s10

0.05

Fou

ndat

ion

100.

06M

OB

- P

harm

acy

100.

07M

OB

- P

harm

acy

- P

avili

on10

0.08

Vol

unte

er S

ervi

ces

100.

09N

onre

imbu

rsab

le M

anag

ed C

are

100.

11H

ome

Hea

lth -

JM

MC

100.

12V

acan

t Spa

ce10

0.13

Die

tary

Pav

illio

n

TOTA

LC

OS

T TO

BE

ALL

OC

ATE

DU

NIT

CO

ST

MU

LTIP

LIE

R -

SC

H 8

SC

HE

DU

LE

9.3

Fis

cal P

erio

d E

nd

ed:

DE

CE

MB

ER

31,

200

7

ST

AT

ST

AT

NO

NP

HY

NU

RS

EI&

R-S

AL

I&R

-PR

GP

AR

AM

ED

AN

ES

TH

SC

HO

OL

& F

RIN

GE

SC

OS

TE

DU

CA

T

(A

SG

TIM

E)

(AS

G T

IME

)(A

SG

TIM

E)

(AS

G T

IME

)(A

SG

TIM

E)

19.0

219

.03

20.0

021

.00

22.0

023

.00

24.0

0

ST

AT

IST

ICS

FO

R C

OS

T A

LL

OC

AT

ION

(W

/S B

-1)

171 43 275

145

00

00

00

3,50

50

00

00

014

9,27

50.

0000

000.

0000

000.

0000

000.

0000

000.

0000

000.

0000

0042

.589

105

STATE OF CALIFORNIA SCHEDULE 10

Provider Name: Fiscal Period Ended:JOHN MUIR MEDICAL CENTER - CONCORD CAMPUS DECEMBER 31, 2007

GENERAL SERVICE COST CENTERS1.00 Old Cap Rel Costs - Building and Fixtures $ 4,346,978 $ (2,957,515) $ 1,389,4632.00 Old Cap Rel Costs - Movable Equipment 1,087,902 0 1,087,9023.00 New Cap Rel Costs - Building and Fixtures 4,995,221 493,009 5,488,2304.00 New Cap Rel Costs - Movable Equipment 6,030,402 0 6,030,4024.01 0 04.02 0 04.03 0 04.04 0 04.05 0 04.06 0 04.07 0 04.08 0 05.00 Employee Benefits 42,970,869 (192,231) 42,778,6386.01 PBX 832,821 (17,935) 814,8866.02 Information System 8,706,715 (169,795) 8,536,9206.03 Purchasing/Receiving 732,518 0 732,5186.04 Patient Admitting 2,352,100 (45,870) 2,306,2306.05 Cashering 2,461,532 (48,004) 2,413,5286.06 0 06.07 0 06.08 0 06.06 Administrative and General 21,248,773 (233,208) 21,015,5657.00 Maintenance and Repairs 433,342 0 433,3428.00 Operation of Plant 6,406,282 0 6,406,2829.00 Laundry and Linen Service 459,917 0 459,917

10.00 Housekeeping 2,987,049 0 2,987,04911.00 Dietary 1,456,514 (199,904) 1,256,61012.00 Cafeteria 1,484,841 199,904 1,684,74513.00 Maintenance of Personnel 0 014.00 Nursing Administration 1,830,577 0 1,830,57715.00 Central Services and Supply 11,557,176 (9,415,021) 2,142,15516.00 Pharmacy 13,303,147 (7,778,830) 5,524,31717.00 Medical Records and Library 2,748,771 (53,605) 2,695,16618.00 Social Service 0 019.00 0 019.02 0 019.03 0 020.00 0 021.00 Nursing School 0 022.00 Intern and Res Service - Salary and Fringes 0 023.00 Intern and Res - Other Program 0 024.00 Paramedical Ed Program 98,908 0 98,908

INPATIENT ROUTINE COST CENTERS25.00 Adults and Pediatrics (Gen Routine) 32,240,584 45,086 32,285,67026.00 Intensive Care Unit 11,270,975 0 11,270,97527.00 Coronary Care Unit 0 028.00 Neonatal Intensive Care Unit 0 029.00 Surgical Intensive Care 0 030.00 Subprovider I 0 031.00 Subprovider II 0 032.00 0 033.00 Nursery 0 034.00 Medicare Certified Nursing Facility 0 035.00 Distinct Part Nursing Facility 0 036.00 Adult Subacute Care Unit 0 036.01 Subacute Care Unit II 0 036.02 Transitional Care Unit 0 0

REPORTED ADJUSTMENTS

TRIAL BALANCE OF EXPENSES

(From Sch 10A)AUDITED

STATE OF CALIFORNIA SCHEDULE 10

Provider Name: Fiscal Period Ended:JOHN MUIR MEDICAL CENTER - CONCORD CAMPUS DECEMBER 31, 2007

REPORTED ADJUSTMENTS

TRIAL BALANCE OF EXPENSES

(From Sch 10A)AUDITED

ANCILLARY COST CENTERS37.00 Operating Room $ 9,823,900 $ (2,491,349) $ 7,332,55138.00 Recovery Room 2,692,195 171 2,692,36639.00 Delivery Room and Labor Room 0 040.00 Anesthesiology 829,883 0 829,88341.00 Radiology - Diagnostic 3,248,801 720,864 3,969,66541.01 CT Scanner 898,957 122,154 1,021,11141.02 Ultrasound 1,178,347 145 1,178,49242.01 Oncology 4,195,861 149,820 4,345,68143.00 Radioisotope 1,373,563 53,697 1,427,26044.00 Laboratory 9,934,772 (7,351) 9,927,42144.01 Pathological Lab 0 046.00 Whole Blood 2,582,227 0 2,582,22747.00 Blood Storing and Processing 0 048.00 Intravenous Therapy 0 049.00 Respiratory Therapy 3,030,424 207,679 3,238,10350.00 Physical Therapy 3,190,333 11,745 3,202,07851.00 Occupational Therapy 0 052.00 Speech Pathology 0 053.00 Electrocardiology 987,017 71,915 1,058,93253.01 Cardiac Cath Lab 5,223,981 (2,453,273) 2,770,70855.00 Medical Supplies Charged to Patients 1,009,059 20,115,329 21,124,38856.00 Drugs Charged to Patients 7,183,730 337,066 7,520,79657.00 Renal Dialysis 1,228,801 0 1,228,80158.01 Short Stay 1,809,213 141,331 1,950,54459.00 Gastrointestinal Laboratory 2,178,360 160,992 2,339,35259.01 0 059.02 0 059.03 0 060.00 Clinic 372 0 37260.01 Diabetes Center 620,648 (21,493) 599,15560.03 Wound Care Center 168,600 0 168,60061.00 Emergency 7,858,560 479 7,859,03962.00 Observation Beds 0 0

0 0 0 0 0 0 0 0 0 0 SUBTOTAL $ 253,291,518 $ (3,253,998) $ 250,037,520 NONREIMBURSABLE COST CENTERS

96.00 Gift, Flower, Coffee Shop and Canteen 0 0 0 0

98.02 NRCC 0 0100.00 Fitness Center 276 0 276100.01 Clinical Trials 138,471 0 138,471100.02 Physician Services 0 0100.05 Foundation 125,444 0 125,444100.06 MOB - Pharmacy 2,193,929 0 2,193,929100.07 MOB - Pharmacy - Pavilion 0 0100.08 Volunteer Services 0 0100.09 Nonreimbursable Managed Care 966,217 0 966,217100.11 Home Health - JMMC 0 0100.12 Vacant Space 0 0100.13 Dietary Pavillion 525,846 0 525,846100.99 SUBTOTAL $ 3,950,183 $ 0 $ 3,950,183101 TOTAL $ 257,241,701 $ (3,253,998) $ 253,987,703

(To Schedule 8)

ST

AT

E O

F C

AL

IFO

RN

IAS

CH

ED

UL

E 1

0AP

age

1P

rovi

der

Nam

e:

Fis

cal P

erio

d E

nd

ed:

JOH

N M

UIR

ME

DIC

AL

CE

NT

ER

- C

ON

CO

RD

CA

MP

US

D

EC

EM

BE

R 3

1, 2

007

TO

TA

L A

DJ

AU

DIT

AD

JA

UD

IT A

DJ

AU

DIT

AD

JA

UD

IT A

DJ

AU

DIT

AD

JA

UD

IT A

DJ

AU

DIT

AD

JA

UD

IT A

DJ

AU

DIT

AD

JA

UD

IT A

DJ

AU

DIT

AD

JA

UD

IT A

DJ

(Pag

e 1

& 2

)1

23

45

67

89

10

GE

NE

RA

L S

ER

VIC

E C

OS

T C

EN

TE

R1.

00O

ld C

ap R

el C

osts

- B

uild

ing

and

Fix

ture

s($

2,95

7,51

5)(2

,957

,515

)2.

00O

ld C

ap R

el C

osts

- M

ovab

le E

quip

men

t0

3.00

New

Cap

Rel

Cos

ts -

Bui

ldin

g an

d F

ixtu

res

493,

009

493,

009

4.00

New

Cap

Rel

Cos

ts -

Mov

able

Equ

ipm

ent

04.

01

04.

02

04.

03

04.

04

04.

05

04.

06

04.

07

04.

08

05.

00E

mpl

oyee

Ben

efits

(192

,231

)(1

92,2

31)

6.01

PB

X(1

7,93

5)(1

7,93

5)6.

02In

form

atio

n S

yste

m(1

69,7

95)

(169

,795

)6.

03P

urch

asin

g/R

ecei

ving

06.

04P

atie

nt A

dmitt

ing

(45,

870)

(45,

870)

6.05

Cas

herin

g(4

8,00

4)(4

8,00

4)6.

06

06.

07

06.

08

06.

06A

dmin

istr

ativ

e an

d G

ener

al(2

33,2

08)

(233

,208

)7.

00M

aint

enan

ce a

nd R

epai

rs0

8.00

Ope

ratio

n of

Pla

nt0

9.00

Laun

dry

and

Line

n S

ervi

ce0

10.0

0H

ouse

keep

ing

011

.00

Die

tary

(199

,904

)(1

99,9

04)

12.0

0C

afet

eria

199,

904

199,

904

13.0

0M

aint

enan

ce o

f Per

sonn

el0

14.0

0N

ursi

ng A

dmin

istr

atio

n0

15.0

0C

entr

al S

ervi

ces

and

Sup

ply

(9,4

15,0

21)

622,

117

(10,

018,

032)

(19,

106)

16.0

0P

harm

acy

(7,7

78,8

30)

(7,3

58,4

07)

(420

,423

)17

.00

Med

ical

Rec

ords

and

Lib

rary

(53,

605)

(53,

605)

18.0

0S

ocia

l Ser

vice

019

.00

0

19.0

2

019

.03

0

20.0

0

021

.00

Nur

sing

Sch

ool

022

.00

Inte

rn a

nd R

es S

ervi

ce -

Sal

ary

and

Frin

ges

023

.00

Inte

rn a

nd R

es -

Oth

er P

rogr

am0

24.0

0P

aram

edic

al E

d P

rogr

am0

IN

PA

TIE

NT

RO

UT

INE

CO

ST

CE

NT

ER

S25

.00

Adu

lts a

nd P

edia

tric

s (G

en R

outin

e)45

,086

979,

110

(934

,024

)26

.00

Inte

nsiv

e C

are

Uni

t0

27.0

0C

oron

ary

Car

e U

nit

028

.00

Neo

nata

l Int

ensi

ve C

are

Uni

t0

29.0

0S

urgi

cal I

nten

sive

Car

e0

30.0

0S

ubpr

ovid

er I

031

.00

Sub

prov

ider

II

032

.00

0

33.0

0N

urse

ry0

34.0

0M

edic

are

Cer

tifie

d N

ursi

ng F

acili

ty0

35.0

0D

istin

ct P

art

Nur

sing

Fac

ility

036

.00

Adu

lt S

ubac

ute

Car

e U

nit

036

.01

Sub

acut

e C

are

Uni

t II

036

.02

Tra

nsiti

onal

Car

e U

nit

0

AD

JUS

TM

EN

TS

TO

RE

PO

RT

ED

CO

ST

S

ST

AT

E O

F C

AL

IFO

RN

IAS

CH

ED

UL

E 1

0AP

age

1P

rovi

der

Nam

e:

Fis

cal P

erio

d E

nd

ed:

JOH

N M

UIR

ME

DIC

AL

CE

NT

ER

- C

ON

CO

RD

CA

MP

US

D

EC

EM

BE

R 3

1, 2

007

TO

TA

L A

DJ

AU

DIT

AD

JA

UD

IT A

DJ

AU

DIT

AD

JA

UD

IT A

DJ

AU

DIT

AD

JA

UD

IT A

DJ

AU

DIT

AD

JA

UD

IT A

DJ

AU

DIT

AD

JA

UD

IT A

DJ

AU

DIT

AD

JA

UD

IT A

DJ

(Pag

e 1

& 2

)1

23

45

67

89

10

AD

JUS

TM

EN

TS

TO

RE

PO

RT

ED

CO

ST

S

A

NC

ILL

AR

Y C

OS

T C

EN

TE

RS

37.0

0O

pera

ting

Roo

m(2

,491

,349

)5,

250,

843

(10,

937,

087)

3,19

4,89

538

.00

Rec

over

y R

oom

171

79,8

76(7

9,70

5)39

.00

Del

iver

y R

oom

and

Lab

or R

oom

040

.00

Ane

sthe

siol

ogy

041

.00

Rad

iolo

gy -

Dia

gnos

tic72

0,86

462

5,83

8(9

99,2

78)

1,09

4,30

441

.01

CT

Sca

nner

122,

154

72,8

84(5

0,92

3)10

0,19

341

.02

Ultr

asou

nd14

518

,759

(18,

614)

42.0

1O

ncol

ogy

149,

820

75,2

67(7

4,61

2)14

9,16

543

.00

Rad

iois

otop

e53

,697

27,6

49(2

6,07

4)52

,122

44.0

0La

bora

tory

(7,3

51)

(7,3

51)

44.0

1P

atho

logi

cal L

ab0

46.0

0W

hole

Blo

od0

47.0

0B

lood

Sto

ring

and

Pro

cess

ing

048

.00

Intr

aven

ous

The

rapy

049

.00

Res

pira

tory

The

rapy

207,

679

200,

853

(315

,929

)32

2,75

550

.00

Phy

sica

l The

rapy

11,7

4554

,433

(42,

688)

51.0

0O

ccup

atio

nal T

hera

py0

52.0

0S

peec

h P

atho

logy

053

.00

Ele

ctro

card

iolo

gy71

,915

28,0

82(1

2,33

2)56

,165

53.0

1C

ardi

ac C

ath

Lab

(2,4

53,2

73)

1,35

6,43

8(6

,057

,188

)2,

247,

477

55.0

0M

edic

al S

uppl

ies

Cha

rged

to

Pat

ient

s20

,115

,329

(622

,117

)20

,654

,089

83,3

5756

.00

Dru

gs C

harg

ed t

o P

atie

nts

337,

066

10,0

89(1

0,08

9)(8

3,35

7)42

0,42

357

.00

Ren

al D

ialy

sis

058

.01

Sho

rt S

tay

141,

331

141,

331

59.0

0G

astr

oint

estin

al L

abor

ator

y16

0,99

255

4,96

9(3

93,9

77)

59.0

1

059

.02

0

59.0

3

060

.00

Clin

ic0

60.0

1D

iabe

tes

Cen

ter

(21,

493)

(21,

493)

60.0

3W

ound

Car

e C

ente

r0

11,3

21(1

1,32

1)61

.00

Em

erge

ncy

479

671,

621

(671

,142

)62

.00

Obs

erva

tion

Bed

s0

0

0

0

0

0

NO

NR

EIM

BU

RS

AB

LE

CO

ST

CE

NT

ER

S96

.00

Gift

, F

low

er,

Cof

fee

Sho

p an

d C

ante

en0

098

.02

NR

CC

010

0.00

Fitn

ess

Cen

ter

010

0.01

Clin

ical

Tria

ls0

100.

02P

hysi

cian

Ser

vice

s0

100.

05F

ound

atio

n0

100.

06M

OB

- P

harm

acy

010

0.07

MO

B -

Pha

rmac

y -

Pav

ilion

010

0.08

Vol

unte

er S

ervi

ces

010

0.09

Non

reim

burs

able

Man

aged

Car

e0

100.

11H

ome

Hea

lth -

JM

MC

010

0.12

Vac

ant

Spa

ce0

100.

13D

ieta

ry P

avill

ion

0

101.

00T

OT

AL

($

3,25

3,99

8)0

00

00

00

(28,

844)

(2,9

57,5

15)

(267

,639

)0

0(T

o S

ch 1

0)

ST

AT

E O

F C

AL

IFO

RN

IA

Pro

vid

er N

ame:

JO

HN

MU

IR M

ED

ICA

L C

EN

TE

R -

CO

NC

OR

D C

AM

PU

S

GE

NE

RA

L S

ER

VIC

E C

OS

T C

EN

TE

R1.

00O

ld C

ap R

el C

osts

- B

uild

ing

and

Fix

ture

s2.

00O

ld C

ap R

el C

osts

- M

ovab

le E

quip

men

t3.

00N

ew C

ap R

el C

osts

- B

uild

ing

and

Fix

ture

s4.

00N

ew C

ap R

el C

osts

- M

ovab

le E

quip

men

t4.

01

4.02

4.

03

4.04

4.

05

4.06

4.

07

4.08

5.

00E

mpl

oyee

Ben

efits

6.01

PB

X6.

02In

form

atio

n S

yste

m6.

03P

urch

asin

g/R

ecei

ving

6.04

Pat

ient

Adm

ittin

g6.

05C

ashe

ring

6.06

6.

07

6.08

6.

06A

dmin

istr

ativ

e an

d G

ener

al7.

00M

aint

enan

ce a

nd R

epai

rs8.

00O

pera

tion

of P

lant

9.00

Laun

dry

and

Line

n S

ervi

ce10

.00

Hou

seke

epin

g11

.00

Die

tary

12.0

0C

afet

eria

13.0

0M

aint

enan

ce o

f Per

sonn

el14

.00

Nur

sing

Adm

inis

trat

ion

15.0

0C

entr

al S

ervi

ces

and

Sup

ply

16.0

0P

harm

acy

17.0

0M

edic

al R

ecor

ds a

nd L

ibra

ry18

.00

Soc

ial S

ervi

ce19

.00

19

.02

19

.03

20

.00

21

.00

Nur

sing

Sch

ool

22.0

0In

tern

and

Res

Ser

vice

- S

alar

y an

d F

ringe

s23

.00

Inte

rn a

nd R

es -

Oth

er P

rogr

am24

.00

Par

amed

ical

Ed

Pro

gram

IN

PA

TIE

NT

RO

UT

INE

CO

ST

CE

NT

ER

S25

.00

Adu

lts a

nd P

edia

tric

s (G

en R

outin

e)26

.00

Inte

nsiv

e C

are

Uni

t27

.00

Cor

onar

y C

are

Uni

t28

.00

Neo

nata

l Int

ensi

ve C

are

Uni

t29

.00

Sur

gica

l Int

ensi

ve C

are

30.0

0S

ubpr

ovid

er I

31.0

0S

ubpr

ovid

er II

32.0

0

33.0

0N

urse

ry34

.00

Med

icar

e C

ertif

ied

Nur

sing

Fac

ility

35.0

0D

istin

ct P

art N

ursi

ng F

acili

ty36

.00

Adu

lt S

ubac

ute

Car

e U

nit

36.0

1S

ubac

ute

Car

e U

nit I

I36

.02

Tran

sitio

nal C

are

Uni

t

SC

HE

DU

LE

10A

Pag

e 2

Fis

cal P

erio

d E

nd

ed:

D

EC

EM

BE

R 3

1, 2

007

AU

DIT

AD

JA

UD

IT A

DJ

AU

DIT

AD

JA

UD

IT A

DJ

AU

DIT

AD

JA

UD

IT A

DJ

AU

DIT

AD

JA

UD

IT A

DJ

AU

DIT

AD

JA

UD

IT A

DJ

AU

DIT

AD

JA

UD

IT A

DJ

AU

DIT

AD

J

AD

JUS

TM

EN

TS

TO

RE

PO

RT

ED

CO

ST

S

ST

AT

E O

F C

AL

IFO

RN

IA

Pro

vid

er N

ame:

JO

HN

MU

IR M

ED

ICA

L C

EN

TE

R -

CO

NC

OR

D C

AM

PU

S

A

NC

ILL

AR

Y C

OS

T C

EN

TE

RS

37.0

0O

pera

ting

Roo

m38

.00

Rec

over

y R

oom

39.0

0D

eliv

ery

Roo

m a

nd L

abor

Roo

m40

.00

Ane

sthe

siol

ogy

41.0

0R

adio

logy

- D

iagn

ostic

41.0

1C

T S

cann

er41

.02

Ultr

asou

nd42

.01

Onc

olog

y43

.00

Rad

iois

otop

e44

.00

Labo

rato

ry44

.01

Pat

holo

gica

l Lab

46.0

0W

hole

Blo

od47

.00

Blo

od S

torin

g an

d P

roce

ssin

g48

.00

Intr

aven

ous

Ther

apy

49.0

0R

espi

rato

ry T

hera

py50

.00

Phy

sica

l The

rapy

51.0

0O

ccup

atio

nal T

hera

py52

.00

Spe

ech

Pat

holo

gy53

.00

Ele

ctro

card

iolo

gy53

.01

Car

diac

Cat

h La

b55

.00

Med

ical

Sup

plie

s C

harg

ed to

Pat

ient

s56

.00

Dru

gs C

harg

ed to

Pat

ient

s57

.00

Ren

al D

ialy

sis

58.0

1S

hort

Sta

y59

.00

Gas

troi

ntes

tinal

Lab

orat

ory

59.0

1

59.0

2

59.0

3

60.0

0C

linic

60.0

1D

iabe

tes

Cen

ter

60.0

3W

ound

Car

e C

ente

r61

.00

Em

erge

ncy

62.0

0O

bser

vatio

n B

eds

NO

NR

EIM

BU

RS

AB

LE

CO

ST

CE

NT

ER

S96

.00

Gift

, Flo

wer

, Cof

fee

Sho

p an

d C

ante

en

98

.02

NR

CC

100.

00F

itnes

s C

ente

r10

0.01

Clin

ical

Tria

ls10

0.02

Phy

sici

an S

ervi

ces

100.

05F

ound

atio

n10

0.06

MO

B -

Pha

rmac

y10

0.07

MO

B -

Pha

rmac

y -

Pav

ilion

100.

08V

olun

teer

Ser

vice

s10

0.09

Non

reim

burs

able

Man

aged

Car

e10

0.11

Hom

e H

ealth

- J

MM

C10

0.12

Vac

ant S

pace

100.

13D

ieta

ry P

avill

ion

101.

00TO

TAL

SC

HE

DU

LE

10A

Pag

e 2

Fis

cal P

erio

d E

nd

ed:

D

EC

EM

BE

R 3

1, 2

007

AU

DIT

AD

JA

UD

IT A

DJ

AU

DIT

AD

JA

UD

IT A

DJ

AU

DIT

AD

JA

UD

IT A

DJ

AU

DIT

AD

JA

UD

IT A

DJ

AU

DIT

AD

JA

UD

IT A

DJ

AU

DIT

AD

JA

UD

IT A

DJ

AU

DIT

AD

J

AD

JUS

TM

EN

TS

TO

RE

PO

RT

ED

CO

ST

S

00

00

00

00

00

00

0

Sta

te o

f C

alif

orn

iaD

epar

tmen

t o

f H

ealt

h C

are

Ser

vice

s

Pro

vid

er N

ame

Fis

cal P

erio

dP

rovi

der

Num

ber

28

Adj

.A

udit

Wor

kA

sIn

crea

seA

sN

o.R

epor

tS

heet

Par

tT

itle

Line

Col

.R

epor

ted

(Dec

reas

e)A

djus

ted

RE

CLA

SS

IFIC

AT

ION

S O

F R

EP

OR

TE

D C

OS

TS

110

AA

15.0

07

Cen

tral

Ser

vice

s an

d S

uppl

y$1

1,55

7,17

6$6

22,1

17$1

2,17

9,29

3*

10A

A55

.00

7M

edic

al S

uppl

ies

Cha

rged

to P

atie

nts

1,00

9,05

9(6

22,1

17)

386,

942

*T

o re

clas

sify

non

char

geab

le s

uppl

y co

st to

the

prop

er c

ost c

ente

r.C

MS

Pub

. 15-

1, S

ectio

ns 2

300,

230

2, 2

304,

and

230

6

210

AA

15.0

07

Cen

tral

Ser

vice

s an

d S

uppl

y*

$12,

179,

293

($10

,018

,032

)$2

,161

,261

*10

AA

25.0

07

Adu

lts a

nd P

edia

tric

s32

,240

,584

979,

110

33,2

19,6

94*

10A

A37

.00

7O

pera

ting

Roo

m9,

823,

900

5,25

0,84

315

,074

,743

*10

AA

38.0

07

Rec

over

y R

oom

2,69

2,19

579

,876

2,77

2,07

1*

10A

A41

.00

7R

adio

logy

- D

iagn

ostic

3,24

8,80

162

5,83

83,

874,

639

*10

AA

41.0

17

CT

Sca

nner

898,

957

72,8

8497

1,84

1*

10A

A41

.02

7U

ltras

ound

1,17

8,34

718

,759

1,19

7,10

6*

10A

A42

.01

7O

ncol

ogy

4,19

5,86

175

,267

4,27

1,12

8*

10A

A43

.00

7R

adio

isot

ope

1,37

3,56

327

,649

1,40

1,21

2*

10A

A49

.00

7R

espi

rato

ry T

hera

py3,

030,

424

200,

853

3,23

1,27

7*

10A

A50

.00

7P

hysi

cal T

hera

py3,

190,

333

54,4

333,

244,

766

*10

AA

53.0

07

Ele

ctro

card

iolo

gy98

7,01

728

,082

1,01

5,09

9*

10A

A53

.01

7C

ardi

ac C

ath

Lab

5,22

3,98

11,

356,

438

6,58

0,41

9*

10A

A56

.00

7D

rugs

Cha

rged

to P

atie

nts

7,18

3,73

010

,089

7,19

3,81

9*

10A

A59

.00

7O

ther

Anc

illar

y -

Gas

troi

ntes

tinal

Lab

orat

ory

2,17

8,36

055

4,96

92,

733,

329

*10

AA

60.0

37

Clin

ic -

Wou

nd C

are

168,

600

11,3

2117

9,92

1*

10A

A61

.00

7E

mer

genc

y7,

858,

560

671,

621

8,53

0,18

1*

To

reve

rse

the

recl

assi

ficat

ion

of m

edic

al s

uppl

y co

sts

to a

gree

with

the

prov

ider

's r

ecor

d of

dire

ctly

iden

tifie

d co

sts.

CM

S P

ub. 1

5-1,

Sec

tions

230

2.7,

230

2.9,

230

4, 2

306,

and

230

7

310

AA

55.0

07

Med

ical

Sup

plie

s C

harg

ed to

Pat

ient

s*

$386

,942

$20,

654,

089

$21,

041,

031

*10

AA

15.0

07

Cen

tral

Ser

vice

s an

d S

uppl

y*

2,16

1,26

1(1

9,10

6)2,

142,

155

10A

A25

.00

7A

dults

and

Ped

iatr

ics

*33

,219

,694

(934

,024

)32

,285

,670

10A

A37

.00

7O

pera

ting

Roo

m*

15,0

74,7

43(1

0,93

7,08

7)4,

137,

656

*10

AA

38.0

07

Rec

over

y R

oom

*2,

772,

071

(79,

705)

2,69

2,36

610

AA

41.0

07

Rad

iolo

gy -

Dia

gnos

tic*

3,87

4,63

9(9

99,2

78)

2,87

5,36

1*

-Con

tinue

d on

nex

t pag

e-

*Bal

ance

car

ried

forw

ard

from

prio

r/to

sub

sequ

ent a

djus

tmen

tsP

age

1

Rep

ort R

efer

ence

sJO

HN

MU

IR M

ED

ICA

L C

EN

TE

R -

CO

NC

OR

D C

AM

PU

S

Ad

just

men

ts

Exp

lana

tion

of A

udit

Adj

ustm

ents

JAN

UA

RY

1, 2

007

TH

RO

UG

H D

EC

EM

BE

R 3

1, 2

007

ZZ

R00

496G

Cos

t Rep

ort

Sta

te o

f C

alif

orn

iaD

epar

tmen

t o

f H

ealt

h C

are

Ser

vice

s

Pro

vid

er N

ame

Fis

cal P

erio

dP

rovi

der

Num

ber

28

Adj

.A

udit

Wor

kA

sIn

crea

seA

sN

o.R

epor

tS

heet

Par

tT

itle

Line

Col

.R

epor

ted

(Dec

reas

e)A

djus

ted

Rep

ort R

efer

ence

sJO

HN

MU

IR M

ED

ICA

L C

EN

TE

R -

CO

NC

OR

D C

AM

PU

S

Ad

just

men

ts

Exp

lana

tion

of A

udit

Adj

ustm

ents

JAN

UA

RY

1, 2

007

TH

RO

UG

H D

EC

EM

BE

R 3

1, 2

007

ZZ

R00

496G

Cos

t Rep

ort

RE

CLA

SS

IFIC

AT

ION

S O

F R

EP

OR

TE

D C

OS

TS

-Con

tinue

d fr

om p

revi

ous

page

-10

AA

41.0

17

CT

Sca

nner

*$9

71,8

41($

50,9

23)

$920

,918

*10

AA

41.0

27

Ultr

asou

nd*

1,19

7,10

6(1

8,61

4)1,

178,

492

10A

A42

.01

7O

ncol

ogy

*4,

271,

128

(74,

612)

4,19

6,51

6*

10A

A43

.00

7R

adio

isot

ope

*1,

401,

212

(26,

074)

1,37

5,13

8*

10A

A49

.00

7R

espi

rato

ry T

hera

py*

3,23

1,27

7(3

15,9

29)

2,91

5,34

8*

10A

A50

.00

7P

hysi

cal T

hera

py*

3,24

4,76

6(4

2,68

8)3,

202,

078

10A

A53

.00

7E

lect

roca

rdio

logy

*1,

015,

099

(12,

332)

1,00

2,76

7*

10A

A53

.01

7C

ardi

ac C

ath

Lab

*6,

580,

419

(6,0

57,1

88)

523,

231

*10

AA

56.0

07

Dru

gs C

harg

ed to

Pat

ient

s*

7,19

3,81

9(1

0,08

9)7,

183,

730

*10

AA

59.0

07

Oth

er A

ncill

ary

- G

astr

oint

estin

al L

abor

ator

y*

2,73

3,32

9(3

93,9

77)

2,33

9,35

210

AA

60.0

37

Clin

ic -

Wou

nd C

are

*17

9,92

1(1

1,32

1)16

8,60

010

AA

61.0

07

Em

erge

ncy

*8,

530,

181

(671

,142

)7,

859,

039

To

recl

assi

fy c

harg

eabl

e m

edic

al s

uppl

y ex

pens

e to

the

appr

opria

te

cost

cen

ter

for

prop

er m

atch

ing

of r

even

ue a

nd e

xpen

se.

CM

S P

ub. 1

5-1,

Sec

tions

230

0, 2

302,

210

2, 2

202.

4, 2

206,

230

2.6,

2304

, and

230

6

410

AA

55.0

07

Med

ical

Sup

plie

s C

harg

ed to

Pat

ient

s*

$21,

041,

031

$83,

357

$21,

124,

388

10A

A56

.00

7D

rugs

Cha

rged

to P

atie

nts

*7,

183,

730

(83,

357)

7,10

0,37

3*

To

recl

assi

fy c

harg

eabl

e m

edic

al s

uppl

y ex

pens

e to

the

appr

opria

te

cost

cen

ter

for

prop

er c

ost d

eter

min

atio

n.C

MS

Pub

. 15-

1, S

ectio

ns 2

300,

230

2, 2

304,

and

230

6

510

AA

16.0

07

Pha

rmac

y$1

3,30

3,14

7($

7,35

8,40

7)$5

,944

,740

*10

AA

37.0

07

Ope

ratin

g R

oom

*4,

137,

656

3,19

4,89

57,

332,

551

10A

A41

.00

7R

adio

logy

- D

iagn

ostic

*2,

875,

361

1,09

4,30

43,

969,

665

10A

A41

.01

7C

T S

cann

er*

920,

918

100,

193

1,02

1,11

110

AA

42.0

17

Onc

olog

y*

4,19

6,51

614

9,16

54,

345,

681

10A

A43

.00

7R

adio

isot

ope

*1,

375,

138

52,1

221,

427,

260

10A

A49

.00

7R

espi

rato

ry T

hera

py*

2,91

5,34

832

2,75

53,

238,

103

10A

A53

.00

7E

lect

roca

rdio

logy

*1,

002,

767

56,1

651,

058,

932

10A

A53

.01

7C

ardi

ac C

ath

Lab

*52

3,23

12,

247,

477

2,77

0,70

8

-Con

tinue

d on

nex

t pag

e-

*Bal

ance

car

ried

forw

ard

from

prio

r/to

sub

sequ

ent a

djus

tmen

tsP

age

2

Sta

te o

f C

alif

orn

iaD

epar

tmen

t o

f H

ealt

h C

are

Ser

vice

s

Pro

vid

er N

ame

Fis

cal P

erio

dP

rovi

der

Num

ber

28

Adj

.A

udit

Wor

kA

sIn

crea

seA

sN

o.R

epor

tS

heet

Par

tT

itle

Line

Col

.R

epor

ted

(Dec

reas

e)A

djus

ted

Rep

ort R

efer

ence

sJO

HN

MU

IR M

ED

ICA

L C

EN

TE

R -

CO

NC

OR

D C

AM

PU

S

Ad

just

men

ts

Exp

lana

tion

of A

udit

Adj

ustm

ents

JAN

UA

RY

1, 2

007

TH

RO

UG

H D

EC

EM

BE

R 3

1, 2

007

ZZ

R00

496G

Cos

t Rep

ort

RE

CLA

SS

IFIC

AT

ION

S O

F R

EP

OR

TE

D C

OS

TS

-Con

tinue

d fr

om p

revi

ous

page

-10

AA

58.0

17

Sho

rt S

tay

$1,8

09,2

13$1

41,3

31$1

,950

,544

To

adju

st th

e pr

ovid

er's

rec

lass

ifica

tion

to a

gree

with

the

prov

ider

's r

ecor

d.C

MS

Pub

. 15-

1, S

ectio

ns 2

300

and

2304

610

AA

16.0

07

Pha

rmac

y*

$5,9

44,7

40($

420,

423)

$5,5

24,3

1710

AA

56.0

07

Dru

gs C

harg

ed to

Pat

ient

s*

7,10

0,37

342

0,42

37,

520,

796

To

recl

assi

fy n

onch

arge

able

dru

gs e

xpen

se to

Pha

rmac

y co

st c

ente

r fo

r pr

oper

cos

t det

erm

inat

ion.

CM

S P

ub. 1

5-1,

Sec

tions

230

0, 2

302,

230

4, a

nd 2

306

710

AA

11.0

07

Die

tary

$1,4

56,5

14($

199,

904)

$1,2

56,6

1010

AA

12.0

07

Caf

eter

ia1,

484,

841

199,

904

1,68

4,74

5T

o ad

just

pro

vide

r's d

ieta

ry a

nd c

afet

eria

rec

lass

ifica

tion

to a

gree

with

the

prov

ider

's r

ecor

d.

CM

S P

ub. 1

5-1,

Sec

tions

230

4 an

d 23

06

*Bal

ance

car

ried

forw

ard

from

prio

r/to

sub

sequ

ent a

djus

tmen

tsP

age

3

Sta

te o

f C

alif

orn

iaD

epar

tmen

t o

f H

ealt

h C

are

Ser

vice

s

Pro

vid

er N

ame

Fis

cal P

erio

dP

rovi

der

Num

ber

28

Adj

.A

udit

Wor

kA

sIn

crea

seA

sN

o.R

epor

tS

heet

Par

tT

itle

Line

Col

.R

epor

ted

(Dec

reas

e)A

djus

ted

Rep

ort R

efer

ence

sJO

HN

MU

IR M

ED

ICA

L C

EN

TE

R -

CO

NC

OR

D C

AM

PU

S

Ad

just

men

ts

Exp

lana

tion

of A

udit

Adj

ustm

ents

JAN

UA

RY

1, 2

007

TH

RO

UG

H D

EC

EM

BE

R 3

1, 2

007

ZZ

R00

496G

Cos

t Rep

ort

AD

JUS

TM

EN

TS

TO

RE

PO

RT

ED

CO

ST

S

810

AA

44.0

07

Labo

rato

ry$9

,934

,772

($7,

351)

$9,9

27,4

2110

AA

60.0

17

Dia

bete

s C

ente

r62

0,64

8(2

1,49

3)59

9,15

5T

o ab

ate

rent

al in

com

e ag

ains

t the

rel

ated

cos

ts.

CM

S P

ub. 1

5-1,

Sec

tion

2328

910

AA

1.00

7O

ld C

apita

l Rel

ated

Cos

ts -

Bui

ldin

gs a

nd F

ixtu

res

$4,3

46,9

78($

2,95

7,51

5)$1

,389

,463

To

adju

st d

epre

ciat

ion

expe

nse

to a

gree

with

the

prov

ider

's d

etai

led

depr

ecia

tion

sche

dule

s.C

MS

Pub

. 15-

1, S

ectio

ns 1

02, 2

300,

230

2.4,

and

230

4

1010

AA

3.00

7N

ew C

apita

l Rel

ated

Cos

ts -

Bui

ldin

gs a

nd F

ixtu

res

$4,9

95,2

21$4

93,0

09$5

,488

,230

10A

A5.

007

Em

ploy

ee B

enef

its42

,970

,869

(192

,231

)42

,778

,638

10A

A6.

017

PB

X83

2,82

1(1

7,93

5)81

4,88

610

AA

6.02

7In

form

atio

n S

yste

m8,

706,

715

(169

,795

)8,

536,

920

10A

A6.

047

Adm

ittin

g2,

352,

100

(45,

870)

2,30

6,23

010

AA

6.05

7C

ashi

erin

g2,

461,

532

(48,

004)

2,41

3,52

810

AA

6.06

7A

dmin

istr

ativ

e an

d G

ener

al21

,248

,773

(233

,208

)21

,015

,565

10A

A17

.00

7M

edic

al R

ecor

ds a

nd L

ibra

ry2,

748,

771

(53,

605)

2,69

5,16

6T

o ad

just

rep

orte

d ho

me

offic

e co

sts

to a

gree

with

the

John

Mui

r M

t. D

iabl

o H

ealth

Sys

tem

Hom

e O

ffic

e A

udit

Rep

ort f

or fi

scal

pe

riod

ende

d D

ecem

ber

31, 2

007.

CM

S P

ub. 1

5-1,

Sec

tions

215

0.2

and

2304

Pag

e4

Sta

te o

f C

alif

orn

iaD

epar

tmen

t o

f H

ealt

h C

are

Ser

vice

s

Pro

vid

er N

ame

Fis

cal P

erio

dP

rovi

der

Num

ber

28

Adj

.A

udit

Wor

kA

sIn

crea

seA

sN

o.R

epor

tS

heet

Par

tT

itle

Line

Col

.R

epor

ted

(Dec

reas

e)A

djus

ted

Rep

ort R

efer

ence

sJO

HN

MU

IR M

ED

ICA

L C

EN

TE

R -

CO

NC

OR

D C

AM

PU

S

Ad

just

men

ts

Exp

lana

tion

of A

udit

Adj

ustm

ents

JAN

UA

RY

1, 2

007

TH

RO

UG

H D

EC

EM

BE

R 3

1, 2

007

ZZ

R00

496G

Cos

t Rep

ort

AD

JUS

TM

EN

TS

TO

RE

PO

RT

ED

ST

AT

IST

ICS

119

B-1

11.0

02,

4D

ieta

ry

(D

olla

r V

alue

)12

,723

(1,7

47)

10,9

769

B-1

12.0

02,

4C

afet

eria

20,0

011,

747

21,7

48

129

B-1

11.0

05

Die

tary

(

Gro

ss S

alar

ies)

1,01

1,93

4(1

38,8

98)

873,

036

9B

-112

.00

5C

afet

eria

1,59

1,03

713

8,89

81,

729,

935

139

B-1

11.0

06.

03D

ieta

ry

(C

ost R

equi

sitio

ns)

41,5

08(5

,697

)35

,811

9B

-112

.00

6.03

Caf

eter

ia65

,252

5,69

770

,949

To

adju

st D

olla

r V

alue

, Gro

ss S

alar

ies,

and

Cos

t Req

uisi

tions

sta

tistic

s in

con

junc

tion

with

aud

it ad

just

men

t num

ber

7.

CM

S P

ub. 1

5-1,

Sec

tions

230

4 an

d 23

06

149

B-1

42.0

16.

04, 6

.05,

17

Onc

olog

y

(G

ross

Rev

enue

)57

,335

,033

1,09

6,34

158

,431

,374

*9

B-1

44.0

06.

04, 6

.05,

17

Labo

rato

ry12

4,47

0,90

482

5,25

212

5,29

6,15

69

B-1

49.0

06.

04, 6

.05,

17

Res

pira

tory

The

rapy

54,8

32,4

0025

8,16

055

,090

,560

*9

B-1

53.0

06.

04, 6

.05,

17

Ele

ctro

card

iolo

gy21

,555

,663

6,69

9,62

028

,255

,283

*9

B-1

6.04

6.04

Tot

al S

tatis

tics

- G

ross

Rev

enue

1,29

2,55

9,91

58,

879,

373

1,30

1,43

9,28

89

B-1

6.05

6.05

Tot

al S

tatis

tics

- G

ross

Rev

enue

1,29

2,55

9,91

58,

879,

373

1,30

1,43

9,28

89

B-1

17.0

017

Tot

al S

tatis

tics

- G

ross

Rev

enue

1,29

2,55

9,91

58,

879,

373

1,30

1,43

9,28

8T

o ad

just

Gro

ss R

even

ue s

tatis

tics

to a

gree

with

the

prov

ider

's r

ecor

d.C

MS

Pub

. 15-

1, S

ectio

ns 2

304

and

2306

159

B-1

55.0

06.

04, 6

.05,

17

Med

ical

Sup

plie

s C

harg

ed to

Pat

ient

s

(G

ross

Rev

enue

)15

,279

,594

96,4

52,4

0611

1,73

2,00

09

B-1

56.0

06.

04, 6

.05,

17

Dru

gs C

harg

ed to

Pat

ient

s14

8,40

3,23

933

,341

,888

181,

745,

127

9B

-125

.00

6.04

, 6.0

5, 1

7A

dults

and

Ped

iatr

ics

290,

266,

346

(150

)29

0,26

6,19

69

B-1

37.0

06.

04, 6

.05,

17

Ope

ratin

g R

oom

140,

739,

486

(47,

875,

395)

92,8

64,0

919

B-1

38.0

06.

04, 6

.05,

17

Rec

over

y R

oom

13,5

92,9

62(1

8,97

2)13

,573

,990

9B

-141

.00

6.04

, 6.0

5, 1

7R

adio

logy

- D

iagn

ostic

46,3

96,6

68(5

,608

,905

)40

,787

,763

9B

-141

.01

6.04

, 6.0

5, 1

7C

T S

cann

er37

,625

,448

(2,0

28,5

37)

35,5

96,9

119

B-1

41.0

26.

04, 6

.05,

17

Ultr

asou

nd13

,072

,395

(135

,222

)12

,937

,173

9B

-142

.01

6.04

, 6.0

5, 1

7O

ncol

ogy

*58

,431

,374

(476

,360

)57

,955

,014

-Con

tinue

d on

nex

t pag

e-

*Bal

ance

car

ried

forw

ard

from

prio

r/to

sub

sequ

ent a

djus

tmen

tsP

age

5

Sta

te o

f C

alif

orn

iaD

epar

tmen

t o

f H

ealt

h C

are

Ser

vice

s

Pro

vid

er N

ame

Fis

cal P

erio

dP

rovi

der

Num

ber

28

Adj

.A

udit

Wor

kA

sIn

crea

seA

sN

o.R

epor

tS

heet

Par

tT

itle

Line

Col

.R

epor

ted

(Dec

reas

e)A

djus

ted

Rep

ort R

efer

ence

sJO

HN

MU

IR M

ED

ICA

L C

EN

TE

R -

CO

NC

OR

D C

AM

PU

S

Ad

just

men

ts

Exp

lana

tion

of A

udit

Adj

ustm

ents

JAN

UA

RY

1, 2

007

TH

RO

UG

H D

EC

EM

BE

R 3

1, 2

007

ZZ

R00

496G

Cos

t Rep

ort

AD

JUS

TM

EN

TS

TO

RE

PO

RT

ED

ST

AT

IST

ICS

-Con

tinue

d fr

om p

revi

ous

page

-9

B-1

43.0

06.

04, 6

.05,

17

Rad

iois

otop

e12

,446

,712

(1,1

74,8

43)

11,2

71,8

699

B-1

49.0

06.

04, 6

.05,

17

Res

pira

tory

The

rapy

*55

,090

,560

(31,

786,

164)

23,3

04,3

969

B-1

50.0

06.

04, 6

.05,

17

Phy

sica

l The

rapy

10,6

48,4

76(2

5,98

4)10

,622

,492

9B

-153

.00

6.04

, 6.0

5, 1

7E

lect

roca

rdio

logy

*28

,255

,283

(328

,127

)27

,927

,156

9B

-153

.01

6.04

, 6.0

5, 1

7C

ardi

ac C

ath

Lab

69,9

21,9

56(3

4,85

1,09

9)35

,070

,857

9B

-158

.01

6.04

, 6.0

5, 1

7S

hort

Sta

y8,

273,

965

(400

,256

)7,

873,

709

9B

-159

.00

6.04

, 6.0

5, 1

7O

ther

Anc

illar

y -

Gas

troi

ntes

tinal

Lab

orat

ory

22,5

36,2

91(4

,715

,149

)17

,821

,142

9B

-160

.03

6.04

, 6.0

5, 1

7C

linic

- W

ound

Car

e45

2,53

7(1

7,76

8)43

4,76

99

B-1

61.0

06.

04, 6

.05,

17

Em

erge

ncy

88,2

83,6

80(3

51,3

63)

87,9

32,3

17T

o ad

just

Gro

ss R

even

ue s

tatis

tics

to a

gree

with

the

prov

ider

's r

even

ue

adju

stm

ent.

CM

S P

ub. 1

5-1,

Sec

tions

230

4 an

d 23

06

169

B-1

55.0

015

Med

ical

Sup

plie

s C

harg

ed to

Pat

ient

s

(C

oste

d R

equi

sitio

ns)

975,

462

20,0

31,9

7221

,007

,434

15.0

015

Tot

al S

tatis

tics

- C

oste

d R

equi

sitio

ns8,

206,

619

20,0

31,9

7228

,238

,591

To

adju

st C

oste

d R

equi

sitio

n st

atis

tics

in c

onju

nctio

n w

ith a

udit

adju

stm

ents

num

ber

1 an

d nu

mbe

r 3.

CM

S P

ub. 1

5-1,

Sec

tions

230

4 an

d 23

06

179

B-1

56.0

016

Dru

gs C

harg

ed to

Pat

ient

s

(C

oste

d R

equi

sitio

ns)

6,71

8,40

833

7,06

67,

055,

474

16.0

016

Tot

al S

tatis

tics

- C

oste

d R

equi

sitio

ns7,

190,

859

337,

066

7,52

7,92

5T

o ad

just

Cos

ted

Req

uisi

tion

stat

istic

s in

con

junc

tion

with

aud

it ad

just

men

tsnu

mbe

r 4

and

num

ber

6.C

MS

Pub

. 15-

1, S

ectio

ns 2

304

and

2306

*Bal

ance

car

ried

forw

ard

from

prio

r/to

sub

sequ

ent a

djus

tmen

tsP

age

6

Sta

te o

f C

alif

orn

iaD

epar

tmen

t o

f H

ealt

h C

are

Ser

vice

s

Pro

vid

er N

ame

Fis

cal P

erio

dP

rovi

der

Num

ber

28

Adj

.A

udit

Wor

kA

sIn

crea

seA

sN

o.R

epor

tS

heet

Par

tT

itle

Line

Col

.R

epor

ted

(Dec

reas

e)A

djus

ted

Rep

ort R

efer

ence

sJO

HN

MU

IR M

ED

ICA

L C

EN

TE

R -

CO

NC

OR

D C

AM

PU

S

Ad

just

men

ts

Exp

lana

tion

of A

udit

Adj

ustm

ents

JAN

UA

RY

1, 2

007

TH

RO

UG

H D

EC

EM

BE

R 3

1, 2

007

ZZ

R00

496G

Cos

t Rep

ort

AD

JUS

TM

EN

TS

TO

RE

PO

RT

ED

PR

OV

IDE

R-B

AS

ED

PH

YS

ICIA

NS

187

Not

Rep

orte

dO

ncol

ogy

(

Rem

uner

atio

n)$0

$174

,688

$174

,688

7N

ot R

epor

ted

Labo

rato

ry0

265,

835

265,

835

7N

ot R

epor

ted

Res

pira

tory

The

rapy

054

,245

54,2

457

Not

Rep

orte

dE

lect

roca

rdio

logy

033

1,94

533

1,94

57

Not

Rep

orte

dT

otal

Phy

sici

an R

emun

erat

ion

082

6,71

382

6,71

3

197

Not

Rep

orte

dO

ncol

ogy

(

Tot

al C

harg

es)

$0$5

7,95

5,01

4$5

7,95

5,01

47

Not

Rep

orte

dLa

bora

tory

012

5,29

6,15

612

5,29

6,15

67

Not

Rep

orte

dR

espi

rato

ry T

hera

py0

23,3

04,3

9623

,304

,396

7N

ot R

epor

ted

Ele

ctro

card

iolo

gy0

27,9

27,1

5627

,927

,156

7N

ot R

epor

ted

Tot

al P

hysi

cian

Cha

rges

023

4,48

2,72

223

4,48

2,72

2

To

adju

st p

hysi

cian

rem

uner

atio

n an

d to

tal c

harg

es fo

r pr

ovid

er-b

ased

ph

ysic

ians

ser

vice

s w

hich

are

com

bine

-bill

ed fo

r pr

oper

cos

t det

erm

inat

ion.

CM

S P

ub. 1

5-1,

Sec

tions

210

8 an

d 21

82

207

Not

Rep

orte

dM

edi-C

al A

ncill

ary

Cha

rges

- L

abor

ator

y$0

$7,6

47,1

65$7

,647

,165

7N

ot R

epor

ted

Med

i-Cal

Anc

illar

y C

harg

es -

Res

pira

tory

The

rapy

02,

174,

951

2,17

4,95

17

Not

Rep

orte

dM

edi-C

al A

ncill

ary

Cha

rges

- E

lect

roca

rdio

logy

037

7,11

237

7,11

27

Not

Rep

orte

dT

otal

Med

i-Cal

Cha

rges

010

,199

,227

10,1

99,2

27T

o ad

just

Med

i-Cal

cha

rges

app

licab

le to

pro

vide

r-ba

sed

phys

icia

ns

reim

burs

emen

t to

agre

e w

ith th

e fo

llow

ing

ED

S P

aid

Cla

ims

Sum

mar

y:

Rep

ort D

ate:

Jun

e 24

, 200

9

Pay

men

t Per

iod:

Jan

uary

1, 2

007

thro

ugh

June

10,

200

9

Ser

vice

Per

iod:

Jan

uary

1, 2

007

thro

ugh

Dec

embe

r 31

, 200

7C

MS

Pub

. 15-

1, S

ectio

ns 2

304,

240

4, a

nd 2

408

Pag

e7

Sta

te o

f C

alif

orn

iaD

epar

tmen

t o

f H

ealt

h C

are

Ser

vice

s

Pro

vid

er N

ame

Fis

cal P

erio

dP

rovi

der

Num

ber

28

Adj

.A

udit

Wor

kA

sIn

crea

seA

sN

o.R

epor

tS

heet

Par

tT

itle

Line

Col

.R

epor

ted

(Dec

reas

e)A

djus

ted

Rep

ort R

efer

ence

sJO

HN

MU

IR M

ED

ICA

L C

EN

TE

R -

CO

NC

OR

D C

AM

PU

S

Ad

just

men

ts

Exp

lana

tion

of A

udit

Adj

ustm

ents

JAN

UA

RY

1, 2

007

TH

RO

UG

H D

EC

EM

BE

R 3

1, 2

007

ZZ

R00

496G

Cos

t Rep

ort

AD

JUS

TM

EN

TS

TO

RE

PO

RT

ED

ME

DI-C

AL

SE

TT

LEM

EN

T D

AT

A -

NO

NC

ON

TR

AC

T

214

D-1

IX

IX9.

001

Med

i-Cal

Inpa

tient

Day

s -

Adu

lts a

nd P

edia

tric

s2,

679

198

2,87

74A

D-1

IIX

IX43

.00

4M

edi-C

al In

patie

nt D

ays

- In

tens

ive

Car

e U

nit

743

162

905

224A

Not

Rep

orte

dM

edi-C

al A

dmin

istr

ativ

e D

ays

(Jan

uary

1, 2

007

thro

ugh

July

31,

200

7)0

187

187

4AN

ot R

epor

ted

Med

i-Cal

Adm

inis

trat

ive

Rat

e (J

anua

ry 1

, 200

7 th

roug

h Ju

ly 3

1, 2

007)

$0.0

0$3

10.6

8$3

10.6

84A

Not

Rep

orte

dM

edi-C

al A

dmin

istr

ativ

e D

ays

(Bill

ed L

ate)

05

54A

Not

Rep

orte

dM

edi-C

al A

dmin

istr

ativ

e D

ays

(Bill

ed L

ate,

Red

uced

Rat

e @

75%

)$0

.00

$233

.01

$233

.01

4AN

ot R

epor

ted

Med

i-Cal

Adm

inis

trat

ive

Day

s (B

illed

Lat

e)0

22

4AN

ot R

epor

ted

Med

i-Cal

Adm

inis

trat

ive

Day

s (B

illed

Lat

e, R

educ

ed R

ate

@50

%)

$0.0

0$1

55.3

4$1

55.3

44A

Not

Rep

orte

dM

edi-C

al A

dmin

istr

ativ

e D

ays

(Aug

ust 1

, 200

7 th

roug

h D

ecem

ber

31, 2

007)

030

304A

Not

Rep

orte

dM

edi-C

al A

dmin

istr

ativ

e R

ate

(Aug

ust 1

, 200

7 th

roug

h D

ecem

ber

31, 2

007)

$0.0

0$3

18.1

9$3

18.1

9

236

D-4

XIX

37.0

02

Med

i-Cal

Anc

illar

y C

harg

es -

Ope

ratin

g R

oom

$3,2

13,9

08($

16,1

30)

$3,1

97,7

786

D-4

XIX

38.0

02

Med

i-Cal

Anc

illar

y C

harg

es -

Rec

over

y R

oom

252,

593

17,9

9827

0,59

16

D-4

XIX

40.0

02

Med

i-Cal

Anc

illar

y C

harg

es -

Ane

sthe

siol

ogy

361,

848

16,8

2437

8,67

26

D-4

XIX

41.0

02

Med

i-Cal

Anc

illar

y C

harg

es -

Rad

iolo

gy -

Dia

gnos

tic1,

039,

004

165,

075

1,20

4,07

96

D-4

XIX

41.0

12

Med

i-Cal

Anc

illar

y C

harg

es -

CA

T S

can

1,15

5,96

785

,665

1,24

1,63

26

D-4

XIX

41.0

22

Med

i-Cal

Anc

illar

y C

harg

es -

Ultr

asou

nd39

2,22

933

,990

426,

219

6D

-4X

IX43

.00

2M

edi-C

al A

ncill

ary

Cha

rges

- R

adio

isot

ope

399,

933

36,9

1943

6,85

26

D-4

XIX

44.0

02

Med

i-Cal

Anc

illar

y C

harg

es -

Lab

orat

ory

6,85

4,27

979

2,88

67,

647,

165

6D

-4X

IX46

.00

2M

edi-C

al A

ncill

ary

Cha

rges

- W

hole

Blo

od a

nd P

acke

d R

ed B

lood

Cel

ls25

3,97

24,

126

258,

098

6D

-4X

IX49

.00

2M

edi-C

al A

ncill

ary

Cha

rges

- R

espi

rato

ry T

hera

py1,

887,

717

287,

234

2,17

4,95

16

D-4

XIX

50.0

02

Med

i-Cal

Anc

illar

y C

harg

es -

Phy

sica

l The

rapy

247,

067

66,0

4331

3,11

06

D-4

XIX

53.0

02

Med

i-Cal

Anc

illar

y C

harg

es -

Ele

ctro

card

iolo

gy1,

982,

583

(1,6

05,4

72)

377,

112

6D

-4X

IX53

.01

2M

edi-C

al A

ncill

ary

Cha

rges

- C

ardi

ac C

aute

rizat

ion

Labo

rato

ry0

1,65

6,31

81,

656,

318

6D

-4X

IX55

.00

2M

edi-C

al A

ncill

ary

Cha

rges

- M

edic

al S

uppl

ies

Cha

rged

to P

atie

nts

3,82

7,22

434

7,50

24,

174,

726

6D

-4X

IX56

.00

2M

edi-C

al A

ncill

ary

Cha

rges

- D

rugs

Cha

rged

to P

atie

nts

11,6

30,1

771,

585,

138

13,2

15,3

156

D-4

XIX

57.0

02

Med

i-Cal

Anc

illar

y C

harg

es -

Ren

al D

ialy

sis

808,

550

46,4

1385

4,96

36

D-4

XIX

59.0

02

Med

i-Cal

Anc

illar

y C

harg

es -

Gas

troi

ntes

tinal

Lab

orat

ory

035

5,20

235

5,20

26

D-4

XIX

61.0

02

Med

i-Cal

Anc

illar

y C

harg

es -

Em

erge

ncy

1,99

3,24

878

,095

2,07

1,34

36

D-4

XIX

101.

002

Med

i-Cal

Anc

illar

y C

harg

es -

Tot

al36

,300

,299

3,95

3,82

640

,254

,125

-Con

tinue

d on

nex

t pag

e-

Pag

e8

Sta

te o

f C

alif

orn

iaD

epar

tmen

t o

f H

ealt

h C

are

Ser

vice

s

Pro

vid

er N

ame

Fis

cal P

erio

dP

rovi

der

Num

ber

28

Adj

.A

udit

Wor

kA

sIn

crea

seA

sN

o.R

epor

tS

heet

Par

tT

itle

Line

Col

.R

epor

ted

(Dec

reas

e)A

djus

ted

Rep

ort R

efer

ence

sJO

HN

MU

IR M

ED

ICA

L C

EN

TE

R -

CO

NC

OR

D C

AM

PU

S

Ad

just

men

ts

Exp

lana

tion

of A

udit

Adj

ustm

ents

JAN

UA

RY

1, 2

007

TH

RO

UG

H D

EC

EM

BE

R 3

1, 2

007

ZZ

R00

496G

Cos

t Rep

ort

AD

JUS

TM

EN

TS

TO

RE

PO

RT

ED

ME

DI-C

AL

SE

TT

LEM

EN

T D

AT

A -

NO

NC

ON

TR

AC

T-C

ontin

ued

from

pre

viou

s pa

ge-

242

E-3

IIIX

IX10

.00

1M

edi-C

al R

outin

e S

ervi

ce C

harg

es$2

8,35

8,12

5$3

,360

,147

$31,

718,

272

2E

-3III

XIX

11.0

01

Med

i-Cal

Anc

illar

y S

ervi

ce C

harg

es36

,300

,299

3,95

3,82

640

,254

,125

251

E-3

IIIX

IX57

.00

1In

terim

Pay

men

ts$8

,535

,320

$837

,536

$9,3

72,8

56

To

adju

st M

edi-C

al S

ettle

men

t Dat

a to

agr

ee w

ith th

e fo

llow

ing

ED

S P

aid

Cla

ims

Sum

mar

y:

Rep

ort D

ate:

Jun

e 24

, 200

9

Pay

men

t Per

iod:

Jan

uary

1, 2

007

thro

ugh

June

10,

200

9

Ser

vice

Per

iod:

Jan

uary

1, 2

007

thro

ugh

Dec

embe

r 31

, 200

7C

MS

Pub

. 15-

1, S

ectio

ns 2

304

and

2408

.3C

CR

Titl

e 22

, Sec

tion

5151

1

Pag

e9

Sta

te o

f C

alif

orn

iaD

epar

tmen

t o

f H

ealt

h C

are

Ser

vice

s

Pro

vid

er N

ame

Fis

cal P

erio

dP

rovi

der

Num

ber

28

Adj

.A

udit

Wor

kA

sIn

crea

seA

sN

o.R

epor

tS

heet

Par

tT

itle

Line

Col

.R

epor

ted

(Dec

reas

e)A

djus

ted

Rep

ort R

efer

ence

sJO

HN

MU

IR M

ED

ICA

L C

EN

TE

R -

CO

NC

OR

D C

AM

PU

S

Ad

just

men

ts

Exp

lana

tion

of A

udit

Adj

ustm

ents

JAN

UA

RY

1, 2

007

TH

RO

UG

H D

EC

EM

BE

R 3

1, 2

007

ZZ

R00

496G

Cos

t Rep

ort

AD

JUS

TM

EN

TS

TO

OT

HE

R M

AT

TE

RS

261

E-3

IIIX

IX50

.00

1R

outin

e R

eim

burs

emen

t$6

4,96

3($

64,9

63)

$0T

o el

imin

ate

the

repo

rted

Adm

inis

trat

ive

Day

adj

ustm

ent a

mou

nt s

ince

the

audi

ted

Adm

inis

trat

ive

Day

cos

ts is

det

erm

ined

thro

ugh

the

audi

t rep

ort.

CM

S P

ub. 1

5-1,

Sec

tions

230

4 an

d 24

08

271

Not

Rep

orte

dR

outin

e S

ervi

ces

- La

te B

illin

g P

enal

ty A

djus

tmen

t$0

$16,

739

$16,

739

*T

o in

clud

e be

low

-the

-line

adj

ustm

ent f

or la

te b

illin

g pe

nalti

esap

plic

able

to r

outin

e se

rvic

es.

W &

I C

ode,

Sec

tion

1411

5C

CR

, Titl

e 22

, Sec

tion

5145

8.1

CM

S P

ub. 1

5-1,

Sec

tions

230

4 an

d 24

08

281

Not

Rep

orte

dM

edi-C

al O

verp

aym

ent

*$1

6,73

9$2

3,93

9$4

0,67

8T

o re

cove

r M

edi-C

al o

verp

aym

ents

due

to in

corr

ect b

illin

g.C

MS

Pub

. 15-

1, S

ectio

ns 2

300

and

2409

CC

R, T

itle

22, S

ectio

ns 5

0786

and

514

58.1

*Bal

ance

car

ried

forw

ard

from

prio

r/to

sub

sequ

ent a

djus

tmen

tsP

age

10