County Profile for Luna - 2012



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2012 0
Total Cost Reports Filed in 2012 1 Total Births 0
Total Cost Reports Submitted 0 Total Deaths 0
Total Cost Reports Settled 1 Net Population Natural Change 0
Total Cost Reports Reopened 0 Total International Migration 0
Total Cost Reports Ammended 0 Total Domestic Migration 0
Total Cost Reports Audited 0 Total Residual 0
Net Population Change 0

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 4,126,409 Total Charges 83,414,130
Fixed Assets 17,536,355 Contract Allowance 57,087,356
Other Assets 359,793 Operating Revenue 26,326,774
Total Assets 22,022,557 Operating Expenses 30,435,852
Current Liabilities -3,350,327 Operating Margin -4,109,078
Long Term Liabilities 0 Other Income 759,318
Total Equity 25,372,884 Other Expense 0
Total Liabilities and Equity 22,022,557 Net Profit or Loss -3,349,760

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $15,505 Revenue per Bed $598,336 Revenue per Person $26,326,774
Net Margin per Discharge ($2,420) Net Margin per Bed ($93,388) Net Margin per Person ($4,109,078)
Net Profit per Discharge ($1,973) Net Profit per Bed ($76,131) Net Profit per Person ($3,349,760)
Net Fixed Assets per Discharge $10,328 Net Fixed Assets per Bed $398,554 Net Fixed Assets per Bed $17,536,355
Long Term Debt per Discharge $0 Long Term Debt per Bed $0 Long Term Debt per Person $0
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 35.7 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,438 Net Fixed Assets 1,450 Population Estimate 1,151
Total Revenue 1,638 Long Term Liabilities 2,213 Total Patient Discharges 1,361
Net Margin 2,728 Total Patient Beds 1,437
Net Profit or Loss 3,109

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 4,621,989 9,337,622 0.4950
31 Intensive Care Unit 1,207,176 1,735,243 0.6957
32 Coronary Care Unit 0 0
43 Nursery 311,959 308,008 1.0128
44 Skilled Nursing Care 4,084,639 2,402,417 1.7002
50 Operating Room 2,671,401 7,994,975 0.3341
51 Recovery Room 0 0
52 Labor and Delivery Room 677,437 643,440 1.0528

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 1,187,787 13 Nursing Administration 1,034,644
02,03 Captial Related - Movable Equipment 1,746,843 14 Central Services and Supply 235,172
04 Employee Benefits 1,564,216 15 Pharmacy 427,500
05 Administrative and General 6,252,942 16 Medical Records and Medical Library 309,429
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 923,557 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 546,270 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 673,136 20,21,22,23 Education Programs 0
Total General Service Cost Centers 14,901,496

County Profile for Luna - 2012