County Profile for Los Alamos - 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 12,372,849 Total Charges 108,370,198
Fixed Assets 26,898,764 Contract Allowance 47,277,181
Other Assets 1,052,255 Operating Revenue 61,093,017
Total Assets 40,323,868 Operating Expenses 49,358,896
Current Liabilities 3,673,049 Operating Margin 11,734,121
Long Term Liabilities -51,984,359 Other Income 557,690
Total Equity 88,635,178 Other Expense 0
Total Liabilities and Equity 40,323,868 Net Profit or Loss 12,291,811

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $53,403 Revenue per Bed $1,454,596 Revenue per Person $61,093,017
Net Margin per Discharge $10,257 Net Margin per Bed $279,384 Net Margin per Person $11,734,121
Net Profit per Discharge $10,745 Net Profit per Bed $292,662 Net Profit per Person $12,291,811
Net Fixed Assets per Discharge $23,513 Net Fixed Assets per Bed $640,447 Net Fixed Assets per Bed $26,898,764
Long Term Debt per Discharge ($45,441) Long Term Debt per Bed ($1,237,723) Long Term Debt per Person ($51,984,359)
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 21.4 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,308 Net Fixed Assets 1,205 Population Estimate 1,151
Total Revenue 1,149 Long Term Liabilities 3,278 Total Patient Discharges 1,570
Net Margin 316 Total Patient Beds 1,493
Net Profit or Loss 541

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 3,074,990 3,658,301 0.8406
31 Intensive Care Unit 1,569,029 1,895,746 0.8277
32 Coronary Care Unit 0 0
43 Nursery 873,343 907,760 0.9621
44 Skilled Nursing Care 0 0
50 Operating Room 3,383,589 10,691,351 0.3165
51 Recovery Room 674,255 3,331,798 0.2024
52 Labor and Delivery Room 517,061 321,054 1.6105

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 2,499,760 13 Nursing Administration 876,490
02,03 Captial Related - Movable Equipment 1,261,921 14 Central Services and Supply 215,681
04 Employee Benefits 2,188,658 15 Pharmacy 805,914
05 Administrative and General 6,962,927 16 Medical Records and Medical Library 819,625
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 1,539,501 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 557,498 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 415,266 20,21,22,23 Education Programs 0
Total General Service Cost Centers 18,143,241

County Profile for Los Alamos - 2012