County Profile for Coconino - 2013



County Controls Information

Cost Report Counts Population
Total Hospital Count 5 Total Population on July 31, 2013 0
Total Cost Reports Filed in 2013 7 Total Births 0
Total Cost Reports Submitted 0 Total Deaths 0
Total Cost Reports Settled 6 Net Population Natural Change 0
Total Cost Reports Reopened 1 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 132,180,924 Total Charges 952,779,502
Fixed Assets 144,650,011 Contract Allowance 588,862,011
Other Assets 316,398,288 Operating Revenue 363,917,491
Total Assets 593,229,223 Operating Expenses 502,164,684
Current Liabilities 42,135,106 Operating Margin -138,247,193
Long Term Liabilities 169,562,888 Other Income 61,006,513
Total Equity 381,531,229 Other Expense 15,215,356
Total Liabilities and Equity 593,229,223 Net Profit or Loss -92,456,036

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $21,475 Revenue per Bed $1,225,311 Revenue per Person $363,917,491
Net Margin per Discharge ($8,158) Net Margin per Bed ($465,479) Net Margin per Person ($138,247,193)
Net Profit per Discharge ($5,456) Net Profit per Bed ($311,300) Net Profit per Person ($92,456,036)
Net Fixed Assets per Discharge $8,536 Net Fixed Assets per Bed $487,037 Net Fixed Assets per Bed $144,650,011
Long Term Debt per Discharge $10,006 Long Term Debt per Bed $570,919 Long Term Debt per Person $169,562,888
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 55.3 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 444 Net Fixed Assets 486 Population Estimate 1,151
Total Revenue 408 Long Term Liabilities 321 Total Patient Discharges 413
Net Margin 3,252 Total Patient Beds 452
Net Profit or Loss 3,286

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 78,071,634 122,967,608 0.6349
31 Intensive Care Unit 19,572,569 52,078,990 0.3758
32 Coronary Care Unit 0 0
43 Nursery 1,663,039 2,576,915 0.6454
44 Skilled Nursing Care 0 0
50 Operating Room 32,063,142 66,808,792 0.4799
51 Recovery Room 4,860,434 9,654,975 0.5034
52 Labor and Delivery Room 7,595,440 12,008,316 0.6325

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 9,505,846 13 Nursing Administration 5,898,193
02,03 Captial Related - Movable Equipment 15,300,062 14 Central Services and Supply 2,181,104
04 Employee Benefits 42,889,623 15 Pharmacy 20,898,941
05 Administrative and General 91,712,022 16 Medical Records and Medical Library 10,050,802
06 Maintenance and Repairs 4,147,807 17 Social Services 4,132,748
07 Operation of Plant 8,290,624 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 5,015,444 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 3,303,919 20,21,22,23 Education Programs 0
Total General Service Cost Centers 223,327,135

County Profile for Coconino - 2013