County Profile for Coconino - 2020



County Controls Information

Cost Report Counts Population
Total Hospital Count 5 Total Population on July 31, 2020 145,192
Total Cost Reports Filed in 2020 5 Total Births 335
Total Cost Reports Submitted 0 Total Deaths 289
Total Cost Reports Settled 5 Net Population Natural Change 46
Total Cost Reports Reopened 0 Total International Migration -4
Total Cost Reports Ammended 0 Total Domestic Migration -13
Total Cost Reports Audited 0 Total Residual 59
Net Population Change 88

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 194,481,303 Total Charges 1,324,903,714
Fixed Assets 181,561,979 Contract Allowance 854,132,226
Other Assets 584,786,520 Operating Revenue 470,771,488
Total Assets 960,829,802 Operating Expenses 633,800,091
Current Liabilities 219,349,993 Operating Margin -163,028,603
Long Term Liabilities 180,689,532 Other Income 43,244,482
Total Equity 560,790,277 Other Expense 56,175
Total Liabilities and Equity 960,829,802 Net Profit or Loss -119,840,296

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $31,772 Revenue per Bed $1,392,815 Revenue per Person $3,242
Net Margin per Discharge ($11,003) Net Margin per Bed ($482,333) Net Margin per Person ($1,123)
Net Profit per Discharge ($8,088) Net Profit per Bed ($354,557) Net Profit per Person ($825)
Net Fixed Assets per Discharge $12,254 Net Fixed Assets per Bed $537,166 Net Fixed Assets per Bed $1,250
Long Term Debt per Discharge $12,195 Long Term Debt per Bed $534,584 Long Term Debt per Person $1,244
Persons per Discharge 0 Persons per Bed 430
Occupancy Rate 52.2 %
Length of Stay 5 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 469 Net Fixed Assets 481 Population Estimate 455
Total Revenue 396 Long Term Liabilities 338 Total Patient Discharges 426
Net Margin 3,196 Total Patient Beds 411
Net Profit or Loss 3,283

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 100,597,603 138,326,609 0.7272
31 Intensive Care Unit 21,571,274 58,742,019 0.3672
32 Coronary Care Unit 0 0
43 Nursery 959,107 11,519,087 0.0833
44 Skilled Nursing Care 0 0
50 Operating Room 50,143,092 96,667,335 0.5187
51 Recovery Room 6,422,872 13,030,657 0.4929
52 Labor and Delivery Room 11,193,657 13,305,374 0.8413

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 13,802,195 13 Nursing Administration 3,618,326
02,03 Captial Related - Movable Equipment 18,098,855 14 Central Services and Supply 5,299,611
04 Employee Benefits 45,991,409 15 Pharmacy 21,927,866
05 Administrative and General 106,538,926 16 Medical Records and Medical Library 7,300,650
06 Maintenance and Repairs 5,624,494 17 Social Services 4,773,327
07 Operation of Plant 11,825,801 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 5,657,381 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 4,214,972 20,21,22,23 Education Programs 0
Total General Service Cost Centers 254,673,813

County Profile for Coconino - 2020